XLS《个人每月预算表》

个人每月预算表 ,"个人每月预算表" ,"预计月收入","收入 1",,

2500,,

"预计余额 (预计收入扣除支出)",,

,940 ,,

"其他收入",,

500,,

,,

, ,,

"每月总收入",,

3000,,

"实际余额 (实际收入扣除支出)",,

,960 ,"实际月收入","收入 1",,

2500,,

,,

, ,,

"其他收入",,

500,,

"差额 (实际扣除预计)",,

,20 ,,

"每月总收入",,

3000,,

,,

, ,"住宅","预计成本","实际成本","差额",,

"娱乐","预计成本","实际成本","差额" ,"贷款或租赁",1500,1400,100,,

"录影带/DVD",0,50,-50 ,"电信/网路",60,100,-40,,

"CD",,

,0 ,"电费",50,60,-10,,

"电影",,

,0 ,"瓦斯",200,180,20,,

"音乐会",,

,0 ,"水费",,

,0,,

"体育赛事",,

,0 ,"有线电视",,

,0,,

"舞台剧",,

,0 ,"清洁费",,

,0,,

"其他",,

,0 ,"保养或维修",,

,0,,

"其他",,

,0 ,"生活用品",,

,0,,

"其他",,

,0 ,"其他",,

,0,,

"合计",0,50,-50 ,"合计",1810,1740,70,,

,,

, ,,

,,

,,

"贷款","预计成本","实际成本","差额" ,"交通","预计成本","实际成本","差额",,

"个人",,

,0 ,"车贷",250,250,0,,

"学生",,

,0 ,"公车/计程车费用",,

,0,,

"信用卡",,

,0 ,"保险",,

,0,,

"信用卡",,

,0 ,"通行证",,

,0,,

"信用卡",,

,0 ,"油资",,

,0,,

"其他",,

,0 ,"保养",,

,0,,

"合计",0,0,0 ,"其他",,

,0,,

,,

, ,"合计",250,250,0,,

"税款","预计成本","实际成本","差额" ,,

,,

,,

"所得税",,

,0 ,"保险","预计成本","实际成本","差额",,

"土地/房屋",,

,0 ,"家用",,

,0,,

"燃料/牌照",,

,0 ,"健康",,

,0,,

"其他",,

,0 ,"人寿",,

,0,,

"合计",0,0,0 ,"其他",,

,0,,

,,

, ,"合计",0,0,0,,

"储蓄或投资","预计成本","实际成本","差额" ,,

,,

,,

"退休帐户",,

,0 ,"饮食","预计成本","实际成本","差额",,

"投资帐户",,

,0 ,"杂货",,

,0,,

"其他",,

,0 ,"外食",,

,0,,

"合计",0,0,0 ,"其他",,

,0,,

,,

, ,"合计",0,0,0,,

"礼物或捐赠","预计成本","实际成本","差额" ,,

,,

,,

"慈善 1",,

,0 ,"宠物","预计成本","实际成本","差额",,

"慈善 2",,

,0 ,"饮食",,

,0,,

"慈善 3",,

,0 ,"医疗",,

,0,,

"合计",0,0,0 ,"饰品",,

,0,,

,,

, ,"玩具",,

,0,,

"其他","预计成本","实际成本","差额" ,"其他",,

,0,,

"教育",,

,0 ,"合计",0,0,0,,

"扶养/养",,

,0 ,,

,,

,,

"其他",,

,0 ,"个人卫生","预计成本","实际成本","差额",,

"其他",,

,0 ,"医疗",,

,0,,

"合计",0,0,0 ,"美容",,

,0,,

,,

, ,"服装",,

,0,,

"预计总成本",,

,2060 ,"洗衣",,

,0,,

,,

, ,"运动",,

,0,,

"实际总成本",,

,2040 ,"会费",,

,0,,

,,

, ,"其他",,

,0,,

"总差额",,

,20 ,"合计",0,0,0,,

,,

,