{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Salida Salt Company"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Salida Salt Company","index":0,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Salida Salt Company"]
["State Rock Salt Contract Analysis"]
["Amount of Rock Salt per Year",40000]
["Revenue per Ton",125]
["Cost of Equipment",2300000]
["Life",5]
["MACRS Class",5]
["Fixed Cost",500000]
["Var Cost/Ton",94]
["Total Var Cost",{"$f":"B9*B3","v":3760000}]
["Actual Salvage",150000]
["Change in NWC",115000]
["Required Return",0.12]
["Tax Rate",0.35]
[]
[]
[]
[null,0,1,2,3,4,5]
["Initial Outlay"]
["Unit Sales"]
["Sales"]
["Variable Costs"]
["Fixed Costs"]
["Depreciation"]
["Taxable Cash Flows"]
["Taxes"]
["Add: Depreciation"]
["Annual After-Tax Cash Flow"]
["Terminal Cash Flow"]
["Total Annual Cash Flows"]
[]
["Net Present Value"]
["Payback Period"]
["Discounted Payback Period"]
["IRR"]
["MIRR"]