{"text_format":"1","workbook":"xls","n_sheets":2,"sheets":["Buy vs. Lease Car","Variables"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":20,"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","formulas":"cached_only"}

{"sheet":"Buy vs. Lease Car","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,6,1,7]],"flags":["formulas_cached_only"]}
[]
[null,"Buy vs. Lease Car",null,null,null,"Make & Model:"]
[]
[null,null,"LEASE",null,null,null,"BUY"]
[]
[null,"Suggested retail price",null,null,null,"Suggested retail price",""]
[null,"Tax, title, etc.",null,null,null,"Tax, title, etc.",""]
[null,"Refundable security deposit"]
[null,"First month's payment"]
[null,"Capital cost reduction payment",null,null,null,"Down payment"]
[]
[null,"Last month payment in advance?"]
[null,"Payment (if yes)",""]
[null,"Selling price at end of lease",null,null,null,"Resale value ",""]
[null,"Monthly lease payment",null,null,null,"Monthly loan payment",""]
[null,"Lease term",null,null,null,"Term of loan",""]
[null,"Discount for present value",null,null,null,"Loan rate"]
[]
[null,"Future value of last payment","",null,null,"Present value of resale",""]
[]
[null,"Initial costs","",null,null,"Initial costs",""]
[null,"Financing costs","",null,null,"Financing costs",""]
[null,"Present value of refund",""]
[null,"Present value of total costs","",null,null,"Present value of total costs",""]
[]
[null,null,null,null,null,"DIFFERENCE",""]
[null,null,null,null,null," Note: Positive value favors leasing."]
[]
[]
[null,"TAXATION"]
[]
[null,null,"Tax bracket"]
[null,null,"Business use percentage"]
[null,null,"Sales tax percentage"]
[]
[]
[null,"TAXATION","LEASE",null,null,"TAXATION","BUY"]
[]
[null,"Title",null,null,null,"Title",""]
[null,"Fees",null,null,null,"Fees",""]
[null,"Sales tax","",null,null,"Sales tax",""]
[null,"Potential financing deduction","",null,null,"Interest deduction",""]
[null,"Total potential deductions","",null,null,"Total potential deductions",""]
[null,"Potential tax savings","",null,null,"Potential tax savings",""]
[]
[]
[null,"Note: Depreciation deductions may be available that could change the results of this analysis."]

{"sheet":"Variables","index":1,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[],"flags":["formulas_cached_only"]}
["_Example",false]
["_Shading",false]
["_Series","OfficeReady 3.0"]
["_Look",1]