{
  "excel": "16.0 build 20430",
  "workbook_sha256": "0306793a7e473ce70e78149fea1e107fc0f714d61ab50960c16f6fd528878f6f",
  "results": {
    "gstextract": [
      [
        99.99999999999999
      ]
    ],
    "gstadd": [
      [
        1100
      ]
    ],
    "financialyear": [
      [
        "FY2027"
      ]
    ],
    "primecost": [
      [
        200,
        200,
        200,
        200,
        200
      ]
    ],
    "diminishingvalue": [
      [
        400,
        240,
        144,
        86.4,
        129.6
      ]
    ],
    "amortise": [
      [
        100000
      ],
      [
        100000
      ],
      [
        416.6666666666667
      ],
      [
        -1887.1233644010936
      ],
      [
        98529.54330226558
      ],
      [
        1470.4566977344268
      ]
    ],
    "leaseliability": [
      [
        272.3248029370478
      ]
    ],
    "periodrate": [
      [
        0.0040741237836483535
      ]
    ],
    "daycountrate": [
      [
        0.0062,
        0.0062,
        0.005999999999999999
      ]
    ],
    "irr": [
      [
        0.09999999403953552
      ]
    ]
  },
  "evaluated_on": "2026-09-25",
  "release": "v3.4.2",
  "workbook_unchanged": true,
  "cases": [
    {
      "id": "gstextract",
      "formula": "=oz.GSTExtractλ(1100)"
    },
    {
      "id": "gstadd",
      "formula": "=oz.GSTAddλ(1000)"
    },
    {
      "id": "financialyear",
      "formula": "=oz.FinancialYearλ(DATE(2026,8,15))"
    },
    {
      "id": "primecost",
      "formula": "=oz.PrimeCostλ(1000,5)"
    },
    {
      "id": "diminishingvalue",
      "formula": "=oz.DiminishingValueλ(1000,5)"
    },
    {
      "id": "amortise",
      "formula": "=TAKE(oz.Amortiseλ(100000,0.05,60,DATE(2026,7,1)),,1)"
    },
    {
      "id": "leaseliability",
      "formula": "=oz.LeaseLiabilityλ({100,100,100},0.05)"
    },
    {
      "id": "periodrate",
      "formula": "=oz.PeriodRateλ(0.05,12)"
    },
    {
      "id": "daycountrate",
      "formula": "=oz.DayCountRateλ(EDATE(DATE(2026,7,1),{0,1,2}),0.073)"
    },
    {
      "id": "irr",
      "formula": "=oz.IRRλ({-1000,1100},HSTACK(DATE(2026,7,1),DATE(2027,7,1)))"
    }
  ],
  "method": "Ozzit tools/excel_eval_formulas.ps1; read-only workbook, Formula2 on an in-memory scratch sheet, close without saving, SHA-256 checked before and after."
}