{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["月收入","月儲蓄","月支出","圖表資料"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"月收入","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"預算"]
[null,"收入支出百分比","摘要"]
[null,"收入支出百分比圓形圖。可在以下儲存格找到百分比值","月總收入"]
[null,null,{"$f":"SUM(收入[金額])","v":{"v":3750,"d":"NT$3,750"}}]
[null,null,"月總支出"]
[null,null,{"$f":"SUM(支出[[#All],[金額]])","v":{"v":2058,"d":"NT$2,058"}}]
[null,null,"月總儲蓄"]
[null,null,{"$f":"SUM(儲蓄[[#All],[金額]])","v":{"v":550,"d":"NT$550"}}]
[null,null,"現金餘額"]
[null,null,{"$f":"月總收入-月總支出-月總儲蓄","v":{"v":1142,"d":"NT$1,142"}}]
[null,{"$f":"MIN(月總支出/月總收入,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"月收入"]
[null,"項目","金額"]
[null,"收入來源 1",{"v":2500,"d":"NT$2,500.00"}]
[null,"收入來源 2",{"v":1000,"d":"NT$1,000.00"}]
[null,"其他",{"v":250,"d":"NT$250.00"}]

{"sheet":"月儲蓄","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"預算標題","v":"預算"}]
[null,"月儲蓄"]
[null,"日期","金額"]
[null,"日期",{"v":200,"d":"NT$200.00"}]
[null,"日期",{"v":250,"d":"NT$250.00"}]
[null,"日期",{"v":100,"d":"NT$100.00"}]

{"sheet":"月支出","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"預算標題","v":"預算"}]
[null,"月支出"]
[null,"項目","金額"]
[null,"房租/房貸",{"v":800,"d":"NT$800.00"}]
[null,"電費",{"v":120,"d":"NT$120.00"}]
[null,"瓦斯費",{"v":50,"d":"NT$50.00"}]
[null,"手機",{"v":45,"d":"NT$45.00"}]
[null,"雜貨",{"v":500,"d":"NT$500.00"}]
[null,"車貸",{"v":273,"d":"NT$273.00"}]
[null,"信用卡",{"v":120,"d":"NT$120.00"}]
[null,"汽車保險",{"v":50,"d":"NT$50.00"}]
[null,"雜項",{"v":100,"d":"NT$100.00"}]

{"sheet":"圖表資料","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"圖表資料"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(月總支出/月總收入,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(月總支出/月總收入)>1","v":false}]