{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["SLN (ADS)","VDB","Half-Year Table","GDS"],"read":"whole","date_system":"1900"}

{"sheet":"SLN (ADS)","index":0,"n_rows":13,"n_cols":6,"rows_kept":13}
["Asset Cost",{"v":10000,"d":"$10,000.00"},null,"Year","Depreciation","Book Value"]
["Life (Years)",10,null,0,null,{"$f":"B1","v":{"v":10000,"d":"$10,000.00"}}]
["Convention","Half-Year",null,1,{"$f":"SLN($B$1,0,$B$2)/2","v":{"v":500,"d":"$500.00"}},{"$f":"F2-E3","v":{"v":9500,"d":"$9,500.00"}}]
[{"$nulls":3},2,{"$f":"SLN($B$1,0,$B$2)","v":{"v":1000,"d":"$1,000.00"}},{"$f":"F3-E4","v":{"v":8500,"d":"$8,500.00"}}]
[{"$nulls":3},3,{"$f":"SLN($B$1,0,$B$2)","v":{"v":1000,"d":"$1,000.00"}},{"v":7500,"d":"$7,500.00"}]
[{"$nulls":3},4,{"v":1000,"d":"$1,000.00"},{"v":6500,"d":"$6,500.00"}]
[{"$nulls":3},5,{"v":1000,"d":"$1,000.00"},{"v":5500,"d":"$5,500.00"}]
[{"$nulls":3},6,{"v":1000,"d":"$1,000.00"},{"v":4500,"d":"$4,500.00"}]
[{"$nulls":3},7,{"v":1000,"d":"$1,000.00"},{"v":3500,"d":"$3,500.00"}]
[{"$nulls":3},8,{"v":1000,"d":"$1,000.00"},{"v":2500,"d":"$2,500.00"}]
[{"$nulls":3},9,{"v":1000,"d":"$1,000.00"},{"v":1500,"d":"$1,500.00"}]
[{"$nulls":3},10,{"v":1000,"d":"$1,000.00"},{"v":500,"d":"$500.00"}]
[{"$nulls":3},11,{"$f":"SLN($B$1,0,$B$2)/2","v":{"v":500,"d":"$500.00"}},{"v":0,"d":"$0.00"}]

{"sheet":"VDB","index":1,"n_rows":13,"n_cols":9,"rows_kept":13}
["Asset Cost",{"v":10000,"d":"$10,000.00"},null,null,"Year","Start Period","End Period","Depreciation","Book Value"]
["Life (Years)",10,null,null,0,{"$nulls":3},{"$f":"B1","v":{"v":10000,"d":"$10,000.00"}}]
["Convention","Half-Year",null,null,1,0,{"$f":"E3-0.5","v":0.5},{"$f":"VDB($B$1,0, $B$2, F3, G3)","v":{"v":1000,"d":"$1,000.00"}},{"$f":"I2-H3","v":{"v":9000,"d":"$9,000.00"}}]
[{"$nulls":4},2,{"$f":"E4-1.5","v":0.5},{"$f":"E4-0.5","v":1.5},{"$f":"VDB($B$1,0, $B$2, F4, G4)","v":{"v":1800,"d":"$1,800.00"}},{"$f":"I3-H4","v":{"v":7200,"d":"$7,200.00"}}]
[{"$nulls":4},3,{"$f":"E5-1.5","v":1.5},2.5,{"v":1440,"d":"$1,440.00"},{"v":5760,"d":"$5,760.00"}]
[{"$nulls":4},4,2.5,3.5,{"v":1152,"d":"$1,152.00"},{"v":4608,"d":"$4,608.00"}]
[{"$nulls":4},5,3.5,4.5,{"v":921.6,"d":"$921.60"},{"v":3686.4,"d":"$3,686.40"}]
[{"$nulls":4},6,4.5,5.5,{"v":737.2800000000001,"d":"$737.28"},{"v":2949.12,"d":"$2,949.12"}]
[{"$nulls":4},7,5.5,6.5,{"v":655.36,"d":"$655.36"},{"v":2293.7599999999998,"d":"$2,293.76"}]
[{"$nulls":4},8,6.5,7.5,{"v":655.36,"d":"$655.36"},{"v":1638.3999999999996,"d":"$1,638.40"}]
[{"$nulls":4},9,7.5,8.5,{"v":655.36,"d":"$655.36"},{"v":983.0399999999996,"d":"$983.04"}]
[{"$nulls":4},10,8.5,9.5,{"v":655.36,"d":"$655.36"},{"v":327.6799999999996,"d":"$327.68"}]
[{"$nulls":4},11,9.5,{"$f":"B2","v":10},{"v":327.68,"d":"$327.68"},{"v":0,"d":"$0.00"}]

{"sheet":"Half-Year Table","index":2,"n_rows":24,"n_cols":7,"rows_kept":24,"merged":[[1,1,1,6]]}
[]
[null,"Depreciation rate for recovery period"]
["Year","3-year","5-year","7-year","10-year","15-year","20-year"]
[1,{"v":0.3333,"d":"33.33%"},{"v":0.2,"d":"20.00%"},{"v":0.1429,"d":"14.29%"},{"v":0.1,"d":"10.00%"},{"v":0.05,"d":"5.00%"},{"v":0.0375,"d":"3.75%"}]
[2,{"v":0.4445,"d":"44.45%"},{"v":0.32,"d":"32.00%"},{"v":0.24489999999999998,"d":"24.49%"},{"v":0.18,"d":"18.00%"},{"v":0.095,"d":"9.50%"},{"v":0.07219,"d":"7.22%"}]
[3,{"v":0.1481,"d":"14.81%"},{"v":0.192,"d":"19.20%"},{"v":0.17489999999999997,"d":"17.49%"},{"v":0.14400000000000002,"d":"14.40%"},{"v":0.0855,"d":"8.55%"},{"v":0.06677,"d":"6.68%"}]
[4,{"v":0.0741,"d":"7.41%"},{"v":0.1152,"d":"11.52%"},{"v":0.1249,"d":"12.49%"},{"v":0.1152,"d":"11.52%"},{"v":0.077,"d":"7.70%"},{"v":0.06177,"d":"6.18%"}]
[5,null,{"v":0.1152,"d":"11.52%"},{"v":0.08929999999999999,"d":"8.93%"},{"v":0.0922,"d":"9.22%"},{"v":0.0693,"d":"6.93%"},{"v":0.05713,"d":"5.71%"}]
[6,null,{"v":0.0576,"d":"5.76%"},{"v":0.0892,"d":"8.92%"},{"v":0.0737,"d":"7.37%"},{"v":0.0623,"d":"6.23%"},{"v":0.05285,"d":"5.29%"}]
[7,null,null,{"v":0.08929999999999999,"d":"8.93%"},{"v":0.0655,"d":"6.55%"},{"v":0.059000000000000004,"d":"5.90%"},{"v":0.04888,"d":"4.89%"}]
[8,null,null,{"v":0.0446,"d":"4.46%"},{"v":0.0655,"d":"6.55%"},{"v":0.059000000000000004,"d":"5.90%"},{"v":0.04522,"d":"4.52%"}]
[9,{"$nulls":3},{"v":0.06559999999999999,"d":"6.56%"},{"v":0.0591,"d":"5.91%"},{"v":0.04462,"d":"4.46%"}]
[10,{"$nulls":3},{"v":0.0655,"d":"6.55%"},{"v":0.059000000000000004,"d":"5.90%"},{"v":0.044610000000000004,"d":"4.46%"}]
[11,{"$nulls":3},{"v":0.032799999999999996,"d":"3.28%"},{"v":0.0591,"d":"5.91%"},{"v":0.04462,"d":"4.46%"}]
[12,{"$nulls":4},{"v":0.059000000000000004,"d":"5.90%"},{"v":0.044610000000000004,"d":"4.46%"}]
[13,{"$nulls":4},{"v":0.0591,"d":"5.91%"},{"v":0.04462,"d":"4.46%"}]
[14,{"$nulls":4},{"v":0.059000000000000004,"d":"5.90%"},{"v":0.044610000000000004,"d":"4.46%"}]
[15,{"$nulls":4},{"v":0.0591,"d":"5.91%"},{"v":0.04462,"d":"4.46%"}]
[16,{"$nulls":4},{"v":0.029500000000000002,"d":"2.95%"},{"v":0.044610000000000004,"d":"4.46%"}]
[17,{"$nulls":5},{"v":0.04462,"d":"4.46%"}]
[18,{"$nulls":5},{"v":0.044610000000000004,"d":"4.46%"}]
[19,{"$nulls":5},{"v":0.04462,"d":"4.46%"}]
[20,{"$nulls":5},{"v":0.044610000000000004,"d":"4.46%"}]
[21,{"$nulls":5},{"v":0.02231,"d":"2.23%"}]

{"sheet":"GDS","index":3,"n_rows":10,"n_cols":6,"rows_kept":10}
["Asset Cost",{"v":10000,"d":"$10,000.00"},null,"Year","Depreciation","Book Value"]
["Life (Years)",7,null,0,null,{"$f":"B1","v":{"v":10000,"d":"$10,000.00"}}]
["Convention","Half-Year",null,1,{"$f":"$B$1*(_xlfn.XLOOKUP(D3,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":1429,"d":"$1,429.00"}},{"$f":"F2-E3","v":{"v":8571,"d":"$8,571.00"}}]
[{"$nulls":3},2,{"$f":"$B$1*(_xlfn.XLOOKUP(D4,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":2449,"d":"$2,449.00"}},{"$f":"F3-E4","v":{"v":6122,"d":"$6,122.00"}}]
[{"$nulls":3},3,{"$f":"$B$1*(_xlfn.XLOOKUP(D5,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":1748.9999999999998,"d":"$1,749.00"}},{"v":4373,"d":"$4,373.00"}]
[{"$nulls":3},4,{"$f":"$B$1*(_xlfn.XLOOKUP(D6,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":1249,"d":"$1,249.00"}},{"v":3124,"d":"$3,124.00"}]
[{"$nulls":3},5,{"$f":"$B$1*(_xlfn.XLOOKUP(D7,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":892.9999999999999,"d":"$893.00"}},{"v":2231,"d":"$2,231.00"}]
[{"$nulls":3},6,{"$f":"$B$1*(_xlfn.XLOOKUP(D8,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":892,"d":"$892.00"}},{"v":1339,"d":"$1,339.00"}]
[{"$nulls":3},7,{"$f":"$B$1*(_xlfn.XLOOKUP(D9,'Half-Year Table'!$A$4:$A$10,'Half-Year Table'!$D$4:$D$10))","v":{"v":892.9999999999999,"d":"$893.00"}},{"v":446.0000000000001,"d":"$446.00"}]
[{"$nulls":3},8,{"$f":"$B$1*(_xlfn.XLOOKUP(D10,'Half-Year Table'!$A$4:$A$11,'Half-Year Table'!$D$4:$D$11))","v":{"v":446,"d":"$446.00"}},{"v":0,"d":"$0.00"}]