{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["預算摘要","收入","人事支出","營運支出"],"not_rendered":{"charts":1,"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"預算摘要","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,5,1,17]]}
["公司名稱",null,null,"日期"]
["預算"]
["預算區域","預估","實際","差額"]
["收入",{"$f":"收入[[#Totals],[預估]]","v":{"v":63300,"d":"63,300.00"}},{"$f":"收入[[#Totals],[實際]]","v":{"v":57450,"d":"57,450.00"}},{"$f":"IF(預算摘要!$A4=\"收入\",預算摘要!$C4-預算摘要!$B4,預算摘要!$B4-預算摘要!$C4)","v":{"v":-5850,"d":"(5,850.00)"}}]
["人事支出",{"$f":"人事支出[[#Totals],[預估]]","v":{"v":18500,"d":"18,500.00"}},{"$f":"人事支出[[#Totals],[實際]]","v":{"v":14100,"d":"14,100.00"}},{"$f":"IF(預算摘要!$A5=\"收入\",預算摘要!$C5-預算摘要!$B5,預算摘要!$B5-預算摘要!$C5)","v":{"v":4400,"d":"4,400.00"}}]
["營運支出",{"$f":"營運支出[[#Totals],[預估]]","v":{"v":36000,"d":"36,000.00"}},{"$f":"營運支出[[#Totals],[實際]]","v":{"v":35530,"d":"35,530.00"}},{"$f":"IF(預算摘要!$A6=\"收入\",預算摘要!$C6-預算摘要!$B6,預算摘要!$B6-預算摘要!$C6)","v":{"v":470,"d":"470.00"}}]
["餘額 (收入扣除支出)",{"$f":"B4-B5-B6","v":{"v":8800,"d":"8,800.00"}},{"$f":"C4-C5-C6","v":{"v":7820,"d":"7,820.00"}},{"$f":"SUBTOTAL(109,表格2[差額])","v":{"v":-980,"d":"(980.00)"}}]

{"sheet":"收入","index":1,"n_rows":7,"n_cols":4,"rows_kept":7}
["公司名稱",null,null,"日期"]
["收入"]
["收入","預估","實際","差額"]
["淨銷售額",{"v":60000,"d":"60,000.00"},{"v":54000,"d":"54,000.00"},{"$f":"收入[[#This Row],[實際]]-收入[[#This Row],[預估]]","v":{"v":-6000,"d":"(6,000.00)"}}]
["利息收益",{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"},{"$f":"收入[[#This Row],[實際]]-收入[[#This Row],[預估]]","v":{"v":0,"d":"0.00"}}]
["資產銷售 (獲利/虧損)",{"v":300,"d":"300.00"},{"v":450,"d":"450.00"},{"$f":"收入[[#This Row],[實際]]-收入[[#This Row],[預估]]","v":{"v":150,"d":"150.00"}}]
["總收入",{"$f":"SUBTOTAL(109,收入[預估])","v":{"v":63300,"d":"63,300.00"}},{"$f":"SUBTOTAL(109,收入[實際])","v":{"v":57450,"d":"57,450.00"}},{"$f":"SUBTOTAL(109,收入[差額])","v":{"v":-5850,"d":"(5,850.00)"}}]

{"sheet":"人事支出","index":2,"n_rows":18,"n_cols":4,"rows_kept":18}
["公司名稱",null,null,"日期"]
["人事支出"]
["支出","預估","實際","差額"]
["薪資",{"v":9500,"d":"9,500.00"},{"v":9600,"d":"9,600.00"},{"$f":"人事支出[[#This Row],[預估]]-人事支出[[#This Row],[實際]]","v":{"v":-100,"d":"(100.00)"}}]
["員工津貼",{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"$f":"人事支出[[#This Row],[預估]]-人事支出[[#This Row],[實際]]","v":{"v":4000,"d":"4,000.00"}}]
["佣金",{"v":5000,"d":"5,000.00"},{"v":4500,"d":"4,500.00"},{"$f":"人事支出[[#This Row],[預估]]-人事支出[[#This Row],[實際]]","v":{"v":500,"d":"500.00"}}]
["人事支出總額",{"$f":"SUBTOTAL(109,人事支出[預估])","v":{"v":18500,"d":"18,500.00"}},{"$f":"SUBTOTAL(109,人事支出[實際])","v":{"v":14100,"d":"14,100.00"}},{"$f":"SUBTOTAL(109,人事支出[差額])","v":{"v":4400,"d":"4,400.00"}}]
{"$rows_empty":10}
[{"$nulls":3}," "]

{"sheet":"營運支出","index":3,"n_rows":24,"n_cols":9,"rows_kept":24}
[" 公司名稱",null,null,"日期"]
["營運支出"]
["支出","預估","實際","差額"]
["廣告",{"v":3000,"d":"3,000.00"},{"v":2500,"d":"2,500.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":500,"d":"500.00"}}]
["呆帳",{"v":2000,"d":"2,000.00"},{"v":2000,"d":"2,000.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":0,"d":"0.00"}}]
["現金折扣",{"v":1500,"d":"1,500.00"},{"v":2175,"d":"2,175.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-675,"d":"(675.00)"}}]
["配送成本",{"v":2000,"d":"2,000.00"},{"v":1500,"d":"1,500.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":500,"d":"500.00"}}]
["折舊",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":0,"d":"0.00"}}]
["會費與訂閱費用",{"v":500,"d":"500.00"},{"v":525,"d":"525.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-25,"d":"(25.00)"}}]
["保險",{"v":1300,"d":"1,300.00"},{"v":1275,"d":"1,275.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":25,"d":"25.00"}}]
["利息",{"v":2000,"d":"2,000.00"},{"v":2200,"d":"2,200.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-200,"d":"(200.00)"}}]
["法律與稽核",{"v":1000,"d":"1,000.00"},{"v":800,"d":"800.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":200,"d":"200.00"}}]
["保養及維修",{"v":4500,"d":"4,500.00"},{"v":4600,"d":"4,600.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-100,"d":"(100.00)"}}]
["辦公室用品",{"v":800,"d":"800.00"},{"v":750,"d":"750.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":50,"d":"50.00"}}]
["郵資",{"v":400,"d":"400.00"},{"v":350,"d":"350.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":50,"d":"50.00"}}]
["房租或貸款",{"v":4100,"d":"4,100.00"},{"v":4500,"d":"4,500.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-400,"d":"(400.00)"}}]
["銷售量 ",{"v":350,"d":"350.00"},{"v":400,"d":"400.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-50,"d":"(50.00)"}}]
["貨運與倉儲",{"v":900,"d":"900.00"},{"v":840,"d":"840.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":60,"d":"60.00"}},{"$nulls":4}," "]
["辦公室用品",{"v":5000,"d":"5,000.00"},{"v":4500,"d":"4,500.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":500,"d":"500.00"}}]
["稅金",{"v":3000,"d":"3,000.00"},{"v":3200,"d":"3,200.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-200,"d":"(200.00)"}}]
["電話",{"v":250,"d":"250.00"},{"v":280,"d":"280.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":-30,"d":"(30.00)"}}]
["公用事業費用",{"v":1400,"d":"1,400.00"},{"v":1385,"d":"1,385.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":15,"d":"15.00"}}]
["其他",{"v":1000,"d":"1,000.00"},{"v":750,"d":"750.00"},{"$f":"營運支出[[#This Row],[預估]]-營運支出[[#This Row],[實際]]","v":{"v":250,"d":"250.00"}}]
["營運支出總額",{"$f":"SUBTOTAL(109,營運支出[預估])","v":{"v":36000,"d":"36,000.00"}},{"$f":"SUBTOTAL(109,營運支出[實際])","v":{"v":35530,"d":"35,530.00"}},{"$f":"SUBTOTAL(109,營運支出[差額])","v":{"v":470,"d":"470.00"}}]