{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Sheet1","Sheet2","graphics calcs","calcs","macros","notes"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":3,"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":"Sheet1","index":0,"n_rows":93,"n_cols":50,"rows_kept":93,"cut":false,"hidden":false,"merged":[[35,18,35,22],[31,18,31,22],[31,13,31,17],[32,18,32,22],[33,18,33,22],[34,18,34,22],[87,23,87,25],[88,23,88,25],[89,23,89,25],[84,23,84,25],[85,23,85,25],[86,23,86,25],[81,23,81,25],[82,23,82,25],[83,23,83,25],[35,23,35,35],[35,36,35,40],[79,23,79,25],[80,23,80,25],[32,23,32,35],[32,36,32,40],[33,23,33,35],[33,36,33,40],[34,23,34,35],[34,36,34,40],[28,23,28,35],[28,36,28,40],[28,41,28,45],[29,23,29,35],[29,36,29,40],[29,41,29,45],[26,23,26,35],[26,36,26,40],[26,41,26,45],[27,23,27,35],[27,36,27,40],[27,41,27,45],[23,41,23,45],[24,23,24,35],[24,36,24,40],[24,41,24,45],[25,23,25,35],[25,36,25,40],[25,41,25,45],[20,23,20,35],[21,0,21,17],[21,23,21,40],[23,36,23,40],[19,41,19,44],[20,41,20,44],[21,41,21,44],[19,36,19,40],[20,36,20,40],[87,13,87,15],[88,13,88,15],[89,13,89,15],[79,13,79,15],[81,13,81,15],[82,13,82,15],[83,13,83,15],[84,13,84,15],[85,13,85,15],[86,13,86,15],[80,13,80,15],[38,0,38,22],[27,0,27,12],[27,13,27,17],[27,18,27,22],[0,16,1,41],[2,17,3,40],[13,24,13,29],[13,30,13,45],[14,24,14,29],[14,30,14,45],[4,0,4,5],[5,0,5,5],[6,0,6,5],[7,0,7,5],[8,0,8,5],[11,0,11,5],[40,0,42,22],[33,13,33,17],[33,0,33,12],[21,19,21,22],[37,0,37,22],[34,0,34,12],[35,0,35,12],[34,13,34,17],[35,13,35,17],[26,18,26,22],[28,18,28,22],[29,18,29,22],[25,0,25,12],[26,0,26,12],[28,0,28,12],[13,0,13,7],[14,0,14,7],[10,0,10,5],[4,6,4,22],[5,6,5,22],[6,6,6,22],[7,6,7,22],[8,6,8,22],[60,13,60,17],[61,13,61,17],[62,13,62,17],[63,13,63,17],[64,13,64,17],[65,13,65,17],[66,13,66,17],[67,13,67,17],[68,13,68,17],[69,13,69,17],[4,24,5,27],[23,18,23,22],[23,13,23,17],[8,24,8,29],[4,28,5,45],[6,40,6,41],[6,42,6,45],[6,29,6,39],[7,30,7,45],[8,30,8,45],[7,24,7,29],[6,24,6,28],[20,19,20,22],[19,13,19,17],[19,19,19,22],[16,13,16,17],[16,0,16,12],[17,0,17,12],[20,0,20,12],[20,13,20,17],[24,0,24,12],[9,24,11,27],[9,28,11,45],[24,13,24,17],[25,13,25,17],[26,13,26,17],[24,18,24,22],[17,13,17,17],[10,17,10,18],[11,17,11,18],[13,8,13,22],[14,8,14,22],[10,6,10,16],[11,6,11,16],[10,19,10,22],[11,19,11,22],[25,18,25,22],[29,0,29,12],[28,13,28,17],[29,13,29,17],[32,0,32,12],[32,13,32,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return On Investment Calculator"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"based on average machine rate per hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This form is provided by Yushin America as an example of calculating the Return on Investment of capital equipment."]
["Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Work cell ID",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"It is not a guarantee of actual results.  Yushin is not responsible for accuracy of the data input or content. "]
["Location"]
["Contact name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposal number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,null,null,null,null,"Use of this form:"]
["Contact phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Robot manufacturer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TEXT DATA"]
["Contact e-mail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Robot model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter data in those cells highlighted in light green."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To easily reset all manually inputted text fields to their blank condition, click the \"Clear Text Data\" button."]
["Data provided by",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"date"]
["Data entered by",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"date"]
[]
["Sales contact organization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales contact phone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATION DATA"]
["Sales contact name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales contact e-mail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter data in those cells highlighted in light green."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If the capital, installation and other costs are entered before the data, the estimated savings will update with each relevant entry."]
["capital costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The formula in the expected overall cycle field can be overtyped."]
["installation and other costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To easily reset all manually inputted data fields to their blank condition, click the \"Reset Calculations\" button."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"press size",null,null,null,null,null,"press rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"press size",null,null,null,null,"press rate"]
["machine rate per hour WITH labor",null,null,null,null,null,null,null,null,null,null,null,null,"tons cf",null,null,null,null,null,{"$f":"VLOOKUP(N21,M81:P90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"machine rate per hour (NO LABOR)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N21","v":"tons cf"},null,null,null,null,{"$f":"VLOOKUP(N21,W81:Z90,2,FALSE)","v":{"$error":"#N/A"}}]
["manually inputted machine rate per hour WITH labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"manually inputted machine rate per hour (NO LABOR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"current",null,null,null,null,"expected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"current",null,null,null,null,"expected"]
["dollars per machine hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T22=0,T21,T22)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+N25","v":{"$error":"#N/A"}},null,null,null,null,"dollars per machine hour",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP22=0,AP21,AP22)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+AK25","v":{"$error":"#N/A"}}]
["total machine hours per week",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N26","v":0},null,null,null,null,"total machine hours per week",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N26","v":0},null,null,null,null,{"$f":"+AK26","v":0}]
["weeks per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N27","v":0},null,null,null,null,"weeks per year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N27","v":0},null,null,null,null,{"$f":"+AK27","v":0}]
["machine efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N28","v":0},null,null,null,null,"machine efficiency",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"+AK28","v":0}]
["mold open time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N29","v":0},null,null,null,null,"mold open time",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"+S29","v":0}]
["overall cycle time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N30-(N29-S29)","v":0},null,null,null,null,"overall cycle time",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"WITH Labor",null,null,null,null,"WITHOUT Labor"]
["months to pay-off",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!D45","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+AK33","v":{"$error":"#N/A"}},null,null,null,null,"months to pay-off",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!O45","v":{"$error":"#N/A"}}]
["result after one year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!C23","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+AK34","v":{"$error":"#N/A"}},null,null,null,null,"result after one year",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!N23","v":{"$error":"#N/A"}}]
["result after two years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!C24","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+AK35","v":{"$error":"#N/A"}},null,null,null,null,"result after two years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!N24","v":{"$error":"#N/A"}}]
["result after three years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!C25","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+AK36","v":{"$error":"#N/A"}},null,null,null,null,"result after three years",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'graphics calcs'!N25","v":{"$error":"#N/A"}}]
[]
["Machine rates provided are based on averages from all of the regions in the USA."]
["They are only guidelines and will not necessarily match rates in your facility."]
[]
["The information contained within this document is an example of an ROI calculation.   The actual payback shown is an estimate based upon the information provided and is not guaranteed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"tons cf"]
[null,null,null,null,null,null,null,1,null,null,null,null,"<50",39.590000000000003]
[null,null,null,null,null,null,null,2,null,null,null,null,"50-99",43.65]
[null,null,null,null,null,null,null,3,null,null,null,null,"100-299",51.02]
[null,null,null,null,null,null,null,4,null,null,null,null,"300-499",59.69]
[null,null,null,null,null,null,null,5,null,null,null,null,"500-749",76.86]
[null,null,null,null,null,null,null,6,null,null,null,null,"750-999",107.59]
[null,null,null,null,null,null,null,7,null,null,null,null,"1000-1499",174.31]
[null,null,null,null,null,null,null,8,null,null,null,null,"1500-1999",214.21]
[null,null,null,null,null,null,null,9,null,null,null,null,"2000-2999",331.54]
[null,null,null,null,null,null,null,10,null,null,null,null,"3000+",416.94]
[]
["4177despairmt"]
[null,null,null,null,null,null,null,null,null,null,null,null,"4th qtr. 2013 Plastics Technology"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"tons cf","w/Labor",null,null,null,null,null,null,null,null,"tons cf","w/o Labor"]
[null,null,null,null,null,null,null,1,null,null,null,null,"<75",40,null,null,null,null,null,null,null,null,"<75",20]
[null,null,null,null,null,null,null,2,null,null,null,null,"76-100",42,null,null,null,null,null,null,null,null,"76-100",20]
[null,null,null,null,null,null,null,3,null,null,null,null,"100-299",45,null,null,null,null,null,null,null,null,"100-299",33]
[null,null,null,null,null,null,null,4,null,null,null,null,"300-500",50,null,null,null,null,null,null,null,null,"300-500",38]
[null,null,null,null,null,null,null,5,null,null,null,null,"501-750",83,null,null,null,null,null,null,null,null,"501-750",61]
[null,null,null,null,null,null,null,6,null,null,null,null,"751-1000",119,null,null,null,null,null,null,null,null,"751-1000",85]
[null,null,null,null,null,null,null,7,null,null,null,null,"1001-1250",131,null,null,null,null,null,null,null,null,"1001-1250",114]
[null,null,null,null,null,null,null,8,null,null,null,null,"1251-1500",169,null,null,null,null,null,null,null,null,"1251-1500",152]
[null,null,null,null,null,null,null,9,null,null,null,null,"1501-2500",193,null,null,null,null,null,null,null,null,"1501-2500",175]
[null,null,null,null,null,null,null,10,null,null,null,null,"2500+",222,null,null,null,null,null,null,null,null,"2500+",204]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2015 MAPP"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"graphics calcs","index":2,"n_rows":45,"n_cols":52,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4177despairmt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"with labor","w/o labor"]
[null,"MACHINE UTILIZATION","current","expected",null,null,null,"month","costs","savings","net profit",null,"MACHINE UTILIZATION","current","expected",null,null,null,"month","costs","savings","net profit",null,null,null,null,"savings","net profit","net profit"]
[null,"dollars per machine hour (w/Labor)",{"$f":"+Sheet1!N25","v":{"$error":"#N/A"}},{"$f":"+Sheet1!S25","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+C19+C20","v":0},{"$f":"+D15","v":{"$error":"#N/A"}},{"$f":"+J4-I4","v":{"$error":"#N/A"}},null,"dollars per machine hour (w/o Labor)",{"$f":"+Sheet1!AK25","v":{"$error":"#N/A"}},{"$f":"+Sheet1!AP25","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+N19+N20","v":0},{"$f":"+O15","v":{"$error":"#N/A"}},{"$f":"+U4-T4","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+J4","v":{"$error":"#N/A"}},{"$f":"+K4","v":{"$error":"#N/A"}},{"$f":"+V4","v":{"$error":"#N/A"}}]
[null,"total machine hours per week",{"$f":"+Sheet1!N26","v":0},{"$f":"+Sheet1!S26","v":0},null,null,null,1,null,{"$f":"+J4/12","v":{"$error":"#N/A"}},{"$f":"-I4+J5","v":{"$error":"#N/A"}},null,"total machine hours per week",{"$f":"+Sheet1!AK26","v":0},{"$f":"+Sheet1!AP26","v":0},null,null,null,1,null,{"$f":"+U4/12","v":{"$error":"#N/A"}},{"$f":"-T4+U5","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+J5","v":{"$error":"#N/A"}},{"$f":"+K5","v":{"$error":"#N/A"}},{"$f":"+V5","v":{"$error":"#N/A"}}]
[null,"weeks per year",{"$f":"+Sheet1!N27","v":0},{"$f":"+Sheet1!S27","v":0},null,null,null,2,null,{"$f":"+J5","v":{"$error":"#N/A"}},{"$f":"+K5+J6","v":{"$error":"#N/A"}},null,"weeks per year",{"$f":"+Sheet1!AK27","v":0},{"$f":"+Sheet1!AP27","v":0},null,null,null,2,null,{"$f":"+U5","v":{"$error":"#N/A"}},{"$f":"+V5+U6","v":{"$error":"#N/A"}},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"machine efficiency",{"$f":"+Sheet1!N28","v":0},{"$f":"+Sheet1!S28","v":0},null,null,null,3,null,{"$f":"+J6","v":{"$error":"#N/A"}},{"$f":"+K6+J7","v":{"$error":"#N/A"}},null,"machine efficiency",{"$f":"+Sheet1!AK28","v":0},{"$f":"+Sheet1!AP28","v":0},null,null,null,3,null,{"$f":"+U6","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"mold open time",{"$f":"+Sheet1!N29","v":0},{"$f":"+Sheet1!S29","v":0},null,null,null,4,null,{"$f":"+J7","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,"mold open time",{"$f":"+Sheet1!AK29","v":0},{"$f":"+Sheet1!AP29","v":0},null,null,null,4,null,{"$f":"+U7","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"overall cycle time",{"$f":"+Sheet1!N30","v":0},{"$f":"+Sheet1!S30","v":0},null,null,null,5,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"overall cycle time",{"$f":"+Sheet1!AK30","v":0},{"$f":"+Sheet1!AP30","v":0},null,null,null,5,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"increased open machine time",null,{"$f":"1-(+D9/C9)","v":{"$error":"#DIV/0!"}},null,null,null,6,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"increased open machine time",null,{"$f":"1-(+O9/N9)","v":{"$error":"#DIV/0!"}},null,null,null,6,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"dollars per machine week",null,{"$f":"+D4*D5*D7","v":{"$error":"#N/A"}},null,null,null,7,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"dollars per machine week",null,{"$f":"+O4*O5*O7","v":{"$error":"#N/A"}},null,null,null,7,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"savings per week",null,{"$f":"+D11*D10","v":{"$error":"#N/A"}},null,null,null,8,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"savings per week",null,{"$f":"+O11*O10","v":{"$error":"#N/A"}},null,null,null,8,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"savings per year",null,{"$f":"+D6*D12","v":{"$error":"#N/A"}},null,null,null,9,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"savings per year",null,{"$f":"+O6*O12","v":{"$error":"#N/A"}},null,null,null,9,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,10,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,10,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"ADDITIONAL MACHINE UTILIZATION",null,{"$f":"+D13","v":{"$error":"#N/A"}},null,null,null,11,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"ADDITIONAL MACHINE UTILIZATION",null,{"$f":"+O13","v":{"$error":"#N/A"}},null,null,null,11,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,12,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,12,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,13,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,13,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,14,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,14,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"capital costs",{"$f":"+Sheet1!N17","v":0},null,null,null,null,15,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"capital costs",{"$f":"+C19","v":0},null,null,null,null,15,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"installation and other costs",{"$f":"+Sheet1!N18","v":0},null,null,null,null,16,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"installation and other costs",{"$f":"+C20","v":0},null,null,null,null,16,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,17,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,17,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,18,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,18,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"result after one year",{"$f":"+K16","v":{"$error":"#N/A"}},null,null,null,null,19,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"result after one year",{"$f":"+V16","v":{"$error":"#N/A"}},null,null,null,null,19,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"result after two years",{"$f":"+K28","v":{"$error":"#N/A"}},null,null,null,null,20,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"result after two years",{"$f":"+V28","v":{"$error":"#N/A"}},null,null,null,null,20,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"result after three years",{"$f":"+K40","v":{"$error":"#N/A"}},null,null,null,null,21,null,{"$error":"#N/A"},{"$error":"#N/A"},null,"result after three years",{"$f":"+V40","v":{"$error":"#N/A"}},null,null,null,null,21,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,22,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,22,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,23,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,23,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,24,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,24,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,25,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,25,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,26,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,26,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,27,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,27,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,28,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,28,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,29,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,29,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,30,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,30,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,31,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,31,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,32,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,32,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,33,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,33,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,34,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,34,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,35,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,35,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,36,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,36,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,null,"savings per month",{"$f":"+J4/12","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"savings per month",{"$f":"+U4/12","v":{"$error":"#N/A"}}]
[null,null,"total expenditure",{"$f":"+I4","v":0},null,null,null,null,null,null,null,null,null,"total expenditure",{"$f":"+T4","v":0}]
[null,null,"months to payoff",{"$f":"+D44/D43","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"months to payoff",{"$f":"+O44/O43","v":{"$error":"#N/A"}}]

{"sheet":"calcs","index":3,"n_rows":101,"n_cols":32,"rows_kept":101,"cut":false,"hidden":true,"merged":[[48,7,48,8]]}
[]
[]
["R","S","L","P","I","U",null,"current","expected",null,"RETURN ON INVESTMENT",null,null,"PROFITS FROM ADDITIONAL PRODUCTS","current","expected",null,"LABOR SAVINGS","current","expected",null,"SCRAP COSTS","current","expected",null,"REPAIR COSTS","current","expected",null,"MACHINE UTILIZATION","current","expected"]
[null,null,null,null,null,null,"number of operators",1,0.5,null,"capital costs",{"$f":"+H24","v":49500},null,"parts cost each",{"$f":"+H11","v":0.08},{"$f":"+I11","v":7.3999999999999996E-2},null,"number of operators",{"$f":"+H4","v":1},{"$f":"+I4","v":0.5},null,"parts cost each",{"$f":"+H11","v":0.08},{"$f":"+I11","v":7.3999999999999996E-2},null,"mold damage (dollars)",{"$f":"+H19","v":2500},{"$f":"+I19","v":0},null,"dollars per machine hour",{"$f":"+H20","v":100},{"$f":"+I20","v":100}]
[null,null,null,null,null,null,"hours per operator per week",37.5,{"$f":"+H5","v":37.5},null,"installation and training",{"$f":"+H25","v":2500},null,"part sell price each",{"$f":"+H12","v":0.12},{"$f":"+I12","v":0.12},null,"hours per operator per week",{"$f":"+H5","v":37.5},{"$f":"+I5","v":37.5},null,"part sell price each",{"$f":"+H12","v":0.12},{"$f":"+I12","v":0.12},null,"lost production hours due to mold damage",{"$f":"+H18","v":37.5},{"$f":"+I18","v":0},null,"total machine hours per week",{"$f":"+H7","v":37.5},37.5]
[null,null,null,null,null,null,"full burdened labor cost per hour",20,{"$f":"+H6","v":20},null,"TOTAL COSTS",{"$f":"SUM(L4:L5)","v":52000},null,"number of cavities",{"$f":"+H10","v":8},{"$f":"+I10","v":8},null,"weeks per year",{"$f":"+H8","v":50.5},{"$f":"+I8","v":50.5},null,"percentage of scrap",{"$f":"+H16","v":0.04},{"$f":"+I16","v":5.0000000000000001E-3},null,"number of cavities",{"$f":"+H10","v":8},{"$f":"+AA6","v":8},null,"weeks per year",50.5,50.5]
[null,null,null,null,null,null,"total machine hours per week",37.5,{"$f":"+H7","v":37.5},null,null,null,null,"total machine hours per week",{"$f":"+H7","v":37.5},{"$f":"+I7","v":37.5},null,"full burdened labor cost per hour",{"$f":"+H6","v":20},{"$f":"+I6","v":20},null,"cost to dispose of scrap ($/1000)",{"$f":"+H17","v":5},{"$f":"+I17","v":5},null,"parts cost each",{"$f":"+H11","v":0.08},{"$f":"+I11","v":7.3999999999999996E-2},null,"machine efficiency",0.80500000000000005,0.85499999999999998]
[null,null,null,null,null,null,"weeks per year",50.5,{"$f":"+H8","v":50.5},null,"SAVINGS DUE TO MOLD DAMAGE",{"$f":"+AA18","v":5287.0967741935474},null,"weeks per year",{"$f":"+H8","v":50.5},{"$f":"+I8","v":50.5},null,"labor hours per year",{"$f":"+S4*S5*S6","v":1893.75},{"$f":"+T4*T5*T6","v":946.875},null,"number of cavities",{"$f":"+H10","v":8},{"$f":"+I10","v":8},null,"part sell price each",{"$f":"+H12","v":0.12},{"$f":"+I12","v":0.12},null,"mold open time",{"$f":"+H14","v":2.1},{"$f":"+I14","v":1.05}]
[null,null,null,null,null,null,"machine efficiency",0.80500000000000005,0.85499999999999998,null,null,null,null,null,null,null,null,null,null,{"$f":"+T7*T8","v":18937.5},null,"total machine hours per week",{"$f":"+H7","v":37.5},{"$f":"+I7","v":37.5},null,"number of cavities",{"$f":"+H10","v":8},{"$f":"+AA9","v":8},null,"overall cycle time",{"$f":"+H15","v":15.5},{"$f":"+I15","v":14.45}]
[null,null,null,null,null,null,"number of cavities",8,{"$f":"+H10","v":8},null,"TOTAL LABOR SAVINGS",{"$f":"+T11","v":-18937.5},null,"workcell productivity percentage",{"$f":"+H13","v":0.88},{"$f":"+I13","v":0.95},null,null,null,null,null,"weeks per year",{"$f":"+H8","v":50.5},{"$f":"+I8","v":50.5},null,"overall cycle time (seconds)",{"$f":"+H15","v":15.5},{"$f":"+I15","v":14.45},null,"increased open machine time",null,{"$f":"1-(+AF9/AE9)","v":6.7741935483870974E-2}]
[null,null,null,null,null,null,"parts cost each",0.08,7.3999999999999996E-2,null,"ADDITIONAL PARTS PROFIT",{"$f":"+P17","v":{"$error":"#DIV/0!"}},null,"cycles per hour",{"$f":"(60*60)/O9","v":{"$error":"#DIV/0!"}},{"$f":"(60*60)/P9","v":{"$error":"#DIV/0!"}},null,"TOTAL LABOR SAVINGS",null,{"$f":"+S9-T9","v":-18937.5},null,"overall cycle time",{"$f":"+H15","v":15.5},{"$f":"+I15","v":14.45},null,"profit per part",{"$f":"+AA8-AA7","v":3.9999999999999994E-2},{"$f":"+AB8-AB7","v":4.5999999999999999E-2},null,"dollars per machine week",null,{"$f":"+AF4*AF5","v":3750}]
[null,null,null,null,null,null,"part sell price each",0.12,{"$f":"+H12","v":0.12},null,"TOTAL SAVINGS",{"$f":"SUM(L8:L11)","v":{"$error":"#DIV/0!"}},null,"parts per hour",{"$f":"+O6*O11","v":{"$error":"#DIV/0!"}},{"$f":"+P6*P11","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"cycles per hour",{"$f":"(60*60)/W11","v":232.25806451612902},{"$f":"(60*60)/X11","v":249.13494809688584},null,"profit per cycle",{"$f":"+AA9*AA11","v":0.31999999999999995},{"$f":"+AB9*AB11","v":0.36799999999999999},null,"savings per week",null,{"$f":"+AF10*AF11","v":254.03225806451616}]
[null,null,null,null,null,null,"workcell productivity percentage",0.88,0.95,null,"MACHINE UTILIZATION",{"$f":"+AF15","v":12828.629032258066},null,"parts per year at 100% productivity",{"$f":"+O7*O8*O12","v":{"$error":"#DIV/0!"}},{"$f":"+P7*P8*P12","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"parts per hour",{"$f":"+W8*W12","v":1858.0645161290322},{"$f":"+X8*X12","v":1993.0795847750867},null,"cycles per hour",{"$f":"(60*60)/AA10","v":232.25806451612902},{"$f":"(60*60)/AB10","v":249.13494809688584},null,"savings per year",null,{"$f":"+AF6*AF12","v":12828.629032258066}]
[null,null,null,null,null,null,"mold open time",2.1,1.05,null,null,null,null,"parts per year at workcell productivity",{"$f":"+O10*O13","v":{"$error":"#DIV/0!"}},{"$f":"+P10*P13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"parts per year",{"$f":"+W9*W10*W13","v":3518709.6774193547},{"$f":"+X9*X10*X13","v":3774394.4636678202},null,"parts per hour",{"$f":"+AA6*AA13","v":1858.0645161290322},{"$f":"+AB6*AB13","v":1993.0795847750867}]
[null,null,null,null,null,null,"overall cycle time",15.5,{"$f":"(-H14+I14)+H15","v":14.45},null,"PROFIT RESULT AFTER 1 YEAR",{"$f":"+L11+L10+L9+L8-L5-L4","v":{"$error":"#DIV/0!"}},null,"part profitability per year",{"$f":"(+O5-O4)*O14","v":{"$error":"#DIV/0!"}},{"$f":"(+P5-P4)*P14","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"scrapped parts per year",{"$f":"+W6*W14","v":140748.38709677418},{"$f":"+X6*X14","v":18871.9723183391},null,"lost parts due to mold damage",{"$f":"+AA5*AA14","v":69677.419354838712},{"$f":"+AB5*AB14","v":0},null,"ADDITIONAL MACHINE UTILIZATION",null,{"$f":"+AF13","v":12828.629032258066}]
[null,null,null,null,null,null,"percentage of scrap",0.04,5.0000000000000001E-3,null,"PROFIT RESULT AFTER 2 YEARS",{"$f":"+L12+L15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,"lost profit of scrapped parts per year",{"$f":"(+W5-W4)*W15","v":5629.935483870966},{"$f":"(+X5-X4)*X15","v":868.11072664359858},null,"lost profit due to mold damage",{"$f":"+AA11*AA15","v":2787.0967741935478},{"$f":"+AB11*AB15","v":0}]
[null,null,null,null,null,null,"cost to dispose of scrap ($/1000)",5,5,null,"PROFIT RESULT AFTER 3 YEARS",{"$f":"+L12+L16","v":{"$error":"#DIV/0!"}},null,"ADDITIONAL PARTS PROFIT",null,{"$f":"+P15-O15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"cost to dispose of scrap",{"$f":"(+W15/1000)*W7","v":703.74193548387098},{"$f":"(+X15/1000)*X7","v":94.359861591695505}]
[null,null,null,null,null,null,"lost production hours due to mold damage",37.5,0,null,null,null,null,null,null,null,null,null,null,null,null,"lost production hours due to mold damage",{"$f":"+H18","v":37.5},{"$f":"+I18","v":0},null,"TOTAL COST DUE TO MOLD DAMAGE",{"$f":"+AA4+AA16","v":5287.0967741935474},{"$f":"+AB4+AB16","v":0}]
[null,null,null,null,null,null,"mold damage (dollars)",2500,0]
[null,null,null,null,null,null,"dollars per machine hour",100,100,null,null,null,null,null,null,null,null,null,null,null,null,"lost profit due to lost production",{"$f":"(+W5-W4)*W13*W18","v":2787.0967741935478},{"$f":"(+X5-X4)*X13*X18","v":0}]
[null,null,null,null,null,null,null,null,null,null,"MONTHS TO EXPENDITURE PAYOFF"]
[]
[null,null,null,null,null,null,null,"expected",null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL COST DUE TO SCRAP",null,{"$f":"(+W16+W17+W20)-(X16+X17+X20)","v":8158.3036053130909}]
[null,null,null,null,null,null,"capital costs",49500]
[null,null,null,null,null,null,"installation and training",2500]
[]
[]
[null,null,null,null,null,null,"repair costs","R"]
[null,null,null,null,null,null,"decreased scrap","S"]
[null,null,null,null,null,null,"labor savings","L"]
[null,null,null,null,null,null,"addition product profits","P"]
[]
[]
[null,null,null,null,null,null,"tons cf","Q4 -2013","Q2 -2009"]
[null,null,null,null,null,null,"<50",39.590000000000003,37.72]
[null,null,null,null,null,null,"50-99",43.65,43.88]
[null,null,null,null,null,null,"100-299",51.02,47.86]
[null,null,null,null,null,null,"300-499",59.69,55.82]
[null,null,null,null,null,null,"500-749",76.86,70.459999999999994]
[null,null,null,null,null,null,"750-999",107.59,88.61]
[null,null,null,null,null,null,"1000-1499",174.31,103.98]
[null,null,null,null,null,null,"1500-1999",214.21,141.59]
[null,null,null,null,null,null,"2000-2999",331.54,274.98]
[null,null,null,null,null,null,"3000+",416.94,339.29]
[]
[]
[null,null,null,null,null,null,"4th qtr 2013 Plastics Technology"]
[]
[null,null,null,null,null,null,null,"MAPP 2015"]
[null,null,null,null,null,null,"tons cf","w/Labor","w/o Labor"]
[null,null,null,null,null,null,"<75",40,20]
[null,null,null,null,null,null,"76-100",42,20]
[null,null,null,null,null,null,"100-299",45,33]
[null,null,null,null,null,null,"300-500",50,38]
[null,null,null,null,null,null,"501-750",83,61]
[null,null,null,null,null,null,"751-1000",119,85]
[null,null,null,null,null,null,"1001-1250",131,114]
[null,null,null,null,null,null,"1251-1500",169,152]
[null,null,null,null,null,null,"1501-2500",193,175]
[null,null,null,null,null,null,"2500+",222,204]
[]
[]
[null,null,null,null,null,null,"December 2015  -  MAPP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"4177despairmt"]

{"sheet":"macros","index":4,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"4177despairmt"]
[]
[null,null,"Clear_Text_Data",null,null,null,null,null,"Reset_Calculations"]
[]
[null,null,null,"G5:W5","'delete'",null,null,null,null,"N17:R17","'delete'"]
[null,null,null,"G6:W6","'delete'",null,null,null,null,"N18:R18","'delete'"]
[null,null,null,"G7:W7","'delete'",null,null,null,null,"N21:R21","tons cf"]
[null,null,null,"G8:W8","'delete'",null,null,null,null,"T22:W22","\"0\""]
[null,null,null,"G9:W9","'delete'",null,null,null,null,"AP22:AP22","\"0\""]
[null,null,null,"G11:Q11","'delete'",null,null,null,null,"N25:R25","\"=IF(T22=0,T21,T22)\""]
[null,null,null,"G12:Q12","'delete'",null,null,null,null,"S25:W25","\"=+N25\""]
[null,null,null,"T11:W11","'delete'",null,null,null,null,"N26:R26","'delete'"]
[null,null,null,"T12:W12","'delete'",null,null,null,null,"S26:W26","\"=+N26\""]
[null,null,null,"AC5:AT6","'delete'",null,null,null,null,"N27:R27","'delete'"]
[null,null,null,"AD7:AN7","'delete'",null,null,null,null,"S27:W27","\"=+N27\""]
[null,null,null,"AQ7:AT7","'delete'",null,null,null,null,"N28:R28","'delete'"]
[null,null,null,"AE8:AT8","'delete'",null,null,null,null,"S28:W28","\"=+N28\""]
[null,null,null,"AE9:AT9","'delete'",null,null,null,null,"N29:R29","'delete'"]
[null,null,null,"AC10:AT12","'delete'",null,null,null,null,"S29:W29","\"=+N29\""]
[null,null,null,"I14:W14","'delete'",null,null,null,null,"N30:R30","'delete'"]
[null,null,null,"I15:W15","'delete'",null,null,null,null,"S30:W30","\"=+N30-(N29-S29)\""]
[null,null,null,"AE14:AT14","'delete'",null,null,null,null,"N17:R17","'enter'"]
[null,null,null,"AE15:AT15","'delete'"]
[null,null,null,"G5:W5","'enter'"]

{"sheet":"notes","index":5,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"4177despairmt"]
[]
[]
[null,"This form is provided by Yushin America as an example of calculating the Return on Investment of capital equipment."]
[null,null,"It is not a guarantee of actual results.  Yushin is not responsible for accuracy of the data input or content. "]
[]
[null,"Use of this form:"]
[null,null,"TEXT DATA"]
[null,null,null,"Enter data in those cells highlighted in light green."]
[null,null,null,"Although inclusion of all data in the fields is not required, it may prove helpful when reviewing multiple printed copies."]
[null,null,null,"To easily reset all manually inputted text fields to their blank condition, click the \"Clear Text Data\" button."]
[]
[null,null,"CALCULATION DATA"]
[null,null,null,"Enter data in those cells highlighted in light green."]
[null,null,null,"If the capital, installation and other costs are entered before the data, the estimated savings will update with each relevant entry."]
[null,null,null,"Although inclusion of all data in the fields is not required, the more data provided will enable more accurate results."]
[null,null,null,"The formula in the expected overall cycle field can be overtyped."]
[null,null,null,"To easily reset all manually inputted data fields to their blank condition, click the \"Reset Calculations\" button."]