{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["个人月度预算"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"个人月度预算","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[64,9,65,9],[64,6,65,8],[62,9,63,9],[62,6,63,8],[1,1,3,9],[9,2,9,3],[10,2,10,3],[11,2,11,3],[9,1,11,1],[5,1,7,1],[5,2,5,3],[6,2,6,3],[4,1,4,3],[7,6,8,8],[7,2,7,3],[5,9,6,9],[60,6,61,8],[9,9,11,9],[5,6,6,8],[60,9,61,9],[7,9,8,9],[9,6,11,8]],"flags":["formulas_cached_only"]}
[]
[null,"个人月度预算"]
[]
[]
[]
[null,"计划月收入","固定收入",null,4300,null,"计划结余\n（计划收入-计划支出）",null,null,3405]
[null,null,"额外收入",null,300]
[null,null,"月收入总额",null,4600,null,"实际结余\n（实际收入-实际支出）",null,null,3064]
[]
[null,"实际月收入","固定收入",null,4000,null,"差额\n（实际结余-计划结余）",null,null,-341]
[null,null,"额外收入",null,300]
[null,null,"月收入总额",null,4300]
[]
[null,"住房","计划支出","实际支出","差额",null,"娱乐","计划支出","实际支出","差额"]
[null,"购房贷款或房租",1000,1000,0,null,"VCD/DVD",null,null,0]
[null,"电话费",54,100,-46,null,"CD",null,null,0]
[null,"电费",44,56,-12,null,"电影",null,null,0]
[null,"燃气费",22,28,-6,null,"音乐会",null,null,0]
[null,"水费/管道疏通",8,8,0,null,"球赛",null,null,0]
[null,"有线电视费",34,34,0,null,"演出",null,null,0]
[null,"垃圾处理费",10,10,0,null,"其他费用",null,null,0]
[null,"维修费",23,0,23,null,"其他费用",null,null,0]
[null,"日用品",0,0,0,null,"其他费用",null,null,0]
[null,"其他费用",0,0,0,null,"小计",0,0,0]
[null,"小计",1195,1236,-41]
[null,null,null,null,null,null,"贷款","计划支出","实际支出","差额"]
[null,"交通","计划支出","实际支出","差额",null,"个人贷款",null,null,0]
[null,"购车贷款",null,null,0,null,"助学贷款",null,null,0]
[null,"公交/地铁/出租",null,null,0,null,"信用卡",null,null,0]
[null,"汽车保险",null,null,0,null,"信用卡",null,null,0]
[null,"牌照费",null,null,0,null,"信用卡",null,null,0]
[null,"汽油费",null,null,0,null,"其他费用",null,null,0]
[null,"维修费",null,null,0,null,"小计",0,0,0]
[null,"其他费用",null,null,0]
[null,"小计",0,0,0,null,"纳税","计划支出","实际支出","差额"]
[null,null,null,null,null,null,"个人所得税",null,null,0]
[null,"保险","计划支出","实际支出","差额",null,"车船使用税",null,null,0]
[null,"失业保险",null,null,0,null,"房产税",null,null,0]
[null,"医疗保险",null,null,0,null,"其他费用",null,null,0]
[null,"养老保险",null,null,0,null,"小计",0,0,0]
[null,"其他费用",null,null,0]
[null,"小计",0,0,0,null,"储蓄及投资","计划支出","实际支出","差额"]
[null,null,null,null,null,null,"储蓄帐户",null,null,0]
[null,"饮食","计划支出","实际支出","差额",null,"投资帐户",null,null,0]
[null,"购买食品",null,null,0,null,"其他费用",null,null,0]
[null,"外出就餐",null,null,0,null,"小计",0,0,0]
[null,"其他费用",null,null,0]
[null,"小计",0,0,0,null,"社交及慈善活动","计划支出","实际支出","差额"]
[null,null,null,null,null,null,"慈善活动 1",null,null,0]
[null,"宠物","计划支出","实际支出","差额",null,"慈善活动 2",null,null,0]
[null,"食品",null,null,0,null,"慈善活动 3",null,null,0]
[null,"就医",null,null,0,null,"小计",0,0,0]
[null,"清洁美容",null,null,0]
[null,"玩具",null,null,0,null,"法律费用","计划支出","实际支出","差额"]
[null,"其他费用",null,null,0,null,"律师费",null,null,0]
[null,"小计",0,0,0,null,"诉讼费",null,null,0]
[null,null,null,null,null,null,"赡养费",null,null,0]
[null,"美容健身","计划支出","实际支出","差额",null,"其他费用",null,null,0]
[null,"就医",null,null,0,null,"小计",0,0,0]
[null,"美容/护发/美甲",null,null,0]
[null,"服装",null,null,0,null,"计划支出总额",null,null,1195]
[null,"干洗",null,null,0]
[null,"健身",null,null,0,null,"实际支出总额",null,null,1236]
[null,"俱乐部会员费",null,null,0]
[null,"其他费用",null,null,0,null,"总差额",null,null,-41]
[null,"小计",0,0,0]