{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["IRR-NPV","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"IRR-NPV","index":0,"n_rows":18,"n_cols":3,"rows_kept":18,"flags":["formulas_cached_only"]}
["Data","Description"]
[{"v":-70000,"d":"-70,000"},"Initial cost of a business"]
[{"v":12000,"d":"12,000"},"Net income for the first year"]
[{"v":15000,"d":"15,000"},"Net income for the second year"]
[{"v":18000,"d":"18,000"},"Net income for the third year"]
[{"v":21000,"d":"21,000"},"Net income for the fourth year"]
[{"v":26000,"d":"26,000"},"Net income for the fifth year"]
[]
["IRR","NPV","IRR-NPV Relationship:\nNPV(IRR(values),values) = 0"]
[{"v":-0.021244848273020495,"d":"-2%"},{"v":-17115.69627012562,"d":"($17,115.70)"},{"v":-7.855762695319247e-08,"d":"($0.00)"}]
[{"v":0.0866309480363425,"d":"9%"},{"v":-2439.3740887274143,"d":"($2,439.37)"},{"v":3.5980346694954455e-08,"d":"$0.00"}]
[{"v":0.0866309480363425,"d":"9%"},{"v":-2439.3740887274143,"d":"($2,439.37)"},{"v":3.5980346694954455e-08,"d":"$0.00"}]
[{"v":0.08663094803652949,"d":"9%"},{"v":7839.545407445895,"d":"$7,839.55"},{"v":3.9840525325196267e-10,"d":"$0.00"}]
[{"v":-0.443506941334654,"d":"-44%"},{"v":-42386.83127572017,"d":"($42,386.83)"},{"v":-3.31181141431087e-08,"d":"($0.00)"}]
[{"v":-0.44350694133474056,"d":"-44%"},{"v":-42892.549934392766,"d":"($42,892.55)"},{"v":1.3074660143353279e-11,"d":"$0.00"}]
[{"v":-0.021244848273020495,"d":"-2%"},{"v":-17115.69627012562,"d":"($17,115.70)"},{"v":-7.855762695319247e-08,"d":"($0.00)"}]
[{"v":-0.44350694133474056,"d":"-44%"},{"v":-42892.549934392766,"d":"($42,892.55)"},{"v":1.3074660143353279e-11,"d":"$0.00"}]
[{"v":-0.443506941334654,"d":"-44%"},{"v":-42449.28625093914,"d":"($42,449.29)"},{"v":-3.31181141431087e-08,"d":"($0.00)"}]

{"sheet":"Sheet2","index":1,"n_rows":13,"n_cols":1,"rows_kept":13,"flags":["formulas_cached_only"]}
[1]
["1.00001"]
[]
[]
[]
["-70000"]
["12000"]
["15000"]
["18000"]
["21000"]
["26000"]
[{"$error":"#NUM!"}]
[0]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}