{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Mirr","Sheet2","Sheet3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Mirr","index":0,"n_rows":46,"n_cols":2,"rows_kept":46,"flags":["formulas_cached_only"]}
["Data","Description"]
[-120000,"Initial cost"]
[39000,"Return first year"]
[30000,"Return second year"]
[21000,"Return third year"]
[37000,"Return fourth year"]
[46000,"Return fifth year"]
[{"v":0.1,"d":"10%"},"Annual interest rate for the 120,000 loan"]
[{"v":0.12,"d":"12%"},"Annual interest rate for the reinvested profits"]
[0.1260941303659051,"MIRR"]
[]
[]
[-7500,"Initial cost"]
[3000,"Return first year"]
[5000,"Return second year"]
[1200,"Return third year"]
[4000,"Return fourth year"]
[{"v":0.05,"d":"5%"},"Annual interest rate"]
[{"v":0.08,"d":"8%"},"Annual interest rate for the reinvested profits"]
[{"v":0.18736225093283743,"d":"18.736225093%"},"MIRR"]
[]
[]
[]
[-10000,"Initial cost"]
[3400,"Return first year"]
[6500,"Return second year"]
[1000,"Return third year"]
[{"v":0.065,"d":"7%"},"Annual interest rate"]
[{"v":0.1,"d":"10%"},"Annual interest rate for the reinvested profits"]
[{"v":0.07039493966027677,"d":"7.039493966%"},"MIRR"]
[]
[10000,"Initial cost"]
[3400,"Return first year"]
[6500,"Return second year"]
[1000,"Return third year"]
[{"v":0.065,"d":"7%"},"Annual interest rate"]
[{"v":0.1,"d":"10%"},"Annual interest rate for the reinvested profits"]
[{"$error":"#DIV/0!"},"MIRR"]
[]
[-10000,"Initial cost"]
[-3400,"Return first year"]
[-6500,"Return second year"]
[-1000,"Return third year"]
[{"v":0.07,"d":"7%"},"Annual interest rate"]
[{"v":0.01,"d":"1%"},"Annual interest rate for the reinvested profits"]
[{"v":-1,"d":"-100.00%"},"MIRR"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

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