{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","RESP"],"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":"Sheet1","index":0,"n_rows":51,"n_cols":12,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12]
[2,4,6,8,10,12,14,16,18,20,22,24]
[3,6,9,12,15,18,21,24,27,30,33,36]
[4,8,12,16,20,24,28,32,36,40,44,48]
[5,10,15,20,25,30,35,40,45,50,55,60]
[6,12,18,24,30,36,42,48,54,60,66,72]
[7,14,21,28,35,42,49,56,63,70,77,84]
[8,16,24,32,40,48,56,64,72,80,88,96]
[9,18,27,36,45,54,63,72,81,90,99,108]
[10,20,30,40,50,60,70,80,90,100,110,120]
[11,22,33,44,55,66,77,88,99,110,121,132]
[12,24,36,48,60,72,84,96,108,120,132,144]
[]
[]
[]
[]
[]
[]
[]
[1]
[2,4]
[3,6,9]
[4,8,12,16]
[5,10,15,20,25]
[6,12,18,24,30,36]
[7,14,21,28,35,42,49]
[8,16,24,32,40,48,56,64]
[9,18,27,36,45,54,63,72,81]
[10,20,30,40,50,60,70,80,90,100]
[11,22,33,44,55,66,77,88,99,110,121]
[12,24,36,48,60,72,84,96,108,120,132,144]
[]
[]
[]
[]
[]
[]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12]
[null,4,6,8,10,12,14,16,18,20,22,24]
[null,null,9,12,15,18,21,24,27,30,33,36]
[null,null,null,16,20,24,28,32,36,40,44,48]
[null,null,null,null,25,30,35,40,45,50,55,60]
[null,null,null,null,null,36,42,48,54,60,66,72]
[null,null,null,null,null,null,49,56,63,70,77,84]
[null,null,null,null,null,null,null,64,72,80,88,96]
[null,null,null,null,null,null,null,null,81,90,99,108]
[null,null,null,null,null,null,null,null,null,100,110,120]
[null,null,null,null,null,null,null,null,null,null,121,132]
[null,null,null,null,null,null,null,null,null,null,null,144]

{"sheet":"RESP","index":1,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Yearly Contribution Ceiling",5000]
["Yearly Matching Ceiling",2500]
["Matching Rate",0.2]
["Yearly Interest Rate",0.03]
["Monthly Interest Rate",{"$f":"B4/12","v":2.5000000000000001E-3}]
["Monthly Contribution",150]
["Start Age",7]
[]
[]
[]
[]
["Age","Contribution","Grant","Interest","Balance"]
[7,1800,360,35.423770016958358,2195.4237700169583]
[8,1800,360,102.19968481268398,4457.6234548296425]
[9,1800,360,171.00665295569641,6788.6301077853395]
[10,1800,360,241.90645087709584,9190.5365586624357]
[11,1800,360,314.96273399724885,11665.499292659684]
[12,1800,360,390.24109387704539,14215.740386536727]
[13,1800,360,467.80911710746534,16843.54950364419]
[14,1800,360,547.73644599032764,19551.285949634519]
[15,1800,360,630.09484106470302,22341.380790699222]
[16,1800,360,714.95824553512625,25216.339036234353]
[17,1800,360,802.40285165945511,28178.741887893812]