{"text_format":"1","workbook":"xls","n_sheets":5,"sheets":["分期等额还款模型","单变量模拟运算","双变量模拟运算","筹资决策分析","Sheet2"],"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":"分期等额还款模型","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["长期借款分期等额还款模型"]
["借款金额",500000]
["年利率",0.1]
["借款期限",10]
["每年还款期数",1]
["还款总期数",10]
["分期等额还款金额",-81372.69744125576]

{"sheet":"单变量模拟运算","index":1,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["长期借款分期等额还款模型"]
["借款金额",500000]
["年利率",0.1]
["借款期限",10]
["每年还款期数",1]
["还款总期数",10]
["分期等额还款金额",-81372.69744125576]
[]
["不同借款额","每期偿还金额"]
[null,-81372.69744125576]
[500000,-81372.69744125576]
[45000,-7323.54276971302]
[48000,-7811.778954360554]
[400000,-65098.157953004615]

{"sheet":"双变量模拟运算","index":2,"n_rows":17,"n_cols":10,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,2,1,3],[2,2,2,3],[3,2,3,3],[1,0,1,1],[2,0,2,1],[3,0,3,1],[5,2,5,3],[6,2,6,3],[8,1,8,9],[4,0,4,1],[5,0,5,1],[6,0,6,1],[4,2,4,3]],"flags":["formulas_cached_only"]}
["长期借款分期等额还款模型"]
["借款金额",null,500000]
["年利率",null,0.1]
["借款期限",null,10]
["每年还款期数",null,1]
["还款总期数",null,10]
["分期等额还款金额",null,-81372.69744125576]
[]
["借款年利率","还    款    总     期      数"]
[-81372.69744125576,2,3,4,5,6,7,8,9,10]
[0.04,-265098.039215686,-180174.26960533048,-137745.02268240103,-112313.55674651681,-95380.9512539769,-83304.80601975207,-74263.91602335639,-67246.49634885762,-61645.4721650682]
[0.05,-268902.4390243901,-183604.2823156224,-141005.91630173137,-115487.39906413404,-98508.73405509416,-86409.90922308533,-77360.90681384057,-70345.03998789389,-64752.28748272834]
[0.06,-272718.4466019414,-187054.90639527552,-144295.7461866366,-118698.20021559467,-101681.31423744763,-89567.50902950534,-80517.97132406446,-73511.11750153181,-67933.97911019187]
[0.07,-276545.89371980674,-190525.8328408348,-147614.05833363178,-121945.347220687,-104897.89987916406,-92776.60981557966,-83733.88124537733,-76743.23506921095,-71188.75136368234]
[0.08,-280384.6153846152,-194016.757023164,-150960.40222701957,-125228.22728341825,-108157.69311450486,-96036.20071420522,-87007.38029591105,-80039.85458599734,-74514.74434853767]
[0.09,-284234.44976076536,-197527.37866447016,-154334.33104554884,-128546.2284783724,-111459.89164601848,-99345.25841679645,-90337.18891874814,-83399.40102857738,-77910.04495451687]
[0.1,-288095.2380952379,-201057.40181268865,-157735.40185304885,-131898.7403973726,-114803.69018133363,-102702.74985029778,-93722.00878740668,-86820.2695371717,-81372.69744125576]

{"sheet":"筹资决策分析","index":3,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,3,0,4],[8,0,8,7]],"flags":["formulas_cached_only"]}
[null,"长期借款分期等额还款模型"]
[null,"借款金额",50000]
[null,"年利率",0.1]
[null,"借款期限",5]
[null,"每年还款期数",1]
[null,"还款总期数",5]
[null,"分期等额还款金额",-13189.874039737262]
[]
["等额还款筹资决策分析表"]
["所得税率：",0.33,null,"贴现率：",0.08,null,"单位：","元"]
["期限","等额还款金额","偿还本金","期初尚欠本金","偿还利息","避税额","净现金流量","现值"]
[1,13189.874039737262,8189.874039737262,50000,5000,1650,11539.874039737262,10685.068555312278]
[2,13189.874039737262,9008.86144371099,41810.12596026274,4181.012596026273,1379.7341566886703,11810.139883048592,10125.291394931919]
[3,13189.874039737262,9909.74758808209,32801.264516551746,3280.1264516551732,1082.4417290462072,12107.432310691054,9611.27012419589]
[4,13189.874039737262,10900.7223468903,22891.516928469657,2289.1516928469623,755.4200586394976,12434.453981097764,9139.694879330562]
[5,13189.874039737262,11990.794581579328,11990.794581579357,1199.0794581579337,395.6962211921181,12794.177818545144,8707.502443163781]
["合计",65949.37019868632,49999.99999999997,"－",15949.370198686343,5263.292165566493,60686.07803311982,48268.82739693443]

{"sheet":"Sheet2","index":4,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,3,0,4],[8,0,8,7]],"flags":["formulas_cached_only"]}
[null,"长期借款分期等额还款模型"]
[null,"借款金额",20000]
[null,"年利率",0.08]
[null,"借款期限",4]
[null,"每年还款期数",2]
[null,"还款总期数",8]
[null,"分期等额还款金额",-2970.5566409342555]
[]
["等额还款筹资决策分析表"]
["所得税率：",0.33,null,"贴现率：",0.08,null,"单位：","元"]
["期限","等额还款金额","偿还本金","期初尚欠本金","偿还利息","避税额","净现金流量","现值"]
[1,2970.5566409342555,2170.5566409342555,20000,800,264,2706.5566409342555,2506.070963828014]
[2,2970.5566409342555,2257.3789065716255,17829.443359065743,713.1777343626297,235.34865233966784,2735.2079885945877,2344.9999902216973]
[3,2970.5566409342555,2347.674062834491,15572.064452494116,622.8825780997646,205.55125077292232,2765.0053901613333,2194.9504253046193]
[4,2970.5566409342555,2441.5810253478703,13224.390389659626,528.975615586385,174.56195314350705,2795.9946877907482,2055.139563786499]
[5,2970.5566409342555,2539.244266361786,10782.809364311755,431.31237457246993,142.33308360891508,2828.2235573253406,1924.8414305706542]
["合计",14852.783204671277,11756.434902050029,"－",3096.348302621249,1021.7949398650123,13830.988264806265,11026.002373711484]