{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["TENANT INCOME","Sheet1"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"TENANT INCOME","index":0,"n_rows":157,"n_cols":15,"rows_kept":157,"merged":[[0,6,0,8],[8,1,11,1],[14,1,16,1],[19,1,21,1],[24,1,26,1],[29,1,31,1],[34,1,36,1],[39,1,41,1],[44,1,46,1],[49,1,51,1],[54,1,56,1],[59,1,61,1],[64,1,66,1],[69,1,71,1],[74,1,76,1],[79,1,81,1],[84,1,86,1],[89,1,91,1],[94,1,96,1],[99,1,101,1],[104,1,106,1],[109,1,111,1],[114,1,116,1],[119,1,121,1],[124,1,126,1],[129,1,131,1],[134,1,136,1],[139,1,141,1],[144,1,146,1],[149,1,151,1],[154,1,156,1],[158,1,160,1],[163,1,165,1],[168,1,170,1],[173,1,175,1],[178,1,180,1],[183,1,185,1],[188,1,190,1],[193,1,195,1],[198,1,200,1],[203,1,205,1],[208,1,210,1],[213,1,215,1],[218,1,220,1],[223,1,225,1],[228,1,230,1]]}
[{"$nulls":6},"ANNEXURE A"]
["Discount Rate ",0]
["Payment in Year 1",0]
["Payments Per Annum",12]
["Escallation Rate per Annum",{"v":0.08,"d":"8.00%"},{"$nulls":5},"or CPI (Whichever is higher)"]
["Payments made in Arrears"]
[{"$nulls":12},"Nov","Dec"]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 1",{"$f":"A9","v":"Year 1"},{"$f":"N4+1","v":1},{"$f":"C9+1","v":2},3,4,5,6,7,8,9,10,11,12]
["Income",null,{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C9","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C10*C11","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C12:N12)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 2",null,{"$f":"N9+1","v":13},{"$f":"C14+1","v":14},15,16,17,18,19,20,21,22,23,24]
["Income","Year 2",{"$f":"C10*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D10*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C14","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C15*C16","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C17:N17)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 3",null,{"$f":"N14+1","v":25},{"$f":"C19+1","v":26},27,28,29,30,31,32,33,34,35,36]
["Income",{"$f":"A19","v":"Year 3"},{"$f":"C15*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C20","v":{"v":0,"d":"R0.00"}},{"$f":"D20","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"M15*1.08","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C19","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C20*C21","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C22:N22)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 4",null,{"$f":"N19+1","v":37},{"$f":"C24+1","v":38},39,40,41,42,43,44,45,46,47,48]
["Income","YEAR 4",{"$f":"C20*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C25","v":{"v":0,"d":"R0.00"}},{"$f":"D25","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"L25","v":{"v":0,"d":"R0.00"}},{"$f":"M25","v":{"v":0,"d":"R0.00"}}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C24","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C25*C26","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C27:N27)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 5",null,{"$f":"N24+1","v":49},{"$f":"C29+1","v":50},51,52,53,54,55,56,57,58,59,60]
["Income",{"$f":"A29","v":"Year 5"},{"$f":"C25*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C30","v":{"v":0,"d":"R0.00"}},{"$f":"D30","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"L30","v":{"v":0,"d":"R0.00"}},{"$f":"M30","v":{"v":0,"d":"R0.00"}}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C29","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C30*C31","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C32:N32)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 6",null,{"$f":"N29+1","v":61},{"$f":"C34+1","v":62},63,64,65,66,67,68,69,70,71,72,0]
["Income",{"$f":"A34","v":"Year 6"},{"$f":"C30*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C35","v":{"v":0,"d":"R0.00"}},{"$f":"D35","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"L35","v":{"v":0,"d":"R0.00"}},{"$f":"M35","v":{"v":0,"d":"R0.00"}}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C34","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C35*C36","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C37:N37)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct"]
["Year 7",null,{"$f":"N34+1","v":73},{"$f":"C39+1","v":74},75,76,77,78,79,80,81,82,83,84]
["Income",{"$f":"A39","v":"Year 7"},{"$f":"C35*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C40","v":{"v":0,"d":"R0.00"}},{"$f":"D40","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"L40","v":{"v":0,"d":"R0.00"}},{"$f":"M40","v":{"v":0,"d":"R0.00"}}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C39","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C40*C41","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C42:N42)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 8",null,{"$f":"N39+1","v":85},{"$f":"C44+1","v":86},87,88,89,90,91,92,93,94,95,96]
["Income",{"$f":"A44","v":"Year 8"},{"$f":"C40*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C45","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C44","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C45*C46","v":{"v":0,"d":"R0.00"}},{"$f":"D45*D46","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C47:N47)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 9",null,{"$f":"N44+1","v":97},{"$f":"C49+1","v":98},99,100,101,102,103,104,105,106,107,108]
["Income",{"$f":"A49","v":"Year 9"},{"$f":"C45*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D45*1.08","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C49","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C50*C51","v":{"v":0,"d":"R0.00"}},{"$f":"D50*D51","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C52:N52)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 10",null,{"$f":"N49+1","v":109},{"$f":"C54+1","v":110},111,112,113,114,115,116,117,118,119,120]
["Income",{"$f":"A54","v":"Year 10"},{"$f":"C50*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D50*1.08","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C54","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C55*C56","v":{"v":0,"d":"R0.00"}},{"$f":"D55*D56","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C57:N57)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 11",null,{"$f":"N54+1","v":121},{"$f":"C59+1","v":122},123,124,125,126,127,128,129,130,131,132]
["Income",{"$f":"A59","v":"Year 11"},{"$f":"C55*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D55*1.08","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C59","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C60*C61","v":{"v":0,"d":"R0.00"}},{"$f":"D60*D61","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C62:N62)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 12",null,{"$f":"N59+1","v":133},{"$f":"C64+1","v":134},135,136,137,138,139,140,141,142,143,144]
["Income",{"$f":"A64","v":"Year 12"},{"$f":"C60*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C65","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C64","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C65*C66","v":{"v":0,"d":"R0.00"}},{"$f":"D65*D66","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C67:N67)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 13",null,{"$f":"N64+1","v":145},{"$f":"C69+1","v":146},147,148,149,150,151,152,153,154,155,156]
["Income",{"$f":"A69","v":"Year 13"},{"$f":"C65*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D65*1.08","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C69","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C70*C71","v":{"v":0,"d":"R0.00"}},{"$f":"D70*D71","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C72:N72)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 14",null,{"$f":"N69+1","v":157},{"$f":"C74+1","v":158},159,160,161,162,163,164,165,166,167,168]
["Income","Year 14",{"$f":"C70*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"C75","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C74","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C75*C76","v":{"v":0,"d":"R0.00"}},{"$f":"D75*D76","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C77:N77)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 15",null,{"$f":"N74+1","v":169},{"$f":"C79+1","v":170},171,172,173,174,175,176,177,178,179,180]
["Income",{"$f":"A79","v":"Year 15"},{"$f":"C75*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D75*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C79","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C80*C81","v":{"v":0,"d":"R0.00"}},{"$f":"D80*D81","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C82:N82)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 16",null,{"$f":"N79+1","v":181},{"$f":"C84+1","v":182},183,184,185,186,187,188,189,190,191,192]
["Income",{"$f":"A84","v":"Year 16"},{"$f":"C80*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D80*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C84","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C85*C86","v":{"v":0,"d":"R0.00"}},{"$f":"D85*D86","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C87:N87)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 17`",null,{"$f":"N84+1","v":193},{"$f":"C89+1","v":194},195,196,197,198,199,200,201,202,203,204]
["Income",{"$f":"A89","v":"Year 17`"},{"$f":"C85*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D85*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C89","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C90*C91","v":{"v":0,"d":"R0.00"}},{"$f":"D90*D91","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C92:N92)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 18",null,{"$f":"N89+1","v":205},{"$f":"C94+1","v":206},207,208,209,210,211,212,213,214,215,216]
["Income",{"$f":"A94","v":"Year 18"},{"$f":"C90*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D90*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C94","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C95*C96","v":{"v":0,"d":"R0.00"}},{"$f":"D95*D96","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C97:N97)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 19",null,{"$f":"N94+1","v":217},{"$f":"C99+1","v":218},219,220,221,222,223,224,225,226,227,228]
["Income",{"$f":"A99","v":"Year 19"},{"$f":"C95*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D95*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C99","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C100*C101","v":{"v":0,"d":"R0.00"}},{"$f":"D100*D101","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C102:N102)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 20",null,{"$f":"N99+1","v":229},{"$f":"C104+1","v":230},231,232,233,234,235,236,237,238,239,240]
["Income",{"$f":"A104","v":"Year 20"},{"$f":"C100*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"I100*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C104","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C105*C106","v":{"v":0,"d":"R0.00"}},{"$f":"D105*D106","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C107:N107)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",{"$f":"SUM(O9:O107)","v":0}]
["Year 21",null,{"$f":"N104+1","v":241},{"$f":"C109+1","v":242},243,244,245,246,247,248,249,250,251,252]
["Income",{"$f":"A109","v":"Year 21"},{"$f":"C105*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D105*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C109","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C110*C111","v":{"v":0,"d":"R0.00"}},{"$f":"D110*D111","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C112:N112)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 22",null,{"$f":"N109+1","v":253},{"$f":"C114+1","v":254},255,256,257,258,259,260,261,262,263,264]
["Income",{"$f":"A114","v":"Year 22"},{"$f":"C110*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D110*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C114","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C115*C116","v":{"v":0,"d":"R0.00"}},{"$f":"D115*D116","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C117:N117)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 23",null,{"$f":"N114+1","v":265},{"$f":"C119+1","v":266},267,268,269,270,271,272,273,274,275,276]
["Income",{"$f":"A119","v":"Year 23"},{"$f":"C115*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D115*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C119","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C120*C121","v":{"v":0,"d":"R0.00"}},{"$f":"D120*D121","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C122:N122)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 24",null,{"$f":"N119+1","v":277},{"$f":"C124+1","v":278},279,280,281,282,283,284,285,286,287,288]
["Income",{"$f":"A124","v":"Year 24"},{"$f":"C120*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D120*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C124","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C125*C126","v":{"v":0,"d":"R0.00"}},{"$f":"D125*D126","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C127:N127)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 25",null,{"$f":"N124+1","v":289},{"$f":"C129+1","v":290},291,292,293,294,295,296,297,298,299,300]
["Income",{"$f":"A129","v":"Year 25"},{"$f":"C125*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D125*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C129","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C130*C131","v":{"v":0,"d":"R0.00"}},{"$f":"D130*D131","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C132:N132)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Year 26",null,{"$f":"N129+1","v":301},{"$f":"C134+1","v":302},303,304,305,306,307,308,309,310,311,312]
["Income",{"$f":"A134","v":"Year 26"},{"$f":"C130*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D130*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C134","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C135*C136","v":{"v":0,"d":"R0.00"}},{"$f":"D135*D136","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C137:N137)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct"]
["Year 27",null,{"$f":"N134+1","v":313},{"$f":"C139+1","v":314},315,316,317,318,319,320,321,322,322,323]
["Income",{"$f":"A139","v":"Year 27"},{"$f":"C135*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D135*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C139","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C140*C141","v":{"v":0,"d":"R0.00"}},{"$f":"D140*D141","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C142:N142)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct"]
["Year 28",null,{"$f":"N139+1","v":324},{"$f":"C144+1","v":325},326,327,328,329,330,331,332,333,334,335]
["Income",{"$f":"A144","v":"Year 28"},{"$f":"C140*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D140*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C144","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C145*C146","v":{"v":0,"d":"R0.00"}},{"$f":"D145*D146","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C147:N147)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct"]
["Year 29",null,{"$f":"N144+1","v":336},{"$f":"C149+1","v":337},338,339,340,341,342,343,344,345,346,347]
["Income",{"$f":"A149","v":"Year 29"},{"$f":"C145*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D145*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C149","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C150*C151","v":{"v":0,"d":"R0.00"}},{"$f":"D150*D151","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C152:N152)","v":{"v":0,"d":"R0.00"}}]
[null,null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct"]
["Year 30",null,348,{"$f":"C154+1","v":349},350,351,352,353,354,355,356,357,358,359]
["Income",{"$f":"A154","v":"Year 30"},{"$f":"C150*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"$f":"D150*(1+$B$5)","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"}]
["Discount Rate(FACTOR)",null,{"$f":"1/(1+$B$2/12)^C154","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"C155*C156","v":{"v":0,"d":"R0.00"}},{"$f":"D155*D156","v":{"v":0,"d":"R0.00"}},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"v":0,"d":"R0.00"},{"$f":"SUM(C157:N157)","v":{"v":0,"d":"R0.00"}}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}