{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"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":10,"n_cols":13,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
["Year",null,0,1,2,3,4,5,6,7,8,9,10]
[]
["Cashflow Option 1",null,-160,46.740755219999997,48.24101743771287,49.945463950098393,51.836679729401467,53.900825503149136,56.128448552202258,59.807827694307669,63.792766257480039,68.097362327954386,72.737527579752054]
[]
["Cashflow Option 2",null,-40,13.451587387074142,14.951849604787014,16.656296117172538,18.547511896475612,20.611657670223281,56.128448552202258,59.807827694307669,63.792766257480039,68.097362327954386,72.737527579752054]
[]
["Payback Period 1",null,{"$f":"payback(C4:M4)","v":4.2907740902942049},null,{"$f":"F2-SUM(C4:F4)/G4","v":3.2907740902942044}]
[]
["Payback Period 1",null,{"$f":"payback(C6:M6)","v":3.6962269958795257},null,{"$f":"E2-SUM(C6:E6)/F6","v":2.6962269958795257}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}