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

{"sheet":"还款计算表","index":0,"n_rows":11,"n_cols":8,"rows_kept":11}
[{"$nulls":7}," "]
[null,"信用卡"]
[null,"还款计算表"]
[]
[null,"所欠余额",{"v":10000,"d":"¥10,000"},null,null,"基于最低还款的还清月数",{"$f":"IFERROR((ROUNDUP(NPER(还款计算表!C6/12,-还款计算表!C8,还款计算表!C5,0),0)),\"不适用\")","v":40}]
[null,"利率",{"v":0.1,"d":"10.00%"},null,null,"基于建议还款的还清月数",{"$f":"IFERROR(ROUNDUP(NPER(还款计算表!C6/12,-还款计算表!C9,还款计算表!C5,0),0),\"不适用\")","v":22}]
[]
[null,"每月最低还款",{"v":300,"d":"¥300"},null,null,"基于最低还款的总利息",{"$f":"IFERROR(((NPER(还款计算表!C6/12,-还款计算表!C8,还款计算表!C5,0)*还款计算表!C8)-还款计算表!C5),\"不适用\")","v":{"v":1763.952260381022,"d":"¥1,764"}}]
[null,"每月建议还款",{"v":500,"d":"¥500"},null,null,"基于建议还款的总利息",{"$f":"IFERROR(((NPER(还款计算表!C6/12,-还款计算表!C9,还款计算表!C5,0)*还款计算表!C9)-还款计算表!C5),\"不适用\")","v":{"v":984.810753131138,"d":"¥985"}}]
[]
[null,"还清月数",{"$nulls":3},"利息总额"]