{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":36,"n_cols":9,"rows_kept":36}
[]
[{"$nulls":4},"Rate",{"v":0.04,"d":"4%"},null,null,"This is an alternative calculator. "]
[{"$nulls":8},"Rather than a divisor, it uses a percentage. "]
[null,"Year","Age","Growth","Factor","Distr","Balance",null,"That makes it a bit easier to understand. "]
[]
[{"$nulls":4},"Total",{"$f":"SUM(F8:F94)","v":{"v":161590.62094071915,"d":"161,591"}}]
[{"$nulls":6},{"v":100000,"d":"100,000"}]
[null,2026,72,{"$f":"G7*$F$2","v":{"v":4000,"d":"4,000"}},{"v":0.0364963503649635,"d":"3.65%"},{"$f":"G7*E8","v":{"v":3649.63503649635,"d":"3,650"}},{"$f":"G7+D8-F8","v":{"v":100350.36496350366,"d":"100,350"}}]
[null,{"$f":"B8+1","v":2027},73,{"$f":"G8*$F$2","v":{"v":4014.0145985401464,"d":"4,014"}},{"v":0.03773584905660377,"d":"3.77%"},{"$f":"G8*E9","v":{"v":3786.806225037874,"d":"3,787"}},{"v":100577.57333700593,"d":"100,578"}]
[null,2028,74,{"v":4023.1029334802374,"d":"4,023"},{"v":0.0392156862745098,"d":"3.92%"},{"v":3944.218562235527,"d":"3,944"},{"v":100656.45770825064,"d":"100,656"}]
[null,2029,75,{"v":4026.258308330026,"d":"4,026"},{"v":0.04065040650406504,"d":"4.07%"},{"v":4091.7259230996196,"d":"4,092"},{"v":100590.99009348106,"d":"100,591"}]
[null,2030,76,{"v":4023.6396037392424,"d":"4,024"},{"v":0.04219409282700422,"d":"4.22%"},{"v":4244.345573564601,"d":"4,244"},{"v":100370.2841236557,"d":"100,370"}]
[null,2031,77,{"v":4014.811364946228,"d":"4,015"},{"v":0.04366812227074236,"d":"4.37%"},{"v":4382.981839460948,"d":"4,383"},{"v":100002.11364914099,"d":"100,002"}]
[null,2032,78,{"v":4000.0845459656393,"d":"4,000"},{"v":0.045454545454545456,"d":"4.55%"},{"v":4545.5506204155,"d":"4,546"},{"v":99456.64757469113,"d":"99,457"}]
[null,2033,79,{"v":3978.2659029876454,"d":"3,978"},{"v":0.04739336492890995,"d":"4.74%"},{"v":4713.585193113324,"d":"4,714"},{"v":98721.32828456546,"d":"98,721"}]
[null,2034,80,{"v":3948.8531313826184,"d":"3,949"},{"v":0.04950495049504951,"d":"4.95%"},{"v":4887.194469532944,"d":"4,887"},{"v":97782.98694641514,"d":"97,783"}]
[null,2035,81,{"v":3911.3194778566058,"d":"3,911"},{"v":0.051546391752577324,"d":"5.15%"},{"v":5040.360151877069,"d":"5,040"},{"v":96653.94627239468,"d":"96,654"}]
[null,2036,82,{"v":3866.1578508957873,"d":"3,866"},{"v":0.05405405405405406,"d":"5.41%"},{"v":5224.537636345659,"d":"5,225"},{"v":95295.56648694481,"d":"95,296"}]
[null,2037,83,{"v":3811.8226594777925,"d":"3,812"},{"v":0.056497175141242945,"d":"5.65%"},{"v":5383.930309996883,"d":"5,384"},{"v":93723.45883642572,"d":"93,723"}]
[null,2038,84,{"v":3748.938353457029,"d":"3,749"},{"v":0.05952380952380953,"d":"5.95%"},{"v":5578.777311692008,"d":"5,579"},{"v":91893.61987819073,"d":"91,894"}]
[null,2039,85,{"v":3675.7447951276295,"d":"3,676"},{"v":0.0625,"d":"6.25%"},{"v":5743.351242386921,"d":"5,743"},{"v":89826.01343093143,"d":"89,826"}]
[null,2040,86,{"v":3593.0405372372575,"d":"3,593"},{"v":0.06578947368421052,"d":"6.58%"},{"v":5909.606146771805,"d":"5,910"},{"v":87509.44782139688,"d":"87,509"}]
[null,2041,87,{"v":3500.3779128558754,"d":"3,500"},{"v":0.06944444444444445,"d":"6.94%"},{"v":6077.044987597006,"d":"6,077"},{"v":84932.78074665576,"d":"84,933"}]
[null,2042,88,{"v":3397.3112298662304,"d":"3,397"},{"v":0.07299270072992702,"d":"7.30%"},{"v":6199.473047201151,"d":"6,199"},{"v":82130.61892932083,"d":"82,131"}]
[null,{"$f":"B24+1","v":2043},89,{"v":3285.224757172833,"d":"3,285"},{"v":0.07751937984496124,"d":"7.75%"},{"v":6366.714645683785,"d":"6,367"},{"v":79049.12904080989,"d":"79,049"}]
[null,2044,90,{"v":3161.9651616323954,"d":"3,162"},{"v":0.0819672131147541,"d":"8.20%"},{"v":6479.436806623762,"d":"6,479"},{"v":75731.65739581852,"d":"75,732"}]
[null,2045,91,{"v":3029.266295832741,"d":"3,029"},{"v":0.08695652173913043,"d":"8.70%"},{"v":6585.361512679871,"d":"6,585"},{"v":72175.56217897139,"d":"72,176"}]
[null,2046,92,{"v":2887.0224871588557,"d":"2,887"},{"v":0.09259259259259259,"d":"9.26%"},{"v":6682.922423978832,"d":"6,683"},{"v":68379.66224215142,"d":"68,380"}]
[null,2047,93,{"v":2735.1864896860566,"d":"2,735"},{"v":0.09900990099009901,"d":"9.90%"},{"v":6770.2635883318235,"d":"6,770"},{"v":64344.58514350565,"d":"64,345"}]
[null,2048,94,{"v":2573.783405740226,"d":"2,574"},{"v":0.10526315789473685,"d":"10.53%"},{"v":6773.114225632174,"d":"6,773"},{"v":60145.2543236137,"d":"60,145"}]
[null,2049,95,{"v":2405.810172944548,"d":"2,406"},{"v":0.11235955056179775,"d":"11.24%"},{"v":6757.893744226258,"d":"6,758"},{"v":55793.17075233199,"d":"55,793"}]
[null,2050,96,{"v":2231.7268300932797,"d":"2,232"},{"v":0.11904761904761904,"d":"11.90%"},{"v":6642.04413718238,"d":"6,642"},{"v":51382.85344524289,"d":"51,383"}]
[null,2051,97,{"v":2055.3141378097157,"d":"2,055"},{"v":0.12820512820512822,"d":"12.82%"},{"v":6587.545313492678,"d":"6,588"},{"v":46850.62226955992,"d":"46,851"}]
[null,2052,98,{"v":1874.0248907823968,"d":"1,874"},{"v":0.136986301369863,"d":"13.70%"},{"v":6417.893461583551,"d":"6,418"},{"v":42306.75369875877,"d":"42,307"}]
[null,2053,99,{"v":1692.2701479503507,"d":"1,692"},{"v":0.14705882352941177,"d":"14.71%"},{"v":6221.581426288054,"d":"6,222"},{"v":37777.442420421066,"d":"37,777"}]
[null,2054,100,{"v":1511.0976968168427,"d":"1,511"},{"v":0.15624999999999997,"d":"15.63%"},{"v":5902.72537819079,"d":"5,903"},{"v":33385.81473904711,"d":"33,386"}]