{"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":[[0,6,0,8],[1,1,1,2],[2,1,2,2]]}
["整存整付儲蓄分析",{"$nulls":5},"整存整付分析(每月利息轉入本金繼續複利計算)"]
["我打算存款",{"v":200000,"d":"$200,000 元"},{"$nulls":4},"期數","本金+利息","利息"]
["銀行年利率為",{"v":0.06,"d":"6.00%"},{"$nulls":4},{"$f":"IF(E4<>\"\",1,\"\")","v":1},{"$f":"B2","v":{"v":200000,"d":"NT$200,000"}},{"$f":"H3*$B$3/12","v":{"v":1000,"d":"NT$1,000"}}]
["我想要存款",{"v":3,"d":"3年"},{"v":6,"d":"6月"},null,{"$f":"B4*12+C4","v":{"v":42,"d":"42個月"}},null,{"$f":"IF(AND(G3<$E$4,G3<>\"\"),G3+1,\"\")","v":2},{"$f":"IF(G4<>\"\",H3+I3,\"\")","v":{"v":201000,"d":"NT$201,000"}},{"$f":"IF(G5<>\"\",H4*$B$3/12,\"\")","v":{"v":1005,"d":"NT$1,005"}}]
[{"$nulls":6},3,{"v":202005,"d":"NT$202,005"},{"v":1010.025,"d":"NT$1,010"}]
[{"$nulls":6},4,{"v":203015.025,"d":"NT$203,015"},{"v":1015.075125,"d":"NT$1,015"}]
[{"$nulls":6},5,{"v":204030.100125,"d":"NT$204,030"},{"v":1020.150500625,"d":"NT$1,020"}]
[{"$nulls":6},6,{"v":205050.250625625,"d":"NT$205,050"},{"v":1025.251253128125,"d":"NT$1,025"}]
[{"$nulls":6},7,{"v":206075.50187875313,"d":"NT$206,076"},{"v":1030.3775093937656,"d":"NT$1,030"}]
[{"$nulls":6},8,{"v":207105.8793881469,"d":"NT$207,106"},{"v":1035.5293969407344,"d":"NT$1,036"}]
[{"$nulls":6},9,{"v":208141.4087850876,"d":"NT$208,141"},{"v":1040.707043925438,"d":"NT$1,041"}]
[{"$nulls":6},10,{"v":209182.11582901306,"d":"NT$209,182"},{"v":1045.9105791450652,"d":"NT$1,046"}]
[{"$nulls":6},11,{"v":210228.02640815813,"d":"NT$210,228"},{"v":1051.1401320407906,"d":"NT$1,051"}]
[{"$nulls":6},12,{"v":211279.16654019893,"d":"NT$211,279"},{"v":1056.3958327009946,"d":"NT$1,056"}]
[{"$nulls":6},13,{"v":212335.56237289993,"d":"NT$212,336"},{"v":1061.6778118644995,"d":"NT$1,062"}]
[{"$nulls":6},14,{"v":213397.24018476444,"d":"NT$213,397"},{"v":1066.986200923822,"d":"NT$1,067"}]
[{"$nulls":6},15,{"v":214464.22638568826,"d":"NT$214,464"},{"v":1072.3211319284412,"d":"NT$1,072"}]
[{"$nulls":6},16,{"v":215536.5475176167,"d":"NT$215,537"},{"v":1077.6827375880835,"d":"NT$1,078"}]
[{"$nulls":6},17,{"v":216614.2302552048,"d":"NT$216,614"},{"v":1083.071151276024,"d":"NT$1,083"}]
[{"$nulls":6},18,{"v":217697.30140648084,"d":"NT$217,697"},{"v":1088.4865070324042,"d":"NT$1,088"}]
[{"$nulls":6},19,{"v":218785.78791351325,"d":"NT$218,786"},{"v":1093.9289395675662,"d":"NT$1,094"}]
[{"$nulls":6},20,{"v":219879.7168530808,"d":"NT$219,880"},{"v":1099.398584265404,"d":"NT$1,099"}]
[{"$nulls":6},21,{"v":220979.11543734622,"d":"NT$220,979"},{"v":1104.895577186731,"d":"NT$1,105"}]
[{"$nulls":6},22,{"v":222084.01101453294,"d":"NT$222,084"},{"v":1110.4200550726646,"d":"NT$1,110"}]
[{"$nulls":6},23,{"v":223194.4310696056,"d":"NT$223,194"},{"v":1115.9721553480279,"d":"NT$1,116"}]
[{"$nulls":6},24,{"v":224310.40322495362,"d":"NT$224,310"},{"$f":"IF(G27<>\"\",H26*$B$3/12,\"\")","v":{"v":1121.552016124768,"d":"NT$1,122"}}]
[{"$nulls":6},{"$f":"IF(AND(G26<$E$4,G26<>\"\"),G26+1,\"\")","v":25},{"v":225431.9552410784,"d":"NT$225,432"},{"v":1127.1597762053918,"d":"NT$1,127"}]
[{"$nulls":6},26,{"$f":"IF(G28<>\"\",H27+I27,\"\")","v":{"v":226559.1150172838,"d":"NT$226,559"}},{"$f":"IF(G29<>\"\",H28*$B$3/12,\"\")","v":{"v":1132.795575086419,"d":"NT$1,133"}}]
[{"$nulls":6},27,{"v":227691.9105923702,"d":"NT$227,692"},{"v":1138.459552961851,"d":"NT$1,138"}]
[{"$nulls":6},28,{"v":228830.37014533204,"d":"NT$228,830"},{"v":1144.15185072666,"d":"NT$1,144"}]
[{"$nulls":6},29,{"v":229974.5219960587,"d":"NT$229,975"},{"v":1149.8726099802934,"d":"NT$1,150"}]
[{"$nulls":6},30,{"v":231124.394606039,"d":"NT$231,124"},{"v":1155.6219730301948,"d":"NT$1,156"}]
[{"$nulls":6},31,{"v":232280.01657906917,"d":"NT$232,280"},{"v":1161.4000828953458,"d":"NT$1,161"}]
[{"$nulls":6},32,{"v":233441.41666196453,"d":"NT$233,441"},{"v":1167.2070833098226,"d":"NT$1,167"}]
[{"$nulls":6},33,{"v":234608.62374527435,"d":"NT$234,609"},{"v":1173.0431187263719,"d":"NT$1,173"}]
[{"$nulls":6},34,{"v":235781.66686400073,"d":"NT$235,782"},{"v":1178.9083343200036,"d":"NT$1,179"}]
[{"$nulls":6},35,{"v":236960.57519832073,"d":"NT$236,961"},{"v":1184.8028759916035,"d":"NT$1,185"}]
[{"$nulls":6},36,{"v":238145.37807431232,"d":"NT$238,145"},{"v":1190.7268903715615,"d":"NT$1,191"}]
[{"$nulls":6},37,{"v":239336.10496468388,"d":"NT$239,336"},{"v":1196.6805248234193,"d":"NT$1,197"}]
[{"$nulls":6},38,{"v":240532.7854895073,"d":"NT$240,533"},{"v":1202.6639274475365,"d":"NT$1,203"}]
[{"$nulls":6},39,{"v":241735.44941695486,"d":"NT$241,735"},{"v":1208.6772470847743,"d":"NT$1,209"}]
[{"$nulls":6},{"$f":"IF(AND(G41<$E$4,G41<>\"\"),G41+1,\"\")","v":40},{"v":242944.12666403962,"d":"NT$242,944"},{"v":1214.7206333201982,"d":"NT$1,215"}]
[{"$nulls":6},41,{"v":244158.8472973598,"d":"NT$244,159"},{"v":1220.794236486799,"d":"NT$1,221"}]
[{"$nulls":6},42,{"v":245379.64153384662,"d":"NT$245,380"},""]
[{"$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},"","",""]
[{"$nulls":6},"","",""]
[{"$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(G92<>\"\",H91+I91,\"\")","v":""},{"$f":"IF(G93<>\"\",H92*$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(G101<>\"\",H100+I100,\"\")","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},"","",""]
[{"$nulls":6},"","",""]
[{"$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(G165<>\"\",H164+I164,\"\")","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},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]
[{"$nulls":6},"","",""]