{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Inputs","Calculation","Base","Base2","Calculation2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"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":"Inputs","index":0,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Months",5]
[]
["Income month 1",1000]
["Growth rate",0.01]

{"sheet":"Calculation","index":1,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",1,{"$f":"+C3+1","v":2},3,4,5,null,{"$f":"+H3+1","v":1}]
[]
[null,"Income",{"$f":"+Inputs!B6","v":1000},{"$f":"+C5*(1+Inputs!$B$7)","v":1010},{"$f":"+D5*(1+Inputs!$B$7)","v":1020.1},{"$f":"+E5*(1+Inputs!$B$7)","v":1030.3009999999999},{"$f":"+F5*(1+Inputs!$B$7)","v":1040.60401},null,{"$f":"+H5*(1+Inputs!$B$7)","v":0}]

{"sheet":"Base","index":2,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",1,null,{"$f":"+D3+1","v":1}]
[]
[null,"Income",{"$f":"+Inputs!B6","v":1000},null,{"$f":"+D5*(1+Inputs!$B$7)","v":0}]

{"sheet":"Base2","index":3,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",null,"Income"]
[null,1,null,{"$f":"+Inputs!E3","v":0}]
[]
[null,{"$f":"+B5+1","v":1},null,{"$f":"+D5*(1+Inputs!$F$3)","v":0}]

{"sheet":"Calculation2","index":4,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Month",null,"Income"]
[null,1,null,{"$f":"+Inputs!E3","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"+B9+1","v":1},null,{"$f":"+D9*(1+Inputs!$F$3)","v":0}]