{"text_format":"1","workbook":"xls","n_sheets":6,"sheets":["年金现值函数","年金终值函数","等额还款函数","本金函数","利息函数","利率函数"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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":"年金现值函数","index":0,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,3,0,4],[0,6,0,7]],"flags":["formulas_cached_only"]}
["普通年金现值",null,null,"即付年金现值",null,null,"复利现值"]
["年利率",0.1,null,"月利率","10％/12",null,"投资报酬率",0.08]
["付款期限",10,null,"付款期限","10*12",null,"投资年限",5]
["年末付款",-10000,null,"月初付款",-1500,null,"复利现值",1000000]
[]
["目前银行存款数",61445.67105704685,null,"目前银行存款数",114452.63459660196,null,"投资现值",-680583.197033753]

{"sheet":"年金终值函数","index":1,"n_rows":6,"n_cols":8,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,3,0,4],[0,6,0,7]],"flags":["formulas_cached_only"]}
["普通年金终值",null,null,"即付年金终值",null,null,"复利终值"]
["年利率",0.12,null,"月利率","12%/12",null,"利率",0.05]
["期数",5,null,"期数","5*12",null,"期数",5]
["年末存款",-10000,null,"月初存款",-1000,null,"本金",-10000]
[]
["5年后的年金终值",63528.47360000005,null,"5年后的年金终值",82486.36655497321,null,"5年后的本利和",12762.815625000001]

{"sheet":"等额还款函数","index":2,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["年末等额还款"]
["年利率",0.1]
["贷款期限",8]
["贷款金额",120000]
[]
["每年还款额",-22493.282108977604]
[]
["每月月初还款",-1805.850933953579]

{"sheet":"本金函数","index":3,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["本金支付额"]
["年利率",0.1]
["贷款期限",8]
["贷款金额",120000]
[]
["第10个月支付的本金",-877.2494139002372]

{"sheet":"利息函数","index":4,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["利息支付额"]
["年利率",0.1]
["贷款期限",8]
["贷款金额",120000]
[]
["第10个月支付的利息",-928.6015200533418]

{"sheet":"利率函数","index":5,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["利率"]
["月初支付",-100]
["贷款期限",8]
["贷款金额",5000]
[]
["实际利率",0.015809376427208508]