{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["家庭月度预算"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"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":"家庭月度预算","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[2,5,2,6],[8,5,8,6],[0,0,0,8]],"flags":["formulas_cached_only"]}
["家庭月度预算"]
[]
[null,"计划支出总额","实际支出总额","总差额",null,"计划月收入"]
[null,1195,1236,-41,null,"固定收入 1",4000]
[null,null,null,null,null,"固定收入 2",1300]
[null,"计划开支","实际开支","差额",null,"额外收入",300]
["住房",null,null,null,null,"月收入总额",5600]
["购房贷款或租金 1",1000,1000,0]
["购房贷款或租金 2",0,0,0,null,"实际月收入"]
["电话费",54,100,-46,null,"固定收入 1",4000]
["电费",44,56,-12,null,"固定收入 2",1300]
["燃气费",22,28,-6,null,"额外收入",300]
["水费",8,8,0,null,"月收入总额",5600]
["有线电视收视费",34,34,0]
["物业费",10,10,0,null,"计划结余（计划收入-计划支出）",4405]
["维修费",23,0,23]
["装修费",0,0,0,null,"实际结余（实际收入-实际支出）",4364]
["其他",0,0,0]
["小计",1195,1236,-41,null,"差额（实际结余-计划结余）",-41]
["交通"]
["购车贷款 1",null,null,0]
["购车贷款 2",null,null,0]
["公共交通费用",null,null,0]
["汽车保险",null,null,0]
["验车费",null,null,0]
["汽油费",null,null,0]
["维修费",null,null,0]
["其他",null,null,0]
["小计",0,0,0,null,null,"计划开支","实际开支","差额"]
["保险"]
["养老保险",null,null,0,null,"娱乐"]
["医疗保险",null,null,0,null,"音像制品",null,null,0]
["工伤保险",null,null,0,null,"报刊杂志",null,null,0]
["失业保险",null,null,0,null,"电影",null,null,0]
["其他",null,null,0,null,"音乐会",null,null,0]
["小计",0,0,0,null,"体育比赛",null,null,0]
["饮食",null,null,null,null,"图书",null,null,0]
["食品购买",null,null,0,null,"其他",null,null,0]
["外出就餐",null,null,0,null,"小计",0,0,0]
["其他",null,null,0,null,"贷款"]
["小计",0,0,0,null,"私人贷款",null,null,0]
["子女",null,null,null,null,"教育贷款",null,null,0]
["医疗",null,null,0,null,"信用卡",null,null,0]
["服装",null,null,0,null,"信用卡",null,null,0]
["学费",null,null,0,null,"信用卡",null,null,0]
["书费",null,null,0,null,"其他",null,null,0]
["辅导班",null,null,0,null,"小计",0,0,0]
["午餐费",null,null,0,null,"税款"]
["家教",null,null,0,null,"个人所得税",null,null,0]
["玩具/游戏",null,null,0,null,"车船使用税",null,null,0]
["其他",null,null,0,null,"其他",null,null,0]
["小计",0,0,0,null,"小计",0,0,0]
["宠物",null,null,null,null,"储蓄或投资"]
["食物",null,null,0,null,"储蓄帐户",null,null,0]
["医疗",null,null,0,null,"投资帐户",null,null,0]
["清洁",null,null,0,null,"其他",null,null,0]
["玩具",null,null,0,null,"小计",0,0,0]
["其他",null,null,0,null,"社交和慈善活动"]
["小计",0,0,0,null,"社交",null,null,0]
["个人护理",null,null,null,null,"慈善活动",null,null,0]
["医疗",null,null,0,null,"其他",null,null,0]
["理发/美容",null,null,0,null,"小计",0,0,0]
["服装",null,null,0,null,"其他"]
["洗衣",null,null,0,null,"咨询费",null,null,0]
["健身",null,null,0,null,"赡养费",null,null,0]
["俱乐部会员费",null,null,0,null,"法律诉讼费",null,null,0]
["其他",null,null,0,null,"其他",null,null,0]
["小计",0,0,0,null,"小计",0,0,0]