{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","Sheet5"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":2,"comments":2,"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"}

{"sheet":"Sheet1","index":0,"n_rows":14,"n_cols":17,"rows_kept":14,"cut":false,"hidden":true,"merged":[[6,7,7,7],[13,7,14,10],[11,2,11,5],[11,7,11,10],[10,7,10,10],[8,2,8,3],[9,2,9,3],[12,7,12,10]]}
[null,null,null,null,null,null,null,{"$f":"H2/D4","v":-513000},{"$f":"H1*D7","v":-2052000},{"$f":"I1+H10","v":-252000}]
[null,null,null,null,null,{"$f":"H7*F10","v":0},{"$f":"H7*G10","v":0},{"$f":"H5+H4","v":-2052000},null,{"$f":"H7+G4","v":0}]
[null,null,null,null,{"$f":"F3/D8","v":0},{"$f":"G4+G3","v":0},{"$f":"H7-G7","v":0},{"$f":"H7+H4","v":-252000.00000000003}]
[null,{"$f":"E4*D4*C4","v":0},{"$f":"C7","v":3.5000000000000003E-2},{"$f":"D7","v":4},{"$f":"H7-F7","v":0},{"$f":"J2","v":0},{"$f":"D8*C8*G3","v":0},{"$f":"H5*D4*C4","v":-252000.00000000003}]
[null,{"$f":"H7+B7","v":0},null,{"$f":"E5/D4","v":0},{"$f":"B4+E4","v":0},{"$f":"H10","v":1800000},null,{"$f":"H7-F5","v":-1800000},null,{"$f":"J1","v":-252000}]
[null,"سودحاصل ازاقساط","درصد/سود","تعداداقساط","مانده(بدون سود%)","نقدی",null,"مبلغ کل "]
[null,{"$f":"B4","v":0},3.5000000000000003E-2,{"$f":"Sheet3!L6","v":4},{"$f":"E4","v":0},{"$f":"F2","v":0},{"$f":"G2","v":0},{"$f":"Sheet3!Q4","v":0},null,null,null,null,null,null,null,null,{"$f":"C12*D7","v":0}]
[null,{"$f":"G4","v":0},2.7E-2,{"$f":"Sheet3!L5","v":6},{"$f":"H7-G7","v":0}]
[null,"اقساط(%50)","مانده(بدون سود+نقد)",null,"مانده(+ سود)","درصد",null,"مبلغ نقد"]
[null,{"$f":"F4","v":0},{"$f":"H5+B7","v":-1800000},null,{"$f":"E7+B7","v":0},{"$f":"Sheet3!O4","v":0.3},{"$f":"Sheet3!O5","v":0.3},{"$f":"Sheet3!P6","v":1800000},null,null,null,null,null,null,null,null,{"$f":"Q7+B7","v":0}]
[null,"TOTAL",null,null,"اقساط(%30)",null,null,"مبلغ قسط (نقد)"]
[null,{"$f":"B5","v":0},{"$f":"D5","v":0},null,null,null,{"$f":"E3","v":0},{"$f":"H1","v":-513000}]
[null,null,null,null,null,null,null,"TOTAL"]
[null,null,null,null,null,{"$f":"H14-H7","v":-252000},null,{"$f":"J5","v":-252000}]

{"sheet":"Sheet2","index":1,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
["مابه اتفاوت سود","سود حاصل بانکی","مبلغ"," تعداد روز","% سود"]
[{"$f":"Sheet1!B7-B3","v":0},{"$f":"F6","v":0},{"$f":"Sheet1!E7","v":0},"30",25,36500,36500,null,"× 30 × 19 ÷ 36500",{"$f":"Sheet1!H7-Sheet1!H10","v":-1800000}]
[null,{"$f":"G6","v":-36986.301369863017},{"$f":"J3","v":-1800000},null,null,{"$f":"E3*D3","v":750},{"$f":"E3*D3","v":750}]
[null,null,null,null,null,{"$f":"F4*C3","v":0},{"$f":"F4*C4","v":-1350000000}]
[null,null,null,null,null,{"$f":"F5/F3","v":0},{"$f":"G5/G3","v":-36986.301369863017}]
[]
[null,null,null,null,null,36500]
[null,null,"مبلغ کل:",20000000,null,{"$f":"E8*D8","v":0}]
[null,"مابه التفاوت سود ماه",{"$f":"B3*D12","v":0},{"$f":"D9*E10","v":9000000},0.45,{"$f":"F9*C8","v":0}]
[null,"پرداختی ماهیانه +مابه التفاوت سود ماه",{"$f":"D11+C10","v":7200000},{"$f":"D9*E11","v":7200000},0.36,{"$f":"F10/F8","v":0}]
[null,"ضرر:",{"$f":"D10-C11","v":1800000},7,"ماه"]
[null,null,null,{"$f":"E3","v":25},"درصدسود"]
[null,"پرداختی ماهیانه 36%:",{"$f":"D11","v":7200000}]

{"sheet":"Sheet3","index":2,"n_rows":6,"n_cols":25,"rows_kept":6,"cut":false,"hidden":true,"merged":[[1,5,2,5],[1,17,2,17],[1,7,2,7],[1,9,2,9],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,16,2,16],[1,15,2,15],[1,8,2,8]]}
[]
[null,null,null,null,null,null,null,"مبلغ کل",null,"مبلغ هرقسط","سودمتعلقه","تعداداقساط","مانده",null,null,"درصد","مبلغ کل","ردیف"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4","v":4},{"$f":"I4","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,{"$f":"V6","v":0},3.5000000000000003E-2,{"$f":"V4","v":0},{"$f":"X4","v":0},{"$f":"Sheet5!I5","v":4},{"$f":"Sheet1!E7","v":0},{"$f":"Sheet1!F7","v":0},{"$f":"Sheet5!J5","v":0.3},{"$f":"Sheet1!F10","v":0.3},{"$f":"Sheet5!D5","v":0},1,null,null,null,{"$f":"W4/X3","v":0},{"$f":"M4+X4","v":0},{"$f":"Y4*X3","v":0},{"$f":"M4*Y3","v":0}]
[null,null,null,null,null,null,null,{"$f":"Sheet1!B10","v":0},4,{"$f":"Sheet1!G12","v":0},{"$f":"Sheet1!B10","v":0},6,{"$f":"Q5-Sheet1!G7","v":0},{"$f":"Sheet1!G7","v":0},0.3,{"$f":"Sheet1!G10","v":0.3},{"$f":"Q4","v":0},2,null,null,null,{"$f":"V4*X3","v":0}]
[null,null,null,null,null,null,null,{"$f":"Sheet1!H14","v":-252000},null,{"$f":"Sheet1!H12","v":-513000},{"$f":"Sheet1!F14","v":-252000},4,{"$f":"Q6-P6","v":-1800000},null,1800000,{"$f":"O6","v":1800000},{"$f":"Q5","v":0},3,null,null,null,{"$f":"V5+N4","v":0}]

{"sheet":"Sheet4","index":3,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":true,"merged":[[1,7,2,7],[1,6,2,6],[1,4,2,4]]}
[]
[null,null,null,null,null,null,"مبلغ هریک ازاقساط","مبلغ کل"]
[]
[null,null,null,null,1,null,{"$f":"Sheet3!J4","v":0},{"$f":"Sheet3!H4","v":0}]
[null,null,null,null,null,"äÞÏí","ãÈáÛ ˜á "]
[null,null,null,null,2,null,{"$f":"Sheet3!J6","v":-513000},{"$f":"Sheet3!H6","v":-252000}]

{"sheet":"Sheet5","index":4,"n_rows":13,"n_cols":17,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,10,0,13],[6,11,6,12]]}
[null,null,null,null,null,null,null,null,null,null,"درصورتی که نتوانستید اعداد را تغییر دهیدروی نوشته قرمزرنگ بالا کلیک کنید سپس Edit Enyway را کلیک کنید"]
[]
[null,null,"واریان سیستم ","مبلغ نقدی گوشی    را اینجا وارد کنید!",null,null,null,"http://variansystem.ir/",null,null,"تعدادماه را اینجا واردکنید...",null,null,null,null,null,"VARIANSYSTEM.IR"]
[]
[null,"مبلغ نقدی گوشی معادل",null,null,null,"میباشد.","تعداد اقساط ازیک  الی  شش   ماه   :   >>",null,4,0.3]
[null,"مبلغ پیش پرداخت شما ",null,{"$f":"Sheet3!N4","v":0},"معادل",{"$f":"J5","v":0.3},"کل مبلغ میباشد."]
[null,"مبلغ هریک ازاقساط به مدت ",null,{"$f":"I5","v":4},null,"ماه","معادل",{"$f":"Sheet4!G4","v":0},"میباشد.",null,null,"درصدپیش پرداخت بین بیست تاسی درصد%"]
[]
[null,"مبلغ کل پرداختی وسود%3,5",null,{"$f":"I5","v":4},null,"ماهه","معادل",{"$f":"Sheet4!H4","v":0},"میباشد."]
[]
[]
[]
[null,null,null,"شماره واتساپ جهت مشاوره فروش اقساطی:",null,null,null,"0939-428-3969"]