{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["模拟运算表","企业回款额图表","双变量模拟运算表","逆算年限表"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"企业回款额图表","index":1,"reason":"not_a_worksheet"}],"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":"模拟运算表","index":0,"n_rows":7,"n_cols":6,"rows_kept":7,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,null,null,"年利率","每月支付","公司回款额"]
[null,"别墅总价",650000,0.0423,-3090.8410167110565,157251.94109175605]
[null,"首付款",150000,0.0501,-3302.5414275795833,157873.9855593694]
[null,"贷款金额",500000,0.0531,-3386.002359452407,158117.4248730953]
[null,"年限",20,0.0576,-3513.272577514547,158486.86486340108]
[null,"回款时间(月)",2,0.061200000000000004,-3616.8556415808393,158786.05874693394]

{"sheet":"双变量模拟运算表","index":2,"n_rows":10,"n_cols":28,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,4,1,7],[3,2,7,2],[3,9,9,9],[1,11,1,15]],"flags":["formulas_cached_only"]}
[]
[null,null,null,"每月应付款","年          限",null,null,null,null,null,"企业回款额","年       利      率"]
["别墅总价",650000,null,2876.7283267323387,5,10,15,20,null,null,308476.9096869135,0.0423,0.0501,0.0531,0.0576,0.061200000000000004,null,null,null,null,null,null,308476.9096869135,0.0423,0.0501,0.0531,0.0576,0.061200000000000004]
["首付款",150000,"年利率",0.0423,9260.248646968621,5117.091469796803,3756.3329317685134,3090.8410167110565,null,"顾客每月付款额",1000,251947.26923915232,260623.11530265468,264044.6247573929,269267.1890290994,273524.6229330012,null,null,null,null,null,null,1000,251947.26923915232,260623.11530265468,264044.6247573929,269267.1890290994,273524.6229330012]
["贷款金额",500000,null,0.0503,9442.490524597624,5310.610688288809,3961.7863492484184,3308.0706402467763,null,null,1500,285290.61159046955,294634.8340736477,298317.99057479127,303937.8835143028,308517.43396218005,null,null,null,null,null,null,1500,285290.61159046955,294634.8340736477,298317.99057479127,303937.8835143028,308517.43396218005]
["年利率",0.0341,null,0.0531,9506.793806215306,5379.361774592794,4035.18013204753,3386.002359452407,null,null,2000,318633.9539417867,328646.5528446407,332591.3563921896,338608.57799950615,343510.24499135884,null,null,null,null,null,null,2000,318633.9539417867,328646.5528446407,332591.3563921896,338608.57799950615,343510.24499135884]
["年限",20,null,0.0576,9610.700671331932,5490.955569776144,4154.728279443473,3513.272577514547,null,null,2500,351977.29629310395,362658.2716156337,366864.7222095879,373279.27248470945,378503.0560205376,null,null,null,null,null,null,2500,351977.29629310395,362658.2716156337,366864.7222095879,373279.27248470945,378503.0560205376]
["回款时间(月)",60,null,0.0612,9694.32458117003,5581.203585811699,4251.7684456378565,3616.8556415808393,null,null,3000,385320.6386444211,396669.9903866267,401138.0880269862,407949.96696991276,413495.8670497164,null,null,null,null,null,null,3000,385320.6386444211,396669.9903866267,401138.0880269862,407949.96696991276,413495.8670497164]
["每月付款额",2000,null,null,null,null,null,null,null,null,3500,418663.9809957383,430681.7091576196,435411.4538443846,442620.6614551161,448488.67807889526,null,null,null,null,null,null,3500,418663.9809957383,430681.7091576196,435411.4538443846,442620.6614551161,448488.67807889526]
[null,null,null,null,null,null,null,null,null,null,4000,452007.32334705547,464693.4279286127,469684.81966178294,477291.3559403195,483481.4891080741,null,null,null,null,null,null,4000,452007.32334705547,464693.4279286127,469684.81966178294,477291.3559403195,483481.4891080741]

{"sheet":"逆算年限表","index":3,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["逆算年限表"]
["别墅总价","首付","贷款金额","年利率","可接受回款额","可接受年限"]
[650000,150000,500000,0.0432,3500.00000214732,16.746152332614173]
[]
[null,null,null,null,"相应回款额","可能年限","零月"]
[null,null,null,null,3611.5332539370183,16,0]
[null,null,null,null,3598.5422635501723,16.083333333333332,1]
[null,null,null,null,3585.6904980961795,16.166666666666664,2]
[null,null,null,null,3572.9758130438086,16.249999999999996,3]
[null,null,null,null,3560.396107616031,16.33333333333333,4]
[null,null,null,null,3547.9493236793546,16.41666666666666,5]
[null,null,null,null,3535.6334446670317,16.499999999999993,6]
[null,null,null,null,3523.44649453469,16.583333333333325,7]
[null,null,null,null,3511.3865367472977,16.666666666666657,8]
[null,null,null,null,3499.451673296366,16.74999999999999,9]
[null,null,null,null,3487.640043746346,16.83333333333332,10]
[null,null,null,null,3475.9498243092053,16.916666666666654,11]
[null,null,null,null,3464.3792269462297,16.999999999999986,0]