{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["ค่าใช้จ่ายรายเดือนของครอบครัว"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"ค่าใช้จ่ายรายเดือนของครอบครัว","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["ค่าใช้จ่ายรายเดือนของครอบครัว"]
[]
[null,"ค่าใช้จ่ายตามประมาณการทั้งหมด","ค่าใช้จ่ายจริงทั้งหมด","ผลต่างทั้งหมด",null,"รายได้ต่อเดือนตามประมาณการ"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"$1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"$1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"($41)"}},null,"รายได้ 1",{"v":4000,"d":"$4,000"}]
[{"$nulls":5},"รายได้ 2",{"v":1300,"d":"$1,300"}]
[null,"ค่าใช้จ่ายตามประมาณการ","ค่าใช้จ่ายจริง","ผลต่าง",null,"รายได้พิเศษ",{"v":300,"d":"$300"}]
["ค่าใช้จ่ายภายในบ้าน",{"$nulls":4},"รายได้ต่อเดือนทั้งหมด",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"$5,600"}}]
["ค่าจำนองหรือค่าเช่า",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"$f":"B8-C8","v":{"v":0,"d":"$0"}}]
["ค่าจำนองหรือค่าเช่าบ้านหลังที่สอง",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"รายได้จริงต่อเดือน"]
["ค่าโทรศัพท์",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"รายได้ 1",{"v":4000,"d":"$4,000"}]
["ค่าไฟฟ้า",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"รายได้ 2",{"v":1300,"d":"$1,300"}]
["ค่าน้ำมัน",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"รายได้พิเศษ",{"v":300,"d":"$300"}]
["ค่าน้ำและค่าสูบถ่ายสิ่งปฏิกูล",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"},null,"รายได้ต่อเดือนทั้งหมด",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"$5,600"}}]
["ค่าเคเบิลทีวี",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"}]
["ค่าเก็บขยะ",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"},null,"เงินคงเหลือตามประมาณการ\n(รายได้ตามประมาณการหักค่าใช้จ่าย)",{"$f":"G7-B4","v":{"v":4405,"d":"$4,405"}}]
["ค่าซ่อมบำรุง",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"}]
["ค่าเครื่องอุปโภคและบริโภค",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"เงินคงเหลือจริง\n(รายได้จริงหักค่าใช้จ่าย)",{"$f":"G13-C4","v":{"v":4364,"d":"$4,364"}}]
["อื่นๆ",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["ผลรวมย่อย",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"$1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"$1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"($41)"}},null,"ผลต่าง (ยอดเงินจริงหักยอดประมาณการ)",{"$f":"G17-G15","v":{"v":-41,"d":"($41)"}}]
["ค่ายานพาหนะ"]
["การจ่ายเงินสำหรับรถยนต์คันที่ 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"$0"}}]
["การจ่ายเงินสำหรับรถยนต์คันที่ 2",null,null,{"v":0,"d":"$0"}]
["ค่าโดยสารรถประจำทาง/แท็กซี่",null,null,{"v":0,"d":"$0"}]
["เบี้ยประกันภัย",null,null,{"v":0,"d":"$0"}]
["ค่าใบอนุญาต",null,null,{"v":0,"d":"$0"}]
["ค่าน้ำมัน",null,null,{"v":0,"d":"$0"},null,null,"ค่าใช้จ่ายตามประมาณการ","ค่าใช้จ่ายจริง","ผลต่าง"]
["ค่าซ่อมบำรุง",null,null,{"v":0,"d":"$0"}]
["อื่นๆ",null,null,{"v":0,"d":"$0"},null,"สิ่งบันเทิง"]
["ผลรวมย่อย",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"$0"}},null,"วิดีโอ/ดีวีดี",null,null,{"$f":"G29-H29","v":{"v":0,"d":"$0"}}]
["เบี้ยประกันภัย",{"$nulls":4},"ซีดี",null,null,{"v":0,"d":"$0"}]
["ประกันที่อยู่อาศัย",null,null,{"$f":"B31-C31","v":{"v":0,"d":"$0"}},null,"ภาพยนตร์",null,null,{"v":0,"d":"$0"}]
["ประกันสุขภาพ",null,null,{"$f":"B32-C32","v":{"v":0,"d":"$0"}},null,"คอนเสิร์ต",null,null,{"v":0,"d":"$0"}]
["ประกันชีวิต",null,null,{"$f":"B33-C33","v":{"v":0,"d":"$0"}},null,"กิจกรรมด้านกีฬา",null,null,{"v":0,"d":"$0"}]
["อื่นๆ",null,null,{"$f":"B34-C34","v":{"v":0,"d":"$0"}},null,"ละครเวที",null,null,{"v":0,"d":"$0"}]
["ผลรวมย่อย",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"$0"}},null,"อื่นๆ",null,null,{"v":0,"d":"$0"}]
["อาหาร",{"$nulls":4},"ผลรวมย่อย",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"$0"}}]
["ของชำ",null,null,{"$f":"B37-C37","v":{"v":0,"d":"$0"}},null,"เงินกู้"]
["ค่ารับประทานอาหารนอกบ้าน",null,null,{"$f":"B38-C38","v":{"v":0,"d":"$0"}},null,"เงินกู้ส่วนบุคคล",null,null,{"$f":"G38-H38","v":{"v":0,"d":"$0"}}]
["อื่นๆ",null,null,{"$f":"B39-C39","v":{"v":0,"d":"$0"}},null,"เงินกู้เพื่อการศึกษา",null,null,{"v":0,"d":"$0"}]
["ผลรวมย่อย",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"$0"}},null,"บัตรเครดิต",null,null,{"v":0,"d":"$0"}]
["บุตร/ธิดา",{"$nulls":4},"บัตรเครดิต",null,null,{"v":0,"d":"$0"}]
["ยา",null,null,{"$f":"B42-C42","v":{"v":0,"d":"$0"}},null,"บัตรเครดิต",null,null,{"v":0,"d":"$0"}]
["เสื้อผ้า",null,null,{"v":0,"d":"$0"},null,"อื่นๆ",null,null,{"v":0,"d":"$0"}]
["ค่าเรียนพิเศษ",null,null,{"v":0,"d":"$0"},null,"ผลรวมย่อย",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"$0"}}]
["อุปกรณ์การเรียน",null,null,{"v":0,"d":"$0"},null,"ภาษี"]
["ค่าธรรมเนียมสำหรับองค์กร",null,null,{"v":0,"d":"$0"},null,"สหพันธ์",null,null,{"$f":"G46-H46","v":{"v":0,"d":"$0"}}]
["ค่าอาหารกลางวัน",null,null,{"v":0,"d":"$0"},null,"รัฐ",null,null,{"$f":"G47-H47","v":{"v":0,"d":"$0"}}]
["ค่าดูแลบุตร",null,null,{"v":0,"d":"$0"},null,"ท้องถิ่น",null,null,{"$f":"G48-H48","v":{"v":0,"d":"$0"}}]
["ของเล่น/เกมส์",null,null,{"v":0,"d":"$0"},null,"อื่นๆ",null,null,{"$f":"G49-H49","v":{"v":0,"d":"$0"}}]
["อื่นๆ",null,null,{"v":0,"d":"$0"},null,"ผลรวมย่อย",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"$0"}}]
["ผลรวมย่อย",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"$0"}},null,"เงินออมหรือเงินลงทุน"]
["สัตว์เลี้ยง",{"$nulls":4},"บัญชีเงินออมหลังเกษียณอายุ",null,null,{"$f":"G52-H52","v":{"v":0,"d":"$0"}}]
["อาหาร",null,null,{"$f":"B53-C53","v":{"v":0,"d":"$0"}},null,"บัญชีการลงทุน",null,null,{"$f":"G53-H53","v":{"v":0,"d":"$0"}}]
["ยา",null,null,{"$f":"B54-C54","v":{"v":0,"d":"$0"}},null,"เงินออมทุนการศึกษา",null,null,{"$f":"G54-H54","v":{"v":0,"d":"$0"}}]
["ค่าตัดขน",null,null,{"$f":"B55-C55","v":{"v":0,"d":"$0"}},null,"อื่นๆ",null,null,{"$f":"G55-H55","v":{"v":0,"d":"$0"}}]
["ของเล่น",null,null,{"$f":"B56-C56","v":{"v":0,"d":"$0"}},null,"ผลรวมย่อย",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"$0"}}]
["อื่นๆ",null,null,{"$f":"B57-C57","v":{"v":0,"d":"$0"}},null,"ของขวัญและการบริจาค"]
["ผลรวมย่อย",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"$0"}},null,"บริจาค 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"$0"}}]
["ค่าใช้จ่ายส่วนตัว",{"$nulls":4},"บริจาค 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"$0"}}]
["ยา",null,null,{"$f":"B60-C60","v":{"v":0,"d":"$0"}},null,"บริจาค 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"$0"}}]
["ผม/เล็บ",null,null,{"v":0,"d":"$0"},null,"ผลรวมย่อย",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"$0"}}]
["เสื้อผ้า",null,null,{"v":0,"d":"$0"},null,"ด้านกฎหมาย"]
["ค่าซักแห้ง",null,null,{"v":0,"d":"$0"},null,"ทนายความ",null,null,{"$f":"G63-H63","v":{"v":0,"d":"$0"}}]
["ศูนย์สุขภาพ",null,null,{"v":0,"d":"$0"},null,"ค่าเลี้ยงดูคู่หย่าร้าง",null,null,{"$f":"G64-H64","v":{"v":0,"d":"$0"}}]
["ค่าธรรมเนียมสำหรับองค์กร",null,null,{"v":0,"d":"$0"},null,"การจ่ายค่าตัดสินคดีหรือจ่ายเป็นสิ่งของตามคำตัดสิน",null,null,{"$f":"G65-H65","v":{"v":0,"d":"$0"}}]
["อื่นๆ",null,null,{"v":0,"d":"$0"},null,"อื่นๆ",null,null,{"$f":"G66-H66","v":{"v":0,"d":"$0"}}]
["ผลรวมย่อย",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"$0"}},null,"ผลรวมย่อย",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"$0"}}]