{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":200,"n_cols":9,"rows_kept":200,"merged":[[0,0,0,4],[0,6,0,8],[1,1,1,2],[2,1,2,2],[6,0,6,2],[6,3,6,4],[8,0,8,2],[8,3,8,4],[10,0,10,2]]}
["零存整付儲蓄分析",{"$nulls":5},"零存整付分析(期滿本息所得)"]
["我打算存款",{"v":10000,"d":"$10,000 元"},{"$nulls":4},"期數","本金+利息","利息"]
["銀行年利率為",{"v":0.065,"d":"6.50%"},{"$nulls":4},{"$f":"IF(E4<>\"\",1,\"\")","v":1},{"$f":"B2","v":{"v":10000,"d":"NT$10,000"}},{"$f":"H3*$B$3/12","v":{"v":54.166666666666664,"d":"NT$54"}}]
["我想要存款",{"v":3,"d":"3年"},{"v":0,"d":"0月"},null,{"$f":"B4*12+C4","v":{"v":36,"d":"36個月"}},null,{"$f":"IF(AND(G3<$E$4,G3<>\"\"),G3+1,\"\")","v":2},{"$f":"IF(G4<>\"\",H3+$B$2+I3,\"\")","v":{"v":20054.166666666668,"d":"NT$20,054"}},{"$f":"IF(G5<>\"\",H4*$B$3/12,\"\")","v":{"v":108.62673611111113,"d":"NT$109"}}]
[{"$nulls":6},3,{"$f":"IF(G5<>\"\",H4+$B$2+I4,\"\")","v":{"v":30162.793402777777,"d":"NT$30,163"}},{"v":163.38179759837962,"d":"NT$163"}]
[{"$nulls":6},4,{"v":40326.17520037616,"d":"NT$40,326"},{"v":218.43344900203752,"d":"NT$218"}]
["期滿之後可以得到",null,null,{"$f":"FV(B3/12,E4,-B2)","v":{"v":396316.8498087343,"d":"$396,316.85 元"}},null,null,5,{"v":50544.6086493782,"d":"NT$50,545"},{"v":273.7832968507986,"d":"NT$274"}]
[{"$nulls":6},6,{"v":60818.391946229,"d":"NT$60,818"},{"v":329.43295637540706,"d":"NT$329"}]
["如果我希望達到存款目標",null,null,{"v":500000,"d":"$500,000 元"},null,null,7,{"v":71147.8249026044,"d":"NT$71,148"},{"v":385.38405155577385,"d":"NT$385"}]
[{"$nulls":6},8,{"v":81533.20895416017,"d":"NT$81,533"},{"v":441.63821516836765,"d":"NT$442"}]
["達到目標需要花費",null,null,{"$f":"TRUNC(NPER($B$3/12,-$B$2,,$D$9)/12)","v":{"v":3,"d":"3年"}},{"$f":"ROUND((ABS(TRUNC(NPER($B$3/12,-$B$2,,$D$9)/12)-NPER($B$3/12,-$B$2,,$D$9)/12))*12,0)","v":{"v":8,"d":"8月"}},null,9,{"v":91974.84716932854,"d":"NT$91,975"},{"v":498.1970888338629,"d":"NT$498"}]
[{"$nulls":6},10,{"v":102473.04425816241,"d":"NT$102,473"},{"v":555.0623230650464,"d":"NT$555"}]
[{"$nulls":6},11,{"v":113028.10658122746,"d":"NT$113,028"},{"v":612.2355773149822,"d":"NT$612"}]
[{"$nulls":6},12,{"v":123640.34215854244,"d":"NT$123,640"},{"v":669.7185200254382,"d":"NT$670"}]
[{"$nulls":6},13,{"v":134310.06067856785,"d":"NT$134,310"},{"v":727.5128286755759,"d":"NT$728"}]
[{"$nulls":6},14,{"v":145037.57350724342,"d":"NT$145,038"},{"v":785.6201898309018,"d":"NT$786"}]
[{"$nulls":6},15,{"v":155823.1936970743,"d":"NT$155,823"},{"v":844.042299192486,"d":"NT$844"}]
[{"$nulls":6},16,{"v":166667.2359962668,"d":"NT$166,667"},{"v":902.7808616464453,"d":"NT$903"}]
[{"$nulls":6},17,{"v":177570.01685791323,"d":"NT$177,570"},{"v":961.8375913136966,"d":"NT$962"}]
[{"$nulls":6},18,{"v":188531.85444922693,"d":"NT$188,532"},{"v":1021.2142115999792,"d":"NT$1,021"}]
[{"$nulls":6},19,{"v":199553.06866082692,"d":"NT$199,553"},{"v":1080.9124552461458,"d":"NT$1,081"}]
[{"$nulls":6},20,{"v":210633.98111607306,"d":"NT$210,634"},{"v":1140.934064378729,"d":"NT$1,141"}]
[{"$nulls":6},21,{"v":221774.9151804518,"d":"NT$221,775"},{"v":1201.2807905607806,"d":"NT$1,201"}]
[{"$nulls":6},22,{"v":232976.19597101258,"d":"NT$232,976"},{"v":1261.9543948429848,"d":"NT$1,262"}]
[{"$nulls":6},23,{"v":244238.15036585557,"d":"NT$244,238"},{"v":1322.9566478150512,"d":"NT$1,323"}]
[{"$nulls":6},24,{"v":255561.1070136706,"d":"NT$255,561"},{"$f":"IF(G27<>\"\",H26*$B$3/12,\"\")","v":{"v":1384.2893296573827,"d":"NT$1,384"}}]
[{"$nulls":6},{"$f":"IF(AND(G26<$E$4,G26<>\"\"),G26+1,\"\")","v":25},{"v":266945.396343328,"d":"NT$266,945"},{"v":1445.9542301930267,"d":"NT$1,446"}]
[{"$nulls":6},26,{"v":278391.35057352105,"d":"NT$278,391"},{"$f":"IF(G29<>\"\",H28*$B$3/12,\"\")","v":{"v":1507.9531489399058,"d":"NT$1,508"}}]
[{"$nulls":6},27,{"v":289899.3037224609,"d":"NT$289,899"},{"v":1570.2878951633302,"d":"NT$1,570"}]
[{"$nulls":6},28,{"v":301469.5916176243,"d":"NT$301,470"},{"v":1632.9602879287984,"d":"NT$1,633"}]
[{"$nulls":6},29,{"v":313102.5519055531,"d":"NT$313,103"},{"v":1695.9721561550793,"d":"NT$1,696"}]
[{"$nulls":6},30,{"v":324798.5240617082,"d":"NT$324,799"},{"v":1759.325338667586,"d":"NT$1,759"}]
[{"$nulls":6},31,{"v":336557.8494003758,"d":"NT$336,558"},{"v":1823.0216842520356,"d":"NT$1,823"}]
[{"$nulls":6},32,{"v":348380.8710846278,"d":"NT$348,381"},{"v":1887.0630517084007,"d":"NT$1,887"}]
[{"$nulls":6},33,{"v":360267.9341363362,"d":"NT$360,268"},{"v":1951.4513099051546,"d":"NT$1,951"}]
[{"$nulls":6},34,{"v":372219.38544624136,"d":"NT$372,219"},{"v":2016.1883378338073,"d":"NT$2,016"}]
[{"$nulls":6},35,{"v":384235.57378407515,"d":"NT$384,236"},{"v":2081.2760246637404,"d":"NT$2,081"}]
[{"$nulls":6},36,{"v":396316.8498087389,"d":"NT$396,317"},""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},{"$f":"IF(AND(G41<$E$4,G41<>\"\"),G41+1,\"\")","v":""},"",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"",{"$f":"IF(G69<>\"\",H68+$B$2+I68,\"\")","v":""},""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",{"$f":"IF(G93<>\"\",H92*$B$3/12,\"\")","v":""}]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},{"$f":"IF(AND(G100<$E$4,G100<>\"\"),G100+1,\"\")","v":""},"",{"$f":"IF(G102<>\"\",H101*$B$3/12,\"\")","v":""}]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"",{"$f":"IF(G133<>\"\",H132+$B$2+I132,\"\")","v":""},""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},{"$f":"IF(AND(G164<$E$4,G164<>\"\"),G164+1,\"\")","v":""},"",{"$f":"IF(G166<>\"\",H165*$B$3/12,\"\")","v":""}]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"",{"$f":"IF(G197<>\"\",H196+$B$2+I196,\"\")","v":""},""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]