{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["内含报酬率函数","净现值函数","现值指数"],"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":"内含报酬率函数","index":0,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[7,2,8,2],[7,1,8,1]],"flags":["formulas_cached_only"]}
["年次","投资成本","净收益"]
[0,-150000]
[1,null,50000]
[2,null,80000]
[3,null,120000]
[4]
["合计",-150000,250000]
["年贴现率","内部报酬率",0.260243046020901]
[0.1]
[]
[null,0.26024304602090603]
[]
[null,795.710675500305]
[]
[]
[]
[]
[null,21,null,1]
[null,null,null,null,null,1]

{"sheet":"净现值函数","index":1,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[7,2,8,2],[7,1,8,1]],"flags":["formulas_cached_only"]}
["年次","期末投资成本","净收益"]
[0,-10000]
[1,null,2500]
[2,null,4500]
[3,null,6500]
["…"]
["合计",-10000,13500]
["年贴现率","净现值",795.710675500305]
[0.1]
[]
[]
[]
[null,795.710675500305]
[]
[]
[]
[]
[null,21,null,1]
[null,null,null,null,null,1]

{"sheet":"现值指数","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[7,1,8,1],[7,2,8,2]],"flags":["formulas_cached_only"]}
["年次","期末投资成本","净收益"]
[0,-10000]
[1,null,2500]
[2,null,4500]
[3,null,6500]
["…"]
["合计",-10000,13500]
["年贴现率","现值比率",1.0875281743050336]
[0.1]