{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["預算摘要","支出細目","圖表資料"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"預算摘要","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"支出細目"]
[null,"住家","施工\n預算"]
[null,"專案資訊"]
[null,"專案名稱","廚房整修"]
[null,"專案說明","拆除舊地板，更換為新磁磚。完工並修整所有新的地板。將目前櫥櫃更換為更現代化的樣式。完工並整理所有櫥櫃。"]
[null,"承包商","Alpine Ski House"]
[null,"許可證/契約編號","C#12345678"]
[null,"連絡人姓名","康邁可"]
[null,"網站","http://www.alpineskihouse.com/"]
[null,"電話",6035550198]
[null,"地址","06030 蒙大拿州波司曼市史密斯街 789 號"]
[null,"財務狀態"]
[null,"現金金額",{"v":3500,"d":"NT$3,500"}]
[null,"周轉金額",{"v":0,"d":"NT$0"}]
[null,"總配置款項",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"NT$3,500"}}]
[null,"目前已花費資金",{"$f":"SUM(資料[金額])","v":{"v":2810,"d":"NT$2,810"}}]
[null,"剩餘資金",{"$f":"C15-C16","v":{"v":690,"d":"NT$690"}}]

{"sheet":"支出細目","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"預算摘要"]
[null,"清單","\n支出"]
[null,"專案配置資金","目前已花費資金","剩餘資金"]
[null,{"$f":"配置資金","v":{"v":3500,"d":"NT$3,500.00"}},{"$f":"SUM(資料[金額])","v":{"v":2810,"d":"NT$2,810.00"}},{"$f":"剩餘資金","v":{"v":690,"d":"NT$690.00"}}]
[null,"項目","類別","金額"]
[null,"地磚地板","材料",{"v":350,"d":"NT$350.00"}]
[null,"地板膠","材料",{"v":75,"d":"NT$75.00"}]
[null,"地板","材料",{"v":400,"d":"NT$400.00"}]
[null,"地面填縫","材料",{"v":20,"d":"NT$20.00"}]
[null,"地面修整","材料",{"v":40,"d":"NT$40.00"}]
[null,"新櫥櫃","材料",{"v":250,"d":"NT$250.00"}]
[null,"櫥櫃貼皮","材料",{"v":200,"d":"NT$200.00"}]
[null,"櫥櫃配件","材料",{"v":100,"d":"NT$100.00"}]
[null,"拆除地板","勞務",{"v":150,"d":"NT$150.00"}]
[null,"移除地膠","勞務",{"v":50,"d":"NT$50.00"}]
[null,"地面磨光","勞務",{"v":50,"d":"NT$50.00"}]
[null,"地面施工準備","勞務",{"v":100,"d":"NT$100.00"}]
[null,"安裝地板","勞務",{"v":200,"d":"NT$200.00"}]
[null,"地面填縫","勞務",{"v":25,"d":"NT$25.00"}]
[null,"地面修整","勞務",{"v":50,"d":"NT$50.00"}]
[null,"拆除舊櫥櫃","勞務",{"v":150,"d":"NT$150.00"}]
[null,"櫥櫃區域施工準備","勞務",{"v":50,"d":"NT$50.00"}]
[null,"安裝新櫥櫃","勞務",{"v":300,"d":"NT$300.00"}]
[null,"櫥櫃填縫","勞務",{"v":100,"d":"NT$100.00"}]
[null,"櫥櫃貼皮施作","勞務",{"v":100,"d":"NT$100.00"}]
[null,"安裝櫥櫃配件","勞務",{"v":50,"d":"NT$50.00"}]
[null,"總計",null,{"$f":"SUBTOTAL(109,資料[金額])","v":{"v":2810,"d":"NT$2,810.00"}}]

{"sheet":"圖表資料","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["這張工作表應該保持隱藏。"]
["圖表標籤"]
[{"$f":"已花費資金標籤&\": NT$\"&TEXT(已花費資金,\"#,##0.00\")&\" (\"&TEXT(已花費資金/SUM(已花費資金:剩餘資金),\"0%\")&\")\"","v":"目前已花費資金: NT$2,810.00 (80%)"}]
[{"$f":"剩餘資金標籤&\": NT$\"&TEXT(剩餘資金,\"#,##0.00\")&\" (\"&TEXT(剩餘資金/SUM(已花費資金:剩餘資金),\"0%\")&\")\"","v":"剩餘資金: NT$690.00 (20%)"}]