{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["AT 1","AT 2"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"AT 1","index":0,"n_rows":125,"n_cols":10,"rows_kept":125,"merged":[[0,0,0,10],[2,3,2,7]]}
["Dunder Mifflin"]
[]
[{"$nulls":3},"Amorization Table (Monthly)"]
["Loan for New Building:",{"v":200000,"d":"$200,000.00"}]
["Down Payment:",{"v":0.1,"d":"10.00%"},null,"Term","Beginning Balance","Repayment of Principal","Interest","Ending Balance",null,"Check?"]
[{"$nulls":3},1]
["Amount to be Financed:",null,null,2]
["Interest Rate:",{"v":0.045,"d":"4.50%"},null,3]
["Terms (Years):",10,null,4]
["Monthly Payment:",null,null,5]
["Quarterly Payment:",null,null,6]
["Semi-Annually Payment:",null,null,7]
["Yearly Payment:",null,null,8]
[{"$nulls":3},9]
[{"$nulls":3},10]
["Total Interest:",null,null,11]
[{"$nulls":3},12]
[{"$nulls":3},13]
[{"$nulls":3},14]
[{"$nulls":3},15]
[{"$nulls":3},16]
[{"$nulls":3},17]
[{"$nulls":3},18]
[{"$nulls":3},19]
[{"$nulls":3},20]
[{"$nulls":3},21]
[{"$nulls":3},22]
[{"$nulls":3},23]
[{"$nulls":3},24]
[{"$nulls":3},25]
[{"$nulls":3},26]
[{"$nulls":3},27]
[{"$nulls":3},28]
[{"$nulls":3},29]
[{"$nulls":3},30]
[{"$nulls":3},31]
[{"$nulls":3},32]
[{"$nulls":3},33]
[{"$nulls":3},34]
[{"$nulls":3},35]
[{"$nulls":3},36]
[{"$nulls":3},37]
[{"$nulls":3},38]
[{"$nulls":3},39]
[{"$nulls":3},40]
[{"$nulls":3},41]
[{"$nulls":3},42]
[{"$nulls":3},43]
[{"$nulls":3},44]
[{"$nulls":3},45]
[{"$nulls":3},46]
[{"$nulls":3},47]
[{"$nulls":3},48]
[{"$nulls":3},49]
[{"$nulls":3},50]
[{"$nulls":3},51]
[{"$nulls":3},52]
[{"$nulls":3},53]
[{"$nulls":3},54]
[{"$nulls":3},55]
[{"$nulls":3},56]
[{"$nulls":3},57]
[{"$nulls":3},58]
[{"$nulls":3},59]
[{"$nulls":3},60]
[{"$nulls":3},61]
[{"$nulls":3},62]
[{"$nulls":3},63]
[{"$nulls":3},64]
[{"$nulls":3},65]
[{"$nulls":3},66]
[{"$nulls":3},67]
[{"$nulls":3},68]
[{"$nulls":3},69]
[{"$nulls":3},70]
[{"$nulls":3},71]
[{"$nulls":3},72]
[{"$nulls":3},73]
[{"$nulls":3},74]
[{"$nulls":3},75]
[{"$nulls":3},76]
[{"$nulls":3},77]
[{"$nulls":3},78]
[{"$nulls":3},79]
[{"$nulls":3},80]
[{"$nulls":3},81]
[{"$nulls":3},82]
[{"$nulls":3},83]
[{"$nulls":3},84]
[{"$nulls":3},85]
[{"$nulls":3},86]
[{"$nulls":3},87]
[{"$nulls":3},88]
[{"$nulls":3},89]
[{"$nulls":3},90]
[{"$nulls":3},91]
[{"$nulls":3},92]
[{"$nulls":3},93]
[{"$nulls":3},94]
[{"$nulls":3},95]
[{"$nulls":3},96]
[{"$nulls":3},97]
[{"$nulls":3},98]
[{"$nulls":3},99]
[{"$nulls":3},100]
[{"$nulls":3},101]
[{"$nulls":3},102]
[{"$nulls":3},103]
[{"$nulls":3},104]
[{"$nulls":3},105]
[{"$nulls":3},106]
[{"$nulls":3},107]
[{"$nulls":3},108]
[{"$nulls":3},109]
[{"$nulls":3},110]
[{"$nulls":3},111]
[{"$nulls":3},112]
[{"$nulls":3},113]
[{"$nulls":3},114]
[{"$nulls":3},115]
[{"$nulls":3},116]
[{"$nulls":3},117]
[{"$nulls":3},118]
[{"$nulls":3},119]
[{"$nulls":3},120]

{"sheet":"AT 2","index":1,"n_rows":53,"n_cols":10,"rows_kept":53,"merged":[[0,0,0,10],[2,3,2,7]]}
["Dunder Mifflin"]
[]
[{"$nulls":3},"Amorization Table (Monthly)"]
["Loan for New Building:",{"v":100000,"d":"$100,000.00"}]
["Down Payment:",{"v":0.15,"d":"15.00%"},null,"Term","Beginning Balance","Repayment of Principal","Interest","Ending Balance",null,"Check?"]
[{"$nulls":3},1]
["Amount to be Financed:",null,null,2]
["Interest Rate:",{"v":0.06,"d":"6.00%"},null,3]
["Terms (Months):",48,null,4]
["Monthly Payment:",null,null,5]
["Quarterly Payment:",null,null,6]
["Semi-Annually Payment:",null,null,7]
["Yearly Payment:",null,null,8]
[{"$nulls":3},9]
[{"$nulls":3},10]
["Total Interest:",null,null,11]
[{"$nulls":3},12]
[{"$nulls":3},13]
[{"$nulls":3},14]
[{"$nulls":3},15]
[{"$nulls":3},16]
[{"$nulls":3},17]
[{"$nulls":3},18]
[{"$nulls":3},19]
[{"$nulls":3},20]
[{"$nulls":3},21]
[{"$nulls":3},22]
[{"$nulls":3},23]
[{"$nulls":3},24]
[{"$nulls":3},25]
[{"$nulls":3},26]
[{"$nulls":3},27]
[{"$nulls":3},28]
[{"$nulls":3},29]
[{"$nulls":3},30]
[{"$nulls":3},31]
[{"$nulls":3},32]
[{"$nulls":3},33]
[{"$nulls":3},34]
[{"$nulls":3},35]
[{"$nulls":3},36]
[{"$nulls":3},37]
[{"$nulls":3},38]
[{"$nulls":3},39]
[{"$nulls":3},40]
[{"$nulls":3},41]
[{"$nulls":3},42]
[{"$nulls":3},43]
[{"$nulls":3},44]
[{"$nulls":3},45]
[{"$nulls":3},46]
[{"$nulls":3},47]
[{"$nulls":3},48]