{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Value Analysis"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Value Analysis","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"flags":["formulas_cached_only"]}
["Value Analysis Calculator for Product/Service"]
[]
[null,null,"Q1","Q2","Q3","Q4"]
["BENEFITS"]
[null,"Increased revenue",{"v":0,"d":"$0"},{"v":293.33,"d":"$293"},{"v":586.67,"d":"$587"},{"v":880,"d":"$880"}]
[null,"Reduced costs",{"v":0,"d":"0 "},{"v":33.33,"d":"33 "},{"v":66.67,"d":"67 "},{"v":100,"d":"100 "}]
[null,"Avoided costs",{"v":13,"d":"13 "},{"v":26,"d":"26 "},{"v":39,"d":"39 "},{"v":52,"d":"52 "}]
[null,"Quarterly total",{"v":13,"d":"$13"},{"v":352.65999999999997,"d":"$353"},{"v":692.3399999999999,"d":"$692"},{"v":1032,"d":"$1,032"}]
[null,"Cumulative value",{"v":13,"d":"$13"},{"v":365.65999999999997,"d":"$366"},{"v":1058,"d":"$1,058"},{"v":2090,"d":"$2,090"}]
[]
["INVESTMENTS"]
[null,"One time investment",{"v":-641,"d":"($641)"},{"v":-271,"d":"($271)"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Ongoing investment",{"v":-97,"d":"(97)"},{"v":-30,"d":"(30)"},{"v":-30,"d":"(30)"},{"v":-30,"d":"(30)"}]
[null,"Quarterly total",{"v":-738,"d":"($738)"},{"v":-301,"d":"($301)"},{"v":-30,"d":"($30)"},{"v":-30,"d":"($30)"}]
[null,"Cumulative investment",{"v":-738,"d":"($738)"},{"v":-1039,"d":"($1,039)"},{"v":-1069,"d":"($1,069)"},{"v":-1099,"d":"($1,099)"}]
[]
["NET VALUE"]
[null,"Quarterly total",{"v":-725,"d":"($725)"},{"v":51.65999999999997,"d":"$52"},{"v":662.3399999999999,"d":"$662"},{"v":1002,"d":"$1,002"}]
[null,"Cumulative total",{"v":-725,"d":"($725)"},{"v":-673.34,"d":"($673)"},{"v":-11,"d":"($11)"},{"v":991,"d":"$991"}]
[]
[null,"1st year net return ",{"v":991000,"d":"$991,000"}]
[null,"Breakeven point","4th Quarter"]
[null,"ROI (1st year)",{"v":0.9017288444040037,"d":"90.17%"}]