[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"detail-sidebar-cat-1-en-105":3,"doc-seo-171909-105":53,"doc-detail-171909-en":126},{"code":4,"msg":5,"data":6},0,"success",[7,14,19,24,29,34,39,44,49],{"id":8,"doc_module":9,"doc_module_name":10,"category_name":11,"show_sort_weight":12,"slug":13},11,1,"Template","Presentations",90,"presentations",{"id":15,"doc_module":9,"doc_module_name":10,"category_name":16,"show_sort_weight":17,"slug":18},12,"Resumes",80,"resumes",{"id":20,"doc_module":9,"doc_module_name":10,"category_name":21,"show_sort_weight":22,"slug":23},14,"Invoices",70,"invoices",{"id":25,"doc_module":9,"doc_module_name":10,"category_name":26,"show_sort_weight":27,"slug":28},15,"Posters",60,"posters",{"id":30,"doc_module":9,"doc_module_name":10,"category_name":31,"show_sort_weight":32,"slug":33},16,"Social Media",50,"social-media",{"id":35,"doc_module":9,"doc_module_name":10,"category_name":36,"show_sort_weight":37,"slug":38},17,"Forms",40,"forms",{"id":40,"doc_module":9,"doc_module_name":10,"category_name":41,"show_sort_weight":42,"slug":43},18,"Letters",30,"letters",{"id":45,"doc_module":9,"doc_module_name":10,"category_name":46,"show_sort_weight":47,"slug":48},21,"Paper Templates",5,"papers-templates",{"id":50,"doc_module":9,"doc_module_name":10,"category_name":51,"show_sort_weight":4,"slug":52},158,"General","general-158",{"code":4,"msg":54,"data":55},"ok",{"site_id":56,"language":57,"slug":58,"title":59,"keywords":60,"description":61,"schema_data":62,"social_meta":119,"head_meta":121,"extra_data":123,"updated_unix":125},105,"en","scenario-budget-planning-example","Scenario-Budget-Planning-Example","","Scenario-based budgeting planning example spreadsheet content focuses on constructing multiple budget scenarios using structured inputs and calculations. The data entries include recurring values, proportional factors, and resulting totals that vary across sections. It demonstrates how changing assumptions (e.g., multiplier rates and scenario-specific adjustments) affects computed amounts, including net differences between planned and baseline figures. The layout supports repeating blocks for comparable categories across scenarios.",{"@graph":63,"@context":118},[64,80,101],{"@type":65,"itemListElement":66},"BreadcrumbList",[67,71,74,77],{"item":68,"name":69,"@type":70,"position":9},"https://docshare.wps.com","Home","ListItem",{"item":72,"name":10,"@type":70,"position":73},"https://docshare.wps.com/template/",2,{"item":75,"name":51,"@type":70,"position":76},"https://docshare.wps.com/template/general/",3,{"item":78,"name":59,"@type":70,"position":79},"https://docshare.wps.com/template/scenario-budget-planning-example/171909/",4,{"url":78,"name":59,"@type":81,"image":82,"author":87,"headline":59,"publisher":90,"fileFormat":93,"inLanguage":57,"description":61,"dateModified":94,"datePublished":95,"encodingFormat":93,"isAccessibleForFree":96,"interactionStatistic":97},"DigitalDocument",{"url":83,"@type":84,"width":85,"height":86},"https://docshare.wps.com/thumbnails/scenario-budget-planning-example/171909.png","ImageObject",442,249,{"name":88,"@type":89},"Nguyễn Văn Học","Person",{"url":68,"name":91,"@type":92},"DocShare","Organization","application/vnd.openxmlformats-officedocument.spreadsheetml.sheet","2026-10-02","2026-09-01",true,{"@type":98,"interactionType":99,"userInteractionCount":76},"InteractionCounter",{"@type":100},"ViewAction",{"@type":102,"mainEntity":103},"FAQPage",[104,110,114],{"name":105,"@type":106,"acceptedAnswer":107},"What is the main purpose of this budget planning example?","Question",{"text":108,"@type":109},"It provides a scenario-based budgeting planning structure showing how inputs and assumptions drive computed budget outcomes.","Answer",{"name":111,"@type":106,"acceptedAnswer":112},"How do scenario changes affect results in the sheet?",{"text":113,"@type":109},"Adjusting factors and scenario-specific values changes intermediate calculations, which in turn updates final totals and net differences.",{"name":115,"@type":106,"acceptedAnswer":116},"What kinds of data fields are used in the scenario blocks?",{"text":117,"@type":109},"The sheet uses repeated numeric entries, multipliers/proportions, and calculated totals to model different budget scenarios consistently.","https://schema.org",{"og:url":78,"og:type":120,"og:title":59,"og:site_name":91,"og:description":61},"article",{"robots":122,"canonical":78},"index,follow",{"doc_id":124,"site_id":56},171909,1788287768,{"code":4,"msg":5,"data":127},{"doc_id":124,"user_id":128,"nickname":88,"user_avatar":129,"doc_module":9,"category_id":50,"category_name":51,"doc_title":59,"doc_description":61,"doc_content":130,"file_id":131,"file_url":132,"file_type":133,"file_size":134,"view_count":47,"is_deleted":4,"is_public":9,"is_downloadable":9,"audit_status":9,"page_count":9,"language":135,"language_code":57,"site_id":56,"html_lang":57,"table_of_contents":60,"faqs":136,"seo_title":137,"seo_description":61,"update_tm":125,"read_time":4},1374402739827,"https://ap-avatar.wpscdn.com/avatar/14000c97e7351f1a627?x-image-process=image/resize,m_fixed,w_180,h_180&k=1787885694763230660","0\n1\n2\n3\n4\n5\n6\n7\n8\n9\n10\n11\n12\n13\n14\n15\n16\n17\n18\n19\n20\n21\n22\n23\n24\n25\n17\n26\n19\n20\n21\n27\n28\n29\n30\n31\n32\n17\n19\n20\n21\n33\n34\n35\n34\n35\n36\n37\n38\n39\n40\n41\n42\n43\n44\n80000\n0.75\n60000\n45\n46\n15000\n0.8\n12000\n47\n48\n50000\n0.6\n30000\n49\n0\n0\n50\n145000\n102000\n43000\n51\n52\n50000\n1\n50000\n53\n54\n50000\n0.6\n30000\n55\n56\n40000\n0\n0\n57\n0\n0\n0\n0\n50\n140000\n80000\n60000\n58\n52\n125000\n1\n125000\n59\n60\n50000\n0.5\n25000\n61\n56\n100000\n0\n0\n62\n0\n0\n0\n0\n50\n275000\n150000\n125000\n63\n64\n150000\n1\n150000\n65\n66\n150000\n0.5\n75000\n67\n68\n150000\n1.3\n195000\n69\n70\n0\n50000\n71\n0\n0\n0\n50\n450000\n470000\n-20000\n72\n73\n60000\n1\n60000\n74\n75\n85000\n0.37\n31450\n76\n77\n30000\n0\n0\n78\n0\n0\n0\n79\n50\n175000\n91450\n83550\n80\n81\n12000\n0.5\n6000\n82\n83\n3000\n0.2\n600\n84\n0\n0\n0\n0\n50\n15000\n6600\n8400\n85\n1200000\n900050\n299950\n86\n-0.249958333333333\n17\n87\n88\n89\n90\n91\n92\n93\n94\n38\n95\n96\n97\n98\n99\n160000\n-24000\n136000\n100\n101\n120000\n-50000\n70000\n102\n103\n85000\n20000\n105000\n104\n105\n90000\n-12000\n78000\n106\n107\n40000\n-40000\n0\n108\n109\n175000\n175000\n110\n0\n0\n0\n50\n670000\n-106000\n564000\n111\n112\n55000\n-9000\n46000\n113\n114\n90000\n-15000\n75000\n115\n116\n35000\n-8000\n27000\n115\n117\n10000\n-5000\n5000\n118\n0\n0\n50\n190000\n-37000\n153000\n119\n120\n24000\n6000\n30000\n121\n122\n15000\n3000\n18000\n123\n124\n42000\n42000\n110\n125\n9000\n9000\n110\n0\n50\n90000\n9000\n99000\n126\n127\n15000\n-3000\n12000\n128\n129\n20000\n-18000\n2000\n130\n131\n15000\n-10000\n5000\n132\n133\n3000\n5000\n8000\n134\n135\n5000\n5000\n110\n0\n50\n58000\n-26000\n32000\n136\n137\n30000\n-15000\n15000\n138\n139\n25000\n-10000\n15000\n140\n141\n18000\n-3000\n15000\n142\n143\n20000\n20000\n110\n0\n0\n50\n93000\n-28000\n65000\n144\n145\n31000\n-8000\n23000\n146\n147\n3000\n-3000\n0\n148\n149\n20000\n-20000\n0\n150\n151\n10000\n-5000\n5000\n152\n153\n10000\n10000\n110\n0\n0\n50\n74000\n-36000\n38000\n154\n-224000\n155\n1175000\n951000\n156\n-0.19063829787234\n17\n87\n157\n89\n90\n91\n92\n158\n159\n160\n161\n-0.249958333333333\n162\n900050\n160\n163\n224000\n164\n951000\n165\n166\n-50950\n167\n168\n169\n170\n171\n17\n89\n90\n91\n92\n34\n35\n36\n37\n38\n39\n40\n41\n42\n43\n44\n80000\n0.75\n60000\n172\n46\n15000\n0.8\n12000\n47\n48\n50000\n0.6\n30000\n49\n0\n0\n50\n145000\n102000\n43000\n51\n52\n50000\n1\n50000\n53\n54\n50000\n0.75\n37500\n55\n56\n40000\n0\n0\n173\n0\n0\n0\n0\n50\n140000\n87500\n52500\n58\n52\n125000\n1\n125000\n59\n60\n50000\n0.75\n37500\n61\n56\n100000\n1.25\n125000\n174\n0\n0\n0\n0\n50\n275000\n287500\n-12500\n63\n64\n150000\n1\n150000\n65\n66\n150000\n0.5\n75000\n67\n68\n150000\n1\n150000\n175\n70\n0\n50000\n71\n176\n50000\n177\n0\n0\n50\n450000\n475000\n-25000\n72\n73\n60000\n1\n60000\n74\n75\n85000\n0.2\n17000\n178\n77\n30000\n0\n0\n78\n0\n0\n0\n50\n175000\n77000\n98000\n80\n81\n12000\n0.5\n6000\n82\n83\n3000\n0.2\n600\n84\n0\n0\n0\n0\n50\n15000\n6600\n8400\n85\n1200000\n1035600\n164400\n86\n-0.137\n17\n87\n88\n89\n90\n91\n92\n93\n94\n38\n95\n96\n97\n98\n99\n160000\n-16000\n144000\n179\n101\n120000\n-30000\n90000\n180\n103\n85000\n60000\n145000\n181\n105\n90000\n-10000\n80000\n106\n107\n40000\n-40000\n0\n108\n109\n175000\n175000\n110\n0\n0\n0\n50\n670000\n-36000\n634000\n111\n112\n55000\n-3000\n52000\n113\n114\n90000\n-7000\n83000\n115\n116\n35000\n-4000\n31000\n115\n117\n10000\n-3000\n7000\n182\n0\n0\n50\n190000\n-17000\n173000\n119\n120\n24000\n6000\n30000\n183\n122\n15000\n3000\n18000\n123\n124\n42000\n42000\n110\n125\n9000\n9000\n110\n0\n50\n90000\n9000\n99000\n126\n127\n15000\n-3000\n12000\n184\n129\n20000\n-18000\n2000\n130\n131\n15000\n-10000\n5000\n132\n133\n3000\n5000\n8000\n134\n135\n5000\n5000\n0\n50\n58000\n-26000\n32000\n136\n137\n30000\n-10000\n20000\n138\n139\n25000\n-25000\n0\n140\n141\n18000\n-3000\n15000\n142\n143\n20000\n4000\n24000\n185\n0\n0\n50\n93000\n-34000\n59000\n144\n145\n31000\n-8000\n23000\n146\n147\n3000\n-3000\n0\n148\n149\n20000\n-20000\n0\n150\n151\n10000\n-5000\n5000\n186\n153\n10000\n10000\n0\n0\n50\n74000\n-36000\n38000\n154\n-140000\n155\n1175000\n1035000\n156\n-0.119148936170213\n17\n87\n157\n89\n90\n91\n92\n158\n159\n187\n161\n-0.137\n162\n1035600\n187\n163\n140000\n164\n1035000\n165\n166\n600\n167\n168\n188\n170\n171\n17\n89\n90\n91\n92\n34\n35\n36\n37\n38\n39\n40\n189\n42\n43\n44\n80000\n0.75\n60000\n45\n46\n15000\n0.8\n12000\n47\n48\n50000\n0.6\n30000\n49\n190\n20000\n191\n0\n50\n145000\n122000\n23000\n51\n52\n50000\n1\n50000\n53\n54\n50000\n0.6\n30000\n55\n56\n40000\n0\n0\n57\n0\n0\n0\n0\n50\n140000\n80000\n60000\n58\n52\n125000\n1\n125000\n59\n60\n50000\n0.5\n25000\n61\n56\n100000\n0.3\n30000\n192\n0\n0\n0\n0\n50\n275000\n180000\n95000\n63\n64\n150000\n1\n150000\n65\n66\n150000\n0.25\n37500\n193\n68\n150000\n0.5\n75000\n194\n70\n0\n195\n0\n0\n0\n5","cbCaisBzc1omHWsH","https://ap.wps.com/l/cbCaisBzc1omHWsH","xlsx",82377,"English","[{\"question\":\"What is the main purpose of this budget planning example?\",\"answer\":\"It provides a scenario-based budgeting planning structure showing how inputs and assumptions drive computed budget outcomes.\"},{\"question\":\"How do scenario changes affect results in the sheet?\",\"answer\":\"Adjusting factors and scenario-specific values changes intermediate calculations, which in turn updates final totals and net differences.\"},{\"question\":\"What kinds of data fields are used in the scenario blocks?\",\"answer\":\"The sheet uses repeated numeric entries, multipliers/proportions, and calculated totals to model different budget scenarios consistently.\"}]","Scenario-Budget-Planning-Example | XLSX"]