{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["摘要","每月收入","每月支出"],"not_rendered":{"charts":1,"images":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"摘要","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[2,1,2,3]]}
[null,"簡易月預算表"]
[null,"支出佔收入百分比"]
[null,{"$f":"TotalMonthlyExpenses","v":2336},null,null,{"$f":"TotalMonthlyExpenses/月總收入","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"摘要"]
[null,"每月總收入","每月總支出","餘額"]
[null,{"$f":"月總收入","v":{"v":3750,"d":"NT$3,750"}},{"$f":"TotalMonthlyExpenses","v":{"v":2336,"d":"NT$2,336"}},{"$f":"月總收入-TotalMonthlyExpenses","v":{"v":1414,"d":"NT$1,414"}}]

{"sheet":"每月收入","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetTitle","v":"簡易月預算表"}]
[null,"月收入"]
[null,"項目","金額"]
[null,"收入 1",{"v":2500,"d":"NT$2,500.00"}]
[null,"收入 2",{"v":1000,"d":"NT$1,000.00"}]
[null,"其他",{"v":250,"d":"NT$250.00"}]

{"sheet":"每月支出","index":2,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,{"$f":"BudgetTitle","v":"簡易月預算表"}]
[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,"汽車支出",{"v":120,"d":"NT$120.00"}]
[null,"助學貸款",{"v":50,"d":"NT$50.00"}]
[null,"信用卡",{"v":100,"d":"NT$100.00"}]
[null,"汽車保險",{"v":78,"d":"NT$78.00"}]
[null,"個人保健",{"v":50,"d":"NT$50.00"}]
[null,"娛樂活動",{"v":100,"d":"NT$100.00"}]
[null,"雜項",{"v":50,"d":"NT$50.00"}]