{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Value Analysis"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Value Analysis","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Value Analysis Calculator for Product/Service"]
[]
[null,null,"Q1","Q2","Q3","Q4"]
["BENEFITS"]
[null,"Increased revenue",0,293.33,586.67,880]
[null,"Reduced costs",0,33.33,66.67,100]
[null,"Avoided costs",13,26,39,52]
[null,"Quarterly total",13,352.65999999999997,692.3399999999999,1032]
[null,"Cumulative value",13,365.65999999999997,1058,2090]
[]
["INVESTMENTS"]
[null,"One time investment",-641,-271,0,0]
[null,"Ongoing investment",-97,-30,-30,-30]
[null,"Quarterly total",-738,-301,-30,-30]
[null,"Cumulative investment",-738,-1039,-1069,-1099]
[]
["NET VALUE"]
[null,"Quarterly total",-725,51.65999999999997,662.3399999999999,1002]
[null,"Cumulative total",-725,-673.34,-11,991]
[]
[null,"1st year net return ",991000]
[null,"Breakeven point","4th Quarter"]
[null,"ROI (1st year)",0.9017288444040037]