{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Ngân sách Gia đình Budget"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Ngân sách Gia đình Budget","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"NGÂN SÁCH GIA ĐÌNH SMITH"]
[null,"NĂM:",2013]
[]
[null,"TIỀN MẶT CÓ SẴN","THÁNG 1","THÁNG 2","THÁNG 3","THÁNG 4","THÁNG 5","THÁNG 6","THÁNG 7","THÁNG 8","THÁNG 9","THÁNG 10","THÁNG 11","THÁNG 12","TỔNG SỐ TỚI NGÀY HÔM NAY","XU HƯỚNG"]
[null,"Tiền mặt Hàng tháng",{"$f":"tblIncome[[#Totals],[THÁNG 1]]-tblExpenses[[#Totals],[THÁNG 1]]","v":{"v":25376000,"d":"25,376,000 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 2]]-tblExpenses[[#Totals],[THÁNG 2]]","v":{"v":33009600,"d":"33,009,600 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 3]]-tblExpenses[[#Totals],[THÁNG 3]]","v":{"v":24419200,"d":"24,419,200 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 4]]-tblExpenses[[#Totals],[THÁNG 4]]","v":{"v":30056000,"d":"30,056,000 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 5]]-tblExpenses[[#Totals],[THÁNG 5]]","v":{"v":28932800,"d":"28,932,800 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 6]]-tblExpenses[[#Totals],[THÁNG 6]]","v":{"v":29827200,"d":"29,827,200 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 7]]-tblExpenses[[#Totals],[THÁNG 7]]","v":{"v":22568000,"d":"22,568,000 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 8]]-tblExpenses[[#Totals],[THÁNG 8]]","v":{"v":24564800,"d":"24,564,800 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 9]]-tblExpenses[[#Totals],[THÁNG 9]]","v":{"v":30056000,"d":"30,056,000 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 10]]-tblExpenses[[#Totals],[THÁNG 10]]","v":{"v":30492800,"d":"30,492,800 ₫"}},{"$f":"tblIncome[[#Totals],[THÁNG 11]]-tblExpenses[[#Totals],[THÁNG 11]]","v":0},{"$f":"tblIncome[[#Totals],[THÁNG 12]]-tblExpenses[[#Totals],[THÁNG 12]]","v":0},{"$f":"tblIncome[[#Totals],[TỔNG SỐ TỚI NGÀY HÔM NAY]]-tblExpenses[[#Totals],[TỔNG SỐ TỚI NGÀY HÔM NAY]]","v":{"v":279302400,"d":"279,302,400 ₫"}}]
[]
[null,"LOẠI THU NHẬP","THÁNG 1","THÁNG 2","THÁNG 3","THÁNG 4","THÁNG 5","THÁNG 6","THÁNG 7","THÁNG 8","THÁNG 9","THÁNG 10","THÁNG 11","THÁNG 12","TỔNG SỐ TỚI NGÀY HÔM NAY","XU HƯỚNG"]
[null,"Thu nhập 1",{"v":83200000,"d":"83,200,000 ₫"},{"v":91728000,"d":"91,728,000 ₫"},{"v":83595200,"d":"83,595,200 ₫"},{"v":88670400,"d":"88,670,400 ₫"},{"v":85758400,"d":"85,758,400 ₫"},{"v":89606400,"d":"89,606,400 ₫"},{"v":86569600,"d":"86,569,600 ₫"},{"v":86632000,"d":"86,632,000 ₫"},{"v":88358400,"d":"88,358,400 ₫"},{"v":89939200,"d":"89,939,200 ₫"},null,null,{"$f":"SUM(tblIncome[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":874057600,"d":"874,057,600 ₫"}}]
[null,"Thu nhập 2",{"v":5720000,"d":"5,720,000 ₫"},{"v":6156800,"d":"6,156,800 ₫"},{"v":5220800,"d":"5,220,800 ₫"},{"v":5595200,"d":"5,595,200 ₫"},{"v":5241600,"d":"5,241,600 ₫"},{"v":5241600,"d":"5,241,600 ₫"},{"v":5449600,"d":"5,449,600 ₫"},{"v":5366400,"d":"5,366,400 ₫"},{"v":6156800,"d":"6,156,800 ₫"},{"v":5616000,"d":"5,616,000 ₫"},null,null,{"$f":"SUM(tblIncome[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":55764800,"d":"55,764,800 ₫"}}]
[null,"Thu nhập khác",{"v":10400000,"d":"10,400,000 ₫"},{"v":10545600,"d":"10,545,600 ₫"},{"v":11460800,"d":"11,460,800 ₫"},{"v":11564800,"d":"11,564,800 ₫"},{"v":12230400,"d":"12,230,400 ₫"},{"v":11107200,"d":"11,107,200 ₫"},{"v":11086400,"d":"11,086,400 ₫"},{"v":12168000,"d":"12,168,000 ₫"},{"v":11648000,"d":"11,648,000 ₫"},{"v":10816000,"d":"10,816,000 ₫"},null,null,{"$f":"SUM(tblIncome[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":113027200,"d":"113,027,200 ₫"}}]
[null,"TỔNG THU NHẬP",{"$f":"SUBTOTAL(109,tblIncome[THÁNG 1])","v":{"v":99320000,"d":"99,320,000 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 2])","v":{"v":108430400,"d":"108,430,400 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 3])","v":{"v":100276800,"d":"100,276,800 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 4])","v":{"v":105830400,"d":"105,830,400 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 5])","v":{"v":103230400,"d":"103,230,400 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 6])","v":{"v":105955200,"d":"105,955,200 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 7])","v":{"v":103105600,"d":"103,105,600 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 8])","v":{"v":104166400,"d":"104,166,400 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 9])","v":{"v":106163200,"d":"106,163,200 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 10])","v":{"v":106371200,"d":"106,371,200 ₫"}},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 11])","v":0},{"$f":"SUBTOTAL(109,tblIncome[THÁNG 12])","v":0},{"$f":"SUBTOTAL(109,tblIncome[TỔNG SỐ TỚI NGÀY HÔM NAY])","v":{"v":1042849600,"d":"1,042,849,600 ₫"}}]
[]
[null,"LOẠI THU NHẬP","THÁNG 1","THÁNG 2","THÁNG 3","THÁNG 4","THÁNG 5","THÁNG 6","THÁNG 7","THÁNG 8","THÁNG 9","THÁNG 10","THÁNG 11","THÁNG 12","TỔNG SỐ TỚI NGÀY HÔM NAY","XU HƯỚNG"]
[null,"Nhà ở",{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},{"v":31200000,"d":"31,200,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":312000000,"d":"312,000,000 ₫"}}]
[null,"Tạp phẩm",{"v":5200000,"d":"5,200,000 ₫"},{"v":6884800,"d":"6,884,800 ₫"},{"v":6219200,"d":"6,219,200 ₫"},{"v":6926400,"d":"6,926,400 ₫"},{"v":6739200,"d":"6,739,200 ₫"},{"v":6510400,"d":"6,510,400 ₫"},{"v":7030400,"d":"7,030,400 ₫"},{"v":4680000,"d":"4,680,000 ₫"},{"v":5366400,"d":"5,366,400 ₫"},{"v":6697600,"d":"6,697,600 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":62254400,"d":"62,254,400 ₫"}}]
[null,"Thanh toán tiền xe hơi",{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},{"v":7176000,"d":"7,176,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":71760000,"d":"71,760,000 ₫"}}]
[null,"Bảo hiểm",{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},{"v":2496000,"d":"2,496,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":24960000,"d":"24,960,000 ₫"}}]
[null,"Điện thoại nhà",{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1040000,"d":"1,040,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":10400000,"d":"10,400,000 ₫"}}]
[null,"Điện thoại di động",{"v":1497600,"d":"1,497,600 ₫"},{"v":1456000,"d":"1,456,000 ₫"},{"v":1664000,"d":"1,664,000 ₫"},{"v":1456000,"d":"1,456,000 ₫"},{"v":1560000,"d":"1,560,000 ₫"},{"v":1664000,"d":"1,664,000 ₫"},{"v":1872000,"d":"1,872,000 ₫"},{"v":1518400,"d":"1,518,400 ₫"},{"v":1560000,"d":"1,560,000 ₫"},{"v":1456000,"d":"1,456,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":15704000,"d":"15,704,000 ₫"}}]
[null,"Cáp TV",{"v":1248000,"d":"1,248,000 ₫"},{"v":1310400,"d":"1,310,400 ₫"},{"v":1352000,"d":"1,352,000 ₫"},{"v":1248000,"d":"1,248,000 ₫"},{"v":1352000,"d":"1,352,000 ₫"},{"v":1248000,"d":"1,248,000 ₫"},{"v":1310400,"d":"1,310,400 ₫"},{"v":1248000,"d":"1,248,000 ₫"},{"v":1310400,"d":"1,310,400 ₫"},{"v":1248000,"d":"1,248,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":12875200,"d":"12,875,200 ₫"}}]
[null,"Internet",{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":936000,"d":"936,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":9360000,"d":"9,360,000 ₫"}}]
[null,"Điện",{"v":3224000,"d":"3,224,000 ₫"},{"v":3224000,"d":"3,224,000 ₫"},{"v":3286400,"d":"3,286,400 ₫"},{"v":3328000,"d":"3,328,000 ₫"},{"v":3432000,"d":"3,432,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},{"v":7072000,"d":"7,072,000 ₫"},{"v":7280000,"d":"7,280,000 ₫"},{"v":4992000,"d":"4,992,000 ₫"},{"v":3744000,"d":"3,744,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":43742400,"d":"43,742,400 ₫"}}]
[null,"Nước",{"v":728000,"d":"728,000 ₫"},{"v":728000,"d":"728,000 ₫"},{"v":769600,"d":"769,600 ₫"},{"v":811200,"d":"811,200 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":873600,"d":"873,600 ₫"},{"v":873600,"d":"873,600 ₫"},{"v":748800,"d":"748,800 ₫"},{"v":790400,"d":"790,400 ₫"},{"v":832000,"d":"832,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":8091200,"d":"8,091,200 ₫"}}]
[null,"Gas",{"v":1040000,"d":"1,040,000 ₫"},{"v":936000,"d":"936,000 ₫"},{"v":832000,"d":"832,000 ₫"},{"v":832000,"d":"832,000 ₫"},{"v":873600,"d":"873,600 ₫"},{"v":1040000,"d":"1,040,000 ₫"},{"v":1144000,"d":"1,144,000 ₫"},{"v":832000,"d":"832,000 ₫"},{"v":894400,"d":"894,400 ₫"},{"v":624000,"d":"624,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":9048000,"d":"9,048,000 ₫"}}]
[null,"Giải trí",{"v":2558400,"d":"2,558,400 ₫"},{"v":1913600,"d":"1,913,600 ₫"},{"v":1206400,"d":"1,206,400 ₫"},{"v":2724800,"d":"2,724,800 ₫"},{"v":956800,"d":"956,800 ₫"},{"v":2184000,"d":"2,184,000 ₫"},{"v":1747200,"d":"1,747,200 ₫"},{"v":2246400,"d":"2,246,400 ₫"},{"v":2745600,"d":"2,745,600 ₫"},{"v":2828800,"d":"2,828,800 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":21112000,"d":"21,112,000 ₫"}}]
[null,"Học phí",{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},{"v":11440000,"d":"11,440,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":114400000,"d":"114,400,000 ₫"}}]
[null,"Tiết kiệm",{"v":4160000,"d":"4,160,000 ₫"},{"v":4680000,"d":"4,680,000 ₫"},{"v":6240000,"d":"6,240,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},{"v":5200000,"d":"5,200,000 ₫"},{"v":6760000,"d":"6,760,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},{"v":4160000,"d":"4,160,000 ₫"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[THÁNG 1]:[THÁNG 12]])","v":{"v":47840000,"d":"47,840,000 ₫"}}]
[null,"TỔNG CHI PHÍ",{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 1])","v":{"v":73944000,"d":"73,944,000 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 2])","v":{"v":75420800,"d":"75,420,800 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 3])","v":{"v":75857600,"d":"75,857,600 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 4])","v":{"v":75774400,"d":"75,774,400 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 5])","v":{"v":74297600,"d":"74,297,600 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 6])","v":{"v":76128000,"d":"76,128,000 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 7])","v":{"v":80537600,"d":"80,537,600 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 8])","v":{"v":79601600,"d":"79,601,600 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 9])","v":{"v":76107200,"d":"76,107,200 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 10])","v":{"v":75878400,"d":"75,878,400 ₫"}},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 11])","v":0},{"$f":"SUBTOTAL(109,tblExpenses[THÁNG 12])","v":0},{"$f":"SUBTOTAL(109,tblExpenses[TỔNG SỐ TỚI NGÀY HÔM NAY])","v":{"v":763547200,"d":"763,547,200 ₫"}}]