{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Income Statement","Balance Sheet","Cash Flow"],"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":"Income Statement","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,1]
[null,null,null,null,null,0.01]
[null,null,null,null,null,6000]
[]
[null,null,null,null,{"$f":"$F$5*$F$4/12*$F$3","v":5},1,2,3,4,5,6,7,8]
[null,null,null,null,0.01,5,10,15,20,25,30,35,40]
[null,null,null,null,0.05,25,50,75,100,125,150,175,200]
[null,null,null,null,0.08,40,80,120,160,200,240,280,320]
[null,null,null,null,0.12,60,120,180,240,300,360,420,480]
[null,null,null,null,0.28000000000000003,140.00000000000003,280.00000000000006,420.00000000000011,560.00000000000011,700.00000000000011,840.00000000000023,980.00000000000023,1120.0000000000002]
[]
[null,null,"Prin",6000]
[null,null,"Term",36]
[null,null,"Rate",0.08]
[null,null,null,{"$f":"PMT(D16/12,D15,-D14)","v":188.0181927685851},{"$f":"36*D17","v":6768.6549396690634}]
[]
[null,"2008-05-20"]
[null,"2008-09-04",null,{"$f":"B20-B19","v":107},{"$f":"D20/365","v":0.29315068493150687},null,null,{"$f":"6000*0.01*E20","v":17.589041095890412}]

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

{"sheet":"Cash Flow","index":2,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Cash "]