{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["工作表1"],"read":"whole","date_system":"1900"}

{"sheet":"工作表1","index":0,"n_rows":46,"n_cols":9,"rows_kept":46,"merged":[[0,0,0,8],[1,3,1,8],[2,0,5,0],[2,3,2,8],[6,3,6,4],[6,5,6,8],[7,0,15,0],[16,3,16,4],[16,5,16,8],[17,0,21,0],[22,3,22,4],[22,5,22,8],[23,0,27,0],[28,3,28,4],[28,5,28,8],[29,0,34,0],[35,3,35,4],[35,5,35,8],[36,0,39,0],[40,3,40,4],[40,5,40,8],[42,3,42,8],[44,2,44,8]]}
["二胎成本计算器"]
["阶段","项目","花费","详情（已嵌入公式，修改灰色数字即出结果）"]
["怀孕阶段","孕前检查",{"v":3000,"d":"¥3,000"},"血常规、B超、唐氏筛查等"]
[null,"营养品、孕妇用品",{"v":5000,"d":"¥5,000"}]
[null,"生产",{"v":10000,"d":"¥10,000"}]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C3:C6)","v":{"v":18000,"d":"¥18,000"}},"目前总计",null,{"$f":"C7","v":{"v":18000,"d":"¥18,000"}}]
["新生儿阶段\n（0-3岁）","月嫂费",{"$f":"D8*F8","v":{"v":27000,"d":"¥27,000"}},9000,"元/月",3,"个月"]
[null,"营养品",{"$f":"D9*F9","v":{"v":3600,"d":"¥3,600"}},100,"元/月",36,"个月"]
[null,"奶粉",{"$f":"D10*F10*H10","v":{"v":20280,"d":"¥20,280"}},260,"元/罐",3,"罐/月",26,"个月"]
[null,"尿片",{"$f":"D11*F11*H11*365","v":{"v":10950,"d":"¥10,950"}},3,"元/片",5,"片/天",2,"岁"]
[null,"玩具书籍",{"$f":"D12*3*12","v":{"v":5400,"d":"¥5,400"}},150,"元/月"]
[null,"衣服",{"$f":"D13*3*12","v":{"v":7200,"d":"¥7,200"}},200,"元/月"]
[null,"医疗",{"$f":"D14*3*12","v":{"v":3600,"d":"¥3,600"}},100,"元/月"]
[null,"早教",{"$f":"D15*F15","v":{"v":15000,"d":"¥15,000"}},100,"元/节",150,"节"]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C8:C16)","v":{"v":93030,"d":"¥93,030"}},"目前总计",null,{"$f":"F7+C17","v":{"v":111030,"d":"¥111,030"}}]
["幼儿阶段\n（3-6岁）","学费",{"$f":"D18*3","v":{"v":60000,"d":"¥60,000"}},20000,"元/年"]
[null,"生活费（含医疗）",{"$f":"D19*36","v":{"v":21600,"d":"¥21,600"}},600,"元/月"]
[null,"服装、娱乐、书籍",{"$f":"D20*72","v":{"v":21600,"d":"¥21,600"}},300,"元/月"]
[null,"兴趣班",{"$f":"D21*F21","v":{"v":18000,"d":"¥18,000"}},500,"元/月",36,"个月"]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C18:C22)","v":{"v":121200,"d":"¥121,200"}},"目前总计",null,{"$f":"F17+C23","v":{"v":232230,"d":"¥232,230"}}]
["小学阶段\n（6-12岁）","学费（赞助费、学杂费）",{"$f":"D24*3","v":{"v":9000,"d":"¥9,000"}},3000,"元/年"]
[null,"生活费（含医疗）",{"$f":"D25*36","v":{"v":21600,"d":"¥21,600"}},600,"元/月"]
[null,"兴趣班、辅导班",{"$f":"D26*F26","v":{"v":36000,"d":"¥36,000"}},500,"元/月",72,"个月"]
[null,"服装、娱乐、书籍",{"$f":"D27*72","v":{"v":21600,"d":"¥21,600"}},300,"元/月"]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C24:C28)","v":{"v":88200,"d":"¥88,200"}},"目前总计",null,{"$f":"F23+C29","v":{"v":320430,"d":"¥320,430"}}]
["中学阶段\n（13-18岁）","初中学费（择校费、学杂费）",{"$f":"D30*3","v":{"v":30000,"d":"¥30,000"}},10000,"元/年"]
[null,"高中学费（择校费、学杂费）",{"$f":"D31*3","v":{"v":36000,"d":"¥36,000"}},12000,"元/年"]
[null,"生活费（含医疗）",{"$f":"D32*36","v":{"v":36000,"d":"¥36,000"}},1000,"元/月"]
[null,"兴趣班、辅导班",{"$f":"D33*F33","v":{"v":57600,"d":"¥57,600"}},800,"元/月",72,"个月"]
[null,"服装、娱乐、书籍",{"$f":"D34*72","v":{"v":36000,"d":"¥36,000"}},500,"元/月"]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C30:C35)","v":{"v":195600,"d":"¥195,600"}},"目前总计",null,{"$f":"F29+C36","v":{"v":516030,"d":"¥516,030"}}]
["大学阶段\n（18-22岁）","学费",{"$f":"D37*F37","v":{"v":40000,"d":"¥40,000"}},10000,"元/年",4,"年"]
[null,"生活费（含医疗）",{"$f":"D38*F37*12","v":{"v":120000,"d":"¥120,000"}},2500,"元/月"]
[null,"服装、娱乐、书籍",{"$f":"D39*F37*12","v":{"v":48000,"d":"¥48,000"}},1000,"元/月"]
[null,"其他"]
[null,"阶段合计",{"$f":"SUM(C37:C40)","v":{"v":208000,"d":"¥208,000"}},"目前总计",null,{"$f":"F36+C41","v":{"v":724030,"d":"¥724,030"}}]
[]
["其他支出",null,{"v":100000,"d":"¥100,000"},"租房、搬迁、产假等"]
[]
["总 计",null,{"$f":"C7+C17+C23+C29+C36+C41+C43","v":{"v":824030,"d":"¥824,030"}}]
["注：数据仅供参考"]