{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"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,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["Estimated Model Parameter Values"]
["Purchase Cost",350000]
["Life (years)",8]
["Resale Value",30000]
["Annual Revenues",225000]
["Annual Expenses",125000]
["Tax Rate",0.33]
["NPV Discount Factor",0.15]
[]
[null,"Cash Flow Model"]
["Year","Revenues","Expenses","Depreciation","Taxes","Additional Revenue","Cash Flow"]
[1,225000,125000,77777.77777777778,7333.333333333333,0,92666.66666666667]
[2,225000,125000,68055.55555555556,10541.666666666664,0,89458.33333333334]
[3,225000,125000,58333.333333333336,13750,0,86250]
[4,225000,125000,48611.11111111111,16958.333333333336,0,83041.66666666666]
[5,225000,125000,38888.88888888889,20166.666666666668,0,79833.33333333333]
[6,225000,125000,29166.666666666668,23375,0,76625]
[7,225000,125000,19444.444444444445,26583.333333333336,0,73416.66666666666]
[8,225000,125000,9722.222222222223,29791.666666666668,30000,100208.33333333333]
[]
["Net Present Value",{"$nulls":5},35589.884205124516]