{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2021"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"2021","index":0,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,"24 Months Finance Scheme by Caple & Siemens ","36 Months Finance Scheme by Caple & Siemens ","48 Months Finance Scheme by Caple & Siemens "]
["Key in the total value including GST",100000,{"$f":"B2","v":100000},100000]
["Down Payment",0.2,0.2,0.2]
["Processing Fees ",0.02,0.02,0.02]
["Interest to the customer",9.9900000000000003E-2,0.1099,0.11990000000000001]
["Factor of EMI on 100",{"$f":"4.614*(100%-B3)","v":3.6912000000000003},{"$f":"3.273*(100%-C3)","v":2.6184000000000003},{"$f":"2.632*(100%-D3)","v":2.1056000000000004}]
["Timeline for approval","2 Weeks","2 Weeks","2 Weeks"]
[]
["Cashflow"]
["Down Payment",{"$f":"B2*B3","v":20000},20000,20000]
["Processing Fees ",{"$f":"B2*B4","v":2000},2000,2000]
[1,{"$f":"B2*B6%","v":3691.2},2618.4,2105.6000000000004]
[2,{"$f":"B12","v":3691.2},2618.4,2105.6000000000004]
[3,{"$f":"B13","v":3691.2},2618.4,2105.6000000000004]
[4,{"$f":"B14","v":3691.2},2618.4,2105.6000000000004]
[5,{"$f":"B15","v":3691.2},2618.4,2105.6000000000004]
[6,{"$f":"B16","v":3691.2},2618.4,2105.6000000000004]
[7,{"$f":"B17","v":3691.2},2618.4,2105.6000000000004]
[8,{"$f":"B18","v":3691.2},2618.4,2105.6000000000004]
[9,{"$f":"B19","v":3691.2},2618.4,2105.6000000000004]
[10,{"$f":"B20","v":3691.2},2618.4,2105.6000000000004]
[11,{"$f":"B21","v":3691.2},2618.4,2105.6000000000004]
[12,{"$f":"B22","v":3691.2},2618.4,2105.6000000000004]
[13,{"$f":"B23","v":3691.2},2618.4,2105.6000000000004]
[14,{"$f":"B24","v":3691.2},2618.4,2105.6000000000004]
[15,{"$f":"B25","v":3691.2},2618.4,2105.6000000000004]
[16,{"$f":"B26","v":3691.2},2618.4,2105.6000000000004]
[17,{"$f":"B27","v":3691.2},2618.4,2105.6000000000004]
[18,{"$f":"B28","v":3691.2},2618.4,2105.6000000000004]
[19,{"$f":"B29","v":3691.2},2618.4,2105.6000000000004]
[20,{"$f":"B30","v":3691.2},2618.4,2105.6000000000004]
[21,{"$f":"B31","v":3691.2},2618.4,2105.6000000000004]
[22,{"$f":"B32","v":3691.2},2618.4,2105.6000000000004]
[23,{"$f":"B33","v":3691.2},2618.4,2105.6000000000004]
[24,{"$f":"B34","v":3691.2},2618.4,2105.6000000000004]
[25,null,{"$f":"C35","v":2618.4},2105.6000000000004]
[26,null,{"$f":"C36","v":2618.4},2105.6000000000004]
[27,null,{"$f":"C37","v":2618.4},2105.6000000000004]
[28,null,{"$f":"C38","v":2618.4},2105.6000000000004]
[29,null,{"$f":"C39","v":2618.4},2105.6000000000004]
[30,null,{"$f":"C40","v":2618.4},2105.6000000000004]
[31,null,{"$f":"C41","v":2618.4},2105.6000000000004]
[32,null,{"$f":"C42","v":2618.4},2105.6000000000004]
[33,null,{"$f":"C43","v":2618.4},2105.6000000000004]
[34,null,{"$f":"C44","v":2618.4},2105.6000000000004]
[35,null,{"$f":"C45","v":2618.4},2105.6000000000004]
[36,null,{"$f":"C46","v":2618.4},2105.6000000000004]
[37,null,null,{"$f":"D47","v":2105.6000000000004}]
[38,null,null,2105.6000000000004]
[39,null,null,2105.6000000000004]
[40,null,null,2105.6000000000004]
[41,null,null,2105.6000000000004]
[42,null,null,2105.6000000000004]
[43,null,null,2105.6000000000004]
[44,null,null,2105.6000000000004]
[45,null,null,2105.6000000000004]
[46,null,null,2105.6000000000004]
[47,null,null,2105.6000000000004]
[48,null,null,2105.6000000000004]
["Total",{"$f":"SUM(B10:B59)","v":110588.79999999994},116262.39999999991,123068.80000000013]