{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sample Data Set","PMT Function","VBA Code"],"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":"Sample Data Set","index":0,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Sample Data Set"]
[]
[null,"Category","Value"]
[null,"House Price"]
[null,"Interet Rate"]
[null,"Downpayment (20%)"]
[null,"Downpayment "]
[null,"Loan Amount"]
[null,"Term in Years"]

{"sheet":"PMT Function","index":1,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Utilizing PMT Function"]
[]
[null,"Category","Value"]
[null,"House Price",2000000]
[null,"Interet Rate",0.04]
[null,"Downpayment in %",0.2]
[null,"Downpayment ",{"$f":"C5*C7","v":400000}]
[null,"Loan Amount",{"$f":"C5-C8","v":1600000}]
[null,"Term in Years",25]
[null,"Mortgage Amount",{"$f":"PMT(C6/12,C10*12,-C9)","v":8445.3894447644379}]

{"sheet":"VBA Code","index":2,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
[]
[null,"Applying VBA Code"]
[]
[null,"Category","Value"]
[null,"House Price",2000000]
[null,"Interet Rate",0.04]
[null,"Downpayment in %",0.2]
[null,"Downpayment ",{"$f":"C5*C7","v":400000}]
[null,"Loan Amount",{"$f":"C5-C8","v":1600000}]
[null,"Term in Years",25]
[null,"Mortgage Amount",8445.3894447644398]