{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["单变量运算","双变量运算","Sheet3"],"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":"单变量运算","index":0,"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]
[]
["不同年利率","每期偿还金额"]
[null,-81372.69744125576]
[0.1,-81372.69744125576]
[0.08,-74514.74434853767]
[0.12,-88492.08207992202]
[0.105,-83128.66031312672]

{"sheet":"双变量运算","index":1,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,1],[1,2,1,3],[2,0,2,1],[2,2,2,3],[3,0,3,1],[3,2,3,3],[4,0,4,1],[4,2,4,3],[8,1,8,9],[5,0,5,1],[5,2,5,3],[6,0,6,1],[6,2,6,3]],"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]
[]
["借款金额","还    款    总     期      数"]
[-81372.69744125576,2,3,4,5,6,7,8,9,10]
[500000,-288095.2380952379,-201057.40181268865,-157735.40185304885,-131898.7403973726,-114803.69018133363,-102702.74985029778,-93722.00878740668,-86820.2695371717,-81372.69744125576]
[480000,-276571.4285714284,-193015.1057401811,-151425.9857789269,-126622.79078147771,-110211.54257408027,-98594.63985628588,-89973.12843591042,-83347.45875568483,-78117.78954360554]
[450000,-259285.71428571412,-180951.6616314198,-141961.86166774397,-118708.86635763536,-103323.32116320026,-92432.47486526801,-84349.80790866601,-78138.24258345453,-73235.4276971302]
[380000,-218952.38095238077,-152803.62537764336,-119878.9054083171,-100243.04270200318,-87250.80453781354,-78054.08988622633,-71228.72667842908,-65983.40484825049,-61843.25005535439]
[320000,-184380.95238095225,-128676.73716012073,-100950.65718595125,-84415.19385431848,-73474.36171605352,-65729.75990419059,-59982.08562394028,-55564.97250378989,-52078.52636240369]
[200000,-115238.09523809515,-80422.96072507545,-63094.16074121953,-52759.49615894905,-45921.47607253345,-41081.099940119115,-37488.803514962674,-34728.10781486868,-32549.078976502307]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}