{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["個人預算"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"個人預算","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["個人預算"]
[]
[null,"一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","年"]
["總支出",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"$0"}}]
["現金短缺/剩餘",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"$0"}}]
["收入"]
["薪資",{"$nulls":12},{"$f":"SUM(表格1[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["利息/紅利",{"$nulls":12},{"$f":"SUM(表格1[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["雜項",{"$nulls":12},{"$f":"SUM(表格1[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格1[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格1[欄14])","v":{"v":0,"d":"$0"}}]
["支出"]
["家用"]
["房屋貸款/房租",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["水電瓦斯",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["住宅電話",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["行動電話",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["家屋維修費",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["房屋修繕",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["住宅保全",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["園藝器材",{"$nulls":12},{"$f":"SUM(表格2[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格2[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格2[欄14])","v":{"v":0,"d":"$0"}}]
["日用開銷"]
["生鮮與日用雜貨 ",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["托兒 (褓姆)",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["乾洗",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["外出用餐",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["打掃清潔服務",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["請人蹓狗",{"$nulls":12},{"$f":"SUM(表格3[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格3[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格3[欄14])","v":{"v":0,"d":"$0"}}]
["交通費"]
["汽油/燃料",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["保險",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["維修",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["洗車/小裝飾服務",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["停車",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["大眾運輸",{"$nulls":12},{"$f":"SUM(表格4[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格4[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格4[欄14])","v":{"v":0,"d":"$0"}}]
["娛樂"]
["有線電視",{"$nulls":12},{"$f":"SUM(表格5[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["錄影片/DVD 租借",{"$nulls":12},{"$f":"SUM(表格5[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["電影/戲劇",{"$nulls":12},{"$f":"SUM(表格5[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["音樂會/俱樂部",{"$nulls":12},{"$f":"SUM(表格5[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格5[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格5[欄14])","v":{"v":0,"d":"$0"}}]
["健康醫療"]
["健康俱樂部會費",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["保險",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["醫師處方箋",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["成藥",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["健保就診付費/自付限額",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["獸醫/寵物醫藥",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["壽險",{"$nulls":12},{"$f":"SUM(表格6[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格6[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格6[欄14])","v":{"v":0,"d":"$0"}}]
["度假"]
["機票",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["住宿",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["食物",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["紀念品",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["寵物寄養",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["租車",{"$nulls":12},{"$f":"SUM(表格7[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格7[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格7[欄14])","v":{"v":0,"d":"$0"}}]
["休閒娛樂"]
["健身房費用",{"$nulls":12},{"$f":"SUM(表格8[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["運動器材",{"$nulls":12},{"$f":"SUM(表格8[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["團體會費",{"$nulls":12},{"$f":"SUM(表格8[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["玩具/兒童用品",{"$nulls":12},{"$f":"SUM(表格8[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格8[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格8[欄14])","v":{"v":0,"d":"$0"}}]
["會費/訂閱支出"]
["雜誌",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["報紙",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["網路連線",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["公共電台",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["公共電視",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["宗教團體",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["公益捐款",{"$nulls":12},{"$f":"SUM(表格9[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格9[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格9[欄14])","v":{"v":0,"d":"$0"}}]
["個人"]
["衣著",{"$nulls":12},{"$f":"SUM(表格10[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["禮物",{"$nulls":12},{"$f":"SUM(表格10[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["美容院/理髮院",{"$nulls":12},{"$f":"SUM(表格10[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["書籍",{"$nulls":12},{"$f":"SUM(表格10[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["音樂 (CD 等)",{"$nulls":12},{"$f":"SUM(表格10[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格10[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格10[欄14])","v":{"v":0,"d":"$0"}}]
["財務負擔"]
["定期存款",{"$nulls":12},{"$f":"SUM(表格11[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["退休計劃 (各種退休金帳戶)",{"$nulls":12},{"$f":"SUM(表格11[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["信用卡付款",{"$nulls":12},{"$f":"SUM(表格11[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["所得稅 (附加)",{"$nulls":12},{"$f":"SUM(表格11[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["其他債務款項",{"$nulls":12},{"$f":"SUM(表格11[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格11[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格11[欄14])","v":{"v":0,"d":"$0"}}]
["雜項付款"]
["其他：",{"$nulls":12},{"$f":"SUM(表格12[[#This Row],[欄2]:[欄13]])","v":{"v":0,"d":"$0"}}]
["合計",{"$f":"SUBTOTAL(109,表格12[欄2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表格12[欄14])","v":{"v":0,"d":"$0"}}]