{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Deferred Tax Rate Calculator"],"not_rendered":{"charts":1,"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"Deferred Tax Rate Calculator","index":0,"n_rows":13,"n_cols":5,"rows_kept":13}
["Deferred Tax"]
["Rate Calculator"]
[null,"Visualize your deferred tax savings."]
[null,"STARTING AMOUNT",null,null,{"$f":"TEXT(Capital,\"$0.00\") & \" AFTER 30 YEARS\"","v":"$5000.00 AFTER 30 YEARS"}]
[null,{"v":5000,"d":"$5,000.00"}]
[null,"MY TAX RATE"]
[null,{"v":0.25,"d":"25.0%"}]
[null,"INTEREST RATE"]
[null,{"v":0.09,"d":"9.0%"}]
[null,"EQUIVALENT TAXABLE RATE"]
[null,{"$f":"EquivTaxableRate","v":{"v":0.12,"d":"12.0%"}}]
[null,"EQUIVALENT NONTAXABLE RATE"]
[null,{"$f":"EquivNontaxableRate","v":{"v":0.0675,"d":"6.8%"}}]