{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Net Present Value (NPV)"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Net Present Value (NPV)","index":0,"n_rows":10,"n_cols":9,"rows_kept":10,"merged":[[1,0,1,5],[1,8,1,13],[8,1,8,5],[9,1,9,5]]}
[]
["Net Present Value (NPV)",{"$nulls":7},"Steps to Calculate NPV"]
[]
["Discount Rate",{"v":0.1,"d":"10%"}]
[]
["Time Periods",1,{"$f":"B6+1","v":2},{"$f":"C6+1","v":3},4,5]
["Cash Flows",{"v":120,"d":"$120.00"},{"v":80,"d":"$80.00"},{"v":100,"d":"$100.00"},{"v":140,"d":"$140.00"},{"v":160,"d":"$160.00"}]
[]
[null,"Net Present Value (NPV)"]
[null,{"$f":"NPV(B4,B7:F7)","v":{"v":445.30738710098035,"d":"$445.31"}}]