{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["儀表板","預算","設定","圖表資料"],"not_rendered":{"charts":2,"images":2,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"儀表板","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" 互動式預算\"","v":"陳家 2012 互動式預算"}]
[]
[{"$f":"圖表資料!C38","v":{"v":4000,"d":"NT$4,000"}}]
[]
[{"$nulls":3},"收入"]
[]
[{"$f":"圖表資料!C39","v":{"v":5933,"d":"NT$5,933"}}]
[]
[{"$nulls":3},"費用"]
[]
[{"$f":"圖表資料!D40& \"NT$\"&圖表資料!C40","v":"-NT$1933"}]
[]
[{"$nulls":3},"現金流"]

{"sheet":"預算","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,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","年度","平均值"]
[]
[]
[]
[null,"期初餘額",1000]
[null,"總收入",{"$f":"SUM(tblIncome[一月])","v":4222},{"$f":"SUM(tblIncome[二月])","v":9033},{"$f":"SUM(tblIncome[三月])","v":4000},{"$f":"SUM(tblIncome[四月])","v":4045},{"$f":"SUM(tblIncome[五月])","v":9000},{"$f":"SUM(tblIncome[六月])","v":1525},{"$f":"SUM(tblIncome[七月])","v":1500},{"$f":"SUM(tblIncome[八月])","v":6500},{"$f":"SUM(tblIncome[九月])","v":4000},{"$f":"SUM(tblIncome[十月])","v":4000},{"$f":"SUM(tblIncome[十一月])","v":9000},{"$f":"SUM(tblIncome[十二月])","v":4000},{"$f":"SUM(tblIncome[年度])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"總支出",{"$f":"SUM(tblExpenseCategory_01[一月],tblExpenseCategory_02[一月],tblExpenseCategory_03[一月],tblExpenseCategory_04[一月],tblExpenseCategory_05[一月],tblExpenseCategory_06[一月],tblExpenseCategory_07[一月],tblExpenseCategory_08[一月],tblExpenseCategory_09[一月],tblExpenseCategory_10[一月],tblExpenseCategory_11[一月],tblExpenseCategory_12[一月],tblExpenseCategory_13[一月],tblExpenseCategory_14[一月],tblExpenseCategory_15[一月])","v":7936},{"$f":"SUM(tblExpenseCategory_01[二月],tblExpenseCategory_02[二月],tblExpenseCategory_03[二月],tblExpenseCategory_04[二月],tblExpenseCategory_05[二月],tblExpenseCategory_06[二月],tblExpenseCategory_07[二月],tblExpenseCategory_08[二月],tblExpenseCategory_09[二月],tblExpenseCategory_10[二月],tblExpenseCategory_11[二月],tblExpenseCategory_12[二月],tblExpenseCategory_13[二月],tblExpenseCategory_14[二月],tblExpenseCategory_15[二月])","v":5243},{"$f":"SUM(tblExpenseCategory_01[三月],tblExpenseCategory_02[三月],tblExpenseCategory_03[三月],tblExpenseCategory_04[三月],tblExpenseCategory_05[三月],tblExpenseCategory_06[三月],tblExpenseCategory_07[三月],tblExpenseCategory_08[三月],tblExpenseCategory_09[三月],tblExpenseCategory_10[三月],tblExpenseCategory_11[三月],tblExpenseCategory_12[三月],tblExpenseCategory_13[三月],tblExpenseCategory_14[三月],tblExpenseCategory_15[三月])","v":5933},{"$f":"SUM(tblExpenseCategory_01[四月],tblExpenseCategory_02[四月],tblExpenseCategory_03[四月],tblExpenseCategory_04[四月],tblExpenseCategory_05[四月],tblExpenseCategory_06[四月],tblExpenseCategory_07[四月],tblExpenseCategory_08[四月],tblExpenseCategory_09[四月],tblExpenseCategory_10[四月],tblExpenseCategory_11[四月],tblExpenseCategory_12[四月],tblExpenseCategory_13[四月],tblExpenseCategory_14[四月],tblExpenseCategory_15[四月])","v":5858},{"$f":"SUM(tblExpenseCategory_01[五月],tblExpenseCategory_02[五月],tblExpenseCategory_03[五月],tblExpenseCategory_04[五月],tblExpenseCategory_05[五月],tblExpenseCategory_06[五月],tblExpenseCategory_07[五月],tblExpenseCategory_08[五月],tblExpenseCategory_09[五月],tblExpenseCategory_10[五月],tblExpenseCategory_11[五月],tblExpenseCategory_12[五月],tblExpenseCategory_13[五月],tblExpenseCategory_14[五月],tblExpenseCategory_15[五月])","v":5468},{"$f":"SUM(tblExpenseCategory_01[六月],tblExpenseCategory_02[六月],tblExpenseCategory_03[六月],tblExpenseCategory_04[六月],tblExpenseCategory_05[六月],tblExpenseCategory_06[六月],tblExpenseCategory_07[六月],tblExpenseCategory_08[六月],tblExpenseCategory_09[六月],tblExpenseCategory_10[六月],tblExpenseCategory_11[六月],tblExpenseCategory_12[六月],tblExpenseCategory_13[六月],tblExpenseCategory_14[六月],tblExpenseCategory_15[六月])","v":5118},{"$f":"SUM(tblExpenseCategory_01[七月],tblExpenseCategory_02[七月],tblExpenseCategory_03[七月],tblExpenseCategory_04[七月],tblExpenseCategory_05[七月],tblExpenseCategory_06[七月],tblExpenseCategory_07[七月],tblExpenseCategory_08[七月],tblExpenseCategory_09[七月],tblExpenseCategory_10[七月],tblExpenseCategory_11[七月],tblExpenseCategory_12[七月],tblExpenseCategory_13[七月],tblExpenseCategory_14[七月],tblExpenseCategory_15[七月])","v":5743},{"$f":"SUM(tblExpenseCategory_01[八月],tblExpenseCategory_02[八月],tblExpenseCategory_03[八月],tblExpenseCategory_04[八月],tblExpenseCategory_05[八月],tblExpenseCategory_06[八月],tblExpenseCategory_07[八月],tblExpenseCategory_08[八月],tblExpenseCategory_09[八月],tblExpenseCategory_10[八月],tblExpenseCategory_11[八月],tblExpenseCategory_12[八月],tblExpenseCategory_13[八月],tblExpenseCategory_14[八月],tblExpenseCategory_15[八月])","v":5353},{"$f":"SUM(tblExpenseCategory_01[九月],tblExpenseCategory_02[九月],tblExpenseCategory_03[九月],tblExpenseCategory_04[九月],tblExpenseCategory_05[九月],tblExpenseCategory_06[九月],tblExpenseCategory_07[九月],tblExpenseCategory_08[九月],tblExpenseCategory_09[九月],tblExpenseCategory_10[九月],tblExpenseCategory_11[九月],tblExpenseCategory_12[九月],tblExpenseCategory_13[九月],tblExpenseCategory_14[九月],tblExpenseCategory_15[九月])","v":5983},{"$f":"SUM(tblExpenseCategory_01[十月],tblExpenseCategory_02[十月],tblExpenseCategory_03[十月],tblExpenseCategory_04[十月],tblExpenseCategory_05[十月],tblExpenseCategory_06[十月],tblExpenseCategory_07[十月],tblExpenseCategory_08[十月],tblExpenseCategory_09[十月],tblExpenseCategory_10[十月],tblExpenseCategory_11[十月],tblExpenseCategory_12[十月],tblExpenseCategory_13[十月],tblExpenseCategory_14[十月],tblExpenseCategory_15[十月])","v":5943},{"$f":"SUM(tblExpenseCategory_01[十一月],tblExpenseCategory_02[十一月],tblExpenseCategory_03[十一月],tblExpenseCategory_04[十一月],tblExpenseCategory_05[十一月],tblExpenseCategory_06[十一月],tblExpenseCategory_07[十一月],tblExpenseCategory_08[十一月],tblExpenseCategory_09[十一月],tblExpenseCategory_10[十一月],tblExpenseCategory_11[十一月],tblExpenseCategory_12[十一月],tblExpenseCategory_13[十一月],tblExpenseCategory_14[十一月],tblExpenseCategory_15[十一月])","v":5058},{"$f":"SUM(tblExpenseCategory_01[十二月],tblExpenseCategory_02[十二月],tblExpenseCategory_03[十二月],tblExpenseCategory_04[十二月],tblExpenseCategory_05[十二月],tblExpenseCategory_06[十二月],tblExpenseCategory_07[十二月],tblExpenseCategory_08[十二月],tblExpenseCategory_09[十二月],tblExpenseCategory_10[十二月],tblExpenseCategory_11[十二月],tblExpenseCategory_12[十二月],tblExpenseCategory_13[十二月],tblExpenseCategory_14[十二月],tblExpenseCategory_15[十二月])","v":4958},{"$f":"SUM(tblExpenseCategory_01[年度],tblExpenseCategory_02[年度],tblExpenseCategory_03[年度],tblExpenseCategory_04[年度],tblExpenseCategory_05[年度],tblExpenseCategory_06[年度],tblExpenseCategory_07[年度],tblExpenseCategory_08[年度],tblExpenseCategory_09[年度],tblExpenseCategory_10[年度],tblExpenseCategory_11[年度],tblExpenseCategory_12[年度],tblExpenseCategory_13[年度],tblExpenseCategory_14[年度],tblExpenseCategory_15[年度])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"淨收入",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"總現金流",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"收入"]
[null,"薪水和小費",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":39000},{"$f":"tblIncome[[#This Row],[年度]]/12","v":3250}]
[null,"利息收入",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":325},{"$f":"tblIncome[[#This Row],[年度]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"股息",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":20000},{"$f":"tblIncome[[#This Row],[年度]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"退款 / 費用補助",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":1500},{"$f":"tblIncome[[#This Row],[年度]]/12","v":125}]
[null,"其他",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblIncome[[#This Row],[年度]]/12","v":0}]
[null,"總收入",{"$f":"SUM(tblIncome[一月])","v":4222},{"$f":"SUM(tblIncome[二月])","v":9033},{"$f":"SUM(tblIncome[三月])","v":4000},{"$f":"SUM(tblIncome[四月])","v":4045},{"$f":"SUM(tblIncome[五月])","v":9000},{"$f":"SUM(tblIncome[六月])","v":1525},{"$f":"SUM(tblIncome[七月])","v":1500},{"$f":"SUM(tblIncome[八月])","v":6500},{"$f":"SUM(tblIncome[九月])","v":4000},{"$f":"SUM(tblIncome[十月])","v":4000},{"$f":"SUM(tblIncome[十一月])","v":9000},{"$f":"SUM(tblIncome[十二月])","v":4000},{"$f":"SUM(tblIncome[年度])","v":60825},{"$f":"tblIncome[[#Totals],[年度]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"家庭支出"]
[null,"貸款 / 房租",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[一月]:[十二月]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[年度]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"電",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[一月]:[十二月]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[年度]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"電話",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[一月]:[十二月]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[年度]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"有線電視 / 衛星電視",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[一月]:[十二月]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[年度]]/12","v":69}]
[null,"網路",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[一月]:[十二月]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[年度]]/12","v":39}]
[null,{"$f":"UPPER(\"合計\" & B21)","v":"合計家庭支出"},{"$f":"SUM(tblExpenseCategory_01[一月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[二月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[三月])","v":1233},{"$f":"SUM(tblExpenseCategory_01[四月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[五月])","v":1158},{"$f":"SUM(tblExpenseCategory_01[六月])","v":1183},{"$f":"SUM(tblExpenseCategory_01[七月])","v":1283},{"$f":"SUM(tblExpenseCategory_01[八月])","v":1333},{"$f":"SUM(tblExpenseCategory_01[九月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[十月])","v":1158},{"$f":"SUM(tblExpenseCategory_01[十一月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[十二月])","v":1208},{"$f":"SUM(tblExpenseCategory_01[年度])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[年度]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"每日開銷"]
[null,"日常雜貨",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[一月]:[十二月]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[年度]]/12","v":{"v":316.25,"d":"316"}}]
[null,"衣物",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[一月]:[十二月]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[年度]]/12","v":100}]
[null,"用餐 / 外食",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[一月]:[十二月]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[年度]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"沙龍 / 理髮",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[一月]:[十二月]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[年度]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"其他",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B30)","v":"合計每日開銷"},{"$f":"SUM(tblExpenseCategory_02[一月])","v":795},{"$f":"SUM(tblExpenseCategory_02[二月])","v":375},{"$f":"SUM(tblExpenseCategory_02[三月])","v":550},{"$f":"SUM(tblExpenseCategory_02[四月])","v":825},{"$f":"SUM(tblExpenseCategory_02[五月])","v":500},{"$f":"SUM(tblExpenseCategory_02[六月])","v":450},{"$f":"SUM(tblExpenseCategory_02[七月])","v":875},{"$f":"SUM(tblExpenseCategory_02[八月])","v":475},{"$f":"SUM(tblExpenseCategory_02[九月])","v":400},{"$f":"SUM(tblExpenseCategory_02[十月])","v":825},{"$f":"SUM(tblExpenseCategory_02[十一月])","v":575},{"$f":"SUM(tblExpenseCategory_02[十二月])","v":375},{"$f":"SUM(tblExpenseCategory_02[年度])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[年度]]/12","v":585}]
[]
[]
[null,"子女"]
[null,"學校用品",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[一月]:[十二月]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[年度]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"衣物",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[一月]:[十二月]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[年度]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"學校午餐",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[一月]:[十二月]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[年度]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"醫療",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[一月]:[十二月]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[年度]]/12","v":200}]
[null,"其他",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[一月]:[十二月]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[年度]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"合計\" & B39)","v":"合計子女"},{"$f":"SUM(tblExpenseCategory_03[一月])","v":2373},{"$f":"SUM(tblExpenseCategory_03[二月])","v":500},{"$f":"SUM(tblExpenseCategory_03[三月])","v":350},{"$f":"SUM(tblExpenseCategory_03[四月])","v":250},{"$f":"SUM(tblExpenseCategory_03[五月])","v":350},{"$f":"SUM(tblExpenseCategory_03[六月])","v":450},{"$f":"SUM(tblExpenseCategory_03[七月])","v":200},{"$f":"SUM(tblExpenseCategory_03[八月])","v":545},{"$f":"SUM(tblExpenseCategory_03[九月])","v":350},{"$f":"SUM(tblExpenseCategory_03[十月])","v":350},{"$f":"SUM(tblExpenseCategory_03[十一月])","v":250},{"$f":"SUM(tblExpenseCategory_03[十二月])","v":350},{"$f":"SUM(tblExpenseCategory_03[年度])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[年度]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"交通"]
[null,"汽車繳款",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[一月]:[十二月]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[年度]]/12","v":600}]
[null,"油錢",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[一月]:[十二月]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[年度]]/12","v":{"v":368.75,"d":"369"}}]
[null,"維修",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[一月]:[十二月]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[年度]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"註冊 / 牌照",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[一月]:[十二月]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[年度]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"其他",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[一月]:[十二月]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[年度]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"合計\" & B48)","v":"合計交通"},{"$f":"SUM(tblExpenseCategory_04[一月])","v":1110},{"$f":"SUM(tblExpenseCategory_04[二月])","v":1025},{"$f":"SUM(tblExpenseCategory_04[三月])","v":925},{"$f":"SUM(tblExpenseCategory_04[四月])","v":1025},{"$f":"SUM(tblExpenseCategory_04[五月])","v":1325},{"$f":"SUM(tblExpenseCategory_04[六月])","v":1200},{"$f":"SUM(tblExpenseCategory_04[七月])","v":1100},{"$f":"SUM(tblExpenseCategory_04[八月])","v":1200},{"$f":"SUM(tblExpenseCategory_04[九月])","v":1150},{"$f":"SUM(tblExpenseCategory_04[十月])","v":1025},{"$f":"SUM(tblExpenseCategory_04[十一月])","v":925},{"$f":"SUM(tblExpenseCategory_04[十二月])","v":925},{"$f":"SUM(tblExpenseCategory_04[年度])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[年度]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"保健"]
[null,"醫生 / 牙醫",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[一月]:[十二月]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[年度]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"醫藥 / 藥品",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[一月]:[十二月]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[年度]]/12","v":25}]
[null,"其他",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[一月]:[十二月]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[年度]]/12","v":25}]
[null,{"$f":"UPPER(\"合計\" & B57)","v":"合計保健"},{"$f":"SUM(tblExpenseCategory_05[一月])","v":25},{"$f":"SUM(tblExpenseCategory_05[二月])","v":60},{"$f":"SUM(tblExpenseCategory_05[三月])","v":175},{"$f":"SUM(tblExpenseCategory_05[四月])","v":25},{"$f":"SUM(tblExpenseCategory_05[五月])","v":60},{"$f":"SUM(tblExpenseCategory_05[六月])","v":60},{"$f":"SUM(tblExpenseCategory_05[七月])","v":60},{"$f":"SUM(tblExpenseCategory_05[八月])","v":25},{"$f":"SUM(tblExpenseCategory_05[九月])","v":175},{"$f":"SUM(tblExpenseCategory_05[十月])","v":60},{"$f":"SUM(tblExpenseCategory_05[十一月])","v":25},{"$f":"SUM(tblExpenseCategory_05[十二月])","v":25},{"$f":"SUM(tblExpenseCategory_05[年度])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[年度]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"保險"]
[null,"汽車",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[一月]:[十二月]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[年度]]/12","v":150}]
[null,"保健",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[一月]:[十二月]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[年度]]/12","v":675}]
[null,"壽險",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[一月]:[十二月]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[年度]]/12","v":150}]
[null,{"$f":"UPPER(\"合計\" & B64)","v":"合計保險"},{"$f":"SUM(tblExpenseCategory_06[一月])","v":975},{"$f":"SUM(tblExpenseCategory_06[二月])","v":975},{"$f":"SUM(tblExpenseCategory_06[三月])","v":975},{"$f":"SUM(tblExpenseCategory_06[四月])","v":975},{"$f":"SUM(tblExpenseCategory_06[五月])","v":975},{"$f":"SUM(tblExpenseCategory_06[六月])","v":975},{"$f":"SUM(tblExpenseCategory_06[七月])","v":975},{"$f":"SUM(tblExpenseCategory_06[八月])","v":975},{"$f":"SUM(tblExpenseCategory_06[九月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十一月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十二月])","v":975},{"$f":"SUM(tblExpenseCategory_06[年度])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[年度]]/12","v":975}]
[]
[]
[null,"教育"]
[null,"學費",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[一月]:[十二月]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[年度]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"書籍",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[一月]:[十二月]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[年度]]/12","v":{"v":37.5,"d":"38"}}]
[null,"其他",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B71)","v":"合計教育"},{"$f":"SUM(tblExpenseCategory_07[一月])","v":0},{"$f":"SUM(tblExpenseCategory_07[二月])","v":0},{"$f":"SUM(tblExpenseCategory_07[三月])","v":625},{"$f":"SUM(tblExpenseCategory_07[四月])","v":0},{"$f":"SUM(tblExpenseCategory_07[五月])","v":0},{"$f":"SUM(tblExpenseCategory_07[六月])","v":0},{"$f":"SUM(tblExpenseCategory_07[七月])","v":0},{"$f":"SUM(tblExpenseCategory_07[八月])","v":0},{"$f":"SUM(tblExpenseCategory_07[九月])","v":625},{"$f":"SUM(tblExpenseCategory_07[十月])","v":0},{"$f":"SUM(tblExpenseCategory_07[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_07[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_07[年度])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[年度]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"慈善"]
[null,"禮物",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[一月]:[十二月]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[年度]]/12","v":25}]
[null,"慈善捐款",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[一月]:[十二月]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[年度]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"其他",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[一月]:[十二月]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[年度]]/12","v":25}]
[null,{"$f":"UPPER(\"合計\" & B78)","v":"合計慈善"},{"$f":"SUM(tblExpenseCategory_08[一月])","v":0},{"$f":"SUM(tblExpenseCategory_08[二月])","v":100},{"$f":"SUM(tblExpenseCategory_08[三月])","v":100},{"$f":"SUM(tblExpenseCategory_08[四月])","v":100},{"$f":"SUM(tblExpenseCategory_08[五月])","v":100},{"$f":"SUM(tblExpenseCategory_08[六月])","v":100},{"$f":"SUM(tblExpenseCategory_08[七月])","v":100},{"$f":"SUM(tblExpenseCategory_08[八月])","v":100},{"$f":"SUM(tblExpenseCategory_08[九月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十一月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十二月])","v":100},{"$f":"SUM(tblExpenseCategory_08[年度])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[年度]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"儲蓄"]
[null,"緊急基金",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[一月]:[十二月]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[年度]]/12","v":75}]
[null,"退休金 (401k, IRA)",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[一月]:[十二月]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[年度]]/12","v":500}]
[null,"轉帳至儲蓄帳戶",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[一月]:[十二月]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[年度]]/12","v":150}]
[null,{"$f":"UPPER(\"合計\" & B85)","v":"合計儲蓄"},{"$f":"SUM(tblExpenseCategory_09[一月])","v":800},{"$f":"SUM(tblExpenseCategory_09[二月])","v":800},{"$f":"SUM(tblExpenseCategory_09[三月])","v":800},{"$f":"SUM(tblExpenseCategory_09[四月])","v":800},{"$f":"SUM(tblExpenseCategory_09[五月])","v":800},{"$f":"SUM(tblExpenseCategory_09[六月])","v":500},{"$f":"SUM(tblExpenseCategory_09[七月])","v":500},{"$f":"SUM(tblExpenseCategory_09[八月])","v":500},{"$f":"SUM(tblExpenseCategory_09[九月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十一月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十二月])","v":800},{"$f":"SUM(tblExpenseCategory_09[年度])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[年度]]/12","v":725}]
[]
[]
[null,"必要支付"]
[null,"信用卡 #1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[一月]:[十二月]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[年度]]/12","v":145}]
[null,"聯邦稅",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[一月]:[十二月]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[年度]]/12","v":150}]
[null,"學生貸款",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[一月]:[十二月]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[年度]]/12","v":55}]
[null,{"$f":"UPPER(\"合計\" & B92)","v":"合計必要支付"},{"$f":"SUM(tblExpenseCategory_10[一月])","v":650},{"$f":"SUM(tblExpenseCategory_10[二月])","v":200},{"$f":"SUM(tblExpenseCategory_10[三月])","v":200},{"$f":"SUM(tblExpenseCategory_10[四月])","v":650},{"$f":"SUM(tblExpenseCategory_10[五月])","v":200},{"$f":"SUM(tblExpenseCategory_10[六月])","v":200},{"$f":"SUM(tblExpenseCategory_10[七月])","v":650},{"$f":"SUM(tblExpenseCategory_10[八月])","v":200},{"$f":"SUM(tblExpenseCategory_10[九月])","v":200},{"$f":"SUM(tblExpenseCategory_10[十月])","v":650},{"$f":"SUM(tblExpenseCategory_10[十一月])","v":200},{"$f":"SUM(tblExpenseCategory_10[十二月])","v":200},{"$f":"SUM(tblExpenseCategory_10[年度])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[年度]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B99)","v":"合計 "},{"$f":"SUM(tblExpenseCategory_11[一月])","v":0},{"$f":"SUM(tblExpenseCategory_11[二月])","v":0},{"$f":"SUM(tblExpenseCategory_11[三月])","v":0},{"$f":"SUM(tblExpenseCategory_11[四月])","v":0},{"$f":"SUM(tblExpenseCategory_11[五月])","v":0},{"$f":"SUM(tblExpenseCategory_11[六月])","v":0},{"$f":"SUM(tblExpenseCategory_11[七月])","v":0},{"$f":"SUM(tblExpenseCategory_11[八月])","v":0},{"$f":"SUM(tblExpenseCategory_11[九月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_11[年度])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[年度]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B106)","v":"合計 "},{"$f":"SUM(tblExpenseCategory_12[一月])","v":0},{"$f":"SUM(tblExpenseCategory_12[二月])","v":0},{"$f":"SUM(tblExpenseCategory_12[三月])","v":0},{"$f":"SUM(tblExpenseCategory_12[四月])","v":0},{"$f":"SUM(tblExpenseCategory_12[五月])","v":0},{"$f":"SUM(tblExpenseCategory_12[六月])","v":0},{"$f":"SUM(tblExpenseCategory_12[七月])","v":0},{"$f":"SUM(tblExpenseCategory_12[八月])","v":0},{"$f":"SUM(tblExpenseCategory_12[九月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_12[年度])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[年度]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B113)","v":"合計 "},{"$f":"SUM(tblExpenseCategory_13[一月])","v":0},{"$f":"SUM(tblExpenseCategory_13[二月])","v":0},{"$f":"SUM(tblExpenseCategory_13[三月])","v":0},{"$f":"SUM(tblExpenseCategory_13[四月])","v":0},{"$f":"SUM(tblExpenseCategory_13[五月])","v":0},{"$f":"SUM(tblExpenseCategory_13[六月])","v":0},{"$f":"SUM(tblExpenseCategory_13[七月])","v":0},{"$f":"SUM(tblExpenseCategory_13[八月])","v":0},{"$f":"SUM(tblExpenseCategory_13[九月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_13[年度])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[年度]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B120)","v":"合計 "},{"$f":"SUM(tblExpenseCategory_14[一月])","v":0},{"$f":"SUM(tblExpenseCategory_14[二月])","v":0},{"$f":"SUM(tblExpenseCategory_14[三月])","v":0},{"$f":"SUM(tblExpenseCategory_14[四月])","v":0},{"$f":"SUM(tblExpenseCategory_14[五月])","v":0},{"$f":"SUM(tblExpenseCategory_14[六月])","v":0},{"$f":"SUM(tblExpenseCategory_14[七月])","v":0},{"$f":"SUM(tblExpenseCategory_14[八月])","v":0},{"$f":"SUM(tblExpenseCategory_14[九月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_14[年度])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[年度]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[年度]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[一月]:[十二月]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[年度]]/12","v":0}]
[null,{"$f":"UPPER(\"合計\" & B127)","v":"合計 "},{"$f":"SUM(tblExpenseCategory_15[一月])","v":0},{"$f":"SUM(tblExpenseCategory_15[二月])","v":0},{"$f":"SUM(tblExpenseCategory_15[三月])","v":0},{"$f":"SUM(tblExpenseCategory_15[四月])","v":0},{"$f":"SUM(tblExpenseCategory_15[五月])","v":0},{"$f":"SUM(tblExpenseCategory_15[六月])","v":0},{"$f":"SUM(tblExpenseCategory_15[七月])","v":0},{"$f":"SUM(tblExpenseCategory_15[八月])","v":0},{"$f":"SUM(tblExpenseCategory_15[九月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_15[年度])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[年度]]/12","v":0}]

{"sheet":"設定","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"陳家 2012"]
[null,"收入",null,"費用"]
[null,"薪水和小費",null," "]
[null,"利息收入",null,"家庭支出",null,"家庭支出",null,"每日開銷",null,"子女"]
[null,"股息",null,"每日開銷",null,"貸款 / 房租",null,"日常雜貨",null,"醫療"]
[null,"禮物",null,"子女",null,"電",null,"個人用品",null,"衣物"]
[null,"退款 / 費用補助",null,"交通",null,"瓦斯 / 汽油",null,"衣物",null,"學費"]
[null,"由儲蓄帳戶轉出",null,"保健",null,"水 / 汙水處理 / 垃圾",null,"清潔服務",null,"學校午餐費"]
[null,"其他",null,"保險",null,"電話",null,"用餐 / 外食",null,"學校用品"]
[{"$nulls":3},"教育",null,"有線電視 / 衛星電視",null,"乾洗",null,"保姆"]
[{"$nulls":3},"慈善",null,"網路",null,"沙龍 / 理髮",null,"玩具 / 遊戲"]
[{"$nulls":3},"儲蓄",null,"裝潢 / 傢俱",null,"其他",null,"其他"]
[{"$nulls":3},"必要支付",null,"草坪 / 花園"]
[{"$nulls":3},"娛樂",null,"家用品"]
[{"$nulls":3},"寵物",null,"保養"]
[{"$nulls":3},"訂閱",null,"翻新"]
[{"$nulls":3},"假期",null,"其他"]
[{"$nulls":3},"雜項"]
[]
[{"$nulls":5},"交通",null,"保健",null,"保險"]
[{"$nulls":5},"汽車繳款",null,"醫生 / 牙醫",null,"汽車"]
[{"$nulls":5},"油錢",null,"醫藥 / 藥品",null,"保健"]
[{"$nulls":5},"公車 / 計程車 / 火車費用",null,"健身房會費",null,"房屋險 / 租金"]
[{"$nulls":5},"維修",null,"急用",null,"壽險"]
[{"$nulls":5},"註冊 / 牌照",null,"其他",null,"其他"]
[{"$nulls":5},"其他"]
[]
[]
[{"$nulls":5},"教育",null,"慈善",null,"儲蓄"]
[{"$nulls":5},"學費",null,"禮物",null,"緊急基金"]
[{"$nulls":5},"書籍",null,"慈善捐款",null,"轉帳至儲蓄帳戶"]
[{"$nulls":5},"音樂課",null,"宗教捐款",null,"退休金 (401k, ira)"]
[{"$nulls":5},"其他",null,"其他",null,"投資"]
[{"$nulls":9},"大學"]
[{"$nulls":9},"其他"]
[]
[]
[{"$nulls":5},"必要支付",null,"娛樂",null,"寵物"]
[{"$nulls":5},"學生貸款",null,"影片 / DVD",null,"食物"]
[{"$nulls":5},"其他貸款",null,"音樂",null,"醫療"]
[{"$nulls":5},"信用卡 #1",null,"遊戲",null,"玩具 / 生活用品"]
[{"$nulls":5},"信用卡 #2",null,"租賃物品",null,"其他"]
[{"$nulls":5},"信用卡 #3",null,"電影 / 劇院"]
[{"$nulls":5},"贍養費 / 子女撫養",null,"音樂會 / 舞台劇"]
[{"$nulls":5},"聯邦稅",null,"書籍"]
[{"$nulls":5},"財產稅",null,"嗜好"]
[{"$nulls":5},"州 / 地方稅",null,"底片 / 相片"]
[{"$nulls":5},"社區管理費",null,"運動"]
[{"$nulls":5},"法律諮詢費",null,"戶外休閒"]
[{"$nulls":5},"其他",null,"玩具 / 小工具"]
[{"$nulls":7},"其他"]
[]
[{"$nulls":5},"訂閱",null,"假期",null,"雜項"]
[{"$nulls":5},"報紙",null,"旅遊",null,"銀行管理費"]
[{"$nulls":5},"雜誌",null,"住宿",null,"郵資"]
[{"$nulls":5},"會費",null,"食物",null,"其他"]
[{"$nulls":5},"會員費",null,"租車"]
[{"$nulls":5},"其他",null,"娛樂"]
[{"$nulls":7},"其他"]

{"sheet":"圖表資料","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** 此表格應隱藏 ***"]
[]
[]
[null,"期間",3]
[]
[null,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","年度","平均值"]
[null,{"$f":"LOWER(預算!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[一月])","v":0},{"$f":"SUM(tblExpenseCategory_15[二月])","v":0},{"$f":"SUM(tblExpenseCategory_15[三月])","v":0},{"$f":"SUM(tblExpenseCategory_15[四月])","v":0},{"$f":"SUM(tblExpenseCategory_15[五月])","v":0},{"$f":"SUM(tblExpenseCategory_15[六月])","v":0},{"$f":"SUM(tblExpenseCategory_15[七月])","v":0},{"$f":"SUM(tblExpenseCategory_15[八月])","v":0},{"$f":"SUM(tblExpenseCategory_15[九月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_15[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_15[年度])","v":0},{"$f":"SUM(tblExpenseCategory_15[平均值])","v":0}]
[null,{"$f":"LOWER(預算!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[一月])","v":0},{"$f":"SUM(tblExpenseCategory_14[二月])","v":0},{"$f":"SUM(tblExpenseCategory_14[三月])","v":0},{"$f":"SUM(tblExpenseCategory_14[四月])","v":0},{"$f":"SUM(tblExpenseCategory_14[五月])","v":0},{"$f":"SUM(tblExpenseCategory_14[六月])","v":0},{"$f":"SUM(tblExpenseCategory_14[七月])","v":0},{"$f":"SUM(tblExpenseCategory_14[八月])","v":0},{"$f":"SUM(tblExpenseCategory_14[九月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_14[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_14[年度])","v":0},{"$f":"SUM(tblExpenseCategory_14[平均值])","v":0}]
[null,{"$f":"LOWER(預算!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[一月])","v":0},{"$f":"SUM(tblExpenseCategory_13[二月])","v":0},{"$f":"SUM(tblExpenseCategory_13[三月])","v":0},{"$f":"SUM(tblExpenseCategory_13[四月])","v":0},{"$f":"SUM(tblExpenseCategory_13[五月])","v":0},{"$f":"SUM(tblExpenseCategory_13[六月])","v":0},{"$f":"SUM(tblExpenseCategory_13[七月])","v":0},{"$f":"SUM(tblExpenseCategory_13[八月])","v":0},{"$f":"SUM(tblExpenseCategory_13[九月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_13[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_13[年度])","v":0},{"$f":"SUM(tblExpenseCategory_13[平均值])","v":0}]
[null,{"$f":"LOWER(預算!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[一月])","v":0},{"$f":"SUM(tblExpenseCategory_12[二月])","v":0},{"$f":"SUM(tblExpenseCategory_12[三月])","v":0},{"$f":"SUM(tblExpenseCategory_12[四月])","v":0},{"$f":"SUM(tblExpenseCategory_12[五月])","v":0},{"$f":"SUM(tblExpenseCategory_12[六月])","v":0},{"$f":"SUM(tblExpenseCategory_12[七月])","v":0},{"$f":"SUM(tblExpenseCategory_12[八月])","v":0},{"$f":"SUM(tblExpenseCategory_12[九月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_12[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_12[年度])","v":0},{"$f":"SUM(tblExpenseCategory_12[平均值])","v":0}]
[null,{"$f":"LOWER(預算!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[一月])","v":0},{"$f":"SUM(tblExpenseCategory_11[二月])","v":0},{"$f":"SUM(tblExpenseCategory_11[三月])","v":0},{"$f":"SUM(tblExpenseCategory_11[四月])","v":0},{"$f":"SUM(tblExpenseCategory_11[五月])","v":0},{"$f":"SUM(tblExpenseCategory_11[六月])","v":0},{"$f":"SUM(tblExpenseCategory_11[七月])","v":0},{"$f":"SUM(tblExpenseCategory_11[八月])","v":0},{"$f":"SUM(tblExpenseCategory_11[九月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_11[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_11[年度])","v":0},{"$f":"SUM(tblExpenseCategory_11[平均值])","v":0}]
[null,{"$f":"LOWER(預算!B92)","v":"必要支付"},{"$f":"SUM(tblExpenseCategory_10[一月])","v":650},{"$f":"SUM(tblExpenseCategory_10[二月])","v":200},{"$f":"SUM(tblExpenseCategory_10[三月])","v":200},{"$f":"SUM(tblExpenseCategory_10[四月])","v":650},{"$f":"SUM(tblExpenseCategory_10[五月])","v":200},{"$f":"SUM(tblExpenseCategory_10[六月])","v":200},{"$f":"SUM(tblExpenseCategory_10[七月])","v":650},{"$f":"SUM(tblExpenseCategory_10[八月])","v":200},{"$f":"SUM(tblExpenseCategory_10[九月])","v":200},{"$f":"SUM(tblExpenseCategory_10[十月])","v":650},{"$f":"SUM(tblExpenseCategory_10[十一月])","v":200},{"$f":"SUM(tblExpenseCategory_10[十二月])","v":200},{"$f":"SUM(tblExpenseCategory_10[年度])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[平均值])","v":350}]
[null,{"$f":"LOWER(預算!B85)","v":"儲蓄"},{"$f":"SUM(tblExpenseCategory_09[一月])","v":800},{"$f":"SUM(tblExpenseCategory_09[二月])","v":800},{"$f":"SUM(tblExpenseCategory_09[三月])","v":800},{"$f":"SUM(tblExpenseCategory_09[四月])","v":800},{"$f":"SUM(tblExpenseCategory_09[五月])","v":800},{"$f":"SUM(tblExpenseCategory_09[六月])","v":500},{"$f":"SUM(tblExpenseCategory_09[七月])","v":500},{"$f":"SUM(tblExpenseCategory_09[八月])","v":500},{"$f":"SUM(tblExpenseCategory_09[九月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十一月])","v":800},{"$f":"SUM(tblExpenseCategory_09[十二月])","v":800},{"$f":"SUM(tblExpenseCategory_09[年度])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[平均值])","v":725}]
[null,{"$f":"LOWER(預算!B78)","v":"慈善"},{"$f":"SUM(tblExpenseCategory_08[一月])","v":0},{"$f":"SUM(tblExpenseCategory_08[二月])","v":100},{"$f":"SUM(tblExpenseCategory_08[三月])","v":100},{"$f":"SUM(tblExpenseCategory_08[四月])","v":100},{"$f":"SUM(tblExpenseCategory_08[五月])","v":100},{"$f":"SUM(tblExpenseCategory_08[六月])","v":100},{"$f":"SUM(tblExpenseCategory_08[七月])","v":100},{"$f":"SUM(tblExpenseCategory_08[八月])","v":100},{"$f":"SUM(tblExpenseCategory_08[九月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十一月])","v":100},{"$f":"SUM(tblExpenseCategory_08[十二月])","v":100},{"$f":"SUM(tblExpenseCategory_08[年度])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[平均值])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(預算!B71)","v":"教育"},{"$f":"SUM(tblExpenseCategory_07[一月])","v":0},{"$f":"SUM(tblExpenseCategory_07[二月])","v":0},{"$f":"SUM(tblExpenseCategory_07[三月])","v":625},{"$f":"SUM(tblExpenseCategory_07[四月])","v":0},{"$f":"SUM(tblExpenseCategory_07[五月])","v":0},{"$f":"SUM(tblExpenseCategory_07[六月])","v":0},{"$f":"SUM(tblExpenseCategory_07[七月])","v":0},{"$f":"SUM(tblExpenseCategory_07[八月])","v":0},{"$f":"SUM(tblExpenseCategory_07[九月])","v":625},{"$f":"SUM(tblExpenseCategory_07[十月])","v":0},{"$f":"SUM(tblExpenseCategory_07[十一月])","v":0},{"$f":"SUM(tblExpenseCategory_07[十二月])","v":0},{"$f":"SUM(tblExpenseCategory_07[年度])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[平均值])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(預算!B64)","v":"保險"},{"$f":"SUM(tblExpenseCategory_06[一月])","v":975},{"$f":"SUM(tblExpenseCategory_06[二月])","v":975},{"$f":"SUM(tblExpenseCategory_06[三月])","v":975},{"$f":"SUM(tblExpenseCategory_06[四月])","v":975},{"$f":"SUM(tblExpenseCategory_06[五月])","v":975},{"$f":"SUM(tblExpenseCategory_06[六月])","v":975},{"$f":"SUM(tblExpenseCategory_06[七月])","v":975},{"$f":"SUM(tblExpenseCategory_06[八月])","v":975},{"$f":"SUM(tblExpenseCategory_06[九月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十一月])","v":975},{"$f":"SUM(tblExpenseCategory_06[十二月])","v":975},{"$f":"SUM(tblExpenseCategory_06[年度])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[平均值])","v":975}]
[null,{"$f":"LOWER(預算!B57)","v":"保健"},{"$f":"SUM(tblExpenseCategory_05[一月])","v":25},{"$f":"SUM(tblExpenseCategory_05[二月])","v":60},{"$f":"SUM(tblExpenseCategory_05[三月])","v":175},{"$f":"SUM(tblExpenseCategory_05[四月])","v":25},{"$f":"SUM(tblExpenseCategory_05[五月])","v":60},{"$f":"SUM(tblExpenseCategory_05[六月])","v":60},{"$f":"SUM(tblExpenseCategory_05[七月])","v":60},{"$f":"SUM(tblExpenseCategory_05[八月])","v":25},{"$f":"SUM(tblExpenseCategory_05[九月])","v":175},{"$f":"SUM(tblExpenseCategory_05[十月])","v":60},{"$f":"SUM(tblExpenseCategory_05[十一月])","v":25},{"$f":"SUM(tblExpenseCategory_05[十二月])","v":25},{"$f":"SUM(tblExpenseCategory_05[年度])","v":775},{"$f":"SUM(tblExpenseCategory_05[平均值])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(預算!B48)","v":"交通"},{"$f":"SUM(tblExpenseCategory_04[一月])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[二月])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[三月])","v":925},{"$f":"SUM(tblExpenseCategory_04[四月])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[五月])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[六月])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[七月])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[八月])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[九月])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[十月])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[十一月])","v":925},{"$f":"SUM(tblExpenseCategory_04[十二月])","v":925},{"$f":"SUM(tblExpenseCategory_04[年度])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[平均值])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(預算!B39)","v":"子女"},{"$f":"SUM(tblExpenseCategory_03[一月])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[二月])","v":500},{"$f":"SUM(tblExpenseCategory_03[三月])","v":350},{"$f":"SUM(tblExpenseCategory_03[四月])","v":250},{"$f":"SUM(tblExpenseCategory_03[五月])","v":350},{"$f":"SUM(tblExpenseCategory_03[六月])","v":450},{"$f":"SUM(tblExpenseCategory_03[七月])","v":200},{"$f":"SUM(tblExpenseCategory_03[八月])","v":545},{"$f":"SUM(tblExpenseCategory_03[九月])","v":350},{"$f":"SUM(tblExpenseCategory_03[十月])","v":350},{"$f":"SUM(tblExpenseCategory_03[十一月])","v":250},{"$f":"SUM(tblExpenseCategory_03[十二月])","v":350},{"$f":"SUM(tblExpenseCategory_03[年度])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[平均值])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(預算!B30)","v":"每日開銷"},{"$f":"SUM(tblExpenseCategory_02[一月])","v":795},{"$f":"SUM(tblExpenseCategory_02[二月])","v":375},{"$f":"SUM(tblExpenseCategory_02[三月])","v":550},{"$f":"SUM(tblExpenseCategory_02[四月])","v":825},{"$f":"SUM(tblExpenseCategory_02[五月])","v":500},{"$f":"SUM(tblExpenseCategory_02[六月])","v":450},{"$f":"SUM(tblExpenseCategory_02[七月])","v":875},{"$f":"SUM(tblExpenseCategory_02[八月])","v":475},{"$f":"SUM(tblExpenseCategory_02[九月])","v":400},{"$f":"SUM(tblExpenseCategory_02[十月])","v":825},{"$f":"SUM(tblExpenseCategory_02[十一月])","v":575},{"$f":"SUM(tblExpenseCategory_02[十二月])","v":375},{"$f":"SUM(tblExpenseCategory_02[年度])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[平均值])","v":585}]
[null,{"$f":"LOWER(預算!B21)","v":"家庭支出"},{"$f":"SUM(tblExpenseCategory_01[一月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[二月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[三月])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[四月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[五月])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[六月])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[七月])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[八月])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[九月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[十月])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[十一月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[十二月])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[年度])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[平均值])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"累積現金流",{"$f":"SUM(預算!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(預算!$C$8:D$8)","v":76},{"$f":"SUM(預算!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(預算!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(預算!$C$8:G$8)","v":-138},{"$f":"SUM(預算!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(預算!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(預算!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(預算!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(預算!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(預算!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(預算!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(預算!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"正現金流年度",{"$f":"IF(預算!C$8<0,NA(),IF(period+2<>COLUMN(預算!C$8),NA(),預算!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!D$8<0,NA(),IF(period+2<>COLUMN(預算!D$8),NA(),預算!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!E$8<0,NA(),IF(period+2<>COLUMN(預算!E$8),NA(),預算!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!F$8<0,NA(),IF(period+2<>COLUMN(預算!F$8),NA(),預算!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!G$8<0,NA(),IF(period+2<>COLUMN(預算!G$8),NA(),預算!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!H$8<0,NA(),IF(period+2<>COLUMN(預算!H$8),NA(),預算!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!I$8<0,NA(),IF(period+2<>COLUMN(預算!I$8),NA(),預算!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!J$8<0,NA(),IF(period+2<>COLUMN(預算!J$8),NA(),預算!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!K$8<0,NA(),IF(period+2<>COLUMN(預算!K$8),NA(),預算!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!L$8<0,NA(),IF(period+2<>COLUMN(預算!L$8),NA(),預算!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!M$8<0,NA(),IF(period+2<>COLUMN(預算!M$8),NA(),預算!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!N$8<0,NA(),IF(period+2<>COLUMN(預算!N$8),NA(),預算!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!O$8<0,NA(),IF(period+2<>COLUMN(預算!O$8),NA(),預算!O$8))","v":{"$error":"#N/A"}}]
[null,"負現金流年度",{"$f":"IF(預算!C$8>=0,NA(),IF(period+2<>COLUMN(預算!C$8),NA(),預算!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!D$8>=0,NA(),IF(period+2<>COLUMN(預算!D$8),NA(),預算!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!E$8>=0,NA(),IF(period+2<>COLUMN(預算!E$8),NA(),預算!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(預算!F$8>=0,NA(),IF(period+2<>COLUMN(預算!F$8),NA(),預算!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!G$8>=0,NA(),IF(period+2<>COLUMN(預算!G$8),NA(),預算!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!H$8>=0,NA(),IF(period+2<>COLUMN(預算!H$8),NA(),預算!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!I$8>=0,NA(),IF(period+2<>COLUMN(預算!I$8),NA(),預算!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!J$8>=0,NA(),IF(period+2<>COLUMN(預算!J$8),NA(),預算!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!K$8>=0,NA(),IF(period+2<>COLUMN(預算!K$8),NA(),預算!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!L$8>=0,NA(),IF(period+2<>COLUMN(預算!L$8),NA(),預算!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!M$8>=0,NA(),IF(period+2<>COLUMN(預算!M$8),NA(),預算!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!N$8>=0,NA(),IF(period+2<>COLUMN(預算!N$8),NA(),預算!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(預算!O$8>=0,NA(),IF(period+2<>COLUMN(預算!O$8),NA(),預算!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"三月"}]
[null,{"$f":"display_long_period & \"收入\"","v":"三月收入"},{"$f":"INDEX(預算!$C$6:$P$6,,period)","v":{"v":4000,"d":"NT$4,000"}}]
[null,{"$f":"display_long_period & \"支出：\" & TEXT(INDEX(預算!$C$7:$P$7,,period),\"$#,##0\")","v":"三月支出：$5,933"},{"$f":"INDEX(預算!$C$7:$P$7,,period)","v":{"v":5933,"d":"NT$5,933"}}]
[null,{"$f":"display_long_period & \"現金流\"","v":"三月現金流"},{"$f":"ABS(INDEX(預算!$C$8:$P$8,,period))","v":{"v":1933,"d":"NT$1,933"}},{"$f":"REPT(\"-\",INDEX(預算!$C$8:$P$8,,period)<0)","v":"-"}]