{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["员    工    工    资    表"]
["编号","姓名","底薪","提成","津贴","违纪惩罚","总工资","所得税","税后工资"]
["TZ65007","罗韵琴",2300,5300,350,-120,{"$f":"SUM(C3:F3)","v":7830},{"$f":"IF(G3-1600<0,0,IF(G3-1600<500,0.05*(G3-1600),IF(G3-1600<2000,0.1*(G3-1600)-25,IF(G3-1600<5000,0.15*(G3-1600)-125,IF(G3-1600<20000,0.2*(G3-1600)-375)))))","v":871},{"$f":"G3-H3","v":6959}]
["TZ65011","杨军",2100,5100,380,-100,{"$f":"SUM(C4:F4)","v":7480},{"$f":"IF(G4-1600<0,0,IF(G4-1600<500,0.05*(G4-1600),IF(G4-1600<2000,0.1*(G4-1600)-25,IF(G4-1600<5000,0.15*(G4-1600)-125,IF(G4-1600<20000,0.2*(G4-1600)-375)))))","v":801},{"$f":"G4-H4","v":6679}]
["TZ65006","刘芳",2500,4900,180,-160,{"$f":"SUM(C5:F5)","v":7420},{"$f":"IF(G5-1600<0,0,IF(G5-1600<500,0.05*(G5-1600),IF(G5-1600<2000,0.1*(G5-1600)-25,IF(G5-1600<5000,0.15*(G5-1600)-125,IF(G5-1600<20000,0.2*(G5-1600)-375)))))","v":789},{"$f":"G5-H5","v":6631}]
["TZ65010","谢飞燕",2200,4500,340,null,{"$f":"SUM(C6:F6)","v":7040},{"$f":"IF(G6-1600<0,0,IF(G6-1600<500,0.05*(G6-1600),IF(G6-1600<2000,0.1*(G6-1600)-25,IF(G6-1600<5000,0.15*(G6-1600)-125,IF(G6-1600<20000,0.2*(G6-1600)-375)))))","v":713},{"$f":"G6-H6","v":6327}]
["TZ65017","张晓芸",1500,4300,420,null,{"$f":"SUM(C7:F7)","v":6220},{"$f":"IF(G7-1600<0,0,IF(G7-1600<500,0.05*(G7-1600),IF(G7-1600<2000,0.1*(G7-1600)-25,IF(G7-1600<5000,0.15*(G7-1600)-125,IF(G7-1600<20000,0.2*(G7-1600)-375)))))","v":568},{"$f":"G7-H7","v":5652}]
["TZ65005","林玉莲",1700,4100,200,-80,{"$f":"SUM(C8:F8)","v":5920},{"$f":"IF(G8-1600<0,0,IF(G8-1600<500,0.05*(G8-1600),IF(G8-1600<2000,0.1*(G8-1600)-25,IF(G8-1600<5000,0.15*(G8-1600)-125,IF(G8-1600<20000,0.2*(G8-1600)-375)))))","v":523},{"$f":"G8-H8","v":5397}]
["TZ65008","祁雪",2300,4000,260,-50,{"$f":"SUM(C9:F9)","v":6510},{"$f":"IF(G9-1600<0,0,IF(G9-1600<500,0.05*(G9-1600),IF(G9-1600<2000,0.1*(G9-1600)-25,IF(G9-1600<5000,0.15*(G9-1600)-125,IF(G9-1600<20000,0.2*(G9-1600)-375)))))","v":611.5},{"$f":"G9-H9","v":5898.5}]
["TZ65013","杨天成",1800,3900,240,null,{"$f":"SUM(C10:F10)","v":5940},{"$f":"IF(G10-1600<0,0,IF(G10-1600<500,0.05*(G10-1600),IF(G10-1600<2000,0.1*(G10-1600)-25,IF(G10-1600<5000,0.15*(G10-1600)-125,IF(G10-1600<20000,0.2*(G10-1600)-375)))))","v":526},{"$f":"G10-H10","v":5414}]
["TZ65004","李丽珊",1400,3800,150,null,{"$f":"SUM(C11:F11)","v":5350},{"$f":"IF(G11-1600<0,0,IF(G11-1600<500,0.05*(G11-1600),IF(G11-1600<2000,0.1*(G11-1600)-25,IF(G11-1600<5000,0.15*(G11-1600)-125,IF(G11-1600<20000,0.2*(G11-1600)-375)))))","v":437.5},{"$f":"G11-H11","v":4912.5}]
["TZ65012","杨丽",1400,3700,230,-140,{"$f":"SUM(C12:F12)","v":5190},{"$f":"IF(G12-1600<0,0,IF(G12-1600<500,0.05*(G12-1600),IF(G12-1600<2000,0.1*(G12-1600)-25,IF(G12-1600<5000,0.15*(G12-1600)-125,IF(G12-1600<20000,0.2*(G12-1600)-375)))))","v":413.5},{"$f":"G12-H12","v":4776.5}]
["TZ65014","张潮",1500,3500,320,null,{"$f":"SUM(C13:F13)","v":5320},{"$f":"IF(G13-1600<0,0,IF(G13-1600<500,0.05*(G13-1600),IF(G13-1600<2000,0.1*(G13-1600)-25,IF(G13-1600<5000,0.15*(G13-1600)-125,IF(G13-1600<20000,0.2*(G13-1600)-375)))))","v":433},{"$f":"G13-H13","v":4887}]
["TZ65009","王洁",1500,3300,300,null,{"$f":"SUM(C14:F14)","v":5100},{"$f":"IF(G14-1600<0,0,IF(G14-1600<500,0.05*(G14-1600),IF(G14-1600<2000,0.1*(G14-1600)-25,IF(G14-1600<5000,0.15*(G14-1600)-125,IF(G14-1600<20000,0.2*(G14-1600)-375)))))","v":400},{"$f":"G14-H14","v":4700}]
["TZ65003","黄成龙",1300,3000,200,-220,{"$f":"SUM(C15:F15)","v":4280},{"$f":"IF(G15-1600<0,0,IF(G15-1600<500,0.05*(G15-1600),IF(G15-1600<2000,0.1*(G15-1600)-25,IF(G15-1600<5000,0.15*(G15-1600)-125,IF(G15-1600<20000,0.2*(G15-1600)-375)))))","v":277},{"$f":"G15-H15","v":4003}]
["TZ65001","陈佳乐",1400,2800,160,-50,{"$f":"SUM(C16:F16)","v":4310},{"$f":"IF(G16-1600<0,0,IF(G16-1600<500,0.05*(G16-1600),IF(G16-1600<2000,0.1*(G16-1600)-25,IF(G16-1600<5000,0.15*(G16-1600)-125,IF(G16-1600<20000,0.2*(G16-1600)-375)))))","v":281.5},{"$f":"G16-H16","v":4028.5}]
["TZ65002","胡军",1400,0,100,null,{"$f":"SUM(C17:F17)","v":1500},{"$f":"IF(G17-1600<0,0,IF(G17-1600<500,0.05*(G17-1600),IF(G17-1600<2000,0.1*(G17-1600)-25,IF(G17-1600<5000,0.15*(G17-1600)-125,IF(G17-1600<20000,0.2*(G17-1600)-375)))))","v":0},{"$f":"G17-H17","v":1500}]
["TZ65015","张铁林",1400,0,100,null,{"$f":"SUM(C18:F18)","v":1500},{"$f":"IF(G18-1600<0,0,IF(G18-1600<500,0.05*(G18-1600),IF(G18-1600<2000,0.1*(G18-1600)-25,IF(G18-1600<5000,0.15*(G18-1600)-125,IF(G18-1600<20000,0.2*(G18-1600)-375)))))","v":0},{"$f":"G18-H18","v":1500}]
["TZ65016","张晓娜",1000,0,100,null,{"$f":"SUM(C19:F19)","v":1100},{"$f":"IF(G19-1600<0,0,IF(G19-1600<500,0.05*(G19-1600),IF(G19-1600<2000,0.1*(G19-1600)-25,IF(G19-1600<5000,0.15*(G19-1600)-125,IF(G19-1600<20000,0.2*(G19-1600)-375)))))","v":0},{"$f":"G19-H19","v":1100}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}