{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["个人","区域"],"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,"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":"个人","index":0,"n_rows":5,"n_cols":29,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,13,1,14],[1,15,1,20],[1,9,3,9],[1,12,3,12],[1,11,3,11],[2,13,3,13],[2,14,3,14],[2,15,2,16],[2,17,2,18],[2,25,3,25],[2,26,3,26],[2,21,3,21],[2,22,3,22],[0,19,0,20],[2,19,2,20],[2,23,3,23],[2,24,3,24],[1,27,1,28],[2,27,3,27],[2,28,3,28],[1,0,3,0],[1,1,3,1],[1,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[1,10,3,10],[1,21,1,22],[1,23,1,24],[1,25,1,26]]}
["同心共享价值明细表"]
["投资人姓名","区域名称","跟投项目","房产发放利润（累计数）",null,"已发放个人利润（累计数）",null,"未发放个人利润（累计数）",null,"资金池跟投本金","资金池跟投时间","单独资金账户跟投本金","单独资金账户跟投时间","区域跟投金额",null,"项目投资资金收回",{"$nulls":5},"本金未收回",null,"理财收益",null,"募集资金余额",null,"可用资金余额(区域募集资金本金+利润分配+阶段性现金余额)"]
[null,null,null,"资金池","单独资金账户","资金池","单独资金账户","资金池","单独资金账户",{"$nulls":4},"资金池","单独资金账户","阶段性现金返还",null,"本金返还",null,"利润分配",null,"资金池","单独资金账户","资金池","单独资金账户","资金池","单独资金账户","资金池","单独资金账户"]
[{"$nulls":15},"资金池","单独资金账户","资金池","单独资金账户","资金池","单独资金账户"]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"区域","index":1,"n_rows":5,"n_cols":37,"rows_kept":5,"cut":false,"hidden":false,"merged":[[0,0,2,0],[0,33,0,34],[0,35,0,36],[1,33,2,33],[1,34,2,34],[1,35,2,35],[1,36,2,36],[1,27,2,27],[1,28,2,28],[0,4,1,7],[0,29,0,32],[1,29,2,29],[1,31,2,31],[1,32,2,32],[1,15,1,18],[0,15,0,26],[1,19,1,22],[0,27,0,28],[1,30,2,30],[1,23,1,26],[0,1,2,1],[0,13,2,13],[0,2,1,3],[0,14,2,14],[0,8,1,12]]}
["区域名称","跟投项目","项目收益",null,"已发放项目收益",null,null,null,"项目跟投情况",{"$nulls":4},"区域总募集金额","区域单独资金账户总募集金额","项目投资资金收回",{"$nulls":11},"本金未收回",null,"理财收益",null,null,null,"募集资金余额",null,"可用资金余额(区域募集资金本金+利润分配+阶段性现金余额)"]
[{"$nulls":15},"阶段性现金返还",null,null,null,"本金返还",null,null,null,"利润分配",null,null,null,"资金池","单独资金账户","资金池","时间","单独资金账户","时间","资金池","单独资金账户","资金池","单独资金账户"]
[null,null,"资金池","单独资金账户","资金池","时间","单独资金账户","时间","项目总跟投金额","资金池跟投项目金额","时间","单独资金账户跟投项目金额","时间",null,null,"阶段性返还金额","资金池","单独资金账户","时间","本金返还金额","资金池","单独资金账户","时间","资金池","时间","单独资金账户","时间"]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]