{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["SIM"],"not_rendered":{"charts":4,"images":0,"macros":1,"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"}

{"sheet":"SIM","index":0,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
["●借入条件",null,null,null,null,"経過月数","年月","返済額","支払利息","支払元本","返済前残額","返済後残額"]
["借入時期","2018-12-01"]
[]
["金利（％）",0.01]
["返済期間（年）",35]
["借入額（円）",30000000]
["→返済額",{"$f":"-ROUNDDOWN(PMT(B5/12,B6*12,B7),0)","v":84685}]
[]
["返済総額",{"$f":"SUM(H4:H423)","v":0}]
["支払利息総額",{"$f":"SUM(I4:I423)","v":0}]
[]
[]
["●借入残高の推移(L列)"]
[]
[]
[null,5567804]
[null,30000000]
[null,35567804]
[]
[]
[]
[]
[]
[]
[]
["●返済額の推移（利息(I列)と元本(J列)の内訳）"]