{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["开始","每月大学预算","chart_calcs"],"not_rendered":{"charts":4,"defined_names":19},"read":"whole","date_system":"1900"}

{"sheet":"开始","index":0,"n_rows":8,"n_cols":2,"rows_kept":8}
[null,"模板简介"]
[null,"使用“每月大学预算”工作表来跟踪收入、支出和现金流。"]
[null,"输入每月收入和支出以计算总收入和总支出。"]
[null,"自动计算现金流，并为你更新现金流图表。"]
[null,"选择滑块以获取月度和年度的收入、支出和现金流图表。"]
[null,"注意： "]
[null,"工作表的 A 列中均提供了额外的说明。已故意隐藏此文本。若要删除文本，请选择 A 列，然后选择“删除”。若要取消隐藏文本，请选择 A 列，然后更改字体颜色。"]
[null," "]

{"sheet":"每月大学预算","index":1,"n_rows":72,"n_cols":17,"rows_kept":72}
[null,"每月大学预算",{"$nulls":14},{"$f":"\"\"","v":""}]
[{"$nulls":16},""]
[{"$nulls":16},""]
[null,{"$f":"chart_calcs!$D$6","v":"1月收入："},null,null,{"$f":"chart_calcs!$D$7","v":"1月支出："},{"$nulls":7},{"$f":"chart_calcs!$D$8","v":"1月现金流："},{"$nulls":3},""]
[null,{"$f":"\" \"&chart_calcs!$F$6","v":" ¥1,225"},null,null,{"$f":"\" \"&chart_calcs!$F$7","v":" ¥1,056"},{"$nulls":7},{"$f":"\" \"&chart_calcs!$F$8","v":" ¥169"},{"$nulls":3},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[{"$nulls":16},""]
[]
[]
[]
[]
[null,"1月"]
[{"$nulls":15},{"$f":"SelectedPeriod","v":"1月"}]
[null,"支出后每月现金",{"$f":"FirstMonth","v":"1月"},{"$f":"NextMonth","v":"2月"},"3月","4月","5月","6月","7月","8月","9月","10月","11月","12月","年份  ","% INC "]
[null,"现金流",{"$f":"C37-C72","v":169},69,192,199,204,{"v":-771,"d":"(771)"},124,154,{"v":-721,"d":"(721)"},109,34,{"v":-61,"d":"(61)"},{"$f":"SUM(C28:N28)","v":{"v":-299,"d":"(299)"}},{"$f":"INDEX($C28:$O28,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0.13795918367346938,"d":"13.8%"}}]
[null,"累积现金流",{"$f":"SUM($C$28:C$28)","v":169},{"$f":"SUM($C$28:D$28)","v":238},{"$f":"SUM($C$28:E$28)","v":430},{"$f":"SUM($C$28:F$28)","v":629},{"$f":"SUM($C$28:G$28)","v":833},{"$f":"SUM($C$28:H$28)","v":62},{"$f":"SUM($C$28:I$28)","v":186},{"$f":"SUM($C$28:J$28)","v":340},{"$f":"SUM($C$28:K$28)","v":{"v":-381,"d":"(381)"}},{"$f":"SUM($C$28:L$28)","v":{"v":-272,"d":"(272)"}},{"$f":"SUM($C$28:M$28)","v":{"v":-238,"d":"(238)"}},{"$f":"SUM($C$28:N$28)","v":{"v":-299,"d":"(299)"}}]
[]
[null,"每月收入",{"$f":"FirstMonth","v":"1月"},{"$f":"NextMonth","v":"2月"},"3月","4月","5月","6月","7月","8月","9月","10月","11月","12月","年  ","% INC "]
[null,"支付给你的助学金（补助金、奖学金、贷款）",0,0,750,750,750,750,750,750,750,750,750,750,{"$f":"SUM(C32:N32)","v":{"v":7500,"d":"7,500"}},{"$f":"INDEX($C32:$O32,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,"工作的税后工资",450,450,450,450,450,450,450,450,550,350,350,350,{"v":5200,"d":"5,200"},{"$f":"INDEX($C33:$O33,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0.3673469387755102,"d":"36.7%"}}]
[null,"家庭的资金帮助",200,200,{"v":1000,"d":"1,000"},350,350,350,350,350,350,350,350,350,{"v":4550,"d":"4,550"},{"$f":"INDEX($C34:$O34,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0.16326530612244897,"d":"16.3%"}}]
[null,"存款取款",500,350,150,0,0,0,0,0,0,0,0,0,{"v":1000,"d":"1,000"},{"$f":"INDEX($C35:$O35,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0.40816326530612246,"d":"40.8%"}}]
[null,"其他（子女抚养费、公共援助、礼品等）",75,75,75,75,75,75,75,75,75,75,75,75,900,{"$f":"INDEX($C36:$O36,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":0.061224489795918366,"d":"6.1%"}}]
[null,"总收入",{"$f":"SUM(C32:C36)","v":{"v":1225,"d":"1,225"}},{"v":1075,"d":"1,075"},{"v":2425,"d":"2,425"},{"v":1625,"d":"1,625"},{"v":1625,"d":"1,625"},{"v":1625,"d":"1,625"},{"v":1625,"d":"1,625"},{"v":1625,"d":"1,625"},{"v":1725,"d":"1,725"},{"v":1525,"d":"1,525"},{"v":1525,"d":"1,525"},{"v":1525,"d":"1,525"},{"v":19150,"d":"19,150"},{"$f":"INDEX($C37:$O37,,SelectedPeriodColumn)/INDEX($C$37:$O$37,,SelectedPeriodColumn)","v":{"v":1,"d":"100.0%"}}]
[]
[null,"每月支出",{"$f":"FirstMonth","v":"1月"},{"$f":"NextMonth","v":"2月"},"3月","4月","5月","6月","7月","8月","9月","10月","11月","12月","年份  ","% INC "]
[null,"食宿费",{"$f":"SUM(C41:C43)","v":565},565,565,565,565,565,565,565,565,565,565,565,{"$f":"SUM(C40:N40)","v":{"v":6780,"d":"6,780"}},{"$f":"INDEX($C40:$O40,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.5350378787878788,"d":"53.5%"}}]
[null,null,315,315,315,315,315,315,315,315,315,315,315,315,{"$f":"SUM(C41:N41)","v":{"v":3780,"d":"3,780"}},{"$f":"INDEX($C41:$O41,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.29829545454545453,"d":"29.8%"}}]
[null,null,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(C42:N42)","v":{"v":2400,"d":"2,400"}},{"$f":"INDEX($C42:$O42,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.1893939393939394,"d":"18.9%"}}]
[null,null,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"SUM(C43:N43)","v":600},{"$f":"INDEX($C43:$O43,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.04734848484848485,"d":"4.7%"}}]
[]
[null,"学杂费",{"$f":"SUM(C46:C47)","v":0},0,750,0,0,650,0,0,650,0,0,0,{"$f":"SUM(C45:N45)","v":{"v":2050,"d":"2,050"}},{"$f":"INDEX($C45:$O45,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,500,0,0,500,0,0,500,0,0,0,{"$f":"SUM(C46:N46)","v":{"v":1500,"d":"1,500"}},{"$f":"INDEX($C46:$O46,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,250,0,0,150,0,0,150,0,0,0,{"$f":"SUM(C47:N47)","v":550},{"$f":"INDEX($C47:$O47,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"书籍和日用品",{"$f":"SUM(C50:C51)","v":0},0,325,20,20,325,10,10,400,15,15,15,{"$f":"SUM(C49:N49)","v":{"v":1155,"d":"1,155"}},{"$f":"INDEX($C49:$O49,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,225,0,0,275,0,0,325,0,0,0,{"$f":"SUM(C50:N50)","v":825},{"$f":"INDEX($C50:$O50,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,100,20,20,50,10,10,75,15,15,15,{"$f":"SUM(C51:N51)","v":330},{"$f":"INDEX($C51:$O51,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"交通",{"$f":"SUM(C54:C57)","v":224},174,174,219,174,174,274,219,174,174,224,269,{"$f":"SUM(C53:N53)","v":{"v":2473,"d":"2,473"}},{"$f":"INDEX($C53:$O53,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.21212121212121213,"d":"21.2%"}}]
[null,null,30,30,30,75,30,30,30,75,30,30,30,75,{"$f":"SUM(C54:N54)","v":495},{"$f":"INDEX($C54:$O54,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.028409090909090908,"d":"2.8%"}}]
[null,null,129,129,129,129,129,129,129,129,129,129,129,129,{"$f":"SUM(C55:N55)","v":{"v":1548,"d":"1,548"}},{"$f":"INDEX($C55:$O55,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.12215909090909091,"d":"12.2%"}}]
[null,null,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"SUM(C56:N56)","v":180},{"$f":"INDEX($C56:$O56,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.014204545454545454,"d":"1.4%"}}]
[null,null,50,0,0,0,0,0,100,0,0,0,50,50,{"$f":"SUM(C57:N57)","v":250},{"$f":"INDEX($C57:$O57,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.04734848484848485,"d":"4.7%"}}]
[]
[null,"自由支配",{"$f":"SUM(C60:C65)","v":69},69,169,369,419,444,419,419,394,394,419,469,{"$f":"SUM(C59:N59)","v":{"v":4053,"d":"4,053"}},{"$f":"INDEX($C59:$O59,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.06534090909090909,"d":"6.5%"}}]
[null,null,0,0,0,50,100,100,100,100,75,75,100,100,800,{"$f":"INDEX($C60:$O60,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,69,69,69,69,69,69,69,69,69,69,69,69,828,{"$f":"INDEX($C61:$O61,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.06534090909090909,"d":"6.5%"}}]
[null,null,0,0,0,0,0,25,0,0,0,0,0,50,75,{"$f":"INDEX($C62:$O62,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,100,100,100,100,100,100,100,100,100,100,{"v":1000,"d":"1,000"},{"$f":"INDEX($C63:$O63,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,0,50,50,50,50,50,50,50,50,50,450,{"$f":"INDEX($C64:$O64,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,0,0,0,100,100,100,100,100,100,100,100,100,900,{"$f":"INDEX($C65:$O65,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[]
[null,"其他费用",{"$f":"SUM(C68:C70)","v":198},{"$f":"SUM(D68:D70)","v":198},250,253,243,238,233,258,263,268,268,268,{"$f":"SUM(C67:N67)","v":{"v":2938,"d":"2,938"}},{"$f":"INDEX($C67:$O67,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.1875,"d":"18.8%"}}]
[null,null,123,123,123,123,123,123,123,123,123,123,123,123,{"$f":"SUM(C68:N68)","v":{"v":1476,"d":"1,476"}},{"$f":"INDEX($C68:$O68,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.11647727272727272,"d":"11.6%"}}]
[null,null,0,0,52,55,45,40,35,60,65,70,70,70,{"$f":"SUM(C69:N69)","v":562},{"$f":"INDEX($C69:$O69,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0,"d":"0.0%"}}]
[null,null,75,75,75,75,75,75,75,75,75,75,75,75,{"$f":"SUM(C70:N70)","v":900},{"$f":"INDEX($C70:$O70,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":0.07102272727272728,"d":"7.1%"}}]
[]
[null,"费用总计",{"$f":"SUM(C40,C45,C49,C53,C59,C67)","v":{"v":1056,"d":"1,056"}},{"v":1006,"d":"1,006"},{"v":2233,"d":"2,233"},{"v":1426,"d":"1,426"},{"v":1421,"d":"1,421"},{"v":2396,"d":"2,396"},{"v":1501,"d":"1,501"},{"v":1471,"d":"1,471"},{"v":2446,"d":"2,446"},{"v":1416,"d":"1,416"},{"v":1491,"d":"1,491"},{"v":1586,"d":"1,586"},{"$f":"SUM(C72:N72)","v":{"v":19449,"d":"19,449"}},{"$f":"INDEX($C72:$O72,,SelectedPeriodColumn)/INDEX($C$72:$O$72,,SelectedPeriodColumn)","v":{"v":1,"d":"100.0%"}}]

{"sheet":"chart_calcs","index":2,"n_rows":23,"n_cols":16,"rows_kept":23,"hidden":true}
["***此工作表应继续保持隐藏状态***"]
[]
[{"$nulls":3},{"$f":"IFERROR(LOWER(TEXT(VALUE(LEFT(SelectedPeriod,LEN(SelectedPeriod)-1))&\"/1\",\"m月\")),\"年份\")","v":"1月"}]
[]
[{"$nulls":3},"动态图表标题"]
[{"$nulls":3},{"$f":"D3&\"收入：\"","v":"1月收入："},null,{"$f":"TEXT(INDEX(每月大学预算!$C$37:$O$37,,SelectedPeriodColumn),\"¥#,##0;¥-#,##0\")","v":"¥1,225"}]
[{"$nulls":3},{"$f":"D3&\"支出：\"","v":"1月支出："},null,{"$f":"TEXT(INDEX(每月大学预算!$C$72:$O$72,,SelectedPeriodColumn),\"¥#,##0;¥-#,##0\")","v":"¥1,056"}]
[{"$nulls":3},{"$f":"D3&\"现金流：\"","v":"1月现金流："},{"$f":"INDEX(每月大学预算!C28:O28,ScrollBarValue)","v":169},{"$f":"TEXT(E8,\"¥#,##0;¥-#,##0\")","v":"¥169"}]
[]
[]
[]
[{"$nulls":3},{"$f":"LOWER(每月大学预算!C27)","v":"1月"},{"$f":"LOWER(每月大学预算!D27)","v":"2月"},{"$f":"LOWER(每月大学预算!E27)","v":"3月"},{"$f":"LOWER(每月大学预算!F27)","v":"4月"},{"$f":"LOWER(每月大学预算!G27)","v":"5月"},{"$f":"LOWER(每月大学预算!H27)","v":"6月"},{"$f":"LOWER(每月大学预算!I27)","v":"7月"},{"$f":"LOWER(每月大学预算!J27)","v":"8月"},{"$f":"LOWER(每月大学预算!K27)","v":"9月"},{"$f":"LOWER(每月大学预算!L27)","v":"10月"},{"$f":"LOWER(每月大学预算!M27)","v":"11月"},{"$f":"LOWER(每月大学预算!N27)","v":"12月"},{"$f":"LOWER(每月大学预算!O27)","v":"年份  "}]
[null,null,"滚动条值： ",1]
[null,null,"现金流图表： ",{"$f":"IF(SelectedPeriod=每月大学预算!C$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":69},{"$f":"IF(SelectedPeriod=每月大学预算!D$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!E$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!F$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!G$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!H$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!I$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!J$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!K$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!L$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!M$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!N$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!O$31,IF(每月大学预算!$C$28:$O$28>=0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}}]
[null,null,"累积： ",{"$f":"IF(SelectedPeriod=每月大学预算!C$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!D$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!E$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!F$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!G$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!H$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!I$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!J$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!K$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!L$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!M$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!N$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}},{"$f":"IF(SelectedPeriod=每月大学预算!O$31,IF(每月大学预算!$C$28:$O$28<0,每月大学预算!$C$28:$O$28,NA()),NA())","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"收入图表数据"]
[null,null,"支付给你的助学金（补助金、奖学金、贷款）",{"$f":"每月大学预算!P32","v":{"v":0,"d":"0.0%"}}]
[null,null,"工作的税后工资",{"$f":"每月大学预算!P33","v":{"v":0.3673469387755102,"d":"36.7%"}}]
[null,null,"家庭的资金帮助",{"$f":"每月大学预算!P34","v":{"v":0.16326530612244897,"d":"16.3%"}}]
[null,null,"存款取款",{"$f":"每月大学预算!P35","v":{"v":0.40816326530612246,"d":"40.8%"}}]
[null,null,"其他（子女抚养费、公共援助、礼品等）",{"$f":"每月大学预算!P36","v":{"v":0.061224489795918366,"d":"6.1%"}}]