{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["งบประมาณ 18 ช่วง"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"งบประมาณ 18 ช่วง","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[26,1,26,21]]}
[null,"งบประมาณบริษัท"]
[{"$nulls":6},"วันที่เริ่มต้น","2011-01-01","ระยะเวลาของช่วง (เป็นวัน)",null,14,"วันที่สิ้นสุด",{"$f":"TEXT(T5,\"[$-1070000]d/m/yyyy\")","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-ม.ค."},{"$f":"UPPER(TEXT(C5+DayInterval,\"dd-mmm\"))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},"ผลรวม","แนวโน้ม"]
[null,"รายรับสุทธิ",{"$f":"ตารางรายได้[[#Totals],[Week 1]]-ตารางค่าใช้จ่าย[[#Totals],[Week 1]]","v":{"v":1750,"d":"฿1,750.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 2]]-ตารางค่าใช้จ่าย[[#Totals],[Week 2]]","v":{"v":2236,"d":"฿2,236.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 3]]-ตารางค่าใช้จ่าย[[#Totals],[Week 3]]","v":{"v":1442,"d":"฿1,442.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 4]]-ตารางค่าใช้จ่าย[[#Totals],[Week 4]]","v":{"v":2253,"d":"฿2,253.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 5]]-ตารางค่าใช้จ่าย[[#Totals],[Week 5]]","v":{"v":1533,"d":"฿1,533.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 6]]-ตารางค่าใช้จ่าย[[#Totals],[Week 6]]","v":{"v":1086,"d":"฿1,086.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 7]]-ตารางค่าใช้จ่าย[[#Totals],[Week 7]]","v":{"v":1594,"d":"฿1,594.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 8]]-ตารางค่าใช้จ่าย[[#Totals],[Week 8]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 9]]-ตารางค่าใช้จ่าย[[#Totals],[Week 9]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 10]]-ตารางค่าใช้จ่าย[[#Totals],[Week 10]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 11]]-ตารางค่าใช้จ่าย[[#Totals],[Week 11]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 12]]-ตารางค่าใช้จ่าย[[#Totals],[Week 12]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 13]]-ตารางค่าใช้จ่าย[[#Totals],[Week 13]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 14]]-ตารางค่าใช้จ่าย[[#Totals],[Week 14]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 15]]-ตารางค่าใช้จ่าย[[#Totals],[Week 15]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 16]]-ตารางค่าใช้จ่าย[[#Totals],[Week 16]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 17]]-ตารางค่าใช้จ่าย[[#Totals],[Week 17]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Week 18]]-ตารางค่าใช้จ่าย[[#Totals],[Week 18]]","v":{"v":0,"d":"฿0.00"}},{"$f":"ตารางรายได้[[#Totals],[Total]]-ตารางค่าใช้จ่าย[[#Totals],[Total]]","v":{"v":11894,"d":"฿11,894.00"}}]
[]
["รายรับ"]
[null,"รายการรายได้ 1",{"v":3000,"d":"฿3,000.00"},{"v":3500,"d":"฿3,500.00"},{"v":2978,"d":"฿2,978.00"},{"v":3384,"d":"฿3,384.00"},{"v":2858,"d":"฿2,858.00"},{"v":2809,"d":"฿2,809.00"},{"v":3220,"d":"฿3,220.00"},{"$nulls":11},{"$f":"SUM(ตารางรายได้[[#This Row],[Week 1]:[Week 18]])","v":{"v":21749,"d":"฿21,749.00"}}]
[null,"รายการรายได้ 2",{"v":1150,"d":"฿1,150.00"},{"v":1200,"d":"฿1,200.00"},{"v":1144,"d":"฿1,144.00"},{"v":1400,"d":"฿1,400.00"},{"v":1358,"d":"฿1,358.00"},{"v":1154,"d":"฿1,154.00"},{"v":1245,"d":"฿1,245.00"},{"$nulls":11},{"$f":"SUM(ตารางรายได้[[#This Row],[Week 1]:[Week 18]])","v":{"v":8651,"d":"฿8,651.00"}}]
[null,"รายการรายได้ 3",{"v":300,"d":"฿300.00"},{"v":350,"d":"฿350.00"},{"v":392,"d":"฿392.00"},{"v":326,"d":"฿326.00"},{"v":381,"d":"฿381.00"},{"v":364,"d":"฿364.00"},{"v":315,"d":"฿315.00"},{"$nulls":11},{"$f":"SUM(ตารางรายได้[[#This Row],[Week 1]:[Week 18]])","v":{"v":2428,"d":"฿2,428.00"}}]
[null,"รายรับทั้งหมด",{"$f":"SUBTOTAL(109,ตารางรายได้[Week 1])","v":{"v":4450,"d":"฿4,450.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 2])","v":{"v":5050,"d":"฿5,050.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 3])","v":{"v":4514,"d":"฿4,514.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 4])","v":{"v":5110,"d":"฿5,110.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 5])","v":{"v":4597,"d":"฿4,597.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 6])","v":{"v":4327,"d":"฿4,327.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 7])","v":{"v":4780,"d":"฿4,780.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 8])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 9])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 10])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 11])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 12])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 13])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 14])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 15])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 16])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 17])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Week 18])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางรายได้[Total])","v":{"v":32828,"d":"฿32,828.00"}}]
[]
["รายจ่าย"]
[null,"ค่าจ้าง",{"v":1500,"d":"฿1,500.00"},{"v":1577,"d":"฿1,577.00"},{"v":1823,"d":"฿1,823.00"},{"v":1529,"d":"฿1,529.00"},{"v":1759,"d":"฿1,759.00"},{"v":1947,"d":"฿1,947.00"},{"v":1875,"d":"฿1,875.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":12010,"d":"฿12,010.00"}}]
[null,"ค่าเช่า",{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":7000,"d":"฿7,000.00"}}]
[null,"ค่าไฟ",{"v":40,"d":"฿40.00"},{"v":43,"d":"฿43.00"},{"v":40,"d":"฿40.00"},{"v":42,"d":"฿42.00"},{"v":45,"d":"฿45.00"},{"v":40,"d":"฿40.00"},{"v":42,"d":"฿42.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":292,"d":"฿292.00"}}]
[null,"ค่าโทรศัพท์",{"v":12,"d":"฿12.00"},{"v":11,"d":"฿11.00"},{"v":13,"d":"฿13.00"},{"v":14,"d":"฿14.00"},{"v":11,"d":"฿11.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":91,"d":"฿91.00"}}]
[null,"ค่าอินเทอร์เน็ต",{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"v":15,"d":"฿15.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":105,"d":"฿105.00"}}]
[null,"ค่าน้ำ",{"v":11,"d":"฿11.00"},{"v":10,"d":"฿10.00"},{"v":13,"d":"฿13.00"},{"v":10,"d":"฿10.00"},{"v":13,"d":"฿13.00"},{"v":10,"d":"฿10.00"},{"v":12,"d":"฿12.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":79,"d":"฿79.00"}}]
[null,"ค่าแก้ส",{"v":23,"d":"฿23.00"},{"v":27,"d":"฿27.00"},{"v":26,"d":"฿26.00"},{"v":27,"d":"฿27.00"},{"v":22,"d":"฿22.00"},{"v":29,"d":"฿29.00"},{"v":21,"d":"฿21.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":175,"d":"฿175.00"}}]
[null,"ค่ากำจัดขยะ",{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"v":4,"d":"฿4.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":28,"d":"฿28.00"}}]
[null,"ค่าเคเบิลทีวี",{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":70,"d":"฿70.00"}}]
[null,"ค่าเครื่องใช้สำนักงาน",{"v":25,"d":"฿25.00"},{"v":57,"d":"฿57.00"},{"v":68,"d":"฿68.00"},{"v":146,"d":"฿146.00"},{"v":125,"d":"฿125.00"},{"v":111,"d":"฿111.00"},{"v":132,"d":"฿132.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":664,"d":"฿664.00"}}]
[null,"ค่าประกัน",{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"v":60,"d":"฿60.00"},{"$nulls":11},{"$f":"SUM(ตารางค่าใช้จ่าย[[#This Row],[Week 1]:[Week 18]])","v":{"v":420,"d":"฿420.00"}}]
[null,"ค่าใช้จ่ายทั้งหมด",{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 1])","v":{"v":2700,"d":"฿2,700.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 2])","v":{"v":2814,"d":"฿2,814.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 3])","v":{"v":3072,"d":"฿3,072.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 4])","v":{"v":2857,"d":"฿2,857.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 5])","v":{"v":3064,"d":"฿3,064.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 6])","v":{"v":3241,"d":"฿3,241.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 7])","v":{"v":3186,"d":"฿3,186.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 8])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 9])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 10])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 11])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 12])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 13])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 14])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 15])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 16])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 17])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Week 18])","v":{"v":0,"d":"฿0.00"}},{"$f":"SUBTOTAL(109,ตารางค่าใช้จ่าย[Total])","v":{"v":20934,"d":"฿20,934.00"}}]