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

{"sheet":"งบประมาณประจำเดือนส่วนบุคคล","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"งบประมาณประจำเดือนส่วนบุคคล"]
[]
[]
[]
[null,"ประมาณการรายได้ประจำเดือน","รายได้ 1",null,{"v":4300,"d":"฿4,300.00"},null,"ประมาณการงบดุล   (ประมาณการรายได้ลบค่าใช้จ่าย)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"฿3,405.00"}}]
[null,null,"รายได้พิเศษ",null,{"v":300,"d":"฿300.00"}]
[null,null,"รายได้รวมประจำเดือน",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"฿4,600.00"}},null,"งบดุลที่แท้จริง   (รายได้ที่แท้จริงลบค่าใช้จ่าย)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"฿3,064.00"}}]
[]
[null,"รายได้ประจำเดือนที่แท้จริง","รายได้ 1",null,{"v":4000,"d":"฿4,000.00"},null,"ส่วนต่าง   (ที่แท้จริงลบประมาณการ)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-฿341.00"}}]
[null,null,"รายได้พิเศษ",null,{"v":300,"d":"฿300.00"}]
[null,null,"รายได้รวมประจำเดือน",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"฿4,300.00"}}]
[]
[null,"ที่พักอาศัย","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"ความบันเทิง","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[null,"ค่าจำนองหรือค่าเช่า",{"v":1000,"d":"฿1,000.00"},{"v":1000,"d":"฿1,000.00"},{"$f":"C15-D15","v":{"v":0,"d":"฿0.00"}},null,"วิดีโอ/ดีวีดี",null,null,{"$f":"H15-I15","v":{"v":0,"d":"฿0.00"}}]
[null,"โทรศัพท์",{"v":54,"d":"฿54.00"},{"v":100,"d":"฿100.00"},{"v":-46,"d":"-฿46.00"},null,"ซีดี",null,null,{"v":0,"d":"฿0.00"}]
[null,"ค่าไฟฟ้า",{"v":44,"d":"฿44.00"},{"v":56,"d":"฿56.00"},{"v":-12,"d":"-฿12.00"},null,"ภาพยนตร์",null,null,{"v":0,"d":"฿0.00"}]
[null,"แก๊ส",{"v":22,"d":"฿22.00"},{"v":28,"d":"฿28.00"},{"v":-6,"d":"-฿6.00"},null,"คอนเสิร์ต",null,null,{"v":0,"d":"฿0.00"}]
[null,"น้ำและน้ำเสีย",{"v":8,"d":"฿8.00"},{"v":8,"d":"฿8.00"},{"v":0,"d":"฿0.00"},null,"กีฬา",null,null,{"v":0,"d":"฿0.00"}]
[null,"เคเบิล",{"v":34,"d":"฿34.00"},{"v":34,"d":"฿34.00"},{"v":0,"d":"฿0.00"},null,"การแสดงสด",null,null,{"v":0,"d":"฿0.00"}]
[null,"การกำจัดของเสีย",{"v":10,"d":"฿10.00"},{"v":10,"d":"฿10.00"},{"v":0,"d":"฿0.00"},null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"}]
[null,"การบำรุงรักษาหรือการซ่อมแซม",{"v":23,"d":"฿23.00"},{"v":0,"d":"฿0.00"},{"v":23,"d":"฿23.00"},null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"}]
[null,"วัสดุสิ้นเปลือง",{"v":0,"d":"฿0.00"},{"v":0,"d":"฿0.00"},{"v":0,"d":"฿0.00"},null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"}]
[null,"อื่น ๆ",{"v":0,"d":"฿0.00"},{"v":0,"d":"฿0.00"},{"v":0,"d":"฿0.00"},null,"ผลรวมย่อย",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"฿0.00"}},{"v":0,"d":"฿0.00"}]
[null,"ผลรวมย่อย",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"฿1,195.00"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"฿1,236.00"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-฿41.00"}}]
[{"$nulls":6},"เงินกู้","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[null,"การคมนาคมขนส่ง","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"ส่วนบุคคล",null,null,{"$f":"H27-I27","v":{"v":0,"d":"฿0.00"}}]
[null,"ค่าพาหนะ",null,null,{"$f":"C28-D28","v":{"v":0,"d":"฿0.00"}},null,"นักศึกษา",null,null,{"v":0,"d":"฿0.00"}]
[null,"ค่ารถประจำทาง/รถแท็กซี่",null,null,{"v":0,"d":"฿0.00"},null,"บัตรเครดิต",null,null,{"v":0,"d":"฿0.00"}]
[null,"ประกันภัย",null,null,{"v":0,"d":"฿0.00"},null,"บัตรเครดิต",null,null,{"v":0,"d":"฿0.00"}]
[null,"การขอใบอนุญาตประกอบการ",null,null,{"v":0,"d":"฿0.00"},null,"บัตรเครดิต",null,null,{"v":0,"d":"฿0.00"}]
[null,"น้ำมันเชื้อเพลิง",null,null,{"v":0,"d":"฿0.00"},null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"}]
[null,"การบำรุงรักษา",null,null,{"v":0,"d":"฿0.00"},null,"ผลรวมย่อย",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"฿0.00"}}]
[null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"}]
[null,"ผลรวมย่อย",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"฿0.00"}},null,"ภาษี","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[{"$nulls":6},"รัฐบาลกลาง",null,null,{"$f":"H36-I36","v":{"v":0,"d":"฿0.00"}}]
[null,"ประกันภัย","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"รัฐ",null,null,{"$f":"H37-I37","v":{"v":0,"d":"฿0.00"}}]
[null,"บ้าน",null,null,{"$f":"C38-D38","v":{"v":0,"d":"฿0.00"}},null,"ท้องถิ่น",null,null,{"$f":"H38-I38","v":{"v":0,"d":"฿0.00"}}]
[null,"สุขภาพ",null,null,{"$f":"C39-D39","v":{"v":0,"d":"฿0.00"}},null,"อื่น ๆ",null,null,{"$f":"H39-I39","v":{"v":0,"d":"฿0.00"}}]
[null,"ชีวิต",null,null,{"$f":"C40-D40","v":{"v":0,"d":"฿0.00"}},null,"ผลรวมย่อย",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"฿0.00"}}]
[null,"อื่น ๆ",null,null,{"$f":"C41-D41","v":{"v":0,"d":"฿0.00"}}]
[null,"ผลรวมย่อย",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"฿0.00"}},null,"การออมเงินหรือการลงทุน","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[{"$nulls":6},"บัญชีปลดเกษียณ",null,null,{"$f":"H43-I43","v":{"v":0,"d":"฿0.00"}}]
[null,"อาหาร","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"บัญชีการลงทุน",null,null,{"$f":"H44-I44","v":{"v":0,"d":"฿0.00"}}]
[null,"ของชำ",null,null,{"$f":"C45-D45","v":{"v":0,"d":"฿0.00"}},null,"อื่น ๆ",null,null,{"$f":"H45-I45","v":{"v":0,"d":"฿0.00"}}]
[null,"รับประทานอาหารนอกบ้าน",null,null,{"$f":"C46-D46","v":{"v":0,"d":"฿0.00"}},null,"ผลรวมย่อย",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"฿0.00"}}]
[null,"อื่น ๆ",null,null,{"$f":"C47-D47","v":{"v":0,"d":"฿0.00"}}]
[null,"ผลรวมย่อย",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"฿0.00"}},null,"ของขวัญและการบริจาค","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[{"$nulls":6},"การกุศาล 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"฿0.00"}}]
[null,"สัตว์เลี้ยง","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"การกุศล 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"฿0.00"}}]
[null,"อาหาร",null,null,{"$f":"C51-D51","v":{"v":0,"d":"฿0.00"}},null,"การกุศล 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"฿0.00"}}]
[null,"การรักษาพยาบาล",null,null,{"$f":"C52-D52","v":{"v":0,"d":"฿0.00"}},null,"ผลรวมย่อย",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"฿0.00"}}]
[null,"ค่าแต่งตัว",null,null,{"$f":"C53-D53","v":{"v":0,"d":"฿0.00"}}]
[null,"ของเล่น",null,null,{"$f":"C54-D54","v":{"v":0,"d":"฿0.00"}},null,"กฎหมาย","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง"]
[null,"อื่น ๆ",null,null,{"$f":"C55-D55","v":{"v":0,"d":"฿0.00"}},null,"ทนายความ",null,null,{"$f":"H55-I55","v":{"v":0,"d":"฿0.00"}}]
[null,"ผลรวมย่อย",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"฿0.00"}},null,"ค่าเลี้ยงดู",null,null,{"$f":"H56-I56","v":{"v":0,"d":"฿0.00"}}]
[{"$nulls":6},"การชำระค่ายึดทรัพย์หรือค่าธรรมเนียมศาล",null,null,{"$f":"H57-I57","v":{"v":0,"d":"฿0.00"}}]
[null,"การดูแลตัวเอง","ต้นทุนโดยประมาณ","ต้นทุนที่แท้จริง","ส่วนต่าง",null,"อื่น ๆ",null,null,{"$f":"H58-I58","v":{"v":0,"d":"฿0.00"}}]
[null,"การรักษาพยาบาล",null,null,{"$f":"C59-D59","v":{"v":0,"d":"฿0.00"}},null,"ผลรวมย่อย",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"฿0.00"}}]
[null,"ผม/เล็บ",null,null,{"v":0,"d":"฿0.00"}]
[null,"เสื้อผ้า",null,null,{"v":0,"d":"฿0.00"},null,"ต้นทุนรวมโดยประมาณ",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"฿1,195.00"}}]
[null,"ซักแห้ง",null,null,{"v":0,"d":"฿0.00"}]
[null,"สโมสรสุขภาพ",null,null,{"v":0,"d":"฿0.00"},null,"ต้นทุนรวมที่แท้จริง",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"฿1,236.00"}}]
[null,"ค่าบำรุงหรือค่าธรรมเนียมองค์กร",null,null,{"v":0,"d":"฿0.00"}]
[null,"อื่น ๆ",null,null,{"v":0,"d":"฿0.00"},null,"ส่วนต่างรวม",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-฿41.00"}}]
[null,"ผลรวมย่อย",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"฿0.00"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"฿0.00"}}]