{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["預算資料項目","預算報表","清單資料"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"預算資料項目","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"學校運動會預算"]
[{"$nulls":3}," 資料項目"]
[]
[null,"日期","項目類型","支出項目","預算成本","實際成本","預算超支 / 短缺","差額"]
[null,"2012-06-03","支出","辦公人員",{"v":3000,"d":"3,000.00"},{"v":2550,"d":"NT$2,550.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":450,"d":"NT$450.00"}}]
[null,"2012-06-03","支出","保全",{"v":7500,"d":"7,500.00"},{"v":6450,"d":"NT$6,450.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":1050,"d":"NT$1,050.00"}}]
[null,"2012-06-03","支出","活動工作人員",{"v":6000,"d":"6,000.00"},{"v":6300,"d":"NT$6,300.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-300,"d":"-NT$300.00"}}]
[null,"2012-06-03","支出","非員工活動工作人員",{"v":22500,"d":"22,500.00"},{"v":21720,"d":"NT$21,720.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":780,"d":"NT$780.00"}}]
[null,"2012-06-03","支出","制服",{"v":20100,"d":"20,100.00"},{"v":21990,"d":"NT$21,990.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-1890,"d":"-NT$1,890.00"}}]
[null,"2012-06-03","收入","門票營收",{"v":21300,"d":"21,300.00"},{"v":22500,"d":"NT$22,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-1200,"d":"-NT$1,200.00"}}]
[null,"2012-06-03","支出","一般用品",{"v":4800,"d":"4,800.00"},{"v":4350,"d":"NT$4,350.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":450,"d":"NT$450.00"}}]
[null,"2012-06-03","支出","學生州內差旅費",{"v":14700,"d":"14,700.00"},{"v":10500,"d":"NT$10,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":4200,"d":"NT$4,200.00"}}]
[null,"2012-06-03","支出","學生州內差旅費",{"v":22800,"d":"22,800.00"},{"v":21750,"d":"NT$21,750.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":1050,"d":"NT$1,050.00"}}]
[null,"2012-06-03","支出","一般用品",{"v":25500,"d":"25,500.00"},{"v":14250,"d":"NT$14,250.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":11250,"d":"NT$11,250.00"}}]
[null,"2012-06-03","支出","辦公室用品",{"v":19800,"d":"19,800.00"},{"v":6000,"d":"NT$6,000.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":13800,"d":"NT$13,800.00"}}]
[null,"2012-06-03","支出","轉出款項",{"v":25800,"d":"25,800.00"},{"v":10500,"d":"NT$10,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":15300,"d":"NT$15,300.00"}}]
[null,"2012-06-03","支出","雜項",{"v":4500,"d":"4,500.00"},{"v":4320,"d":"NT$4,320.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":180,"d":"NT$180.00"}}]
[null,"2012-06-03","收入","門票聯合收入",{"v":10200,"d":"10,200.00"},{"v":10500,"d":"NT$10,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-300,"d":"-NT$300.00"}}]
[null,"2012-06-03","收入","募捐",{"v":20100,"d":"20,100.00"},{"v":21000,"d":"NT$21,000.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-900,"d":"-NT$900.00"}}]
[null,"2012-06-03","收入","捐款",{"v":21600,"d":"21,600.00"},{"v":24000,"d":"NT$24,000.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-2400,"d":"-NT$2,400.00"}}]
[null,"2012-06-03","支出","學生跨州差旅費",{"v":26400,"d":"26,400.00"},{"v":22500,"d":"NT$22,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":3900,"d":"NT$3,900.00"}}]
[null,"2012-06-03","收入","捐款",{"v":24000,"d":"24,000.00"},{"v":21000,"d":"NT$21,000.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":3000,"d":"NT$3,000.00"}}]
[null,"2012-06-03","收入","轉帳",{"v":21600,"d":"21,600.00"},{"v":21000,"d":"NT$21,000.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":600,"d":"NT$600.00"}}]
[null,"2012-06-03","支出","教練診所 / 差旅費",{"v":18600,"d":"18,600.00"},{"v":24600,"d":"NT$24,600.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-6000,"d":"-NT$6,000.00"}}]
[null,"2012-06-03","收入","轉入款項",{"v":26400,"d":"26,400.00"},{"v":26250,"d":"NT$26,250.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":150,"d":"NT$150.00"}}]
[null,"2012-06-03","支出","制服",{"v":25500,"d":"25,500.00"},{"v":26250,"d":"NT$26,250.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-750,"d":"-NT$750.00"}}]
[null,"2012-06-03","支出","學生跨州差旅費",{"v":21300,"d":"21,300.00"},{"v":21300,"d":"NT$21,300.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"2012-06-03","收入","雜項",{"v":28500,"d":"28,500.00"},{"v":28470,"d":"NT$28,470.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":30,"d":"NT$30.00"}}]
[null,"2012-06-03","收入","募捐",{"v":21600,"d":"21,600.00"},{"v":21750,"d":"NT$21,750.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":0,"d":"0%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":-150,"d":"-NT$150.00"}}]
[null,"2012-06-03","支出","學生跨州差旅費",{"v":17400,"d":"17,400.00"},{"v":17070,"d":"NT$17,070.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":330,"d":"NT$330.00"}}]
[null,"2012-06-03","支出","辦公室用品",{"v":17100,"d":"17,100.00"},{"v":16500,"d":"NT$16,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":600,"d":"NT$600.00"}}]
[null,"2012-06-03","收入","門票營收",{"v":20100,"d":"20,100.00"},{"v":19500,"d":"NT$19,500.00"},{"$f":"--(預算表[[#This Row],[差額]]>0)","v":{"v":1,"d":"100%"}},{"$f":"預算表[[#This Row],[預算成本]]-預算表[[#This Row],[實際成本]]","v":{"v":600,"d":"NT$600.00"}}]

{"sheet":"預算報表","index":1,"n_rows":27,"n_cols":5,"rows_kept":27}
[]
[null,null,"學校運動會預算"]
[null,null,"  概覽"]
[]
[null,"收支"," 預算成本"," 實際成本"," 差額"]
[null,"支出",{"v":303300,"d":"NT$303,300.00"},{"v":258900,"d":"NT$258,900.00"},{"v":44400,"d":"NT$44,400.00"}]
[null,"一般用品",{"v":30300,"d":"NT$30,300.00"},{"v":18600,"d":"NT$18,600.00"},{"v":11700,"d":"NT$11,700.00"}]
[null,"活動工作人員",{"v":6000,"d":"NT$6,000.00"},{"v":6300,"d":"NT$6,300.00"},{"v":-300,"d":"-NT$300.00"}]
[null,"教練診所 / 差旅費",{"v":18600,"d":"NT$18,600.00"},{"v":24600,"d":"NT$24,600.00"},{"v":-6000,"d":"-NT$6,000.00"}]
[null,"制服",{"v":45600,"d":"NT$45,600.00"},{"v":48240,"d":"NT$48,240.00"},{"v":-2640,"d":"-NT$2,640.00"}]
[null,"非員工活動工作人員",{"v":22500,"d":"NT$22,500.00"},{"v":21720,"d":"NT$21,720.00"},{"v":780,"d":"NT$780.00"}]
[null,"保全",{"v":7500,"d":"NT$7,500.00"},{"v":6450,"d":"NT$6,450.00"},{"v":1050,"d":"NT$1,050.00"}]
[null,"學生跨州差旅費",{"v":65100,"d":"NT$65,100.00"},{"v":60870,"d":"NT$60,870.00"},{"v":4230,"d":"NT$4,230.00"}]
[null,"學生州內差旅費",{"v":37500,"d":"NT$37,500.00"},{"v":32250,"d":"NT$32,250.00"},{"v":5250,"d":"NT$5,250.00"}]
[null,"轉出款項",{"v":25800,"d":"NT$25,800.00"},{"v":10500,"d":"NT$10,500.00"},{"v":15300,"d":"NT$15,300.00"}]
[null,"雜項",{"v":4500,"d":"NT$4,500.00"},{"v":4320,"d":"NT$4,320.00"},{"v":180,"d":"NT$180.00"}]
[null,"辦公室用品",{"v":36900,"d":"NT$36,900.00"},{"v":22500,"d":"NT$22,500.00"},{"v":14400,"d":"NT$14,400.00"}]
[null,"辦公人員",{"v":3000,"d":"NT$3,000.00"},{"v":2550,"d":"NT$2,550.00"},{"v":450,"d":"NT$450.00"}]
[null,"收入",{"v":215400,"d":"NT$215,400.00"},{"v":215970,"d":"NT$215,970.00"},{"v":-570,"d":"-NT$570.00"}]
[null,"募捐",{"v":41700,"d":"NT$41,700.00"},{"v":42750,"d":"NT$42,750.00"},{"v":-1050,"d":"-NT$1,050.00"}]
[null,"門票聯合收入",{"v":10200,"d":"NT$10,200.00"},{"v":10500,"d":"NT$10,500.00"},{"v":-300,"d":"-NT$300.00"}]
[null,"門票營收",{"v":41400,"d":"NT$41,400.00"},{"v":42000,"d":"NT$42,000.00"},{"v":-600,"d":"-NT$600.00"}]
[null,"捐款",{"v":45600,"d":"NT$45,600.00"},{"v":45000,"d":"NT$45,000.00"},{"v":600,"d":"NT$600.00"}]
[null,"轉帳",{"v":21600,"d":"NT$21,600.00"},{"v":21000,"d":"NT$21,000.00"},{"v":600,"d":"NT$600.00"}]
[null,"轉入款項",{"v":26400,"d":"NT$26,400.00"},{"v":26250,"d":"NT$26,250.00"},{"v":150,"d":"NT$150.00"}]
[null,"雜項",{"v":28500,"d":"NT$28,500.00"},{"v":28470,"d":"NT$28,470.00"},{"v":30,"d":"NT$30.00"}]
[null,"總計",{"v":518700,"d":"NT$518,700.00"},{"v":474870,"d":"NT$474,870.00"},{"v":43830,"d":"NT$43,830.00"}]

{"sheet":"清單資料","index":2,"n_rows":19,"n_cols":4,"rows_kept":19}
[]
[{"$nulls":3},"學校運動會預算"]
[{"$nulls":3}," 編輯清單"]
[]
[null,"收入項目清單",null,"支出項目清單"]
[null,"門票營收",null,"辦公人員"]
[null,"門票聯合收入",null,"保全"]
[null,"募捐",null,"活動工作人員"]
[null,"捐款",null,"非員工活動工作人員"]
[null,"轉帳",null,"制服"]
[null,"轉入款項",null,"會場用品"]
[null,"雜項",null,"一般用品"]
[{"$nulls":3},"賽前餐點"]
[{"$nulls":3},"學生州內差旅費"]
[{"$nulls":3},"學生跨州差旅費"]
[{"$nulls":3},"教練診所 / 差旅費"]
[{"$nulls":3},"辦公室用品"]
[{"$nulls":3},"轉出款項"]
[{"$nulls":3},"雜項"]