{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Dataset","using table option","using Format as table option","Column Oriented (one variable) ","Macro1","Multiple results in a table","VBA"],"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":"Dataset","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,3]]}
[]
[null,"Statement of ABC Bank"]
[]
[null,"Capital","Interest Rate ","Year"]
[null,4000,0.03,4]
[null,5000,0.03,4]
[null,3000,0.03,4]
[null,7000,0.03,4]
[null,8000,0.03,4]
[null,9000,0.03,4]

{"sheet":"using table option","index":1,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Using Table Option"]
[]
[null,"Capital","Interest Rate ","Year","Gross Revenue"]
[null,4000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":4480}]
[null,5000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":5600}]
[null,3000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":3360}]
[null,7000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":7840}]
[null,8000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":8960}]
[null,9000,0.03,4,{"$f":"Table2[[#This Row],[Capital]]+Table2[[#This Row],[Capital]]*Table2[[#This Row],[Year]]*Table2[[#This Row],[Interest Rate ]]","v":10080}]

{"sheet":"using Format as table option","index":2,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Using Format as Table Option"]
[]
[null,"Capital","Interest Rate ","Year","Gross Revenue"]
[null,4000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":4480}]
[null,5000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":5600}]
[null,3000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":3360}]
[null,7000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":7840}]
[null,8000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":8960}]
[null,9000,0.03,4,{"$f":"Table3[[#This Row],[Capital]]+Table3[[#This Row],[Capital]]*Table3[[#This Row],[Year]]*Table3[[#This Row],[Interest Rate ]]","v":10080}]

{"sheet":"Column Oriented (one variable) ","index":3,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Column Oriented(One Variable) Table"]
[]
[null,"Capital","Interest Rate ","Year","Gross Revenue"]
[null,4000,0.03,4,{"$f":"B5+B5*D5*C5","v":4480}]
[null,5000,0.03,4,5600]
[null,3000,0.03,4,3360]
[null,7000,0.03,4,7840]
[null,8000,0.03,4,8960]
[null,9000,0.03,4,10080]

{"sheet":"Macro1","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Multiple results in a table","index":5,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,5]]}
[]
[null,"Multiple Results in a Table"]
[]
[null,"Capital","Interest Rate ","Year","Gross Revenue","Interest"]
[null,4000,0.03,4,{"$f":"B5+B5*D5*C5","v":4480},{"$f":"E5-B5","v":480}]
[null,5000,0.03,4,5600,600]
[null,3000,0.03,4,3360,360]
[null,7000,0.03,4,7840,840]
[null,8000,0.03,4,8960,960]
[null,9000,0.03,4,10080,1080]

{"sheet":"VBA","index":6,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,3]]}
[]
[null,"Statement of ABC Bank"]
[]
[null,"Capital","Interest Rate ","Year"]
[null,4000,0.03,4]
[null,5000,0.03,4]
[null,3000,0.03,4]
[null,7000,0.03,4]
[null,8000,0.03,4]
[null,9000,0.03,4]