{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["个人住房公积金贷款利息及万元还本息金额表"]
["年份","月数","月利率（千分之）","年利率（百分之）","月还款额","本息总额","总利息"]
[1,12,3.45,4.14,"到期一次还本付息",{"v":10414,"d":"10414.000"},{"v":414,"d":"414.000"}]
[2,24,3.45,4.14,424.873,10436.943,436.943]
[3,36,3.45,4.14,295.863,10651.096,651.096]
[4,48,3.45,4.14,226.148,10868.043,868.043]
[5,60,3.45,4.14,184.798,11087.861,1087.861]
[6,72,3.825,4.59,159.154,11459.117,1459.117]
[7,84,3.825,4.59,139.421,{"v":11711.33,"d":"11711.330"},{"v":1711.33,"d":"1711.330"}]
[8,96,3.825,4.59,124.656,11967.011,1967.011]
[9,108,3.825,4.59,113.205,12226.151,2226.151]
[10,120,3.825,4.59,104.073,12488.736,2488.736]
[11,132,3.825,4.59,96.627,12754.752,2754.752]
[12,144,3.825,4.59,90.446,13024.186,3024.186]
[13,156,3.825,4.59,85.237,{"v":13297.02,"d":"13297.020"},{"v":3297.02,"d":"3297.020"}]
[14,168,3.825,4.59,80.793,13573.237,3573.237]
[15,180,3.825,4.59,76.96,13852.818,3852.818]
[16,192,3.825,4.59,73.624,14135.742,4135.742]
[17,204,3.825,4.59,70.696,14421.988,4421.988]
[18,216,3.825,4.59,68.109,14711.534,4711.534]
[19,228,3.825,4.59,65.809,15004.356,5004.356]
[20,240,3.825,4.59,63.752,15300.428,5300.428]
[21,252,3.825,4.59,61.904,15599.724,5599.724]
[22,264,3.825,4.59,60.236,15902.218,5902.218]
[23,276,3.825,4.59,58.724,16207.881,6207.881]
[24,288,3.825,4.59,57.35,16516.684,6516.684]
[25,300,3.825,4.59,56.095,16828.597,6828.597]
[26,312,3.825,4.59,54.947,17143.588,7143.588]
[27,324,3.825,4.59,53.893,17461.626,7461.626]
[28,336,3.825,4.59,52.925,17782.678,7782.678]
[29,348,3.825,4.59,52.031,{"v":18106.71,"d":"18106.710"},{"v":8106.71,"d":"8106.710"}]
[30,360,3.825,4.59,51.205,18433.689,8433.689]

{"sheet":"Sheet2","index":1,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["个人住房商业性贷款利息及万元还本息金额表"]
["年份","月数","月利率（千分之）","年利率（百分之）","月还款额","本息总额","总利息"]
[1,12,4.425,5.31,"到期一次还本付息",{"v":10531,"d":"10531.000"},{"v":531,"d":"531.000"}]
[2,24,4.425,5.31,440.104,10562.485,562.485]
[3,36,4.425,5.31,301.103,{"v":10839.7,"d":"10839.700"},{"v":839.7,"d":"839.700"}]
[4,48,4.425,5.31,231.7,11121.593,1121.593]
[5,60,4.425,5.31,190.136,11408.153,1408.153]
[6,72,4.65,5.558,163.753,11790.252,1790.252]
[7,84,4.65,5.558,144.08,12102.758,2102.758]
[8,96,4.65,5.558,129.379,12420.363,2420.363]
[9,108,4.65,5.558,117.991,12743.043,2743.043]
[10,120,4.65,5.558,108.923,13070.773,3070.773]
[11,132,4.65,5.558,101.542,13403.523,13403.523]
[12,144,4.65,5.558,95.425,13741.259,3741.259]
[13,156,4.65,5.558,90.282,14083.948,4083.948]
[14,168,4.65,5.558,85.902,14431.551,4431.551]
[15,180,4.65,5.558,82.133,14784.027,4784.027]
[16,192,4.65,5.558,78.861,15141.335,5141.335]
[17,204,4.65,5.558,75.997,15503.427,5503.427]
[18,216,4.65,5.558,73.473,15870.257,5870.257]
[19,228,4.65,5.558,71.236,16241.773,6241.773]
[20,240,4.65,5.558,69.241,16617.924,6617.924]
[21,252,4.65,5.558,67.455,16998.656,6998.656]
[22,264,4.65,5.558,65.848,17383.911,7383.911]
[23,276,4.65,5.558,64.397,17773.631,7773.631]
[24,288,4.65,5.558,63.082,18167.757,8167.757]
[25,300,4.65,5.558,61.887,18566.226,1566.226]
[26,312,4.65,5.558,60.798,18968.976,8968.976]
[27,324,4.65,5.558,59.802,19735.941,9735.941]
[28,336,4.65,5.558,58.89,19787.056,9787.056]
[29,348,4.65,5.558,58.052,20202.253,10202.253]
[30,360,4.65,5.558,57.282,20621.464,10621.464]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}