{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["员工信息","工资计算器","个人工资单"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"员工信息","index":0,"n_rows":7,"n_cols":13,"rows_kept":7,"merged":[[1,0,1,12],[2,0,2,5]]}
[]
["员工信息"]
["[公司名称]"]
["员工 ID","员工姓名","每小时工资","税务状况","联邦津贴\n（来自 W-4）","州税","联邦所得税\n（基于联邦津贴）","社会保险税","医疗保险税","总扣缴税费","保险扣除额","其他常规扣除额","总常规扣除额\n（不含税费）"]
[1,"卢宁",{"v":10,"d":"¥10.00"},1,4,{"v":0.023,"d":"2.30%"},{"v":0.28,"d":"28.00%"},{"v":0.063,"d":"6.30%"},{"v":0.0145,"d":"1.45%"},{"$f":"表1[[#This Row],[州税]]+表1[[#This Row],[联邦所得税\n（基于联邦津贴）]]+表1[[#This Row],[社会保险税]]+表1[[#This Row],[医疗保险税]]","v":{"v":0.38050000000000006,"d":"38.05%"}},{"v":20,"d":"¥20.00"},{"v":40,"d":"¥40.00"},{"$f":"表1[[#This Row],[保险扣除额]]+表1[[#This Row],[其他常规扣除额]]","v":{"v":60,"d":"¥60.00"}}]
[2,"柯攸",{"v":13,"d":"¥13.00"},1,4,{"v":0.023,"d":"2.30%"},{"v":0.28,"d":"28.00%"},{"v":0.063,"d":"6.30%"},{"v":0.0145,"d":"1.45%"},{"$f":"表1[[#This Row],[州税]]+表1[[#This Row],[联邦所得税\n（基于联邦津贴）]]+表1[[#This Row],[社会保险税]]+表1[[#This Row],[医疗保险税]]","v":{"v":0.38050000000000006,"d":"38.05%"}},{"v":20,"d":"¥20.00"},{"v":52,"d":"¥52.00"},{"$f":"表1[[#This Row],[保险扣除额]]+表1[[#This Row],[其他常规扣除额]]","v":{"v":72,"d":"¥72.00"}}]
[3,"康霓",{"v":10,"d":"¥10.00"},1,4,{"v":0.023,"d":"2.30%"},{"v":0.28,"d":"28.00%"},{"v":0.063,"d":"6.30%"},{"v":0.0145,"d":"1.45%"},{"$f":"表1[[#This Row],[州税]]+表1[[#This Row],[联邦所得税\n（基于联邦津贴）]]+表1[[#This Row],[社会保险税]]+表1[[#This Row],[医疗保险税]]","v":{"v":0.38050000000000006,"d":"38.05%"}},{"v":20,"d":"¥20.00"},0,{"$f":"表1[[#This Row],[保险扣除额]]+表1[[#This Row],[其他常规扣除额]]","v":{"v":20,"d":"¥20.00"}}]

{"sheet":"工资计算器","index":1,"n_rows":7,"n_cols":11,"rows_kept":7,"merged":[[0,0,1,8],[2,0,2,5]]}
["工资计算器"]
[{"$nulls":9},"截止日期：",{"v":45688,"d":"4568800.00%"}]
[{"$f":"员工信息!$A$3","v":"[公司名称]"}]
["员工 ID","员工姓名","正常工作时数","休假小时数","病假小时数","加班小时数","加班工资率","工资总额","税费和扣除额 ","其他扣除额","实发工资"]
[1,{"$f":"VLOOKUP(A5,表1[],2,FALSE)","v":"卢宁"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},null,null,{"$f":"(VLOOKUP(A5,表1[],3,FALSE)*(表2[[#This Row],[正常工作时数]]+表2[[#This Row],[休假小时数]]+表2[[#This Row],[病假小时数]])+表2[[#This Row],[加班小时数]]*表2[[#This Row],[加班工资率]])","v":{"v":560,"d":"¥560.00"}},{"$f":"VLOOKUP(A5,表1[],10,FALSE)*表2[[#This Row],[工资总额]]+表1[[#This Row],[总常规扣除额\n（不含税费）]]","v":{"v":273.08000000000004,"d":"¥273.08"}},{"v":20,"d":"¥20.00"},{"$f":"表2[[#This Row],[工资总额]]-表2[[#This Row],[税费和扣除额 ]]-表2[[#This Row],[其他扣除额]]","v":{"v":266.91999999999996,"d":"¥266.92"}}]
[2,{"$f":"VLOOKUP(A6,表1[],2,FALSE)","v":"柯攸"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,null,{"$f":"(VLOOKUP(A6,表1[],3,FALSE)*(表2[[#This Row],[正常工作时数]]+表2[[#This Row],[休假小时数]]+表2[[#This Row],[病假小时数]])+表2[[#This Row],[加班小时数]]*表2[[#This Row],[加班工资率]])","v":{"v":520,"d":"¥520.00"}},{"$f":"VLOOKUP(A6,表1[],10,FALSE)*表2[[#This Row],[工资总额]]+表1[[#This Row],[总常规扣除额\n（不含税费）]]","v":{"v":269.86,"d":"¥269.86"}},{"v":52,"d":"¥52.00"},{"$f":"表2[[#This Row],[工资总额]]-表2[[#This Row],[税费和扣除额 ]]-表2[[#This Row],[其他扣除额]]","v":{"v":198.14,"d":"¥198.14"}}]
[3,{"$f":"VLOOKUP(A7,表1[],2,FALSE)","v":"康霓"},{"v":52,"d":"52.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":20,"d":"¥20.00"},{"$f":"(VLOOKUP(A7,表1[],3,FALSE)*(表2[[#This Row],[正常工作时数]]+表2[[#This Row],[休假小时数]]+表2[[#This Row],[病假小时数]])+表2[[#This Row],[加班小时数]]*表2[[#This Row],[加班工资率]])","v":{"v":560,"d":"¥560.00"}},{"$f":"VLOOKUP(A7,表1[],10,FALSE)*表2[[#This Row],[工资总额]]+表1[[#This Row],[总常规扣除额\n（不含税费）]]","v":{"v":233.08000000000004,"d":"¥233.08"}},{"v":20,"d":"¥20.00"},{"$f":"表2[[#This Row],[工资总额]]-表2[[#This Row],[税费和扣除额 ]]-表2[[#This Row],[其他扣除额]]","v":{"v":306.91999999999996,"d":"¥306.92"}}]

{"sheet":"个人工资单","index":2,"n_rows":48,"n_cols":8,"rows_kept":48,"merged":[[1,2,1,7],[13,2,13,7],[25,2,25,7],[38,2,38,7]]}
[]
[null,null,{"$f":"(员工信息!$A$3)","v":"[公司名称]"}]
[null,null,"截止日期：",{"$f":"工资计算器!$K$2","v":{"v":45688,"d":"4568800.00%"}},"员工姓名",{"$f":"IFERROR(VLOOKUP(H3,表1[],2),\"\")","v":"卢宁"},"员工 ID",1]
[]
[null,null,"税务状况",{"$f":"IFERROR(VLOOKUP(H3,表1[],4),\"\")","v":1},"联邦津贴（来自 W-4）",{"$f":"IFERROR(VLOOKUP(H3,表1[],5,FALSE),\"\")","v":4},"工作小时数",{"$f":"IFERROR(VLOOKUP(H3,表2[],3,FALSE),\"\")","v":50}]
[null,null,"每小时工资率",{"$f":"IFERROR(VLOOKUP(H3,表1[],3,FALSE),\"\")","v":{"v":10,"d":"¥10.00"}},"加班工资率",{"$f":"IFERROR(VLOOKUP(H3,表2[],7,FALSE),\"\")","v":0},"病假小时数",{"$f":"IFERROR(VLOOKUP(H3,表2[],5,FALSE),\"\")","v":1}]
[null,null,"社会保险税",{"$f":"IFERROR(IFERROR(VLOOKUP(H3,表1[],8,FALSE),\"\")*H9,\"\")","v":{"v":35.28,"d":"¥35.28"}},"联邦所得税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H3,表1[],7,FALSE),\"\")*H9,\"\")","v":{"v":156.8,"d":"¥156.80"}},"休假小时数",{"$f":"IFERROR(VLOOKUP(H3,表2[],4,FALSE),\"\")","v":5}]
[null,null,"医疗保险税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H3,表1[],9,FALSE),\"\")*H9,\"\")","v":{"v":8.120000000000001,"d":"¥8.12"}},"州税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H3,表1[],6,FALSE),\"\")*H9,\"\")","v":{"v":12.879999999999999,"d":"¥12.88"}},"加班小时数",{"$f":"IFERROR(VLOOKUP(H3,表2[],6,FALSE),\"\")","v":0}]
[null,null,"保险扣除额",{"$f":"IFERROR(VLOOKUP(H3,表1[],11,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"其他常规扣除额",{"$f":"IFERROR(VLOOKUP(H3,表1[],12,FALSE),\"\")","v":{"v":40,"d":"¥40.00"}},"工资总额",{"$f":"IFERROR(VLOOKUP(H3,表2[],8,FALSE),\"\")","v":{"v":560,"d":"¥560.00"}}]
[null,null,"总税费和常规扣除额 ",{"$f":"IFERROR(SUM(F7:F9)+SUM(D7:D9),\"\")","v":{"v":273.08000000000004,"d":"¥273.08"}},"其他扣除额",{"$f":"IFERROR(VLOOKUP(H3,表2[],10,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"总税费和扣除额 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H3,表2[],9,FALSE),\"\")+F10,\"\")","v":{"v":293.08000000000004,"d":"¥293.08"}}]
[{"$nulls":6},"实发工资",{"$f":"IFERROR(VLOOKUP(H3,表2[],11,FALSE),\"\")","v":{"v":266.91999999999996,"d":"¥266.92"}}]
[]
[]
[null,null,{"$f":"(员工信息!$A$3)","v":"[公司名称]"}]
[null,null,"截止日期：",{"$f":"工资计算器!$K$2","v":{"v":45688,"d":"4568800.00%"}},"员工姓名",{"$f":"IFERROR(VLOOKUP(H15,表1[],2),\"\")","v":"柯攸"},"员工 ID",2]
[]
[null,null,"税务状况",{"$f":"IFERROR(VLOOKUP(H15,表1[],4),\"\")","v":1},"联邦津贴（来自 W-4）",{"$f":"IFERROR(VLOOKUP(H15,表1[],5,FALSE),\"\")","v":4},"工作小时数",{"$f":"IFERROR(VLOOKUP(H15,表2[],3,FALSE),\"\")","v":40}]
[null,null,"每小时工资率",{"$f":"IFERROR(VLOOKUP(H15,表1[],3,FALSE),\"\")","v":{"v":13,"d":"¥13.00"}},"加班工资率",{"$f":"IFERROR(VLOOKUP(H15,表2[],7,FALSE),\"\")","v":0},"病假小时数",{"$f":"IFERROR(VLOOKUP(H15,表2[],5,FALSE),\"\")","v":0}]
[null,null,"社会保险税",{"$f":"IFERROR(IFERROR(VLOOKUP(H15,表1[],8,FALSE),\"\")*H21,\"\")","v":{"v":32.76,"d":"¥32.76"}},"联邦所得税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H15,表1[],7,FALSE),\"\")*H21,\"\")","v":{"v":145.60000000000002,"d":"¥145.60"}},"休假小时数",{"$f":"IFERROR(VLOOKUP(H15,表2[],4,FALSE),\"\")","v":0}]
[null,null,"医疗保险税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H15,表1[],9,FALSE),\"\")*H21,\"\")","v":{"v":7.54,"d":"¥7.54"}},"州税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H15,表1[],6,FALSE),\"\")*H21,\"\")","v":{"v":11.959999999999999,"d":"¥11.96"}},"加班小时数",{"$f":"IFERROR(VLOOKUP(H15,表2[],6,FALSE),\"\")","v":0}]
[null,null,"保险扣除额",{"$f":"IFERROR(VLOOKUP(H15,表1[],11,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"其他常规扣除额",{"$f":"IFERROR(VLOOKUP(H15,表1[],12,FALSE),\"\")","v":{"v":52,"d":"¥52.00"}},"工资总额",{"$f":"IFERROR(VLOOKUP(H15,表2[],8,FALSE),\"\")","v":{"v":520,"d":"¥520.00"}}]
[null,null,"总税费和常规扣除额 ",{"$f":"IFERROR(SUM(F19:F21)+SUM(D19:D21),\"\")","v":{"v":269.86,"d":"¥269.86"}},"其他扣除额",{"$f":"IFERROR(VLOOKUP(H15,表2[],10,FALSE),\"\")","v":{"v":52,"d":"¥52.00"}},"总税费和扣除额 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H15,表2[],9,FALSE),\"\")+F22,\"\")","v":{"v":321.86,"d":"¥321.86"}}]
[{"$nulls":6},"实发工资",{"$f":"IFERROR(VLOOKUP(H15,表2[],11,FALSE),\"\")","v":{"v":198.14,"d":"¥198.14"}}]
[]
[]
[null,null,{"$f":"(员工信息!$A$3)","v":"[公司名称]"}]
[null,null,"截止日期：",{"$f":"工资计算器!$K$2","v":{"v":45688,"d":"4568800.00%"}},"员工姓名",{"$f":"IFERROR(VLOOKUP(H27,表1[],2),\"\")","v":"康霓"},"员工 ID",3]
[]
[null,null,"税务状况",{"$f":"IFERROR(VLOOKUP(H27,表1[],4),\"\")","v":1},"联邦津贴（来自 W-4）",{"$f":"IFERROR(VLOOKUP(H27,表1[],5,FALSE),\"\")","v":4},"工作小时数",{"$f":"IFERROR(VLOOKUP(H27,表2[],3,FALSE),\"\")","v":52}]
[null,null,"每小时工资率",{"$f":"IFERROR(VLOOKUP(H27,表1[],3,FALSE),\"\")","v":{"v":10,"d":"¥10.00"}},"加班工资率",{"$f":"IFERROR(VLOOKUP(H27,表2[],7,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"病假小时数",{"$f":"IFERROR(VLOOKUP(H27,表2[],5,FALSE),\"\")","v":0}]
[null,null,"社会保险税",{"$f":"IFERROR(IFERROR(VLOOKUP(H27,表1[],8,FALSE),\"\")*H33,\"\")","v":{"v":35.28,"d":"¥35.28"}},"联邦所得税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H27,表1[],7,FALSE),\"\")*H33,\"\")","v":{"v":156.8,"d":"¥156.80"}},"休假小时数",{"$f":"IFERROR(VLOOKUP(H27,表2[],4,FALSE),\"\")","v":0}]
[null,null,"医疗保险税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H27,表1[],9,FALSE),\"\")*H33,\"\")","v":{"v":8.120000000000001,"d":"¥8.12"}},"州税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H27,表1[],6,FALSE),\"\")*H33,\"\")","v":{"v":12.879999999999999,"d":"¥12.88"}},"加班小时数",{"$f":"IFERROR(VLOOKUP(H27,表2[],6,FALSE),\"\")","v":2}]
[null,null,"保险扣除额",{"$f":"IFERROR(VLOOKUP(H27,表1[],11,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"其他常规扣除额",{"$f":"IFERROR(VLOOKUP(H27,表1[],12,FALSE),\"\")","v":0},"工资总额",{"$f":"IFERROR(VLOOKUP(H27,表2[],8,FALSE),\"\")","v":{"v":560,"d":"¥560.00"}}]
[null,null,"总税费和常规扣除额 ",{"$f":"IFERROR(SUM(F31:F33)+SUM(D31:D33),\"\")","v":{"v":233.08,"d":"¥233.08"}},"其他扣除额",{"$f":"IFERROR(VLOOKUP(H27,表2[],10,FALSE),\"\")","v":{"v":20,"d":"¥20.00"}},"总税费和扣除额 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H27,表2[],9,FALSE),\"\")+F34,\"\")","v":{"v":253.08000000000004,"d":"¥253.08"}}]
[{"$nulls":6},"实发工资",{"$f":"IFERROR(VLOOKUP(H27,表2[],11,FALSE),\"\")","v":{"v":306.91999999999996,"d":"¥306.92"}}]
[]
[]
[]
[null,null,{"$f":"(员工信息!$A$3)","v":"[公司名称]"}]
[null,null,"截止日期：",{"$f":"工资计算器!$K$2","v":{"v":45688,"d":"4568800.00%"}},"员工姓名",{"$f":"IFERROR(VLOOKUP(H40,表1[],2),\"\")","v":""},"员工 ID"]
[]
[null,null,"税务状况",{"$f":"IFERROR(VLOOKUP(H40,表1[],4),\"\")","v":""},"联邦津贴（来自 W-4）",{"$f":"IFERROR(VLOOKUP(H40,表1[],5,FALSE),\"\")","v":""},"工作小时数",{"$f":"IFERROR(VLOOKUP(H40,表2[],3,FALSE),\"\")","v":""}]
[null,null,"每小时工资率",{"$f":"IFERROR(VLOOKUP(H40,表1[],3,FALSE),\"\")","v":""},"加班工资率",{"$f":"IFERROR(VLOOKUP(H40,表2[],7,FALSE),\"\")","v":""},"病假小时数",{"$f":"IFERROR(VLOOKUP(H40,表2[],5,FALSE),\"\")","v":""}]
[null,null,"社会保险税",{"$f":"IFERROR(IFERROR(VLOOKUP(H40,表1[],8,FALSE),\"\")*H46,\"\")","v":""},"联邦所得税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H40,表1[],7,FALSE),\"\")*H46,\"\")","v":""},"休假小时数",{"$f":"IFERROR(VLOOKUP(H40,表2[],4,FALSE),\"\")","v":""}]
[null,null,"医疗保险税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H40,表1[],9,FALSE),\"\")*H46,\"\")","v":""},"州税 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H40,表1[],6,FALSE),\"\")*H46,\"\")","v":""},"加班小时数",{"$f":"IFERROR(VLOOKUP(H40,表2[],6,FALSE),\"\")","v":""}]
[null,null,"保险扣除额",{"$f":"IFERROR(VLOOKUP(H40,表1[],11,FALSE),\"\")","v":""},"其他常规扣除额",{"$f":"IFERROR(VLOOKUP(H40,表1[],12,FALSE),\"\")","v":""},"工资总额",{"$f":"IFERROR(VLOOKUP(H40,表2[],8,FALSE),\"\")","v":""}]
[null,null,"总税费和常规扣除额 ",{"$f":"IFERROR(SUM(F44:F46)+SUM(D44:D46),\"\")","v":0},"其他扣除额",{"$f":"IFERROR(VLOOKUP(H40,表2[],10,FALSE),\"\")","v":""},"总税费和扣除额 ",{"$f":"IFERROR(IFERROR(VLOOKUP(H40,表2[],9,FALSE),\"\")+F47,\"\")","v":""}]
[{"$nulls":6},"实发工资",{"$f":"IFERROR(VLOOKUP(H40,表2[],11,FALSE),\"\")","v":""}]