{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Bang_dieu_khien","Ngan_sach","Thiet_lap","du_lieu_bieu_do"],"not_rendered":{"charts":2,"images":2,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"Bang_dieu_khien","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetName&\" NGÂN SÁCH TƯƠNG TÁC\"","v":"GIA ĐÌNH NGUYỄN VĂN THÀNH 2012 NGÂN SÁCH TƯƠNG TÁC"}]
[]
[{"$f":"du_lieu_bieu_do!C38","v":{"v":83200000,"d":"₫ 83,200,000"}}]
[]
[{"$nulls":3},"thu nhập"]
[]
[{"$f":"du_lieu_bieu_do!C39","v":{"v":123406400,"d":"₫ 123,406,400"}}]
[]
[{"$nulls":3},"chi tiêu"]
[]
[{"$f":"du_lieu_bieu_do!D40& \"₫ \"&du_lieu_bieu_do!C40","v":"-₫ 40206400"}]
[]
[{"$nulls":3},"dòng tiền"]

{"sheet":"Ngan_sach","index":1,"n_rows":133,"n_cols":16,"rows_kept":133,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[104,1,104,13],[111,1,111,13],[118,1,118,13],[126,1,126,13]]}
[null,null,"thg1","thg2","thg3","thg4","thg5","thg6","thg7","thg8","thg9","thg10","thg11","thg12","năm","TB"]
[]
[]
[]
[null,"Số dư Bắt đầu",20800000]
[null,"TỔNG THU NHẬP",{"$f":"SUM(tblIncome[thg1])","v":87817600},{"$f":"SUM(tblIncome[thg2])","v":187886400},{"$f":"SUM(tblIncome[thg3])","v":83200000},{"$f":"SUM(tblIncome[thg4])","v":84136000},{"$f":"SUM(tblIncome[thg5])","v":187200000},{"$f":"SUM(tblIncome[thg6])","v":31720000},{"$f":"SUM(tblIncome[thg7])","v":31200000},{"$f":"SUM(tblIncome[thg8])","v":135200000},{"$f":"SUM(tblIncome[thg9])","v":83200000},{"$f":"SUM(tblIncome[thg10])","v":83200000},{"$f":"SUM(tblIncome[thg11])","v":187200000},{"$f":"SUM(tblIncome[thg12])","v":83200000},{"$f":"SUM(tblIncome[năm])","v":1265160000},{"$f":"O6/12","v":105430000}]
[null,"Tổng Chi tiêu",{"$f":"SUM(tblExpenseCategory_01[thg1],tblExpenseCategory_02[thg1],tblExpenseCategory_03[thg1],tblExpenseCategory_04[thg1],tblExpenseCategory_05[thg1],tblExpenseCategory_06[thg1],tblExpenseCategory_07[thg1],tblExpenseCategory_08[thg1],tblExpenseCategory_09[thg1],tblExpenseCategory_10[thg1],tblExpenseCategory_11[thg1],tblExpenseCategory_12[thg1],tblExpenseCategory_13[thg1],tblExpenseCategory_14[thg1],tblExpenseCategory_15[thg1])","v":165068800},{"$f":"SUM(tblExpenseCategory_01[thg2],tblExpenseCategory_02[thg2],tblExpenseCategory_03[thg2],tblExpenseCategory_04[thg2],tblExpenseCategory_05[thg2],tblExpenseCategory_06[thg2],tblExpenseCategory_07[thg2],tblExpenseCategory_08[thg2],tblExpenseCategory_09[thg2],tblExpenseCategory_10[thg2],tblExpenseCategory_11[thg2],tblExpenseCategory_12[thg2],tblExpenseCategory_13[thg2],tblExpenseCategory_14[thg2],tblExpenseCategory_15[thg2])","v":109054400},{"$f":"SUM(tblExpenseCategory_01[thg3],tblExpenseCategory_02[thg3],tblExpenseCategory_03[thg3],tblExpenseCategory_04[thg3],tblExpenseCategory_05[thg3],tblExpenseCategory_06[thg3],tblExpenseCategory_07[thg3],tblExpenseCategory_08[thg3],tblExpenseCategory_09[thg3],tblExpenseCategory_10[thg3],tblExpenseCategory_11[thg3],tblExpenseCategory_12[thg3],tblExpenseCategory_13[thg3],tblExpenseCategory_14[thg3],tblExpenseCategory_15[thg3])","v":123406400},{"$f":"SUM(tblExpenseCategory_01[thg4],tblExpenseCategory_02[thg4],tblExpenseCategory_03[thg4],tblExpenseCategory_04[thg4],tblExpenseCategory_05[thg4],tblExpenseCategory_06[thg4],tblExpenseCategory_07[thg4],tblExpenseCategory_08[thg4],tblExpenseCategory_09[thg4],tblExpenseCategory_10[thg4],tblExpenseCategory_11[thg4],tblExpenseCategory_12[thg4],tblExpenseCategory_13[thg4],tblExpenseCategory_14[thg4],tblExpenseCategory_15[thg4])","v":121846400},{"$f":"SUM(tblExpenseCategory_01[thg5],tblExpenseCategory_02[thg5],tblExpenseCategory_03[thg5],tblExpenseCategory_04[thg5],tblExpenseCategory_05[thg5],tblExpenseCategory_06[thg5],tblExpenseCategory_07[thg5],tblExpenseCategory_08[thg5],tblExpenseCategory_09[thg5],tblExpenseCategory_10[thg5],tblExpenseCategory_11[thg5],tblExpenseCategory_12[thg5],tblExpenseCategory_13[thg5],tblExpenseCategory_14[thg5],tblExpenseCategory_15[thg5])","v":105414800},{"$f":"SUM(tblExpenseCategory_01[thg6],tblExpenseCategory_02[thg6],tblExpenseCategory_03[thg6],tblExpenseCategory_04[thg6],tblExpenseCategory_05[thg6],tblExpenseCategory_06[thg6],tblExpenseCategory_07[thg6],tblExpenseCategory_08[thg6],tblExpenseCategory_09[thg6],tblExpenseCategory_10[thg6],tblExpenseCategory_11[thg6],tblExpenseCategory_12[thg6],tblExpenseCategory_13[thg6],tblExpenseCategory_14[thg6],tblExpenseCategory_15[thg6])","v":106454400},{"$f":"SUM(tblExpenseCategory_01[thg7],tblExpenseCategory_02[thg7],tblExpenseCategory_03[thg7],tblExpenseCategory_04[thg7],tblExpenseCategory_05[thg7],tblExpenseCategory_06[thg7],tblExpenseCategory_07[thg7],tblExpenseCategory_08[thg7],tblExpenseCategory_09[thg7],tblExpenseCategory_10[thg7],tblExpenseCategory_11[thg7],tblExpenseCategory_12[thg7],tblExpenseCategory_13[thg7],tblExpenseCategory_14[thg7],tblExpenseCategory_15[thg7])","v":119454400},{"$f":"SUM(tblExpenseCategory_01[thg8],tblExpenseCategory_02[thg8],tblExpenseCategory_03[thg8],tblExpenseCategory_04[thg8],tblExpenseCategory_05[thg8],tblExpenseCategory_06[thg8],tblExpenseCategory_07[thg8],tblExpenseCategory_08[thg8],tblExpenseCategory_09[thg8],tblExpenseCategory_10[thg8],tblExpenseCategory_11[thg8],tblExpenseCategory_12[thg8],tblExpenseCategory_13[thg8],tblExpenseCategory_14[thg8],tblExpenseCategory_15[thg8])","v":111342400},{"$f":"SUM(tblExpenseCategory_01[thg9],tblExpenseCategory_02[thg9],tblExpenseCategory_03[thg9],tblExpenseCategory_04[thg9],tblExpenseCategory_05[thg9],tblExpenseCategory_06[thg9],tblExpenseCategory_07[thg9],tblExpenseCategory_08[thg9],tblExpenseCategory_09[thg9],tblExpenseCategory_10[thg9],tblExpenseCategory_11[thg9],tblExpenseCategory_12[thg9],tblExpenseCategory_13[thg9],tblExpenseCategory_14[thg9],tblExpenseCategory_15[thg9])","v":124446400},{"$f":"SUM(tblExpenseCategory_01[thg10],tblExpenseCategory_02[thg10],tblExpenseCategory_03[thg10],tblExpenseCategory_04[thg10],tblExpenseCategory_05[thg10],tblExpenseCategory_06[thg10],tblExpenseCategory_07[thg10],tblExpenseCategory_08[thg10],tblExpenseCategory_09[thg10],tblExpenseCategory_10[thg10],tblExpenseCategory_11[thg10],tblExpenseCategory_12[thg10],tblExpenseCategory_13[thg10],tblExpenseCategory_14[thg10],tblExpenseCategory_15[thg10])","v":123614400},{"$f":"SUM(tblExpenseCategory_01[thg11],tblExpenseCategory_02[thg11],tblExpenseCategory_03[thg11],tblExpenseCategory_04[thg11],tblExpenseCategory_05[thg11],tblExpenseCategory_06[thg11],tblExpenseCategory_07[thg11],tblExpenseCategory_08[thg11],tblExpenseCategory_09[thg11],tblExpenseCategory_10[thg11],tblExpenseCategory_11[thg11],tblExpenseCategory_12[thg11],tblExpenseCategory_13[thg11],tblExpenseCategory_14[thg11],tblExpenseCategory_15[thg11])","v":105206400},{"$f":"SUM(tblExpenseCategory_01[thg12],tblExpenseCategory_02[thg12],tblExpenseCategory_03[thg12],tblExpenseCategory_04[thg12],tblExpenseCategory_05[thg12],tblExpenseCategory_06[thg12],tblExpenseCategory_07[thg12],tblExpenseCategory_08[thg12],tblExpenseCategory_09[thg12],tblExpenseCategory_10[thg12],tblExpenseCategory_11[thg12],tblExpenseCategory_12[thg12],tblExpenseCategory_13[thg12],tblExpenseCategory_14[thg12],tblExpenseCategory_15[thg12])","v":103126400},{"$f":"SUM(tblExpenseCategory_01[năm],tblExpenseCategory_02[năm],tblExpenseCategory_03[năm],tblExpenseCategory_04[năm],tblExpenseCategory_05[năm],tblExpenseCategory_06[năm],tblExpenseCategory_07[năm],tblExpenseCategory_08[năm],tblExpenseCategory_09[năm],tblExpenseCategory_10[năm],tblExpenseCategory_11[năm],tblExpenseCategory_12[năm],tblExpenseCategory_13[năm],tblExpenseCategory_14[năm],tblExpenseCategory_15[năm])","v":1418435600},{"$f":"O7/12","v":{"v":118202966.66666667,"d":"118202967"}}]
[null,"Thu nhập Ròng",{"$f":"C6-C7","v":-77251200},{"$f":"D6-D7","v":78832000},-40206400,-37710400,81785200,-74734400,-88254400,23857600,-41246400,-40414400,81993600,-19926400,-153275600,{"$f":"O8/12","v":{"v":-12772966.666666666,"d":"-12772967"}}]
[null,"TỔNG DÒNG TIỀN MẶT",{"$f":"C5+C6-C7","v":-56451200},{"$f":"C9+D6-D7","v":22380800},{"$f":"D9+E6-E7","v":-17825600},-55536000,26249200,-48485200,-136739600,-112882000,-154128400,-194542800,-112549200,-132475600]
[]
[]
[null,"thu nhập"]
[null,"Lương & tiền thưởng",83200000,83200000,83200000,83200000,83200000,20800000,20800000,20800000,83200000,83200000,83200000,83200000,{"$f":"SUM(tblIncome[[#This Row],[thg1]:[thg12]])","v":811200000},{"$f":"tblIncome[[#This Row],[năm]]/12","v":67600000}]
[null,"Thu nhập từ Tiền lãi",4617600,686400,null,936000,null,520000,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[thg1]:[thg12]])","v":6760000},{"$f":"tblIncome[[#This Row],[năm]]/12","v":{"v":563333.3333333334,"d":"563333"}}]
[null,"Cổ tức",null,104000000,null,null,104000000,null,null,104000000,null,null,104000000,null,{"$f":"SUM(tblIncome[[#This Row],[thg1]:[thg12]])","v":416000000},{"$f":"tblIncome[[#This Row],[năm]]/12","v":{"v":34666666.666666664,"d":"34666667"}}]
[null,"hoàn trả/hoàn lại",{"$nulls":5},10400000,10400000,10400000,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[thg1]:[thg12]])","v":31200000},{"$f":"tblIncome[[#This Row],[năm]]/12","v":2600000}]
[null,"Khác",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblIncome[[#This Row],[năm]]/12","v":0}]
[null,"TỔNG THU NHẬP",{"$f":"SUM(tblIncome[thg1])","v":87817600},{"$f":"SUM(tblIncome[thg2])","v":187886400},{"$f":"SUM(tblIncome[thg3])","v":83200000},{"$f":"SUM(tblIncome[thg4])","v":84136000},{"$f":"SUM(tblIncome[thg5])","v":187200000},{"$f":"SUM(tblIncome[thg6])","v":31720000},{"$f":"SUM(tblIncome[thg7])","v":31200000},{"$f":"SUM(tblIncome[thg8])","v":135200000},{"$f":"SUM(tblIncome[thg9])","v":83200000},{"$f":"SUM(tblIncome[thg10])","v":83200000},{"$f":"SUM(tblIncome[thg11])","v":187200000},{"$f":"SUM(tblIncome[thg12])","v":83200000},{"$f":"SUM(tblIncome[năm])","v":1265160000},{"$f":"tblIncome[[#Totals],[năm]]/12","v":105430000}]
[]
[]
[null,"gia đình"]
[null,"Trả góp tiền nhà/Tiền thuê nhà",17680000,17680000,17680000,17680000,17680000,17680000,17680000,17680000,17680000,17680000,18720000,18720000,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[thg1]:[thg12]])","v":214240000},{"$f":"tblExpenseCategory_01[[#This Row],[năm]]/12","v":{"v":17853333.333333332,"d":"17853333"}}]
[null,"Điện",4160000,4160000,3640000,3120000,3120000,3640000,4680000,5720000,4160000,3120000,3120000,3120000,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[thg1]:[thg12]])","v":45760000},{"$f":"tblExpenseCategory_01[[#This Row],[năm]]/12","v":{"v":3813333.3333333335,"d":"3813333"}}]
[null,"Điện thoại",1040000,1040000,2080000,2080000,1040000,1040000,2080000,2080000,1040000,1040000,1040000,1040000,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[thg1]:[thg12]])","v":16640000},{"$f":"tblExpenseCategory_01[[#This Row],[năm]]/12","v":{"v":1386666.6666666667,"d":"1386667"}}]
[null,"Cáp/Vệ tinh",1435200,1435200,1435200,1435200,1435200,1435200,1435200,1435200,1435200,1435200,1435200,1435200,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[thg1]:[thg12]])","v":17222400},{"$f":"tblExpenseCategory_01[[#This Row],[năm]]/12","v":1435200}]
[null,"Internet",811200,811200,811200,811200,811200,811200,811200,811200,811200,811200,811200,811200,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[thg1]:[thg12]])","v":9734400},{"$f":"tblExpenseCategory_01[[#This Row],[năm]]/12","v":811200}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B21)","v":"TỔNG CỘNG GIA ĐÌNH"},{"$f":"SUM(tblExpenseCategory_01[thg1])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[thg2])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[thg3])","v":25646400},{"$f":"SUM(tblExpenseCategory_01[thg4])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[thg5])","v":24086400},{"$f":"SUM(tblExpenseCategory_01[thg6])","v":24606400},{"$f":"SUM(tblExpenseCategory_01[thg7])","v":26686400},{"$f":"SUM(tblExpenseCategory_01[thg8])","v":27726400},{"$f":"SUM(tblExpenseCategory_01[thg9])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[thg10])","v":24086400},{"$f":"SUM(tblExpenseCategory_01[thg11])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[thg12])","v":25126400},{"$f":"SUM(tblExpenseCategory_01[năm])","v":303596800},{"$f":"tblExpenseCategory_01[[#Totals],[năm]]/12","v":{"v":25299733.333333332,"d":"25299733"}}]
[]
[]
[null,"sinh hoạt hàng ngày"]
[null,"Tạp phẩm",7176000,5200000,4160000,8320000,7280000,5200000,8320000,7280000,5200000,8320000,7280000,5200000,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[thg1]:[thg12]])","v":78936000},{"$f":"tblExpenseCategory_02[[#This Row],[năm]]/12","v":6578000}]
[null,"Quần áo",6240000,null,null,6240000,null,null,6240000,null,null,6240000,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[thg1]:[thg12]])","v":24960000},{"$f":"tblExpenseCategory_02[[#This Row],[năm]]/12","v":2080000}]
[null,"Ăn uống/Ăn ngoài",2600000,2600000,6240000,2600000,2600000,4160000,2600000,2600000,2600000,2600000,2600000,2600000,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[thg1]:[thg12]])","v":36400000},{"$f":"tblExpenseCategory_02[[#This Row],[năm]]/12","v":{"v":3033333.3333333335,"d":"3033333"}}]
[null,"Thẩm mỹ viện/Cắt tóc",520000,null,1040000,null,520000,null,1040000,null,520000,null,2080000,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[thg1]:[thg12]])","v":5720000},{"$f":"tblExpenseCategory_02[[#This Row],[năm]]/12","v":{"v":476666.6666666667,"d":"476667"}}]
[null,"Khác",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B30)","v":"TỔNG CỘNG SINH HOẠT HÀNG NGÀY"},{"$f":"SUM(tblExpenseCategory_02[thg1])","v":16536000},{"$f":"SUM(tblExpenseCategory_02[thg2])","v":7800000},{"$f":"SUM(tblExpenseCategory_02[thg3])","v":11440000},{"$f":"SUM(tblExpenseCategory_02[thg4])","v":17160000},{"$f":"SUM(tblExpenseCategory_02[thg5])","v":10400000},{"$f":"SUM(tblExpenseCategory_02[thg6])","v":9360000},{"$f":"SUM(tblExpenseCategory_02[thg7])","v":18200000},{"$f":"SUM(tblExpenseCategory_02[thg8])","v":9880000},{"$f":"SUM(tblExpenseCategory_02[thg9])","v":8320000},{"$f":"SUM(tblExpenseCategory_02[thg10])","v":17160000},{"$f":"SUM(tblExpenseCategory_02[thg11])","v":11960000},{"$f":"SUM(tblExpenseCategory_02[thg12])","v":7800000},{"$f":"SUM(tblExpenseCategory_02[năm])","v":146016000},{"$f":"tblExpenseCategory_02[[#Totals],[năm]]/12","v":12168000}]
[]
[]
[null,"con cái"]
[null,"Vật dụng ở trường",2558400,null,2080000,{"$nulls":4},7176000,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[thg1]:[thg12]])","v":11814400},{"$f":"tblExpenseCategory_03[[#This Row],[năm]]/12","v":{"v":984533.3333333334,"d":"984533"}}]
[null,"Quần áo",null,2080000,null,null,2080000,{"$nulls":3},2080000,null,null,2080000,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[thg1]:[thg12]])","v":8320000},{"$f":"tblExpenseCategory_03[[#This Row],[năm]]/12","v":{"v":693333.3333333334,"d":"693333"}}]
[null,"Ăn trưa tại trường",1040000,1040000,1040000,1040000,1040000,1040000,null,null,1040000,1040000,1040000,1040000,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[thg1]:[thg12]])","v":10400000},{"$f":"tblExpenseCategory_03[[#This Row],[năm]]/12","v":{"v":866666.6666666666,"d":"866667"}}]
[null,"Dược phẩm",4160000,4160000,4160000,4160000,4160000,4160000,4160000,4160000,4160000,4160000,4160000,4160000,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[thg1]:[thg12]])","v":49920000},{"$f":"tblExpenseCategory_03[[#This Row],[năm]]/12","v":4160000}]
[null,"Khác",41600000,3120000,{"$nulls":3},4160000,{"$nulls":3},2080000,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[thg1]:[thg12]])","v":50960000},{"$f":"tblExpenseCategory_03[[#This Row],[năm]]/12","v":{"v":4246666.666666667,"d":"4246667"}}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B39)","v":"TỔNG CỘNG CON CÁI"},{"$f":"SUM(tblExpenseCategory_03[thg1])","v":49358400},{"$f":"SUM(tblExpenseCategory_03[thg2])","v":10400000},{"$f":"SUM(tblExpenseCategory_03[thg3])","v":7280000},{"$f":"SUM(tblExpenseCategory_03[thg4])","v":5200000},{"$f":"SUM(tblExpenseCategory_03[thg5])","v":7280000},{"$f":"SUM(tblExpenseCategory_03[thg6])","v":9360000},{"$f":"SUM(tblExpenseCategory_03[thg7])","v":4160000},{"$f":"SUM(tblExpenseCategory_03[thg8])","v":11336000},{"$f":"SUM(tblExpenseCategory_03[thg9])","v":7280000},{"$f":"SUM(tblExpenseCategory_03[thg10])","v":7280000},{"$f":"SUM(tblExpenseCategory_03[thg11])","v":5200000},{"$f":"SUM(tblExpenseCategory_03[thg12])","v":7280000},{"$f":"SUM(tblExpenseCategory_03[năm])","v":131414400},{"$f":"tblExpenseCategory_03[[#Totals],[năm]]/12","v":10951200}]
[]
[]
[null,"vận chuyển"]
[null,"Thanh toán Tiền xe",12480000,12480000,12480000,12480000,12480000,12480000,12480000,12480000,12480000,12480000,12480000,12480000,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[thg1]:[thg12]])","v":149760000},{"$f":"tblExpenseCategory_04[[#This Row],[năm]]/12","v":12480000}]
[null,"Nhiên liệu",6760000,6760000,6760000,6760000,6760000,10400000,10400000,10400000,6760000,6760000,6760000,6760000,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[thg1]:[thg12]])","v":92040000},{"$f":"tblExpenseCategory_04[[#This Row],[năm]]/12","v":7670000}]
[null,"Sửa chữa",null,2080000,null,2080000,null,2080000,null,2080000,null,2080000,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[thg1]:[thg12]])","v":10400000},{"$f":"tblExpenseCategory_04[[#This Row],[năm]]/12","v":{"v":866666.6666666666,"d":"866667"}}]
[null,"Giấy phép/Đăng ký",3848000,{"$nulls":7},4680000,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[thg1]:[thg12]])","v":8528000},{"$f":"tblExpenseCategory_04[[#This Row],[năm]]/12","v":{"v":710666.6666666666,"d":"710667"}}]
[null,"Khác",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[thg1]:[thg12]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[năm]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B48)","v":"TỔNG CỘNG VẬN CHUYỂN"},{"$f":"SUM(tblExpenseCategory_04[thg1])","v":23088000},{"$f":"SUM(tblExpenseCategory_04[thg2])","v":21320000},{"$f":"SUM(tblExpenseCategory_04[thg3])","v":19240000},{"$f":"SUM(tblExpenseCategory_04[thg4])","v":21320000},{"$f":"SUM(tblExpenseCategory_04[thg5])","v":19240400},{"$f":"SUM(tblExpenseCategory_04[thg6])","v":24960000},{"$f":"SUM(tblExpenseCategory_04[thg7])","v":22880000},{"$f":"SUM(tblExpenseCategory_04[thg8])","v":24960000},{"$f":"SUM(tblExpenseCategory_04[thg9])","v":23920000},{"$f":"SUM(tblExpenseCategory_04[thg10])","v":21320000},{"$f":"SUM(tblExpenseCategory_04[thg11])","v":19240000},{"$f":"SUM(tblExpenseCategory_04[thg12])","v":19240000},{"$f":"SUM(tblExpenseCategory_04[năm])","v":260728400},{"$f":"tblExpenseCategory_04[[#Totals],[năm]]/12","v":{"v":21727366.666666668,"d":"21727367"}}]
[]
[]
[null,"Sức khỏe"]
[null,"Bác sĩ/Nha sĩ",null,728000,null,null,728000,728000,728000,null,null,728000,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[thg1]:[thg12]])","v":3640000},{"$f":"tblExpenseCategory_05[[#This Row],[năm]]/12","v":{"v":303333.3333333333,"d":"303333"}}]
[null,"Thuốc/Dược phẩm",520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[thg1]:[thg12]])","v":6240000},{"$f":"tblExpenseCategory_05[[#This Row],[năm]]/12","v":520000}]
[null,"Khác",null,null,3120000,{"$nulls":5},3120000,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[thg1]:[thg12]])","v":6240000},{"$f":"tblExpenseCategory_05[[#This Row],[năm]]/12","v":520000}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B57)","v":"TỔNG CỘNG SỨC KHỎE"},{"$f":"SUM(tblExpenseCategory_05[thg1])","v":520000},{"$f":"SUM(tblExpenseCategory_05[thg2])","v":1248000},{"$f":"SUM(tblExpenseCategory_05[thg3])","v":3640000},{"$f":"SUM(tblExpenseCategory_05[thg4])","v":520000},{"$f":"SUM(tblExpenseCategory_05[thg5])","v":1248000},{"$f":"SUM(tblExpenseCategory_05[thg6])","v":1248000},{"$f":"SUM(tblExpenseCategory_05[thg7])","v":1248000},{"$f":"SUM(tblExpenseCategory_05[thg8])","v":520000},{"$f":"SUM(tblExpenseCategory_05[thg9])","v":3640000},{"$f":"SUM(tblExpenseCategory_05[thg10])","v":1248000},{"$f":"SUM(tblExpenseCategory_05[thg11])","v":520000},{"$f":"SUM(tblExpenseCategory_05[thg12])","v":520000},{"$f":"SUM(tblExpenseCategory_05[năm])","v":16120000},{"$f":"tblExpenseCategory_05[[#Totals],[năm]]/12","v":{"v":1343333.3333333333,"d":"1343333"}}]
[]
[]
[null,"bảo hiểm"]
[null,"Ô tô",3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[thg1]:[thg12]])","v":37440000},{"$f":"tblExpenseCategory_06[[#This Row],[năm]]/12","v":3120000}]
[null,"Sức khỏe",14040000,14040000,14040000,14040000,14040000,14040000,14040000,14040000,14040000,14040000,14040000,14040000,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[thg1]:[thg12]])","v":168480000},{"$f":"tblExpenseCategory_06[[#This Row],[năm]]/12","v":14040000}]
[null,"Đời sống",3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,3120000,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[thg1]:[thg12]])","v":37440000},{"$f":"tblExpenseCategory_06[[#This Row],[năm]]/12","v":3120000}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B64)","v":"TỔNG CỘNG BẢO HIỂM"},{"$f":"SUM(tblExpenseCategory_06[thg1])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg2])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg3])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg4])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg5])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg6])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg7])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg8])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg9])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg10])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg11])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[thg12])","v":20280000},{"$f":"SUM(tblExpenseCategory_06[năm])","v":243360000},{"$f":"tblExpenseCategory_06[[#Totals],[năm]]/12","v":20280000}]
[]
[]
[null,"giáo dục"]
[null,"Học thêm",null,null,8320000,{"$nulls":5},8320000,null,null,"thg12",{"$f":"SUM(tblExpenseCategory_07[[#This Row],[thg1]:[thg12]])","v":16640000},{"$f":"tblExpenseCategory_07[[#This Row],[năm]]/12","v":{"v":1386666.6666666667,"d":"1386667"}}]
[null,"Sách",null,null,4680000,{"$nulls":5},4680000,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[thg1]:[thg12]])","v":9360000},{"$f":"tblExpenseCategory_07[[#This Row],[năm]]/12","v":780000}]
[null,"Khác",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B71)","v":"TỔNG CỘNG GIÁO DỤC"},{"$f":"SUM(tblExpenseCategory_07[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg3])","v":13000000},{"$f":"SUM(tblExpenseCategory_07[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg9])","v":13000000},{"$f":"SUM(tblExpenseCategory_07[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_07[năm])","v":26000000},{"$f":"tblExpenseCategory_07[[#Totals],[năm]]/12","v":{"v":2166666.6666666665,"d":"2166667"}}]
[]
[]
[null,"từ thiện"]
[null,"Quà tặng",null,2080000,{"$nulls":3},2080000,{"$nulls":3},2080000,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[thg1]:[thg12]])","v":6240000},{"$f":"tblExpenseCategory_08[[#This Row],[năm]]/12","v":520000}]
[null,"Quyên góp Từ thiện",null,null,2080000,null,2080000,null,2080000,null,2080000,null,2080000,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[thg1]:[thg12]])","v":10400000},{"$f":"tblExpenseCategory_08[[#This Row],[năm]]/12","v":{"v":866666.6666666666,"d":"866667"}}]
[null,"Khác",{"$nulls":3},2080000,{"$nulls":3},2080000,{"$nulls":3},2080000,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[thg1]:[thg12]])","v":6240000},{"$f":"tblExpenseCategory_08[[#This Row],[năm]]/12","v":520000}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B78)","v":"TỔNG CỘNG TỪ THIỆN"},{"$f":"SUM(tblExpenseCategory_08[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_08[thg2])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg3])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg4])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg5])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg6])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg7])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg8])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg9])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg10])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg11])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[thg12])","v":2080000},{"$f":"SUM(tblExpenseCategory_08[năm])","v":22880000},{"$f":"tblExpenseCategory_08[[#Totals],[năm]]/12","v":{"v":1906666.6666666667,"d":"1906667"}}]
[]
[]
[null,"tiết kiệm"]
[null,"Quỹ Khẩn cấp",2080000,2080000,2080000,2080000,2080000,{"$nulls":3},2080000,2080000,2080000,2080000,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[thg1]:[thg12]])","v":18720000},{"$f":"tblExpenseCategory_09[[#This Row],[năm]]/12","v":1560000}]
[null,"Nghỉ hưu (401k, IRA)",10400000,10400000,10400000,10400000,10400000,10400000,10400000,10400000,10400000,10400000,10400000,10400000,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[thg1]:[thg12]])","v":124800000},{"$f":"tblExpenseCategory_09[[#This Row],[năm]]/12","v":10400000}]
[null,"Chuyển vào Tiết kiệm",4160000,4160000,4160000,4160000,4160000,{"$nulls":3},4160000,4160000,4160000,4160000,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[thg1]:[thg12]])","v":37440000},{"$f":"tblExpenseCategory_09[[#This Row],[năm]]/12","v":3120000}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B85)","v":"TỔNG CỘNG TIẾT KIỆM"},{"$f":"SUM(tblExpenseCategory_09[thg1])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg2])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg3])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg4])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg5])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg6])","v":10400000},{"$f":"SUM(tblExpenseCategory_09[thg7])","v":10400000},{"$f":"SUM(tblExpenseCategory_09[thg8])","v":10400000},{"$f":"SUM(tblExpenseCategory_09[thg9])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg10])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg11])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[thg12])","v":16640000},{"$f":"SUM(tblExpenseCategory_09[năm])","v":180960000},{"$f":"tblExpenseCategory_09[[#Totals],[năm]]/12","v":15080000}]
[]
[]
[null,"nghĩa vụ"]
[null,"Thẻ Tín dụng #1",3016000,3016000,3016000,3016000,3016000,3016000,3016000,3016000,3016000,3016000,3016000,3016000,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[thg1]:[thg12]])","v":36192000},{"$f":"tblExpenseCategory_10[[#This Row],[năm]]/12","v":3016000}]
[null,"Thuế Liên bang",9360000,null,null,9360000,null,null,9360000,null,null,9360000,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[thg1]:[thg12]])","v":37440000},{"$f":"tblExpenseCategory_10[[#This Row],[năm]]/12","v":3120000}]
[null,"Khoản vay học Đại học",1144000,1144000,1144000,1144000,1144000,1144000,1144000,1144000,1144000,1144000,1144000,1144000,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[thg1]:[thg12]])","v":13728000},{"$f":"tblExpenseCategory_10[[#This Row],[năm]]/12","v":1144000}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B92)","v":"TỔNG CỘNG NGHĨA VỤ"},{"$f":"SUM(tblExpenseCategory_10[thg1])","v":13520000},{"$f":"SUM(tblExpenseCategory_10[thg2])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg3])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg4])","v":13520000},{"$f":"SUM(tblExpenseCategory_10[thg5])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg6])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg7])","v":13520000},{"$f":"SUM(tblExpenseCategory_10[thg8])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg9])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg10])","v":13520000},{"$f":"SUM(tblExpenseCategory_10[thg11])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[thg12])","v":4160000},{"$f":"SUM(tblExpenseCategory_10[năm])","v":87360000},{"$f":"tblExpenseCategory_10[[#Totals],[năm]]/12","v":7280000}]
[]
[]
[null," "]
[]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B99)","v":"TỔNG CỘNG  "},{"$f":"SUM(tblExpenseCategory_11[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_11[năm])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[năm]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B107)","v":"TỔNG CỘNG  "},{"$f":"SUM(tblExpenseCategory_12[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_12[năm])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[năm]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B114)","v":"TỔNG CỘNG  "},{"$f":"SUM(tblExpenseCategory_13[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_13[năm])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[năm]]/12","v":0}]
[]
[]
[null," "]
[]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B121)","v":"TỔNG CỘNG  "},{"$f":"SUM(tblExpenseCategory_14[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_14[năm])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[năm]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[năm]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[thg1]:[thg12]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[năm]]/12","v":0}]
[null,{"$f":"UPPER(\"Tổng cộng \" & B129)","v":"TỔNG CỘNG  "},{"$f":"SUM(tblExpenseCategory_15[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_15[năm])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[năm]]/12","v":0}]

{"sheet":"Thiet_lap","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"GIA ĐÌNH NGUYỄN VĂN THÀNH 2012"]
[null,"thu nhập",null,"chi tiêu"]
[null,"lương & tiền thưởng",null," "]
[null,"Thu nhập từ tiền lãi",null,"gia đình",null,"gia đình",null,"sinh hoạt hàng ngày",null,"con cái"]
[null,"Cổ tức",null,"sinh hoạt hàng ngày",null,"trả góp tiền nhà/tiền thuê nhà",null,"tạp phẩm",null,"dược phẩm"]
[null,"quà tặng đã nhận",null,"con cái",null,"điện",null,"vật dụng cá nhân",null,"quần áo"]
[null,"hoàn trả/hoàn lại",null,"vận chuyển",null,"xăng/dầu",null,"quần áo",null,"học phí"]
[null,"chuyển từ tiết kiệm",null,"Sức khỏe",null,"nước/nước thải/rác",null,"dịch vụ lau dọn",null,"ăn trưa ở trường"]
[null,"khác",null,"bảo hiểm",null,"ĐIỆN THOẠI",null,"ăn uống/ăn ngoài",null,"vật dụng ở trường"]
[{"$nulls":3},"giáo dục",null,"cáp/vệ tinh",null,"giặt khô",null,"giữ em bé"]
[{"$nulls":3},"từ thiện",null,"internet",null,"thẩm mỹ viện/cắt tóc",null,"đồ chơi/trò chơi"]
[{"$nulls":3},"tiết kiệm",null,"đồ đạc/đồ gia dụng",null,"khác",null,"khác"]
[{"$nulls":3},"nghĩa vụ",null,"bãi cỏ/vườn"]
[{"$nulls":3},"giải trí",null,"vật dụng dùng ở nhà"]
[{"$nulls":3},"thú cưng",null,"bảo trì"]
[{"$nulls":3},"thuê bao",null,"nâng cấp"]
[{"$nulls":3},"nghỉ mát",null,"khác"]
[{"$nulls":3},"khác"]
[]
[{"$nulls":5},"vận chuyển",null,"Sức khỏe",null,"bảo hiểm"]
[{"$nulls":5},"thanh toán tiền xe",null,"bác sĩ/nha sĩ",null,"ô tô"]
[{"$nulls":5},"nhiên liệu",null,"thuốc/dược phẩm",null,"Sức khỏe"]
[{"$nulls":5},"phí xe buýt/taxi/tàu",null,"phí câu lạc bộ thể thao",null,"tiền nhà/thuê nhà"]
[{"$nulls":5},"sửa chữa",null,"khẩn cấp",null,"đời sống"]
[{"$nulls":5},"giấy phép/đăng ký",null,"khác",null,"khác"]
[{"$nulls":5},"khác"]
[]
[]
[{"$nulls":5},"giáo dục",null,"từ thiện",null,"tiết kiệm"]
[{"$nulls":5},"học phí",null,"quà tặng",null,"quỹ khẩn cấp"]
[{"$nulls":5},"sách",null,"quyên góp từ thiện",null,"chuyển vào tiết kiệm"]
[{"$nulls":5},"học nhạc",null,"quyên góp cho tôn giáo",null,"nghỉ hưu (401k, ira)"]
[{"$nulls":5},"khác",null,"khác",null,"đầu tư"]
[{"$nulls":9},"đại học"]
[{"$nulls":9},"khác"]
[]
[]
[{"$nulls":5},"nghĩa vụ",null,"giải trí",null,"thú cưng"]
[{"$nulls":5},"vay học đại học",null,"video/dvd",null,"thực phẩm"]
[{"$nulls":5},"khoản vay khác",null,"âm nhạc",null,"dược phẩm"]
[{"$nulls":5},"thẻ tín dụng #1",null,"trò chơi",null,"đồ chơi/vật dụng"]
[{"$nulls":5},"thẻ tín dụng #2",null,"phí thuê mướn",null,"khác"]
[{"$nulls":5},"thẻ tín dụng #3",null,"phim/nhà hát"]
[{"$nulls":5},"hỗ trợ nuôi con/cấp dưỡng",null,"hòa nhạc/kịch"]
[{"$nulls":5},"thuế liên bang",null,"sách"]
[{"$nulls":5},"thuế nhà đất",null,"sở thích"]
[{"$nulls":5},"thuế địa phương/thuế bang",null,"phim/chụp ảnh"]
[{"$nulls":5},"phí hiệp hội người sở hữu nhà",null,"thể thao"]
[{"$nulls":5},"phí pháp lý",null,"hoạt động giải trí ngoài trời"]
[{"$nulls":5},"khác",null,"đồ chơi/vật dụng"]
[{"$nulls":7},"khác"]
[]
[{"$nulls":5},"thuê bao",null,"nghỉ mát",null,"khác"]
[{"$nulls":5},"báo chí",null,"vận chuyển",null,"phí ngân hàng"]
[{"$nulls":5},"tạp chí",null,"nhà trọ",null,"bưu phí"]
[{"$nulls":5},"tiền phải trả",null,"thực phẩm",null,"khác"]
[{"$nulls":5},"thẻ thành viên câu lạc bộ",null,"thuê xe hơi"]
[{"$nulls":5},"khác",null,"giải trí"]
[{"$nulls":7},"khác"]

{"sheet":"du_lieu_bieu_do","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Nên để ẩn trang tính này ***"]
[]
[]
[null,"Giai đoạn",3]
[]
[null,null,"thg1","thg2","thg3","thg4","thg5","thg6","thg7","thg8","thg9","thg10","thg11","thg12","năm","TB"]
[null,{"$f":"LOWER(Ngan_sach!B129)","v":" "},{"$f":"SUM(tblExpenseCategory_15[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_15[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_15[năm])","v":0},{"$f":"SUM(tblExpenseCategory_15[TB])","v":0}]
[null,{"$f":"LOWER(Ngan_sach!B121)","v":" "},{"$f":"SUM(tblExpenseCategory_14[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_14[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_14[năm])","v":0},{"$f":"SUM(tblExpenseCategory_14[TB])","v":0}]
[null,{"$f":"LOWER(Ngan_sach!B114)","v":" "},{"$f":"SUM(tblExpenseCategory_13[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_13[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_13[năm])","v":0},{"$f":"SUM(tblExpenseCategory_13[TB])","v":0}]
[null,{"$f":"LOWER(Ngan_sach!B107)","v":" "},{"$f":"SUM(tblExpenseCategory_12[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_12[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_12[năm])","v":0},{"$f":"SUM(tblExpenseCategory_12[TB])","v":0}]
[null,{"$f":"LOWER(Ngan_sach!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg3])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg9])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_11[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_11[năm])","v":0},{"$f":"SUM(tblExpenseCategory_11[TB])","v":0}]
[null,{"$f":"LOWER(Ngan_sach!B92)","v":"nghĩa vụ"},{"$f":"SUM(tblExpenseCategory_10[thg1])","v":{"v":13520000,"d":"13,520,000"}},{"$f":"SUM(tblExpenseCategory_10[thg2])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg3])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg4])","v":{"v":13520000,"d":"13,520,000"}},{"$f":"SUM(tblExpenseCategory_10[thg5])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg6])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg7])","v":{"v":13520000,"d":"13,520,000"}},{"$f":"SUM(tblExpenseCategory_10[thg8])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg9])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg10])","v":{"v":13520000,"d":"13,520,000"}},{"$f":"SUM(tblExpenseCategory_10[thg11])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[thg12])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_10[năm])","v":{"v":87360000,"d":"87,360,000"}},{"$f":"SUM(tblExpenseCategory_10[TB])","v":{"v":7280000,"d":"7,280,000"}}]
[null,{"$f":"LOWER(Ngan_sach!B85)","v":"tiết kiệm"},{"$f":"SUM(tblExpenseCategory_09[thg1])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg2])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg3])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg4])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg5])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg6])","v":{"v":10400000,"d":"10,400,000"}},{"$f":"SUM(tblExpenseCategory_09[thg7])","v":{"v":10400000,"d":"10,400,000"}},{"$f":"SUM(tblExpenseCategory_09[thg8])","v":{"v":10400000,"d":"10,400,000"}},{"$f":"SUM(tblExpenseCategory_09[thg9])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg10])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg11])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[thg12])","v":{"v":16640000,"d":"16,640,000"}},{"$f":"SUM(tblExpenseCategory_09[năm])","v":{"v":180960000,"d":"180,960,000"}},{"$f":"SUM(tblExpenseCategory_09[TB])","v":{"v":15080000,"d":"15,080,000"}}]
[null,{"$f":"LOWER(Ngan_sach!B78)","v":"từ thiện"},{"$f":"SUM(tblExpenseCategory_08[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_08[thg2])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg3])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg4])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg5])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg6])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg7])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg8])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg9])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg10])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg11])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[thg12])","v":{"v":2080000,"d":"2,080,000"}},{"$f":"SUM(tblExpenseCategory_08[năm])","v":{"v":22880000,"d":"22,880,000"}},{"$f":"SUM(tblExpenseCategory_08[TB])","v":{"v":1906666.6666666665,"d":"1,906,667"}}]
[null,{"$f":"LOWER(Ngan_sach!B71)","v":"giáo dục"},{"$f":"SUM(tblExpenseCategory_07[thg1])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg2])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg3])","v":{"v":13000000,"d":"13,000,000"}},{"$f":"SUM(tblExpenseCategory_07[thg4])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg5])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg6])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg7])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg8])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg9])","v":{"v":13000000,"d":"13,000,000"}},{"$f":"SUM(tblExpenseCategory_07[thg10])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg11])","v":0},{"$f":"SUM(tblExpenseCategory_07[thg12])","v":0},{"$f":"SUM(tblExpenseCategory_07[năm])","v":{"v":26000000,"d":"26,000,000"}},{"$f":"SUM(tblExpenseCategory_07[TB])","v":{"v":2166666.666666667,"d":"2,166,667"}}]
[null,{"$f":"LOWER(Ngan_sach!B64)","v":"bảo hiểm"},{"$f":"SUM(tblExpenseCategory_06[thg1])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg2])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg3])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg4])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg5])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg6])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg7])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg8])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg9])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg10])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg11])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[thg12])","v":{"v":20280000,"d":"20,280,000"}},{"$f":"SUM(tblExpenseCategory_06[năm])","v":{"v":243360000,"d":"243,360,000"}},{"$f":"SUM(tblExpenseCategory_06[TB])","v":{"v":20280000,"d":"20,280,000"}}]
[null,{"$f":"LOWER(Ngan_sach!B57)","v":"sức khỏe"},{"$f":"SUM(tblExpenseCategory_05[thg1])","v":{"v":520000,"d":"520,000"}},{"$f":"SUM(tblExpenseCategory_05[thg2])","v":{"v":1248000,"d":"1,248,000"}},{"$f":"SUM(tblExpenseCategory_05[thg3])","v":{"v":3640000,"d":"3,640,000"}},{"$f":"SUM(tblExpenseCategory_05[thg4])","v":{"v":520000,"d":"520,000"}},{"$f":"SUM(tblExpenseCategory_05[thg5])","v":{"v":1248000,"d":"1,248,000"}},{"$f":"SUM(tblExpenseCategory_05[thg6])","v":{"v":1248000,"d":"1,248,000"}},{"$f":"SUM(tblExpenseCategory_05[thg7])","v":{"v":1248000,"d":"1,248,000"}},{"$f":"SUM(tblExpenseCategory_05[thg8])","v":{"v":520000,"d":"520,000"}},{"$f":"SUM(tblExpenseCategory_05[thg9])","v":{"v":3640000,"d":"3,640,000"}},{"$f":"SUM(tblExpenseCategory_05[thg10])","v":{"v":1248000,"d":"1,248,000"}},{"$f":"SUM(tblExpenseCategory_05[thg11])","v":{"v":520000,"d":"520,000"}},{"$f":"SUM(tblExpenseCategory_05[thg12])","v":{"v":520000,"d":"520,000"}},{"$f":"SUM(tblExpenseCategory_05[năm])","v":{"v":16120000,"d":"16,120,000"}},{"$f":"SUM(tblExpenseCategory_05[TB])","v":{"v":1343333.3333333333,"d":"1,343,333"}}]
[null,{"$f":"LOWER(Ngan_sach!B48)","v":"vận chuyển"},{"$f":"SUM(tblExpenseCategory_04[thg1])","v":{"v":23088000,"d":"23,088,000"}},{"$f":"SUM(tblExpenseCategory_04[thg2])","v":{"v":21320000,"d":"21,320,000"}},{"$f":"SUM(tblExpenseCategory_04[thg3])","v":{"v":19240000,"d":"19,240,000"}},{"$f":"SUM(tblExpenseCategory_04[thg4])","v":{"v":21320000,"d":"21,320,000"}},{"$f":"SUM(tblExpenseCategory_04[thg5])","v":{"v":19240400,"d":"19,240,400"}},{"$f":"SUM(tblExpenseCategory_04[thg6])","v":{"v":24960000,"d":"24,960,000"}},{"$f":"SUM(tblExpenseCategory_04[thg7])","v":{"v":22880000,"d":"22,880,000"}},{"$f":"SUM(tblExpenseCategory_04[thg8])","v":{"v":24960000,"d":"24,960,000"}},{"$f":"SUM(tblExpenseCategory_04[thg9])","v":{"v":23920000,"d":"23,920,000"}},{"$f":"SUM(tblExpenseCategory_04[thg10])","v":{"v":21320000,"d":"21,320,000"}},{"$f":"SUM(tblExpenseCategory_04[thg11])","v":{"v":19240000,"d":"19,240,000"}},{"$f":"SUM(tblExpenseCategory_04[thg12])","v":{"v":19240000,"d":"19,240,000"}},{"$f":"SUM(tblExpenseCategory_04[năm])","v":{"v":260728400,"d":"260,728,400"}},{"$f":"SUM(tblExpenseCategory_04[TB])","v":{"v":21727366.666666668,"d":"21,727,367"}}]
[null,{"$f":"LOWER(Ngan_sach!B39)","v":"con cái"},{"$f":"SUM(tblExpenseCategory_03[thg1])","v":{"v":49358400,"d":"49,358,400"}},{"$f":"SUM(tblExpenseCategory_03[thg2])","v":{"v":10400000,"d":"10,400,000"}},{"$f":"SUM(tblExpenseCategory_03[thg3])","v":{"v":7280000,"d":"7,280,000"}},{"$f":"SUM(tblExpenseCategory_03[thg4])","v":{"v":5200000,"d":"5,200,000"}},{"$f":"SUM(tblExpenseCategory_03[thg5])","v":{"v":7280000,"d":"7,280,000"}},{"$f":"SUM(tblExpenseCategory_03[thg6])","v":{"v":9360000,"d":"9,360,000"}},{"$f":"SUM(tblExpenseCategory_03[thg7])","v":{"v":4160000,"d":"4,160,000"}},{"$f":"SUM(tblExpenseCategory_03[thg8])","v":{"v":11336000,"d":"11,336,000"}},{"$f":"SUM(tblExpenseCategory_03[thg9])","v":{"v":7280000,"d":"7,280,000"}},{"$f":"SUM(tblExpenseCategory_03[thg10])","v":{"v":7280000,"d":"7,280,000"}},{"$f":"SUM(tblExpenseCategory_03[thg11])","v":{"v":5200000,"d":"5,200,000"}},{"$f":"SUM(tblExpenseCategory_03[thg12])","v":{"v":7280000,"d":"7,280,000"}},{"$f":"SUM(tblExpenseCategory_03[năm])","v":{"v":131414400,"d":"131,414,400"}},{"$f":"SUM(tblExpenseCategory_03[TB])","v":{"v":10951200,"d":"10,951,200"}}]
[null,{"$f":"LOWER(Ngan_sach!B30)","v":"sinh hoạt hàng ngày"},{"$f":"SUM(tblExpenseCategory_02[thg1])","v":{"v":16536000,"d":"16,536,000"}},{"$f":"SUM(tblExpenseCategory_02[thg2])","v":{"v":7800000,"d":"7,800,000"}},{"$f":"SUM(tblExpenseCategory_02[thg3])","v":{"v":11440000,"d":"11,440,000"}},{"$f":"SUM(tblExpenseCategory_02[thg4])","v":{"v":17160000,"d":"17,160,000"}},{"$f":"SUM(tblExpenseCategory_02[thg5])","v":{"v":10400000,"d":"10,400,000"}},{"$f":"SUM(tblExpenseCategory_02[thg6])","v":{"v":9360000,"d":"9,360,000"}},{"$f":"SUM(tblExpenseCategory_02[thg7])","v":{"v":18200000,"d":"18,200,000"}},{"$f":"SUM(tblExpenseCategory_02[thg8])","v":{"v":9880000,"d":"9,880,000"}},{"$f":"SUM(tblExpenseCategory_02[thg9])","v":{"v":8320000,"d":"8,320,000"}},{"$f":"SUM(tblExpenseCategory_02[thg10])","v":{"v":17160000,"d":"17,160,000"}},{"$f":"SUM(tblExpenseCategory_02[thg11])","v":{"v":11960000,"d":"11,960,000"}},{"$f":"SUM(tblExpenseCategory_02[thg12])","v":{"v":7800000,"d":"7,800,000"}},{"$f":"SUM(tblExpenseCategory_02[năm])","v":{"v":146016000,"d":"146,016,000"}},{"$f":"SUM(tblExpenseCategory_02[TB])","v":{"v":12168000,"d":"12,168,000"}}]
[null,{"$f":"LOWER(Ngan_sach!B21)","v":"gia đình"},{"$f":"SUM(tblExpenseCategory_01[thg1])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[thg2])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[thg3])","v":{"v":25646400,"d":"25,646,400"}},{"$f":"SUM(tblExpenseCategory_01[thg4])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[thg5])","v":{"v":24086400,"d":"24,086,400"}},{"$f":"SUM(tblExpenseCategory_01[thg6])","v":{"v":24606400,"d":"24,606,400"}},{"$f":"SUM(tblExpenseCategory_01[thg7])","v":{"v":26686400,"d":"26,686,400"}},{"$f":"SUM(tblExpenseCategory_01[thg8])","v":{"v":27726400,"d":"27,726,400"}},{"$f":"SUM(tblExpenseCategory_01[thg9])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[thg10])","v":{"v":24086400,"d":"24,086,400"}},{"$f":"SUM(tblExpenseCategory_01[thg11])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[thg12])","v":{"v":25126400,"d":"25,126,400"}},{"$f":"SUM(tblExpenseCategory_01[năm])","v":{"v":303596800,"d":"303,596,800"}},{"$f":"SUM(tblExpenseCategory_01[TB])","v":{"v":25299733.333333332,"d":"25,299,733"}}]
[]
[]
[]
[]
[null,"Dòng tiền Tích lũy",{"$f":"SUM(Ngan_sach!$C$8:C$8)","v":{"v":-77251200,"d":"-77,251,200"}},{"$f":"SUM(Ngan_sach!$C$8:D$8)","v":{"v":1580800,"d":"1,580,800"}},{"$f":"SUM(Ngan_sach!$C$8:E$8)","v":{"v":-38625600,"d":"-38,625,600"}},{"$f":"SUM(Ngan_sach!$C$8:F$8)","v":{"v":-76336000,"d":"-76,336,000"}},{"$f":"SUM(Ngan_sach!$C$8:G$8)","v":{"v":5449200,"d":"5,449,200"}},{"$f":"SUM(Ngan_sach!$C$8:H$8)","v":{"v":-69285200,"d":"-69,285,200"}},{"$f":"SUM(Ngan_sach!$C$8:I$8)","v":{"v":-157539600,"d":"-157,539,600"}},{"$f":"SUM(Ngan_sach!$C$8:J$8)","v":{"v":-133682000,"d":"-133,682,000"}},{"$f":"SUM(Ngan_sach!$C$8:K$8)","v":{"v":-174928400,"d":"-174,928,400"}},{"$f":"SUM(Ngan_sach!$C$8:L$8)","v":{"v":-215342800,"d":"-215,342,800"}},{"$f":"SUM(Ngan_sach!$C$8:M$8)","v":{"v":-133349200,"d":"-133,349,200"}},{"$f":"SUM(Ngan_sach!$C$8:N$8)","v":{"v":-153275600,"d":"-153,275,600"}},{"$f":"SUM(Ngan_sach!$C$8:O$8)","v":{"v":-306551200,"d":"-306,551,200"}}]
[]
[null,"Dòng tiền Dương của Năm",{"$f":"IF(Ngan_sach!C$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!C$8),NA(),Ngan_sach!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!D$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!D$8),NA(),Ngan_sach!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!E$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!E$8),NA(),Ngan_sach!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!F$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!F$8),NA(),Ngan_sach!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!G$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!G$8),NA(),Ngan_sach!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!H$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!H$8),NA(),Ngan_sach!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!I$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!I$8),NA(),Ngan_sach!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!J$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!J$8),NA(),Ngan_sach!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!K$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!K$8),NA(),Ngan_sach!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!L$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!L$8),NA(),Ngan_sach!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!M$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!M$8),NA(),Ngan_sach!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!N$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!N$8),NA(),Ngan_sach!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!O$8<0,NA(),IF(period+2<>COLUMN(Ngan_sach!O$8),NA(),Ngan_sach!O$8))","v":{"$error":"#N/A"}}]
[null,"Dòng tiền Âm của Năm",{"$f":"IF(Ngan_sach!C$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!C$8),NA(),Ngan_sach!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!D$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!D$8),NA(),Ngan_sach!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!E$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!E$8),NA(),Ngan_sach!E$8))","v":{"v":-40206400,"d":"-40,206,400"}},{"$f":"IF(Ngan_sach!F$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!F$8),NA(),Ngan_sach!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!G$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!G$8),NA(),Ngan_sach!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!H$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!H$8),NA(),Ngan_sach!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!I$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!I$8),NA(),Ngan_sach!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!J$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!J$8),NA(),Ngan_sach!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!K$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!K$8),NA(),Ngan_sach!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!L$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!L$8),NA(),Ngan_sach!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!M$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!M$8),NA(),Ngan_sach!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!N$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!N$8),NA(),Ngan_sach!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Ngan_sach!O$8>=0,NA(),IF(period+2<>COLUMN(Ngan_sach!O$8),NA(),Ngan_sach!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"thg3"}]
[null,{"$f":"display_long_period & \"Thu nhập\"","v":"thg3Thu nhập"},{"$f":"INDEX(Ngan_sach!$C$6:$P$6,,period)","v":{"v":83200000,"d":" ₫83,200,000"}}]
[null,{"$f":"display_long_period & \" Chi phí: \" & TEXT(INDEX(Ngan_sach!$C$7:$P$7,,period),\"$#,##0\")","v":"thg3 Chi phí: $123406400,0"},{"$f":"INDEX(Ngan_sach!$C$7:$P$7,,period)","v":{"v":123406400,"d":" ₫123,406,400"}}]
[null,{"$f":"display_long_period & \" Chi tiết \"","v":"thg3 Chi tiết "},{"$f":"ABS(INDEX(Ngan_sach!$C$8:$P$8,,period))","v":{"v":40206400,"d":" ₫40,206,400"}},{"$f":"REPT(\"-\",INDEX(Ngan_sach!$C$8:$P$8,,period)<0)","v":"-"}]