{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":27,"n_cols":24,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,0,4,1]]}
["CAPITAL RESERVE STUDY SUPPORT SPREADSHEET (IF NUMBER OF COLIMNS IN PREDICTOR ARE INSUFFICIENT, ENTER IN PREDICTOR COLUMNS TOTAL COSTS OF PROJECTS SUBJECT TO SAME INFLATION."]
[null,null,null,null,null,null,null,null,null,null,null,null,"PREDICTOR",null,null,null,null,"PREDICTOR",null,"PREDICTOR",null,"PREDICTOR",null,"TOTAL MATCHES"]
[null,null,null,"Copyright 2018 Azalea Systems Inc.",null,null,null,null,null,null,null,null,"COLUMN 1",null,null,null,null,"COLUMN 2",null,"COLUMN 3",null,"COLUMN 4",null,"PREDICTOR"]
["Enter Assets:",null,null,"Sidings","Chimneys","Clubhouse Carpet","Sidewalks","Mail Kiosks","Clubhouse Furniture","Pool Pumps","Pool Deck","Septic System","TOTAL",null,"   Roads","Roofs","Driveways","TOTAL",null,"Porches",null,"Fences"]
["Enter Inflation  Factor:",null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,0.04,0.04,0.04,0.04,null,0.05,null,0.01,null,{"$f":"M6+R6+T6+V6","v":1582200}]
["Totals:",null,null,{"$f":"SUM(D8:D27)","v":430000},25200,19000,45000,20000,100000,25000,{"$f":"SUM(K8:K27)","v":40000},{"$f":"SUM(L8:L27)","v":125000},{"$f":"SUM(M8:M27)","v":829200},null,{"$f":"SUM(O8:O27)","v":340000},60000,50000,450000,null,56000,null,247000,null,1582200]
[2018]
[2019,null,null,12000,3600,2000,null,null,5000,null,null,10000,{"$f":"SUM(D8:L8)","v":32600},null,20000,3000,null,{"$f":"SUM(O8:Q8)","v":23000},null,8000,null,10000,null,{"$f":"M8+R8+T8+V8","v":73600}]
[2020,null,null,13000,null,500,null,null,5000,null,null,5000,{"$f":"SUM(D9:L9)","v":23500},null,null,3000,null,{"$f":"SUM(O9:Q9)","v":3000},null,null,null,10000,null,36500]
[2021,null,null,14000,null,500,15000,null,5000,null,null,5000,39500,null,null,3000,null,3000,null,null,null,10000,null,52500]
[2022,null,null,15000,3600,500,null,null,5000,null,null,5000,29100,null,null,3000,null,3000,null,8000,null,10000,null,50100]
[2023,null,null,16000,null,500,null,null,5000,null,null,10000,31500,null,null,3000,null,3000,null,null,null,60000,null,94500]
[2024,null,null,17000,null,2000,null,null,5000,null,null,5000,29000,null,null,3000,null,3000,null,null,null,60000,null,92000]
[2025,null,null,18000,3600,500,null,null,5000,null,null,5000,32100,null,20000,3000,null,23000,null,8000,null,60000,null,123100]
[2026,null,null,19000,null,500,null,null,5000,25000,null,5000,54500,null,null,3000,null,3000,null,null,null,null,null,57500]
[2027,null,null,20000,null,500,15000,5000,5000,null,null,10000,55500,null,null,3000,null,3000,null,null,null,null,null,58500]
[2028,null,null,21000,3600,500,null,null,5000,null,40000,5000,75100,null,null,3000,null,3000,null,8000,null,3000,null,89100]
[2029,null,null,22000,null,5000,null,null,5000,null,null,5000,37000,null,300000,3000,50000,353000,null,null,null,null,null,390000]
[2030,null,null,23000,null,500,null,null,5000,null,null,5000,33500,null,null,3000,null,3000,null,null,null,null,null,36500]
[2031,null,null,24000,3600,500,null,null,5000,null,null,10000,43100,null,null,3000,null,3000,null,8000,null,3000,null,57100]
[2032,null,null,25000,null,500,null,null,5000,null,null,5000,35500,null,null,3000,null,3000,null,null,null,3000,null,41500]
[2033,null,null,26000,null,500,15000,5000,5000,null,null,5000,56500,null,null,3000,null,3000,null,null,null,3000,null,62500]
[2034,null,null,27000,3600,2000,null,null,5000,null,null,5000,42600,null,null,3000,null,3000,null,8000,null,3000,null,56600]
[2035,null,null,28000,null,500,null,null,5000,null,null,10000,43500,null,null,3000,null,3000,null,null,null,3000,null,49500]
[2036,null,null,29000,null,500,null,null,5000,null,null,5000,39500,null,null,3000,null,3000,null,null,null,3000,null,45500]
[2037,null,null,30000,3600,500,null,10000,5000,null,null,5000,54100,null,null,3000,null,3000,null,8000,null,3000,null,68100]
[2038,null,null,31000,null,500,null,null,5000,null,null,5000,41500,null,null,3000,null,3000,null,null,null,3000,null,47500]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}