{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["使用指南","每日現金流量","每月現金流量","年度現金流量","收入","支出","自由支出","儲蓄"],"not_rendered":{"charts":4,"defined_names":35,"pivot_tables":8},"read":"whole","date_system":"1900"}

{"sheet":"使用指南","index":0,"n_rows":7,"n_cols":12,"rows_kept":7,"merged":[[1,1,1,7],[2,1,2,8]]}
[{"$nulls":11}," "]
[null,"個人現金流量"]
[null,"  此活頁簿有年度、每月和每日現金流量工作表。\n 選擇最適合您的現金流量類型，或使用全部類型，以協助您獲得個人現金流量的深入解析。"]
[]
[null,"每日現金流量",null,null,"每月現金流量",null,null,"年度現金流量"]
[]
[null,"輸入每日實際發生的現金流量金額，並檢閱每月預估總計與年度預估總計。使用此工作表以月或年為單位，了解您的每日支出習慣。",null,null,"輸入您每月實際發生的現金流量或預估剩餘月份的金額，以查看該年度每個月的預計現金流量。",null,null,"在四個工作表中輸入年度現金流量金額：收入、支出、自由支出和儲蓄。\n查看每月細項和各項目的比較狀況，以及最重要的是可查看年度與每月數據中的收益為何。"]

{"sheet":"每日現金流量","index":1,"n_rows":55,"n_cols":6,"rows_kept":55,"merged":[[1,3,1,4],[1,5,1,8]]}
[null,"個人現金流量"]
[null,null,"可用現金總計:",{"$f":"每日現金流量","v":{"v":577.8399999999999,"d":"NT$577.84"}},null,"注意：如果您想要在表格中新增每日項目，請預估其每月金額/值，然後在適當的月份欄中輸入該值。"]
[]
[null,"每日摘要"]
[null,"總計","每天","每月","年度 "]
[null,"收入",{"$f":"SUMIF(每日[類型],$B6,每日[每日])","v":{"v":342.47,"d":"NT$342.47"}},{"$f":"SUMIF(每日[類型],$B6,每日[每月])","v":{"v":10416.795833333334,"d":"NT$10,416.80"}},{"$f":"SUMIF(每日[類型],$B6,每日[年度])","v":{"v":125001.55000000002,"d":"NT$125,001.55"}}]
[null,"支出",{"$f":"SUMIF(每日[類型],$B7,每日[每日])","v":{"v":136.05999999999997,"d":"NT$136.06"}},{"$f":"SUMIF(每日[類型],$B7,每日[每月])","v":{"v":4138.491666666667,"d":"NT$4,138.49"}},{"$f":"SUMIF(每日[類型],$B7,每日[年度])","v":{"v":49661.899999999994,"d":"NT$49,661.90"}}]
[null,"自由支出",{"$f":"SUMIF(每日[類型],$B8,每日[每日])","v":{"v":36.29,"d":"NT$36.29"}},{"$f":"SUMIF(每日[類型],$B8,每日[每月])","v":{"v":1103.8208333333334,"d":"NT$1,103.82"}},{"$f":"SUMIF(每日[類型],$B8,每日[年度])","v":{"v":13245.849999999999,"d":"NT$13,245.85"}}]
[null,"儲蓄",{"$f":"SUMIF(每日[類型],$B9,每日[每日])","v":{"v":63.019999999999996,"d":"NT$63.02"}},{"$f":"SUMIF(每日[類型],$B9,每日[每月])","v":{"v":1916.8583333333333,"d":"NT$1,916.86"}},{"$f":"SUMIF(每日[類型],$B9,每日[年度])","v":{"v":23002.300000000003,"d":"NT$23,002.30"}}]
[]
[null,"類型","描述","每日","每月","年度"]
[null,"收入","薪水",{"v":246.58,"d":"NT$246.58"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":7500.141666666667,"d":"NT$7,500.14"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":90001.70000000001,"d":"NT$90,001.70"}}]
[null,"收入","佣金/獎金",{"v":13.7,"d":"NT$13.70"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":416.7083333333333,"d":"NT$416.71"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":5000.5,"d":"NT$5,000.50"}}]
[null,"收入","其他 1",{"v":82.19,"d":"NT$82.19"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":2499.945833333333,"d":"NT$2,499.95"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":29999.35,"d":"NT$29,999.35"}}]
[null,"收入","其他 2",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"收入","其他 3",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"收入","其他 4",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","聯邦稅/社會安全福利/醫療保險",{"v":41.1,"d":"NT$41.10"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":1250.125,"d":"NT$1,250.13"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":15001.5,"d":"NT$15,001.50"}}]
[null,"支出","州所得稅",{"v":6.85,"d":"NT$6.85"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":208.35416666666666,"d":"NT$208.35"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":2500.25,"d":"NT$2,500.25"}}]
[null,"支出","牌照稅/費用",{"v":0.55,"d":"NT$0.55"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":16.729166666666668,"d":"NT$16.73"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":200.75000000000003,"d":"NT$200.75"}}]
[null,"支出","汽車還款",{"v":10.96,"d":"NT$10.96"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":333.3666666666667,"d":"NT$333.37"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":4000.4,"d":"NT$4,000.40"}}]
[null,"支出","貸款/房租",{"v":41.1,"d":"NT$41.10"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":1250.125,"d":"NT$1,250.13"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":15001.5,"d":"NT$15,001.50"}}]
[null,"支出","保險",{"v":0.68,"d":"NT$0.68"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":20.683333333333334,"d":"NT$20.68"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":248.20000000000002,"d":"NT$248.20"}}]
[null,"支出","電費",{"v":3.29,"d":"NT$3.29"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":100.07083333333333,"d":"NT$100.07"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":1200.85,"d":"NT$1,200.85"}}]
[null,"支出","瓦斯費",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"支出","水費",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"支出","污水處理費",{"v":0.82,"d":"NT$0.82"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":24.941666666666663,"d":"NT$24.94"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":299.29999999999995,"d":"NT$299.30"}}]
[null,"支出","垃圾處理費",{"v":0.41,"d":"NT$0.41"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":12.470833333333331,"d":"NT$12.47"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":149.64999999999998,"d":"NT$149.65"}}]
[null,"支出","電話費",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"支出","網際網路",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"支出","殘疾保險費",{"v":4.11,"d":"NT$4.11"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":125.0125,"d":"NT$125.01"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":1500.15,"d":"NT$1,500.15"}}]
[null,"支出","食物",{"v":13.7,"d":"NT$13.70"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":416.7083333333333,"d":"NT$416.71"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":5000.5,"d":"NT$5,000.50"}}]
[null,"支出","服裝",{"v":3.29,"d":"NT$3.29"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":100.07083333333333,"d":"NT$100.07"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":1200.85,"d":"NT$1,200.85"}}]
[null,"支出","醫療/牙醫/處方藥",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"支出","公車",{"v":1,"d":"NT$1.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":30.416666666666668,"d":"NT$30.42"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":365,"d":"NT$365.00"}}]
[null,"支出","其他 2",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","其他 3",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","其他 4",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"自由支出","外食",{"v":3.29,"d":"NT$3.29"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":100.07083333333333,"d":"NT$100.07"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":1200.85,"d":"NT$1,200.85"}}]
[null,"自由支出","禮物",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"自由支出","旅遊",{"v":6.16,"d":"NT$6.16"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":187.36666666666667,"d":"NT$187.37"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":2248.4,"d":"NT$2,248.40"}}]
[null,"自由支出","娛樂",{"v":3.29,"d":"NT$3.29"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":100.07083333333333,"d":"NT$100.07"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":1200.85,"d":"NT$1,200.85"}}]
[null,"自由支出","個人保健",{"v":0.82,"d":"NT$0.82"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":24.941666666666663,"d":"NT$24.94"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":299.29999999999995,"d":"NT$299.30"}}]
[null,"自由支出","購物",{"v":5.48,"d":"NT$5.48"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":166.68333333333334,"d":"NT$166.68"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":2000.2,"d":"NT$2,000.20"}}]
[null,"自由支出","慈善捐款",{"v":1.64,"d":"NT$1.64"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":49.883333333333326,"d":"NT$49.88"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":598.5999999999999,"d":"NT$598.60"}}]
[null,"自由支出","俱樂部/會員費",{"v":0.82,"d":"NT$0.82"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":24.941666666666663,"d":"NT$24.94"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":299.29999999999995,"d":"NT$299.30"}}]
[null,"自由支出","居家裝飾",{"v":13.15,"d":"NT$13.15"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":399.9791666666667,"d":"NT$399.98"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":4799.75,"d":"NT$4,799.75"}}]
[null,"自由支出","其他 1",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"自由支出","其他 2",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"儲蓄","現金準備",{"v":13.7,"d":"NT$13.70"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":416.7083333333333,"d":"NT$416.71"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":5000.5,"d":"NT$5,000.50"}}]
[null,"儲蓄","退休金/其他類似項目",{"v":32.88,"d":"NT$32.88"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":1000.1,"d":"NT$1,000.10"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":12001.2,"d":"NT$12,001.20"}}]
[null,"儲蓄","儲蓄帳戶",{"v":16.44,"d":"NT$16.44"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":500.05,"d":"NT$500.05"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":6000.6,"d":"NT$6,000.60"}}]
[null,"儲蓄","其他 1",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"儲蓄","其他 2",{"v":0,"d":"NT$0.00"},{"$f":"每日[[#This Row],[年度]]/12","v":{"v":0,"d":"NT$0.00"}},{"$f":"每日[[#This Row],[每日]]*365","v":{"v":0,"d":"NT$0.00"}}]
[null,"總計",null,{"$f":"SUMIF(每日[類型],\"收入\",每日[每日])-SUMIF(每日[類型],\"<>收入\",每日[每日])","v":{"v":107.10000000000014,"d":"NT$107.10"}},{"$f":"SUMIF(每日[類型],\"收入\",每日[每月])-SUMIF(每日[類型],\"<>收入\",每日[每月])","v":{"v":3257.625,"d":"NT$3,257.63"}},{"$f":"SUMIF(每日[類型],\"收入\",每日[年度])-SUMIF(每日[類型],\"<>收入\",每日[年度])","v":{"v":39091.500000000015,"d":"NT$39,091.50"}}]

{"sheet":"每月現金流量","index":2,"n_rows":48,"n_cols":18,"rows_kept":48,"merged":[[1,3,1,4],[1,5,1,10]]}
[null,"個人現金流量",{"$nulls":15}," "]
[null,null,"每月總現金流量:",{"$f":"至今每月現金流量","v":{"v":18380,"d":"NT$18,380.00"}},null,"注意：針對每日項目，預估每月金額/值，然後在適當的月份欄中輸入該值。\n"]
[]
[null,"類型","描述","1 月","2 月","3 月","4 月","5 月","6 月","7 月","8 月","9 月","10 月","11 月","12 月","總計"]
[null,"收入","薪水",{"v":7500,"d":"NT$7,500.00"},{"v":7500,"d":"NT$7,500.00"},{"v":7500,"d":"NT$7,500.00"},{"v":7500,"d":"NT$7,500.00"},{"v":7500,"d":"NT$7,500.00"},{"v":7500,"d":"NT$7,500.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":45000,"d":"NT$45,000.00"}}]
[null,"收入","佣金/獎金",{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"v":500,"d":"NT$500.00"},{"v":200,"d":"NT$200.00"},{"v":0,"d":"NT$0.00"},{"v":600,"d":"NT$600.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":2100,"d":"NT$2,100.00"}}]
[null,"收入","其他 1",{"v":2500,"d":"NT$2,500.00"},{"v":2500,"d":"NT$2,500.00"},{"v":2500,"d":"NT$2,500.00"},{"v":2500,"d":"NT$2,500.00"},{"v":2500,"d":"NT$2,500.00"},{"v":2500,"d":"NT$2,500.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":15000,"d":"NT$15,000.00"}}]
[null,"收入","其他 2",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"收入","其他 3",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"收入","其他 4",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","聯邦稅/社會安全福利/醫療保險",{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":7500,"d":"NT$7,500.00"}}]
[null,"支出","州所得稅",{"v":208.33333333333334,"d":"NT$208.33"},{"v":208.33333333333334,"d":"NT$208.33"},{"v":208.33333333333334,"d":"NT$208.33"},{"v":208.33333333333334,"d":"NT$208.33"},{"v":208.33333333333334,"d":"NT$208.33"},{"v":208.33333333333334,"d":"NT$208.33"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":1250,"d":"NT$1,250.00"}}]
[null,"支出","牌照稅/費用",{"v":16.666666666666668,"d":"NT$16.67"},{"v":16.666666666666668,"d":"NT$16.67"},{"v":16.666666666666668,"d":"NT$16.67"},{"v":16.666666666666668,"d":"NT$16.67"},{"v":16.666666666666668,"d":"NT$16.67"},{"v":16.666666666666668,"d":"NT$16.67"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":100.00000000000001,"d":"NT$100.00"}}]
[null,"支出","汽車還款",{"v":333.3333333333333,"d":"NT$333.33"},{"v":333.3333333333333,"d":"NT$333.33"},{"v":333.3333333333333,"d":"NT$333.33"},{"v":333.3333333333333,"d":"NT$333.33"},{"v":333.3333333333333,"d":"NT$333.33"},{"v":333.3333333333333,"d":"NT$333.33"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":1999.9999999999998,"d":"NT$2,000.00"}}]
[null,"支出","貸款/房租",{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"v":1250,"d":"NT$1,250.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":7500,"d":"NT$7,500.00"}}]
[null,"支出","保險",{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":150,"d":"NT$150.00"}}]
[null,"支出","電費",{"v":100,"d":"NT$100.00"},{"v":100,"d":"NT$100.00"},{"v":100,"d":"NT$100.00"},{"v":100,"d":"NT$100.00"},{"v":100,"d":"NT$100.00"},{"v":100,"d":"NT$100.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":600,"d":"NT$600.00"}}]
[null,"支出","瓦斯費",{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"支出","水費",{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"支出","污水處理費",{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":150,"d":"NT$150.00"}}]
[null,"支出","垃圾處理費",{"v":12.5,"d":"NT$12.50"},{"v":12.5,"d":"NT$12.50"},{"v":12.5,"d":"NT$12.50"},{"v":12.5,"d":"NT$12.50"},{"v":12.5,"d":"NT$12.50"},{"v":12.5,"d":"NT$12.50"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":75,"d":"NT$75.00"}}]
[null,"支出","電話費",{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"支出","網際網路",{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"支出","殘疾保險費",{"v":125,"d":"NT$125.00"},{"v":125,"d":"NT$125.00"},{"v":125,"d":"NT$125.00"},{"v":125,"d":"NT$125.00"},{"v":125,"d":"NT$125.00"},{"v":125,"d":"NT$125.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":750,"d":"NT$750.00"}}]
[null,"支出","食物",{"v":400,"d":"NT$400.00"},{"v":500,"d":"NT$500.00"},{"v":450,"d":"NT$450.00"},{"v":400,"d":"NT$400.00"},{"v":450,"d":"NT$450.00"},{"v":425,"d":"NT$425.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":2625,"d":"NT$2,625.00"}}]
[null,"支出","服裝",{"v":50,"d":"NT$50.00"},{"v":75,"d":"NT$75.00"},{"v":100,"d":"NT$100.00"},{"v":75,"d":"NT$75.00"},{"v":125,"d":"NT$125.00"},{"v":75,"d":"NT$75.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":500,"d":"NT$500.00"}}]
[null,"支出","醫療/牙醫/處方藥",{"v":50,"d":"NT$50.00"},{"v":10,"d":"NT$10.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":20,"d":"NT$20.00"},{"v":70,"d":"NT$70.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":200,"d":"NT$200.00"}}]
[null,"支出","公車",{"v":30,"d":"NT$30.00"},{"v":30,"d":"NT$30.00"},{"v":30,"d":"NT$30.00"},{"v":20,"d":"NT$20.00"},{"v":30,"d":"NT$30.00"},{"v":30,"d":"NT$30.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":170,"d":"NT$170.00"}}]
[null,"支出","其他 2",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","其他 3",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"支出","其他 4",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"自由支出","外食",{"v":50,"d":"NT$50.00"},{"v":150,"d":"NT$150.00"},{"v":100,"d":"NT$100.00"},{"v":50,"d":"NT$50.00"},{"v":150,"d":"NT$150.00"},{"v":100,"d":"NT$100.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":600,"d":"NT$600.00"}}]
[null,"自由支出","禮物",{"v":25,"d":"NT$25.00"},{"v":75,"d":"NT$75.00"},{"v":50,"d":"NT$50.00"},{"v":25,"d":"NT$25.00"},{"v":75,"d":"NT$75.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"自由支出","旅遊",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":1000,"d":"NT$1,000.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":1000,"d":"NT$1,000.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":2000,"d":"NT$2,000.00"}}]
[null,"自由支出","娛樂",{"v":50,"d":"NT$50.00"},{"v":150,"d":"NT$150.00"},{"v":100,"d":"NT$100.00"},{"v":50,"d":"NT$50.00"},{"v":150,"d":"NT$150.00"},{"v":100,"d":"NT$100.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":600,"d":"NT$600.00"}}]
[null,"自由支出","個人保健",{"v":15,"d":"NT$15.00"},{"v":25,"d":"NT$25.00"},{"v":35,"d":"NT$35.00"},{"v":15,"d":"NT$15.00"},{"v":25,"d":"NT$25.00"},{"v":35,"d":"NT$35.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":150,"d":"NT$150.00"}}]
[null,"自由支出","購物",{"v":100,"d":"NT$100.00"},{"v":200,"d":"NT$200.00"},{"v":150,"d":"NT$150.00"},{"v":175,"d":"NT$175.00"},{"v":150,"d":"NT$150.00"},{"v":175,"d":"NT$175.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":950,"d":"NT$950.00"}}]
[null,"自由支出","慈善捐款",{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"v":50,"d":"NT$50.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":300,"d":"NT$300.00"}}]
[null,"自由支出","俱樂部/會員費",{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"v":25,"d":"NT$25.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":150,"d":"NT$150.00"}}]
[null,"自由支出","居家裝飾",{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"v":400,"d":"NT$400.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":2400,"d":"NT$2,400.00"}}]
[null,"自由支出","其他 1",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"自由支出","其他 2",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"儲蓄","現金準備",{"v":416.6666666666667,"d":"NT$416.67"},{"v":416.6666666666667,"d":"NT$416.67"},{"v":416.6666666666667,"d":"NT$416.67"},{"v":416.6666666666667,"d":"NT$416.67"},{"v":416.6666666666667,"d":"NT$416.67"},{"v":416.6666666666667,"d":"NT$416.67"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":2500,"d":"NT$2,500.00"}}]
[null,"儲蓄","退休金/其他類似項目",{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":6000,"d":"NT$6,000.00"}}]
[null,"儲蓄","儲蓄帳戶",{"v":500,"d":"NT$500.00"},{"v":500,"d":"NT$500.00"},{"v":500,"d":"NT$500.00"},{"v":500,"d":"NT$500.00"},{"v":500,"d":"NT$500.00"},{"v":500,"d":"NT$500.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":3000,"d":"NT$3,000.00"}}]
[null,"儲蓄","其他 1",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null,"儲蓄","其他 2",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$nulls":6},{"$f":"SUM(每月[[#This Row],[1 月]:[12 月]])","v":{"v":0,"d":"NT$0.00"}}]
[null," 合計",null,{"$f":"SUMIF(每月[類型],\"收入\",每月[1 月])-SUMIF(每月[類型],\"<>收入\",每月[1 月])","v":{"v":3692.5,"d":"NT$3,692.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[2 月])-SUMIF(每月[類型],\"<>收入\",每月[2 月])","v":{"v":3247.5,"d":"NT$3,247.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[3 月])-SUMIF(每月[類型],\"<>收入\",每月[3 月])","v":{"v":2522.5,"d":"NT$2,522.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[4 月])-SUMIF(每月[類型],\"<>收入\",每月[4 月])","v":{"v":3427.5,"d":"NT$3,427.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[5 月])-SUMIF(每月[類型],\"<>收入\",每月[5 月])","v":{"v":2887.5,"d":"NT$2,887.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[6 月])-SUMIF(每月[類型],\"<>收入\",每月[6 月])","v":{"v":2602.5,"d":"NT$2,602.50"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[7 月])-SUMIF(每月[類型],\"<>收入\",每月[7 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[8 月])-SUMIF(每月[類型],\"<>收入\",每月[8 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[9 月])-SUMIF(每月[類型],\"<>收入\",每月[9 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[10 月])-SUMIF(每月[類型],\"<>收入\",每月[10 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[11 月])-SUMIF(每月[類型],\"<>收入\",每月[11 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[12 月])-SUMIF(每月[類型],\"<>收入\",每月[12 月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUMIF(每月[類型],\"收入\",每月[總計])-SUMIF(每月[類型],\"<>收入\",每月[總計])","v":{"v":18380,"d":"NT$18,380.00"}}]

{"sheet":"年度現金流量","index":3,"n_rows":10,"n_cols":28,"rows_kept":10,"merged":[[1,3,1,4],[1,6,1,11],[3,1,3,3],[3,5,3,7],[3,9,3,11],[3,13,3,15],[4,2,4,3],[4,6,4,7],[4,10,4,11],[4,14,4,15],[7,2,7,3],[7,6,7,7],[7,10,7,11],[7,14,7,15]]}
[null,"個人現金流量",{"$nulls":14}," "]
[null,null,"至今總現金流量:",{"$f":"至今年度現金流量","v":{"v":42250,"d":"NT$42,250.00"}},null,null,"此為年度預估值。如果您想要檢視含有每月預估值的年度金額，請使用這張工作表。使用 [收入]、[支出]、[自由支出] 和 [儲蓄] 工作表來輸入項目。"]
[]
[null,"收入摘要",{"$nulls":3},"支出摘要",{"$nulls":3},"自由支出摘要",{"$nulls":3},"儲蓄摘要"]
[null,"年度總計：",{"$f":"收入!C11","v":{"v":125000,"d":"NT$125,000.00"}},null,null,"年度總計：",{"$f":"支出[[#Totals],[年度  ]]","v":{"v":46500,"d":"NT$46,500.00"}},null,null,"年度總計：",{"$f":"自由支出[[#Totals],[年度  ]]","v":{"v":13250,"d":"NT$13,250.00"}},null,null,"年度總計：",{"$f":"儲蓄[[#Totals],[年度  ]]","v":{"v":23000,"d":"NT$23,000.00"}}]
[]
[]
[null,"每月總計:",{"$f":"收入!D11","v":{"v":10416.666666666668,"d":"NT$10,416.67"}},null,null,"每月總計：",{"$f":"支出[[#Totals],[每月 ]]","v":{"v":3875,"d":"NT$3,875.00"}},null,null,"每月總計：",{"$f":"自由支出[[#Totals],[每月 ]]","v":{"v":1104.1666666666665,"d":"NT$1,104.17"}},null,null,"每月總計：",{"$f":"儲蓄!D10","v":{"v":1916.6666666666667,"d":"NT$1,916.67"}}]
[]
[{"$nulls":17},"列標籤","年收入",null,"列標籤","年度加總",null,"列標籤","年度加總",null,"列標籤","年度加總"]

{"sheet":"收入","index":4,"n_rows":11,"n_cols":6,"rows_kept":11,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"個人現金流量"]
[null,null,"至今總現金流量:",{"$f":"至今年度現金流量","v":{"v":42250,"d":"NT$42,250.00"}},null,"此為年度預估值。如果您想要檢視含有每月預估值的年度金額，請使用這張工作表。\n如果您想要在表格中新增每日項目，請預估其年度金額/值，然後在 [年度] 欄中輸入該值。"]
[]
[null,"收入","年度  ","每月 "]
[null,"薪水",{"v":90000,"d":"NT$90,000.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":7500,"d":"NT$7,500.00"}}]
[null,"佣金/獎金",{"v":5000,"d":"NT$5,000.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":416.6666666666667,"d":"NT$416.67"}}]
[null,"其他 1",{"v":30000,"d":"NT$30,000.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":2500,"d":"NT$2,500.00"}}]
[null,"其他 2",{"v":0,"d":"NT$0.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 3",{"v":0,"d":"NT$0.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 4",{"v":0,"d":"NT$0.00"},{"$f":"收入[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null," 合計",{"$f":"SUBTOTAL(109,收入[[年度  ]])","v":{"v":125000,"d":"NT$125,000.00"}},{"$f":"SUBTOTAL(109,收入[[每月 ]])","v":{"v":10416.666666666668,"d":"NT$10,416.67"}}]

{"sheet":"支出","index":5,"n_rows":23,"n_cols":6,"rows_kept":23,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"個人現金流量"]
[null,null,"至今總現金流量:",{"$f":"至今年度現金流量","v":{"v":42250,"d":"NT$42,250.00"}},null,"此為年度預估值。如果您想要檢視含有每月預估值的年度金額，請使用這張工作表\n如果您想要在表格中新增每日項目，請預估其年度金額/值，然後在 [年度] 欄中輸入該值。"]
[]
[null,"支出","年度  ","每月 "]
[null,"聯邦稅/社會安全福利/醫療保險",{"v":12500,"d":"NT$12,500.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":1041.6666666666667,"d":"NT$1,041.67"}}]
[null,"州所得稅",{"v":2500,"d":"NT$2,500.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":208.33333333333334,"d":"NT$208.33"}}]
[null,"牌照稅/費用",{"v":200,"d":"NT$200.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":16.666666666666668,"d":"NT$16.67"}}]
[null,"汽車還款",{"v":4000,"d":"NT$4,000.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":333.3333333333333,"d":"NT$333.33"}}]
[null,"貸款/房租",{"v":15000,"d":"NT$15,000.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":1250,"d":"NT$1,250.00"}}]
[null,"保險",{"v":250,"d":"NT$250.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":20.833333333333332,"d":"NT$20.83"}}]
[null,"電費",{"v":1200,"d":"NT$1,200.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":100,"d":"NT$100.00"}}]
[null,"瓦斯費",{"v":600,"d":"NT$600.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"水費/污水處理費",{"v":600,"d":"NT$600.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"垃圾處理費",{"v":150,"d":"NT$150.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":12.5,"d":"NT$12.50"}}]
[null,"電話費",{"v":600,"d":"NT$600.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"網際網路",{"v":600,"d":"NT$600.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"殘疾保險費",{"v":1500,"d":"NT$1,500.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":125,"d":"NT$125.00"}}]
[null,"食物",{"v":5000,"d":"NT$5,000.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":416.6666666666667,"d":"NT$416.67"}}]
[null,"服裝",{"v":1200,"d":"NT$1,200.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":100,"d":"NT$100.00"}}]
[null,"醫療/牙醫/處方藥",{"v":600,"d":"NT$600.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"其他 1",{"v":0,"d":"NT$0.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 2",{"v":0,"d":"NT$0.00"},{"$f":"支出[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null," 合計",{"$f":"SUBTOTAL(109,支出[[年度  ]])","v":{"v":46500,"d":"NT$46,500.00"}},{"$f":"SUBTOTAL(109,支出[[每月 ]])","v":{"v":3875,"d":"NT$3,875.00"}}]

{"sheet":"自由支出","index":6,"n_rows":16,"n_cols":6,"rows_kept":16,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"個人現金流量"]
[null,null,"至今總現金流量:",{"$f":"至今年度現金流量","v":{"v":42250,"d":"NT$42,250.00"}},null,"此為年度預估值。如果您想要檢視含有每月預估值的年度金額，請使用這張工作表\n如果您想要在表格中新增每日項目，請預估其年度金額/值，然後在 [年度] 欄中輸入該值。"]
[]
[null,"自由支出","年度  ","每月 "]
[null,"用餐",{"v":1200,"d":"NT$1,200.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":100,"d":"NT$100.00"}}]
[null,"禮物",{"v":600,"d":"NT$600.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"旅遊",{"v":2250,"d":"NT$2,250.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":187.5,"d":"NT$187.50"}}]
[null,"娛樂",{"v":1200,"d":"NT$1,200.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":100,"d":"NT$100.00"}}]
[null,"個人保健",{"v":300,"d":"NT$300.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":25,"d":"NT$25.00"}}]
[null,"購物",{"v":2000,"d":"NT$2,000.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":166.66666666666666,"d":"NT$166.67"}}]
[null,"慈善捐款",{"v":600,"d":"NT$600.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":50,"d":"NT$50.00"}}]
[null,"俱樂部/會員費",{"v":300,"d":"NT$300.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":25,"d":"NT$25.00"}}]
[null,"居家裝飾",{"v":4800,"d":"NT$4,800.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":400,"d":"NT$400.00"}}]
[null,"其他 1",{"v":0,"d":"NT$0.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 2",{"v":0,"d":"NT$0.00"},{"$f":"自由支出[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null," 合計",{"$f":"SUBTOTAL(109,自由支出[[年度  ]])","v":{"v":13250,"d":"NT$13,250.00"}},{"$f":"SUBTOTAL(109,自由支出[[每月 ]])","v":{"v":1104.1666666666665,"d":"NT$1,104.17"}}]

{"sheet":"儲蓄","index":7,"n_rows":10,"n_cols":10,"rows_kept":10,"merged":[[1,3,1,4],[1,5,2,8]]}
[null,"個人現金流量",{"$nulls":7}," "]
[null,null,"至今總現金流量:",{"$f":"至今年度現金流量","v":{"v":42250,"d":"NT$42,250.00"}},null,"此為年度預估值。如果您想要檢視含有每月預估值的年度金額，請使用這張工作表\n如果您想要在表格中新增每日項目，請預估其年度金額/值，然後在 [年度] 欄中輸入該值。"]
[]
[null,"儲蓄","年度  ","每月 "]
[null,"現金準備",{"v":5000,"d":"NT$5,000.00"},{"$f":"儲蓄[[#This Row],[年度  ]]/12","v":{"v":416.6666666666667,"d":"NT$416.67"}}]
[null,"退休金/其他類似項目",{"v":12000,"d":"NT$12,000.00"},{"$f":"儲蓄[[#This Row],[年度  ]]/12","v":{"v":1000,"d":"NT$1,000.00"}}]
[null,"儲蓄/投資",{"v":6000,"d":"NT$6,000.00"},{"$f":"儲蓄[[#This Row],[年度  ]]/12","v":{"v":500,"d":"NT$500.00"}}]
[null,"其他 1",{"v":0,"d":"NT$0.00"},{"$f":"儲蓄[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 2",{"v":0,"d":"NT$0.00"},{"$f":"儲蓄[[#This Row],[年度  ]]/12","v":{"v":0,"d":"NT$0.00"}}]
[null," 合計",{"$f":"SUBTOTAL(109,儲蓄[[年度  ]])","v":{"v":23000,"d":"NT$23,000.00"}},{"$f":"SUBTOTAL(109,儲蓄[[每月 ]])","v":{"v":1916.6666666666667,"d":"NT$1,916.67"}}]