{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["PROMO","Base Model","OneVariable Table","OneVariable Table Completed","TwoVariable Table Example"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"PROMO","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"flags":["formulas_cached_only"]}
["Excel Add-ins "," Excel Training ","Excel Templates","Employee Scheduling Software"]
[]
["Excel Password Recovery and Access & Word etc","Excel Recovery and Access & Word etc","Conversion Software","Construction Estimating Software"]
[]
["Financial Software","Financial Calculators","Time Management Software","Database Software"]
[]
["Drilling Software","Real Estate Investment Software","Charting Software","Windows & Internet Software"]
[]
["Neural Network Software","Trading Software","Outlook Add-ins"]
[]
["Barcodes Fonts, ActiveX, Labels and DLL's","Code Printing Software"]
[]
[]
[]
["COMPLETE EXCEL COURSE HALF PRICE SPECIAL!"]
[]
["MOST POPULAR! Excel to HTML"]
[]
[]
[]
["Site Wide Special"]
["Complete Excel Training Course"]
["OR"]
["OzGrid Add-ins Collection"]
["If your order totals USD70.00"]
["If your order totals USD150.00 you bet BOTH!"]
["Send payment confirmation to"]
["special@ozgrid.com"]

{"sheet":"Base Model","index":1,"n_rows":15,"n_cols":2,"rows_kept":15,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["Tractor Loan"]
[]
["Amount of loan",{"v":30000,"d":"$30,000"}]
[]
["Interest Rate",{"v":0.0897,"d":"8.97%"}]
[]
["Term of Loan (Years)",10]
[]
["Number of Payments (per Year)",12]
[]
["Amount of Payment",{"v":379.5404153551627,"d":"$379.54"}]
[]
["Total Paid",{"v":45544.84984261952,"d":"$45,544.85"}]
["Interest Paid",{"v":15544.849842619522,"d":"$15,544.85"}]
["To be Repaid by","2015-08-07"]

{"sheet":"OneVariable Table","index":2,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["Tractor Loan"]
[{"$nulls":4},"Monthly Repayment","Total Repayment","Total Interest"]
["Amount of loan",{"v":30000,"d":"$30,000"}]
[{"$nulls":3},{"v":0.075,"d":"7.50%"}]
["Interest Rate",{"v":0.0897,"d":"8.97%"},null,{"v":0.0797,"d":"7.97%"}]
[{"$nulls":3},{"v":0.085,"d":"8.50%"}]
["Term of Loan (Years)",10,null,{"v":0.0897,"d":"8.97%"}]
[{"$nulls":3},{"v":0.095,"d":"9.50%"}]
["Number of Payments (per Year)",12,null,{"v":0.0957,"d":"9.57%"}]
[]
["Amount of Payment",{"v":379.5404153551627,"d":"$379.54"}]
[]
["Total Paid",{"v":45544.84984261952,"d":"$45,544.85"}]
["Interest Paid",{"v":15544.849842619522,"d":"$15,544.85"}]
["To be Repaid by","2015-08-07"]

{"sheet":"OneVariable Table Completed","index":3,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[0,0,0,1]],"flags":["formulas_cached_only"]}
["Tractor Loan"]
[{"$nulls":4},"Monthly Repayment","Total Repayment","Total Interest"]
["Amount of loan",{"v":30000,"d":"$30,000"},null,null,{"v":379.5404153551627,"d":"$379.54"},{"v":45544.84984261952,"d":"$45,544.85"},{"v":15544.849842619522,"d":"$15,544.85"}]
[{"$nulls":3},{"v":0.075,"d":"7.50%"},{"v":356.1053074075606,"d":"$356.11"},{"v":42732.63688890728,"d":"$42,732.64"},{"v":12732.636888907276,"d":"$12,732.64"}]
["Interest Rate",{"v":0.0897,"d":"8.97%"},null,{"v":0.0797,"d":"7.97%"},{"v":363.50739640214016,"d":"$363.51"},{"v":43620.88756825682,"d":"$43,620.89"},{"v":13620.887568256818,"d":"$13,620.89"}]
[{"$nulls":3},{"v":0.085,"d":"8.50%"},{"v":371.9570666235327,"d":"$371.96"},{"v":44634.847994823926,"d":"$44,634.85"},{"v":14634.847994823926,"d":"$14,634.85"}]
["Term of Loan (Years)",10,null,{"v":0.0897,"d":"8.97%"},{"v":379.5404153551627,"d":"$379.54"},{"v":45544.84984261952,"d":"$45,544.85"},{"v":15544.849842619522,"d":"$15,544.85"}]
[{"$nulls":3},{"v":0.095,"d":"9.50%"},{"v":388.1926726823342,"d":"$388.19"},{"v":46583.12072188011,"d":"$46,583.12"},{"v":16583.120721880106,"d":"$16,583.12"}]
["Number of Payments (per Year)",12,null,{"v":0.0957,"d":"9.57%"},{"v":389.3433592208498,"d":"$389.34"},{"v":46721.20310650197,"d":"$46,721.20"},{"v":16721.20310650197,"d":"$16,721.20"}]
[]
["Amount of Payment",{"v":379.5404153551627,"d":"$379.54"}]
[]
["Total Paid",{"v":45544.84984261952,"d":"$45,544.85"}]
["Interest Paid",{"v":15544.849842619522,"d":"$15,544.85"}]
["To be Repaid by","2015-08-07"]

{"sheet":"TwoVariable Table Example","index":4,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[0,0,0,1],[1,4,1,7]],"flags":["formulas_cached_only"]}
["Tractor Loan"]
[{"$nulls":4},"Term of Loan"]
["Amount of loan",{"v":30000,"d":"$30,000"},null,{"v":379.5404153551627,"d":"$379.54"},10,12,14,16]
[{"$nulls":3},{"v":0.075,"d":"7.50%"},{"v":356.1053074075606,"d":"$356.11"},{"v":316.5678925854924,"d":"$316.57"},{"v":288.94300224091023,"d":"$288.94"},{"v":268.7482771520026,"d":"$268.75"}]
["Interest Rate",{"v":0.0897,"d":"8.97%"},null,{"v":0.0797,"d":"7.97%"},{"v":363.50739640214016,"d":"$363.51"},{"v":324.2425018275513,"d":"$324.24"},{"v":296.8846920601895,"d":"$296.88"},{"v":276.94976199536256,"d":"$276.95"}]
[{"$nulls":3},{"v":0.085,"d":"8.50%"},{"v":371.9570666235327,"d":"$371.96"},{"v":333.0166692943522,"d":"$333.02"},{"v":305.975560538213,"d":"$305.98"},{"v":286.34730034949183,"d":"$286.35"}]
["Term of Loan (Years)",10,null,{"v":0.0897,"d":"8.97%"},{"v":379.5404153551627,"d":"$379.54"},{"v":340.9025339289245,"d":"$340.90"},{"v":314.15540690700004,"d":"$314.16"},{"v":294.8104774845093,"d":"$294.81"}]
[{"$nulls":3},{"v":0.095,"d":"9.50%"},{"v":388.1926726823342,"d":"$388.19"},{"v":349.9119711024832,"d":"$349.91"},{"v":323.5104005385084,"d":"$323.51"},{"v":304.4968704692557,"d":"$304.50"}]
["Number of Payments (per Year)",12,null,{"v":0.0957,"d":"9.57%"},{"v":389.3433592208498,"d":"$389.34"},{"v":351.11107010823457,"d":"$351.11"},{"v":324.75620885807456,"d":"$324.76"},{"v":305.7873391806833,"d":"$305.79"}]
[]
["Amount of Payment",{"v":379.5404153551627,"d":"$379.54"}]
[{"$nulls":3},"Click in D3 and enter =B11 (Loan Repayment Amount)"]
["Total Paid",{"v":45544.84984261952,"d":"$45,544.85"},null,"Highlight D3:H9"]
["Interest Paid",{"v":15544.849842619522,"d":"$15,544.85"},null,"Go to Data>Table"]
["To be Repaid by","2015-08-07",null,"Make your Row input cell B7 (Term of Loan)"]
[{"$nulls":3},"Make your Column input cell B5 (Interest Rate)"]
[{"$nulls":3},"Click OK"]