{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["摘要","支出"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"摘要","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"個人預算表"]
[null,null,"1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年份"]
[null,"總支出",{"$f":"支出[[#Totals],[1 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[2 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[3 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[4 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[5 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[6 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[7 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[8 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[9 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[10 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[11 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"支出[[#Totals],[12 月]]","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"NT$0"}}]
[null,"現金短缺/餘額",{"$f":"SUM(收入[[#Totals],[1 月]]-C3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[2 月]]-D3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[3 月]]-E3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[4 月]]-F3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[5 月]]-G3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[6 月]]-H3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[7 月]]-I3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[8 月]]-J3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[9 月]]-K3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[10 月]]-L3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[11 月]]-M3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(收入[[#Totals],[12 月]]-N3)","v":{"v":0,"d":"NT$0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"NT$0"}}]
[null,"收入"]
[null,"類別","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年份"]
[null,"薪資",{"$nulls":12},{"$f":"SUM(收入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0"}}]
[null,"利息/股息",{"$nulls":12},{"$f":"SUM(收入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0"}}]
[null,"雜項",{"$nulls":12},{"$f":"SUM(收入[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0"}}]
[null,"總計",{"$f":"SUBTOTAL(109,收入[1 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[2 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[3 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[4 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[5 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[6 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[7 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[8 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[9 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[10 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[11 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[12 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,收入[年份])","v":{"v":0,"d":"NT$0"}}]

{"sheet":"支出","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"個人預算表"]
[null,"支出"]
[null,"類別","子類別","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","年份"]
[null,"住宅","貸款/房租",{"$nulls":12},{"$f":"SUM(支出!$D4:$O4)","v":{"v":0,"d":"NT$0"}}]
[null,"日常生活","雜貨 ",{"$nulls":12},{"$f":"SUM(支出!$D5:$O5)","v":{"v":0,"d":"NT$0"}}]
[null,"交通","瓦斯/燃料",{"$nulls":12},{"$f":"SUM(支出!$D6:$O6)","v":{"v":0,"d":"NT$0"}}]
[null,"娛樂","有線電視",{"$nulls":12},{"$f":"SUM(支出!$D7:$O7)","v":{"v":0,"d":"NT$0"}}]
[null,"健康","健康俱樂部會費",{"$nulls":12},{"$f":"SUM(支出!$D8:$O8)","v":{"v":0,"d":"NT$0"}}]
[null,"假期","機票",{"$nulls":12},{"$f":"SUM(支出!$D9:$O9)","v":{"v":0,"d":"NT$0"}}]
[null,"休閒育樂","健身房費用",{"$nulls":12},{"$f":"SUM(支出!$D10:$O10)","v":{"v":0,"d":"NT$0"}}]
[null,"會費/訂閱費","雜誌",{"$nulls":12},{"$f":"SUM(支出!$D11:$O11)","v":{"v":0,"d":"NT$0"}}]
[null,"總計",null,{"$f":"SUBTOTAL(109,支出[1 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[2 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[3 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[4 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[5 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[6 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[7 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[8 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[9 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[10 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[11 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[12 月])","v":{"v":0,"d":"NT$0"}},{"$f":"SUBTOTAL(109,支出[年份])","v":{"v":0,"d":"NT$0"}}]