{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["สรุปงบประมาณรายเดือน","รายได้","ค่าใช้จ่ายด้านบุคลากร","ค่าใช้จ่ายในการดำเนินการ"],"not_rendered":{"charts":1,"defined_names":14},"read":"whole","date_system":"1900"}

{"sheet":"สรุปงบประมาณรายเดือน","index":0,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[0,1,0,3],[1,1,1,3],[1,4,1,5]]}
[null,"ชื่อบริษัท"]
[null,"งบประมาณรายเดือน",null,null,"วันที่"]
[]
[null,"ยอดรวมงบประมาณ","โดยประมาณ","ตามจริง","ส่วนต่าง"]
[null,"รายได้",{"$f":"รายได้[[#Totals],[โดยประมาณ]]","v":{"v":63300,"d":"63,300.00"}},{"$f":"รายได้[[#Totals],[ตามจริง]]","v":{"v":57450,"d":"57,450.00"}},{"$f":"ผลรวม[[#This Row],[ตามจริง]]-ผลรวม[[#This Row],[โดยประมาณ]]","v":{"v":-5850,"d":"-5,850.00 "}}]
[null,"ค่าใช้จ่าย",{"$f":"OperatingExpenses[[#Totals],[โดยประมาณ]]+PersonnelExpenses[[#Totals],[โดยประมาณ]]","v":{"v":54500,"d":"54,500.00"}},{"$f":"OperatingExpenses[[#Totals],[ตามจริง]]+PersonnelExpenses[[#Totals],[ตามจริง]]","v":{"v":49630,"d":"49,630.00"}},{"$f":"ผลรวม[[#This Row],[โดยประมาณ]]-ผลรวม[[#This Row],[ตามจริง]]","v":{"v":4870,"d":"4,870.00"}}]
[null,"ยอดคงเหลือ (รายได้ลบค่าใช้จ่าย)",{"$f":"C5-C6","v":{"v":8800,"d":"8,800.00"}},{"$f":"D5-D6","v":{"v":7820,"d":"7,820.00"}},{"$f":"ผลรวม[[#Totals],[ตามจริง]]-ผลรวม[[#Totals],[โดยประมาณ]]","v":{"v":-980,"d":"-980.00 "}}]
[]
[]
[null,"ค่าใช้จ่ายในการดำเนินการสูงสุด 5 อันดับของฉันมีอะไรบ้าง"]
[null,"รายจ่าย","จำนวน","% ของค่าใช้จ่าย","การลด 15%"]
[null,{"$f":"INDEX(OperatingExpenses[],MATCH(Top5Expenses[[#This Row],[จำนวน]],OperatingExpenses[จำนวนสูงสุด 5 อันดับ],0),1)","v":"การบำรุงรักษาและการซ่อมแซม"},{"$f":"LARGE(OperatingExpenses[จำนวนสูงสุด 5 อันดับ],1)","v":{"v":4600.000014,"d":"4,600.00"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]/$D$6","v":{"v":0.09268587576062866,"d":"9.3%"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]*0.15","v":{"v":690.0000021,"d":"690.00"}}]
[null,{"$f":"INDEX(OperatingExpenses[],MATCH(Top5Expenses[[#This Row],[จำนวน]],OperatingExpenses[จำนวนสูงสุด 5 อันดับ],0),1)","v":"อุปกรณ์ต่างๆ"},{"$f":"LARGE(OperatingExpenses[จำนวนสูงสุด 5 อันดับ],2)","v":{"v":4500.00002,"d":"4,500.00"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]/$D$6","v":{"v":0.09067096554503326,"d":"9.1%"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]*0.15","v":{"v":675.000003,"d":"675.00"}}]
[null,{"$f":"INDEX(OperatingExpenses[],MATCH(Top5Expenses[[#This Row],[จำนวน]],OperatingExpenses[จำนวนสูงสุด 5 อันดับ],0),1)","v":"เช่าหรือจำนอง"},{"$f":"LARGE(OperatingExpenses[จำนวนสูงสุด 5 อันดับ],3)","v":{"v":4500.000017,"d":"4,500.00"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]/$D$6","v":{"v":0.09067096548458595,"d":"9.1%"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]*0.15","v":{"v":675.00000255,"d":"675.00"}}]
[null,{"$f":"INDEX(OperatingExpenses[],MATCH(Top5Expenses[[#This Row],[จำนวน]],OperatingExpenses[จำนวนสูงสุด 5 อันดับ],0),1)","v":"ภาษี"},{"$f":"LARGE(OperatingExpenses[จำนวนสูงสุด 5 อันดับ],4)","v":{"v":3200.000021,"d":"3,200.00"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]/$D$6","v":{"v":0.06447713119081201,"d":"6.4%"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]*0.15","v":{"v":480.00000314999994,"d":"480.00"}}]
[null,{"$f":"INDEX(OperatingExpenses[],MATCH(Top5Expenses[[#This Row],[จำนวน]],OperatingExpenses[จำนวนสูงสุด 5 อันดับ],0),1)","v":"การโฆษณา"},{"$f":"LARGE(OperatingExpenses[จำนวนสูงสุด 5 อันดับ],5)","v":{"v":2500.000005,"d":"2,500.00"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]/$D$6","v":{"v":0.05037275851299617,"d":"5.0%"}},{"$f":"Top5Expenses[[#This Row],[จำนวน]]*0.15","v":{"v":375.00000074999997,"d":"375.00"}}]
[null,"ผลรวม",{"$f":"SUBTOTAL(109,Top5Expenses[จำนวน])","v":{"v":19300.000077000004,"d":"19,300.00"}},{"$f":"SUBTOTAL(109,Top5Expenses[% ของค่าใช้จ่าย])","v":{"v":0.388877696494056,"d":"38.9%"}},{"$f":"SUBTOTAL(109,Top5Expenses[การลด 15%])","v":{"v":2895.0000115499997,"d":"2,895.00"}}]

{"sheet":"รายได้","index":1,"n_rows":8,"n_cols":6,"rows_kept":8}
[null,{"$f":"COMPANY_NAME","v":"ชื่อบริษัท"}]
[null,{"$f":"BUDGET_Title","v":"งบประมาณรายเดือน"}]
[]
[null,"รายได้","โดยประมาณ","ตามจริง","จำนวนสูงสุด 5 อันดับ","ส่วนต่าง"]
[null,"ยอดขายสุทธิ",{"v":60000,"d":"60,000.00"},{"v":54000,"d":"54,000.00"},{"$f":"รายได้[[#This Row],[ตามจริง]]+(10^-6)*ROW(รายได้[[#This Row],[ตามจริง]])","v":{"v":54000.000005,"d":"54,000.00"}},{"$f":"รายได้[[#This Row],[ตามจริง]]-รายได้[[#This Row],[โดยประมาณ]]","v":{"v":-6000,"d":"-6,000.00 "}}]
[null,"รายได้จากดอกเบี้ย",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"รายได้[[#This Row],[ตามจริง]]+(10^-6)*ROW(รายได้[[#This Row],[ตามจริง]])","v":{"v":3000.000006,"d":"3,000.00"}},{"$f":"รายได้[[#This Row],[ตามจริง]]-รายได้[[#This Row],[โดยประมาณ]]","v":{"v":0,"d":"0.00"}}]
[null,"ยอดขายสินทรัพย์ (กำไร/ขาดทุน)",{"v":300,"d":"300.00"},{"v":450,"d":"450.00"},{"$f":"รายได้[[#This Row],[ตามจริง]]+(10^-6)*ROW(รายได้[[#This Row],[ตามจริง]])","v":{"v":450.000007,"d":"450.00"}},{"$f":"รายได้[[#This Row],[ตามจริง]]-รายได้[[#This Row],[โดยประมาณ]]","v":{"v":150,"d":"150.00"}}]
[null,"รายรับทั้งหมด",{"$f":"SUBTOTAL(109,รายได้[โดยประมาณ])","v":{"v":63300,"d":"63,300.00"}},{"$f":"SUBTOTAL(109,รายได้[ตามจริง])","v":{"v":57450,"d":"57,450.00"}},null,{"$f":"SUBTOTAL(109,รายได้[ส่วนต่าง])","v":{"v":-5850,"d":"-5,850.00 "}}]

{"sheet":"ค่าใช้จ่ายด้านบุคลากร","index":2,"n_rows":8,"n_cols":6,"rows_kept":8}
[null,{"$f":"COMPANY_NAME","v":"ชื่อบริษัท"}]
[null,{"$f":"BUDGET_Title","v":"งบประมาณรายเดือน"}]
[]
[null,"ค่าใช้จ่ายด้านบุคลากร","โดยประมาณ","ตามจริง","จำนวนสูงสุด 5 อันดับ","ส่วนต่าง"]
[null,"ค่าจ้าง",{"v":9500,"d":"9,500.00"},{"v":9600,"d":"9,600.00"},{"$f":"PersonnelExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(PersonnelExpenses[[#This Row],[ตามจริง]])","v":{"v":9600.000005,"d":"9,600.00"}},{"$f":"PersonnelExpenses[[#This Row],[โดยประมาณ]]-PersonnelExpenses[[#This Row],[ตามจริง]]","v":{"v":-100,"d":"-100.00 "}}]
[null,"สิทธิประโยชน์ของพนักงาน",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"$f":"PersonnelExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(PersonnelExpenses[[#This Row],[ตามจริง]])","v":{"v":0.000006,"d":"0.00"}},{"$f":"PersonnelExpenses[[#This Row],[โดยประมาณ]]-PersonnelExpenses[[#This Row],[ตามจริง]]","v":{"v":4000,"d":"4,000.00"}}]
[null,"ค่านายหน้า",{"v":5000,"d":"5,000.00"},{"v":4500,"d":"4,500.00"},{"$f":"PersonnelExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(PersonnelExpenses[[#This Row],[ตามจริง]])","v":{"v":4500.000007,"d":"4,500.00"}},{"$f":"PersonnelExpenses[[#This Row],[โดยประมาณ]]-PersonnelExpenses[[#This Row],[ตามจริง]]","v":{"v":500,"d":"500.00"}}]
[null,"ยอดรวมค่าใช้จ่ายด้านบุคลากร",{"$f":"SUBTOTAL(109,PersonnelExpenses[โดยประมาณ])","v":{"v":18500,"d":"18,500.00"}},{"$f":"SUBTOTAL(109,PersonnelExpenses[ตามจริง])","v":{"v":14100,"d":"14,100.00"}},null,{"$f":"SUBTOTAL(109,PersonnelExpenses[ส่วนต่าง])","v":{"v":4400,"d":"4,400.00"}}]

{"sheet":"ค่าใช้จ่ายในการดำเนินการ","index":3,"n_rows":25,"n_cols":6,"rows_kept":25}
[null,{"$f":"COMPANY_NAME","v":"ชื่อบริษัท"}]
[null,{"$f":"BUDGET_Title","v":"งบประมาณรายเดือน"}]
[]
[null,"ค่าใช้จ่ายในการดำเนินการ","โดยประมาณ","ตามจริง","จำนวนสูงสุด 5 อันดับ","ส่วนต่าง"]
[null,"การโฆษณา",{"v":3000,"d":"3,000.00"},{"v":2500,"d":"2,500.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":2500.000005,"d":"2,500.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":500,"d":"500.00"}}]
[null,"หนี้เสีย",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":2000.000006,"d":"2,000.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":0,"d":"0.00"}}]
[null,"ส่วนลดเงินสด",{"v":1500,"d":"1,500.00"},{"v":2175,"d":"2,175.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":2175.000007,"d":"2,175.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-675,"d":"-675.00 "}}]
[null,"ต้นทุนการจัดส่ง",{"v":2000,"d":"2,000.00"},{"v":1500,"d":"1,500.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":1500.000008,"d":"1,500.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":500,"d":"500.00"}}]
[null,"ค่าเสื่อมราคา",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":1000.000009,"d":"1,000.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":0,"d":"0.00"}}]
[null,"วันครบกำหนดและการสมัครใช้งาน",{"v":500,"d":"500.00"},{"v":525,"d":"525.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":525.00001,"d":"525.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-25,"d":"-25.00 "}}]
[null,"ค่าประกัน",{"v":1300,"d":"1,300.00"},{"v":1275,"d":"1,275.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":1275.000011,"d":"1,275.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":25,"d":"25.00"}}]
[null,"ดอกเบี้ย",{"v":2000,"d":"2,000.00"},{"v":2200,"d":"2,200.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":2200.000012,"d":"2,200.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-200,"d":"-200.00 "}}]
[null,"กฎหมายและการตรวจสอบ",{"v":1000,"d":"1,000.00"},{"v":800,"d":"800.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":800.000013,"d":"800.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":200,"d":"200.00"}}]
[null,"การบำรุงรักษาและการซ่อมแซม",{"v":4500,"d":"4,500.00"},{"v":4600,"d":"4,600.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":4600.000014,"d":"4,600.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-100,"d":"-100.00 "}}]
[null,"เครื่องใช้ในสำนักงาน",{"v":800,"d":"800.00"},{"v":750,"d":"750.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":750.000015,"d":"750.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":50,"d":"50.00"}}]
[null,"ค่าไปรษณีย์",{"v":400,"d":"400.00"},{"v":350,"d":"350.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":350.000016,"d":"350.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":50,"d":"50.00"}}]
[null,"เช่าหรือจำนอง",{"v":4100,"d":"4,100.00"},{"v":4500,"d":"4,500.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":4500.000017,"d":"4,500.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-400,"d":"-400.00 "}}]
[null,"รายจ่ายเกี่ยวกับการขาย",{"v":350,"d":"350.00"},{"v":400,"d":"400.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":400.000018,"d":"400.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-50,"d":"-50.00 "}}]
[null,"ค่าขนส่งและคลังสินค้า",{"v":900,"d":"900.00"},{"v":840,"d":"840.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":840.000019,"d":"840.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":60,"d":"60.00"}}]
[null,"อุปกรณ์ต่างๆ",{"v":5000,"d":"5,000.00"},{"v":4500,"d":"4,500.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":4500.00002,"d":"4,500.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":500,"d":"500.00"}}]
[null,"ภาษี",{"v":3000,"d":"3,000.00"},{"v":3200,"d":"3,200.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":3200.000021,"d":"3,200.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-200,"d":"-200.00 "}}]
[null,"โทรศัพท์",{"v":250,"d":"250.00"},{"v":280,"d":"280.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":280.000022,"d":"280.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":-30,"d":"-30.00 "}}]
[null,"สาธารณูปโภค",{"v":1400,"d":"1,400.00"},{"v":1385,"d":"1,385.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":1385.000023,"d":"1,385.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":15,"d":"15.00"}}]
[null,"อื่นๆ",{"v":1000,"d":"1,000.00"},{"v":750,"d":"750.00"},{"$f":"OperatingExpenses[[#This Row],[ตามจริง]]+(10^-6)*ROW(OperatingExpenses[[#This Row],[ตามจริง]])","v":{"v":750.000024,"d":"750.00"}},{"$f":"OperatingExpenses[[#This Row],[โดยประมาณ]]-OperatingExpenses[[#This Row],[ตามจริง]]","v":{"v":250,"d":"250.00"}}]
[null,"ยอดรวมค่าใช้จ่ายในการดำเนินการ",{"$f":"SUBTOTAL(109,OperatingExpenses[โดยประมาณ])","v":{"v":36000,"d":"36,000.00"}},{"$f":"SUBTOTAL(109,OperatingExpenses[ตามจริง])","v":{"v":35530,"d":"35,530.00"}},null,{"$f":"SUBTOTAL(109,OperatingExpenses[ส่วนต่าง])","v":{"v":470,"d":"470.00"}}]