XLS《家庭预算表》

家庭预算表 "支出" "类别","预算","一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","趋势" "房贷",1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100, "水电瓦斯",300,300,298,276,258,220,200,300,298,276,258,220,200, "第四台与网际网路",90,90,90,90,90,90,90,90,90,90,90,90,90, "杂货",350,389,350,330,376,444,435,462,350,330,378,444,435, "电话",100,140,50.

93,120,88,89,103,140,50.93,76,88,89,103, "车贷",450,450,450,450,450,450,450,450,1000,450,450,450,450, "总计",2390,2469,2338.9300000000003,2366,2362,2393,2378,2542,2888.9300000000003,2322,2364,2393,2378, ,"低於/(超出)",-79,51.069999999999709,24,28,-3,12,-152,-498.93000000000029,68,26,-3,12, "存款" "类别","目标","一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","实际加总" "养老金",6000,800,500,120,600,550,240,800,500,120,600,0,240,5070 "教育金",3000,200,250,120,300,250,150,200,250,120,300,250,150,2540 "旅游金",1500,100,150,200,100,100,50,100,150,200,100,100,50,1400