{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["每月收入","每月存款","每月支出","图表数据"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"每月收入","index":0,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,"预算"]
[null,"收入支出百分比","汇总"]
[null,"收入支出百分比饼图。可在下方单元格中找到的百分比值","每月总收入"]
[null,null,{"$f":"SUM(收入[金额])","v":{"v":3750,"d":"¥3,750"}}]
[null,null,"每月总支出"]
[null,null,{"$f":"SUM(支出[[#All],[金额]])","v":{"v":2058,"d":"¥2,058"}}]
[null,null,"每月存款总额"]
[null,null,{"$f":"SUM(存款[[#All],[金额]])","v":{"v":550,"d":"¥550"}}]
[null,null,"现金余额"]
[null,null,{"$f":"每月总收入-每月总支出-每月存款总额","v":{"v":1142,"d":"¥1,142"}}]
[null,{"$f":"MIN(每月总支出/每月总收入,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"每月收入"]
[null,"项目","金额"]
[null,"收入来源 1",{"v":2500,"d":"¥2,500.00"}]
[null,"收入来源 2",{"v":1000,"d":"¥1,000.00"}]
[null,"其他",{"v":250,"d":"¥250.00"}]

{"sheet":"每月存款","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"预算标题","v":"预算"}]
[null,"每月存款"]
[null,"日期","金额"]
[null,"日期",{"v":200,"d":"¥200.00"}]
[null,"日期",{"v":250,"d":"¥250.00"}]
[null,"日期",{"v":100,"d":"¥100.00"}]

{"sheet":"每月支出","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"预算标题","v":"预算"}]
[null,"每月支出"]
[null,"项目","金额"]
[null,"租金/抵押贷款",{"v":800,"d":"¥800.00"}]
[null,"用电",{"v":120,"d":"¥120.00"}]
[null,"燃气",{"v":50,"d":"¥50.00"}]
[null,"移动电话",{"v":45,"d":"¥45.00"}]
[null,"日用杂货",{"v":500,"d":"¥500.00"}]
[null,"车贷",{"v":273,"d":"¥273.00"}]
[null,"信用卡",{"v":120,"d":"¥120.00"}]
[null,"车险",{"v":50,"d":"¥50.00"}]
[null,"杂项",{"v":100,"d":"¥100.00"}]

{"sheet":"图表数据","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"图表数据"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(每月总支出/每月总收入,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(每月总支出/每月总收入)>1","v":false}]