{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["方案摘要","购房计划","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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","formulas":"cached_only"}

{"sheet":"方案摘要","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"方案摘要"]
[null,null,null,"当前值:","个人住房公积金贷款","个人住房商业贷款","非个人住房贷款"]
[null,null,null,null,"创建者 xinquanhua 日期 2005-9-5","创建者 xinquanhua 日期 2005-9-5","创建者 xinquanhua 日期 2005-9-5"]
[null,"可变单元格:"]
[null,null,"$D$7",550000,400000,600000,550000]
[null,null,"$D$8",25,20,30,25]
[null,null,"$D$9",0.0478,0.0423,0.0513,0.0478]
[null,"结果单元格:"]
[null,null,"$D$10",-3145.14321960316,-2472.67281336884,-3268.76795081652,-3145.14321960316]
[null,"注释: “当前值”这一列表示的是在"]
[null,"建立方案汇总时，可变单元格的值。"]
[null,"每组方案的可变单元格均以灰色底纹突出显示。"]

{"sheet":"购房计划","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[0,1,0,3],[6,1,9,1]],"flags":["formulas_cached_only"]}
[null,"购  房  计  划"]
[null,"个人住房公积金贷款","个人住房商业贷款","非个人住房贷款"]
[null,400000,600000,550000]
[null,20,30,25]
[null,0.0423,0.0513,0.0478]
[]
[null,"方案","贷款金额",550000]
[null,null,"贷款年限",25]
[null,null,"年利率",0.0478]
[null,null,"月还款额",-3145.143219603161]

{"sheet":"Sheet2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}