{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"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":"Sheet1","index":0,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Formula entries will be bold."]
[]
["Year-1",100000,{"$f":"B3*1.05","v":105000}]
["Year-2",105000,{"$f":"B4*1.05","v":110250}]
["Year-3",110250,115762.5]
["Year-4",115762.5,121550.625]
["Year-5",121550.625,127628.15625]
["Year-6",127628.15625,134009.56406249999,null,null,5,4,2]
["Year-7",134009.56406249999,140710.042265625,null,null,6,4,1]
["Year-8",140710.042265625,147745.54437890626,null,null,4,3,4]
["Year-9",147745.54437890626,155132.82159785158,null,null,5,32,5]
["Year-10",155132.82159785158,162889.46267774416,null,null,4,4,4]
["Year-11",162889.46267774416,171033.93581163138,null,null,{"$f":"SUM(F8:F12)","v":24},47,16]
["Year-12",171033.93581163138,179585.63260221295]
[null,{"$f":"SUM(B3:B14)","v":1591712.6520442583},1671298.2846464713]