{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["支出","收入","摘要"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"支出","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"活動預算表\n[活動名稱]"]
[{"$nulls":7}," 支出"]
[]
[{"$nulls":7},"預估","實際"]
[null,null,"總支出",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"NT$1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"NT$395.00"}}]
[]
[null,null,"場地","預估","實際",null,"茶點","預估","實際"]
[null,null,"會議室和禮堂地費",{"v":500,"d":"NT$500.00"},{"v":250,"d":"NT$250.00"},null,"食物"]
[null,null,"現場工作人員",{"v":400,"d":"NT$400.00"},{"v":50,"d":"NT$50.00"},null,"飲料"]
[null,null,"設備",{"$nulls":3},"桌巾"]
[null,null,"桌椅",{"$nulls":3},"工作人員和小費"]
[null,null,"合計",{"$f":"SUBTOTAL(109,表格1[預估])","v":{"v":900,"d":"NT$900.00"}},{"$f":"SUBTOTAL(109,表格1[實際])","v":{"v":300,"d":"NT$300.00"}},null,"合計",{"$f":"SUBTOTAL(109,表格5[預估])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,表格5[實際])","v":{"v":0,"d":"NT$0.00"}}]
[]
[null,null,"佈置裝飾","預估","實際",null,"節目","預估","實際"]
[null,null,"花飾",{"v":200,"d":"NT$200.00"},{"v":50,"d":"NT$50.00"},null,"表演者"]
[null,null,"蠟燭",{"$nulls":3},"演講者"]
[null,null,"燈光",{"$nulls":3},"旅遊"]
[null,null,"氣球",{"$nulls":3},"住宿費"]
[null,null,"紙類用品",{"$nulls":3},"其他"]
[null,null,"合計",{"$f":"SUBTOTAL(109,表格2[預估])","v":{"v":200,"d":"NT$200.00"}},{"$f":"SUBTOTAL(109,表格2[實際])","v":{"v":50,"d":"NT$50.00"}},null,"合計",{"$f":"SUBTOTAL(109,表格6[預估])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,表格6[實際])","v":{"v":0,"d":"NT$0.00"}}]
[]
[null,null,"宣傳","預估","實際",null,"獎品","預估","實際"]
[null,null,"平面設計",{"v":45,"d":"NT$45.00"},{"v":45,"d":"NT$45.00"},null,"獎徽/獎牌/獎盃"]
[null,null,"影印/列印",{"$nulls":3},"禮物"]
[null,null,"郵資",{"$nulls":3},"合計",{"$f":"SUBTOTAL(109,表格7[預估])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,表格7[實際])","v":{"v":0,"d":"NT$0.00"}}]
[null,null,"合計",{"$f":"SUBTOTAL(109,表格3[預估])","v":{"v":45,"d":"NT$45.00"}},{"$f":"SUBTOTAL(109,表格3[實際])","v":{"v":45,"d":"NT$45.00"}}]
[]
[null,null,"其他","預估","實際"]
[null,null,"電話"]
[null,null,"交通"]
[null,null,"文具用品"]
[null,null,"傳真服務"]
[null,null,"合計",{"$f":"SUBTOTAL(109,表格4[預估])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,表格4[實際])","v":{"v":0,"d":"NT$0.00"}}]

{"sheet":"收入","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"活動預算表\n[活動名稱]"]
[{"$nulls":5}," 收入"]
[]
[{"$nulls":5},"預估","實際"]
[null,"總收入",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"NT$1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"NT$1,831.00"}}]
[]
[null,"門票"]
[null,"預估","實際",null,null,"預估","實際"]
[null,300,278,"成人 @",{"v":5,"d":"NT$5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"NT$1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"NT$1,390.00"}}]
[null,197,195,"兒童 @",{"v":2,"d":"NT$2.00"},{"$f":"B12*E12","v":{"v":394,"d":"NT$394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"NT$390.00"}}]
[null,42,51,"其他 @",{"v":1,"d":"NT$1.00"},{"$f":"B13*E13","v":{"v":42,"d":"NT$42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"NT$51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"NT$1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"NT$1,831.00"}}]
[]
[null,"節目廣告"]
[null,"預估","實際",null,null,"預估","實際"]
[{"$nulls":3},"封面 @",null,{"$f":"B18*E18","v":{"v":0,"d":"NT$0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"半版 @",null,{"$f":"B19*E19","v":{"v":0,"d":"NT$0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"1/4 版 @",null,{"$f":"B20*E20","v":{"v":0,"d":"NT$0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"NT$0.00"}}]
[]
[null,"參展商/廠商"]
[null,"預估","實際",null,null,"預估","實際"]
[{"$nulls":3},"大型攤位 @",null,{"$f":"B25*E25","v":{"v":0,"d":"NT$0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"中型攤位 @",null,{"$f":"B26*E26","v":{"v":0,"d":"NT$0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"小型攤位 @",null,{"$f":"B27*E27","v":{"v":0,"d":"NT$0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"NT$0.00"}}]
[]
[null,"銷售項目"]
[null,"預估","實際",null,null,"預估","實際"]
[{"$nulls":3},"項目 @",null,{"$f":"B32*E32","v":{"v":0,"d":"NT$0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"項目 @",null,{"$f":"B33*E33","v":{"v":0,"d":"NT$0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"項目 @",null,{"$f":"B34*E34","v":{"v":0,"d":"NT$0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":3},"項目 @",null,{"$f":"B35*E35","v":{"v":0,"d":"NT$0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"NT$0.00"}}]

{"sheet":"摘要","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"活動預算表\n[活動名稱]"]
[{"$nulls":5},"損益摘要"]
[]
[{"$nulls":5},"預估","實際"]
[null,"總收入",{"$nulls":3},{"$f":"收入!F7","v":{"v":1936,"d":"NT$1,936.00"}},{"$f":"收入!G7","v":{"v":1831,"d":"NT$1,831.00"}}]
[null,"總支出",{"$nulls":3},{"$f":"支出!H7","v":{"v":1145,"d":"NT$1,145.00"}},{"$f":"支出!I7","v":{"v":395,"d":"NT$395.00"}}]
[null,"總收益 (或損失)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"NT$791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"NT$1,436.00"}}]