{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["綜合報表","基本資料","法人動向","股息股利","新聞","圖-籌碼分佈","累積報酬率","籌碼分析","圖-報酬率","圖-股價.PE.PB","月盈餘","十大股東","銀行_基本資料","銀行_月營收","銀行_備呆&逾放","銀行_存放比與BIS","銀行_存放款","銀行_NIM&NIS","保險_基本資料","保險_月營收","保險業_營運狀況","財務比率分析","合併財務報表(累)","合併財務報表(單)","金融業與保險業"],"not_rendered":{"charts":23,"images":0,"macros":1,"external_links":0,"defined_names":38,"comments":24,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"綜合報表","index":0,"n_rows":64,"n_cols":69,"rows_kept":64,"cut":false,"hidden":false,"merged":[[18,42,18,43],[18,44,18,45],[11,44,11,45],[13,42,13,43],[13,44,13,45],[14,44,14,45],[15,44,15,45],[16,44,16,45],[11,42,11,43],[12,42,12,43],[63,6,63,7],[0,26,4,26],[1,28,1,31],[0,29,0,30],[2,30,2,31],[4,30,4,31],[60,6,60,7],[51,6,51,7],[21,4,21,12],[22,4,22,12],[63,3,63,5],[51,3,51,5],[48,3,48,5],[20,4,20,12],[56,3,56,5],[57,6,57,7],[49,3,49,5],[57,3,57,5],[62,6,62,7],[47,6,47,7],[61,3,61,5],[62,3,62,5],[58,3,58,5],[52,6,52,7],[58,6,58,7],[55,3,55,5],[47,3,47,5],[49,6,49,7],[54,6,54,7],[54,3,54,5],[50,3,50,5],[52,3,52,5],[53,3,53,5],[50,6,50,7],[6,4,6,6],[0,49,1,49],[56,6,56,7],[59,6,59,7],[59,3,59,5],[60,3,60,5],[12,44,12,45],[3,46,3,48],[61,6,61,7],[6,44,6,45],[7,42,7,43],[7,44,7,45],[8,44,8,45],[9,44,9,45],[10,44,10,45],[8,42,8,43],[9,42,9,43],[10,42,10,43],[6,42,6,43],[17,44,17,45],[14,42,14,43],[15,42,15,43],[16,42,16,43],[17,42,17,43],[55,6,55,7],[11,6,11,7],[14,4,14,5],[7,4,7,8],[16,4,16,5],[53,6,53,7],[48,6,48,7],[15,4,15,5],[17,4,17,5],[46,3,46,5],[9,6,9,7],[24,4,24,12],[18,4,18,5],[46,6,46,7],[23,4,23,12],[18,65,19,65],[36,65,37,65],[33,49,34,49],[0,65,1,65],[4,7,4,8],[0,43,0,44],[10,6,10,7],[1,5,1,6],[4,4,4,5],[2,7,2,8],[0,55,1,55],[0,41,4,41],[0,5,0,6],[1,43,1,48],[0,45,0,46],[2,43,2,44],[3,43,3,44],[4,43,4,44],[3,4,3,5],[4,46,4,48],[2,3,2,5],[3,7,3,8],[2,46,2,48],[5,4,5,8]]}
["代碼對照表",null,null,2885,5852,"Z1435",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"※2013年以後公司皆只公告\"以合併為主\"之月盈餘",null,null,null,null,"單位:百萬",{"$f":"銀行_月營收!A1","v":"5852 元大銀"},"產業",{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",MIDB(銀行_基本資料!G3,FIND(\" \",銀行_基本資料!G3)+1,20))","v":"本國銀行"},{"$f":"銀行_基本資料!D2","v":"實收資本額(元)"},null,{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",TEXT(ROUND(銀行_基本資料!D3/1000000,2),\"###,###.## (百萬元)\"))","v":"39,183.62 (百萬元)"},null,null,null,null,null,null,null,null,null,{"$f":"保險_月營收!A1","v":"Z1435 元大人壽保險"},"產業",{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",MIDB(保險_基本資料!G3,FIND(\" \",保險_基本資料!G3)+1,20))","v":"壽險業"},null,{"$f":"保險_基本資料!D2","v":"實收資本額(元)"},null,{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",TEXT(ROUND(保險_基本資料!D3/1000000,2),\"###,###.## (百萬元)\"))","v":". (百萬元)"},null,{"$f":"'合併財務報表(累)'!$A$1","v":"2885 元大金"},null,null,null,null,null,{"$f":"'合併財務報表(單)'!A1","v":"2885 元大金"},null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!$A$1","v":"2885 元大金"}]
["金控公司","銀行","保險","金控代碼","銀行代碼","保險代號",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"月盈餘","稅後盈餘","累計稅後盈餘","稅前盈餘","累計稅前盈餘","合併",null,{"$f":"銀行_基本資料!H2","v":"主要產品比重"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!H3)","v":"2014/12:淨利息收益(61.4%),手續費收入(18.1%),透過損益按FV衡量(7.4%)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"保險_基本資料!H2","v":"主要產品比重"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!H3)","v":"2014/12:個人壽險保費收入(80%),利息收入(14.9%),兌換利益(11.5%)"}]
["2880 華南金","5835 華銀","2848 華南保",{"$f":"基本資料!A1","v":"2885 元大金"},null,null,"實收資本額",{"$f":"TEXT(ROUND(基本資料!C3/1000000,2),\"###,###.## (百萬元)\")","v":"120,986.48 (百萬元)"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A3,\"YYYY/MM\")","v":"2016/05"},{"$f":"IF(月盈餘!$B3=\"\",\"\",月盈餘!$B3)","v":1039},{"$f":"IF(月盈餘!$C3=\"\",\"\",月盈餘!$C3)","v":5510},{"$f":"IF(月盈餘!$D3=\"\",\"\",月盈餘!$D3)","v":1416.1790000000001},{"$f":"IF(月盈餘!$E3=\"\",\"\",月盈餘!$E3)","v":6752.6890000000003},{"$f":"IF(月盈餘!$F3=\"Y\",\"合併\",IF(月盈餘!$F3=\"N\",\"非合併\",\"\"))","v":""},null,{"$f":"銀行_基本資料!A2","v":"董事長"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!A3)","v":"范志強"},{"$f":"銀行_基本資料!E2","v":"電話"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!E3)","v":"02-21736699"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"保險_基本資料!A2","v":"董事長"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!A3)","v":"江朝國"},null,{"$f":"保險_基本資料!E2","v":"電話"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!E3)","v":"02-27195277"},null,null,"資產負債表(累)單位：千元",{"$f":"TEXT('合併財務報表(累)'!B$2,\"YYYY/MM\")","v":"2012/12"},{"$f":"TEXT('合併財務報表(累)'!C$2,\"YYYY/MM\")","v":"2013/12"},{"$f":"TEXT('合併財務報表(累)'!D$2,\"YYYY/MM\")","v":"2014/12"},{"$f":"TEXT('合併財務報表(累)'!E$2,\"YYYY/MM\")","v":"2015/12"},null,"損益表(單)單位：千元",{"$f":"TEXT('合併財務報表(單)'!B$2,\"YYYY/MM\")","v":"2014/06"},{"$f":"TEXT('合併財務報表(單)'!C$2,\"YYYY/MM\")","v":"2014/09"},{"$f":"TEXT('合併財務報表(單)'!D$2,\"YYYY/MM\")","v":"2014/12"},{"$f":"TEXT('合併財務報表(單)'!E$2,\"YYYY/MM\")","v":"2015/03"},{"$f":"TEXT('合併財務報表(單)'!F$2,\"YYYY/MM\")","v":"2015/06"},{"$f":"TEXT('合併財務報表(單)'!G$2,\"YYYY/MM\")","v":"2015/09"},{"$f":"TEXT('合併財務報表(單)'!H$2,\"YYYY/MM\")","v":"2015/12"},{"$f":"TEXT('合併財務報表(單)'!I$2,\"YYYY/MM\")","v":"2016/03"},null,"損益表(累)單位：千元",{"$f":"TEXT('合併財務報表(累)'!O$2,\"YYYY/MM\")","v":"2012/12"},{"$f":"TEXT('合併財務報表(累)'!P$2,\"YYYY/MM\")","v":"2013/12"},{"$f":"TEXT('合併財務報表(累)'!Q$2,\"YYYY/MM\")","v":"2014/12"}]
["2881 富邦金","2842 台北富邦銀","5828 富邦保","市  場  別",{"$f":"IF(基本資料!A3<>\"\",IF(基本資料!A3=\"TSE\",\"上市\",IF(基本資料!A3=\"OTC\",\"上櫃\",IF(基本資料!A3=\"ROTC\",\"興櫃\",\"其他\"))),\"\")","v":"上市"},null,"上 市  日 期",{"$f":"IF(基本資料!A3=\"TSE\",基本資料!D3,IF(基本資料!A3=\"OTC\",基本資料!E3,IF(基本資料!A3=\"ROTC\",基本資料!F3,\"\")))","v":"2002-02-04"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A4,\"YYYY/MM\")","v":"2016/04"},{"$f":"IF(月盈餘!$B4=\"\",\"\",月盈餘!$B4)","v":1006},{"$f":"IF(月盈餘!$C4=\"\",\"\",月盈餘!$C4)","v":4471},{"$f":"IF(月盈餘!$D4=\"\",\"\",月盈餘!$D4)","v":1106.655},{"$f":"IF(月盈餘!$E4=\"\",\"\",月盈餘!$E4)","v":5336.51},{"$f":"IF(月盈餘!$F4=\"Y\",\"合併\",IF(月盈餘!$F4=\"N\",\"非合併\",\"\"))","v":""},null,{"$f":"銀行_基本資料!B2","v":"總經理"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!B3)","v":"張財育"},{"$f":"銀行_基本資料!F2","v":"公司地址"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!F3)","v":"台北市大安區敦化南路一段66號1-3 樓"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"保險_基本資料!B2","v":"總經理"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!B3)","v":"高添福"},null,{"$f":"保險_基本資料!F2","v":"公司地址"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!F3)","v":"台北市松山區民生東路三段133 號14樓"},null,null,{"$f":"'合併財務報表(累)'!A3","v":"現金及約當現金"},{"$f":"'合併財務報表(累)'!B3","v":36695058},{"$f":"'合併財務報表(累)'!C3","v":27229111},{"$f":"'合併財務報表(累)'!D3","v":47061183},{"$f":"'合併財務報表(累)'!E3","v":41773169},null,{"$f":"'合併財務報表(單)'!A3","v":"利息收入"},{"$f":"'合併財務報表(單)'!B3","v":4579136},{"$f":"'合併財務報表(單)'!C3","v":5579960},{"$f":"'合併財務報表(單)'!D3","v":5629688},{"$f":"'合併財務報表(單)'!E3","v":5916785},{"$f":"'合併財務報表(單)'!F3","v":6277218},{"$f":"'合併財務報表(單)'!G3","v":6251170},{"$f":"'合併財務報表(單)'!H3","v":6191672},{"$f":"'合併財務報表(單)'!I3","v":6502115},null,{"$f":"'合併財務報表(累)'!N3","v":"淨利息收益"},{"$f":"'合併財務報表(累)'!O3","v":10171744},{"$f":"'合併財務報表(累)'!P3","v":9461591},{"$f":"'合併財務報表(累)'!Q3","v":13361073}]
["2882 國泰金","2835 國泰世華","5846 國壽","發  言  人",{"$f":"LEFT(基本資料!B3,FIND(\"(\",基本資料!B3)-1)","v":"陳修偉"},null,"電　　　話",{"$f":"IF(基本資料!G3<>\"\",基本資料!G3,\"\")","v":"02-27811999"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A5,\"YYYY/MM\")","v":"2016/03"},{"$f":"IF(月盈餘!$B5=\"\",\"\",月盈餘!$B5)","v":1751},{"$f":"IF(月盈餘!$C5=\"\",\"\",月盈餘!$C5)","v":3312.4569999999999},{"$f":"IF(月盈餘!$D5=\"\",\"\",月盈餘!$D5)","v":2104.681},{"$f":"IF(月盈餘!$E5=\"\",\"\",月盈餘!$E5)","v":4077.143},{"$f":"IF(月盈餘!$F5=\"Y\",\"合併\",IF(月盈餘!$F5=\"N\",\"非合併\",\"\"))","v":""},null,{"$f":"銀行_基本資料!C2","v":"發言人"},{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!C3)","v":"莊有德(執行副總經理)"},"員工人數",{"$f":"IF(銀行_基本資料!B8=\"無資料\",\"\",銀行_基本資料!I3)","v":2754},null,null,null,null,null,null,null,null,null,null,null,{"$f":"保險_基本資料!C2","v":"發言人"},{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!C3)","v":"高添福(執行副總經理)"},null,"員工人數",{"$f":"IF(保險_基本資料!B6=\"無資料\",\"\",保險_基本資料!I3)","v":995},null,null,{"$f":"'合併財務報表(累)'!A4","v":"存放及拆放同業"},{"$f":"'合併財務報表(累)'!B4","v":75523478},{"$f":"'合併財務報表(累)'!C4","v":85619265},{"$f":"'合併財務報表(累)'!D4","v":79450468},{"$f":"'合併財務報表(累)'!E4","v":80771635},null,{"$f":"'合併財務報表(單)'!A4","v":"利息支出"},{"$f":"'合併財務報表(單)'!B4","v":1303004},{"$f":"'合併財務報表(單)'!C4","v":2060539},{"$f":"'合併財務報表(單)'!D4","v":2217394},{"$f":"'合併財務報表(單)'!E4","v":2168121},{"$f":"'合併財務報表(單)'!F4","v":2273247},{"$f":"'合併財務報表(單)'!G4","v":2107708},{"$f":"'合併財務報表(單)'!H4","v":2243425},{"$f":"'合併財務報表(單)'!I4","v":2326593},null,{"$f":"'合併財務報表(累)'!N4","v":"手續費淨收益"},{"$f":"'合併財務報表(累)'!O4","v":10652821},{"$f":"'合併財務報表(累)'!P4","v":10110462},{"$f":"'合併財務報表(累)'!Q4","v":12366026}]
["2883 開發金","5839 開發",null,"地　　址",{"$f":"IF(基本資料!H3<>\"\",基本資料!H3,\"\")","v":"台北市松山區敦化南路一段66號4 樓、10樓、12樓及13樓"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A6,\"YYYY/MM\")","v":"2016/02"},{"$f":"IF(月盈餘!$B6=\"\",\"\",月盈餘!$B6)","v":801},{"$f":"IF(月盈餘!$C6=\"\",\"\",月盈餘!$C6)","v":1714},{"$f":"IF(月盈餘!$D6=\"\",\"\",月盈餘!$D6)","v":799.09299999999996},{"$f":"IF(月盈餘!$E6=\"\",\"\",月盈餘!$E6)","v":2125.174},{"$f":"IF(月盈餘!$F6=\"Y\",\"合併\",IF(月盈餘!$F6=\"N\",\"非合併\",\"\"))","v":""},"※2013年以後公司皆只公告\"以合併為主\"之月盈餘",null,null,null,null,"單位:百萬",null,null,null,null,null,null,null,null,null,"※2013年以後公司皆只公告\"以合併為主\"之月盈餘",null,null,null,null,null,null,"單位:百萬",{"$f":"'合併財務報表(累)'!A5","v":"公平價值變動－損益－金資"},{"$f":"'合併財務報表(累)'!B5","v":86217206},{"$f":"'合併財務報表(累)'!C5","v":91573183},{"$f":"'合併財務報表(累)'!D5","v":260202179},{"$f":"'合併財務報表(累)'!E5","v":364746108},null,{"$f":"'合併財務報表(單)'!A5","v":"淨利息收益"},{"$f":"'合併財務報表(單)'!B5","v":3276132},{"$f":"'合併財務報表(單)'!C5","v":3519421},{"$f":"'合併財務報表(單)'!D5","v":3412294},{"$f":"'合併財務報表(單)'!E5","v":3748664},{"$f":"'合併財務報表(單)'!F5","v":4003971},{"$f":"'合併財務報表(單)'!G5","v":4143462},{"$f":"'合併財務報表(單)'!H5","v":3948247},{"$f":"'合併財務報表(單)'!I5","v":4175522},null,{"$f":"'合併財務報表(累)'!N5","v":"保險業務收益"},{"$f":"'合併財務報表(累)'!O5","v":0},{"$f":"'合併財務報表(累)'!P5","v":0},{"$f":"'合併財務報表(累)'!Q5","v":9092537}]
["2884 玉山金","5847 玉山銀","19BAC   玉山保險經紀","產  業  別",{"$f":"IF(基本資料!I3<>\"\",基本資料!I3,\"\")","v":"M2800 金融業"},null,null,"員工人數",{"$f":"IF(基本資料!K3=\"\",\"\",基本資料!K3)","v":15295},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A7,\"YYYY/MM\")","v":"2016/01"},{"$f":"IF(月盈餘!$B7=\"\",\"\",月盈餘!$B7)","v":913},{"$f":"IF(月盈餘!$C7=\"\",\"\",月盈餘!$C7)","v":913},{"$f":"IF(月盈餘!$D7=\"\",\"\",月盈餘!$D7)","v":1326.0809999999999},{"$f":"IF(月盈餘!$E7=\"\",\"\",月盈餘!$E7)","v":1326.0809999999999},{"$f":"IF(月盈餘!$F7=\"Y\",\"合併\",IF(月盈餘!$F7=\"N\",\"非合併\",\"\"))","v":""},"月盈餘","稅後盈餘","累計稅後盈餘","稅前盈餘","累計稅前盈餘","合併",null,null,null,null,null,null,null,null,null,"月盈餘","稅後盈餘",null,"累計稅後盈餘",null,"稅前盈餘","累計稅前盈餘","合併",{"$f":"'合併財務報表(累)'!A6","v":"附賣回票券及債券投資"},{"$f":"'合併財務報表(累)'!B6","v":201015},{"$f":"'合併財務報表(累)'!C6","v":250724},{"$f":"'合併財務報表(累)'!D6","v":17643207},{"$f":"'合併財務報表(累)'!E6","v":27052332},null,{"$f":"'合併財務報表(單)'!A6","v":"手續費淨收益"},{"$f":"'合併財務報表(單)'!B6","v":2726668},{"$f":"'合併財務報表(單)'!C6","v":3701768},{"$f":"'合併財務報表(單)'!D6","v":3167767},{"$f":"'合併財務報表(單)'!E6","v":3647065},{"$f":"'合併財務報表(單)'!F6","v":4598553},{"$f":"'合併財務報表(單)'!G6","v":3446529},{"$f":"'合併財務報表(單)'!H6","v":1590951},{"$f":"'合併財務報表(單)'!I6","v":3397124},null,{"$f":"'合併財務報表(累)'!N44","v":"其他收益"},{"$f":"'合併財務報表(累)'!O44","v":7647207},{"$f":"'合併財務報表(累)'!P44","v":9125516},{"$f":"'合併財務報表(累)'!Q44","v":19790297}]
["2885 元大金","5852 元大銀","Z1435   元大人壽保險","主要產品",{"$f":"IF(基本資料!J3<>\"\",基本資料!J3,\"\")","v":"2014/12:淨利息收益(24.3%),手續費收入(23.3%),保險業務淨收益(16.5%)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A8,\"YYYY/MM\")","v":"2015/12"},{"$f":"IF(月盈餘!$B8=\"\",\"\",月盈餘!$B8)","v":-558},{"$f":"IF(月盈餘!$C8=\"\",\"\",月盈餘!$C8)","v":10814.545},{"$f":"IF(月盈餘!$D8=\"\",\"\",月盈餘!$D8)","v":-505.04300000000001},{"$f":"IF(月盈餘!$E8=\"\",\"\",月盈餘!$E8)","v":13116.553},{"$f":"IF(月盈餘!$F8=\"Y\",\"合併\",IF(月盈餘!$F8=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A3,\"YYYY/MM\")","v":"2016/05"},{"$f":"IF(銀行_月營收!$B3=\"\",\"\",銀行_月營收!$B3)","v":493},{"$f":"IF(銀行_月營收!$C3=\"\",\"\",銀行_月營收!$C3)","v":2450},{"$f":"IF(銀行_月營收!$D3=\"\",\"\",銀行_月營收!$D3)","v":553.67100000000005},{"$f":"IF(銀行_月營收!$E3=\"\",\"\",銀行_月營收!$E3)","v":2802.8339999999998},{"$f":"IF(銀行_月營收!$F3=\"Y\",\"合併\",IF(銀行_月營收!$F3=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A3,\"YYYY/MM\")","v":"2016/05"},{"$f":"IF(保險_月營收!$B18=\"\",\"\",保險_月營收!$B18)","v":""},null,{"$f":"IF(保險_月營收!$C3=\"\",\"\",保險_月營收!$C3)","v":""},null,{"$f":"IF(保險_月營收!$D3=\"\",\"\",保險_月營收!$D3)","v":""},{"$f":"IF(保險_月營收!$E3=\"\",\"\",保險_月營收!$E3)","v":""},{"$f":"IF(保險_月營收!$F3=\"Y\",\"合併\",IF(保險_月營收!$F3=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A7","v":"應收款項"},{"$f":"'合併財務報表(累)'!B7","v":70389705},{"$f":"'合併財務報表(累)'!C7","v":98302239},{"$f":"'合併財務報表(累)'!D7","v":120807089},{"$f":"'合併財務報表(累)'!E7","v":118852607},null,{"$f":"'合併財務報表(單)'!A7","v":"保險業務收益"},{"$f":"'合併財務報表(單)'!B7","v":3180944},{"$f":"'合併財務報表(單)'!C7","v":3022471},{"$f":"'合併財務報表(單)'!D7","v":1628260},{"$f":"'合併財務報表(單)'!E7","v":1725829},{"$f":"'合併財務報表(單)'!F7","v":4312233},{"$f":"'合併財務報表(單)'!G7","v":7432611},{"$f":"'合併財務報表(單)'!H7","v":11308536},{"$f":"'合併財務報表(單)'!I7","v":4564454},null,{"$f":"'合併財務報表(累)'!N25","v":"淨收益"},{"$f":"'合併財務報表(累)'!O25","v":28471772},{"$f":"'合併財務報表(累)'!P25","v":28697569},{"$f":"'合併財務報表(累)'!Q25","v":54609933}]
["2886 兆豐金","5843 兆豐商銀","5834    兆豐保險",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A9,\"YYYY/MM\")","v":"2015/11"},{"$f":"IF(月盈餘!$B9=\"\",\"\",月盈餘!$B9)","v":437},{"$f":"IF(月盈餘!$C9=\"\",\"\",月盈餘!$C9)","v":11461},{"$f":"IF(月盈餘!$D9=\"\",\"\",月盈餘!$D9)","v":520.60199999999998},{"$f":"IF(月盈餘!$E9=\"\",\"\",月盈餘!$E9)","v":13732.868},{"$f":"IF(月盈餘!$F9=\"Y\",\"合併\",IF(月盈餘!$F9=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A4,\"YYYY/MM\")","v":"2016/04"},{"$f":"IF(銀行_月營收!$B4=\"\",\"\",銀行_月營收!$B4)","v":507},{"$f":"IF(銀行_月營收!$C4=\"\",\"\",銀行_月營收!$C4)","v":1957},{"$f":"IF(銀行_月營收!$D4=\"\",\"\",銀行_月營收!$D4)","v":580.18299999999999},{"$f":"IF(銀行_月營收!$E4=\"\",\"\",銀行_月營收!$E4)","v":2249.163},{"$f":"IF(銀行_月營收!$F4=\"Y\",\"合併\",IF(銀行_月營收!$F4=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A4,\"YYYY/MM\")","v":"2016/04"},{"$f":"IF(保險_月營收!$B19=\"\",\"\",保險_月營收!$B19)","v":""},null,{"$f":"IF(保險_月營收!$C4=\"\",\"\",保險_月營收!$C4)","v":""},null,{"$f":"IF(保險_月營收!$D4=\"\",\"\",保險_月營收!$D4)","v":""},{"$f":"IF(保險_月營收!$E4=\"\",\"\",保險_月營收!$E4)","v":""},{"$f":"IF(保險_月營收!$F4=\"Y\",\"合併\",IF(保險_月營收!$F4=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A8","v":"貼現及放款"},{"$f":"'合併財務報表(累)'!B8","v":375712974},{"$f":"'合併財務報表(累)'!C8","v":397268743},{"$f":"'合併財務報表(累)'!D8","v":451629582},{"$f":"'合併財務報表(累)'!E8","v":485843127},null,{"$f":"'合併財務報表(單)'!A8","v":"FV變動-損益-金資及金債利益"},{"$f":"'合併財務報表(單)'!B8","v":2056439},{"$f":"'合併財務報表(單)'!C8","v":1108945},{"$f":"'合併財務報表(單)'!D8","v":485501},{"$f":"'合併財務報表(單)'!E8","v":3051415},{"$f":"'合併財務報表(單)'!F8","v":2574008},{"$f":"'合併財務報表(單)'!G8","v":-483865},{"$f":"'合併財務報表(單)'!H8","v":2844971},{"$f":"'合併財務報表(單)'!I8","v":3342670},null,{"$f":"'合併財務報表(累)'!N26","v":"信用卡呆帳費用"},{"$f":"'合併財務報表(累)'!O26","v":38162},{"$f":"'合併財務報表(累)'!P26","v":-9121},{"$f":"'合併財務報表(累)'!Q26","v":392778}]
["2887 台新金","5848 台新銀","19AXL   台新保險經紀","收盤價",{"$f":"'圖-報酬率'!B3","v":10.25},null,"法人買賣超合計(近一日)",null,{"$f":"IF(法人動向!$E$3=\"\",\nIF(法人動向!E4>0,\"買超\"&ABS(法人動向!E4)&\"張\",IF(法人動向!E4<0,\"賣超\"&ABS(法人動向!E4)&\"張\",\"\")),\nIF(法人動向!E3>0,\"買超\"&ABS(法人動向!E3)&\"張\",IF(法人動向!E3<0,\"賣超\"&ABS(法人動向!E3)&\"張\",\"\")))","v":"賣超17421張"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A10,\"YYYY/MM\")","v":"2015/10"},{"$f":"IF(月盈餘!$B10=\"\",\"\",月盈餘!$B10)","v":600},{"$f":"IF(月盈餘!$C10=\"\",\"\",月盈餘!$C10)","v":11024},{"$f":"IF(月盈餘!$D10=\"\",\"\",月盈餘!$D10)","v":704.42700000000002},{"$f":"IF(月盈餘!$E10=\"\",\"\",月盈餘!$E10)","v":13212.267},{"$f":"IF(月盈餘!$F10=\"Y\",\"合併\",IF(月盈餘!$F10=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A5,\"YYYY/MM\")","v":"2016/03"},{"$f":"IF(銀行_月營收!$B5=\"\",\"\",銀行_月營收!$B5)","v":537},{"$f":"IF(銀行_月營收!$C5=\"\",\"\",銀行_月營收!$C5)","v":1450.078},{"$f":"IF(銀行_月營收!$D5=\"\",\"\",銀行_月營收!$D5)","v":614.15499999999997},{"$f":"IF(銀行_月營收!$E5=\"\",\"\",銀行_月營收!$E5)","v":1668.98},{"$f":"IF(銀行_月營收!$F5=\"Y\",\"合併\",IF(銀行_月營收!$F5=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A5,\"YYYY/MM\")","v":"2016/03"},{"$f":"IF(保險_月營收!$B20=\"\",\"\",保險_月營收!$B20)","v":""},null,{"$f":"IF(保險_月營收!$C5=\"\",\"\",保險_月營收!$C5)","v":-385},null,{"$f":"IF(保險_月營收!$D5=\"\",\"\",保險_月營收!$D5)","v":""},{"$f":"IF(保險_月營收!$E5=\"\",\"\",保險_月營收!$E5)","v":-457},{"$f":"IF(保險_月營收!$F5=\"Y\",\"合併\",IF(保險_月營收!$F5=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A9","v":"備供出售－金融資產"},{"$f":"'合併財務報表(累)'!B9","v":55519030},{"$f":"'合併財務報表(累)'!C9","v":43612700},{"$f":"'合併財務報表(累)'!D9","v":114343183},{"$f":"'合併財務報表(累)'!E9","v":136286218},null,{"$f":"'合併財務報表(單)'!A9","v":"備供出售金融資產已實現利益"},{"$f":"'合併財務報表(單)'!B9","v":407412},{"$f":"'合併財務報表(單)'!C9","v":640454},{"$f":"'合併財務報表(單)'!D9","v":47626},{"$f":"'合併財務報表(單)'!E9","v":506455},{"$f":"'合併財務報表(單)'!F9","v":618717},{"$f":"'合併財務報表(單)'!G9","v":1494923},{"$f":"'合併財務報表(單)'!H9","v":376930},{"$f":"'合併財務報表(單)'!I9","v":1674285},null,{"$f":"'合併財務報表(累)'!N27","v":"放款呆帳費用"},{"$f":"'合併財務報表(累)'!O27","v":562763},{"$f":"'合併財務報表(累)'!P27","v":731672},{"$f":"'合併財務報表(累)'!Q27","v":864276}]
["2888 新光金","2893    新光銀","5831    新壽","券資比",{"$f":"'圖-報酬率'!B4","v":0.2},null,"法人買賣超合計(近一週)",null,{"$f":"IF(法人動向!$E$3=\"\",\nIF(SUM(WEEK2)>0,\"買超\"&ABS(SUM(WEEK2))&\"張\",IF(SUM(WEEK2)<0,\"賣超\"&ABS(SUM(WEEK2))&\"張\",\"\")),\nIF(SUM(WEEK1)>0,\"買超\"&ABS(SUM(WEEK1))&\"張\",IF(SUM(WEEK1)<0,\"賣超\"&ABS(SUM(WEEK1))&\"張\",\"\")))","v":"賣超68991張"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A11,\"YYYY/MM\")","v":"2015/09"},{"$f":"IF(月盈餘!$B11=\"\",\"\",月盈餘!$B11)","v":916},{"$f":"IF(月盈餘!$C11=\"\",\"\",月盈餘!$C11)","v":10424.23},{"$f":"IF(月盈餘!$D11=\"\",\"\",月盈餘!$D11)","v":1622.135},{"$f":"IF(月盈餘!$E11=\"\",\"\",月盈餘!$E11)","v":12507.84},{"$f":"IF(月盈餘!$F11=\"Y\",\"合併\",IF(月盈餘!$F11=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A6,\"YYYY/MM\")","v":"2016/02"},{"$f":"IF(銀行_月營收!$B6=\"\",\"\",銀行_月營收!$B6)","v":432},{"$f":"IF(銀行_月營收!$C6=\"\",\"\",銀行_月營收!$C6)","v":913},{"$f":"IF(銀行_月營收!$D6=\"\",\"\",銀行_月營收!$D6)","v":498.68900000000002},{"$f":"IF(銀行_月營收!$E6=\"\",\"\",銀行_月營收!$E6)","v":1054.825},{"$f":"IF(銀行_月營收!$F6=\"Y\",\"合併\",IF(銀行_月營收!$F6=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A6,\"YYYY/MM\")","v":"2016/02"},{"$f":"IF(保險_月營收!$B21=\"\",\"\",保險_月營收!$B21)","v":""},null,{"$f":"IF(保險_月營收!$C6=\"\",\"\",保險_月營收!$C6)","v":""},null,{"$f":"IF(保險_月營收!$D6=\"\",\"\",保險_月營收!$D6)","v":""},{"$f":"IF(保險_月營收!$E6=\"\",\"\",保險_月營收!$E6)","v":""},{"$f":"IF(保險_月營收!$F6=\"Y\",\"合併\",IF(保險_月營收!$F6=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A10","v":"持至到期－金融資產"},{"$f":"'合併財務報表(累)'!B10","v":2472129},{"$f":"'合併財務報表(累)'!C10","v":7204646},{"$f":"'合併財務報表(累)'!D10","v":51295128},{"$f":"'合併財務報表(累)'!E10","v":83479054},null,{"$f":"'合併財務報表(單)'!A10","v":"持至到期日金融資產已實現利益"},{"$f":"'合併財務報表(單)'!B10","v":27150},{"$f":"'合併財務報表(單)'!C10","v":3912},{"$f":"'合併財務報表(單)'!D10","v":-7068},{"$f":"'合併財務報表(單)'!E10","v":5523},{"$f":"'合併財務報表(單)'!F10","v":24215},{"$f":"'合併財務報表(單)'!G10","v":2851},{"$f":"'合併財務報表(單)'!H10","v":0},{"$f":"'合併財務報表(單)'!I10","v":13455},null,{"$f":"'合併財務報表(累)'!N28","v":"提存各項保險責任金"},{"$f":"'合併財務報表(累)'!O28","v":0},{"$f":"'合併財務報表(累)'!P28","v":0},{"$f":"'合併財務報表(累)'!Q28","v":9681361}]
["2889 國票金",null,null,"現金股利率",{"$f":"'圖-報酬率'!B5","v":3.52},null,"法人買賣超合計(近一月)",null,{"$f":"IF(法人動向!$E$3=\"\",\nIF(SUM(MONTH2)>0,\"買超\"&ABS(SUM(MONTH2))&\"張\",IF(SUM(MONTH2)<0,\"賣超\"&ABS(SUM(MONTH2))&\"張\",\"\")),\nIF(SUM(MONTH1)>0,\"買超\"&ABS(SUM(MONTH1))&\"張\",IF(SUM(MONTH1)<0,\"賣超\"&ABS(SUM(MONTH1))&\"張\",\"\")))","v":"買超136730張"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A12,\"YYYY/MM\")","v":"2015/08"},{"$f":"IF(月盈餘!$B12=\"\",\"\",月盈餘!$B12)","v":500},{"$f":"IF(月盈餘!$C12=\"\",\"\",月盈餘!$C12)","v":9508},{"$f":"IF(月盈餘!$D12=\"\",\"\",月盈餘!$D12)","v":189.65700000000001},{"$f":"IF(月盈餘!$E12=\"\",\"\",月盈餘!$E12)","v":10885.705},{"$f":"IF(月盈餘!$F12=\"Y\",\"合併\",IF(月盈餘!$F12=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A7,\"YYYY/MM\")","v":"2016/01"},{"$f":"IF(銀行_月營收!$B7=\"\",\"\",銀行_月營收!$B7)","v":481},{"$f":"IF(銀行_月營收!$C7=\"\",\"\",銀行_月營收!$C7)","v":481},{"$f":"IF(銀行_月營收!$D7=\"\",\"\",銀行_月營收!$D7)","v":556.13599999999997},{"$f":"IF(銀行_月營收!$E7=\"\",\"\",銀行_月營收!$E7)","v":556.13599999999997},{"$f":"IF(銀行_月營收!$F7=\"Y\",\"合併\",IF(銀行_月營收!$F7=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A7,\"YYYY/MM\")","v":"2016/01"},{"$f":"IF(保險_月營收!$B22=\"\",\"\",保險_月營收!$B22)","v":""},null,{"$f":"IF(保險_月營收!$C7=\"\",\"\",保險_月營收!$C7)","v":""},null,{"$f":"IF(保險_月營收!$D7=\"\",\"\",保險_月營收!$D7)","v":""},{"$f":"IF(保險_月營收!$E7=\"\",\"\",保險_月營收!$E7)","v":""},{"$f":"IF(保險_月營收!$F7=\"Y\",\"合併\",IF(保險_月營收!$F7=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A11","v":"採權益法之長期股權投資"},{"$f":"'合併財務報表(累)'!B11","v":495769},{"$f":"'合併財務報表(累)'!C11","v":805483},{"$f":"'合併財務報表(累)'!D11","v":1927479},{"$f":"'合併財務報表(累)'!E11","v":2054034},null,{"$f":"'合併財務報表(單)'!A11","v":"權益法認列投資損益"},{"$f":"'合併財務報表(單)'!B11","v":-7239},{"$f":"'合併財務報表(單)'!C11","v":11116},{"$f":"'合併財務報表(單)'!D11","v":-421},{"$f":"'合併財務報表(單)'!E11","v":-1353},{"$f":"'合併財務報表(單)'!F11","v":73068},{"$f":"'合併財務報表(單)'!G11","v":40882},{"$f":"'合併財務報表(單)'!H11","v":-55518},{"$f":"'合併財務報表(單)'!I11","v":87725},null,{"$f":"'合併財務報表(累)'!N29","v":"營業費用合計(I/S)"},{"$f":"'合併財務報表(累)'!O29","v":19434985},{"$f":"'合併財務報表(累)'!P29","v":18878147},{"$f":"'合併財務報表(累)'!Q29","v":25780738}]
["2890 永豐金","5849    永豐銀行",null,"股利殖利率",{"$f":"'圖-報酬率'!B6","v":3.51},null,{"$f":"IF(法人動向!B3=\"\",\nIF(法人動向!B4>=2,\"外資連\"&ABS(法人動向!B4)&\"買\",IF(法人動向!B4<=-2,\"外資連\"&ABS(法人動向!B4)&\"賣\",\"\")),\nIF(法人動向!B3>2,\"外資連\"&ABS(法人動向!B3)&\"買\",IF(法人動向!B3<-2,\"外資連\"&ABS(法人動向!B3)&\"賣\",\"\")))","v":"外資連4賣"},{"$f":"IF(法人動向!C3=\"\",\nIF(法人動向!C4>=2,\"投信連\"&ABS(法人動向!C4)&\"買\",IF(法人動向!C4<=-2,\"投信連\"&ABS(法人動向!C4)&\"賣\",\"\")),\nIF(法人動向!C3>2,\"投信連\"&ABS(法人動向!C3)&\"買\",IF(法人動向!C3<-2,\"投信連\"&ABS(法人動向!C3)&\"賣\",\"\")))","v":""},{"$f":"IF(法人動向!D3=\"\",\nIF(法人動向!D4>=2,\"自營連\"&ABS(法人動向!D4)&\"買\",IF(法人動向!D4<=-2,\"自營連\"&ABS(法人動向!D4)&\"賣\",\"\")),\nIF(法人動向!D3>2,\"自營連\"&ABS(法人動向!D3)&\"買\",IF(法人動向!D3<-2,\"自營連\"&ABS(法人動向!D3)&\"賣\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A13,\"YYYY/MM\")","v":"2015/07"},{"$f":"IF(月盈餘!$B13=\"\",\"\",月盈餘!$B13)","v":1423},{"$f":"IF(月盈餘!$C13=\"\",\"\",月盈餘!$C13)","v":9008},{"$f":"IF(月盈餘!$D13=\"\",\"\",月盈餘!$D13)","v":1932.6880000000001},{"$f":"IF(月盈餘!$E13=\"\",\"\",月盈餘!$E13)","v":10696.047},{"$f":"IF(月盈餘!$F13=\"Y\",\"合併\",IF(月盈餘!$F13=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A8,\"YYYY/MM\")","v":"2015/12"},{"$f":"IF(銀行_月營收!$B8=\"\",\"\",銀行_月營收!$B8)","v":40},{"$f":"IF(銀行_月營收!$C8=\"\",\"\",銀行_月營收!$C8)","v":4949.9740000000002},{"$f":"IF(銀行_月營收!$D8=\"\",\"\",銀行_月營收!$D8)","v":38.188000000000002},{"$f":"IF(銀行_月營收!$E8=\"\",\"\",銀行_月營收!$E8)","v":5640.0720000000001},{"$f":"IF(銀行_月營收!$F8=\"Y\",\"合併\",IF(銀行_月營收!$F8=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A8,\"YYYY/MM\")","v":"2015/12"},{"$f":"IF(保險_月營收!$B23=\"\",\"\",保險_月營收!$B23)","v":""},null,{"$f":"IF(保險_月營收!$C8=\"\",\"\",保險_月營收!$C8)","v":-2263},null,{"$f":"IF(保險_月營收!$D8=\"\",\"\",保險_月營收!$D8)","v":""},{"$f":"IF(保險_月營收!$E8=\"\",\"\",保險_月營收!$E8)","v":-2730},{"$f":"IF(保險_月營收!$F8=\"Y\",\"合併\",IF(保險_月營收!$F8=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A12","v":"其他金融資產"},{"$f":"'合併財務報表(累)'!B12","v":35933660},{"$f":"'合併財務報表(累)'!C12","v":60599155},{"$f":"'合併財務報表(累)'!D12","v":76858249},{"$f":"'合併財務報表(累)'!E12","v":129945260},null,{"$f":"'合併財務報表(單)'!A12","v":"股利收入"},{"$f":"'合併財務報表(單)'!B12","v":0},{"$f":"'合併財務報表(單)'!C12","v":0},{"$f":"'合併財務報表(單)'!D12","v":0},{"$f":"'合併財務報表(單)'!E12","v":0},{"$f":"'合併財務報表(單)'!F12","v":0},{"$f":"'合併財務報表(單)'!G12","v":0},{"$f":"'合併財務報表(單)'!H12","v":0},{"$f":"'合併財務報表(單)'!I12","v":0},null,{"$f":"'合併財務報表(累)'!N30","v":"繼續營業部門稅前純益"},{"$f":"'合併財務報表(累)'!O30","v":8435862},{"$f":"'合併財務報表(累)'!P30","v":9096871},{"$f":"'合併財務報表(累)'!Q30","v":17890780}]
["2891 中信金","5841    中信銀","2833    中信人壽",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A14,\"YYYY/MM\")","v":"2015/06"},{"$f":"IF(月盈餘!$B14=\"\",\"\",月盈餘!$B14)","v":1022},{"$f":"IF(月盈餘!$C14=\"\",\"\",月盈餘!$C14)","v":7585.4120000000003},{"$f":"IF(月盈餘!$D14=\"\",\"\",月盈餘!$D14)","v":1532.7380000000001},{"$f":"IF(月盈餘!$E14=\"\",\"\",月盈餘!$E14)","v":8763.36},{"$f":"IF(月盈餘!$F14=\"Y\",\"合併\",IF(月盈餘!$F14=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A9,\"YYYY/MM\")","v":"2015/11"},{"$f":"IF(銀行_月營收!$B9=\"\",\"\",銀行_月營收!$B9)","v":441},{"$f":"IF(銀行_月營收!$C9=\"\",\"\",銀行_月營收!$C9)","v":4911},{"$f":"IF(銀行_月營收!$D9=\"\",\"\",銀行_月營收!$D9)","v":502.733},{"$f":"IF(銀行_月營收!$E9=\"\",\"\",銀行_月營收!$E9)","v":5607.9040000000005},{"$f":"IF(銀行_月營收!$F9=\"Y\",\"合併\",IF(銀行_月營收!$F9=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A9,\"YYYY/MM\")","v":"2015/11"},{"$f":"IF(保險_月營收!$B24=\"\",\"\",保險_月營收!$B24)","v":""},null,{"$f":"IF(保險_月營收!$C9=\"\",\"\",保險_月營收!$C9)","v":""},null,{"$f":"IF(保險_月營收!$D9=\"\",\"\",保險_月營收!$D9)","v":""},{"$f":"IF(保險_月營收!$E9=\"\",\"\",保險_月營收!$E9)","v":""},{"$f":"IF(保險_月營收!$F9=\"Y\",\"合併\",IF(保險_月營收!$F9=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A13","v":"不動產投資"},{"$f":"'合併財務報表(累)'!B13","v":0},{"$f":"'合併財務報表(累)'!C13","v":4222882},{"$f":"'合併財務報表(累)'!D13","v":7976225},{"$f":"'合併財務報表(累)'!E13","v":6396805},null,{"$f":"'合併財務報表(單)'!A13","v":"不動產投資損益"},{"$f":"'合併財務報表(單)'!B13","v":-109659},{"$f":"'合併財務報表(單)'!C13","v":336385},{"$f":"'合併財務報表(單)'!D13","v":1349172},{"$f":"'合併財務報表(單)'!E13","v":51781},{"$f":"'合併財務報表(單)'!F13","v":97535},{"$f":"'合併財務報表(單)'!G13","v":40812},{"$f":"'合併財務報表(單)'!H13","v":98536},{"$f":"'合併財務報表(單)'!I13","v":42266},null,{"$f":"'合併財務報表(累)'!N31","v":"所得稅費用"},{"$f":"'合併財務報表(累)'!O31","v":1919060},{"$f":"'合併財務報表(累)'!P31","v":1019550},{"$f":"'合併財務報表(累)'!Q31","v":1463407}]
["2892 第一金","5844    一銀","58CNG   第一金人壽","股利年度","現金股利(元)",null,"股票股利(元)","除權日","除息日",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A15,\"YYYY/MM\")","v":"2015/05"},{"$f":"IF(月盈餘!$B15=\"\",\"\",月盈餘!$B15)","v":1104},{"$f":"IF(月盈餘!$C15=\"\",\"\",月盈餘!$C15)","v":6564},{"$f":"IF(月盈餘!$D15=\"\",\"\",月盈餘!$D15)","v":1470.4069999999999},{"$f":"IF(月盈餘!$E15=\"\",\"\",月盈餘!$E15)","v":7230.6210000000001},{"$f":"IF(月盈餘!$F15=\"Y\",\"合併\",IF(月盈餘!$F15=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A10,\"YYYY/MM\")","v":"2015/10"},{"$f":"IF(銀行_月營收!$B10=\"\",\"\",銀行_月營收!$B10)","v":483},{"$f":"IF(銀行_月營收!$C10=\"\",\"\",銀行_月營收!$C10)","v":4470},{"$f":"IF(銀行_月營收!$D10=\"\",\"\",銀行_月營收!$D10)","v":561.06600000000003},{"$f":"IF(銀行_月營收!$E10=\"\",\"\",銀行_月營收!$E10)","v":5105.1710000000003},{"$f":"IF(銀行_月營收!$F10=\"Y\",\"合併\",IF(銀行_月營收!$F10=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A10,\"YYYY/MM\")","v":"2015/10"},{"$f":"IF(保險_月營收!$B25=\"\",\"\",保險_月營收!$B25)","v":""},null,{"$f":"IF(保險_月營收!$C10=\"\",\"\",保險_月營收!$C10)","v":""},null,{"$f":"IF(保險_月營收!$D10=\"\",\"\",保險_月營收!$D10)","v":""},{"$f":"IF(保險_月營收!$E10=\"\",\"\",保險_月營收!$E10)","v":""},{"$f":"IF(保險_月營收!$F10=\"Y\",\"合併\",IF(保險_月營收!$F10=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A14","v":"固定資產"},{"$f":"'合併財務報表(累)'!B14","v":13224427},{"$f":"'合併財務報表(累)'!C14","v":12417996},{"$f":"'合併財務報表(累)'!D14","v":13379104},{"$f":"'合併財務報表(累)'!E14","v":17311422},null,{"$f":"'合併財務報表(單)'!A14","v":"兌換損益"},{"$f":"'合併財務報表(單)'!B14","v":-500303},{"$f":"'合併財務報表(單)'!C14","v":428184},{"$f":"'合併財務報表(單)'!D14","v":1469899},{"$f":"'合併財務報表(單)'!E14","v":375805},{"$f":"'合併財務報表(單)'!F14","v":-508170},{"$f":"'合併財務報表(單)'!G14","v":2682337},{"$f":"'合併財務報表(單)'!H14","v":-691303},{"$f":"'合併財務報表(單)'!I14","v":-2209833},null,{"$f":"'合併財務報表(累)'!N32","v":"合併總損益"},{"$f":"'合併財務報表(累)'!O32","v":6516802},{"$f":"'合併財務報表(累)'!P32","v":8077321},{"$f":"'合併財務報表(累)'!Q32","v":16427373}]
["5820 日盛金","5850    日盛銀行",null,{"$f":"IF(股息股利!A3=\"\",\"\",YEAR(股息股利!A3))","v":2015},{"$f":"IF(股息股利!C3=\"\",\"\",股息股利!C3)","v":0.36099999999999999},null,{"$f":"IF(股息股利!D3=\"\",\"\",股息股利!D3)","v":0},{"$f":"IF(股息股利!E3=\"\",\"\",股息股利!E3)","v":""},{"$f":"IF(股息股利!F3=\"\",\"\",股息股利!F3)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A16,\"YYYY/MM\")","v":"2015/04"},{"$f":"IF(月盈餘!$B16=\"\",\"\",月盈餘!$B16)","v":1406},{"$f":"IF(月盈餘!$C16=\"\",\"\",月盈餘!$C16)","v":5459},{"$f":"IF(月盈餘!$D16=\"\",\"\",月盈餘!$D16)","v":1070.913},{"$f":"IF(月盈餘!$E16=\"\",\"\",月盈餘!$E16)","v":5760.2139999999999},{"$f":"IF(月盈餘!$F16=\"Y\",\"合併\",IF(月盈餘!$F16=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A11,\"YYYY/MM\")","v":"2015/09"},{"$f":"IF(銀行_月營收!$B11=\"\",\"\",銀行_月營收!$B11)","v":389},{"$f":"IF(銀行_月營收!$C11=\"\",\"\",銀行_月營收!$C11)","v":3986.4859999999999},{"$f":"IF(銀行_月營收!$D11=\"\",\"\",銀行_月營收!$D11)","v":503.54300000000001},{"$f":"IF(銀行_月營收!$E11=\"\",\"\",銀行_月營收!$E11)","v":4539.3519999999999},{"$f":"IF(銀行_月營收!$F11=\"Y\",\"合併\",IF(銀行_月營收!$F11=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A11,\"YYYY/MM\")","v":"2015/09"},{"$f":"IF(保險_月營收!$B26=\"\",\"\",保險_月營收!$B26)","v":""},null,{"$f":"IF(保險_月營收!$C11=\"\",\"\",保險_月營收!$C11)","v":-215},null,{"$f":"IF(保險_月營收!$D11=\"\",\"\",保險_月營收!$D11)","v":""},{"$f":"IF(保險_月營收!$E11=\"\",\"\",保險_月營收!$E11)","v":-295},{"$f":"IF(保險_月營收!$F11=\"Y\",\"合併\",IF(保險_月營收!$F11=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A15","v":"無形資產"},{"$f":"'合併財務報表(累)'!B15","v":27287092},{"$f":"'合併財務報表(累)'!C15","v":25497006},{"$f":"'合併財務報表(累)'!D15","v":27042475},{"$f":"'合併財務報表(累)'!E15","v":26198945},null,{"$f":"'合併財務報表(單)'!A15","v":"資產減損/ 迴轉"},{"$f":"'合併財務報表(單)'!B15","v":27997},{"$f":"'合併財務報表(單)'!C15","v":-17672},{"$f":"'合併財務報表(單)'!D15","v":-225811},{"$f":"'合併財務報表(單)'!E15","v":-60619},{"$f":"'合併財務報表(單)'!F15","v":-20573},{"$f":"'合併財務報表(單)'!G15","v":-61970},{"$f":"'合併財務報表(單)'!H15","v":-165517},{"$f":"'合併財務報表(單)'!I15","v":-98577},null,{"$f":"'合併財務報表(累)'!N33","v":"本期稅後淨利 (母公司)"},{"$f":"'合併財務報表(累)'!O33","v":6129872},{"$f":"'合併財務報表(累)'!P33","v":7709994},{"$f":"'合併財務報表(累)'!Q33","v":16474314}]
["5868 臺灣金控","5858 臺銀","6025   臺銀人壽",{"$f":"IF(股息股利!A4=\"\",\"\",YEAR(股息股利!A4))","v":2014},{"$f":"IF(股息股利!C4=\"\",\"\",股息股利!C4)","v":0.61783900000000003},null,{"$f":"IF(股息股利!D4=\"\",\"\",股息股利!D4)","v":0.26229000000000002},{"$f":"IF(股息股利!E4=\"\",\"\",股息股利!E4)","v":"2015-08-13"},{"$f":"IF(股息股利!F4=\"\",\"\",股息股利!F4)","v":"2015-07-16"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A17,\"YYYY/MM\")","v":"2015/03"},{"$f":"IF(月盈餘!$B17=\"\",\"\",月盈餘!$B17)","v":1900},{"$f":"IF(月盈餘!$C17=\"\",\"\",月盈餘!$C17)","v":4107.9750000000004},{"$f":"IF(月盈餘!$D17=\"\",\"\",月盈餘!$D17)","v":2063.6329999999998},{"$f":"IF(月盈餘!$E17=\"\",\"\",月盈餘!$E17)","v":4688.9799999999996},{"$f":"IF(月盈餘!$F17=\"Y\",\"合併\",IF(月盈餘!$F17=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A12,\"YYYY/MM\")","v":"2015/08"},{"$f":"IF(銀行_月營收!$B12=\"\",\"\",銀行_月營收!$B12)","v":408},{"$f":"IF(銀行_月營收!$C12=\"\",\"\",銀行_月營收!$C12)","v":3597},{"$f":"IF(銀行_月營收!$D12=\"\",\"\",銀行_月營收!$D12)","v":483.64},{"$f":"IF(銀行_月營收!$E12=\"\",\"\",銀行_月營收!$E12)","v":4040.5619999999999},{"$f":"IF(銀行_月營收!$F12=\"Y\",\"合併\",IF(銀行_月營收!$F12=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A12,\"YYYY/MM\")","v":"2015/08"},{"$f":"IF(保險_月營收!$B27=\"\",\"\",保險_月營收!$B27)","v":""},null,{"$f":"IF(保險_月營收!$C12=\"\",\"\",保險_月營收!$C12)","v":""},null,{"$f":"IF(保險_月營收!$D12=\"\",\"\",保險_月營收!$D12)","v":""},{"$f":"IF(保險_月營收!$E12=\"\",\"\",保險_月營收!$E12)","v":""},{"$f":"IF(保險_月營收!$F12=\"Y\",\"合併\",IF(保險_月營收!$F12=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A16","v":"其他資產"},{"$f":"'合併財務報表(累)'!B16","v":7348176},{"$f":"'合併財務報表(累)'!C16","v":9181869},{"$f":"'合併財務報表(累)'!D16","v":22115916},{"$f":"'合併財務報表(累)'!E16","v":30434486},null,{"$f":"'合併財務報表(單)'!A16","v":"待處分資產減損損失"},{"$f":"'合併財務報表(單)'!B16","v":0},{"$f":"'合併財務報表(單)'!C16","v":0},{"$f":"'合併財務報表(單)'!D16","v":0},{"$f":"'合併財務報表(單)'!E16","v":0},{"$f":"'合併財務報表(單)'!F16","v":0},{"$f":"'合併財務報表(單)'!G16","v":0},{"$f":"'合併財務報表(單)'!H16","v":0},{"$f":"'合併財務報表(單)'!I16","v":0},null,{"$f":"'合併財務報表(累)'!N34","v":"少數股權淨利(損)"},{"$f":"'合併財務報表(累)'!O34","v":386930},{"$f":"'合併財務報表(累)'!P34","v":367327},{"$f":"'合併財務報表(累)'!Q34","v":-46941}]
["5880 合庫金","5854    合庫","28744   合作金庫人壽",{"$f":"IF(股息股利!A5=\"\",\"\",YEAR(股息股利!A5))","v":2013},{"$f":"IF(股息股利!C5=\"\",\"\",股息股利!C5)","v":0.65},null,{"$f":"IF(股息股利!D5=\"\",\"\",股息股利!D5)","v":0.25},{"$f":"IF(股息股利!E5=\"\",\"\",股息股利!E5)","v":"2014-08-20"},{"$f":"IF(股息股利!F5=\"\",\"\",股息股利!F5)","v":"2014-06-26"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A18,\"YYYY/MM\")","v":"2015/02"},{"$f":"IF(月盈餘!$B18=\"\",\"\",月盈餘!$B18)","v":963},{"$f":"IF(月盈餘!$C18=\"\",\"\",月盈餘!$C18)","v":2153},{"$f":"IF(月盈餘!$D18=\"\",\"\",月盈餘!$D18)","v":1210.297},{"$f":"IF(月盈餘!$E18=\"\",\"\",月盈餘!$E18)","v":2692.5430000000001},{"$f":"IF(月盈餘!$F18=\"Y\",\"合併\",IF(月盈餘!$F18=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A13,\"YYYY/MM\")","v":"2015/07"},{"$f":"IF(銀行_月營收!$B13=\"\",\"\",銀行_月營收!$B13)","v":515},{"$f":"IF(銀行_月營收!$C13=\"\",\"\",銀行_月營收!$C13)","v":3189},{"$f":"IF(銀行_月營收!$D13=\"\",\"\",銀行_月營收!$D13)","v":638.83699999999999},{"$f":"IF(銀行_月營收!$E13=\"\",\"\",銀行_月營收!$E13)","v":3556.922},{"$f":"IF(銀行_月營收!$F13=\"Y\",\"合併\",IF(銀行_月營收!$F13=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A13,\"YYYY/MM\")","v":"2015/07"},{"$f":"IF(保險_月營收!$B28=\"\",\"\",保險_月營收!$B28)","v":""},null,{"$f":"IF(保險_月營收!$C13=\"\",\"\",保險_月營收!$C13)","v":""},null,{"$f":"IF(保險_月營收!$D13=\"\",\"\",保險_月營收!$D13)","v":""},{"$f":"IF(保險_月營收!$E13=\"\",\"\",保險_月營收!$E13)","v":""},{"$f":"IF(保險_月營收!$F13=\"Y\",\"合併\",IF(保險_月營收!$F13=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A17","v":"資產總額"},{"$f":"'合併財務報表(累)'!B17","v":788559333},{"$f":"'合併財務報表(累)'!C17","v":865094056},{"$f":"'合併財務報表(累)'!D17","v":1291764563},{"$f":"'合併財務報表(累)'!E17","v":1551145202},null,{"$f":"'合併財務報表(單)'!A17","v":"待處分長投減損"},{"$f":"'合併財務報表(單)'!B17","v":0},{"$f":"'合併財務報表(單)'!C17","v":0},{"$f":"'合併財務報表(單)'!D17","v":0},{"$f":"'合併財務報表(單)'!E17","v":0},{"$f":"'合併財務報表(單)'!F17","v":0},{"$f":"'合併財務報表(單)'!G17","v":0},{"$f":"'合併財務報表(單)'!H17","v":0},{"$f":"'合併財務報表(單)'!I17","v":0},null,{"$f":"'合併財務報表(累)'!N35","v":"每股盈餘（元）"},{"$f":"'合併財務報表(累)'!O35","v":0.61},{"$f":"'合併財務報表(累)'!P35","v":0.78},{"$f":"'合併財務報表(累)'!Q35","v":1.62}]
[null,null,null,{"$f":"IF(股息股利!A6=\"\",\"\",YEAR(股息股利!A6))","v":2012},{"$f":"IF(股息股利!C6=\"\",\"\",股息股利!C6)","v":0.55000000000000004},null,{"$f":"IF(股息股利!D6=\"\",\"\",股息股利!D6)","v":0},{"$f":"IF(股息股利!E6=\"\",\"\",股息股利!E6)","v":""},{"$f":"IF(股息股利!F6=\"\",\"\",股息股利!F6)","v":"2013-07-23"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A19,\"YYYY/MM\")","v":"2015/01"},{"$f":"IF(月盈餘!$B19=\"\",\"\",月盈餘!$B19)","v":1190},{"$f":"IF(月盈餘!$C19=\"\",\"\",月盈餘!$C19)","v":1190},{"$f":"IF(月盈餘!$D19=\"\",\"\",月盈餘!$D19)","v":1482.2449999999999},{"$f":"IF(月盈餘!$E19=\"\",\"\",月盈餘!$E19)","v":1482.2449999999999},{"$f":"IF(月盈餘!$F19=\"Y\",\"合併\",IF(月盈餘!$F19=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A14,\"YYYY/MM\")","v":"2015/06"},{"$f":"IF(銀行_月營收!$B14=\"\",\"\",銀行_月營收!$B14)","v":405},{"$f":"IF(銀行_月營收!$C14=\"\",\"\",銀行_月營收!$C14)","v":2674.2849999999999},{"$f":"IF(銀行_月營收!$D14=\"\",\"\",銀行_月營收!$D14)","v":515.41399999999999},{"$f":"IF(銀行_月營收!$E14=\"\",\"\",銀行_月營收!$E14)","v":2918.085},{"$f":"IF(銀行_月營收!$F14=\"Y\",\"合併\",IF(銀行_月營收!$F14=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"TEXT(保險_月營收!$A14,\"YYYY/MM\")","v":"2015/06"},{"$f":"IF(保險_月營收!$B29=\"\",\"\",保險_月營收!$B29)","v":""},null,{"$f":"IF(保險_月營收!$C14=\"\",\"\",保險_月營收!$C14)","v":72},null,{"$f":"IF(保險_月營收!$D14=\"\",\"\",保險_月營收!$D14)","v":""},{"$f":"IF(保險_月營收!$E14=\"\",\"\",保險_月營收!$E14)","v":56},{"$f":"IF(保險_月營收!$F14=\"Y\",\"合併\",IF(保險_月營收!$F14=\"N\",\"非合併\",\"\"))","v":""},{"$f":"'合併財務報表(累)'!A18","v":"央行及同業存款"},{"$f":"'合併財務報表(累)'!B18","v":13070340},{"$f":"'合併財務報表(累)'!C18","v":13072480},{"$f":"'合併財務報表(累)'!D18","v":5681005},{"$f":"'合併財務報表(累)'!E18","v":32744363},null,{"$f":"'合併財務報表(單)'!A18","v":"租金收支"},{"$f":"'合併財務報表(單)'!B18","v":0},{"$f":"'合併財務報表(單)'!C18","v":0},{"$f":"'合併財務報表(單)'!D18","v":0},{"$f":"'合併財務報表(單)'!E18","v":0},{"$f":"'合併財務報表(單)'!F18","v":0},{"$f":"'合併財務報表(單)'!G18","v":0},{"$f":"'合併財務報表(單)'!H18","v":0},{"$f":"'合併財務報表(單)'!I18","v":0},null,{"$f":"金融業與保險業!$A$1","v":"5852 元大銀"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A20,\"YYYY/MM\")","v":"2014/12"},{"$f":"IF(月盈餘!$B20=\"\",\"\",月盈餘!$B20)","v":523},{"$f":"IF(月盈餘!$C20=\"\",\"\",月盈餘!$C20)","v":16474.313999999998},{"$f":"IF(月盈餘!$D20=\"\",\"\",月盈餘!$D20)","v":461.21199999999999},{"$f":"IF(月盈餘!$E20=\"\",\"\",月盈餘!$E20)","v":17890.78},{"$f":"IF(月盈餘!$F20=\"Y\",\"合併\",IF(月盈餘!$F20=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A15,\"YYYY/MM\")","v":"2015/05"},{"$f":"IF(銀行_月營收!$B15=\"\",\"\",銀行_月營收!$B15)","v":541},{"$f":"IF(銀行_月營收!$C15=\"\",\"\",銀行_月營收!$C15)","v":2270},{"$f":"IF(銀行_月營收!$D15=\"\",\"\",銀行_月營收!$D15)","v":520.25400000000002},{"$f":"IF(銀行_月營收!$E15=\"\",\"\",銀行_月營收!$E15)","v":2402.6709999999998},{"$f":"IF(銀行_月營收!$F15=\"Y\",\"合併\",IF(銀行_月營收!$F15=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A19","v":"央行及同業融資"},{"$f":"'合併財務報表(累)'!B19","v":0},{"$f":"'合併財務報表(累)'!C19","v":0},{"$f":"'合併財務報表(累)'!D19","v":0},{"$f":"'合併財務報表(累)'!E19","v":0},null,{"$f":"'合併財務報表(單)'!A19","v":"處分固定資產損益"},{"$f":"'合併財務報表(單)'!B19","v":0},{"$f":"'合併財務報表(單)'!C19","v":0},{"$f":"'合併財務報表(單)'!D19","v":0},{"$f":"'合併財務報表(單)'!E19","v":0},{"$f":"'合併財務報表(單)'!F19","v":0},{"$f":"'合併財務報表(單)'!G19","v":0},{"$f":"'合併財務報表(單)'!H19","v":0},{"$f":"'合併財務報表(單)'!I19","v":0}]
[null,null,null,{"$f":"IF(新聞!C3=\"\",\"\",新聞!C3)","v":"2016-06-08"},{"$f":"IF(新聞!D3=\"\",\"\",新聞!D3)","v":"元大金 5月份營收計     5,886,594千元, 比去年同期成長        9.53 %, 累計105 年 1月至 5月月營收計    27,835,295千元, 比去年同期成長     14.30 %。"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A21,\"YYYY/MM\")","v":"2014/11"},{"$f":"IF(月盈餘!$B21=\"\",\"\",月盈餘!$B21)","v":903},{"$f":"IF(月盈餘!$C21=\"\",\"\",月盈餘!$C21)","v":16015},{"$f":"IF(月盈餘!$D21=\"\",\"\",月盈餘!$D21)","v":912.30799999999999},{"$f":"IF(月盈餘!$E21=\"\",\"\",月盈餘!$E21)","v":17543.934000000001},{"$f":"IF(月盈餘!$F21=\"Y\",\"合併\",IF(月盈餘!$F21=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A16,\"YYYY/MM\")","v":"2015/04"},{"$f":"IF(銀行_月營收!$B16=\"\",\"\",銀行_月營收!$B16)","v":413},{"$f":"IF(銀行_月營收!$C16=\"\",\"\",銀行_月營收!$C16)","v":1728},{"$f":"IF(銀行_月營收!$D16=\"\",\"\",銀行_月營收!$D16)","v":432.11099999999999},{"$f":"IF(銀行_月營收!$E16=\"\",\"\",銀行_月營收!$E16)","v":1882.4169999999999},{"$f":"IF(銀行_月營收!$F16=\"Y\",\"合併\",IF(銀行_月營收!$F16=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A20","v":"附買回票債券負債"},{"$f":"'合併財務報表(累)'!B20","v":30678684},{"$f":"'合併財務報表(累)'!C20","v":23440116},{"$f":"'合併財務報表(累)'!D20","v":89313850},{"$f":"'合併財務報表(累)'!E20","v":154992859},null,{"$f":"'合併財務報表(單)'!A20","v":"處分擔保品損益"},{"$f":"'合併財務報表(單)'!B20","v":0},{"$f":"'合併財務報表(單)'!C20","v":0},{"$f":"'合併財務報表(單)'!D20","v":0},{"$f":"'合併財務報表(單)'!E20","v":0},{"$f":"'合併財務報表(單)'!F20","v":0},{"$f":"'合併財務報表(單)'!G20","v":0},{"$f":"'合併財務報表(單)'!H20","v":0},{"$f":"'合併財務報表(單)'!I20","v":0},null,{"$f":"MIDB(BN19,FIND(\" \",BN19)+1,20)&\"  財務分析  單位：千元\"","v":"元大銀  財務分析  單位：千元"},{"$f":"TEXT(金融業與保險業!B$2,\"YYYY/MM\")","v":"2013/12"},{"$f":"TEXT(金融業與保險業!C$2,\"YYYY/MM\")","v":"2014/12"},{"$f":"TEXT(金融業與保險業!D$2,\"YYYY/MM\")","v":"2015/12"}]
[null,null,null,{"$f":"IF(新聞!C4=\"\",\"\",新聞!C4)","v":"2016-06-06"},{"$f":"IF(新聞!D4=\"\",\"\",新聞!D4)","v":"元大金財務公告未經會計師核閱數，                                      累計 105/01 至 105 /05稅後盈餘   551,000萬元，每股稅後盈餘   .46元。"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A22,\"YYYY/MM\")","v":"2014/10"},{"$f":"IF(月盈餘!$B22=\"\",\"\",月盈餘!$B22)","v":1215},{"$f":"IF(月盈餘!$C22=\"\",\"\",月盈餘!$C22)","v":15113},{"$f":"IF(月盈餘!$D22=\"\",\"\",月盈餘!$D22)","v":1345.7080000000001},{"$f":"IF(月盈餘!$E22=\"\",\"\",月盈餘!$E22)","v":16631.626},{"$f":"IF(月盈餘!$F22=\"Y\",\"合併\",IF(月盈餘!$F22=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A17,\"YYYY/MM\")","v":"2015/03"},{"$f":"IF(銀行_月營收!$B17=\"\",\"\",銀行_月營收!$B17)","v":567},{"$f":"IF(銀行_月營收!$C17=\"\",\"\",銀行_月營收!$C17)","v":1315.6220000000001},{"$f":"IF(銀行_月營收!$D17=\"\",\"\",銀行_月營收!$D17)","v":613.04499999999996},{"$f":"IF(銀行_月營收!$E17=\"\",\"\",銀行_月營收!$E17)","v":1450.4970000000001},{"$f":"IF(銀行_月營收!$F17=\"Y\",\"合併\",IF(銀行_月營收!$F17=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A21","v":"存款及匯款"},{"$f":"'合併財務報表(累)'!B21","v":435399630},{"$f":"'合併財務報表(累)'!C21","v":470505829},{"$f":"'合併財務報表(累)'!D21","v":555769170},{"$f":"'合併財務報表(累)'!E21","v":625561930},null,{"$f":"'合併財務報表(單)'!A21","v":"攤銷出售不良債權損失"},{"$f":"'合併財務報表(單)'!B21","v":283256},{"$f":"'合併財務報表(單)'!C21","v":129667},{"$f":"'合併財務報表(單)'!D21","v":106957},{"$f":"'合併財務報表(單)'!E21","v":106840},{"$f":"'合併財務報表(單)'!F21","v":107505},{"$f":"'合併財務報表(單)'!G21","v":91396},{"$f":"'合併財務報表(單)'!H21","v":106758},{"$f":"'合併財務報表(單)'!I21","v":82306},null,{"$f":"金融業與保險業!A3","v":"合併(Y/N)"},{"$f":"IF(金融業與保險業!B3=\"Y\",\"合併\",\"非合併\")","v":"合併"},{"$f":"IF(金融業與保險業!C3=\"Y\",\"合併\",\"非合併\")","v":"合併"},{"$f":"IF(金融業與保險業!D3=\"Y\",\"合併\",\"非合併\")","v":"合併"}]
[null,null,null,{"$f":"IF(新聞!C5=\"\",\"\",新聞!C5)","v":"2016-06-06"},{"$f":"IF(新聞!D5=\"\",\"\",新聞!D5)","v":"元大金財務公告未經會計師核閱數， 105/05 合併稅前盈餘   141,618萬元，累計 105/01 至 105 /05合併稅前盈餘   675,269萬元，比去年同期衰退     6.61%。                                                                  累計 105/01 至 105 /05稅後盈餘   551,000萬元，每股稅後盈餘   .46元。"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A23,\"YYYY/MM\")","v":"2014/09"},{"$f":"IF(月盈餘!$B23=\"\",\"\",月盈餘!$B23)","v":611},{"$f":"IF(月盈餘!$C23=\"\",\"\",月盈餘!$C23)","v":13897.656999999999},{"$f":"IF(月盈餘!$D23=\"\",\"\",月盈餘!$D23)","v":706.57899999999995},{"$f":"IF(月盈餘!$E23=\"\",\"\",月盈餘!$E23)","v":15286.316000000001},{"$f":"IF(月盈餘!$F23=\"Y\",\"合併\",IF(月盈餘!$F23=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A18,\"YYYY/MM\")","v":"2015/02"},{"$f":"IF(銀行_月營收!$B18=\"\",\"\",銀行_月營收!$B18)","v":327},{"$f":"IF(銀行_月營收!$C18=\"\",\"\",銀行_月營收!$C18)","v":749},{"$f":"IF(銀行_月營收!$D18=\"\",\"\",銀行_月營收!$D18)","v":358.11200000000002},{"$f":"IF(銀行_月營收!$E18=\"\",\"\",銀行_月營收!$E18)","v":837.26099999999997},{"$f":"IF(銀行_月營收!$F18=\"Y\",\"合併\",IF(銀行_月營收!$F18=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A22","v":"什項負債"},{"$f":"'合併財務報表(累)'!B22","v":17286508},{"$f":"'合併財務報表(累)'!C22","v":14180114},{"$f":"'合併財務報表(累)'!D22","v":14350786},{"$f":"'合併財務報表(累)'!E22","v":24645625},null,{"$f":"'合併財務報表(單)'!A22","v":"其他各項提存"},{"$f":"'合併財務報表(單)'!B22","v":0},{"$f":"'合併財務報表(單)'!C22","v":0},{"$f":"'合併財務報表(單)'!D22","v":0},{"$f":"'合併財務報表(單)'!E22","v":0},{"$f":"'合併財務報表(單)'!F22","v":0},{"$f":"'合併財務報表(單)'!G22","v":0},{"$f":"'合併財務報表(單)'!H22","v":0},{"$f":"'合併財務報表(單)'!I22","v":0},null,{"$f":"金融業與保險業!A4","v":"淨利息收益"},{"$f":"金融業與保險業!B4","v":6115427},{"$f":"金融業與保險業!C4","v":7000215},{"$f":"金融業與保險業!D4","v":7745571}]
[null,null,null,{"$f":"IF(新聞!C6=\"\",\"\",新聞!C6)","v":"2016-06-03"},{"$f":"IF(新聞!D6=\"\",\"\",新聞!D6)","v":"凱雷釋股變現逾29億元  元大金爆33.2萬張史上最大量"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A24,\"YYYY/MM\")","v":"2014/08"},{"$f":"IF(月盈餘!$B24=\"\",\"\",月盈餘!$B24)","v":6350},{"$f":"IF(月盈餘!$C24=\"\",\"\",月盈餘!$C24)","v":13287},{"$f":"IF(月盈餘!$D24=\"\",\"\",月盈餘!$D24)","v":6445.3289999999997},{"$f":"IF(月盈餘!$E24=\"\",\"\",月盈餘!$E24)","v":14579.339},{"$f":"IF(月盈餘!$F24=\"Y\",\"合併\",IF(月盈餘!$F24=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A19,\"YYYY/MM\")","v":"2015/01"},{"$f":"IF(銀行_月營收!$B19=\"\",\"\",銀行_月營收!$B19)","v":422},{"$f":"IF(銀行_月營收!$C19=\"\",\"\",銀行_月營收!$C19)","v":422},{"$f":"IF(銀行_月營收!$D19=\"\",\"\",銀行_月營收!$D19)","v":479.149},{"$f":"IF(銀行_月營收!$E19=\"\",\"\",銀行_月營收!$E19)","v":479.149},{"$f":"IF(銀行_月營收!$F19=\"Y\",\"合併\",IF(銀行_月營收!$F19=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A44","v":"其它負債(準備金)"},{"$f":"'合併財務報表(累)'!B44","v":136203596},{"$f":"'合併財務報表(累)'!C44","v":182263054},{"$f":"'合併財務報表(累)'!D44","v":441611354},{"$f":"'合併財務報表(累)'!E44","v":515836375},null,{"$f":"'合併財務報表(單)'!A23","v":"收回呆帳及過期帳"},{"$f":"'合併財務報表(單)'!B23","v":0},{"$f":"'合併財務報表(單)'!C23","v":0},{"$f":"'合併財務報表(單)'!D23","v":0},{"$f":"'合併財務報表(單)'!E23","v":0},{"$f":"'合併財務報表(單)'!F23","v":0},{"$f":"'合併財務報表(單)'!G23","v":0},{"$f":"'合併財務報表(單)'!H23","v":0},{"$f":"'合併財務報表(單)'!I23","v":0},null,{"$f":"金融業與保險業!A5","v":"手續費淨收益"},{"$f":"金融業與保險業!B5","v":1689385},{"$f":"金融業與保險業!C5","v":2063634},{"$f":"金融業與保險業!D5","v":2580988}]
[null,null,null,{"$f":"IF(新聞!C7=\"\",\"\",新聞!C7)","v":"2016-06-01"},{"$f":"IF(新聞!D7=\"\",\"\",新聞!D7)","v":"元大金財務公告累計 105/01 至 105 /03稅前盈餘   330,096萬元，比去年同期衰退    18.51%。                                                      累計 105/01 至 105 /03稅後盈餘   331,246萬元，每股稅前盈餘   .30元，每股稅後盈餘   .31元。"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(月盈餘!$A25,\"YYYY/MM\")","v":"2014/07"},{"$f":"IF(月盈餘!$B25=\"\",\"\",月盈餘!$B25)","v":901},{"$f":"IF(月盈餘!$C25=\"\",\"\",月盈餘!$C25)","v":6937},{"$f":"IF(月盈餘!$D25=\"\",\"\",月盈餘!$D25)","v":1025.47},{"$f":"IF(月盈餘!$E25=\"\",\"\",月盈餘!$E25)","v":8134.009},{"$f":"IF(月盈餘!$F25=\"Y\",\"合併\",IF(月盈餘!$F25=\"N\",\"非合併\",\"\"))","v":""},{"$f":"TEXT(銀行_月營收!$A20,\"YYYY/MM\")","v":"2014/12"},{"$f":"IF(銀行_月營收!$B20=\"\",\"\",銀行_月營收!$B20)","v":265},{"$f":"IF(銀行_月營收!$C20=\"\",\"\",銀行_月營收!$C20)","v":4546.9350000000004},{"$f":"IF(銀行_月營收!$D20=\"\",\"\",銀行_月營收!$D20)","v":298.452},{"$f":"IF(銀行_月營收!$E20=\"\",\"\",銀行_月營收!$E20)","v":5010.7380000000003},{"$f":"IF(銀行_月營收!$F20=\"Y\",\"合併\",IF(銀行_月營收!$F20=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A23","v":"負債總額"},{"$f":"'合併財務報表(累)'!B23","v":632638758},{"$f":"'合併財務報表(累)'!C23","v":703461593},{"$f":"'合併財務報表(累)'!D23","v":1106726165},{"$f":"'合併財務報表(累)'!E23","v":1353781152},null,{"$f":"'合併財務報表(單)'!A24","v":"處分投資損益"},{"$f":"'合併財務報表(單)'!B24","v":0},{"$f":"'合併財務報表(單)'!C24","v":0},{"$f":"'合併財務報表(單)'!D24","v":0},{"$f":"'合併財務報表(單)'!E24","v":0},{"$f":"'合併財務報表(單)'!F24","v":0},{"$f":"'合併財務報表(單)'!G24","v":0},{"$f":"'合併財務報表(單)'!H24","v":0},{"$f":"'合併財務報表(單)'!I24","v":0},null,{"$f":"金融業與保險業!A6","v":"淨收益"},{"$f":"金融業與保險業!B6","v":9368593},{"$f":"金融業與保險業!C6","v":11400848},{"$f":"金融業與保險業!D6","v":12932764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(銀行_月營收!$A21,\"YYYY/MM\")","v":"2014/11"},{"$f":"IF(銀行_月營收!$B21=\"\",\"\",銀行_月營收!$B21)","v":370},{"$f":"IF(銀行_月營收!$C21=\"\",\"\",銀行_月營收!$C21)","v":4282},{"$f":"IF(銀行_月營收!$D21=\"\",\"\",銀行_月營收!$D21)","v":362.84899999999999},{"$f":"IF(銀行_月營收!$E21=\"\",\"\",銀行_月營收!$E21)","v":4714.4470000000001},{"$f":"IF(銀行_月營收!$F21=\"Y\",\"合併\",IF(銀行_月營收!$F21=\"N\",\"非合併\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A24","v":"普通股股本"},{"$f":"'合併財務報表(累)'!B24","v":100162105},{"$f":"'合併財務報表(累)'!C24","v":98937235},{"$f":"'合併財務報表(累)'!D24","v":101410666},{"$f":"'合併財務報表(累)'!E24","v":107129605},null,{"$f":"'合併財務報表(單)'!A25","v":"提存保險準備金(置淨收益)"},{"$f":"'合併財務報表(單)'!B25","v":0},{"$f":"'合併財務報表(單)'!C25","v":0},{"$f":"'合併財務報表(單)'!D25","v":0},{"$f":"'合併財務報表(單)'!E25","v":0},{"$f":"'合併財務報表(單)'!F25","v":0},{"$f":"'合併財務報表(單)'!G25","v":0},{"$f":"'合併財務報表(單)'!H25","v":0},{"$f":"'合併財務報表(單)'!I25","v":0},null,{"$f":"金融業與保險業!A7","v":"信用卡呆帳費用"},{"$f":"金融業與保險業!B7","v":0},{"$f":"金融業與保險業!C7","v":0},{"$f":"金融業與保險業!D7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"淨利差&淨息差",null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A25","v":"資本公積合計"},{"$f":"'合併財務報表(累)'!B25","v":34766307},{"$f":"'合併財務報表(累)'!C25","v":33634947},{"$f":"'合併財務報表(累)'!D25","v":33648021},{"$f":"'合併財務報表(累)'!E25","v":35845672},null,{"$f":"'合併財務報表(單)'!A26","v":"其他非利息淨損益"},{"$f":"'合併財務報表(單)'!B26","v":6182868},{"$f":"'合併財務報表(單)'!C26","v":728950},{"$f":"'合併財務報表(單)'!D26","v":890767},{"$f":"'合併財務報表(單)'!E26","v":787470},{"$f":"'合併財務報表(單)'!F26","v":664021},{"$f":"'合併財務報表(單)'!G26","v":347736},{"$f":"'合併財務報表(單)'!H26","v":757779},{"$f":"'合併財務報表(單)'!I26","v":1369940},null,{"$f":"金融業與保險業!A8","v":"放款呆帳費用"},{"$f":"金融業與保險業!B8","v":720371},{"$f":"金融業與保險業!C8","v":757128},{"$f":"金融業與保險業!D8","v":886889}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年/月","淨利息收益率(NIM)","存放款利差(NIS)",null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A26","v":"法定盈餘公積"},{"$f":"'合併財務報表(累)'!B26","v":3646713},{"$f":"'合併財務報表(累)'!C26","v":4259700},{"$f":"'合併財務報表(累)'!D26","v":5030700},{"$f":"'合併財務報表(累)'!E26","v":6677902},null,{"$f":"'合併財務報表(單)'!A27","v":"淨收益"},{"$f":"'合併財務報表(單)'!B27","v":17551665},{"$f":"'合併財務報表(單)'!C27","v":13613601},{"$f":"'合併財務報表(單)'!D27","v":12324943},{"$f":"'合併財務報表(單)'!E27","v":13944875},{"$f":"'合併財務報表(單)'!F27","v":16545083},{"$f":"'合併財務報表(單)'!G27","v":19177704},{"$f":"'合併財務報表(單)'!H27","v":20120370},{"$f":"'合併財務報表(單)'!I27","v":16441337},null,{"$f":"金融業與保險業!A9","v":"營業費用合計(I/S)"},{"$f":"金融業與保險業!B9","v":5239500},{"$f":"金融業與保險業!C9","v":5632982},{"$f":"金融業與保險業!D9","v":6405803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A3","v":"2013-12-31"},{"$f":"'銀行_NIM&NIS'!B3","v":0.28999999999999998},{"$f":"'銀行_NIM&NIS'!C3","v":1.51},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A27","v":"特別盈餘公積"},{"$f":"'合併財務報表(累)'!B27","v":2437871},{"$f":"'合併財務報表(累)'!C27","v":2772158},{"$f":"'合併財務報表(累)'!D27","v":909427},{"$f":"'合併財務報表(累)'!E27","v":6549234},null,{"$f":"'合併財務報表(單)'!A28","v":"信用卡呆帳費用"},{"$f":"'合併財務報表(單)'!B28","v":1449},{"$f":"'合併財務報表(單)'!C28","v":555186},{"$f":"'合併財務報表(單)'!D28","v":-218348},{"$f":"'合併財務報表(單)'!E28","v":65547},{"$f":"'合併財務報表(單)'!F28","v":17600},{"$f":"'合併財務報表(單)'!G28","v":135332},{"$f":"'合併財務報表(單)'!H28","v":381057},{"$f":"'合併財務報表(單)'!I28","v":400935},null,{"$f":"金融業與保險業!A10","v":"繼續營業部門稅前純益"},{"$f":"金融業與保險業!B10","v":3408722},{"$f":"金融業與保險業!C10","v":5010738},{"$f":"金融業與保險業!D10","v":5640072}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A4","v":"2014-03-31"},{"$f":"'銀行_NIM&NIS'!B4","v":0.28999999999999998},{"$f":"'銀行_NIM&NIS'!C4","v":1.52},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A28","v":"未分配盈餘"},{"$f":"'合併財務報表(累)'!B28","v":14406709},{"$f":"'合併財務報表(累)'!C28","v":15653335},{"$f":"'合併財務報表(累)'!D28","v":24180163},{"$f":"'合併財務報表(累)'!E28","v":18234604},null,{"$f":"'合併財務報表(單)'!A29","v":"放款呆帳費用"},{"$f":"'合併財務報表(單)'!B29","v":7186},{"$f":"'合併財務報表(單)'!C29","v":-440110},{"$f":"'合併財務報表(單)'!D29","v":905015},{"$f":"'合併財務報表(單)'!E29","v":-49680},{"$f":"'合併財務報表(單)'!F29","v":216848},{"$f":"'合併財務報表(單)'!G29","v":-26606},{"$f":"'合併財務報表(單)'!H29","v":354789},{"$f":"'合併財務報表(單)'!I29","v":-94051},null,{"$f":"金融業與保險業!A11","v":"所得稅費用"},{"$f":"金融業與保險業!B11","v":356517},{"$f":"金融業與保險業!C11","v":468340},{"$f":"金融業與保險業!D11","v":696099}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A5","v":"2014-06-30"},{"$f":"'銀行_NIM&NIS'!B5","v":0.3},{"$f":"'銀行_NIM&NIS'!C5","v":1.56},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A29","v":"少數股權"},{"$f":"'合併財務報表(累)'!B29","v":3090675},{"$f":"'合併財務報表(累)'!C29","v":3221217},{"$f":"'合併財務報表(累)'!D29","v":15337405},{"$f":"'合併財務報表(累)'!E29","v":15253874},null,{"$f":"'合併財務報表(單)'!A30","v":"提存各項保險責任金"},{"$f":"'合併財務報表(單)'!B30","v":3107666},{"$f":"'合併財務報表(單)'!C30","v":3170005},{"$f":"'合併財務報表(單)'!D30","v":1885496},{"$f":"'合併財務報表(單)'!E30","v":1821569},{"$f":"'合併財務報表(單)'!F30","v":4456639},{"$f":"'合併財務報表(單)'!G30","v":7459769},{"$f":"'合併財務報表(單)'!H30","v":11136445},{"$f":"'合併財務報表(單)'!I30","v":4500653},null,{"$f":"金融業與保險業!A12","v":"本期稅後淨利 (母公司)"},{"$f":"金融業與保險業!B12","v":3052205},{"$f":"金融業與保險業!C12","v":4546935},{"$f":"金融業與保險業!D12","v":4949974}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A6","v":"2014-09-30"},{"$f":"'銀行_NIM&NIS'!B6","v":0.28999999999999998},{"$f":"'銀行_NIM&NIS'!C6","v":1.56},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!A30","v":"股東權益總額"},{"$f":"'合併財務報表(累)'!B30","v":155920575},{"$f":"'合併財務報表(累)'!C30","v":161632463},{"$f":"'合併財務報表(累)'!D30","v":185038398},{"$f":"'合併財務報表(累)'!E30","v":197364050},null,{"$f":"'合併財務報表(單)'!A31","v":"營業費用- 用人費用"},{"$f":"'合併財務報表(單)'!B31","v":3398453},{"$f":"'合併財務報表(單)'!C31","v":4235735},{"$f":"'合併財務報表(單)'!D31","v":3947005},{"$f":"'合併財務報表(單)'!E31","v":4378117},{"$f":"'合併財務報表(單)'!F31","v":4665826},{"$f":"'合併財務報表(單)'!G31","v":4552092},{"$f":"'合併財務報表(單)'!H31","v":4247077},{"$f":"'合併財務報表(單)'!I31","v":4238852},null,{"$f":"金融業與保險業!A13","v":"每股盈餘（元）"},{"$f":"金融業與保險業!B13","v":0.84},{"$f":"金融業與保險業!C13","v":1.21},{"$f":"金融業與保險業!D13","v":1.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A7","v":"2014-12-31"},{"$f":"'銀行_NIM&NIS'!B7","v":0.28000000000000003},{"$f":"'銀行_NIM&NIS'!C7","v":1.49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A32","v":"營業費用- 折舊及攤銷"},{"$f":"'合併財務報表(單)'!B32","v":545757},{"$f":"'合併財務報表(單)'!C32","v":661455},{"$f":"'合併財務報表(單)'!D32","v":636634},{"$f":"'合併財務報表(單)'!E32","v":619926},{"$f":"'合併財務報表(單)'!F32","v":527660},{"$f":"'合併財務報表(單)'!G32","v":508661},{"$f":"'合併財務報表(單)'!H32","v":495877},{"$f":"'合併財務報表(單)'!I32","v":486041},null,{"$f":"金融業與保險業!A14","v":"自有資本比率"},{"$f":"金融業與保險業!B14","v":12.92},{"$f":"金融業與保險業!C14","v":12.83},{"$f":"金融業與保險業!D14","v":12.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A8","v":"2015-03-31"},{"$f":"'銀行_NIM&NIS'!B8","v":0.26},{"$f":"'銀行_NIM&NIS'!C8","v":1.47},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!$A$1","v":"2885 元大金"},null,null,null,null,null,{"$f":"'合併財務報表(單)'!A33","v":"營業費用- 業務及管理費"},{"$f":"'合併財務報表(單)'!B33","v":1961020},{"$f":"'合併財務報表(單)'!C33","v":2923841},{"$f":"'合併財務報表(單)'!D33","v":2564677},{"$f":"'合併財務報表(單)'!E33","v":2420416},{"$f":"'合併財務報表(單)'!F33","v":2586130},{"$f":"'合併財務報表(單)'!G33","v":2803976},{"$f":"'合併財務報表(單)'!H33","v":2896412},{"$f":"'合併財務報表(單)'!I33","v":2831764},null,{"$f":"金融業與保險業!A15","v":"第一類資本占風險性資產比"},{"$f":"金融業與保險業!B15","v":10.18},{"$f":"金融業與保險業!C15","v":9.19},{"$f":"金融業與保險業!D15","v":9.49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A9","v":"2015-06-30"},{"$f":"'銀行_NIM&NIS'!B9","v":0.27},{"$f":"'銀行_NIM&NIS'!C9","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A34","v":"營業費用合計(I/S)"},{"$f":"'合併財務報表(單)'!B34","v":5905230},{"$f":"'合併財務報表(單)'!C34","v":7821031},{"$f":"'合併財務報表(單)'!D34","v":7148316},{"$f":"'合併財務報表(單)'!E34","v":7418459},{"$f":"'合併財務報表(單)'!F34","v":7779616},{"$f":"'合併財務報表(單)'!G34","v":7864729},{"$f":"'合併財務報表(單)'!H34","v":7639366},{"$f":"'合併財務報表(單)'!I34","v":7556657},null,{"$f":"金融業與保險業!A16","v":"逾期放款比率"},{"$f":"金融業與保險業!B16","v":0.31},{"$f":"金融業與保險業!C16","v":0.21},{"$f":"金融業與保險業!D16","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A10","v":"2015-09-30"},{"$f":"'銀行_NIM&NIS'!B10","v":0.28000000000000003},{"$f":"'銀行_NIM&NIS'!C10","v":1.58},null,null,null,null,null,null,null,null,{"$f":"MIDB(AX34,FIND(\" \",AX34)+1,20)&\"  財務分析  單位：千元\"","v":"元大金  財務分析  單位：千元"},{"$f":"TEXT('合併財務報表(累)'!W$2,\"YYYY/MM\")","v":"2012/12"},{"$f":"TEXT('合併財務報表(累)'!X$2,\"YYYY/MM\")","v":"2013/12"},{"$f":"TEXT('合併財務報表(累)'!Y$2,\"YYYY/MM\")","v":"2014/12"},{"$f":"TEXT('合併財務報表(累)'!Z$2,\"YYYY/MM\")","v":"2015/12"},null,{"$f":"'合併財務報表(單)'!A35","v":"繼續營業部門稅前純益"},{"$f":"'合併財務報表(單)'!B35","v":8530134},{"$f":"'合併財務報表(單)'!C35","v":2507489},{"$f":"'合併財務報表(單)'!D35","v":2604464},{"$f":"'合併財務報表(單)'!E35","v":4688980},{"$f":"'合併財務報表(單)'!F35","v":4074380},{"$f":"'合併財務報表(單)'!G35","v":3744480},{"$f":"'合併財務報表(單)'!H35","v":608713},{"$f":"'合併財務報表(單)'!I35","v":4077143},null,{"$f":"金融業與保險業!A17","v":"備抵呆帳覆蓋率"},{"$f":"金融業與保險業!B17","v":404.96},{"$f":"金融業與保險業!C17","v":606.61},{"$f":"金融業與保險業!D17","v":671.17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A11","v":"2015-12-31"},{"$f":"'銀行_NIM&NIS'!B11","v":0.28000000000000003},{"$f":"'銀行_NIM&NIS'!C11","v":1.6},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V3","v":"稅後淨利成長率"},{"$f":"'合併財務報表(累)'!W3","v":-52},{"$f":"'合併財務報表(累)'!X3","v":19.95},{"$f":"'合併財務報表(累)'!Y3","v":103.38},{"$f":"'合併財務報表(累)'!Z3","v":-26.97},null,{"$f":"'合併財務報表(單)'!A36","v":"所得稅費用"},{"$f":"'合併財務報表(單)'!B36","v":490703},{"$f":"'合併財務報表(單)'!C36","v":423177},{"$f":"'合併財務報表(單)'!D36","v":90777},{"$f":"'合併財務報表(單)'!E36","v":455876},{"$f":"'合併財務報表(單)'!F36","v":217047},{"$f":"'合併財務報表(單)'!G36","v":408571},{"$f":"'合併財務報表(單)'!H36","v":37584},{"$f":"'合併財務報表(單)'!I36","v":564967},null,{"$f":"金融業與保險業!$I$1","v":"Z1435 元大人壽保險"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_NIM&NIS'!A12","v":"2016-03-31"},{"$f":"'銀行_NIM&NIS'!B12","v":0.27},{"$f":"'銀行_NIM&NIS'!C12","v":1.59},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V4","v":"ROA(A)稅後息前%"},{"$f":"'合併財務報表(累)'!W4","v":0.84},{"$f":"'合併財務報表(累)'!X4","v":0.96},{"$f":"'合併財務報表(累)'!Y4","v":1.52},{"$f":"'合併財務報表(累)'!Z4","v":0.84},null,{"$f":"'合併財務報表(單)'!A37","v":"繼續營業部門純益"},{"$f":"'合併財務報表(單)'!B37","v":8039431},{"$f":"'合併財務報表(單)'!C37","v":2084312},{"$f":"'合併財務報表(單)'!D37","v":2513687},{"$f":"'合併財務報表(單)'!E37","v":4233104},{"$f":"'合併財務報表(單)'!F37","v":3857333},{"$f":"'合併財務報表(單)'!G37","v":3335909},{"$f":"'合併財務報表(單)'!H37","v":571129},{"$f":"'合併財務報表(單)'!I37","v":3512176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"逾放比&備抵呆帳覆蓋率",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V5","v":"ROE－稅後"},{"$f":"'合併財務報表(累)'!W5","v":4.2300000000000004},{"$f":"'合併財務報表(累)'!X5","v":5.01},{"$f":"'合併財務報表(累)'!Y5","v":9.48},{"$f":"'合併財務報表(累)'!Z5","v":6.27},null,{"$f":"'合併財務報表(單)'!A38","v":"停業單位損益"},{"$f":"'合併財務報表(單)'!B38","v":0},{"$f":"'合併財務報表(單)'!C38","v":0},{"$f":"'合併財務報表(單)'!D38","v":0},{"$f":"'合併財務報表(單)'!E38","v":0},{"$f":"'合併財務報表(單)'!F38","v":0},{"$f":"'合併財務報表(單)'!G38","v":0},{"$f":"'合併財務報表(單)'!H38","v":0},{"$f":"'合併財務報表(單)'!I38","v":0},null,{"$f":"MIDB(BN37,FIND(\" \",BN37)+1,20)&\"  財務分析  單位：千元\"","v":"元大人壽保險  財務分析  單位：千元"},{"$f":"TEXT(金融業與保險業!J$2,\"YYYY/MM\")","v":"2013/12"},{"$f":"TEXT(金融業與保險業!K$2,\"YYYY/MM\")","v":"2014/12"},{"$f":"TEXT(金融業與保險業!L$2,\"YYYY/MM\")","v":"2015/12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!R1","v":"元大銀"},{"$f":"'銀行_備呆&逾放'!S1","v":"本國小計"},{"$f":"'銀行_備呆&逾放'!T1","v":"元大銀"},{"$f":"'銀行_備呆&逾放'!U1","v":"本國小計"},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V6","v":"自有資本比率"},{"$f":"'合併財務報表(累)'!W6","v":147.61000000000001},{"$f":"'合併財務報表(累)'!X6","v":148.68},{"$f":"'合併財務報表(累)'!Y6","v":146.66},{"$f":"'合併財務報表(累)'!Z6","v":141.87},null,{"$f":"'合併財務報表(單)'!A39","v":"非常項目"},{"$f":"'合併財務報表(單)'!B39","v":0},{"$f":"'合併財務報表(單)'!C39","v":0},{"$f":"'合併財務報表(單)'!D39","v":0},{"$f":"'合併財務報表(單)'!E39","v":0},{"$f":"'合併財務報表(單)'!F39","v":0},{"$f":"'合併財務報表(單)'!G39","v":0},{"$f":"'合併財務報表(單)'!H39","v":0},{"$f":"'合併財務報表(單)'!I39","v":0},null,{"$f":"金融業與保險業!I3","v":"合併(Y/N)"},{"$f":"IF(金融業與保險業!J3=\"Y\",\"合併\",\"非合併\")","v":"非合併"},{"$f":"IF(金融業與保險業!K3=\"Y\",\"合併\",\"非合併\")","v":"非合併"},{"$f":"IF(金融業與保險業!L3=\"Y\",\"合併\",\"非合併\")","v":"非合併"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!R2","v":"逾放比率"},{"$f":"'銀行_備呆&逾放'!S2","v":"逾放比率"},{"$f":"'銀行_備呆&逾放'!T2","v":"呆帳覆蓋率"},{"$f":"'銀行_備呆&逾放'!U2","v":"呆帳覆蓋率"},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V7","v":"每股淨值 (B)"},{"$f":"'合併財務報表(累)'!W7","v":15.33},{"$f":"'合併財務報表(累)'!X7","v":16.010000000000002},{"$f":"'合併財務報表(累)'!Y7","v":16.73},{"$f":"'合併財務報表(累)'!Z7","v":17.02},null,{"$f":"'合併財務報表(單)'!A40","v":"累計影響數"},{"$f":"'合併財務報表(單)'!B40","v":0},{"$f":"'合併財務報表(單)'!C40","v":0},{"$f":"'合併財務報表(單)'!D40","v":0},{"$f":"'合併財務報表(單)'!E40","v":0},{"$f":"'合併財務報表(單)'!F40","v":0},{"$f":"'合併財務報表(單)'!G40","v":0},{"$f":"'合併財務報表(單)'!H40","v":0},{"$f":"'合併財務報表(單)'!I40","v":0},null,{"$f":"金融業與保險業!I4","v":"保費收入"},{"$f":"金融業與保險業!J4","v":10125865},{"$f":"金融業與保險業!K4","v":13538045},{"$f":"金融業與保險業!L4","v":30264276}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q3","v":"2016-04-29"},{"$f":"'銀行_備呆&逾放'!R3","v":0.22},{"$f":"'銀行_備呆&逾放'!S3","v":0.28000000000000003},{"$f":"'銀行_備呆&逾放'!T3","v":579.44444444444446},{"$f":"'銀行_備呆&逾放'!U3","v":477.96288365453245},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V8","v":"每股盈餘（元）"},{"$f":"'合併財務報表(累)'!W8","v":0.61},{"$f":"'合併財務報表(累)'!X8","v":0.78},{"$f":"'合併財務報表(累)'!Y8","v":1.62},{"$f":"'合併財務報表(累)'!Z8","v":1.02},null,{"$f":"'合併財務報表(單)'!A41","v":"子公司董監酬勞及紅利"},{"$f":"'合併財務報表(單)'!B41","v":0},{"$f":"'合併財務報表(單)'!C41","v":0},{"$f":"'合併財務報表(單)'!D41","v":0},{"$f":"'合併財務報表(單)'!E41","v":0},{"$f":"'合併財務報表(單)'!F41","v":0},{"$f":"'合併財務報表(單)'!G41","v":0},{"$f":"'合併財務報表(單)'!H41","v":0},{"$f":"'合併財務報表(單)'!I41","v":0},null,{"$f":"金融業與保險業!I5","v":"手續費收入"},{"$f":"金融業與保險業!J5","v":38936},{"$f":"金融業與保險業!K5","v":32370},{"$f":"金融業與保險業!L5","v":30289}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q4","v":"2016-03-31"},{"$f":"'銀行_備呆&逾放'!R4","v":0.2},{"$f":"'銀行_備呆&逾放'!S4","v":0.26},{"$f":"'銀行_備呆&逾放'!T4","v":661.78608515057113},{"$f":"'銀行_備呆&逾放'!U4","v":510.55393319948894},null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(累)'!V9","v":"普通股每股現金股利(元)"},{"$f":"'合併財務報表(累)'!W9","v":0.55000000000000004},{"$f":"'合併財務報表(累)'!X9","v":0.65},{"$f":"'合併財務報表(累)'!Y9","v":0.64},{"$f":"'合併財務報表(累)'!Z9","v":0.36},null,{"$f":"'合併財務報表(單)'!A42","v":"合併總損益"},{"$f":"'合併財務報表(單)'!B42","v":8039431},{"$f":"'合併財務報表(單)'!C42","v":2084312},{"$f":"'合併財務報表(單)'!D42","v":2513687},{"$f":"'合併財務報表(單)'!E42","v":4233104},{"$f":"'合併財務報表(單)'!F42","v":3857333},{"$f":"'合併財務報表(單)'!G42","v":3335909},{"$f":"'合併財務報表(單)'!H42","v":571129},{"$f":"'合併財務報表(單)'!I42","v":3512176},null,{"$f":"金融業與保險業!I6","v":"利息收入"},{"$f":"金融業與保險業!J6","v":2313434},{"$f":"金融業與保險業!K6","v":2512274},{"$f":"金融業與保險業!L6","v":3400981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q5","v":"2016-02-26"},{"$f":"'銀行_備呆&逾放'!R5","v":0.2},{"$f":"'銀行_備呆&逾放'!S5","v":0.26},{"$f":"'銀行_備呆&逾放'!T5","v":663.45549738219893},{"$f":"'銀行_備呆&逾放'!U5","v":510.79019908116391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A43","v":"本期稅後淨利 (母公司)"},{"$f":"'合併財務報表(單)'!B43","v":8114029},{"$f":"'合併財務報表(單)'!C43","v":2175982},{"$f":"'合併財務報表(單)'!D43","v":2576657},{"$f":"'合併財務報表(單)'!E43","v":4107975},{"$f":"'合併財務報表(單)'!F43","v":3477437},{"$f":"'合併財務報表(單)'!G43","v":2838818},{"$f":"'合併財務報表(單)'!H43","v":390315},{"$f":"'合併財務報表(單)'!I43","v":3312457},null,{"$f":"金融業與保險業!I7","v":"營業收入淨額"},{"$f":"金融業與保險業!J7","v":13244110},{"$f":"金融業與保險業!K7","v":16900944},{"$f":"金融業與保險業!L7","v":34044079}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q6","v":"2016-01-30"},{"$f":"'銀行_備呆&逾放'!R6","v":0.18},{"$f":"'銀行_備呆&逾放'!S6","v":0.25},{"$f":"'銀行_備呆&逾放'!T6","v":716.59142212189613},{"$f":"'銀行_備呆&逾放'!U6","v":535.88256963018728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A44","v":"少數股權淨利(損)"},{"$f":"'合併財務報表(單)'!B44","v":-74598},{"$f":"'合併財務報表(單)'!C44","v":-91670},{"$f":"'合併財務報表(單)'!D44","v":-62970},{"$f":"'合併財務報表(單)'!E44","v":125129},{"$f":"'合併財務報表(單)'!F44","v":379896},{"$f":"'合併財務報表(單)'!G44","v":497091},{"$f":"'合併財務報表(單)'!H44","v":180814},{"$f":"'合併財務報表(單)'!I44","v":199719},null,{"$f":"金融業與保險業!I8","v":"營業費用"},{"$f":"金融業與保險業!J8","v":839188},{"$f":"金融業與保險業!K8","v":956350},{"$f":"金融業與保險業!L8","v":1269345}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q7","v":"2015-12-31"},{"$f":"'銀行_備呆&逾放'!R7","v":0.18},{"$f":"'銀行_備呆&逾放'!S7","v":0.23},{"$f":"'銀行_備呆&逾放'!T7","v":720.3619909502263},{"$f":"'銀行_備呆&逾放'!U7","v":555.43193170617621},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A45","v":"每股盈餘（元）"},{"$f":"'合併財務報表(單)'!B45","v":0.8},{"$f":"'合併財務報表(單)'!C45","v":0.21},{"$f":"'合併財務報表(單)'!D45","v":0.25},{"$f":"'合併財務報表(單)'!E45","v":0.41},{"$f":"'合併財務報表(單)'!F45","v":0.33},{"$f":"'合併財務報表(單)'!G45","v":0.26},{"$f":"'合併財務報表(單)'!H45","v":0.04},{"$f":"'合併財務報表(單)'!I45","v":0.31},null,{"$f":"金融業與保險業!I9","v":"本期稅後淨利 (母公司)"},{"$f":"金融業與保險業!J9","v":130596},{"$f":"金融業與保險業!K9","v":-251600},{"$f":"金融業與保險業!L9","v":-2263406}]
[null,null,null,"十大股東",null,null,"身份別",null,"持股數(張)","持股率%","選任持股%","質押/持股比","排名",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q8","v":"2015-11-30"},{"$f":"'銀行_備呆&逾放'!R8","v":0.19},{"$f":"'銀行_備呆&逾放'!S8","v":0.24},{"$f":"'銀行_備呆&逾放'!T8","v":678.45982142857144},{"$f":"'銀行_備呆&逾放'!U8","v":532.99552471137633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A46","v":"每股盈餘－完全稀釋"},{"$f":"'合併財務報表(單)'!B46","v":0},{"$f":"'合併財務報表(單)'!C46","v":0},{"$f":"'合併財務報表(單)'!D46","v":0},{"$f":"'合併財務報表(單)'!E46","v":0},{"$f":"'合併財務報表(單)'!F46","v":0},{"$f":"'合併財務報表(單)'!G46","v":0},{"$f":"'合併財務報表(單)'!H46","v":0},{"$f":"'合併財務報表(單)'!I46","v":0},null,{"$f":"金融業與保險業!I10","v":"每股盈餘（元）"},{"$f":"金融業與保險業!J10","v":0.2},{"$f":"金融業與保險業!K10","v":-0.72},{"$f":"金融業與保險業!L10","v":-2.79}]
[null,null,null,{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!B3)","v":"尊爵投資(股)    方俊龍"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",\nIF(LEFT(十大股東!C3,3)=\"大股東\",LEFT(十大股東!C3,4)&MID(十大股東!C3,FIND(\"(\",十大股東!C3)+1,7),十大股東!C3))),十大股東!C3,IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",\nIF(LEFT(十大股東!C3,3)=\"大股東\",LEFT(十大股東!C3,4)&MID(十大股東!C3,FIND(\"(\",十大股東!C3)+1,7),十大股東!C3)))","v":"董事"},null,{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!D3)","v":404221},{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!E3)","v":3.37},{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!F3)","v":3.88},{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!G3)","v":32.119999999999997},{"$f":"IF(OR(十大股東!$H3=\"\",十大股東!$H3=\"-\"),\"\",十大股東!H3)","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q9","v":"2015-10-30"},{"$f":"'銀行_備呆&逾放'!R9","v":0.19},{"$f":"'銀行_備呆&逾放'!S9","v":0.25},{"$f":"'銀行_備呆&逾放'!T9","v":664.20704845814976},{"$f":"'銀行_備呆&逾放'!U9","v":520.75543929049957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A47","v":"加權平均股本"},{"$f":"'合併財務報表(單)'!B47","v":101410670},{"$f":"'合併財務報表(單)'!C47","v":101410670},{"$f":"'合併財務報表(單)'!D47","v":101410670},{"$f":"'合併財務報表(單)'!E47","v":101410670},{"$f":"'合併財務報表(單)'!F47","v":104422590},{"$f":"'合併財務報表(單)'!G47","v":105334840},{"$f":"'合併財務報表(單)'!H47","v":105783370},{"$f":"'合併財務報表(單)'!I47","v":108253050},null,{"$f":"金融業與保險業!I11","v":"保險業資本適足率(以上)"},{"$f":"金融業與保險業!J11","v":150},{"$f":"金融業與保險業!K11","v":300},{"$f":"金融業與保險業!L11","v":410.38}]
[null,null,null,{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!B4)","v":"尊爵投資(股)    馬維辰"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",\nIF(LEFT(十大股東!C4,3)=\"大股東\",LEFT(十大股東!C4,4)&MID(十大股東!C4,FIND(\"(\",十大股東!C4)+1,7),十大股東!C4))),十大股東!C4,IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",\nIF(LEFT(十大股東!C4,3)=\"大股東\",LEFT(十大股東!C4,4)&MID(十大股東!C4,FIND(\"(\",十大股東!C4)+1,7),十大股東!C4)))","v":"董事"},null,{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!D4)","v":404221},{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!E4)","v":3.37},{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!F4)","v":3.88},{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!G4)","v":32.119999999999997},{"$f":"IF(OR(十大股東!$H4=\"\",十大股東!$H4=\"-\"),\"\",十大股東!H4)","v":"1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q10","v":"2015-09-30"},{"$f":"'銀行_備呆&逾放'!R10","v":0.19},{"$f":"'銀行_備呆&逾放'!S10","v":0.25},{"$f":"'銀行_備呆&逾放'!T10","v":655.24017467248905},{"$f":"'銀行_備呆&逾放'!U10","v":509.12868904963517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A48","v":"發放特別股股息"},{"$f":"'合併財務報表(單)'!B48","v":0},{"$f":"'合併財務報表(單)'!C48","v":0},{"$f":"'合併財務報表(單)'!D48","v":0},{"$f":"'合併財務報表(單)'!E48","v":0},{"$f":"'合併財務報表(單)'!F48","v":0},{"$f":"'合併財務報表(單)'!G48","v":0},{"$f":"'合併財務報表(單)'!H48","v":0},{"$f":"'合併財務報表(單)'!I48","v":0}]
[null,null,null,{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!B5)","v":"渣打梵加德指    渣打梵加德指"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",\nIF(LEFT(十大股東!C5,3)=\"大股東\",LEFT(十大股東!C5,4)&MID(十大股東!C5,FIND(\"(\",十大股東!C5)+1,7),十大股東!C5))),十大股東!C5,IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",\nIF(LEFT(十大股東!C5,3)=\"大股東\",LEFT(十大股東!C5,4)&MID(十大股東!C5,FIND(\"(\",十大股東!C5)+1,7),十大股東!C5)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!D5)","v":175771},{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!E5)","v":1.46},{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!F5)","v":0},{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!G5)","v":0},{"$f":"IF(OR(十大股東!$H5=\"\",十大股東!$H5=\"-\"),\"\",十大股東!H5)","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q11","v":"2015-08-31"},{"$f":"'銀行_備呆&逾放'!R11","v":0.19},{"$f":"'銀行_備呆&逾放'!S11","v":0.25},{"$f":"'銀行_備呆&逾放'!T11","v":661.64835164835165},{"$f":"'銀行_備呆&逾放'!U11","v":502.94377528716927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A49","v":"稅前淨利(無保留意見)"},{"$f":"'合併財務報表(單)'!B49","v":8530134},{"$f":"'合併財務報表(單)'!C49","v":2507489},{"$f":"'合併財務報表(單)'!D49","v":2604464},{"$f":"'合併財務報表(單)'!E49","v":4688980},{"$f":"'合併財務報表(單)'!F49","v":4074380},{"$f":"'合併財務報表(單)'!G49","v":3744480},{"$f":"'合併財務報表(單)'!H49","v":608713},{"$f":"'合併財務報表(單)'!I49","v":4077143}]
[null,null,null,{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!B6)","v":"元宏投資(股)    元宏投資"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",\nIF(LEFT(十大股東!C6,3)=\"大股東\",LEFT(十大股東!C6,4)&MID(十大股東!C6,FIND(\"(\",十大股東!C6)+1,7),十大股東!C6))),十大股東!C6,IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",\nIF(LEFT(十大股東!C6,3)=\"大股東\",LEFT(十大股東!C6,4)&MID(十大股東!C6,FIND(\"(\",十大股東!C6)+1,7),十大股東!C6)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!D6)","v":352374},{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!E6)","v":2.94},{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!F6)","v":0},{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!G6)","v":0},{"$f":"IF(OR(十大股東!$H6=\"\",十大股東!$H6=\"-\"),\"\",十大股東!H6)","v":"2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q12","v":"2015-07-31"},{"$f":"'銀行_備呆&逾放'!R12","v":0.19},{"$f":"'銀行_備呆&逾放'!S12","v":0.25},{"$f":"'銀行_備呆&逾放'!T12","v":645.9194776931447},{"$f":"'銀行_備呆&逾放'!U12","v":505.3215497514401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A50","v":"稅後淨利(無保留意見)"},{"$f":"'合併財務報表(單)'!B50","v":8114029},{"$f":"'合併財務報表(單)'!C50","v":2175982},{"$f":"'合併財務報表(單)'!D50","v":2576657},{"$f":"'合併財務報表(單)'!E50","v":4107975},{"$f":"'合併財務報表(單)'!F50","v":3477437},{"$f":"'合併財務報表(單)'!G50","v":2838818},{"$f":"'合併財務報表(單)'!H50","v":390315},{"$f":"'合併財務報表(單)'!I50","v":3312457}]
[null,null,null,{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!B7)","v":"元翔投資(股)    元翔投資"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",\nIF(LEFT(十大股東!C7,3)=\"大股東\",LEFT(十大股東!C7,4)&MID(十大股東!C7,FIND(\"(\",十大股東!C7)+1,7),十大股東!C7))),十大股東!C7,IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",\nIF(LEFT(十大股東!C7,3)=\"大股東\",LEFT(十大股東!C7,4)&MID(十大股東!C7,FIND(\"(\",十大股東!C7)+1,7),十大股東!C7)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!D7)","v":297159},{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!E7)","v":2.48},{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!F7)","v":0},{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!G7)","v":0},{"$f":"IF(OR(十大股東!$H7=\"\",十大股東!$H7=\"-\"),\"\",十大股東!H7)","v":"3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q13","v":"2015-06-30"},{"$f":"'銀行_備呆&逾放'!R13","v":0.2},{"$f":"'銀行_備呆&逾放'!S13","v":0.25},{"$f":"'銀行_備呆&逾放'!T13","v":610.37735849056605},{"$f":"'銀行_備呆&逾放'!U13","v":501.13757159402815},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A51","v":"每股盈餘－員工分紅費用化"},{"$f":"'合併財務報表(單)'!B51","v":0},{"$f":"'合併財務報表(單)'!C51","v":0},{"$f":"'合併財務報表(單)'!D51","v":0},{"$f":"'合併財務報表(單)'!E51","v":0},{"$f":"'合併財務報表(單)'!F51","v":0},{"$f":"'合併財務報表(單)'!G51","v":0},{"$f":"'合併財務報表(單)'!H51","v":0},{"$f":"'合併財務報表(單)'!I51","v":0}]
[null,null,null,{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!B8)","v":"裕陽投資(股)    裕陽投資"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",\nIF(LEFT(十大股東!C8,3)=\"大股東\",LEFT(十大股東!C8,4)&MID(十大股東!C8,FIND(\"(\",十大股東!C8)+1,7),十大股東!C8))),十大股東!C8,IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",\nIF(LEFT(十大股東!C8,3)=\"大股東\",LEFT(十大股東!C8,4)&MID(十大股東!C8,FIND(\"(\",十大股東!C8)+1,7),十大股東!C8)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!D8)","v":290578},{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!E8)","v":2.42},{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!F8)","v":0},{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!G8)","v":0},{"$f":"IF(OR(十大股東!$H8=\"\",十大股東!$H8=\"-\"),\"\",十大股東!H8)","v":"4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'銀行_備呆&逾放'!Q14","v":"2015-05-29"},{"$f":"'銀行_備呆&逾放'!R14","v":0.21},{"$f":"'銀行_備呆&逾放'!S14","v":0.26},{"$f":"'銀行_備呆&逾放'!T14","v":587.9132231404958},{"$f":"'銀行_備呆&逾放'!U14","v":490.5508291720609},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A52","v":"庫藏股數－母公司"},{"$f":"'合併財務報表(單)'!B52","v":0},{"$f":"'合併財務報表(單)'!C52","v":0},{"$f":"'合併財務報表(單)'!D52","v":0},{"$f":"'合併財務報表(單)'!E52","v":0},{"$f":"'合併財務報表(單)'!F52","v":0},{"$f":"'合併財務報表(單)'!G52","v":0},{"$f":"'合併財務報表(單)'!H52","v":15621},{"$f":"'合併財務報表(單)'!I52","v":15621}]
[null,null,null,{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!B9)","v":"兆豐管兆豐香    兆豐管兆豐香"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",\nIF(LEFT(十大股東!C9,3)=\"大股東\",LEFT(十大股東!C9,4)&MID(十大股東!C9,FIND(\"(\",十大股東!C9)+1,7),十大股東!C9))),十大股東!C9,IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",\nIF(LEFT(十大股東!C9,3)=\"大股東\",LEFT(十大股東!C9,4)&MID(十大股東!C9,FIND(\"(\",十大股東!C9)+1,7),十大股東!C9)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!D9)","v":288310},{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!E9)","v":2.4},{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!F9)","v":0},{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!G9)","v":0},{"$f":"IF(OR(十大股東!$H9=\"\",十大股東!$H9=\"-\"),\"\",十大股東!H9)","v":"5"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A53","v":"庫藏股數－子公司持有"},{"$f":"'合併財務報表(單)'!B53","v":0},{"$f":"'合併財務報表(單)'!C53","v":0},{"$f":"'合併財務報表(單)'!D53","v":0},{"$f":"'合併財務報表(單)'!E53","v":0},{"$f":"'合併財務報表(單)'!F53","v":0},{"$f":"'合併財務報表(單)'!G53","v":0},{"$f":"'合併財務報表(單)'!H53","v":0},{"$f":"'合併財務報表(單)'!I53","v":110254}]
[null,null,null,{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!B10)","v":"臺銀(股)        臺銀"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",\nIF(LEFT(十大股東!C10,3)=\"大股東\",LEFT(十大股東!C10,4)&MID(十大股東!C10,FIND(\"(\",十大股東!C10)+1,7),十大股東!C10))),十大股東!C10,IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",\nIF(LEFT(十大股東!C10,3)=\"大股東\",LEFT(十大股東!C10,4)&MID(十大股東!C10,FIND(\"(\",十大股東!C10)+1,7),十大股東!C10)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!D10)","v":242813},{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!E10)","v":2.02},{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!F10)","v":0},{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!G10)","v":0},{"$f":"IF(OR(十大股東!$H10=\"\",十大股東!$H10=\"-\"),\"\",十大股東!H10)","v":"6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A54","v":"稅前息前淨利"},{"$f":"'合併財務報表(單)'!B54","v":9833138},{"$f":"'合併財務報表(單)'!C54","v":4568028},{"$f":"'合併財務報表(單)'!D54","v":4821858},{"$f":"'合併財務報表(單)'!E54","v":6857101},{"$f":"'合併財務報表(單)'!F54","v":6347627},{"$f":"'合併財務報表(單)'!G54","v":5852188},{"$f":"'合併財務報表(單)'!H54","v":2852138},{"$f":"'合併財務報表(單)'!I54","v":6403736}]
[null,null,null,{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!B11)","v":"聯達投資(股)    聯達投資"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",\nIF(LEFT(十大股東!C11,3)=\"大股東\",LEFT(十大股東!C11,4)&MID(十大股東!C11,FIND(\"(\",十大股東!C11)+1,7),十大股東!C11))),十大股東!C11,IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",\nIF(LEFT(十大股東!C11,3)=\"大股東\",LEFT(十大股東!C11,4)&MID(十大股東!C11,FIND(\"(\",十大股東!C11)+1,7),十大股東!C11)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!D11)","v":237460},{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!E11)","v":1.98},{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!F11)","v":0},{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!G11)","v":0},{"$f":"IF(OR(十大股東!$H11=\"\",十大股東!$H11=\"-\"),\"\",十大股東!H11)","v":"7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A55","v":"稅前息前折舊前淨利"},{"$f":"'合併財務報表(單)'!B55","v":10378895},{"$f":"'合併財務報表(單)'!C55","v":5229483},{"$f":"'合併財務報表(單)'!D55","v":5458492},{"$f":"'合併財務報表(單)'!E55","v":7477027},{"$f":"'合併財務報表(單)'!F55","v":6875287},{"$f":"'合併財務報表(單)'!G55","v":6360849},{"$f":"'合併財務報表(單)'!H55","v":3348015},{"$f":"'合併財務報表(單)'!I55","v":6889777}]
[null,null,null,{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!B12)","v":"花旗台新加坡    花旗台新加坡"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",\nIF(LEFT(十大股東!C12,3)=\"大股東\",LEFT(十大股東!C12,4)&MID(十大股東!C12,FIND(\"(\",十大股東!C12)+1,7),十大股東!C12))),十大股東!C12,IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",\nIF(LEFT(十大股東!C12,3)=\"大股東\",LEFT(十大股東!C12,4)&MID(十大股東!C12,FIND(\"(\",十大股東!C12)+1,7),十大股東!C12)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!D12)","v":227905},{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!E12)","v":1.9},{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!F12)","v":0},{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!G12)","v":0},{"$f":"IF(OR(十大股東!$H12=\"\",十大股東!$H12=\"-\"),\"\",十大股東!H12)","v":"8"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'合併財務報表(單)'!A56","v":"常續性稅後淨利"},{"$f":"'合併財務報表(單)'!B56","v":8039431},{"$f":"'合併財務報表(單)'!C56","v":2084312},{"$f":"'合併財務報表(單)'!D56","v":2513687},{"$f":"'合併財務報表(單)'!E56","v":4233104},{"$f":"'合併財務報表(單)'!F56","v":3857333},{"$f":"'合併財務報表(單)'!G56","v":3335909},{"$f":"'合併財務報表(單)'!H56","v":571129},{"$f":"'合併財務報表(單)'!I56","v":3512176}]
[null,null,null,{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!B13)","v":"元大託財產戶    元大託財產戶"},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",\nIF(LEFT(十大股東!C13,3)=\"大股東\",LEFT(十大股東!C13,4)&MID(十大股東!C13,FIND(\"(\",十大股東!C13)+1,7),十大股東!C13))),十大股東!C13,IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",\nIF(LEFT(十大股東!C13,3)=\"大股東\",LEFT(十大股東!C13,4)&MID(十大股東!C13,FIND(\"(\",十大股東!C13)+1,7),十大股東!C13)))","v":"大股東-2015/09"},null,{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!D13)","v":178677},{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!E13)","v":1.49},{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!F13)","v":0},{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!G13)","v":0},{"$f":"IF(OR(十大股東!$H13=\"\",十大股東!$H13=\"-\"),\"\",十大股東!H13)","v":"9"}]
[null,null,null,{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!B14)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",\nIF(LEFT(十大股東!C14,3)=\"大股東\",LEFT(十大股東!C14,4)&MID(十大股東!C14,FIND(\"(\",十大股東!C14)+1,7),十大股東!C14))),十大股東!C14,IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",\nIF(LEFT(十大股東!C14,3)=\"大股東\",LEFT(十大股東!C14,4)&MID(十大股東!C14,FIND(\"(\",十大股東!C14)+1,7),十大股東!C14)))","v":""},null,{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!D14)","v":""},{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!E14)","v":""},{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!F14)","v":""},{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!G14)","v":""},{"$f":"IF(OR(十大股東!$H14=\"\",十大股東!$H14=\"-\"),\"\",十大股東!H14)","v":""}]
[null,null,null,{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!B15)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",\nIF(LEFT(十大股東!C15,3)=\"大股東\",LEFT(十大股東!C15,4)&MID(十大股東!C15,FIND(\"(\",十大股東!C15)+1,7),十大股東!C15))),十大股東!C15,IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",\nIF(LEFT(十大股東!C15,3)=\"大股東\",LEFT(十大股東!C15,4)&MID(十大股東!C15,FIND(\"(\",十大股東!C15)+1,7),十大股東!C15)))","v":""},null,{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!D15)","v":""},{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!E15)","v":""},{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!F15)","v":""},{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!G15)","v":""},{"$f":"IF(OR(十大股東!$H15=\"\",十大股東!$H15=\"-\"),\"\",十大股東!H15)","v":""}]
[null,null,null,{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!B16)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",\nIF(LEFT(十大股東!C16,3)=\"大股東\",LEFT(十大股東!C16,4)&MID(十大股東!C16,FIND(\"(\",十大股東!C16)+1,7),十大股東!C16))),十大股東!C16,IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",\nIF(LEFT(十大股東!C16,3)=\"大股東\",LEFT(十大股東!C16,4)&MID(十大股東!C16,FIND(\"(\",十大股東!C16)+1,7),十大股東!C16)))","v":""},null,{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!D16)","v":""},{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!E16)","v":""},{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!F16)","v":""},{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!G16)","v":""},{"$f":"IF(OR(十大股東!$H16=\"\",十大股東!$H16=\"-\"),\"\",十大股東!H16)","v":""}]
[null,null,null,{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!B17)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",\nIF(LEFT(十大股東!C17,3)=\"大股東\",LEFT(十大股東!C17,4)&MID(十大股東!C17,FIND(\"(\",十大股東!C17)+1,7),十大股東!C17))),十大股東!C17,IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",\nIF(LEFT(十大股東!C17,3)=\"大股東\",LEFT(十大股東!C17,4)&MID(十大股東!C17,FIND(\"(\",十大股東!C17)+1,7),十大股東!C17)))","v":""},null,{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!D17)","v":""},{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!E17)","v":""},{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!F17)","v":""},{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!G17)","v":""},{"$f":"IF(OR(十大股東!$H17=\"\",十大股東!$H17=\"-\"),\"\",十大股東!H17)","v":""}]
[null,null,null,{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!B18)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",\nIF(LEFT(十大股東!C18,3)=\"大股東\",LEFT(十大股東!C18,4)&MID(十大股東!C18,FIND(\"(\",十大股東!C18)+1,7),十大股東!C18))),十大股東!C18,IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",\nIF(LEFT(十大股東!C18,3)=\"大股東\",LEFT(十大股東!C18,4)&MID(十大股東!C18,FIND(\"(\",十大股東!C18)+1,7),十大股東!C18)))","v":""},null,{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!D18)","v":""},{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!E18)","v":""},{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!F18)","v":""},{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!G18)","v":""},{"$f":"IF(OR(十大股東!$H18=\"\",十大股東!$H18=\"-\"),\"\",十大股東!H18)","v":""}]
[null,null,null,{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!B19)","v":""},null,null,{"$f":"IF(ISERROR(IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",\nIF(LEFT(十大股東!C19,3)=\"大股東\",LEFT(十大股東!C19,4)&MID(十大股東!C19,FIND(\"(\",十大股東!C19)+1,7),十大股東!C19))),十大股東!C19,IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",\nIF(LEFT(十大股東!C19,3)=\"大股東\",LEFT(十大股東!C19,4)&MID(十大股東!C19,FIND(\"(\",十大股東!C19)+1,7),十大股東!C19)))","v":""},null,{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!D19)","v":""},{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!E19)","v":""},{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!F19)","v":""},{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!G19)","v":""},{"$f":"IF(OR(十大股東!$H19=\"\",十大股東!$H19=\"-\"),\"\",十大股東!H19)","v":""}]

{"sheet":"基本資料","index":1,"n_rows":3,"n_cols":11,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["上市別","發言人","實收資本額(元)","上市日期","上櫃日期","興櫃日期","電話","公司地址","TSE新產業名","主要產品比重","員工人數"]
["TSE","陳修偉(資深副總經理)",120986477530,"2002-02-04",null,null,"02-27811999","台北市松山區敦化南路一段66號4 樓、10樓、12樓及13樓","M2800 金融業","2014/12:淨利息收益(24.3%),手續費收入(23.3%),保險業務淨收益(16.5%)",15295]

{"sheet":"法人動向","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["年月日","外資買賣超日數","投信買賣超日數","自營買賣超日數","合計買賣超(張)"]
["2016-06-16",-4,1,-1,-17421]
["2016-06-15",-3,null,2,-8216]
["2016-06-14",-2,null,1,-7065]
["2016-06-13",-1,null,-1,-37678]
["2016-06-08",1,1,2,1389]
["2016-06-07",-1,null,1,-604]
["2016-06-06",2,null,-1,3493]
["2016-06-04",1,null,2,394]
["2016-06-03",-1,3,1,-33708]
["2016-06-02",5,2,-1,236474]
["2016-06-01",4,1,2,6650]
["2016-05-31",3,-1,1,9387]
["2016-05-30",2,null,-1,7729]
["2016-05-27",1,null,2,6586]
["2016-05-26",-1,-1,1,-1400]
["2016-05-25",1,null,-2,1962]
["2016-05-24",-1,null,-1,-1278]
["2016-05-23",1,null,1,6248]
["2016-05-20",-17,null,-1,-1635]
["2016-05-19",-16,null,3,-3210]
["2016-05-18",-15,null,2,-15108]
["2016-05-17",-14,null,1,-16259]
["2016-05-16",-13,null,-1,-11594]

{"sheet":"股息股利","index":3,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["股東會年度","股東會日期","現金股利(元)","無償配股合計(元)","除權日(配股)","除息日"]
["2015-12-31","2016-06-16",0.36099999999999999,0]
["2014-12-31","2015-06-02",0.61783900000000003,0.26229000000000002,"2015-08-13","2015-07-16"]
["2013-12-31","2014-05-27",0.65,0.25,"2014-08-20","2014-06-26"]
["2012-12-28","2013-05-31",0.55000000000000004,0,null,"2013-07-23"]
["2011-12-30","2012-06-21",0.2,0,null,"2012-07-25"]

{"sheet":"新聞","index":4,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["年月","則次","日期","新聞標題"]
["2016-06-30",1,"2016-06-08","元大金 5月份營收計     5,886,594千元, 比去年同期成長        9.53 %, 累計105 年 1月至 5月月營收計    27,835,295千元, 比去年同期成長     14.30 %。"]
["2016-06-30",2,"2016-06-06","元大金財務公告未經會計師核閱數，                                      累計 105/01 至 105 /05稅後盈餘   551,000萬元，每股稅後盈餘   .46元。"]
["2016-06-30",3,"2016-06-06","元大金財務公告未經會計師核閱數， 105/05 合併稅前盈餘   141,618萬元，累計 105/01 至 105 /05合併稅前盈餘   675,269萬元，比去年同期衰退     6.61%。                                                                  累計 105/01 至 105 /05稅後盈餘   551,000萬元，每股稅後盈餘   .46元。"]
["2016-06-30",4,"2016-06-03","凱雷釋股變現逾29億元  元大金爆33.2萬張史上最大量"]
["2016-06-30",5,"2016-06-01","元大金財務公告累計 105/01 至 105 /03稅前盈餘   330,096萬元，比去年同期衰退    18.51%。                                                      累計 105/01 至 105 /03稅後盈餘   331,246萬元，每股稅前盈餘   .30元，每股稅後盈餘   .31元。"]

{"sheet":"圖-籌碼分佈","index":5,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["2885 元大金",null,null,null,"籌碼分布圖"]
["Data Field","2016-06-16","2016-06-15",null," 持股","比例"]
["外資總持股率％",29.91,30.07,null,"外資",{"$f":"IF(B3=\"\",C3,B3)","v":29.91}]
["投信持股率％",0.57999999999999996,0.57999999999999996,null,"投信",{"$f":"IF(B4=\"\",C4,B4)","v":0.57999999999999996}]
["自營持股率％",0,0,null,"自營",{"$f":"IF(B5=\"\",C5,B5)","v":0}]
["董監持股％",4.13,4.07,null,"董監",{"$f":"IF(B6=\"\",C6,B6)","v":4.13}]
[null,null,null,null,"其他",{"$f":"100-SUM(F3:F6)","v":65.38}]

{"sheet":"累積報酬率","index":6,"n_rows":252,"n_cols":8,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["2885 元大金",null,"Y9999 加權指數",null,{"$f":"A1","v":"2885 元大金"},{"$f":"C1","v":"Y9999 加權指數"},{"$f":"A1","v":"2885 元大金"},{"$f":"C1","v":"Y9999 加權指數"}]
["年月日","日報酬率 %","年月日","日報酬率 %","計算過程","計算過程","累計報酬率","累計報酬率"]
["2015-06-10",2.4096000000000002,"2015-06-10",1.1599999999999999,{"$f":"1+B3/100","v":1.0240959999999999},{"$f":"1+D3/100","v":1.0116000000000001},0,0]
["2015-06-11",-0.29409999999999997,"2015-06-11",4.2900000000000001E-2,{"$f":"1+B4/100","v":0.99705900000000003},{"$f":"1+D4/100","v":1.000429},{"$f":"PRODUCT($E$4:E4)-1","v":-2.9409999999999714E-3},{"$f":"PRODUCT($F$4:F4)-1","v":4.290000000000127E-4}]
["2015-06-12",0,"2015-06-12",-6.0000000000000001E-3,1,0.99994000000000005,{"$f":"PRODUCT($E$4:E5)-1","v":-2.9409999999999714E-3},{"$f":"PRODUCT($F$4:F5)-1","v":3.6897426000015443E-4}]
["2015-06-15",-1.1798999999999999,"2015-06-15",-0.45639999999999997,0.988201,0.99543599999999999,{"$f":"PRODUCT($E$4:E6)-1","v":-1.4705299140999939E-2},{"$f":"PRODUCT($F$4:F6)-1","v":-4.1967097385224861E-3}]
["2015-06-16",0.59699999999999998,"2015-06-16",-0.50429999999999997,1.00597,0.99495699999999998,{"$f":"PRODUCT($E$4:E7)-1","v":-8.8230897768716288E-3},{"$f":"PRODUCT($F$4:F7)-1","v":-9.2185457313110897E-3}]
["2015-06-17",-0.29670000000000002,"2015-06-17",-0.24909999999999999,0.99703299999999995,0.99750899999999998,{"$f":"PRODUCT($E$4:E8)-1","v":-1.1763911669503746E-2},{"$f":"PRODUCT($F$4:F8)-1","v":-1.1686582333894413E-2}]
["2015-06-18",0.29759999999999998,"2015-06-18",0.31059999999999999,1.0029760000000001,1.0031060000000001,{"$f":"PRODUCT($E$4:E9)-1","v":-8.8229210706320949E-3},{"$f":"PRODUCT($F$4:F9)-1","v":-8.6168808586234436E-3}]
["2015-06-22",0.29670000000000002,"2015-06-22",1.3386,1.0029669999999999,1.0133859999999999,{"$f":"PRODUCT($E$4:E10)-1","v":-5.8820986774487105E-3},{"$f":"PRODUCT($F$4:F10)-1","v":4.6537735742029351E-3}]
["2015-06-23",0.5917,"2015-06-23",0.52849999999999997,1.005917,1.005285,{"$f":"PRODUCT($E$4:E11)-1","v":9.6944676730714718E-8},{"$f":"PRODUCT($F$4:F11)-1","v":9.9633687675426685E-3}]
["2015-06-24",-1.1765000000000001,"2015-06-24",6.5699999999999995E-2,0.98823499999999997,1.0006569999999999,{"$f":"PRODUCT($E$4:E12)-1","v":-1.176490419587739E-2},{"$f":"PRODUCT($F$4:F12)-1","v":1.0626914700822887E-2}]
["2015-06-25",1.7857000000000001,"2015-06-25",0.84099999999999997,1.017857,1.00841,{"$f":"PRODUCT($E$4:E13)-1","v":5.8820099098968459E-3},{"$f":"PRODUCT($F$4:F13)-1","v":1.9126287053456759E-2}]
["2015-06-26",0.29239999999999999,"2015-06-26",-0.14530000000000001,1.0029239999999999,0.99854699999999996,{"$f":"PRODUCT($E$4:E14)-1","v":8.823208906873381E-3},{"$f":"PRODUCT($F$4:F14)-1","v":1.7645496558368112E-2}]
["2015-06-29",-4.0815999999999999,"2015-06-29",-2.3933,0.95918400000000004,0.97606700000000002,{"$f":"PRODUCT($E$4:E15)-1","v":-3.2352919187869533E-2},{"$f":"PRODUCT($F$4:F15)-1","v":-6.7098131107632408E-3}]
["2015-06-30",1.5198,"2015-06-30",0.94110000000000005,1.015198,1.0094110000000001,{"$f":"PRODUCT($E$4:E16)-1","v":-1.764661885368668E-2},{"$f":"PRODUCT($F$4:F16)-1","v":2.6380408380515252E-3}]
["2015-07-01",0.5988,"2015-07-01",0.56000000000000005,1.0059880000000001,1.0056,{"$f":"PRODUCT($E$4:E17)-1","v":-1.1764286807382507E-2},{"$f":"PRODUCT($F$4:F17)-1","v":8.2528138667445905E-3}]
["2015-07-02",1.7857000000000001,"2015-07-02",4.2799999999999998E-2,1.017857,1.0004280000000001,{"$f":"PRODUCT($E$4:E18)-1","v":5.8826383230980994E-3},{"$f":"PRODUCT($F$4:F18)-1","v":8.6843460710797071E-3}]
["2015-07-03",-1.462,"2015-07-03",-0.224,0.98538000000000003,0.99775999999999998,{"$f":"PRODUCT($E$4:E19)-1","v":-8.8233658491855271E-3},{"$f":"PRODUCT($F$4:F19)-1","v":6.4248931358805716E-3}]
["2015-07-06",-2.3738999999999999,"2015-07-06",-1.0928,0.97626100000000005,0.98907199999999995,{"$f":"PRODUCT($E$4:E20)-1","v":-3.2352907967291622E-2},{"$f":"PRODUCT($F$4:F20)-1","v":-4.5733180963083431E-3}]
["2015-07-07",2.1276999999999999,"2015-07-07",-6.2700000000000006E-2,1.021277,0.99937299999999996,{"$f":"PRODUCT($E$4:E21)-1","v":-1.1764280790111714E-2},{"$f":"PRODUCT($F$4:F21)-1","v":-5.1974506258619657E-3}]
["2015-07-08",-5.6547999999999998,"2015-07-08",-2.9626999999999999,0.94345199999999996,0.97037300000000004,{"$f":"PRODUCT($E$4:E22)-1","v":-6.7647034239992521E-2},{"$f":"PRODUCT($F$4:F22)-1","v":-3.46704657561695E-2}]
["2015-07-09",-3.7854999999999999,"2015-07-09",-0.6905,0.96214500000000003,0.99309499999999995,{"$f":"PRODUCT($E$4:E23)-1","v":-0.10294125575883761},{"$f":"PRODUCT($F$4:F23)-1","v":-4.13360661901232E-2}]
["2015-07-13",2.2951000000000001,"2015-07-13",1.3438000000000001,1.0229509999999999,1.0134380000000001,{"$f":"PRODUCT($E$4:E24)-1","v":-8.2352860519758764E-2},{"$f":"PRODUCT($F$4:F24)-1","v":-2.8453540247586062E-2}]
["2015-07-14",2.2435999999999998,"2015-07-14",8.6800000000000002E-2,1.0224359999999999,1.0008680000000001,{"$f":"PRODUCT($E$4:E25)-1","v":-6.1764529298380166E-2},{"$f":"PRODUCT($F$4:F25)-1","v":-2.7610237920520864E-2}]
["2015-07-15",-0.3135,"2015-07-15",0.1376,0.996865,1.001376,{"$f":"PRODUCT($E$4:E26)-1","v":-6.4705897499029774E-2},{"$f":"PRODUCT($F$4:F26)-1","v":-2.6272229607899433E-2}]
["2015-07-16",1.0556000000000001,"2015-07-16",-0.13239999999999999,1.010556,0.99867600000000001,{"$f":"PRODUCT($E$4:E27)-1","v":-5.483293295302949E-2},{"$f":"PRODUCT($F$4:F27)-1","v":-2.7561445175898536E-2}]
["2015-07-17",0.3236,"2015-07-17",4.1700000000000001E-2,1.003236,1.0004169999999999,{"$f":"PRODUCT($E$4:E28)-1","v":-5.1774372324065454E-2},{"$f":"PRODUCT($F$4:F28)-1","v":-2.7155938298537019E-2}]
["2015-07-20",0,"2015-07-20",-0.78469999999999995,1,0.99215299999999995,{"$f":"PRODUCT($E$4:E29)-1","v":-5.1774372324065454E-2},{"$f":"PRODUCT($F$4:F29)-1","v":-3.4789845650708418E-2}]
["2015-07-21",-0.6452,"2015-07-21",0.34499999999999997,0.99354799999999999,1.00345,{"$f":"PRODUCT($E$4:E30)-1","v":-5.7892324073830603E-2},{"$f":"PRODUCT($F$4:F30)-1","v":-3.1459870618203434E-2}]
["2015-07-22",0.32469999999999999,"2015-07-22",-0.96889999999999998,1.003247,0.99031100000000005,{"$f":"PRODUCT($E$4:E31)-1","v":-5.4833300450098377E-2},{"$f":"PRODUCT($F$4:F31)-1","v":-4.084405593178364E-2}]
["2015-07-23",-0.6472,"2015-07-23",-1.4305000000000001,0.99352799999999997,0.98569499999999999,{"$f":"PRODUCT($E$4:E32)-1","v":-6.0950419329585337E-2},{"$f":"PRODUCT($F$4:F32)-1","v":-5.4564781711679444E-2}]
["2015-07-24",0.32569999999999999,"2015-07-24",-0.2646,1.0032570000000001,0.99735399999999996,{"$f":"PRODUCT($E$4:E33)-1","v":-5.7891934845341719E-2},{"$f":"PRODUCT($F$4:F33)-1","v":-5.7066403299270374E-2}]
["2015-07-27",-4.2207999999999997,"2015-07-27",-2.4085999999999999,0.95779199999999998,0.97591399999999995,{"$f":"PRODUCT($E$4:E34)-1","v":-9.7656432059389564E-2},{"$f":"PRODUCT($F$4:F34)-1","v":-7.9777901909404147E-2}]
["2015-07-28",0,"2015-07-28",0.30159999999999998,1,1.0030159999999999,{"$f":"PRODUCT($E$4:E35)-1","v":-9.7656432059389564E-2},{"$f":"PRODUCT($F$4:F35)-1","v":-7.7002512061562944E-2}]
["2015-07-29",1.0168999999999999,"2015-07-29",-0.2215,1.0101690000000001,0.99778500000000003,{"$f":"PRODUCT($E$4:E36)-1","v":-8.8480500317001387E-2},{"$f":"PRODUCT($F$4:F36)-1","v":-7.9046951497346529E-2}]
["2015-07-30",1.3423,"2015-07-30",1.0277000000000001,1.013423,1.0102770000000001,{"$f":"PRODUCT($E$4:E37)-1","v":-7.624517407275655E-2},{"$f":"PRODUCT($F$4:F37)-1","v":-6.9582317017884643E-2}]
["2015-07-31",-0.6623,"2015-07-31",0.16009999999999999,0.99337699999999995,1.001601,{"$f":"PRODUCT($E$4:E38)-1","v":-8.2363202284872705E-2},{"$f":"PRODUCT($F$4:F38)-1","v":-6.8092718307430355E-2}]
["2015-08-03",-1.3332999999999999,"2015-08-03",-1.6264000000000001,0.98666699999999996,0.98373599999999994,{"$f":"PRODUCT($E$4:E39)-1","v":-9.4598053708808583E-2},{"$f":"PRODUCT($F$4:F39)-1","v":-8.3249258336878351E-2}]
["2015-08-04",1.0135000000000001,"2015-08-04",-0.159,1.010135,0.99841000000000002,{"$f":"PRODUCT($E$4:E40)-1","v":-8.5421804983147331E-2},{"$f":"PRODUCT($F$4:F40)-1","v":-8.4706892016122692E-2}]
["2015-08-05",-0.33439999999999998,"2015-08-05",0.36909999999999998,0.99665599999999999,1.0036909999999999,{"$f":"PRODUCT($E$4:E41)-1","v":-8.8480154467283745E-2},{"$f":"PRODUCT($F$4:F41)-1","v":-8.1328545154554344E-2}]
["2015-08-06",-1.3423,"2015-08-06",-1.0852999999999999,0.98657700000000004,0.989147,{"$f":"PRODUCT($E$4:E42)-1","v":-0.10071548535386932},{"$f":"PRODUCT($F$4:F42)-1","v":-9.1298886453991979E-2}]
["2015-08-07",-1.0204,"2015-08-07",-8.5999999999999993E-2,0.98979600000000001,0.99914000000000003,{"$f":"PRODUCT($E$4:E43)-1","v":-0.10989178454131843},{"$f":"PRODUCT($F$4:F43)-1","v":-9.2080369411641549E-2}]
["2015-08-10",-0.68730000000000002,"2015-08-10",0.2908,0.99312699999999998,1.0029079999999999,{"$f":"PRODUCT($E$4:E44)-1","v":-0.11600949830616591},{"$f":"PRODUCT($F$4:F44)-1","v":-8.9440139125890661E-2}]
["2015-08-11",-0.34599999999999997,"2015-08-11",-0.85860000000000003,0.99653999999999998,0.99141400000000002,{"$f":"PRODUCT($E$4:E45)-1","v":-0.11906810544202662},{"$f":"PRODUCT($F$4:F45)-1","v":-9.7258206091355714E-2}]
["2015-08-12",-3.4722,"2015-08-12",-1.3194999999999999,0.96527799999999997,0.98680500000000004,{"$f":"PRODUCT($E$4:E46)-1","v":-0.14965582268486854},{"$f":"PRODUCT($F$4:F46)-1","v":-0.10916988406198025}]
["2015-08-13",3.5999999999999997E-2,"2015-08-13",0.34239999999999998,1.0003599999999999,1.0034240000000001,{"$f":"PRODUCT($E$4:E47)-1","v":-0.14934969878103521},{"$f":"PRODUCT($F$4:F47)-1","v":-0.10611968174500841}]
["2015-08-14",5.9040999999999997,"2015-08-14",-7.3400000000000007E-2,1.0590409999999999,0.99926599999999999,{"$f":"PRODUCT($E$4:E48)-1","v":-9.9126454346766368E-2},{"$f":"PRODUCT($F$4:F48)-1","v":-0.10677578989860759}]
["2015-08-17",-3.8328000000000002,"2015-08-17",-1.1103000000000001,0.96167199999999997,0.98889700000000003,{"$f":"PRODUCT($E$4:E49)-1","v":-0.13365513560456355},{"$f":"PRODUCT($F$4:F49)-1","v":-0.1166932583033633}]
["2015-08-18",-2.1739000000000002,"2015-08-18",-0.44069999999999998,0.97826100000000005,0.99559299999999995,{"$f":"PRODUCT($E$4:E50)-1","v":-0.15248860661165586},{"$f":"PRODUCT($F$4:F50)-1","v":-0.12058599111402046}]
["2015-08-19",-3.7037,"2015-08-19",-1.9001999999999999,0.96296300000000001,0.98099800000000004,{"$f":"PRODUCT($E$4:E51)-1","v":-0.18387788608857991},{"$f":"PRODUCT($F$4:F51)-1","v":-0.13729661611087185}]
["2015-08-20",0.76919999999999999,"2015-08-20",9.9400000000000002E-2,1.007692,1.0009939999999999,{"$f":"PRODUCT($E$4:E52)-1","v":-0.17760027478837326},{"$f":"PRODUCT($F$4:F52)-1","v":-0.13643908894728607}]
["2015-08-21",-3.0533999999999999,"2015-08-21",-3.0249000000000001,0.96946600000000005,0.96975100000000003,{"$f":"PRODUCT($E$4:E53)-1","v":-0.20271142799798503},{"$f":"PRODUCT($F$4:F53)-1","v":-0.16256094294571954}]
["2015-08-24",-5.5118,"2015-08-24",-4.8361000000000001,0.944882,0.95163900000000001,{"$f":"PRODUCT($E$4:E54)-1","v":-0.24665637950959207},{"$f":"PRODUCT($F$4:F54)-1","v":-0.20306033318392158}]
["2015-08-25",3.75,"2015-08-25",3.5800999999999998,1.0375000000000001,1.035801,{"$f":"PRODUCT($E$4:E55)-1","v":-0.21840599374120173},{"$f":"PRODUCT($F$4:F55)-1","v":-0.17452909617223922}]
["2015-08-26",1.6064000000000001,"2015-08-26",0.52049999999999996,1.0160640000000001,1.0052049999999999,{"$f":"PRODUCT($E$4:E56)-1","v":-0.2058504676246603},{"$f":"PRODUCT($F$4:F56)-1","v":-0.17023252011781576}]
["2015-08-27",0.79049999999999998,"2015-08-27",1.4121999999999999,1.0079050000000001,1.014122,{"$f":"PRODUCT($E$4:E57)-1","v":-0.19957271557123324},{"$f":"PRODUCT($F$4:F57)-1","v":-0.15851454376691954}]
["2015-08-28",1.9608000000000001,"2015-08-28",2.4874000000000001,1.0196080000000001,1.0248740000000001,{"$f":"PRODUCT($E$4:E58)-1","v":-0.18387793737815394},{"$f":"PRODUCT($F$4:F58)-1","v":-0.1375834345285778}]
["2015-08-31",0.3846,"2015-08-31",1.9420999999999999,1.003846,1.0194209999999999,{"$f":"PRODUCT($E$4:E59)-1","v":-0.18073913192531033},{"$f":"PRODUCT($F$4:F59)-1","v":-0.12083444241055741}]
["2015-09-01",-0.3831,"2015-09-01",-1.9249000000000001,0.99616899999999997,0.98075100000000004,{"$f":"PRODUCT($E$4:E60)-1","v":-0.18387772031090444},{"$f":"PRODUCT($F$4:F60)-1","v":-0.13775750022859656}]
["2015-09-02",0.3846,"2015-09-02",0.22109999999999999,1.003846,1.002211,{"$f":"PRODUCT($E$4:E61)-1","v":-0.18073891402322018},{"$f":"PRODUCT($F$4:F61)-1","v":-0.13585108206160201}]
["2015-09-03",-1.5326,"2015-09-03",0.75490000000000002,0.98467400000000005,1.007549,{"$f":"PRODUCT($E$4:E62)-1","v":-0.19329490942690031},{"$f":"PRODUCT($F$4:F62)-1","v":-0.12932762188008506}]
["2015-09-04",-0.3891,"2015-09-04",-1.1777,0.99610900000000002,0.98822299999999996,{"$f":"PRODUCT($E$4:E63)-1","v":-0.19643379893432023},{"$f":"PRODUCT($F$4:F63)-1","v":-0.13958153047720334}]
["2015-09-07",0.3906,"2015-09-07",-0.17549999999999999,1.003906,0.99824500000000005,{"$f":"PRODUCT($E$4:E64)-1","v":-0.1932950693529577},{"$f":"PRODUCT($F$4:F64)-1","v":-0.14109156489121577}]
["2015-09-08",0,"2015-09-08",0.18709999999999999,1,1.001871,{"$f":"PRODUCT($E$4:E65)-1","v":-0.1932950693529577},{"$f":"PRODUCT($F$4:F65)-1","v":-0.13948454720912729}]
["2015-09-09",4.2801999999999998,"2015-09-09",3.5670999999999999,1.042802,1.035671,{"$f":"PRODUCT($E$4:E66)-1","v":-0.15876648491140299},{"$f":"PRODUCT($F$4:F66)-1","v":-0.10878910049262402}]
["2015-09-10",-0.37309999999999999,"2015-09-10",-0.22009999999999999,0.99626899999999996,0.99779899999999999,{"$f":"PRODUCT($E$4:E67)-1","v":-0.16190512715619854},{"$f":"PRODUCT($F$4:F67)-1","v":-0.1107506556824398}]
["2015-09-11",-0.3745,"2015-09-11",0.44919999999999999,{"$f":"1+B68/100","v":0.996255},{"$f":"1+D68/100","v":1.0044919999999999},{"$f":"PRODUCT($E$4:E68)-1","v":-0.16504379245499856},{"$f":"PRODUCT($F$4:F68)-1","v":-0.10675614762776542}]
["2015-09-14",0,"2015-09-14",1.77E-2,1,1.0001770000000001,{"$f":"PRODUCT($E$4:E69)-1","v":-0.16504379245499856},{"$f":"PRODUCT($F$4:F69)-1","v":-0.10659804346589541}]
["2015-09-15",-1.8796999999999999,"2015-09-15",-0.56940000000000002,0.98120300000000005,0.99430600000000002,{"$f":"PRODUCT($E$4:E70)-1","v":-0.18073846428822193},{"$f":"PRODUCT($F$4:F70)-1","v":-0.11168507420640061}]
["2015-09-16",0,"2015-09-16",0.88739999999999997,1,1.008874,{"$f":"PRODUCT($E$4:E71)-1","v":-0.18073846428822193},{"$f":"PRODUCT($F$4:F71)-1","v":-0.10380216755490812}]
["2015-09-17",1.5326,"2015-09-17",1.3465,1.015326,1.0134650000000001,{"$f":"PRODUCT($E$4:E72)-1","v":-0.16818246199190323},{"$f":"PRODUCT($F$4:F72)-1","v":-9.17348637410349E-2}]
["2015-09-18",-0.37740000000000001,"2015-09-18",0.19700000000000001,0.99622599999999994,1.00197,{"$f":"PRODUCT($E$4:E73)-1","v":-0.17132174138034584},{"$f":"PRODUCT($F$4:F73)-1","v":-8.994558142260467E-2}]
["2015-09-21",-3.0303,"2015-09-21",-1.8329,0.96969700000000003,0.98167099999999996,{"$f":"PRODUCT($E$4:E74)-1","v":-0.19643317865129717},{"$f":"PRODUCT($F$4:F74)-1","v":-0.10662596886070974}]
["2015-09-22",0,"2015-09-22",0.70879999999999999,1,1.007088,{"$f":"PRODUCT($E$4:E75)-1","v":-0.19643317865129717},{"$f":"PRODUCT($F$4:F75)-1","v":-0.10029373372799444}]
["2015-09-23",-1.9531000000000001,"2015-09-23",-2.0619000000000001,0.98046900000000003,0.97938099999999995,{"$f":"PRODUCT($E$4:E76)-1","v":-0.21212764223905867},{"$f":"PRODUCT($F$4:F76)-1","v":-0.11884477723225695}]
["2015-09-24",-0.39839999999999998,"2015-09-24",-0.85819999999999996,0.99601600000000001,0.99141800000000002,{"$f":"PRODUCT($E$4:E77)-1","v":-0.21526652571237825},{"$f":"PRODUCT($F$4:F77)-1","v":-0.12640685135404972}]
["2015-09-25",-0.8,"2015-09-25",0.1139,0.99199999999999999,1.001139,{"$f":"PRODUCT($E$4:E78)-1","v":-0.2215443935066792},{"$f":"PRODUCT($F$4:F78)-1","v":-0.12541182875774193}]
["2015-09-30",-1.6129,"2015-09-30",0.60119999999999996,0.98387100000000005,1.0060119999999999,{"$f":"PRODUCT($E$4:E79)-1","v":-0.23410010398380998},{"$f":"PRODUCT($F$4:F79)-1","v":-0.12015380467223358}]
["2015-10-01",1.2295,"2015-10-01",1.4019999999999999,1.0122949999999999,1.0140199999999999,{"$f":"PRODUCT($E$4:E80)-1","v":-0.224683364762291},{"$f":"PRODUCT($F$4:F80)-1","v":-0.10781836101373832}]
["2015-10-02",-1.2145999999999999,"2015-10-02",0.1096,0.98785400000000001,1.001096,{"$f":"PRODUCT($E$4:E81)-1","v":-0.23410036061388817},{"$f":"PRODUCT($F$4:F81)-1","v":-0.10684052993740933}]
["2015-10-05",0.81969999999999998,"2015-10-05",0.56989999999999996,1.008197,1.0056989999999999,{"$f":"PRODUCT($E$4:E82)-1","v":-0.22782228126984017},{"$f":"PRODUCT($F$4:F82)-1","v":-0.10175041411752273}]
["2015-10-06",0.81299999999999994,"2015-10-06",0.49969999999999998,1.00813,1.0049969999999999,{"$f":"PRODUCT($E$4:E83)-1","v":-0.22154447641656394},{"$f":"PRODUCT($F$4:F83)-1","v":-9.7261860936868061E-2}]
["2015-10-07",2.4194,"2015-10-07",1.2048000000000001,1.024194,1.0120480000000001,{"$f":"PRODUCT($E$4:E84)-1","v":-0.20271052347898622},{"$f":"PRODUCT($F$4:F84)-1","v":-8.6385671837435396E-2}]
["2015-10-08",-1.9684999999999999,"2015-10-08",-0.57999999999999996,0.98031500000000005,0.99419999999999997,{"$f":"PRODUCT($E$4:E85)-1","v":-0.21840516682430233},{"$f":"PRODUCT($F$4:F85)-1","v":-9.1684634940778276E-2}]
["2015-10-12",0.80320000000000003,"2015-10-12",1.5126999999999999,1.008032,1.0151269999999999,{"$f":"PRODUCT($E$4:E86)-1","v":-0.21212739712423512},{"$f":"PRODUCT($F$4:F86)-1","v":-7.7944548413527492E-2}]
["2015-10-13",1.992,"2015-10-13",-6.7599999999999993E-2,1.0199199999999999,0.99932399999999999,{"$f":"PRODUCT($E$4:E87)-1","v":-0.19643297487494993},{"$f":"PRODUCT($F$4:F87)-1","v":-7.8567857898799942E-2}]
["2015-10-14",-0.3906,"2015-10-14",-0.53,0.99609400000000003,0.99470000000000003,{"$f":"PRODUCT($E$4:E88)-1","v":-0.19957170767508836},{"$f":"PRODUCT($F$4:F88)-1","v":-8.3451448251936289E-2}]
["2015-10-15",0.39219999999999999,"2015-10-15",0.92710000000000004,1.003922,1.009271,{"$f":"PRODUCT($E$4:E89)-1","v":-0.19643242791259008},{"$f":"PRODUCT($F$4:F89)-1","v":-7.4954126628679951E-2}]
["2015-10-16",1.1718999999999999,"2015-10-16",3.9899999999999998E-2,1.011719,1.000399,{"$f":"PRODUCT($E$4:E90)-1","v":-0.18701541953529766},{"$f":"PRODUCT($F$4:F90)-1","v":-7.4585033325204719E-2}]
["2015-10-19",1.9305000000000001,"2015-10-19",0.3085,1.0193049999999999,1.003085,{"$f":"PRODUCT($E$4:E91)-1","v":-0.17132075220942666},{"$f":"PRODUCT($F$4:F91)-1","v":-7.173012815301294E-2}]
["2015-10-20",-0.75760000000000005,"2015-10-20",0.25600000000000001,0.99242399999999997,1.0025599999999999,{"$f":"PRODUCT($E$4:E92)-1","v":-0.17759882619068812},{"$f":"PRODUCT($F$4:F92)-1","v":-6.9353757281084727E-2}]
["2015-10-21",-0.76339999999999997,"2015-10-21",-0.51270000000000004,0.99236599999999997,0.99487300000000001,{"$f":"PRODUCT($E$4:E93)-1","v":-0.18387703675154843},{"$f":"PRODUCT($F$4:F93)-1","v":-7.4125180567504612E-2}]
["2015-10-22",0.3846,"2015-10-22",-8.8999999999999999E-3,1.003846,0.99991099999999999,{"$f":"PRODUCT($E$4:E94)-1","v":-0.1807382278348949},{"$f":"PRODUCT($F$4:F94)-1","v":-7.4207583426434076E-2}]
["2015-10-23",0.3831,"2015-10-23",0.7591,1.0038309999999999,1.0075909999999999,{"$f":"PRODUCT($E$4:E95)-1","v":-0.17759963598573048},{"$f":"PRODUCT($F$4:F95)-1","v":-6.7179893192224172E-2}]
["2015-10-26",1.5266999999999999,"2015-10-26",0.82489999999999997,1.0152669999999999,1.008249,{"$f":"PRODUCT($E$4:E96)-1","v":-0.16504404962832464},{"$f":"PRODUCT($F$4:F96)-1","v":-5.9485060131166834E-2}]
["2015-10-27",-0.37590000000000001,"2015-10-27",-0.50360000000000005,0.99624100000000004,0.99496399999999996,{"$f":"PRODUCT($E$4:E97)-1","v":-0.16818264904577174},{"$f":"PRODUCT($F$4:F97)-1","v":-6.4221493368346261E-2}]
["2015-10-28",-0.75470000000000004,"2015-10-28",-0.40600000000000003,0.99245300000000003,0.99594000000000005,{"$f":"PRODUCT($E$4:E98)-1","v":-0.17446037459342323},{"$f":"PRODUCT($F$4:F98)-1","v":-6.8020754105270753E-2}]
["2015-10-29",-2.6616,"2015-10-29",-1.0952,0.97338400000000003,0.98904800000000004,{"$f":"PRODUCT($E$4:E99)-1","v":-0.19643293726324462},{"$f":"PRODUCT($F$4:F99)-1","v":-7.8227790806309816E-2}]
["2015-10-30",0,"2015-10-30",-0.19570000000000001,1,0.99804300000000001,{"$f":"PRODUCT($E$4:E100)-1","v":-0.19643293726324462},{"$f":"PRODUCT($F$4:F100)-1","v":-8.0031699019701863E-2}]
["2015-11-02",1.5625,"2015-11-02",0.70679999999999998,1.015625,1.0070680000000001,{"$f":"PRODUCT($E$4:E101)-1","v":-0.18387720190798285},{"$f":"PRODUCT($F$4:F101)-1","v":-7.3529363068373099E-2}]
["2015-11-03",1.9231,"2015-11-03",1.1425000000000001,1.019231,1.011425,{"$f":"PRODUCT($E$4:E102)-1","v":-0.16818234437787527},{"$f":"PRODUCT($F$4:F102)-1","v":-6.2944436041429297E-2}]
["2015-11-04",3.0188999999999999,"2015-11-04",1.6507000000000001,1.030189,1.016507,{"$f":"PRODUCT($E$4:E103)-1","v":-0.14307060117229897},{"$f":"PRODUCT($F$4:F103)-1","v":-4.7476459847165087E-2}]
["2015-11-05",-0.36630000000000001,"2015-11-05",-7.7200000000000005E-2,0.99633700000000003,0.99922800000000001,{"$f":"PRODUCT($E$4:E104)-1","v":-0.14620953356020483},{"$f":"PRODUCT($F$4:F104)-1","v":-4.8211808020163116E-2}]
["2015-11-06",-2.5735000000000001,"2015-11-06",-1.7696000000000001,0.97426500000000005,0.98230399999999995,{"$f":"PRODUCT($E$4:E105)-1","v":-0.16818183121403296},{"$f":"PRODUCT($F$4:F105)-1","v":-6.5054651865438351E-2}]
["2015-11-09",-1.1321000000000001,"2015-11-09",-0.5877,0.98867899999999997,0.99412299999999998,{"$f":"PRODUCT($E$4:E106)-1","v":-0.17759884470285892},{"$f":"PRODUCT($F$4:F106)-1","v":-7.0549325676425134E-2}]
["2015-11-10",0,"2015-11-10",-1.2216,1,0.987784,{"$f":"PRODUCT($E$4:E107)-1","v":-0.17759884470285892},{"$f":"PRODUCT($F$4:F107)-1","v":-8.1903495113961888E-2}]
["2015-11-11",-1.5266999999999999,"2015-11-11",-1.4278,0.98473299999999997,0.98572199999999999,{"$f":"PRODUCT($E$4:E108)-1","v":-0.19015444314078045},{"$f":"PRODUCT($F$4:F108)-1","v":-9.5012077010724783E-2}]
["2015-11-12",0.3876,"2015-11-12",0.15540000000000001,1.003876,1.0015540000000001,{"$f":"PRODUCT($E$4:E109)-1","v":-0.18701548176239413},{"$f":"PRODUCT($F$4:F109)-1","v":-9.3605725778399429E-2}]
["2015-11-13",-0.3861,"2015-11-13",-1.1698,0.996139,0.98830200000000001,{"$f":"PRODUCT($E$4:E110)-1","v":-0.19015441498730956},{"$f":"PRODUCT($F$4:F110)-1","v":-0.10420872599824371}]
["2015-11-16",-1.1628000000000001,"2015-11-16",-0.40939999999999999,0.98837200000000003,0.99590599999999996,{"$f":"PRODUCT($E$4:E111)-1","v":-0.19957129944983709},{"$f":"PRODUCT($F$4:F111)-1","v":-0.10787609547400689}]
["2015-11-17",1.1765000000000001,"2015-11-17",1.4950000000000001,1.011765,1.01495,{"$f":"PRODUCT($E$4:E112)-1","v":-0.19015425578786438},{"$f":"PRODUCT($F$4:F112)-1","v":-9.4538843101343306E-2}]
["2015-11-18",0.3876,"2015-11-18",-0.93769999999999998,1.003876,0.99062300000000003,{"$f":"PRODUCT($E$4:E113)-1","v":-0.18701529368329817},{"$f":"PRODUCT($F$4:F113)-1","v":-0.10302935236958199}]
["2015-11-19",0.3861,"2015-11-19",1.6394,1.0038609999999999,1.016394,{"$f":"PRODUCT($E$4:E114)-1","v":-0.1838763597322095},{"$f":"PRODUCT($F$4:F114)-1","v":-8.8324415572328951E-2}]
["2015-11-20",-0.3846,"2015-11-20",-0.1386,0.99615399999999998,0.998614,{"$f":"PRODUCT($E$4:E115)-1","v":-0.18701517125267941},{"$f":"PRODUCT($F$4:F115)-1","v":-8.9587997932345731E-2}]
["2015-11-23",-0.3861,"2015-11-23",0.23960000000000001,0.996139,1.0023960000000001,{"$f":"PRODUCT($E$4:E116)-1","v":-0.19015410567647284},{"$f":"PRODUCT($F$4:F116)-1","v":-8.7406650775391559E-2}]
["2015-11-24",-0.7752,"2015-11-24",-1.0085999999999999,0.99224800000000002,0.98991399999999996,{"$f":"PRODUCT($E$4:E117)-1","v":-0.19643203104926876},{"$f":"PRODUCT($F$4:F117)-1","v":-9.6611067295671038E-2}]
["2015-11-25",-0.78129999999999999,"2015-11-25",-0.1668,0.99218700000000004,0.998332,{"$f":"PRODUCT($E$4:E118)-1","v":-0.20271030759068076},{"$f":"PRODUCT($F$4:F118)-1","v":-9.8117920035421857E-2}]
["2015-11-26",1.1811,"2015-11-26",1.1778,1.011811,1.0117780000000001,{"$f":"PRODUCT($E$4:E119)-1","v":-0.19329351903363423},{"$f":"PRODUCT($F$4:F119)-1","v":-8.7495552897599027E-2}]
["2015-11-27",-0.3891,"2015-11-27",-1.0195000000000001,0.99610900000000002,0.98980500000000005,{"$f":"PRODUCT($E$4:E120)-1","v":-0.19643241395107436},{"$f":"PRODUCT($F$4:F120)-1","v":-9.6798535735807989E-2}]
["2015-11-30",-3.5156000000000001,"2015-11-30",-0.92620000000000002,0.96484400000000003,0.99073800000000001,{"$f":"PRODUCT($E$4:E121)-1","v":-0.22468263600621041},{"$f":"PRODUCT($F$4:F121)-1","v":-0.10516398769782298}]
["2015-12-01",2.4291,"2015-12-01",1.7149000000000001,1.0242910000000001,1.0171490000000001,{"$f":"PRODUCT($E$4:E122)-1","v":-0.20584940191743717},{"$f":"PRODUCT($F$4:F122)-1","v":-8.9818444922852847E-2}]
["2015-12-02",-0.79049999999999998,"2015-12-02",-6.9699999999999998E-2,0.99209499999999995,0.99930300000000005,{"$f":"PRODUCT($E$4:E123)-1","v":-0.21212716239527984},{"$f":"PRODUCT($F$4:F123)-1","v":-9.0452841466741596E-2}]
["2015-12-03",0.79679999999999995,"2015-12-03",-1.5800000000000002E-2,1.007968,0.99984200000000001,{"$f":"PRODUCT($E$4:E124)-1","v":-0.2058493916252454},{"$f":"PRODUCT($F$4:F124)-1","v":-9.059654991778987E-2}]
["2015-12-04",-1.9762999999999999,"2015-12-04",-0.67949999999999999,0.98023700000000002,0.993205,{"$f":"PRODUCT($E$4:E125)-1","v":-0.22154419009855564},{"$f":"PRODUCT($F$4:F125)-1","v":-9.6775946361098431E-2}]
["2015-12-07",0.4032,"2015-12-07",0.66279999999999994,1.004032,1.0066280000000001,{"$f":"PRODUCT($E$4:E126)-1","v":-0.21840545627303298},{"$f":"PRODUCT($F$4:F126)-1","v":-9.0789377333579724E-2}]
["2015-12-08",-1.6064000000000001,"2015-12-08",-1.306,0.98393600000000003,0.98694000000000004,{"$f":"PRODUCT($E$4:E127)-1","v":-0.2309609910234629},{"$f":"PRODUCT($F$4:F127)-1","v":-0.10266366806560312}]
["2015-12-09",-1.6327,"2015-12-09",-1.3692,0.98367300000000002,0.98630799999999996,{"$f":"PRODUCT($E$4:E128)-1","v":-0.24351709092302276},{"$f":"PRODUCT($F$4:F128)-1","v":-0.11494999712244891}]
["2015-12-10",-0.41489999999999999,"2015-12-10",-0.16339999999999999,0.99585100000000004,0.99836599999999998,{"$f":"PRODUCT($E$4:E129)-1","v":-0.24665573851278311},{"$f":"PRODUCT($F$4:F129)-1","v":-0.11639616882715087}]
["2015-12-11",0,"2015-12-11",-1.2204999999999999,1,0.98779499999999998,{"$f":"PRODUCT($E$4:E130)-1","v":-0.24665573851278311},{"$f":"PRODUCT($F$4:F130)-1","v":-0.12718055358661551}]
["2015-12-14",-1.25,"2015-12-14",-0.93310000000000004,0.98750000000000004,0.99066900000000002,{"$f":"PRODUCT($E$4:E131)-1","v":-0.25607254178137329},{"$f":"PRODUCT($F$4:F131)-1","v":-0.13532483184109878}]
["2015-12-15",0.84389999999999998,"2015-12-15",0.4128,{"$f":"1+B132/100","v":1.0084390000000001},{"$f":"1+D132/100","v":1.0041279999999999},{"$f":"PRODUCT($E$4:E132)-1","v":-0.24979453796146622},{"$f":"PRODUCT($F$4:F132)-1","v":-0.13175545274693889}]
["2015-12-16",0.41839999999999999,"2015-12-16",1.3787,1.004184,1.013787,{"$f":"PRODUCT($E$4:E133)-1","v":-0.24665567830829704},{"$f":"PRODUCT($F$4:F133)-1","v":-0.11978496517396098}]
["2015-12-17",1.6667000000000001,"2015-12-17",1.6495,1.016667,1.0164949999999999,{"$f":"PRODUCT($E$4:E134)-1","v":-0.23409968849866147},{"$f":"PRODUCT($F$4:F134)-1","v":-0.10526581817450553}]
["2015-12-18",-2.0491999999999999,"2015-12-18",-0.74939999999999996,0.97950800000000005,0.992506,{"$f":"PRODUCT($E$4:E135)-1","v":-0.24979451768194683},{"$f":"PRODUCT($F$4:F135)-1","v":-0.11197095613310581}]
["2015-12-21",0,"2015-12-21",0.3009,1,1.003009,{"$f":"PRODUCT($E$4:E136)-1","v":-0.24979451768194683},{"$f":"PRODUCT($F$4:F136)-1","v":-0.1092988767401103}]
["2015-12-22",0.41839999999999999,"2015-12-22",0.12759999999999999,1.004184,1.0012760000000001,{"$f":"PRODUCT($E$4:E137)-1","v":-0.24665565794392807},{"$f":"PRODUCT($F$4:F137)-1","v":-0.10816234210683062}]
["2015-12-23",0.83330000000000004,"2015-12-23",0.27689999999999998,1.0083329999999999,1.002769,{"$f":"PRODUCT($E$4:E138)-1","v":-0.24037803954157488},{"$f":"PRODUCT($F$4:F138)-1","v":-0.10569284363212439}]
["2015-12-24",-0.41320000000000001,"2015-12-24",0.1041,0.99586799999999998,1.0010410000000001,{"$f":"PRODUCT($E$4:E139)-1","v":-0.24351679748218913},{"$f":"PRODUCT($F$4:F139)-1","v":-0.10476186988234537}]
["2015-12-25",0.82989999999999997,"2015-12-25",0.46750000000000003,1.0082990000000001,1.004675,{"$f":"PRODUCT($E$4:E140)-1","v":-0.2372387433844938},{"$f":"PRODUCT($F$4:F140)-1","v":-0.1005766316240454}]
["2015-12-28",0.41149999999999998,"2015-12-28",-5.7299999999999997E-2,1.0041150000000001,0.99942699999999995,{"$f":"PRODUCT($E$4:E141)-1","v":-0.2340999808135209},{"$f":"PRODUCT($F$4:F141)-1","v":-0.10109200121412487}]
["2015-12-29",-0.81969999999999998,"2015-12-29",-0.77259999999999995,0.99180299999999999,0.99227399999999999,{"$f":"PRODUCT($E$4:E142)-1","v":-0.24037806327079247},{"$f":"PRODUCT($F$4:F142)-1","v":-0.10803696441274457}]
["2015-12-30",-0.41320000000000001,"2015-12-30",-0.1678,0.99586799999999998,0.99832200000000004,{"$f":"PRODUCT($E$4:E143)-1","v":-0.2435168211133576},{"$f":"PRODUCT($F$4:F143)-1","v":-0.10953367838646}]
["2015-12-31",0.82989999999999997,"2015-12-31",0.70130000000000003,1.0082990000000001,1.0070129999999999,{"$f":"PRODUCT($E$4:E144)-1","v":-0.23723876721177728},{"$f":"PRODUCT($F$4:F144)-1","v":-0.10328883807298428}]
["2016-01-04",-2.4691000000000001,"2016-01-04",-2.6840999999999999,0.97530899999999998,0.973159,{"$f":"PRODUCT($E$4:E145)-1","v":-0.25607210481055132},{"$f":"PRODUCT($F$4:F145)-1","v":-0.12735746237026735}]
["2016-01-05",-1.6878,"2016-01-05",-0.48249999999999998,0.98312200000000005,0.99517500000000003,{"$f":"PRODUCT($E$4:E146)-1","v":-0.26862811982555879},{"$f":"PRODUCT($F$4:F146)-1","v":-0.13156796261433079}]
["2016-01-06",-0.42920000000000003,"2016-01-06",-1.0490999999999999,0.99570800000000004,0.98950899999999997,{"$f":"PRODUCT($E$4:E147)-1","v":-0.27176716793526745},{"$f":"PRODUCT($F$4:F147)-1","v":-0.14067868311854392}]
["2016-01-07",-3.8793000000000002,"2016-01-07",-1.7312000000000001,0.96120700000000003,0.98268800000000001,{"$f":"PRODUCT($E$4:E148)-1","v":-0.30001750418955464},{"$f":"PRODUCT($F$4:F148)-1","v":-0.15555525375639567}]
["2016-01-08",0.44840000000000002,"2016-01-08",0.53369999999999995,1.0044839999999999,1.0053369999999999,{"$f":"PRODUCT($E$4:E149)-1","v":-0.29687878267834067},{"$f":"PRODUCT($F$4:F149)-1","v":-0.15104845214569362}]
["2016-01-11",-3.5714000000000001,"2016-01-11",-1.3371,0.96428599999999998,0.98662899999999998,{"$f":"PRODUCT($E$4:E150)-1","v":-0.32199005383376644},{"$f":"PRODUCT($F$4:F150)-1","v":-0.16239978329205362}]
["2016-01-12",-0.46300000000000002,"2016-01-12",-0.25640000000000002,0.99536999999999998,0.99743599999999999,{"$f":"PRODUCT($E$4:E151)-1","v":-0.32512923988451614},{"$f":"PRODUCT($F$4:F151)-1","v":-0.16454739024769283}]
["2016-01-13",0,"2016-01-13",0.72289999999999999,1,1.0072289999999999,{"$f":"PRODUCT($E$4:E152)-1","v":-0.32512923988451614},{"$f":"PRODUCT($F$4:F152)-1","v":-0.15850790333179343}]
["2016-01-14",-3.2557999999999998,"2016-01-14",-1.0445,0.96744200000000002,0.98955499999999996,{"$f":"PRODUCT($E$4:E153)-1","v":-0.34710168209235603},{"$f":"PRODUCT($F$4:F153)-1","v":-0.16729728828149293}]
["2016-01-15",-2.4037999999999999,"2016-01-15",0.24709999999999999,0.975962,1.0024709999999999,{"$f":"PRODUCT($E$4:E154)-1","v":-0.36279605185821995},{"$f":"PRODUCT($F$4:F154)-1","v":-0.16523967988083654}]
["2016-01-18",0.98519999999999996,"2016-01-18",0.63349999999999995,1.009852,1.006335,{"$f":"PRODUCT($E$4:E155)-1","v":-0.35651831856112715},{"$f":"PRODUCT($F$4:F155)-1","v":-0.15995147325288162}]
["2016-01-19",0,"2016-01-19",0.5595,1,1.005595,{"$f":"PRODUCT($E$4:E156)-1","v":-0.35651831856112715},{"$f":"PRODUCT($F$4:F156)-1","v":-0.15525140174573149}]
["2016-01-20",-1.9512,"2016-01-20",-1.9830000000000001,0.98048800000000003,0.98016999999999999,{"$f":"PRODUCT($E$4:E157)-1","v":-0.36907393312936243},{"$f":"PRODUCT($F$4:F157)-1","v":-0.17200276644911361}]
["2016-01-21",-0.79600000000000004,"2016-01-21",-0.45600000000000002,0.99204000000000003,0.99543999999999999,{"$f":"PRODUCT($E$4:E158)-1","v":-0.37409610462165266},{"$f":"PRODUCT($F$4:F158)-1","v":-0.17577843383410563}]
["2016-01-22",2.3069000000000002,"2016-01-22",1.2025999999999999,1.023069,1.0120260000000001,{"$f":"PRODUCT($E$4:E159)-1","v":-0.35965712765916957},{"$f":"PRODUCT($F$4:F159)-1","v":-0.16586634527939448}]
["2016-01-25",0.98040000000000005,"2016-01-25",1.7787999999999999,1.0098039999999999,1.0177879999999999,{"$f":"PRODUCT($E$4:E160)-1","v":-0.35337920613874008},{"$f":"PRODUCT($F$4:F160)-1","v":-0.15102877582922447}]
["2016-01-26",-2.4272,"2016-01-26",-0.82950000000000002,0.97572800000000004,0.99170499999999995,{"$f":"PRODUCT($E$4:E161)-1","v":-0.36907398604734054},{"$f":"PRODUCT($F$4:F161)-1","v":-0.15807099213372111}]
["2016-01-27",0,"2016-01-27",0.27029999999999998,1,1.0027029999999999,{"$f":"PRODUCT($E$4:E162)-1","v":-0.36907398604734054},{"$f":"PRODUCT($F$4:F162)-1","v":-0.15579525802545868}]
["2016-01-28",0,"2016-01-28",0.70409999999999995,1,1.0070410000000001,{"$f":"PRODUCT($E$4:E163)-1","v":-0.36907398604734054},{"$f":"PRODUCT($F$4:F163)-1","v":-0.14985121243721589}]
["2016-01-29",2.4876,"2016-01-29",2.2201,1.0248759999999999,1.0222009999999999,{"$f":"PRODUCT($E$4:E164)-1","v":-0.35337907052425421},{"$f":"PRODUCT($F$4:F164)-1","v":-0.13097705920453462}]
["2016-01-30",4.8544,"2016-01-30",0.79959999999999998,1.0485439999999999,1.0079959999999999,{"$f":"PRODUCT($E$4:E165)-1","v":-0.32198950412378369},{"$f":"PRODUCT($F$4:F165)-1","v":-0.12402835176993421}]
["2016-02-01",0,"2016-02-01",0.14430000000000001,1,1.0014430000000001,{"$f":"PRODUCT($E$4:E166)-1","v":-0.32198950412378369},{"$f":"PRODUCT($F$4:F166)-1","v":-0.12276432468153819}]
["2016-02-02",0,"2016-02-02",-0.31530000000000002,1,0.99684700000000004,{"$f":"PRODUCT($E$4:E167)-1","v":-0.32198950412378369},{"$f":"PRODUCT($F$4:F167)-1","v":-0.12553024876581731}]
["2016-02-03",-2.3148,"2016-02-03",-0.83919999999999995,0.97685200000000005,0.99160800000000004,{"$f":"PRODUCT($E$4:E168)-1","v":-0.33768409108232633},{"$f":"PRODUCT($F$4:F168)-1","v":-0.13286879891817449}]
["2016-02-15",-0.94789999999999996,"2016-02-15",4.3499999999999997E-2,0.99052099999999998,1.000435,{"$f":"PRODUCT($E$4:E169)-1","v":-0.34396218358295694},{"$f":"PRODUCT($F$4:F169)-1","v":-0.13249159684570389}]
["2016-02-16",3.8277999999999999,"2016-02-16",1.8045,1.038278,1.0180450000000001,{"$f":"PRODUCT($E$4:E170)-1","v":-0.3188503680461453},{"$f":"PRODUCT($F$4:F170)-1","v":-0.11683740771078455}]
["2016-02-17",-0.92169999999999996,"2016-02-17",2.6499999999999999E-2,0.99078299999999997,1.000265,{"$f":"PRODUCT($E$4:E171)-1","v":-0.32512852420386396},{"$f":"PRODUCT($F$4:F171)-1","v":-0.11660336962382789}]
["2016-02-18",0.93020000000000003,"2016-02-18",1.2224999999999999,1.0093019999999999,1.0122249999999999,{"$f":"PRODUCT($E$4:E172)-1","v":-0.3188508697360084},{"$f":"PRODUCT($F$4:F172)-1","v":-0.10580384581747926}]
["2016-02-19",-0.46079999999999999,"2016-02-19",0.12470000000000001,0.99539200000000005,1.001247,{"$f":"PRODUCT($E$4:E173)-1","v":-0.32198960492826478},{"$f":"PRODUCT($F$4:F173)-1","v":-0.10468878321321362}]
["2016-02-22",-0.46300000000000002,"2016-02-22",1.9699999999999999E-2,0.99536999999999998,1.000197,{"$f":"PRODUCT($E$4:E174)-1","v":-0.32512879305744691},{"$f":"PRODUCT($F$4:F174)-1","v":-0.10451240690350661}]
["2016-02-23",0.46510000000000001,"2016-02-23",9.5600000000000004E-2,1.004651,1.000956,{"$f":"PRODUCT($E$4:E175)-1","v":-0.32198996707395711},{"$f":"PRODUCT($F$4:F175)-1","v":-0.10365632076450637}]
["2016-02-24",-0.92589999999999995,"2016-02-24",-0.62129999999999996,0.99074099999999998,0.99378699999999998,{"$f":"PRODUCT($E$4:E176)-1","v":-0.3282676619688194},{"$f":"PRODUCT($F$4:F176)-1","v":-0.10922530404359654}]
["2016-02-25",0.93459999999999999,"2016-02-25",1.0021,1.0093460000000001,1.0100210000000001,{"$f":"PRODUCT($E$4:E177)-1","v":-0.32198965153757997},{"$f":"PRODUCT($F$4:F177)-1","v":-0.10029885081541734}]
["2016-02-26",-0.92589999999999995,"2016-02-26",0.54149999999999998,0.99074099999999998,1.0054149999999999,{"$f":"PRODUCT($E$4:E178)-1","v":-0.32826734935399349},{"$f":"PRODUCT($F$4:F178)-1","v":-9.5426969092582858E-2}]
["2016-03-01",1.4018999999999999,"2016-03-01",0.8861,1.014019,1.008861,{"$f":"PRODUCT($E$4:E179)-1","v":-0.31885032932458712},{"$f":"PRODUCT($F$4:F179)-1","v":-8.7411547465712225E-2}]
["2016-03-02",2.3041,"2016-03-02",0.68769999999999998,1.0230410000000001,1.006877,{"$f":"PRODUCT($E$4:E180)-1","v":-0.30315595976255483},{"$f":"PRODUCT($F$4:F180)-1","v":-8.1135676677633883E-2}]
["2016-03-03",4.5045000000000002,"2016-03-03",0.79279999999999995,1.045045,1.0079279999999999,{"$f":"PRODUCT($E$4:E181)-1","v":-0.27176661997005913},{"$f":"PRODUCT($F$4:F181)-1","v":-7.3850920322334201E-2}]
["2016-03-04",2.5861999999999998,"2016-03-04",0.36880000000000002,1.0258620000000001,1.0036879999999999,{"$f":"PRODUCT($E$4:E182)-1","v":-0.25293304829572472},{"$f":"PRODUCT($F$4:F182)-1","v":-7.0435282516483011E-2}]
["2016-03-07",0,"2016-03-07",0.18509999999999999,1,1.001851,{"$f":"PRODUCT($E$4:E183)-1","v":-0.25293304829572472},{"$f":"PRODUCT($F$4:F183)-1","v":-6.8714658224421021E-2}]
["2016-03-08",0.42020000000000002,"2016-03-08",5.5E-2,1.004202,1.0005500000000001,{"$f":"PRODUCT($E$4:E184)-1","v":-0.24979387296466338},{"$f":"PRODUCT($F$4:F184)-1","v":-6.8202451286444421E-2}]
["2016-03-09",-1.6736,"2016-03-09",-0.34860000000000002,0.98326400000000003,0.99651400000000001,{"$f":"PRODUCT($E$4:E185)-1","v":-0.26234932270672673},{"$f":"PRODUCT($F$4:F185)-1","v":-7.1450697541259878E-2}]
["2016-03-10",1.7020999999999999,"2016-03-10",0.308,1.017021,1.00308,{"$f":"PRODUCT($E$4:E186)-1","v":-0.24979377052851792},{"$f":"PRODUCT($F$4:F186)-1","v":-6.8590765689687028E-2}]
["2016-03-11",-0.41839999999999999,"2016-03-11",0.52470000000000006,0.99581600000000003,1.005247,{"$f":"PRODUCT($E$4:E187)-1","v":-0.25293263339262662},{"$f":"PRODUCT($F$4:F187)-1","v":-6.3703661437260806E-2}]
["2016-03-14",-0.42020000000000002,"2016-03-14",0.47970000000000002,0.99579799999999996,1.0047969999999999,{"$f":"PRODUCT($E$4:E188)-1","v":-0.25607181046711081},{"$f":"PRODUCT($F$4:F188)-1","v":-5.9212247901175408E-2}]
["2016-03-15",-3.3755000000000002,"2016-03-15",-1.5629,0.96624500000000002,0.984371,{"$f":"PRODUCT($E$4:E189)-1","v":-0.2811831065047935},{"$f":"PRODUCT($F$4:F189)-1","v":-7.3915819678727956E-2}]
["2016-03-16",1.31,"2016-03-16",1.0215000000000001,1.0131000000000001,1.0102150000000001,{"$f":"PRODUCT($E$4:E190)-1","v":-0.27176660520000617},{"$f":"PRODUCT($F$4:F190)-1","v":-6.4455869776746111E-2}]
["2016-03-17",1.2930999999999999,"2016-03-17",0.40689999999999998,1.012931,1.0040690000000001,{"$f":"PRODUCT($E$4:E191)-1","v":-0.26234981917184741},{"$f":"PRODUCT($F$4:F191)-1","v":-6.0649140710867577E-2}]
["2016-03-18",0.42549999999999999,"2016-03-18",0.87209999999999999,1.0042549999999999,1.008721,{"$f":"PRODUCT($E$4:E192)-1","v":-0.25921111765242366},{"$f":"PRODUCT($F$4:F192)-1","v":-5.2457061867007049E-2}]
["2016-03-21",0,"2016-03-21",2.2599999999999999E-2,1,1.0002260000000001,{"$f":"PRODUCT($E$4:E193)-1","v":-0.25921111765242366},{"$f":"PRODUCT($F$4:F193)-1","v":-5.22429171629889E-2}]
["2016-03-22",-2.1185999999999998,"2016-03-22",-0.30659999999999998,0.97881399999999996,0.99693399999999999,{"$f":"PRODUCT($E$4:E194)-1","v":-0.27490547091383943},{"$f":"PRODUCT($F$4:F194)-1","v":-5.514874037896722E-2}]
["2016-03-23",0.43290000000000001,"2016-03-23",-0.223,1.004329,0.99777000000000005,{"$f":"PRODUCT($E$4:E195)-1","v":-0.27176653669742545},{"$f":"PRODUCT($F$4:F195)-1","v":-5.7255758687922098E-2}]
["2016-03-24",0,"2016-03-24",-0.2591,{"$f":"1+B196/100","v":1},{"$f":"1+D196/100","v":0.99740899999999999},{"$f":"PRODUCT($E$4:E196)-1","v":-0.27176653669742545},{"$f":"PRODUCT($F$4:F196)-1","v":-5.9698409017161724E-2}]
["2016-03-25",-0.86209999999999998,"2016-03-25",-0.43930000000000002,0.99137900000000001,0.99560700000000002,{"$f":"PRODUCT($E$4:E197)-1","v":-0.27804463738455698},{"$f":"PRODUCT($F$4:F197)-1","v":-6.3829153906349356E-2}]
["2016-03-28",0.43480000000000002,"2016-03-28",-0.1668,1.004348,0.998332,{"$f":"PRODUCT($E$4:E198)-1","v":-0.27490557546790506},{"$f":"PRODUCT($F$4:F198)-1","v":-6.5390686877633608E-2}]
["2016-03-29",-1.2987,"2016-03-29",-0.84119999999999995,0.98701300000000003,0.99158800000000002,{"$f":"PRODUCT($E$4:E199)-1","v":-0.28432237675930339},{"$f":"PRODUCT($F$4:F199)-1","v":-7.3252620419618886E-2}]
["2016-03-30",1.7544,"2016-03-30",1.3889,1.017544,1.013889,{"$f":"PRODUCT($E$4:E200)-1","v":-0.27176652853716865},{"$f":"PRODUCT($F$4:F200)-1","v":-6.0381026064626919E-2}]
["2016-03-31",-0.86209999999999998,"2016-03-31",8.9200000000000002E-2,0.99137900000000001,1.0008919999999999,{"$f":"PRODUCT($E$4:E201)-1","v":-0.27804462929464968},{"$f":"PRODUCT($F$4:F201)-1","v":-5.9542885939876666E-2}]
["2016-04-01",-1.3043,"2016-04-01",-0.99809999999999999,0.98695699999999997,0.99001899999999998,{"$f":"PRODUCT($E$4:E202)-1","v":-0.28746109319475954},{"$f":"PRODUCT($F$4:F202)-1","v":-6.8929588395310826E-2}]
["2016-04-06",-0.4405,"2016-04-06",-1.6661999999999999,0.99559500000000001,0.98333800000000005,{"$f":"PRODUCT($E$4:E203)-1","v":-0.29059982707923659},{"$f":"PRODUCT($F$4:F203)-1","v":-8.4443083593468082E-2}]
["2016-04-07",-3.0973000000000002,"2016-04-07",-0.27079999999999999,0.96902699999999997,0.99729199999999996,{"$f":"PRODUCT($E$4:E204)-1","v":-0.31257207863511138},{"$f":"PRODUCT($F$4:F204)-1","v":-8.6922411723097004E-2}]
["2016-04-08",-0.91320000000000001,"2016-04-08",0.60360000000000003,0.99086799999999997,1.0060359999999999,{"$f":"PRODUCT($E$4:E205)-1","v":-0.3188496704130156},{"$f":"PRODUCT($F$4:F205)-1","v":-8.1411075400257715E-2}]
["2016-04-11",0,"2016-04-11",0.24690000000000001,1,1.0024690000000001,{"$f":"PRODUCT($E$4:E206)-1","v":-0.3188496704130156},{"$f":"PRODUCT($F$4:F206)-1","v":-7.9143079345420864E-2}]
["2016-04-12",-1.8432999999999999,"2016-04-12",-0.36680000000000001,0.98156699999999997,0.996332,{"$f":"PRODUCT($E$4:E207)-1","v":-0.33140531443829246},{"$f":"PRODUCT($F$4:F207)-1","v":-8.2520782530381864E-2}]
["2016-04-13",0.93899999999999995,"2016-04-13",1.4172,1.00939,1.0141720000000001,{"$f":"PRODUCT($E$4:E208)-1","v":-0.325127210340868},{"$f":"PRODUCT($F$4:F208)-1","v":-6.9518267060402317E-2}]
["2016-04-14",0.93020000000000003,"2016-04-14",0.1807,1.0093019999999999,1.0018069999999999,{"$f":"PRODUCT($E$4:E209)-1","v":-0.31884954365145879},{"$f":"PRODUCT($F$4:F209)-1","v":-6.783688656898057E-2}]
["2016-04-15",0.92169999999999996,"2016-04-15",0.377,1.009217,1.0037700000000001,{"$f":"PRODUCT($E$4:E210)-1","v":-0.31257137989529427},{"$f":"PRODUCT($F$4:F210)-1","v":-6.432263163134555E-2}]
["2016-04-18",-0.45660000000000001,"2016-04-18",-0.3952,0.99543400000000004,0.99604800000000004,{"$f":"PRODUCT($E$4:E211)-1","v":-0.31571017897469233},{"$f":"PRODUCT($F$4:F211)-1","v":-6.8020428591138438E-2}]
["2016-04-19",-1.3761000000000001,"2016-04-19",-0.37259999999999999,0.98623899999999998,0.99627399999999999,{"$f":"PRODUCT($E$4:E212)-1","v":-0.32512669120182158},{"$f":"PRODUCT($F$4:F212)-1","v":-7.1492984474207821E-2}]
["2016-04-20",-1.3953,"2016-04-20",-1.3811,0.98604700000000001,0.98618899999999998,{"$f":"PRODUCT($E$4:E213)-1","v":-0.33454319847948255},{"$f":"PRODUCT($F$4:F213)-1","v":-8.4316594865634586E-2}]
["2016-04-21",0.47170000000000001,"2016-04-21",0.63619999999999999,1.0047170000000001,1.006362,{"$f":"PRODUCT($E$4:E214)-1","v":-0.33140423874671021},{"$f":"PRODUCT($F$4:F214)-1","v":-7.8491017042169764E-2}]
["2016-04-22",0.93899999999999995,"2016-04-22",-0.38400000000000001,1.00939,0.99616000000000005,{"$f":"PRODUCT($E$4:E215)-1","v":-0.32512612454854184},{"$f":"PRODUCT($F$4:F215)-1","v":-8.2029611536727831E-2}]
["2016-04-25",0,"2016-04-25",0.28739999999999999,1,1.002874,{"$f":"PRODUCT($E$4:E216)-1","v":-0.32512612454854184},{"$f":"PRODUCT($F$4:F216)-1","v":-7.9391364640284401E-2}]
["2016-04-26",1.3953,"2016-04-26",0.2487,1.0139530000000001,1.0024869999999999,{"$f":"PRODUCT($E$4:E217)-1","v":-0.31570960936436754},{"$f":"PRODUCT($F$4:F217)-1","v":-7.7101810964144923E-2}]
["2016-04-27",0.4587,"2016-04-27",-0.21579999999999999,1.0045869999999999,0.99784200000000001,{"$f":"PRODUCT($E$4:E218)-1","v":-0.31257076934252193},{"$f":"PRODUCT($F$4:F218)-1","v":-7.9093425256084315E-2}]
["2016-04-28",-2.7397,"2016-04-28",-1.0415000000000001,0.972603,0.98958500000000005,{"$f":"PRODUCT($E$4:E219)-1","v":-0.3314042679748449},{"$f":"PRODUCT($F$4:F219)-1","v":-8.8684667232042158E-2}]
["2016-04-29",0,"2016-04-29",-1.1325000000000001,1,0.98867499999999997,{"$f":"PRODUCT($E$4:E220)-1","v":-0.3314042679748449},{"$f":"PRODUCT($F$4:F220)-1","v":-9.9005313375639337E-2}]
["2016-05-03",0,"2016-05-03",-1,1,0.99,{"$f":"PRODUCT($E$4:E221)-1","v":-0.3314042679748449},{"$f":"PRODUCT($F$4:F221)-1","v":-0.1080152602418829}]
["2016-05-04",-3.2864,"2016-05-04",-1.31,0.967136,0.9869,{"$f":"PRODUCT($E$4:E222)-1","v":-0.35337699811211964},{"$f":"PRODUCT($F$4:F222)-1","v":-0.11970026033271419}]
["2016-05-05",-0.4854,"2016-05-05",-0.21390000000000001,0.99514599999999998,0.997861,{"$f":"PRODUCT($E$4:E223)-1","v":-0.35651570616328343},{"$f":"PRODUCT($F$4:F223)-1","v":-0.12158322147586254}]
["2016-05-06",-0.97560000000000002,"2016-05-06",-0.2636,0.99024400000000001,0.99736400000000003,{"$f":"PRODUCT($E$4:E224)-1","v":-0.36279353893395438},{"$f":"PRODUCT($F$4:F224)-1","v":-0.12389872810405211}]
["2016-05-09",0.49259999999999998,"2016-05-09",-0.1792,1.004926,0.99820799999999998,{"$f":"PRODUCT($E$4:E225)-1","v":-0.35965465990674306},{"$f":"PRODUCT($F$4:F225)-1","v":-0.12546870158328971}]
["2016-05-10",0,"2016-05-10",0.30080000000000001,1,1.0030079999999999,{"$f":"PRODUCT($E$4:E226)-1","v":-0.35965465990674306},{"$f":"PRODUCT($F$4:F226)-1","v":-0.12283811143765233}]
["2016-05-11",0,"2016-05-11",-0.25419999999999998,1,0.99745799999999996,{"$f":"PRODUCT($E$4:E227)-1","v":-0.35965465990674306},{"$f":"PRODUCT($F$4:F227)-1","v":-0.12506785695837785}]
["2016-05-12",0,"2016-05-12",-0.33810000000000001,1,0.99661900000000003,{"$f":"PRODUCT($E$4:E228)-1","v":-0.35965465990674306},{"$f":"PRODUCT($F$4:F228)-1","v":-0.12802600253400154}]
["2016-05-13",-0.49020000000000002,"2016-05-13",-0.6704,0.99509800000000004,0.99329599999999996,{"$f":"PRODUCT($E$4:E229)-1","v":-0.36279363276388021},{"$f":"PRODUCT($F$4:F229)-1","v":-0.13387171621301364}]
["2016-05-16",0.49259999999999998,"2016-05-16",0.17269999999999999,1.004926,1.001727,{"$f":"PRODUCT($E$4:E230)-1","v":-0.35965475419887505},{"$f":"PRODUCT($F$4:F230)-1","v":-0.13237591266691351}]
["2016-05-17",0,"2016-05-17",0.90339999999999998,1,1.009034,{"$f":"PRODUCT($E$4:E231)-1","v":-0.35965475419887505},{"$f":"PRODUCT($F$4:F231)-1","v":-0.12453779666194642}]
["2016-05-18",-0.49020000000000002,"2016-05-18",0.2359,0.99509800000000004,1.002359,{"$f":"PRODUCT($E$4:E232)-1","v":-0.36279372659379217},{"$f":"PRODUCT($F$4:F232)-1","v":-0.12247258132427197}]
["2016-05-19",0.49259999999999998,"2016-05-19",-0.78069999999999995,1.004926,0.99219299999999999,{"$f":"PRODUCT($E$4:E233)-1","v":-0.35965484849099316},{"$f":"PRODUCT($F$4:F233)-1","v":-0.12932343788187339}]
["2016-05-20",-0.49020000000000002,"2016-05-20",0.43580000000000002,0.99509800000000004,1.0043580000000001,{"$f":"PRODUCT($E$4:E234)-1","v":-0.36279382042369024},{"$f":"PRODUCT($F$4:F234)-1","v":-0.12552902942416255}]
["2016-05-23",3.4483000000000001,"2016-05-23",2.6217000000000001,1.034483,1.0262169999999999,{"$f":"PRODUCT($E$4:E235)-1","v":-0.34082103973336031},{"$f":"PRODUCT($F$4:F235)-1","v":-0.1026030239885759}]
["2016-05-24",-1.4286000000000001,"2016-05-24",-0.52470000000000006,0.98571399999999998,0.994753,{"$f":"PRODUCT($E$4:E236)-1","v":-0.35023807035972954},{"$f":"PRODUCT($F$4:F236)-1","v":-0.10731166592170782}]
["2016-05-25",1.9323999999999999,"2016-05-25",1.151,1.0193239999999999,1.0115099999999999,{"$f":"PRODUCT($E$4:E237)-1","v":-0.33768207083136104},{"$f":"PRODUCT($F$4:F237)-1","v":-9.7036823196466782E-2}]
["2016-05-26",-0.47389999999999999,"2016-05-26",-2.4799999999999999E-2,0.99526099999999995,0.99975199999999997,{"$f":"PRODUCT($E$4:E238)-1","v":-0.34082079549769129},{"$f":"PRODUCT($F$4:F238)-1","v":-9.7260758064314112E-2}]
["2016-05-27",1.9048,"2016-05-27",0.82779999999999998,1.019048,1.008278,{"$f":"PRODUCT($E$4:E239)-1","v":-0.32826475001033129},{"$f":"PRODUCT($F$4:F239)-1","v":-8.9787882619570492E-2}]
["2016-05-30",0.93459999999999999,"2016-05-30",0.8538,1.0093460000000001,1.0085379999999999,{"$f":"PRODUCT($E$4:E240)-1","v":-0.32198671236392784},{"$f":"PRODUCT($F$4:F240)-1","v":-8.201649156137647E-2}]
["2016-05-31",1.8519000000000001,"2016-05-31",-3.3E-3,1.018519,0.99996700000000005,{"$f":"PRODUCT($E$4:E241)-1","v":-0.30943058429019543},{"$f":"PRODUCT($F$4:F241)-1","v":-8.20467850171549E-2}]
["2016-06-01",-0.45450000000000002,"2016-06-01",0.72130000000000005,0.99545499999999998,1.0072129999999999,{"$f":"PRODUCT($E$4:E242)-1","v":-0.31256922228459649},{"$f":"PRODUCT($F$4:F242)-1","v":-7.5425588477483707E-2}]
["2016-06-02",-1.8265,"2016-06-02",-0.47849999999999998,0.98173500000000002,0.99521499999999996,{"$f":"PRODUCT($E$4:E243)-1","v":-0.32512514543956827},{"$f":"PRODUCT($F$4:F243)-1","v":-7.9849677036618938E-2}]
["2016-06-03",-1.3953,"2016-06-03",0.36630000000000001,0.98604700000000001,1.003663,{"$f":"PRODUCT($E$4:E244)-1","v":-0.33454167428524995},{"$f":"PRODUCT($F$4:F244)-1","v":-7.6479166403604082E-2}]
["2016-06-04",0.47170000000000001,"2016-06-04",4.9000000000000002E-2,1.0047170000000001,1.0004900000000001,{"$f":"PRODUCT($E$4:E245)-1","v":-0.33140270736285338},{"$f":"PRODUCT($F$4:F245)-1","v":-7.6026641195141798E-2}]
["2016-06-06",0,"2016-06-06",6.4500000000000002E-2,1,1.000645,{"$f":"PRODUCT($E$4:E246)-1","v":-0.33140270736285338},{"$f":"PRODUCT($F$4:F246)-1","v":-7.5430678378712646E-2}]
["2016-06-07",0.46949999999999997,"2016-06-07",0.96299999999999997,1.0046949999999999,1.00963,{"$f":"PRODUCT($E$4:E247)-1","v":-0.32826364307392208},{"$f":"PRODUCT($F$4:F247)-1","v":-6.6527075811499636E-2}]
["2016-06-08",0.46729999999999999,"2016-06-08",0.40989999999999999,1.0046729999999999,1.0040990000000001,{"$f":"PRODUCT($E$4:E248)-1","v":-0.3251246190780066},{"$f":"PRODUCT($F$4:F248)-1","v":-6.2700770295250896E-2}]
["2016-06-13",-4.1859999999999999,"2016-06-13",-2.0568,0.95813999999999999,0.97943199999999997,{"$f":"PRODUCT($E$4:E249)-1","v":-0.3533749025234012},{"$f":"PRODUCT($F$4:F249)-1","v":-8.1979140851818233E-2}]
["2016-06-14",0,"2016-06-14",0.46739999999999998,1,1.0046740000000001,{"$f":"PRODUCT($E$4:E250)-1","v":-0.3533749025234012},{"$f":"PRODUCT($F$4:F250)-1","v":-7.7688311356159612E-2}]
["2016-06-15",0.4854,"2016-06-15",0.35270000000000001,1.0048539999999999,1.0035270000000001,{"$f":"PRODUCT($E$4:E251)-1","v":-0.35023618430024983},{"$f":"PRODUCT($F$4:F251)-1","v":-7.443531803031278E-2}]
["2016-06-16",-0.96619999999999995,"2016-06-16",-1.304,0.99033800000000005,0.98695999999999995,{"$f":"PRODUCT($E$4:E252)-1","v":-0.35651420228754083},{"$f":"PRODUCT($F$4:F252)-1","v":-8.6504681483197565E-2}]

{"sheet":"籌碼分析","index":7,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["年月日","外資買賣超(張)","投信買賣超(張)","自營買賣超(張)",null,"年月日","融資增減(張)",null,null,null,"近20日籌碼變化"]
["2016-05-19",-3225,0,15,null,"2016-05-19",-1346,null,null,"外資",{"$f":"SUM(B3:B22)","v":164148}]
["2016-05-20",-932,0,-703,null,"2016-05-20",-7,null,null,"投信",{"$f":"SUM(C3:C22)","v":1890}]
["2016-05-23",5402,0,846,null,"2016-05-23",-1259,null,null,"自營",{"$f":"SUM(D3:D22)","v":2058}]
["2016-05-24",-1245,0,-33,null,"2016-05-24",72,null,null,"融資",{"$f":"SUM(G3:G22)","v":1496}]
["2016-05-25",2054,0,-92,null,"2016-05-25",-383]
["2016-05-26",-1899,-13,512,null,"2016-05-26",-216]
["2016-05-27",6253,0,333,null,"2016-05-27",-1818]
["2016-05-30",8120,0,-391,null,"2016-05-30",136]
["2016-05-31",9167,-52,272,null,"2016-05-31",-628]
["2016-06-01",5705,189,756,null,"2016-06-01",1099]
["2016-06-02",236325,430,-282,null,"2016-06-02",1266]
["2016-06-03",-34472,305,459,null,"2016-06-03",1752]
["2016-06-04",199,0,195,null,"2016-06-04",-126]
["2016-06-06",3727,0,-234,null,"2016-06-06",-395]
["2016-06-07",-975,0,371,null,"2016-06-07",-137]
["2016-06-08",729,305,355,null,"2016-06-08",-457]
["2016-06-13",-36968,0,-710,null,"2016-06-13",2856]
["2016-06-14",-7493,0,428,null,"2016-06-14",441]
["2016-06-15",-8496,0,280,null,"2016-06-15",302]
["2016-06-16",-17828,726,-319,null,"2016-06-16",344]

{"sheet":"圖-報酬率","index":8,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["Data Field","2016-06-16"]
["未調整收盤價(元)",10.25]
["券資比",0.2]
["現金股利率",3.52,null,"報酬率"]
["股利殖利率-TSE",3.51,null,{"$f":"IF(B7=\"\",TEXT(C2,\"YYYY/MM/DD 報酬率\"),TEXT(B2,\"YYYY/MM/DD 報酬率\"))","v":"2016/06/16 報酬率"}]
["日報酬率 %",-0.96619999999999995,null,{"$f":"IF(B7=\"\",C7,B7)","v":-0.96619999999999995}]
["週報酬率 %",-4.6512000000000002,null,{"$f":"IF(B8=\"\",C8,B8)","v":-4.6512000000000002}]
["月報酬率 %",0.4904,null,{"$f":"IF(B9=\"\",C9,B9)","v":0.4904}]
["季報酬率 %",-11.6374,null,{"$f":"IF(B10=\"\",C10,B10)","v":-11.6374}]
["年報酬率 %",-35.078600000000002,null,{"$f":"IF(B11=\"\",C11,B11)","v":-35.078600000000002}]

{"sheet":"圖-股價.PE.PB","index":9,"n_rows":55,"n_cols":19,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,9,1,12],[1,14,1,18]]}
["2885 元大金"]
[null,"週股價走勢－40W",null,null,null,"月股價走勢－52M",null,null,null,"PE BAND",null,null,null,null,"PB BAND"]
["年月日","成交量(千股)_週","收盤價(元)",null,"年月","收盤價(元)_月","本益比-TEJ","股價淨值比-TEJ",null,"5*PE","10*PE","15*PE","20*PE",null,"0.5*PB","1*PB","2*PB","3*PB","4*PB"]
["2015-09-04",138937,12.8,null,"2012-02-29",17.350000000000001,10.66,1.35,null,{"$f":"5*$F4/$G4","v":8.1378986866791738},{"$f":"10*$F4/$G4","v":16.275797373358348},{"$f":"15*$F4/$G4","v":24.413696060037523},{"$f":"20*$F4/$G4","v":32.551594746716695},null,{"$f":"0.5*$F4/$H4","v":6.4259259259259256},{"$f":"1*$F4/$H4","v":12.851851851851851},{"$f":"2*$F4/$H4","v":25.703703703703702},{"$f":"3*$F4/$H4","v":38.555555555555557},{"$f":"4*$F4/$H4","v":51.407407407407405}]
["2015-09-11",104712,13.3,null,"2012-03-30",15.35,9.43,1.2,null,{"$f":"5*$F5/$G5","v":8.1389183457051963},{"$f":"10*$F5/$G5","v":16.277836691410393},{"$f":"15*$F5/$G5","v":24.416755037115589},{"$f":"20*$F5/$G5","v":32.555673382820785},null,{"$f":"0.5*$F5/$H5","v":6.395833333333333},{"$f":"1*$F5/$H5","v":12.791666666666666},{"$f":"2*$F5/$H5","v":25.583333333333332},{"$f":"3*$F5/$H5","v":38.375},{"$f":"4*$F5/$H5","v":51.166666666666664}]
["2015-09-18",114450,13.2,null,"2012-04-30",14,8.6,1.0900000000000001,null,8.1395348837209305,16.279069767441861,24.418604651162791,32.558139534883722,null,6.4220183486238529,12.844036697247706,25.688073394495412,38.532110091743114,51.376146788990823]
["2015-09-25",130414,12.4,null,"2012-05-31",13.15,8.08,1.03,null,8.1373762376237622,16.274752475247524,24.412128712871286,32.549504950495049,null,6.383495145631068,12.766990291262136,25.533980582524272,38.300970873786412,51.067961165048544]
["2015-10-02",102462,12.2,null,"2012-06-29",13.55,10.88,0.9,null,6.227022058823529,12.454044117647058,18.681066176470587,24.908088235294116,null,7.5277777777777777,15.055555555555555,30.111111111111111,45.166666666666671,60.222222222222221]
["2015-10-08",93540,12.45,null,"2012-07-31",14,11.24,0.93,null,6.2277580071174379,12.455516014234876,18.683274021352315,24.911032028469752,null,7.5268817204301071,15.053763440860214,30.107526881720428,45.161290322580641,60.215053763440856]
["2015-10-16",128969,12.95,null,"2012-08-31",13.9,11.16,0.92,null,6.2275985663082434,12.455197132616487,18.682795698924732,24.910394265232974,null,7.5543478260869561,15.108695652173912,30.217391304347824,45.326086956521742,60.434782608695649]
["2015-10-23",112288,13.1,null,"2012-09-28",15.4,12.36,1.02,null,6.2297734627831716,12.459546925566343,18.689320388349515,24.919093851132686,null,7.5490196078431371,15.098039215686274,30.196078431372548,45.294117647058826,60.392156862745097]
["2015-10-30",123400,12.8,null,"2012-10-31",13.2,26.11,0.88,null,2.5277671390271927,5.0555342780543855,7.5833014170815778,10.111068556108771,null,7.5,15,30,44.999999999999993,60]
["2015-11-06",216006,13.25,null,"2012-11-30",14.7,29.08,0.98,null,2.5275103163686383,5.0550206327372766,7.582530949105915,10.110041265474553,null,7.5,15,30,44.999999999999993,60]
["2015-11-13",111519,12.9,null,"2012-12-28",14.95,32.21,0.98,null,2.320707854703508,4.6414157094070161,6.9621235641105246,9.2828314188140322,null,7.6275510204081627,15.255102040816325,30.510204081632651,45.765306122448976,61.020408163265301]
["2015-11-20",131568,12.95,null,"2013-01-31",16,34.47,1.05,null,2.3208587177255584,4.6417174354511168,6.9625761531766752,9.2834348709022336,null,7.6190476190476186,15.238095238095237,30.476190476190474,45.714285714285715,60.952380952380949]
["2015-11-27",69861,12.8,null,"2013-02-27",15.35,33.07,1.01,null,2.3208345932869672,4.6416691865739343,6.9625037798609011,9.2833383731478687,null,7.5990099009900991,15.198019801980198,30.396039603960396,45.594059405940591,60.792079207920793]
["2015-12-04",113968,12.4,null,"2013-03-29",15.2,32.36,0.99,null,2.3485784919653896,4.6971569839307792,7.0457354758961683,9.3943139678615584,null,7.6767676767676765,15.353535353535353,30.707070707070706,46.060606060606055,61.414141414141412]
["2015-12-11",106399,12,null,"2013-04-30",15,31.92,0.98,null,2.3496240601503757,4.6992481203007515,7.0488721804511272,9.3984962406015029,null,7.6530612244897958,15.306122448979592,30.612244897959183,45.91836734693878,61.224489795918366]
["2015-12-18",83203,11.95,null,"2013-05-31",16.600000000000001,35.33,1.08,null,2.349278233795641,4.6985564675912821,7.0478347013869245,9.3971129351825642,null,7.6851851851851851,15.37037037037037,30.74074074074074,46.111111111111114,61.481481481481481]
["2015-12-25",57539,12.15,null,"2013-06-28",15.6,28.85,0.98,null,2.703639514731369,5.407279029462738,8.1109185441941065,10.814558058925476,null,7.9591836734693882,15.918367346938776,31.836734693877553,47.755102040816325,63.673469387755105]
["2015-12-31",34113,12.15,null,"2013-07-31",15.65,28.95,0.98,null,2.7029360967184801,5.4058721934369602,8.1088082901554408,10.81174438687392,null,7.9846938775510203,15.969387755102041,31.938775510204081,47.908163265306129,63.877551020408163]
["2016-01-08",129011,11.2,null,"2013-08-30",15,27.74,0.94,null,2.7036770007209805,5.407354001441961,8.1110310021629424,10.814708002883922,null,7.9787234042553195,15.957446808510639,31.914893617021278,47.872340425531917,63.829787234042556]
["2016-01-15",160930,10.15,null,"2013-09-30",15.15,28.02,0.95,null,2.7034261241970023,5.4068522483940047,8.1102783725910061,10.813704496788009,null,7.9736842105263159,15.947368421052632,31.894736842105264,47.842105263157897,63.789473684210527]
["2016-01-22",136621,10.199999999999999,null,"2013-10-31",16,24.6,1.02,null,3.2520325203252032,6.5040650406504064,9.7560975609756095,13.008130081300813,null,7.8431372549019605,15.686274509803921,31.372549019607842,47.058823529411761,62.745098039215684]
["2016-01-30",230839,10.8,null,"2013-11-29",16.05,24.67,1.02,null,3.2529387920551276,6.5058775841102552,9.7588163761653828,13.01175516822051,null,7.8676470588235299,15.73529411764706,31.47058823529412,47.205882352941181,62.941176470588239]
["2016-02-03",86232,10.55,null,"2013-12-31",17.8,24.7,1.1299999999999999,null,3.6032388663967612,7.2064777327935223,10.809716599190283,14.412955465587045,null,7.8761061946902666,15.752212389380533,31.504424778761067,47.256637168141602,63.008849557522133]
["2016-02-19",132303,10.8,null,"2014-01-27",16.850000000000001,23.38,1.07,null,3.6035072711719418,7.2070145423438836,10.810521813515827,14.414029084687767,null,7.8738317757009346,15.747663551401869,31.495327102803738,47.242990654205606,62.990654205607477]
["2016-02-26",111531,10.7,null,"2014-02-27",15.9,22.06,1.01,null,3.603807796917498,7.2076155938349959,10.811423390752493,14.415231187669992,null,7.8712871287128712,15.742574257425742,31.485148514851485,47.227722772277232,62.970297029702969]
["2016-03-04",205365,11.9,null,"2014-03-31",15.35,21.3,0.97,null,3.6032863849765255,7.2065727699530511,10.809859154929578,14.413145539906102,null,7.9123711340206189,15.824742268041238,31.649484536082475,47.47422680412371,63.298969072164951]
["2016-03-11",167547,11.9,null,"2014-04-30",15.05,20.88,0.95,null,3.6039272030651341,7.2078544061302683,10.811781609195403,14.415708812260537,null,7.9210526315789478,15.842105263157896,31.684210526315791,47.526315789473692,63.368421052631582]
["2016-03-18",140804,11.8,null,"2014-05-30",15.65,21.71,0.99,null,3.6043298019345924,7.2086596038691848,10.812989405803776,14.41731920773837,null,7.904040404040404,15.808080808080808,31.616161616161616,47.424242424242429,63.232323232323232]
["2016-03-25",105018,11.5,null,"2014-06-30",16.149999999999999,16.48,0.98,null,4.8998786407766985,9.7997572815533971,14.699635922330096,19.599514563106794,null,8.2397959183673457,16.479591836734691,32.959183673469383,49.438775510204081,65.918367346938766]
["2016-04-01",94753,11.35,null,"2014-07-31",16.8,17.14,1.02,null,4.9008168028004668,9.8016336056009337,14.7024504084014,19.603267211201867,null,8.2352941176470598,16.47058823529412,32.941176470588239,49.411764705882355,65.882352941176478]
["2016-04-08",114910,10.85,null,"2014-08-29",16.100000000000001,16.84,1.01,null,4.7802850356294533,9.5605700712589066,14.340855106888363,19.121140142517813,null,7.9702970297029712,15.940594059405942,31.881188118811885,47.821782178217823,63.762376237623769]
["2016-04-15",129164,10.95,null,"2014-09-30",15,15.69,0.94,null,4.7801147227533463,9.5602294455066925,14.340344168260039,19.120458891013385,null,7.9787234042553195,15.957446808510639,31.914893617021278,47.872340425531917,63.829787234042556]
["2016-04-22",78667,10.75,null,"2014-10-31",15.3,9.5500000000000007,0.95,null,8.0104712041884802,16.02094240837696,24.031413612565444,32.041884816753921,null,8.0526315789473699,16.10526315789474,32.21052631578948,48.31578947368422,64.421052631578959]
["2016-04-29",98967,10.65,null,"2014-11-28",15.2,9.48,0.94,null,8.0168776371308006,16.033755274261601,24.050632911392405,32.067510548523202,null,8.085106382978724,16.170212765957448,32.340425531914896,48.51063829787234,64.680851063829792]
["2016-05-06",121795,10.15,null,"2014-12-31",15.4,9.7200000000000006,0.94,null,7.9218106995884767,15.843621399176953,23.76543209876543,31.687242798353907,null,8.1914893617021285,16.382978723404257,32.765957446808514,49.148936170212771,65.531914893617028]
["2016-05-13",175342,10.15,null,"2015-01-30",15.2,9.6,0.93,null,7.916666666666667,15.833333333333334,23.75,31.666666666666668,null,8.172043010752688,16.344086021505376,32.688172043010752,49.032258064516121,65.376344086021504]
["2016-05-20",136834,10.15,null,"2015-02-26",15.9,10.039999999999999,0.97,null,7.9183266932270922,15.836653386454184,23.754980079681278,31.673306772908369,null,8.1958762886597949,16.39175257731959,32.78350515463918,49.175257731958766,65.567010309278359]
["2016-05-27",88919,10.7,null,"2015-03-31",15.75,9.9499999999999993,0.97,null,7.9145728643216087,15.829145728643217,23.743718592964825,31.658291457286435,null,8.1185567010309274,16.237113402061855,32.47422680412371,48.711340206185568,64.948453608247419]
["2016-06-04",516129,10.65,null,"2015-04-30",17.850000000000001,11.27,1.0900000000000001,null,7.9192546583850936,15.838509316770187,23.757763975155282,31.677018633540374,null,8.1880733944954134,16.376146788990827,32.752293577981654,49.128440366972477,65.504587155963307]
["2016-06-08",99002,10.75,null,"2015-05-29",18,11.37,1.1000000000000001,null,7.9155672823219003,15.831134564643801,23.746701846965699,31.662269129287601,null,8.1818181818181817,16.363636363636363,32.727272727272727,49.090909090909086,65.454545454545453]
[null,null,null,null,"2015-06-30",16.7,9.98,0.97,null,8.3667334669338675,16.733466933867735,25.100200400801601,33.46693386773547,null,8.608247422680412,17.216494845360824,34.432989690721648,51.649484536082468,68.865979381443296]
[null,null,null,null,"2015-07-31",15,9.23,0.9,null,8.1256771397616472,16.251354279523294,24.37703141928494,32.502708559046589,null,8.3333333333333339,16.666666666666668,33.333333333333336,50,66.666666666666671]
[null,null,null,null,"2015-08-31",13.05,8.24,0.8,null,7.9186893203883493,15.837378640776699,23.756067961165048,31.674757281553397,null,8.15625,16.3125,32.625,48.937500000000007,65.25]
[null,null,null,null,"2015-09-30",12.2,7.7,0.75,null,7.9220779220779223,15.844155844155845,23.766233766233764,31.688311688311689,null,8.1333333333333329,16.266666666666666,32.533333333333331,48.79999999999999,65.066666666666663]
[null,null,null,null,"2015-10-30",12.8,11.12,0.78,null,5.755395683453238,11.510791366906476,17.266187050359715,23.021582733812952,null,8.2051282051282062,16.410256410256412,32.820512820512825,49.230769230769234,65.641025641025649]
[null,null,null,null,"2015-11-30",12.35,10.73,0.75,null,5.7548928238583406,11.509785647716681,17.264678471575024,23.019571295433362,null,8.2333333333333325,16.466666666666665,32.93333333333333,49.4,65.86666666666666]
[null,null,null,null,"2015-12-31",12.15,10.01,0.72,null,6.0689310689310689,12.137862137862138,18.206793206793208,24.275724275724276,null,8.4375,16.875,33.75,50.625000000000007,67.5]
[null,null,null,null,"2016-01-30",10.8,8.9,0.64,null,6.0674157303370784,12.134831460674157,18.202247191011235,24.269662921348313,null,8.4375,16.875,33.75,50.625000000000007,67.5]
[null,null,null,null,"2016-02-26",10.7,8.82,0.63,null,6.0657596371882088,12.131519274376418,18.197278911564624,24.263038548752835,null,8.4920634920634921,16.984126984126984,33.968253968253968,50.952380952380942,67.936507936507937]
[null,null,null,null,"2016-03-31",11.5,10.62,0.76,null,5.414312617702449,10.828625235404898,16.242937853107346,21.657250470809796,null,7.5657894736842106,15.131578947368421,30.263157894736842,45.39473684210526,60.526315789473685]
[null,null,null,null,"2016-04-29",10.65,9.83,0.71,null,5.4170905391658186,10.834181078331637,16.251271617497455,21.668362156663274,null,7.5000000000000009,15.000000000000002,30.000000000000004,45.000000000000007,60.000000000000007]
[null,null,null,null,"2016-05-31",11,10.15,0.73,null,5.4187192118226601,10.83743842364532,16.256157635467979,21.674876847290641,null,7.5342465753424657,15.068493150684931,30.136986301369863,45.205479452054796,60.273972602739725]

{"sheet":"月盈餘","index":10,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["2885 元大金","單位:佰萬"]
["年月","以合併為主單月稅後盈餘(千元)","以合併為主累計稅後盈餘(千元)","以合併為主單月稅前盈餘(千元)","以合併為主累計稅前盈餘(千元)","合併盈餘(Y/N)"]
["2016-05-31",1039,5510,1416.1790000000001,6752.6890000000003,null,null,{"$f":"IF(A3=\"\",\"\",YEAR(A3)&MONTH(A3))","v":"20165"},{"$f":"IF(B3=\"\",\"\",B3)","v":1039},null,null,{"$f":"YEAR(A39)","v":2013},{"$f":"YEAR(A27)","v":2014},{"$f":"YEAR(A15)","v":2015},{"$f":"YEAR(A3)","v":2016}]
["2016-04-29",1006,4471,1106.655,5336.51,null,null,{"$f":"IF(A4=\"\",\"\",YEAR(A4)&MONTH(A4))","v":"20164"},{"$f":"IF(B4=\"\",\"\",B4)","v":1006},null,1,{"$f":"IF(ISERROR(VLOOKUP($L$3&K4,$H:$I,2,0)),\"\",VLOOKUP($L$3&K4,$H:$I,2,0))","v":864},{"$f":"IF(ISERROR(VLOOKUP($M$3&K4,$H:$I,2,0)),\"\",VLOOKUP($M$3&K4,$H:$I,2,0))","v":838},{"$f":"IF(ISERROR(VLOOKUP($N$3&K4,$H:$I,2,0)),\"\",VLOOKUP($N$3&K4,$H:$I,2,0))","v":1190},{"$f":"IF(ISERROR(VLOOKUP($O$3&K4,$H:$I,2,0)),\"\",VLOOKUP($O$3&K4,$H:$I,2,0))","v":913}]
["2016-03-31",1751,3312.4569999999999,2104.681,4077.143,null,null,"20163",1751,null,2,332,925,963,801]
["2016-02-26",801,1714,799.09299999999996,2125.174,null,null,"20162",801,null,3,433,1719,1900,1751]
["2016-01-30",913,913,1326.0809999999999,1326.0809999999999,null,null,"20161",913,null,4,447,568,1406,1006]
["2015-12-31",-558,10814.545,-505.04300000000001,13116.553,null,null,"201512",-558,null,5,700,964,1104,1039]
["2015-11-30",437,11461,520.60199999999998,13732.868,null,null,"201511",437,null,6,403,1023,1022,""]
["2015-10-30",600,11024,704.42700000000002,13212.267,null,null,"201510",600,null,7,1105,901,1423,""]
["2015-09-30",916,10424.23,1622.135,12507.84,null,null,"20159",916,null,8,561,6350,500,""]
["2015-08-31",500,9508,189.65700000000001,10885.705,null,null,"20158",500,null,9,702,611,916,""]
["2015-07-31",1423,9008,1932.6880000000001,10696.047,null,null,"20157",1423,null,10,803,1215,600,""]
["2015-06-30",1022,7585.4120000000003,1532.7380000000001,8763.36,null,null,"20156",1022,null,11,512,903,437,""]
["2015-05-29",1104,6564,1470.4069999999999,7230.6210000000001,null,null,"20155",1104,null,12,876,523,-558,""]
["2015-04-30",1406,5459,1070.913,5760.2139999999999,null,null,"20154",1406]
["2015-03-31",1900,4107.9750000000004,2063.6329999999998,4688.9799999999996,null,null,"20153",1900]
["2015-02-26",963,2153,1210.297,2692.5430000000001,null,null,"20152",963]
["2015-01-30",1190,1190,1482.2449999999999,1482.2449999999999,null,null,"20151",1190]
["2014-12-31",523,16474.313999999998,461.21199999999999,17890.78,null,null,"201412",523]
["2014-11-28",903,16015,912.30799999999999,17543.934000000001,null,null,"201411",903]
["2014-10-31",1215,15113,1345.7080000000001,16631.626,null,null,"201410",1215]
["2014-09-30",611,13897.656999999999,706.57899999999995,15286.316000000001,null,null,"20149",611]
["2014-08-29",6350,13287,6445.3289999999997,14579.339,null,null,"20148",6350]
["2014-07-31",901,6937,1025.47,8134.009,null,null,"20147",901]
["2014-06-30",1023,11721.674999999999,1043.165,12778.826999999999,null,null,"20146",1023]
["2014-05-30",964,5013,1197.6489999999999,6065.3739999999998,null,null,"20145",964]
["2014-04-30",568,4049,745.40599999999995,4867.7250000000004,null,null,"20144",568]
["2014-03-31",1719,3607.6460000000002,2106.7660000000001,4248.6930000000002,null,null,"20143",1719]
["2014-02-27",925,1763,973.26,2015.5530000000001,null,null,"20142",925]
["2014-01-27",838,838,1042.2929999999999,1042.2929999999999,null,null,"20141",838]
["2013-12-31",876,7709.9939999999997,926.58399999999995,9096.8709999999992,null,null,"201312",876]
["2013-11-29",512,6862,596.21799999999996,8187.6019999999999,null,null,"201311",512]
["2013-10-31",803,6350,878.06600000000003,7591.384,null,null,"201310",803]
["2013-09-30",702,5547.2820000000002,748.54,6713.3180000000002,null,null,"20139",702]
["2013-08-30",561,4845,663.50199999999995,5964.7780000000002,null,null,"20138",561]
["2013-07-31",1105,4285,1256.913,5301.2759999999998,null,null,"20137",1105]
["2013-06-28",403,3179.1350000000002,623.20299999999997,4044.3620000000001,null,null,"20136",403]
["2013-05-31",700,2776,853.60299999999995,3421.1590000000001,null,null,"20135",700]
["2013-04-30",447,2076,540.62099999999998,2567.556,null,null,"20134",447]
["2013-03-29",433,1619.8510000000001,556.33199999999999,2014.2819999999999,null,null,"20133",433]
["2013-02-27",332,1196,411.46199999999999,1470.6020000000001,null,null,"20132",332]
["2013-01-31",864,864,1059.1400000000001,1059.1400000000001,null,null,"20131",864]
[null,null,null,null,null,null,null,"",{"$f":"IF(B44=\"\",\"\",B44)","v":""}]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,""]

{"sheet":"十大股東","index":11,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["年月日","持股人姓名","身份別","持股數","持股率","選任持股比率","質押╱持股數％","十大股東"]
["2016-05-31","尊爵投資(股)    方俊龍","董事",404221,3.37,3.88,32.119999999999997,"1"]
["2016-05-31","尊爵投資(股)    馬維辰","董事",404221,3.37,3.88,32.119999999999997,"1"]
["2016-05-31","渣打梵加德指    渣打梵加德指","大股東-年報或說明書(2015/09)揭露",175771,1.46,0,0,"10"]
["2016-05-31","元宏投資(股)    元宏投資","大股東-年報或說明書(2015/09)揭露",352374,2.94,0,0,"2"]
["2016-05-31","元翔投資(股)    元翔投資","大股東-年報或說明書(2015/09)揭露",297159,2.48,0,0,"3"]
["2016-05-31","裕陽投資(股)    裕陽投資","大股東-年報或說明書(2015/09)揭露",290578,2.42,0,0,"4"]
["2016-05-31","兆豐管兆豐香    兆豐管兆豐香","大股東-年報或說明書(2015/09)揭露",288310,2.4,0,0,"5"]
["2016-05-31","臺銀(股)        臺銀","大股東-年報或說明書(2015/09)揭露",242813,2.02,0,0,"6"]
["2016-05-31","聯達投資(股)    聯達投資","大股東-年報或說明書(2015/09)揭露",237460,1.98,0,0,"7"]
["2016-05-31","花旗台新加坡    花旗台新加坡","大股東-年報或說明書(2015/09)揭露",227905,1.9,0,0,"8"]
["2016-05-31","元大託財產戶    元大託財產戶","大股東-年報或說明書(2015/09)揭露",178677,1.49,0,0,"9"]

{"sheet":"銀行_基本資料","index":12,"n_rows":8,"n_cols":9,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀"]
["董事長","總經理","發言人","實收資本額(元)","電話","公司地址","TEJ子產業名","主要產品比重","員工人數"]
["范志強","張財育","莊有德(執行副總經理)",39183617240,"02-21736699","台北市大安區敦化南路一段66號1-3 樓","M28A 本國銀行","2014/12:淨利息收益(61.4%),手續費收入(18.1%),透過損益按FV衡量(7.4%)",2754]
[]
[]
[]
[]
["標記",{"$f":"IF(A1=綜合報表!E1,\"無資料\",\"OK\")","v":"OK"}]

{"sheet":"銀行_月營收","index":13,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀","單位:佰萬"]
["年月","以合併為主單月稅後盈餘(千元)","以合併為主累計稅後盈餘(千元)","以合併為主單月稅前盈餘(千元)","以合併為主累計稅前盈餘(千元)","合併盈餘(Y/N)"]
["2016-05-31",493,2450,553.67100000000005,2802.8339999999998,null,null,null,{"$f":"IF(A3=\"\",\"\",YEAR(A3)&MONTH(A3))","v":"20165"},{"$f":"IF(B3=\"\",\"\",B3)","v":493},null,null,{"$f":"YEAR(A39)","v":2013},{"$f":"YEAR(A27)","v":2014},{"$f":"YEAR(A15)","v":2015},{"$f":"YEAR(A3)","v":2016}]
["2016-04-29",507,1957,580.18299999999999,2249.163,null,null,null,{"$f":"IF(A4=\"\",\"\",YEAR(A4)&MONTH(A4))","v":"20164"},{"$f":"IF(B4=\"\",\"\",B4)","v":507},null,1,{"$f":"IF(ISERROR(VLOOKUP($M$3&L4,$I:$J,2,0)),\"\",VLOOKUP($M$3&L4,$I:$J,2,0))","v":265},{"$f":"IF(ISERROR(VLOOKUP($N$3&L4,$I:$J,2,0)),\"\",VLOOKUP($N$3&L4,$I:$J,2,0))","v":351},{"$f":"IF(ISERROR(VLOOKUP($O$3&L4,$I:$J,2,0)),\"\",VLOOKUP($O$3&L4,$I:$J,2,0))","v":422},{"$f":"IF(ISERROR(VLOOKUP($P$3&L4,$I:$J,2,0)),\"\",VLOOKUP($P$3&L4,$I:$J,2,0))","v":481}]
["2016-03-31",537,1450.078,614.15499999999997,1668.98,null,null,null,"20163",537,null,2,210,371,327,432]
["2016-02-26",432,913,498.68900000000002,1054.825,null,null,null,"20162",432,null,3,229,515,567,537]
["2016-01-30",481,481,556.13599999999997,556.13599999999997,null,null,null,"20161",481,null,4,272,340,413,507]
["2015-12-31",40,4949.9740000000002,38.188000000000002,5640.0720000000001,null,null,null,"201512",40,null,5,283,390,541,493]
["2015-11-30",441,4911,502.733,5607.9040000000005,null,null,null,"201511",441,null,6,309,358,405,""]
["2015-10-30",483,4470,561.06600000000003,5105.1710000000003,null,null,null,"201510",483,null,7,320,502,515,""]
["2015-09-30",389,3986.4859999999999,503.54300000000001,4539.3519999999999,null,null,null,"20159",389,null,8,205,365,408,""]
["2015-08-31",408,3597,483.64,4040.5619999999999,null,null,null,"20158",408,null,9,346,417,389,""]
["2015-07-31",515,3189,638.83699999999999,3556.922,null,null,null,"20157",515,null,10,221,304,483,""]
["2015-06-30",405,2674.2849999999999,515.41399999999999,2918.085,null,null,null,"20156",405,null,11,139,370,441,""]
["2015-05-29",541,2270,520.25400000000002,2402.6709999999998,null,null,null,"20155",541,null,12,254,265,40,""]
["2015-04-30",413,1728,432.11099999999999,1882.4169999999999,null,null,null,"20154",413]
["2015-03-31",567,1315.6220000000001,613.04499999999996,1450.4970000000001,null,null,null,"20153",567]
["2015-02-26",327,749,358.11200000000002,837.26099999999997,null,null,null,"20152",327]
["2015-01-30",422,422,479.149,479.149,null,null,null,"20151",422]
["2014-12-31",265,4546.9350000000004,298.452,5010.7380000000003,null,null,null,"201412",265]
["2014-11-28",370,4282,362.84899999999999,4714.4470000000001,null,null,null,"201411",370]
["2014-10-31",304,3912,355.31200000000001,4351.598,null,null,null,"201410",304]
["2014-09-30",417,3607.4780000000001,474.81099999999998,3995.4549999999999,null,null,null,"20149",417]
["2014-08-29",365,3191,400.63,3521.4749999999999,null,null,null,"20148",365]
["2014-07-31",502,2826,546.95799999999997,3120.8449999999998,null,null,null,"20147",502]
["2014-06-30",358,2324.0239999999999,413.577,2573.8879999999999,null,null,null,"20146",358]
["2014-05-30",390,1967,430.40800000000002,2160.31,null,null,null,"20145",390]
["2014-04-30",340,1576,401.99400000000003,1729.902,null,null,null,"20144",340]
["2014-03-31",515,1236.8589999999999,554.59199999999998,1327.9090000000001,null,null,null,"20143",515]
["2014-02-27",371,722,380.15100000000001,773.31700000000001,null,null,null,"20142",371]
["2014-01-27",351,351,393.16500000000002,393.16500000000002,null,null,null,"20141",351]
["2013-12-31",254,3052.2049999999999,264.80399999999997,3408.7220000000002,null,null,null,"201312",254]
["2013-11-29",139,2798,163.15,3143.9180000000001,null,null,null,"201311",139]
["2013-10-31",221,2659,233.524,2980.768,null,null,null,"201310",221]
["2013-09-30",346,2438.33,394.25299999999999,2747.2449999999999,null,null,null,"20139",346]
["2013-08-30",205,2092,232.738,2352.991,null,null,null,"20138",205]
["2013-07-31",320,1887,365.56099999999998,2120.2530000000002,null,null,null,"20137",320]
["2013-06-28",309,1566.4559999999999,308.47899999999998,1754.693,null,null,null,"20136",309]
["2013-05-31",283,1258,321.88499999999999,1446.2139999999999,null,null,null,"20135",283]
["2013-04-30",272,975,301.17500000000001,1124.328,null,null,null,"20134",272]
["2013-03-29",229,703.20100000000002,265.39800000000002,823.15300000000002,null,null,null,"20133",229]
["2013-02-27",210,474,237.69399999999999,557.755,null,null,null,"20132",210]
["2013-01-31",265,265,320.06200000000001,320.06200000000001,null,null,null,"20131",265]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(B44=\"\",\"\",B44)","v":""}]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,""]

{"sheet":"銀行_備呆&逾放","index":14,"n_rows":14,"n_cols":21,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀",null,null,null,null,null,null,null,"Z7777 本國小計","Z7777 本國小計","Z7777 本國小計","Z7777 本國小計",null,{"$f":"A1","v":"5852 元大銀"},{"$f":"L1","v":"Z7777 本國小計"},null,null,{"$f":"MIDB(A1,FIND(\" \",A1)+1,20)","v":"元大銀"},{"$f":"MIDB(L1,FIND(\" \",L1)+1,20)","v":"本國小計"},{"$f":"MIDB(A1,FIND(\" \",A1)+1,20)","v":"元大銀"},{"$f":"MIDB(O1,FIND(\" \",O1)+1,20)","v":"本國小計"}]
["年月","放款","逾期放款","備抵呆帳","逾放比率",null,null,"年月","放款","逾期放款","備抵呆帳","逾放比率",null,"呆帳覆蓋率","呆帳覆蓋率",null,null,{"$f":"E2","v":"逾放比率"},{"$f":"L2","v":"逾放比率"},{"$f":"N2","v":"呆帳覆蓋率"},{"$f":"O2","v":"呆帳覆蓋率"}]
["2016-04-29",481214,1080,6258,0.22,null,null,"2016-04-29",25339186,70050,334813,0.28000000000000003,null,{"$f":"D3/C3*100","v":579.44444444444446},{"$f":"K3/J3*100","v":477.96288365453245},null,{"$f":"H3","v":"2016-04-29"},{"$f":"E3","v":0.22},{"$f":"L3","v":0.28000000000000003},{"$f":"N3","v":579.44444444444446},{"$f":"O3","v":477.96288365453245}]
["2016-03-31",488972,963,6373,0.2,null,null,"2016-03-31",25369824,65748,335679,0.26,null,{"$f":"D4/C4*100","v":661.78608515057113},{"$f":"K4/J4*100","v":510.55393319948894},null,{"$f":"H4","v":"2016-03-31"},0.2,0.26,{"$f":"N4","v":661.78608515057113},510.55393319948894]
["2016-02-26",484805,955,6336,0.2,null,null,"2016-02-26",25374287,65300,333546,0.26,null,663.45549738219893,510.79019908116391,null,"2016-02-26",0.2,0.26,663.45549738219893,510.79019908116391]
["2016-01-30",482680,886,6349,0.18,null,null,"2016-01-30",25425952,62437,334589,0.25,null,716.59142212189613,535.88256963018728,null,"2016-01-30",0.18,0.25,716.59142212189613,535.88256963018728]
["2015-12-31",483653,884,6368,0.18,null,null,"2015-12-31",25429098,59859,332476,0.23,null,720.3619909502263,555.43193170617621,null,"2015-12-31",0.18,0.23,720.3619909502263,555.43193170617621]
["2015-11-30",483199,896,6079,0.19,null,null,"2015-11-30",25321912,61672,328709,0.24,null,678.45982142857144,532.99552471137633,null,"2015-11-30",0.19,0.24,678.45982142857144,532.99552471137633]
["2015-10-30",483445,908,6031,0.19,null,null,"2015-10-30",25224440,62692,326472,0.25,null,664.20704845814976,520.75543929049957,null,"2015-10-30",0.19,0.25,664.20704845814976,520.75543929049957]
["2015-09-30",483249,916,6002,0.19,null,null,"2015-09-30",25356368,64007,325878,0.25,null,655.24017467248905,509.12868904963517,null,"2015-09-30",0.19,0.25,655.24017467248905,509.12868904963517]
["2015-08-31",487959,910,6021,0.19,null,null,"2015-08-31",25278936,64509,324444,0.25,null,661.64835164835165,502.94377528716927,null,"2015-08-31",0.19,0.25,661.64835164835165,502.94377528716927]
["2015-07-31",481775,919,5936,0.19,null,null,"2015-07-31",25151931,63365,320197,0.25,null,645.9194776931447,505.3215497514401,null,"2015-07-31",0.19,0.25,645.9194776931447,505.3215497514401]
["2015-06-30",474560,954,5823,0.2,null,null,"2015-06-30",24903201,63029,315862,0.25,null,610.37735849056605,501.13757159402815,null,"2015-06-30",0.2,0.25,610.37735849056605,501.13757159402815]
["2015-05-29",467375,968,5691,0.21,null,null,"2015-05-29",24947275,64884,318289,0.26,null,587.9132231404958,490.5508291720609,null,"2015-05-29",0.21,0.26,587.9132231404958,490.5508291720609]

{"sheet":"銀行_存放比與BIS","index":15,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀"]
["年月","放款毛額","存款及匯款","第一類資本占風險性資產比","資本適足率 (BIS)","合併(Y/N)","存放比",null,null,null,"第一類資本占風險性資產比","資本適足率 (BIS)","存放比"]
["2013-03-29",384152445,464227410,null,null,"Y",{"$f":"B3/C3*100","v":82.750918348401697},null,null,{"$f":"IF(A3=\"\",NA(),A3)","v":"2013-03-29"},{"$f":"IF(D3=\"\",NA(),D3)","v":{"$error":"#N/A"}},{"$f":"IF(E3=\"\",NA(),E3)","v":{"$error":"#N/A"}},{"$f":"IF(G3=\"\",NA(),G3)","v":82.750918348401697}]
["2013-06-28",384369856,472012856,10.47,13.48,"Y",{"$f":"B4/C4*100","v":81.432073536573341},null,null,{"$f":"IF(A4=\"\",NA(),A4)","v":"2013-06-28"},10.47,13.48,81.432073536573341]
["2013-09-30",392633177,501625738,null,null,"Y",78.272135430180029,null,null,"2013-09-30",{"$error":"#N/A"},{"$error":"#N/A"},78.272135430180029]
["2013-12-31",402385412,496482959,10.18,12.92,"Y",81.047174873931567,null,null,"2013-12-31",10.18,12.92,81.047174873931567]
["2014-03-31",408633154,523711591,null,null,"Y",78.026371961662392,null,null,"2014-03-31",{"$error":"#N/A"},{"$error":"#N/A"},78.026371961662392]
["2014-06-30",419253819,545275150,9.52,11.63,"Y",76.888488133009545,null,null,"2014-06-30",9.52,11.63,76.888488133009545]
["2014-09-30",430979774,563172242,null,null,"Y",76.527169107173435,null,null,"2014-09-30",{"$error":"#N/A"},{"$error":"#N/A"},76.527169107173435]
["2014-12-31",451137723,579860129,9.19,12.83,"Y",null,null,null,"2014-12-31","1900-01-09T04:33:36","1900-01-12T19:55:12",{"$error":"#N/A"}]
["2015-03-31",458307093,625441214,null,null,"Y",null,null,null,"2015-03-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["2015-06-30",475426887,634945902,8.44,11.49,"Y",null,null,null,"2015-06-30","1900-01-08T10:33:36","1900-01-11T11:45:36",{"$error":"#N/A"}]
["2015-09-30",484326004,651815736,null,null,"Y",null,null,null,"2015-09-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["2015-12-31",484698354,661165107,9.49,12.98,"Y",null,null,null,"2015-12-31","1900-01-09T11:45:36","1900-01-12T23:31:12",{"$error":"#N/A"}]
["2016-03-31",490157346,659948208,null,null,"Y",null,null,null,"2016-03-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"銀行_存放款","index":16,"n_rows":15,"n_cols":21,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀"]
["Data Field","2016-03-31",null,null,"Data Field","2016-04-29",null,null,null,null,{"$f":"B2","v":"2016-03-31"},{"$f":"B2","v":"2016-03-31"},null,null,null,{"$f":"L2","v":"2016-03-31"},null,null,null,{"$f":"E2","v":"Data Field"},{"$f":"F2","v":"2016-04-29"}]
["放款- 公庫- 擔保",0,null,null,"活期性存款",266551,null,null,{"$f":"RANK(K3,$K$3:$K$14,0)","v":7},{"$f":"A3","v":"放款- 公庫- 擔保"},{"$f":"B3","v":0},{"$f":"B3/$B$15*100","v":0},null,1,{"$f":"VLOOKUP(N3,$I:$L,2,0)","v":"放款- 企金- 無擔保"},{"$f":"VLOOKUP(O3,$J:$L,3,0)","v":33.954095018296435},null,null,null,{"$f":"E3","v":"活期性存款"},{"$f":"F3/$F$8*100","v":40.126422973514103}]
["放款- 公庫- 無擔保",0,null,null,"定期性存款",256706,null,null,{"$f":"RANK(K4,$K$3:$K$14,0)","v":7},{"$f":"A4","v":"放款- 公庫- 無擔保"},0,0,null,2,{"$f":"VLOOKUP(N4,$I:$L,2,0)","v":"放款- 企金- 擔保"},{"$f":"VLOOKUP(O4,$J:$L,3,0)","v":27.718214387426521},null,null,null,{"$f":"E4","v":"定期性存款"},{"$f":"F4/$F$8*100","v":38.644362751739479}]
["放款- 金服- 擔保",0,null,null,"外匯存款總和",141021,null,null,7,"放款- 金服- 擔保",0,0,null,3,{"$f":"VLOOKUP(N5,$I:$L,2,0)","v":"放款- 消金- 住宅"},{"$f":"VLOOKUP(O5,$J:$L,3,0)","v":22.392440079843258},null,null,null,{"$f":"E5","v":"外匯存款總和"},{"$f":"F5/$F$8*100","v":21.229214274746415}]
["放款- 金服- 無擔保",0,null,null,"儲存會金",null,null,null,7,"放款- 金服- 無擔保",0,0,null,4,{"$f":"VLOOKUP(N6,$I:$L,2,0)","v":"放款- 消金- 擔保"},{"$f":"VLOOKUP(O6,$J:$L,3,0)","v":15.306920239444906},null,null,null,{"$f":"E6","v":"儲存會金"},{"$f":"F6/$F$8*100","v":0}]
["放款- 企金- 擔保",135862864,null,null,"公庫存款",0,null,null,2,"放款- 企金- 擔保",135862864,27.718214387426521,null,5,{"$f":"VLOOKUP(N7,$I:$L,2,0)","v":"放款- 消金- 無擔"},{"$f":"VLOOKUP(O7,$J:$L,3,0)","v":0.31627007381421557},null,null,null,{"$f":"E7","v":"公庫存款"},{"$f":"F7/$F$8*100","v":0}]
["放款- 企金- 無擔保",166428491,null,null,"月底存款合計",664278,null,null,1,"放款- 企金- 無擔保",166428491,33.954095018296435]
["放款- 消金- 住宅",109758190,null,null,null,null,null,null,3,"放款- 消金- 住宅",109758190,22.392440079843258]
["放款- 消金- 現金卡",0,null,null,null,null,null,null,7,"放款- 消金- 現金卡",0,0]
["放款- 消金- 信貸",1529586,null,null,null,null,null,null,6,"放款- 消金- 信貸",1529586,0.31206020117466526]
["放款- 消金- 擔保",75027994,null,null,null,null,null,null,4,"放款- 消金- 擔保",75027994,15.306920239444906]
["放款- 消金- 無擔",1550221,null,null,null,null,null,null,5,"放款- 消金- 無擔",1550221,0.31627007381421557]
["放款- 其他放款業務",0,null,null,null,null,null,null,7,"放款- 其他放款業務",0,0]
["放款- 總額",490157346]

{"sheet":"銀行_NIM&NIS","index":17,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀"]
["年月","淨利息收益率(NIM)_母公司","存放款利差(NIS)_母公司"]
["2013-12-31",0.28999999999999998,1.51]
["2014-03-31",0.28999999999999998,1.52]
["2014-06-30",0.3,1.56]
["2014-09-30",0.28999999999999998,1.56]
["2014-12-31",0.28000000000000003,1.49]
["2015-03-31",0.26,1.47]
["2015-06-30",0.27,1.5]
["2015-09-30",0.28000000000000003,1.58]
["2015-12-31",0.28000000000000003,1.6]
["2016-03-31",0.27,1.59]

{"sheet":"保險_基本資料","index":18,"n_rows":6,"n_cols":9,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Z1435 元大人壽保險"]
["董事長","總經理","發言人","實收資本額(元)","電話","公司地址","TEJ子產業名","主要產品比重","員工人數"]
["江朝國","高添福","高添福(執行副總經理)",0,"02-27195277","台北市松山區民生東路三段133 號14樓","M28I 壽險業","2014/12:個人壽險保費收入(80%),利息收入(14.9%),兌換利益(11.5%)",995]
[]
[]
["標記",{"$f":"IF(A1=綜合報表!F1,\"無資料\",\"資料\")","v":"資料"}]

{"sheet":"保險_月營收","index":19,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Z1435 元大人壽保險","單位:佰萬"]
["年月","以合併為主單月稅後盈餘(千元)","以合併為主累計稅後盈餘(千元)","以合併為主單月稅前盈餘(千元)","以合併為主累計稅前盈餘(千元)","合併盈餘(Y/N)"]
["2016-05-31",null,null,null,null,null,null,{"$f":"IF(A3=\"\",\"\",YEAR(A3)&MONTH(A3))","v":"20165"},{"$f":"IF(B3=\"\",\"\",B3)","v":""},null,null,{"$f":"YEAR(A39)","v":2013},{"$f":"YEAR(A27)","v":2014},{"$f":"YEAR(A15)","v":2015},{"$f":"YEAR(A3)","v":2016}]
["2016-04-29",null,null,null,null,null,null,{"$f":"IF(A4=\"\",\"\",YEAR(A4)&MONTH(A4))","v":"20164"},{"$f":"IF(B4=\"\",\"\",B4)","v":""},null,1,{"$f":"IF(ISERROR(VLOOKUP($L$3&K4,$H:$I,2,0)),\"\",VLOOKUP($L$3&K4,$H:$I,2,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($M$3&K4,$H:$I,2,0)),\"\",VLOOKUP($M$3&K4,$H:$I,2,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($N$3&K4,$H:$I,2,0)),\"\",VLOOKUP($N$3&K4,$H:$I,2,0))","v":""},{"$f":"IF(ISERROR(VLOOKUP($O$3&K4,$H:$I,2,0)),\"\",VLOOKUP($O$3&K4,$H:$I,2,0))","v":""}]
["2016-03-31",null,-385,null,-457,null,null,"20163","",null,2,"","","",""]
["2016-02-26",null,null,null,null,null,null,"20162","",null,3,"","","",""]
["2016-01-30",null,null,null,null,null,null,"20161","",null,4,"","","",""]
["2015-12-31",null,-2263,null,-2730,null,null,"201512","",null,5,"","","",""]
["2015-11-30",null,null,null,null,null,null,"201511","",null,6,"","","",""]
["2015-10-30",null,null,null,null,null,null,"201510","",null,7,"","","",""]
["2015-09-30",null,-215,null,-295,null,null,"20159","",null,8,"","","",""]
["2015-08-31",null,null,null,null,null,null,"20158","",null,9,"","","",""]
["2015-07-31",null,null,null,null,null,null,"20157","",null,10,"","","",""]
["2015-06-30",null,72,null,56,null,null,"20156","",null,11,"","","",""]
["2015-05-29",null,null,null,null,null,null,"20155","",null,12,"","","",""]
["2015-04-30",null,null,null,null,null,null,"20154",""]
["2015-03-31",null,64,null,68,null,null,"20153",""]
["2015-02-26",null,null,null,null,null,null,"20152",""]
["2015-01-30",null,null,null,null,null,null,"20151",""]
["2014-12-31",null,-252,null,-386,null,null,"201412",""]
["2014-11-28",null,null,null,null,null,null,"201411",""]
["2014-10-31",null,null,null,null,null,null,"201410",""]
["2014-09-30",null,-336,null,-302,null,null,"20149",""]
["2014-08-29",null,null,null,null,null,null,"20148",""]
["2014-07-31",null,null,null,null,null,null,"20147",""]
["2014-06-30",null,-289,null,-277,null,null,"20146",""]
["2014-05-30",null,null,null,null,null,null,"20145",""]
["2014-04-30",null,null,null,null,null,null,"20144",""]
["2014-03-31",null,99,null,138,null,null,"20143",""]
["2014-02-27",null,null,null,null,null,null,"20142",""]
["2014-01-27",null,null,null,null,null,null,"20141",""]
["2013-12-31",null,131,null,195,null,null,"201312",""]
["2013-11-29",null,null,null,null,null,null,"201311",""]
["2013-10-31",null,null,null,null,null,null,"201310",""]
["2013-09-30",null,338,null,385,null,null,"20139",""]
["2013-08-30",null,null,null,null,null,null,"20138",""]
["2013-07-31",null,null,null,null,null,null,"20137",""]
["2013-06-28",null,256,null,305,null,null,"20136",""]
["2013-05-31",null,null,null,null,null,null,"20135",""]
["2013-04-30",null,null,null,null,null,null,"20134",""]
["2013-03-29",null,234,null,276,null,null,"20133",""]
["2013-02-27",null,null,null,null,null,null,"20132",""]
["2013-01-31",null,null,null,null,null,null,"20131",""]
[null,null,null,null,null,null,null,"",{"$f":"IF(B44=\"\",\"\",B44)","v":""}]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,""]

{"sheet":"保險業_營運狀況","index":20,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Z1435 元大人壽保險"]
["Data Field","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
["新契約費用率- 壽險",29.85,29.46,30.38,28.61,20.67,20.56,22.69,26.25]
["資金運用比率- 壽險",99.04,98.96,97.16,98.66,99.26,98.81,97.96,95.74]
["繼續率- 13個月- 壽險",88.36,87.09,86.76,85.97,90.61,96.91,97.5,97.76]
["繼續率- 25個月- 壽險",83.41,83.8,83.64,82.81,83.11,81.17,80.62,79.67]
["合併(Y/N)","N","N","N","N","N","N","N","N"]
[]
[]
["Data Field","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
["新契約費用率- 壽險",29.85,29.46,30.38,28.61,20.67,20.56,22.69,26.25]
["資金運用比率- 壽險",99.04,98.96,97.16,98.66,99.26,98.81,97.96,95.74]
["繼續率- 13個月- 壽險",88.36,87.09,86.76,85.97,90.61,96.91,97.5,97.76]
["繼續率- 25個月- 壽險",83.41,83.8,83.64,82.81,83.11,81.17,80.62,79.67]
[]
[null,{"$f":"YEAR(B17)","v":2014},2014,2014,2015,2015,2015,2015,{"$f":"YEAR(I17)","v":2016}]
[null,{"$f":"B2","v":"2014-06-30"},"2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
[{"$f":"A3","v":"新契約費用率- 壽險"},{"$f":"IF(B$16>=2013,HLOOKUP(B$17,$2:$7,2,0),HLOOKUP(B$17,$10:$14,2,0))","v":29.85},29.46,30.38,28.61,20.67,20.56,22.69,26.25]
[{"$f":"A4","v":"資金運用比率- 壽險"},{"$f":"IF(B$16>=2013,HLOOKUP(B$17,$2:$7,3,0),HLOOKUP(B$17,$10:$14,3,0))","v":99.04},98.96,97.16,98.66,99.26,98.81,97.96,95.74]
[{"$f":"A5","v":"繼續率- 13個月- 壽險"},{"$f":"IF(B$16>=2013,HLOOKUP(B$17,$2:$7,4,0),HLOOKUP(B$17,$10:$14,4,0))","v":88.36},87.09,86.76,85.97,90.61,96.91,97.5,97.76]
[{"$f":"A6","v":"繼續率- 25個月- 壽險"},{"$f":"IF(B$16>=2013,HLOOKUP(B$17,$2:$7,5,0),HLOOKUP(B$17,$10:$14,5,0))","v":83.41},83.8,83.64,82.81,83.11,81.17,80.62,79.67]

{"sheet":"財務比率分析","index":21,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["2885 元大金",null,null,null,null,null,null,null,"合併財務"]
["Data Field","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
["淨利息收益",3276132,3519421,3412294,3748664,4003971,4143462,3948247,4175522]
["手續費淨收益",2726668,3701768,3167767,3647065,4598553,3446529,1590951,3397124]
["保險業務收益",3180944,3022471,1628260,1725829,4312233,7432611,11308536,4564454]
["ROE－稅後",4.66,1.1599999999999999,1.38,2.2599999999999998,2.02,1.72,0.28999999999999998,1.69]
["ROA(A)稅後息前%",0.73,0.17,0.2,0.31,0.27,0.22,0.04,0.2]
["資產總額",1206511670,1252331096,1291764563,1411136604,1473858895,1493247378,1551145202,2041887921]
["總資產成長率",43.59,45.71,49.32,40.5,22.16,19.239999999999998,20.079999999999998,44.7]
["每股盈餘（元）",0.8,0.21,0.25,0.41,0.33,0.26,0.04,0.31]

{"sheet":"合併財務報表(累)","index":22,"n_rows":44,"n_cols":27,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
["2885 元大金","合併財報",null,null,null,null,null,null,null,null,null,null,null,"合併財報",null,null,null,null,null,null,null,"合併財報"]
["Data Field","2012-12-28","2013-12-31","2014-12-31","2015-12-31","2016-03-31",null,null,null,null,null,null,null,"Data Field","2012-12-28","2013-12-31","2014-12-31","2015-12-31","2016-03-31",null,null,"Data Field","2012-12-28","2013-12-31","2014-12-31","2015-12-31","2016-03-31"]
["現金及約當現金",36695058,27229111,47061183,41773169,59389025,null,null,null,null,null,null,null,"淨利息收益",10171744,9461591,13361073,15844344,4175522,null,null,"稅後淨利成長率",-52,19.95,103.38,-26.97,-17.03]
["存放及拆放同業",75523478,85619265,79450468,80771635,94684626,null,null,null,null,null,null,null,"手續費淨收益",10652821,10110462,12366026,13283098,3397124,null,null,"ROA(A)稅後息前%",0.84,0.96,1.52,0.84,0.2]
["公平價值變動－損益－金資",86217206,91573183,260202179,364746108,404145595,null,null,null,null,null,null,null,"保險業務收益",0,0,9092537,24779209,4564454,null,null,"ROE－稅後",4.2300000000000004,5.01,9.48,6.27,1.69]
["附賣回票券及債券投資",201015,250724,17643207,27052332,34990259,null,null,null,null,null,null,null,"FV變動-損益-金資及金債利益",3651926,3205456,4240248,7986529,3342670,null,null,"自有資本比率",147.61000000000001,148.68,146.66,141.87]
["應收款項",70389705,98302239,120807089,118852607,151651866,null,null,null,null,null,null,null,"備供出售金融資產已實現利益",220100,1017848,2528770,2997025,1674285,null,null,"每股淨值 (B)",15.33,16.010000000000002,16.73,17.02,16.8]
["貼現及放款",375712974,397268743,451629582,485843127,766313349,null,null,null,null,null,null,null,"持至到期日金融資產已實現利益",0,0,31440,32589,13455,null,null,"每股盈餘（元）",0.61,0.78,1.62,1.02,0.31]
["備供出售－金融資產",55519030,43612700,114343183,136286218,222376798,null,null,null,null,null,null,null,"權益法認列投資損益",7766,-123359,-17384,57079,87725,null,null,"普通股每股現金股利(元)",0.55000000000000004,0.65,0.64,0.36]
["持至到期－金融資產",2472129,7204646,51295128,83479054,88944779,null,null,null,null,null,null,null,"股利收入",436525,0,0,0,0]
["採權益法之長期股權投資",495769,805483,1927479,2054034,2308198,null,null,null,null,null,null,null,"不動產投資損益",0,14473,1596178,288664,42266]
["其他金融資產",35933660,60599155,76858249,129945260,120740748,null,null,null,null,null,null,null,"兌換損益",-702399,1798205,2418976,1858669,-2209833]
["不動產投資",0,4222882,7976225,6396805,6228448,null,null,null,null,null,null,null,"資產減損/ 迴轉",-149049,8404,-380822,-308679,-98577]
["固定資產",13224427,12417996,13379104,17311422,20738361,null,null,null,null,null,null,null,"待處分資產減損損失",0,0,0,0,0]
["無形資產",27287092,25497006,27042475,26198945,36882641,null,null,null,null,null,null,null,"待處分長投減損",0,0,0,0,0]
["其他資產",7348176,9181869,22115916,30434486,32493228,null,null,null,null,null,null,null,"租金收支",89264,68949,0,0,0]
["資產總額",788559333,865094056,1291764563,1551145202,2041887921,null,null,null,null,null,null,null,"處分固定資產損益",717458,0,0,0,0]
["央行及同業存款",13070340,13072480,5681005,32744363,53617517,null,null,null,null,null,null,null,"處分擔保品損益",25493,0,0,0,0]
["央行及同業融資",0,0,0,0,0,null,null,null,null,null,null,null,"攤銷出售不良債權損失",533924,797888,1020640,412499,82306]
["附買回票債券負債",30678684,23440116,89313850,154992859,159780242,null,null,null,null,null,null,null,"其他各項提存",0,0,0,0,0]
["存款及匯款",435399630,470505829,555769170,625561930,946326152,null,null,null,null,null,null,null,"收回呆帳及過期帳",0,0,0,0,0]
["什項負債",17286508,14180114,14350786,24645625,20317803,null,null,null,null,null,null,null,"處分投資損益",-679,0,0,0,0]
["負債總額",632638758,703461593,1106726165,1353781152,1823867518,null,null,null,null,null,null,null,"提存保險準備金(置淨收益)",0,0,0,0,0]
["普通股股本",100162105,98937235,101410666,107129605,119986478,null,null,null,null,null,null,null,"其他非利息淨損益",2816878,2337652,8352251,2557006,1369940]
["資本公積合計",34766307,33634947,33648021,35845672,37916488,null,null,null,null,null,null,null,"淨收益",28471772,28697569,54609933,69788032,16441337]
["法定盈餘公積",3646713,4259700,5030700,6677902,6677902,null,null,null,null,null,null,null,"信用卡呆帳費用",38162,-9121,392778,599536,400935]
["特別盈餘公積",2437871,2772158,909427,6549234,6549234,null,null,null,null,null,null,null,"放款呆帳費用",562763,731672,864276,495351,-94051]
["未分配盈餘",14406709,15653335,24180163,18234604,21502618,null,null,null,null,null,null,null,"提存各項保險責任金",0,0,9681361,24874422,4500653]
["少數股權",3090675,3221217,15337405,15253874,18581035,null,null,null,null,null,null,null,"營業費用合計(I/S)",19434985,18878147,25780738,30702170,7556657]
["股東權益總額",155920575,161632463,185038398,197364050,218020403,null,null,null,null,null,null,null,"繼續營業部門稅前純益",8435862,9096871,17890780,13116553,4077143]
["應付商業本票",5430915,8509446,14825780,4762459,49277316,null,null,null,null,null,null,null,"所得稅費用",1919060,1019550,1463407,1119078,564967]
["公平價值－損益－金融負債",13127988,29582483,85309269,96786712,111475222,null,null,null,null,null,null,null,"合併總損益",6516802,8077321,16427373,11997475,3512176]
["應付款項",65974035,68133258,132686510,144143105,164972392,null,null,null,null,null,null,null,"本期稅後淨利 (母公司)",6129872,7709994,16474314,10814545,3312457]
["待處分子公司負債",0,0,0,0,0,null,null,null,null,null,null,null,"少數股權淨利(損)",386930,367327,-46941,1182930,199719]
["與待出售非流動資產相關負",0,0,0,0,0,null,null,null,null,null,null,null,"每股盈餘（元）",0.61,0.78,1.62,1.02,0.31]
["應付公司債/金融債",30837029,31002148,54683089,58044635,74356789]
["其他借款(長短期)",2338328,1106179,9250609,29166061,30559415]
["特別股負債",0,0,0,0,3824663]
["應計退休金負債",1275883,1910880,3075415,3589799,0]
["其他金融負債",16752860,41772374,40635589,53530171,74187153]
["營業及負債準備",466558,246286,101145093,125813433,135172854]
[]
[]
["其它負債(準備金)",{"$f":"SUM($B$31:$B$41)","v":136203596},{"$f":"SUM($C$31:$C$41)","v":182263054},{"$f":"SUM($D$31:$D$41)","v":441611354},{"$f":"SUM($E$31:$E$41)","v":515836375},null,null,null,null,null,null,null,null,"其他收益",{"$f":"SUM(O6:O24)","v":7647207},{"$f":"SUM(P6:P24)","v":9125516},{"$f":"SUM(Q6:Q24)","v":19790297},{"$f":"SUM(R6:R24)","v":15881381}]

{"sheet":"合併財務報表(單)","index":23,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["2885 元大金"]
["Data Field","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31"]
["利息收入",4579136,5579960,5629688,5916785,6277218,6251170,6191672,6502115]
["利息支出",1303004,2060539,2217394,2168121,2273247,2107708,2243425,2326593]
["淨利息收益",3276132,3519421,3412294,3748664,4003971,4143462,3948247,4175522]
["手續費淨收益",2726668,3701768,3167767,3647065,4598553,3446529,1590951,3397124]
["保險業務收益",3180944,3022471,1628260,1725829,4312233,7432611,11308536,4564454]
["FV變動-損益-金資及金債利益",2056439,1108945,485501,3051415,2574008,-483865,2844971,3342670]
["備供出售金融資產已實現利益",407412,640454,47626,506455,618717,1494923,376930,1674285]
["持至到期日金融資產已實現利益",27150,3912,-7068,5523,24215,2851,0,13455]
["權益法認列投資損益",-7239,11116,-421,-1353,73068,40882,-55518,87725]
["股利收入",0,0,0,0,0,0,0,0]
["不動產投資損益",-109659,336385,1349172,51781,97535,40812,98536,42266]
["兌換損益",-500303,428184,1469899,375805,-508170,2682337,-691303,-2209833]
["資產減損/ 迴轉",27997,-17672,-225811,-60619,-20573,-61970,-165517,-98577]
["待處分資產減損損失",0,0,0,0,0,0,0,0]
["待處分長投減損",0,0,0,0,0,0,0,0]
["租金收支",0,0,0,0,0,0,0,0]
["處分固定資產損益",0,0,0,0,0,0,0,0]
["處分擔保品損益",0,0,0,0,0,0,0,0]
["攤銷出售不良債權損失",283256,129667,106957,106840,107505,91396,106758,82306]
["其他各項提存",0,0,0,0,0,0,0,0]
["收回呆帳及過期帳",0,0,0,0,0,0,0,0]
["處分投資損益",0,0,0,0,0,0,0,0]
["提存保險準備金(置淨收益)",0,0,0,0,0,0,0,0]
["其他非利息淨損益",6182868,728950,890767,787470,664021,347736,757779,1369940]
["淨收益",17551665,13613601,12324943,13944875,16545083,19177704,20120370,16441337]
["信用卡呆帳費用",1449,555186,-218348,65547,17600,135332,381057,400935]
["放款呆帳費用",7186,-440110,905015,-49680,216848,-26606,354789,-94051]
["提存各項保險責任金",3107666,3170005,1885496,1821569,4456639,7459769,11136445,4500653]
["營業費用- 用人費用",3398453,4235735,3947005,4378117,4665826,4552092,4247077,4238852]
["營業費用- 折舊及攤銷",545757,661455,636634,619926,527660,508661,495877,486041]
["營業費用- 業務及管理費",1961020,2923841,2564677,2420416,2586130,2803976,2896412,2831764]
["營業費用合計(I/S)",5905230,7821031,7148316,7418459,7779616,7864729,7639366,7556657]
["繼續營業部門稅前純益",8530134,2507489,2604464,4688980,4074380,3744480,608713,4077143]
["所得稅費用",490703,423177,90777,455876,217047,408571,37584,564967]
["繼續營業部門純益",8039431,2084312,2513687,4233104,3857333,3335909,571129,3512176]
["停業單位損益",0,0,0,0,0,0,0,0]
["非常項目",0,0,0,0,0,0,0,0]
["累計影響數",0,0,0,0,0,0,0,0]
["子公司董監酬勞及紅利",0,0,0,0,0,0,0,0]
["合併總損益",8039431,2084312,2513687,4233104,3857333,3335909,571129,3512176]
["本期稅後淨利 (母公司)",8114029,2175982,2576657,4107975,3477437,2838818,390315,3312457]
["少數股權淨利(損)",-74598,-91670,-62970,125129,379896,497091,180814,199719]
["每股盈餘（元）",0.8,0.21,0.25,0.41,0.33,0.26,0.04,0.31]
["每股盈餘－完全稀釋"]
["加權平均股本",101410670,101410670,101410670,101410670,104422590,105334840,105783370,108253050]
["發放特別股股息",0,0,0,0,0,0,0,0]
["稅前淨利(無保留意見)",8530134,2507489,2604464,4688980,4074380,3744480,608713,4077143]
["稅後淨利(無保留意見)",8114029,2175982,2576657,4107975,3477437,2838818,390315,3312457]
["每股盈餘－員工分紅費用化"]
["庫藏股數－母公司",0,0,0,0,0,0,15621,15621]
["庫藏股數－子公司持有",0,0,0,0,0,0,0,110254]
["稅前息前淨利",9833138,4568028,4821858,6857101,6347627,5852188,2852138,6403736]
["稅前息前折舊前淨利",10378895,5229483,5458492,7477027,6875287,6360849,3348015,6889777]
["常續性稅後淨利",8039431,2084312,2513687,4233104,3857333,3335909,571129,3512176]

{"sheet":"金融業與保險業","index":24,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["5852 元大銀",null,null,null,null,null,null,null,"Z1435 元大人壽保險"]
["Data Field","2013-12-31","2014-12-31","2015-12-31","2016-03-31",null,null,null,"Data Field","2013-12-31","2014-12-31","2015-12-31","2016-03-31"]
["合併(Y/N)","Y","Y","Y","Y",null,null,null,"合併(Y/N)","N","N","N","N"]
["淨利息收益",6115427,7000215,7745571,2108550,null,null,null,"保費收入",10125865,13538045,30264276,5690034]
["手續費淨收益",1689385,2063634,2580988,749358,null,null,null,"手續費收入",38936,32370,30289,7056]
["淨收益",9368593,11400848,12932764,3603509,null,null,null,"利息收入",2313434,2512274,3400981,974732]
["信用卡呆帳費用",0,0,0,0,null,null,null,"營業收入淨額",13244110,16900944,34044079,6482764]
["放款呆帳費用",720371,757128,886889,306772,null,null,null,"營業費用",839188,956350,1269345,288815]
["營業費用合計(I/S)",5239500,5632982,6405803,1627757,null,null,null,"本期稅後淨利 (母公司)",130596,-251600,-2263406,-385416]
["繼續營業部門稅前純益",3408722,5010738,5640072,1668980,null,null,null,"每股盈餘（元）",0.2,-0.72,-2.79,-0.48]
["所得稅費用",356517,468340,696099,218902,null,null,null,"保險業資本適足率(以上)",150,300,410.38]
["本期稅後淨利 (母公司)",3052205,4546935,4949974,1450078,null,null,null,"保險業資本適足率(以下)",200]
["每股盈餘（元）",0.84,1.21,1.26,0.37]
["自有資本比率",12.92,12.83,12.98]
["第一類資本占風險性資產比",10.18,9.19,9.49]
["逾期放款比率",0.31,0.21,0.2,0.21]
["備抵呆帳覆蓋率",404.96,606.61,671.17,621.02]