{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["长期贷款还款","使用方法"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"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":"长期贷款还款","index":0,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[24,0,24,1],[12,0,12,1],[2,1,2,2],[7,0,7,1],[11,0,11,1],[14,0,14,1],[15,0,16,0],[27,0,27,1],[28,0,28,1],[0,0,0,7],[17,0,18,0],[19,0,19,1],[21,0,21,1],[22,0,23,0],[4,0,5,0],[8,0,10,0],[25,0,26,0]]}
["长期贷款返还计划"]
[]
["购入物品",null,null,"<<输入购入物品名称。"]
[]
["付款条件","每月工资还款上限",null,"<<输入可以支付的金额。"]
[null,"每次工资外收入还款上限",null,"<<输入可以支付的金额。"]
[]
["借入金额",null,null,"<<输入借入金额。"]
["借入项目明细","比率（月）（例如 50%）",null,"<<输入每月工资还款占总还款的比率，如“50%”。"]
[null,"工资还款总额",{"$f":"C8*C9","v":0}]
[null,"工资外收入还款总额",{"$f":"C8-C10","v":0}]
["利息（年利率，如 2.5%）",null,null,"<<输入利息的年利率，如“2.5%”。"]
["支付情况",null,0,"<<期末输入“0”，期首输入“1”。"]
[]
["还款期限（年）"]
["详细时限","工资还款次数",{"$f":"C15*12","v":0},0,0,0,0,0]
[null,"工资外收入还款次数",{"$f":"C15*2","v":0},0,0,0,0,0]
["还款明细","每月工资还款额",{"$f":"IF(C15=\"\",\"\",-PMT($C$12/12,C$16,$C$10,0,$C$13))","v":""},"","","","",""]
[null,"每次工资外收入还款额",{"$f":"IF(C15=\"\",\"\",-PMT($C$12/2,C$17,$C$11,0,$C$13))","v":""},"","","","",""]
["还款判断",null,{"$f":"IF(AND($C$5=\"\",$C$6=\"\"),\"\",IF(AND($C$5>=C18,$C$6>=C19),\"还款OK\",\"返済不可\"))","v":""},"","","","",""]
[]
["还款期限（年）",null,{"$f":"IF(C15=\"\",\"\",C15)","v":""},"","","","",""]
["还款总额","工资部分",{"$f":"IF(ISERROR(C18*C16),\"\",C18*C16)","v":""},"","","","",""]
[null,"工资外收入部分","","","","","",""]
["还款总额合计",null,{"$f":"SUM(C23:C24)","v":0},0,0,0,0,0]
["利息总额","工资部分",{"$f":"IF(ISERROR(C23-$C10),\"\",C23-$C10)","v":""},"","","","",""]
[null,"工资外收入部分","","","","","",""]
["利息总额合计",null,{"$f":"SUM(C26:C27)","v":0},0,0,0,0,0]
["总还款金额和本金的比率",null,{"$f":"IF($C$8=\"\",\"\",C25/$C$8)","v":""},"","","","",""]

{"sheet":"使用方法","index":1,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[[27,0,27,1],[28,0,28,1],[0,0,0,7],[17,0,18,0],[19,0,19,1],[21,0,21,1],[22,0,23,0],[4,0,5,0],[8,0,10,0],[15,0,16,0],[2,1,2,2],[25,0,26,0],[24,0,24,1],[12,0,12,1],[7,0,7,1],[11,0,11,1],[14,0,14,1]]}
["长期贷款返还计划"]
[]
["购入物品","高档消费品",null,"<<输入购入物品名称。"]
[]
["付款条件","每月工资还款上限",1000,"<<输入可以支付的金额的数值。"]
[null,"每次工资外收入还款上限",4000,"<<输入可以支付的金额的数值。"]
[]
["借入金额",null,28000,"<<输入借入金额。"]
["借入项目明细","比率（月）",0.4,"<<输入每月工资还款占总还款的比率，如“50%”。"]
[null,"工资还款总额",{"$f":"C8*C9","v":11200}]
[null,"工资外收入还款总额",{"$f":"C8-C10","v":16800}]
["利息（年利率，如 2.5%）",null,3.2599999999999997E-2,"<<输入利息的年利率，如“2.5%”。"]
["支付情况",null,0,"<<期末输入“0”，期首输入“1”。"]
[]
["还款期限（年）",null,35,30,25,20,15,10]
["详细时限","工资还款次数",{"$f":"C15*12","v":420},360,300,240,180,120]
[null,"工资外收入还款次数",{"$f":"C15*2","v":70},60,50,40,30,20]
["还款明细","每月工资还款额",{"$f":"IF(C15=\"\",\"\",-PMT($C$12/12,C$16,$C$10,0,$C$13))","v":44.74470513726353},48.804598528626549,54.638600385955527,63.582752124264047,78.753347856593592,109.49740297844491]
[null,"每次工资外收入还款额",{"$f":"IF(C15=\"\",\"\",-PMT($C$12/2,C$17,$C$11,0,$C$13))","v":404.16330704836213},{"$f":"-PMT($C$12/2,D$17,$C$11,0,$C$13)","v":440.99423070238174},{"$f":"-PMT($C$12/2,E$17,$C$11,0,$C$13)","v":493.90149752865051},{"$f":"-PMT($C$12/2,F$17,$C$11,0,$C$13)","v":574.99058389057893},{"$f":"-PMT($C$12/2,G$17,$C$11,0,$C$13)","v":712.49754813560446},{"$f":"-PMT($C$12/2,H$17,$C$11,0,$C$13)","v":991.11406324524444}]
["还款判断",null,{"$f":"IF(AND($C$5=\"\",$C$6=\"\"),\"\",IF(AND($C$5>=C18,$C$6>=C19),\"可以还款\",\"无法还款\"))","v":"可以还款"},"可以还款","可以还款","可以还款","可以还款","可以还款"]
[]
["还款期限（年）",null,{"$f":"IF(C15=\"\",\"\",C15)","v":35},30,25,20,15,10]
["还款总额","工资部分",{"$f":"IF(ISERROR(C18*C16),\"\",C18*C16)","v":18792.776157650682},17569.655470305559,16391.580115786659,15259.860509823371,14175.602614186846,13139.68835741339]
[null,"工资外收入部分",28291.431493385349,26459.653842142903,24695.074876432525,22999.623355623156,21374.926444068133,19822.28126490489]
["还款总额合计",null,{"$f":"SUM(C23:C24)","v":47084.207651036035},44029.309312448459,41086.654992219184,38259.483865446527,35550.529058254979,32961.969622318284]
["利息总额","工资部分",{"$f":"IF(ISERROR(C23-$C10),\"\",C23-$C10)","v":7592.7761576506819},6369.655470305559,5191.580115786659,4059.8605098233711,2975.602614186846,1939.6883574133899]
[null,"工资外收入部分",11491.431493385349,9659.6538421429032,7895.0748764325253,6199.6233556231564,4574.9264440681327,3022.2812649048901]
["利息总额合计",null,{"$f":"SUM(C26:C27)","v":19084.207651036031},16029.309312448462,13086.654992219184,10259.483865446527,7550.5290582549787,4961.96962231828]
["总还款金额和本金的比率",null,{"$f":"IF($C$8=\"\",\"\",C25/$C$8)","v":1.6815788446798583},1.572475332587445,1.4673805354363993,1.3664101380516618,1.2696617520805349,1.1772132007970815]