{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Payoff calculator"],"not_rendered":{"charts":2,"images":4,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Payoff calculator","index":0,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[1,1,1,6]]}
[]
[null,"Credit card payoff calculator"]
[]
[]
[null,"Balance owed",{"v":10000,"d":"$10,000"},null,null,"Months to payoff based on minimum payment",{"$f":"IFERROR((ROUNDUP(NPER('Payoff calculator'!C6/12,-'Payoff calculator'!C8,'Payoff calculator'!C5,0),0)),\"N/A\")","v":40}]
[null,"Interest rate",{"v":0.1,"d":"10.00%"},null,null,"Months to payoff based on proposed payment",{"$f":"IFERROR(ROUNDUP(NPER('Payoff calculator'!C6/12,-'Payoff calculator'!C9,'Payoff calculator'!C5,0),0),\"N/A\")","v":22}]
[]
[null,"Minimum monthly payment",{"v":300,"d":"$300"},null,null,"Total interest based on minimum payment",{"$f":"IFERROR(((NPER('Payoff calculator'!C6/12,-'Payoff calculator'!C8,'Payoff calculator'!C5,0)*'Payoff calculator'!C8)-'Payoff calculator'!C5),\"N/A\")","v":{"v":1763.952260381022,"d":"$1,764"}}]
[null,"Proposed monthly payment",{"v":500,"d":"$500"},null,null,"Total interest based on proposed payment",{"$f":"IFERROR(((NPER('Payoff calculator'!C6/12,-'Payoff calculator'!C9,'Payoff calculator'!C5,0)*'Payoff calculator'!C9)-'Payoff calculator'!C5),\"N/A\")","v":{"v":984.810753131138,"d":"$985"}}]
[]
[null,"Months to payoff",{"$nulls":3},"Total interest"]