{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["个人预算"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"个人预算","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["个人预算"]
[]
[null,"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","年"]
["总费用",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"$0"}}]
["现金缺溢",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"$0"}}]
["收入"]
["工资",{"$nulls":12},{"$f":"SUM(表1[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["利息/红利",{"$nulls":12},{"$f":"SUM(表1[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["杂项",{"$nulls":12},{"$f":"SUM(表1[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表1[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表1[列14])","v":{"v":0,"d":"$0"}}]
["费用"]
["家"]
["抵押贷款/租金",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["水电煤气费",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["宅电",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["手机",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["家庭维修",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["房屋修缮",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["家庭安全",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["花园供应",{"$nulls":12},{"$f":"SUM(表2[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表2[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表2[列14])","v":{"v":0,"d":"$0"}}]
["每日生计"]
["食品杂货 ",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["儿童护理",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["干洗",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["外出就餐",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["房屋清扫服务",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["溜狗",{"$nulls":12},{"$f":"SUM(表3[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表3[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表3[列14])","v":{"v":0,"d":"$0"}}]
["运输"]
["煤气/燃料",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["保险",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["修理",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["洗车/详细服务",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["停车",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["公共交通",{"$nulls":12},{"$f":"SUM(表4[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表4[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表4[列14])","v":{"v":0,"d":"$0"}}]
["娱乐"]
["有线电视",{"$nulls":12},{"$f":"SUM(表5[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["视频/DVD 租金",{"$nulls":12},{"$f":"SUM(表5[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["电影/游戏",{"$nulls":12},{"$f":"SUM(表5[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["音乐会/俱乐部",{"$nulls":12},{"$f":"SUM(表5[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表5[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表5[列14])","v":{"v":0,"d":"$0"}}]
["医疗"]
["健康俱乐部应付款",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["保险",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["处方",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["非处方药",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["共同支付/实付",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["兽医/宠物医疗",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["人寿保险",{"$nulls":12},{"$f":"SUM(表6[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表6[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表6[列14])","v":{"v":0,"d":"$0"}}]
["休假"]
["飞机票",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["膳宿",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["食品",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["纪念品",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["养宠物费用",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["租用的轿车",{"$nulls":12},{"$f":"SUM(表7[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表7[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表7[列14])","v":{"v":0,"d":"$0"}}]
["休闲"]
["体育馆费",{"$nulls":12},{"$f":"SUM(表8[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["体育器材",{"$nulls":12},{"$f":"SUM(表8[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["团队应付款",{"$nulls":12},{"$f":"SUM(表8[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["玩具/儿童拼板",{"$nulls":12},{"$f":"SUM(表8[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表8[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表8[列14])","v":{"v":0,"d":"$0"}}]
["应付款/订金"]
["杂志",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["报纸",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["Internet 连接",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["公共广播",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["公共电视",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["宗教组织",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["慈善活动",{"$nulls":12},{"$f":"SUM(表9[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表9[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表9[列14])","v":{"v":0,"d":"$0"}}]
["个人"]
["衣物",{"$nulls":12},{"$f":"SUM(表10[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["礼物",{"$nulls":12},{"$f":"SUM(表10[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["沙龙/理发",{"$nulls":12},{"$f":"SUM(表10[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["书籍",{"$nulls":12},{"$f":"SUM(表10[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["音乐（CD 等）",{"$nulls":12},{"$f":"SUM(表10[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表10[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表10[列14])","v":{"v":0,"d":"$0"}}]
["财政责任"]
["长期储蓄",{"$nulls":12},{"$f":"SUM(表11[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["退休 (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(表11[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["信用卡支付",{"$nulls":12},{"$f":"SUM(表11[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["个人所得税（附加）",{"$nulls":12},{"$f":"SUM(表11[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["其他责任",{"$nulls":12},{"$f":"SUM(表11[[#This Row],[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表11[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表11[列14])","v":{"v":0,"d":"$0"}}]
["杂项支付"]
["其他",{"$nulls":12},{"$f":"SUM(表12[[列2]:[列13]])","v":{"v":0,"d":"$0"}}]
["总计",{"$f":"SUBTOTAL(109,表12[列2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,表12[列14])","v":{"v":0,"d":"$0"}}]