{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["还款计算表"],"not_rendered":{"charts":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"还款计算表","index":0,"n_rows":13,"n_cols":3,"rows_kept":13}
[null,"信用卡"]
[null,"还款计算表"]
[null,"显示基于最低还款和建议还款的还清贷款月数对比的簇状柱形图位于此单元格中。","显示基于最低还款和建议还款的总利息对比的簇状柱形图位于此单元格中。"]
[null,"图表数据","金额"]
[null,"基于最低还款的还清月数",{"$f":"IFERROR((ROUNDUP(NPER(还款计算表!C11/12,-还款计算表!C12,还款计算表!C10,0),0)),\"N/A\")","v":40}]
[null,"基于建议还款的还清月数",{"$f":"IFERROR(ROUNDUP(NPER(还款计算表!C11/12,-还款计算表!C13,还款计算表!C10,0),0),\"N/A\")","v":22}]
[null,"基于最低还款的总利息",{"$f":"IFERROR(((NPER(还款计算表!C11/12,-还款计算表!C12,还款计算表!C10,0)*还款计算表!C12)-还款计算表!C10),\"N/A\")","v":{"v":1763.952260381022,"d":"¥1,764"}}]
[null,"基于建议还款的总利息",{"$f":"IFERROR(((NPER(还款计算表!C11/12,-还款计算表!C13,还款计算表!C10,0)*还款计算表!C13)-还款计算表!C10),\"N/A\")","v":{"v":984.810753131138,"d":"¥985"}}]
[null,"贷款详细信息","输入值"]
[null,"所欠余额",{"v":10000,"d":"¥10,000"}]
[null,"利率",{"v":0.1,"d":"10.00%"}]
[null,"每月最低还款",{"v":300,"d":"¥300"}]
[null,"每月建议还款",{"v":500,"d":"¥500"}]