{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["支出","收入","摘要"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"支出","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,0,0,6],[1,0,1,6],[12,0,12,2],[12,4,12,6],[20,0,20,2],[20,4,20,6],[26,0,26,2]]}
["活動預算：[活動名稱]"]
[" > 支出"]
[]
[{"$nulls":5},"預估","實額"]
["總支出",{"$nulls":4},{"$f":"SUM(B12,B20,B26,B33,F12,F20,F25)","v":{"v":114500,"d":"$114,500.00"}},{"$f":"SUM(C12,C20,C26,C33,G12,G20,G25)","v":{"v":39500,"d":"$39,500.00"}}]
[]
["場地","預估","實額",null,"餐點","預估","實額"]
["房間與大廳費用",{"v":50000,"d":"$50,000.00"},{"v":25000,"d":"$25,000.00"},null,"食物"]
["現場工作人員",{"v":40000,"d":"$40,000.00"},{"v":5000,"d":"$5,000.00"},null,"飲料"]
["設備",{"$nulls":3},"桌布"]
["桌椅",{"$nulls":3},"工作人員與小費"]
["合計：",{"$f":"SUBTOTAL(109,表格1[預估])","v":{"v":90000,"d":"$90,000.00"}},{"$f":"SUBTOTAL(109,表格1[實額])","v":{"v":30000,"d":"$30,000.00"}},null,"合計：",{"$f":"SUBTOTAL(109,表格5[預估])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,表格5[實額])","v":{"v":0,"d":"$0.00"}}]
[]
["佈置","預估","實額",null,"節目單","預估","實額"]
["花",{"v":20000,"d":"$20,000.00"},{"v":5000,"d":"$5,000.00"},null,"表演人員"]
["蠟燭",{"$nulls":3},"演講人"]
["燈光",{"$nulls":3},"旅行"]
["氣球",{"$nulls":3},"飯店"]
["紙類",{"$nulls":3},"其他："]
["合計：",{"$f":"SUBTOTAL(109,表格2[預估])","v":{"v":20000,"d":"$20,000.00"}},{"$f":"SUBTOTAL(109,表格2[實額])","v":{"v":5000,"d":"$5,000.00"}},null,"合計：",{"$f":"SUBTOTAL(109,表格6[預估])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,表格6[實額])","v":{"v":0,"d":"$0.00"}}]
[]
["宣傳","預估","實額",null,"獎品","預估","實額"]
["美編",{"v":4500,"d":"$4,500.00"},{"v":4500,"d":"$4,500.00"},null,"彩帶/徽章/紀念品"]
["影印/列印",{"$nulls":3},"禮物"]
["郵費",{"$nulls":3},"合計：",{"$f":"SUBTOTAL(109,表格7[預估])","v":{"v":0,"d":"$0.00"}}]
["合計：",{"$f":"SUBTOTAL(109,表格3[預估])","v":{"v":4500,"d":"$4,500.00"}},{"$f":"SUBTOTAL(109,表格3[實額])","v":{"v":4500,"d":"$4,500.00"}}]
[]
["雜項","預估","實額"]
["電話"]
["交通"]
["文具"]
["傳真服務"]
["合計：",{"$f":"SUBTOTAL(109,表格4[預估])","v":{"v":0,"d":"$0.00"}},{"$f":"SUBTOTAL(109,表格4[實額])","v":{"v":0,"d":"$0.00"}}]

{"sheet":"收入","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"merged":[[0,0,0,5],[1,0,1,5],[12,0,12,5],[19,0,19,5],[26,0,26,5]]}
[{"$f":"支出!A1","v":"活動預算：[活動名稱]"}]
[" > 收入"]
[]
[{"$nulls":4},"預估","實額"]
["總收入",{"$nulls":3},{"$f":"SUM(E12,E19,E26,E34)","v":{"v":193600,"d":"$193,600.00"}},{"$f":"SUM(F12,F19,F26,F34)","v":{"v":183100,"d":"$183,100.00"}}]
[]
["入場費"]
["預估","實額",null,null,"預估","實額"]
[300,278,"成人 @",{"v":500,"d":"$500.00"},{"$f":"A9*D9","v":{"v":150000,"d":"$150,000.00"}},{"$f":"B9*D9","v":{"v":139000,"d":"$139,000.00"}}]
[197,195,"孩童 @",{"v":200,"d":"$200.00"},{"$f":"A10*D10","v":{"v":39400,"d":"$39,400.00"}},{"$f":"B10*D10","v":{"v":39000,"d":"$39,000.00"}}]
[42,51,"其他：",{"v":100,"d":"$100.00"},{"$f":"A11*D11","v":{"v":4200,"d":"$4,200.00"}},{"$f":"B11*D11","v":{"v":5100,"d":"$5,100.00"}}]
[{"$nulls":4},{"$f":"SUM(E9:E11)","v":{"v":193600,"d":"$193,600.00"}},{"$f":"SUM(F9:F11)","v":{"v":183100,"d":"$183,100.00"}}]
[]
["節目單中的廣告"]
["預估","實額",null,null,"預估","實額"]
[null,null,"封面 @",null,{"$f":"A16*D16","v":{"v":0,"d":"$0.00"}},{"$f":"B16*D16","v":{"v":0,"d":"$0.00"}}]
[null,null,"半版 @",null,{"$f":"A17*D17","v":{"v":0,"d":"$0.00"}},{"$f":"B17*D17","v":{"v":0,"d":"$0.00"}}]
[null,null,"四分之一版 @",null,{"$f":"A18*D18","v":{"v":0,"d":"$0.00"}},{"$f":"B18*D18","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":4},{"$f":"SUM(E16:E18)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F16:F18)","v":{"v":0,"d":"$0.00"}}]
[]
["參展者/廠商"]
["預估","實額",null,null,"預估","實額"]
[null,null,"大型攤位 @",null,{"$f":"A23*D23","v":{"v":0,"d":"$0.00"}},{"$f":"B23*D23","v":{"v":0,"d":"$0.00"}}]
[null,null,"中型攤位 @",null,{"$f":"A24*D24","v":{"v":0,"d":"$0.00"}},{"$f":"B24*D24","v":{"v":0,"d":"$0.00"}}]
[null,null,"小型攤位 @",null,{"$f":"A25*D25","v":{"v":0,"d":"$0.00"}},{"$f":"B25*D25","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":4},{"$f":"SUM(E23:E25)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F23:F25)","v":{"v":0,"d":"$0.00"}}]
[]
["物品銷售"]
["預估","實額",null,null,"預估","實額"]
[null,null,"項目 @",null,{"$f":"A30*D30","v":{"v":0,"d":"$0.00"}},{"$f":"B30*D30","v":{"v":0,"d":"$0.00"}}]
[null,null,"項目 @",null,{"$f":"A31*D31","v":{"v":0,"d":"$0.00"}},{"$f":"B31*D31","v":{"v":0,"d":"$0.00"}}]
[null,null,"項目 @",null,{"$f":"A32*D32","v":{"v":0,"d":"$0.00"}},{"$f":"B32*D32","v":{"v":0,"d":"$0.00"}}]
[null,null,"項目 @",null,{"$f":"A33*D33","v":{"v":0,"d":"$0.00"}},{"$f":"B33*D33","v":{"v":0,"d":"$0.00"}}]
[{"$nulls":4},{"$f":"SUM(E30:E33)","v":{"v":0,"d":"$0.00"}},{"$f":"SUM(F30:F33)","v":{"v":0,"d":"$0.00"}}]

{"sheet":"摘要","index":2,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[0,0,0,5],[1,0,1,5]]}
[{"$f":"支出!A1","v":"活動預算：[活動名稱]"}]
[" > 盈餘 - 損失摘要"]
[]
[null,"預估","實額"]
["總收入",{"$f":"收入!E5","v":{"v":193600,"d":"$193,600.00"}},{"$f":"收入!F5","v":{"v":183100,"d":"$183,100.00"}}]
["總支出",{"$f":"支出!F5","v":{"v":114500,"d":"$114,500.00"}},{"$f":"支出!G5","v":{"v":39500,"d":"$39,500.00"}}]
["總盈餘 (或損失)",{"$f":"B5-B6","v":{"v":79100,"d":"$79,100.00"}},{"$f":"C5-C6","v":{"v":143600,"d":"$143,600.00"}}]