{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["非營利預算"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"非營利預算","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"非營利預算",{"$nulls":3},"會計年度",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"FY \",FY-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"}]
[null,"營收","去年","預算","實際額","差異","+/- 去年"]
[null,"募款和活動",4500000,6000000,5400000,{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[預算]]","v":{"v":-600000,"d":"(600000)"}},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[去年]]","v":900000}]
[null,"基金會",1500000,1500000,1500000,{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[預算]]","v":0},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[去年]]","v":0}]
[null,"捐款",900000,1200000,600000,{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[預算]]","v":{"v":-600000,"d":"(600000)"}},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[去年]]","v":{"v":-300000,"d":"(300000)"}}]
[null,"利息收入",{"$nulls":3},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[預算]]","v":0},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[去年]]","v":0}]
[null,"雜項",{"$nulls":3},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[預算]]","v":0},{"$f":"收入表[[#This Row],[實際額]]-收入表[[#This Row],[去年]]","v":0}]
[null,"合計",{"$f":"SUBTOTAL(109,收入表[去年])","v":{"v":6900000,"d":"NT$6,900,000"}},{"$f":"SUBTOTAL(109,收入表[預算])","v":{"v":8700000,"d":"NT$8,700,000"}},{"$f":"SUBTOTAL(109,收入表[實際額])","v":{"v":7500000,"d":"NT$7,500,000"}},{"$f":"SUBTOTAL(109,收入表[差異])","v":{"v":-1200000,"d":"NT$1,200,000"}},{"$f":"SUBTOTAL(105,收入表[+/- 去年])","v":{"v":-300000,"d":"NT$300,000"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"FY \",FY-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",FY)","v":"FY 2012"}]
[null,"費用","去年","預算","實際額","差異","+/- 去年"]
[null,"薪資",{"v":450000,"d":"450,000 "},{"v":900000,"d":"900,000 "},{"v":900000,"d":"900,000 "},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":450000,"d":"450,000 "}}]
[null,"津貼",{"v":150000,"d":"150,000 "},{"v":225000,"d":"225,000 "},{"v":234000,"d":"234,000 "},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":9000,"d":"9,000 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":84000,"d":"84,000 "}}]
[null,"租金",{"v":180000,"d":"180,000 "},{"v":180000,"d":"180,000 "},{"v":180000,"d":"180,000 "},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"水電瓦斯費",{"v":30000,"d":"30,000 "},{"v":36000,"d":"36,000 "},{"v":34500,"d":"34,500 "},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":-1500,"d":"(1,500)"}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":4500,"d":"4,500 "}}]
[null,"差旅和會議",{"v":75000,"d":"75,000 "},{"v":60000,"d":"60,000 "},{"v":84000,"d":"84,000 "},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":24000,"d":"24,000 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":9000,"d":"9,000 "}}]
[null,"專業費用",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"行銷/廣告",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"保險",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"電話",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"Web 費用 (網站、會議室等)",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"設備",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"辦公用品",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"郵資",{"$nulls":3},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[預算]]","v":{"v":0,"d":"0 "}},{"$f":"費用表[[#This Row],[實際額]]-費用表[[#This Row],[去年]]","v":{"v":0,"d":"0 "}}]
[null,"合計",{"$f":"SUBTOTAL(109,費用表[去年])","v":{"v":885000,"d":"NT$885,000"}},{"$f":"SUBTOTAL(109,費用表[預算])","v":{"v":1401000,"d":"NT$1,401,000"}},{"$f":"SUBTOTAL(109,費用表[實際額])","v":{"v":1432500,"d":"NT$1,432,500"}},{"$f":"SUBTOTAL(109,費用表[差異])","v":{"v":31500,"d":"NT$31,500"}},{"$f":"SUBTOTAL(109,費用表[+/- 去年])","v":{"v":547500,"d":"NT$547,500"}}]