{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["List of ingredients","Calculation 145 Students","Graph","Calculation 165 Students ","Calculation 185 Students","Sheet1"],"not_rendered":{"charts":3,"images":0,"macros":0,"external_links":0,"defined_names":4,"comments":1,"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":"List of ingredients","index":0,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[1,"A   COURSE OVERHEADS ","Type of unit","No of units  ","Rate per unit  ","  Costs ($$)"]
[{"$f":"A1+1","v":2},"  Management (ongoing)","per annum salary",0.2,70000,{"$f":"E2*D2","v":14000}]
[{"$f":"A2+1","v":3},"  Secretarial support (ongoing)","per annum salary",0.5,32500,{"$f":"E3*D3","v":16250}]
[4,"Recurrent costs",null,null,null,{"$f":"SUM(F2:F3)","v":30250},"R"]
[5,"B   DEVELOPMENT  COSTS (OVERHEADS)"]
[6,"Management (during development phase)","Type of unit","No of units  ","Rate per unit  ","  Costs ($$)"]
[7,"  Management (development)","per annum salary",0.5,70000,{"$f":"D7*E7","v":35000}]
[8,"  Secretarial support (development)","per annum salary",1,32500,{"$f":"D8*E8","v":32500}]
[null,"C    DEVELOPMENT & PRODUCTION COSTS"]
[null,"Development Print","Type of unit","No of units  ","Rate per unit  ","  Costs ($$)"]
[{"$f":"A8+1","v":9},"  Authoring of study guide","Study guide (50 pp)",15,1400,{"$f":"E11*D11","v":21000}]
[10,"  Preparation of a Reader","Reader (150 pp)",1,900,{"$f":"E12*D12","v":900}]
[11,"  Editing and design ","Per 50 pp",15,600,{"$f":"E13*D13","v":9000}]
[12,"  Copyright ","Per Study Guide",15,1000,{"$f":"E14*D14","v":15000},null,null,null,null," "]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}},"Development of Assignments","Type of unit","No of units  ","Rate per unit  ","  Costs ($$)"]
[{"$error":"#REF!"},"Development of Assignments","Assignment",7,525,{"$f":"E16*D16","v":3675}]
[{"$error":"#REF!"},"Total fixed costs of development ",null,null,null,{"$f":"SUM(F7:F16)","v":117075},"FD"]
[{"$error":"#REF!"},"D   MAINTENANCE COSTS (PART OF PRINTED MATERIAL ONLY)"]
[{"$error":"#REF!"},"  Authoring of study guide","Per study guide",4,1400,{"$f":"D19*E19","v":5600}]
[null,"  Editing and design","Per study guide",4,600,{"$f":"D20*E20","v":2400}]
[{"$f":"A19+1","v":{"$error":"#REF!"}},"  Copyright ","Per study guide",4,425,{"$f":"D21*E21","v":1700}]
[{"$error":"#REF!"},"Total fixed costs of maintenance",null,null,null,{"$f":"SUM(F19:F21)","v":9700},"FM"]
[{"$error":"#REF!"},"Total fixed costs",null,null,null,{"$f":"F22+F17","v":126775},"F"]
[{"$error":"#REF!"},"E  ANNUAL PRESENTATION COSTS (all per student)"]
[{"$error":"#REF!"},"Student Support","Type of unit","No of units  ","Rate per unit  ","  Cost/student ($$)"]
[{"$error":"#REF!"},"  Marking of assignment ","Per assignment ",7,32,{"$f":"D26*E26","v":224}]
[{"$error":"#REF!"},"  Tutor (per class section of 25)","Per Hour  and group of 25",25,15.52,{"$f":"D27*E27/30","v":12.933333333333334}]
[{"$error":"#REF!"},"Replication and Distribution","Type of unit","No of units  ","Rate per unit  ","  Cost/student ($$)"]
[{"$error":"#REF!"},"  Production study guides","Per study guide",15,6.6,{"$f":"D29*E29","v":99}]
[{"$error":"#REF!"},"  Production/replication of Reader","Per reader ",1,9,{"$f":"D30*E30","v":9}]
[{"$f":"#REF!+1","v":{"$error":"#REF!"}},"  Packaging and postage","Per mailing",1,12.5,{"$f":"D31*E31","v":12.5}]
[{"$error":"#REF!"},"Total variable cost per student ",null,null,null,{"$f":"SUM(F26:F31)","v":357.43333333333334},"V"]
[{"$error":"#REF!"},"F INCOME (per student per credit)",null,null,null,"Income per student"]
[{"$error":"#REF!"},"Fee","Per credit point",3,279,{"$f":"E34*D34","v":837},"I"]

{"sheet":"Calculation 145 Students","index":1,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Total"]
[null,null,null,"No of students",null,null,145,{"$f":"G5","v":145},{"$f":"H5","v":145},145,145,145,145,145,145,145,{"$f":"SUM(G5:N5)","v":1160}]
[null,null,null,"Accumulated",null,null,{"$f":"G5","v":145},{"$f":"G6+H5","v":290},{"$f":"H6+I5","v":435},580,725,870,1015,1160,{"$f":"N6+O5","v":1305},{"$f":"O6+P5","v":1450}]
[null,null,null,null,30250,30250,{"$f":"E7","v":30250},{"$f":"F7","v":30250},30250,30250,30250,30250,30250,30250,30250,30250]
[null,null,null,"FD depreciated ",{"$f":"'List of ingredients'!F17","v":117075},{"$f":"E8/10","v":11707.5},18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5]
[null,null,null,"FM depreciated ",{"$f":"'List of ingredients'!F22","v":9700},{"$f":"E9/5","v":1940},0,0,0,0,0,1940,1940,1940,1940,1940]
[null,null,null,"F depreciated ",null,null,{"$f":"SUM(G7:G9)","v":48707.5},{"$f":"SUM(H7:H9)","v":48707.5},48707.5,48707.5,48707.5,50647.5,50647.5,50647.5,50647.5,50647.5,{"$f":"SUM(G10:P10)","v":496775}]
[null,null,null,"FD annualized",20839,null,20839,20839,20839,20839,20839,20839,20839,20839,20839,20839]
[null,null,null,"FM annualized  ",2074,null,0,0,0,0,0,2074,2074,2074,2074,2074]
[null,null,null,"F annualized/per year  ",{"$f":"'List of ingredients'!F23","v":126775},null,{"$f":"G11+G12+G7","v":51089},{"$f":"H11+H12+H7","v":51089},51089,51089,51089,53163,53163,53163,53163,53163,{"$f":"SUM(G13:P13)","v":521260}]
[null,null,null,"F annualized (total)",null,null,683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,null,"Aggregate unit costs",{"$f":"'List of ingredients'!F32","v":357.43333333333334},null,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334]
[null,null,null,"TC=F+VxN",null,null,{"$f":"G14+G15*G6","v":735587.83333333337},{"$f":"H14+H15*H6","v":787415.66666666663},839243.5,891071.33333333337,942899.16666666663,994727,1046554.8333333333,1098382.6666666667,1150210.5,1202038.3333333333]
[null,null,null,"AC=F/N+V",null,null,{"$f":"G14/G6+G15","v":5073.019540229885},{"$f":"H14/H6+H15","v":2715.2264367816092},1929.2954022988506,1536.3298850574713,1300.5505747126438,1143.364367816092,1031.0885057471264,946.88160919540223,881.38735632183898,828.99195402298847]
[null,null,null,"Income per student ",{"$f":"'List of ingredients'!F34","v":837},null,837,837,837,837,837,837,837,837,837,837]
[null,null,null,"Income",null,null,{"$f":"G18*G6","v":121365},{"$f":"H18*H6","v":242730},364095,485460,606825,728190,849555,970920,1092285,1213650]
[null,null,null,"Profit",null,null,{"$f":"G19-G16","v":-614222.83333333337},{"$f":"H19-H16","v":-544685.66666666663},-475148.5,-405611.33333333337,-336074.16666666663,-266537,-196999.83333333326,-127462.66666666674,-57925.5,11611.666666666744]
[null,null,null,"Break even point ",null,null,{"$f":"G14/(G18-G15)","v":1425.7871689719886}]
[]
[]
[null,null,"Annualization"]
["Input","r","rate",2.2700000000000001E-2]
["Input","n","years",5]
["Input","C","amount",9700]
[null,"(1+r)",null,{"$f":"(1+D25)","v":1.0226999999999999}]
[null,"(1+r) n","(Intermediate value)",{"$f":"POWER(D28,D26)","v":1.1187712044763103}]
[null,"a(r,n)","Annualization factor",{"$f":"D25*D29/(D29-1)","v":0.21382376691041866}]
["Result","C*a(r,n)","Annualized amount ",{"$f":"D30*D27","v":2074.0905390310609}]

{"sheet":"Graph","index":2,"n_rows":112,"n_cols":13,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"145 Student Analysis"]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,"No of students",145,{"$f":"D4","v":145},{"$f":"E4","v":145},145,145,145,145,145,145,145]
[null,null,"Accumulated",{"$f":"D4","v":145},{"$f":"D5+E4","v":290},{"$f":"E5+F4","v":435},580,725,870,1015,1160,{"$f":"K5+L4","v":1305},{"$f":"L5+M4","v":1450}]
[null,null,"F annualized (total)",683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,"Aggregate unit costs",357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334]
[null,null,"TC=F+VxN",735587.83333333337,787415.66666666663,839243.5,891071.33333333337,942899.16666666663,994727,1046554.8333333333,1098382.6666666667,1150210.5,1202038.3333333333]
[null,null,"AC=F/N+V",5073.019540229885,2715.2264367816092,1929.2954022988506,1536.3298850574713,1300.5505747126438,1143.364367816092,1031.0885057471264,946.88160919540223,881.38735632183898,828.99195402298847]
[null,null,"Income per student ",837,837,837,837,837,837,837,837,837,837]
[null,null,"Income",121365,242730,364095,485460,606825,728190,849555,970920,1092285,1213650]
[null,null,"Profit",-614223,-544686,-475149,-405611,-336074,-266537,-197000,-127463,-57926,11612]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,"No of students",165,{"$f":"D49","v":165},{"$f":"E49","v":165},165,165,165,165,165,165,165]
[null,null,"Accumulated",{"$f":"D49","v":165},{"$f":"D50+E49","v":330},{"$f":"E50+F49","v":495},660,825,990,1155,1320,1485,1650]
[null,null,"F annualized (total)",683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,"Aggregate unit costs",357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334]
[null,null,"TC=F+VxN",{"$f":"D51+D52*D50","v":742736.5},801713,860689.5,919666,978642.5,1037619,1096595.5,1155572,1214548.5,1273525]
[null,null,"AC=F/N+V",{"$f":"D51/D50+D52","v":4501.4333333333334},2429.4333333333334,1738.7666666666667,1393.4333333333334,1186.2333333333333,1048.0999999999999,949.43333333333339,875.43333333333339,817.87777777777774,771.83333333333326]
[null,null,"Income per student ",837,837,837,837,837,837,837,837,837,837]
[null,null,"Income",{"$f":"D55*D50","v":138105},276210,414315,552420,690525,828630,966735,1104840,1242945,1381050]
[null,null,"Profit",{"$f":"D56-D53","v":-604631.5},{"$f":"E56-E53","v":-525503},-446374.5,-367246,-288117.5,-208989,-129860.5,-50732,28396.5,107525]
[null,null,"Break even point ",{"$f":"D51/(D55-D52)","v":1425.7871689719886}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"185 Students"]
[]
[null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,"No of students",185,185,185,185,185,185,185,185,185,185]
[null,null,"Accumulated",185,370,555,740,925,1110,1295,1480,1665,1850]
[null,null,null,30250,30250,30250,30250,30250,30250,30250,30250,30250,30250]
[null,null,"FD depreciated ",18458,18458,18458,18458,18458,18458,18458,18458,18458,18458]
[null,null,"FM depreciated ",0,0,0,0,0,1940,1940,1940,1940,1940]
[null,null,"F depreciated ",48708,48708,48708,48708,48708,50648,50648,50648,50648,50648]
[null,null,"FD annualized",20839,20839,20839,20839,20839,20839,20839,20839,20839,20839]
[null,null,"FM annualized  ",0,0,0,0,0,2074,2074,2074,2074,2074]
[null,null,"F annualized/per year  ",51089,51089,51089,51089,51089,53163,53163,53163,53163,53163]
[null,null,"F annualized (total)",683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,"Aggregate unit costs",357.43,357.43,357.43,357.43,357.43,357.43,357.43,357.43,357.43,357.43]
[null,null,"TC=F+VxN",749885,816010,882136,948261,1014386,1080511,1146636,1212761,1278887,1345012]
[null,null,"AC=F/N+V",4053,2205,1589,1281,1097,973,885,819,768,727]
[null,null,"Income per student ",837,837,837,837,837,837,837,837,837,837]
[null,null,"Income",154845,309690,464535,619380,774225,929070,1083915,1238760,1393605,1548450]
[null,null,"Profit",-595040,-506320,-417601,-328881,-240161,-151441,-62721,25999,114719,203438]

{"sheet":"Calculation 165 Students ","index":3,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Total"]
[null,null,null,"No of students",null,null,165,{"$f":"G5","v":165},{"$f":"H5","v":165},165,165,165,165,165,165,165,{"$f":"SUM(G5:N5)","v":1320}]
[null,null,null,"Accumulated",null,null,{"$f":"G5","v":165},{"$f":"G6+H5","v":330},{"$f":"H6+I5","v":495},660,825,990,1155,1320,1485,1650]
[null,null,null,null,30250,30250,{"$f":"E7","v":30250},{"$f":"F7","v":30250},30250,30250,30250,30250,30250,30250,30250,30250]
[null,null,null,"FD depreciated ",{"$f":"'List of ingredients'!F17","v":117075},{"$f":"E8/10","v":11707.5},18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5]
[null,null,null,"FM depreciated ",{"$f":"'List of ingredients'!F22","v":9700},{"$f":"E9/5","v":1940},0,0,0,0,0,1940,1940,1940,1940,1940]
[null,null,null,"F depreciated ",null,null,{"$f":"SUM(G7:G9)","v":48707.5},{"$f":"SUM(H7:H9)","v":48707.5},48707.5,48707.5,48707.5,50647.5,50647.5,50647.5,50647.5,50647.5,{"$f":"SUM(G10:P10)","v":496775}]
[null,null,null,"FD annualized",20839,null,20839,20839,20839,20839,20839,20839,20839,20839,20839,20839]
[null,null,null,"FM annualized  ",2074,null,0,0,0,0,0,2074,2074,2074,2074,2074]
[null,null,null,"F annualized/per year  ",{"$f":"'List of ingredients'!F23","v":126775},null,{"$f":"G11+G12+G7","v":51089},{"$f":"H11+H12+H7","v":51089},51089,51089,51089,53163,53163,53163,53163,53163,{"$f":"SUM(G13:P13)","v":521260}]
[null,null,null,"F annualized (total)",null,null,683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,null,"Aggregate unit costs",{"$f":"'List of ingredients'!F32","v":357.43333333333334},null,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334]
[null,null,null,"TC=F+VxN",null,null,{"$f":"G14+G15*G6","v":742736.5},{"$f":"H14+H15*H6","v":801713},860689.5,919666,978642.5,1037619,1096595.5,1155572,1214548.5,1273525]
[null,null,null,"AC=F/N+V",null,null,{"$f":"G14/G6+G15","v":4501.4333333333334},{"$f":"H14/H6+H15","v":2429.4333333333334},1738.7666666666667,1393.4333333333334,1186.2333333333333,1048.0999999999999,949.43333333333339,875.43333333333339,817.87777777777774,771.83333333333326]
[null,null,null,"Income per student ",{"$f":"'List of ingredients'!F34","v":837},null,837,837,837,837,837,837,837,837,837,837]
[null,null,null,"Income",null,null,{"$f":"G18*G6","v":138105},{"$f":"H18*H6","v":276210},414315,552420,690525,828630,966735,1104840,1242945,1381050]
[null,null,null,"Profit",null,null,{"$f":"G19-G16","v":-604631.5},{"$f":"H19-H16","v":-525503},-446374.5,-367246,-288117.5,-208989,-129860.5,-50732,28396.5,107525]
[null,null,null,"Break even point ",null,null,{"$f":"G14/(G18-G15)","v":1425.7871689719886}]
[]
[]
[null,null,"Annualization"]
["Input","r","rate",2.2700000000000001E-2]
["Input","n","years",5]
["Input","C","amount",9700]
[null,"(1+r)",null,{"$f":"(1+D25)","v":1.0226999999999999}]
[null,"(1+r) n","(Intermediate value)",{"$f":"POWER(D28,D26)","v":1.1187712044763103}]
[null,"a(r,n)","Annualization factor",{"$f":"D25*D29/(D29-1)","v":0.21382376691041866}]
["Result","C*a(r,n)","Annualized amount ",{"$f":"D30*D27","v":2074.0905390310609}]

{"sheet":"Calculation 185 Students","index":4,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Total"]
[null,null,null,"No of students",null,null,185,{"$f":"G5","v":185},{"$f":"H5","v":185},185,185,185,185,185,185,185,{"$f":"SUM(G5:N5)","v":1480}]
[null,null,null,"Accumulated",null,null,{"$f":"G5","v":185},{"$f":"G6+H5","v":370},{"$f":"H6+I5","v":555},740,925,1110,1295,1480,1665,1850]
[null,null,null,null,30250,30250,{"$f":"E7","v":30250},{"$f":"F7","v":30250},30250,30250,30250,30250,30250,30250,30250,30250]
[null,null,null,"FD depreciated ",{"$f":"'List of ingredients'!F17","v":117075},{"$f":"E8/10","v":11707.5},18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5,18457.5]
[null,null,null,"FM depreciated ",{"$f":"'List of ingredients'!F22","v":9700},{"$f":"E9/5","v":1940},0,0,0,0,0,1940,1940,1940,1940,1940]
[null,null,null,"F depreciated ",null,null,{"$f":"SUM(G7:G9)","v":48707.5},{"$f":"SUM(H7:H9)","v":48707.5},48707.5,48707.5,48707.5,50647.5,50647.5,50647.5,50647.5,50647.5,{"$f":"SUM(G10:P10)","v":496775}]
[null,null,null,"FD annualized",20839,null,20839,20839,20839,20839,20839,20839,20839,20839,20839,20839]
[null,null,null,"FM annualized  ",2074,null,0,0,0,0,0,2074,2074,2074,2074,2074]
[null,null,null,"F annualized/per year  ",{"$f":"'List of ingredients'!F23","v":126775},null,{"$f":"G11+G12+G7","v":51089},{"$f":"H11+H12+H7","v":51089},51089,51089,51089,53163,53163,53163,53163,53163,{"$f":"SUM(G13:P13)","v":521260}]
[null,null,null,"F annualized (total)",null,null,683760,683760,683760,683760,683760,683760,683760,683760,683760,683760]
[null,null,null,"Aggregate unit costs",{"$f":"'List of ingredients'!F32","v":357.43333333333334},null,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334,357.43333333333334]
[null,null,null,"TC=F+VxN",null,null,{"$f":"G14+G15*G6","v":749885.16666666663},{"$f":"H14+H15*H6","v":816010.33333333337},882135.5,948260.66666666674,1014385.8333333333,1080511,1146636.1666666667,1212761.3333333335,1278886.5,1345011.6666666665]
[null,null,null,"AC=F/N+V",null,null,{"$f":"G14/G6+G15","v":4053.4333333333334},{"$f":"H14/H6+H15","v":2205.4333333333334},1589.4333333333334,1281.4333333333334,1096.6333333333334,973.43333333333339,885.43333333333339,819.43333333333339,768.1,727.0333333333333]
[null,null,null,"Income per student ",{"$f":"'List of ingredients'!F34","v":837},null,837,837,837,837,837,837,837,837,837,837]
[null,null,null,"Income",null,null,{"$f":"G18*G6","v":154845},{"$f":"H18*H6","v":309690},464535,619380,774225,929070,1083915,1238760,1393605,1548450]
[null,null,null,"Profit",null,null,{"$f":"G19-G16","v":-595040.16666666663},{"$f":"H19-H16","v":-506320.33333333337},-417600.5,-328880.66666666674,-240160.83333333326,-151441,-62721.166666666744,25998.666666666511,114718.5,203438.33333333349]
[null,null,null,"Break even point ",null,null,{"$f":"G14/(G18-G15)","v":1425.7871689719886}]
[]
[]
[null,null,"Annualization"]
["Input","r","rate",2.2700000000000001E-2]
["Input","n","years",5]
["Input","C","amount",9700]
[null,"(1+r)",null,{"$f":"(1+D25)","v":1.0226999999999999}]
[null,"(1+r) n","(Intermediate value)",{"$f":"POWER(D28,D26)","v":1.1187712044763103}]
[null,"a(r,n)","Annualization factor",{"$f":"D25*D29/(D29-1)","v":0.21382376691041866}]
["Result","C*a(r,n)","Annualized amount ",{"$f":"D30*D27","v":2074.0905390310609}]

{"sheet":"Sheet1","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}