╨╧рб▒с>■  +■                                                                                                                                                                                                                                                                                                                                                                                                                                                   ¤   *  !"#$%&'()■   8■   -./012345679;:<■   ■                                                                                                                                                                                                                                                                               Root Entry         └Fp^╣sя╞,└Workbook         оO_VBA_PROJECT_CUR" `фZйo╟─╨лСйo╟─VBA        PЯ_йo╟─ Бйo╟─ ь═╔└`с░┴т\pa-kath B░a└=╙╜║ ThisWorkbookЬЛ╩п╝=ВX/v 8Р@Н"╖┌1╚ РюArial1╚ РюArial1╚ РюArial1╚ РюArial1╚ ╝юArial1╚ ╝юArial1╚ РюArial1╚ РюArial1╚ РюArial1╚$РюArial1Ё ╝юArial1 ╝юArial1Ё РюArial1▄ ╝юArial1▄ ╝юArial1╚ ╝юArial1╚ РюArial1╚ ╝юArial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)Aд<_("$"* #,##0.000_);_("$"* \(#,##0.000\);_("$"* "-"??_);_(@_)=е8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)9ж4_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_) з0.0000 и0.000 й0.0%4к/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0л+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) м"$"#,##0н0.000000000000000%о0.0000000000000000%п0.00000000000000%░0.0000000000000%▒0.000000000000%▓0.00000000000%│ 0.0000000000%┤ 0.000000000%╡ 0.00000000%╢ 0.0000000%╖ 0.000000% ╕0.00000% ╣0.0000% ║0.000%╗0.08╝3_(* #,##0.000_);_(* \(#,##0.000\);_(* "-"??_);_(@_):╜5_(* #,##0.0000_);_(* \(#,##0.0000\);_(* "-"??_);_(@_)C╛>_("$"* #,##0.0000_);_("$"* \(#,##0.0000\);_("$"* "-"??_);_(@_)3┐._(* #,##0.0_);_(* \(#,##0.0\);_(* "-"?_);_(@_)└ 0.00000000┴ 0.0000000 ┬0.000000 ├0.00000─"Yes";"Yes";"No"┼"True";"True";"False"╞"On";"On";"Off"╟ "$"#,##0.00╚ "$"#,##0.0 ╔m/d/yy$╩[$-409]dddd\,\ mmmm\ dd\,\ yyyy╦0.00_);[Red]\(0.00\)рї  └ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ р └ р+ї  °└ р)ї  °└ р,ї  °└ р*ї  °└ р Ї Ї└ р Ї Ї└ р ї  °└ р └ р └ рж! └ р (└ р  H└ р h└ р h└ р H└ р h@ @ └ рж! └ р !x└ р ж! └ р +! └ р + (@└ р "X└ р !"|└ р + (└ р h@ р h@  р  H р1 L р1"\ р╔"\ р @ р1!|@ р1"| р1"|  р1!| @  р1"|  р1"|  р1!| р1"| р H р)°@ └ р h р h р!"|@ @ └ р!"|!@ @ └ р a"x@ @  р a"x@ └ р "x@ @ р!"| р l└ р! l└ р x@@└ р x@└ р h@└ р h@ └ р h@@└ р h@ @ └ р!╕@ └ р (@ └ р h@ └ р a#x@@└ р a#x!@ @ └ рж!#|└ р&!#|@└ р&!#|!@ └ р&!#|@ └ р&!#|!@ └ р!#|@ @  р!#|@@ р!#|@ @ р&!#|@  р&!#|@  р&!#|@ р&!#|@  р&#|@ р&#|@  р!x@ @ └ р!#|@ └ р&!#|@ └ р)°@ └ р)╕@ └ р1!|@@  р1"|@  р1"|  @  р h@@ └ р h!@@ └ р\ р1!|@@ > р1"|@ > р1"|  @ > р h@@ > р1"|@ > р1"|  @ > р h@ > р h  @ > р h@ @ > р"x@ @ > рж!"|@ @ > р"|@ @ > р!"|@ @ > р"|@@> р"|@ @> рж! l @ > р!x@└ р!#|@└ р!#|!@ └ р!#|@ @ 7 р!#|!@ @ 7 р!#|!@@ 7 р!#|!!@ @ 7 р!"|@ @ р╦!"|""@ @  р  X р └ р x@ @ р x@  р x @  рж!"|@@ └ р 0@ └ р 0  @ └ р8@@└ р0@ └ р1 |@@  р8@ └ р8  @ └ р8@@ └ р8!@@ └ р8!@ └ р8 ! @ └ р h@@> р h@@ > УА УА УА УА УА  УА УА УА Тт8    ццц   ╠╠   ААААААААА└└└АААЩЩ╠Щ3f  ╠╠  ff ААf╠╠╠ А      АААЩ ╠ ╠  ╠ ╠  ЩЩ╠  Щ╠╠Щ  ╠Щ3f 3╠╠Щ╠ ╠ Щ fffЩЦЦЦ3f  ╠333Щ3Щ3f33Щ333\   `Е%L$Return-on-investment analysisМо>                                     *Base_Data_Input_Page:'Benefits_Realized:$*Cash___ROI_Statement:. Compensation_Revenue;D.Cost_of_Vacancy_of_Sales_and_Service_Employees:6 Direct_Savings_from_ASP_strategy:*Discounted_Cash_Flow:-Q;Do_you_wish_to_include_timeliness_and_adequacy_calculation?: +" Enter_number:F7 External_Time_to_Start__Total=4Human_Capital_Income_Statement:<" Human_Capital_Return_On_Investment;1Intangible_Benefits_Summary<NPV:=2 Operating_Expense_Factor;$Payback__years:?  ;@7!Reduce_Turnover_of_Top_Performers<U?Reduce_Turnover_Timely_Compensation_Review_Increase_Utilization: ROI:>) Separation_Rate;U?Shorten_Compensation_Planning_Cycle_time_for_Compensation_Group: 4 Total_Compensation_Expense;2 Total_Labor_Cost_Revenue=┴┴"╛№уE5TotalCostsYear 0Year 1Year 2Year 3 YEARBenefitsBENEFIT DRIVERS3Greater margin driven by higher production capacityImproved cycle time benefits:Improved quality benefits:Annual benefit flowCumulative benefit flowDiscounted costsDiscounted benefitsTotal discounted benefit flow(Total cumulative discounted benefit flowInitial investmentImplementation costsTraining costs Other costsCost of capitalNet present valuePayback (in years)/Reduced time spent handling customer complaintsReturn on investment,Reduced energy cost due to less running time+Reduced labor cost due to less running time8Fewer accidents, resulting in less workers' compensationOngoing support costs Data cell keyCash flow and ROI statementInvestment overviewDiscounted benefit flowDate of request: "Project sponsor: Total annual benefitsImplementation filterTotal benefits realized Total costsAFormula cells: Totals are calculated and filled in automatically.#User data entry or item description ROI measures5Capital budgeting return-on-investment (ROI) analysisProject name: :General description of benefits: 'Fewer defects, resulting in less rework=Fewer customer returns, resulting in less reprocessing costs  : UK р╓╧ ┼│!йп"еcc╥ ь═╔└ Z:56=ЪKвN  d№йё╥MbP?_*+ВА% Б┴%ГД(ш?)ш?Mxxxxxxxxx-xrx\cce-1289-a▄$S ъ odXXLetterPRIVт0''''─` \KhCЫ3Ю╧  TRJPHAAВВV-RWEEKS BAPHAAВВHP LaserJet 8100 Series PSб"d№ Xр?р?U} } m5} ╢} $ } ╢ } $ о  Z;; @@ @ @ @ └7 └7  └7  └7  └7  └7  └7 └7 └7 @@ ,@  @ @ @ @ @ @ @ @ @ @ @¤ *╛,-¤ А0╛Б-¤ f ╛,-╛.+,-.¤ g#╛hi.¤ /.╛01.¤ 2-╛34╛.566.¤ j%╛ kl .¤ a1╛ bc .¤ a(╛ bc .¤ a'╛ bc .¤ К2╛ ЛМ╛ .НЛМ╛.НЛМ╛.ОПР╛%╛¤ j$╛mmmn¤ И ¤ Е╛ ЖЖЗЙ╜;;Ё?;@<@¤ I (╜xАДAxАД.Ay╨3A╛ ¤ 8 ╛(xxy¤ _(╜OАД■@OАД■@PАД■@╛ ¤ _(╜OАДAOАДAPАДA╛ ¤ I (╜Oj°@Oj°@Pj°@╛ ¤ J ╛(OOP¤ _3(╜OАДAOАOAPАOA╛ ¤ `4(╜Ojш@OАOЄ@PАOЄ@╛ ¤ _(╜Ojш@OАOЄ@PАOЄ@╛ ¤ I!╛(OOP¤ I!╛(OOP╫Dxl ***&&&&& ,,B$BBB$BBB$  @! @" # $ % &,'@( А9),*@+@, -,.@/@0@1@2 3,4@5@6@7@8@9@:@;,<@=@>@ ?@ ¤ I!╛ (OOP¤ !I!╛!)QQR¤ "d)"В#"zX8A$■ %!└└x#"z Ш@A$  %!└└x#"{TАBA$  %!└└x¤ #w*#Г╜#L@U@LАV@M└W@¤ $e+$Д"$|~m4A/  D"└D#└"$||▐=A/  D"└D#└"$}ГУAA/  D"└D#└╛%NNN¤ &o¤ &p¤ &q¤ &q¤ &q¤ ''SP-9A* D9└'SАД■@* D9└'SАД■@* D9└'SАД■@* D9└╛(:@@@@¤ )o¤ )r¤ )s¤ )s¤ )s¤ *G!*TP-9┴'  D$└D'└!*T6Е2A'  D$└D'└!*T4Ў;A'  D$└D'└!*U_Я@A/  D$└D'└¤ +F+VP-9┴= D*└!+Vhа┴+  D+└D*└!+VN5A+  D+└D*└!+WlFKA?  D+└D*└╛,ABBB¤ -o&¤ -r¤ -s¤ -s¤ -s¤ .C,.TP-9A> D9└D<D@-.T╛щMozЙ·@9 D9└D<D@-.TжьзU_ў@> D9└D<D@-.UYSw╪Ї@> D9└D<D@¤ /D,/X0 D$└D<D└-/X╛щMob├1A9 D$└D<D@-/XиFО:╫Х6A9 D$└D<D@-/Yў4=7A9 D$└D<D@¤ 0E!0ZP-9┴0  D/└D.└!0Z" Y╚╩0A0  D/└D.└!0Z▐╟3Eб$5A0  D/└D.└!0[┴═}є█5A1  D/└D.└¤ 1F1VP-9┴1 D0└!1V╝щMo %"┴1  D1└D0└!1Vж8$(A1  D1└D0└!1W`∙м┼ў@A+  D1└D0└╛2BBBB¤ 3С¤ 3t¤ 3t¤ 3t¤ 3u¤ 4E╜4]АO2A]]]¤ 5E╜5^jA^^^¤ 6E"╜6^^j°@^j°@^j°@¤ 7E╜7^jш@^j╪@^j╪@^j╪@¤ 8E╜8^^^^¤ 9\,#9SP-9A.  %48└└^&#9SАД■@.  %48└└√#9SАД■@.  %48└└√#9SАД■@.  %48└└╨╛:¤ ;Т/╛;v ¤ <K~ <>.@<¤ =E.=~a∙м┼ў@A+ D<%**└└B D*└="¤ =#="¤ >H>?(>=RчЭEД.х?" D/D.D.1>=Г▓(%n╘Ў?" %//2%..1>=Ь╒Т. 0@' %//W╩%..п¤ ?F╙?`╞hф╧є?─' ¤╜D+└  After Year 3ЬD+└ D*└D+└D*└mD+└ D*└D+└D*└>D*└ D*└D+└D*└D'└D$└"""B╛ ?$""╫Dl$ Н4КFКFвЬF╤╤вЬF00000к &bо@;A,B,C,D,E,F,G,I,J,L,M,N,O,P,Q,R,S,T,U,V,X,Y,╛@&'""ABC╛ D!E!FGIJLMNOPQRSTUVXY╫2└╕  P>┤$@<d333х*"$ я7▓    ║ Sheet1ggh'h"" Sheet1        ╤ThisWorkbook    ┘_VBA_PROJECT             ' dir            M  ■   ■   !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKL■   NOPQRSTUVWX■   ■   [\]^_`a■   cderghijklon■   pq■   ■                                                       Ё─╘    ╦╠з├з  #И╢                        x  ME          ▀                                                                                                                                   (SL    S    SФ    <      N0{00020820-0000-0000-C000-000000000046}    8А■       (          %    H                                                                                            ▀■╩        x    и░Attribute VB_Name = "She@et1" шBast0{000└20820- C$0046} |Global!─SpacТFalse dCreatablPre declaIdлTru BExposeTemplateDeriv$ТBustom izD2Ё─╘    ╦╠зд  #И╢                        x  ME          ▀                                                                                                                                   (SL    S    SФ    <      N0{00020819-0000-0000-C000-000000000046}    8А■       (          %    H                                                                                            ▀■╩        x    ░░Attribute VB_Name = "ThisWorkbook" МBasМ0{00020P819-0C$0046}Б |Global╨SpacТFalse dCreatablPredРeclaId▒Tru BExposeTemplateDerivТBustomizD2╠ay   ф·*\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library╕*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINDOWS\SYSTEM\stdole2.tlb#OLE Automation▐*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\WINDOWS\system32\FM20.DLL#Microsoft Forms 2.0 Object Library*\G{ECABA636-20F0-44E7-9324-5ACC1762FF25}#2.0#0#C:\DOCUME~1\a-kath\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Libraryс.E ПрЕ.`МM ┤ *\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\PROGRAM FILES\MICROSOFT OFFICE\OFFICE\MSO97.DLL#Microsoft Office 8.0 Object Library          РЧW9                                                            ╠з Sheet10142f21c67   Sheet1  ├з%  ThisWorkbook0242f21c67  ThisWorkbook  д%      8                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        q║u*ZBйKЧ╠╘┬пA╖    кX╔┼M¤HНж0 шРИв        HА Ї%ExcelА+VBAўтWin16┴~Win32Mac│▓VBA6н# VBAProject╛┐stdoleУ`MSFormsCOfficeuSheet1ш А _Evaluate┘ ThisWorkbook|уWorkbookk Worksheet┴■  `                                                                  $√▓А0*Р pHВdф VBAProjeИct4@j = r РЧW9Ф J< rАstdole>stdoАle f%\*\G{00А020430-C 0046}#2.0#0#C:\WINDOWS\SYSTEM\c2.tlb#OLE Automation#^АMSForms>!SFEr ms3АDD452EE1-E08F-101A-8-02608C4D0BB4Dsystem32\FM20.DLL#MicАrosoft В:" А] ObБн Library/·;D1АДАtИАБAИА00}#0ВА#GАk0жИ└AECABA636-20F0-44E7-9324-5ACC17@62FF25И6DOCUME~1\a-kath\L OCALS└Temp\Excel8.0\DU.exdр<А"Ас.E ПрЕ.`0МM ┤┴аCЛOf(ficDЛO@ИfиicBЛР└ Ж└A22DF8D04@C-5BFAiB -BDE5└JAA@К4└2H2PROGRAM FILES\MICROSOFT OFFICE\ДMSOь97МnГ# └9╠n"EАB╧┬╠зB╝SheetD1GB╝Sh@/eQ└╜1H2NВHB1B╘%,B,┬├з*"B+BBThisWorkboаokG@T@КiА╡W╕kbр╕ok сsщ2·S!7дi"Sheet1Sheet1ThisWorkbookThisWorkbookID="{64696E46-4B68-11D4-B355-00D0B702EB73}" Document=Sheet1/&H00000000 Document=ThisWorkbook/&H00000000 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="3A389DE5D3E9D3E9D3E9D3E9" DPB="7476D327376038603860" GC="AEAC09697999B29AB29A4D" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0PROJECTwm            Y>PROJECT    Z°SummaryInformation(         b4DocumentSummaryInformation8            fh000-C000-000000000046};Excel8.0;&H00000000 [Workspace] Sheet1=88, 88, 661, 528, ThisWorkbook=44, 58, 745, 309, Z ■ рЕЯЄ∙OhлС+'│┘0 px╚Д Ь и ┤└╘рь°фMicrosoft Excel@=р╢I╝─@АТ>Лнп┐@Аг]йo╟─■ ╒═╒Ь.УЧ+,∙оD╒═╒Ь.УЧ+,∙о╝ `ht |ДМФ Ь l░фц  Return-on-investment analysisBenefits_RealizedCash___ROI_StatementDiscounted_Cash_FlowNPVPayback__years,'Return-on-investment analysis'!Print_AreaROI  ■       └F!Microsoft Office Excel WorksheetBiff8Excel.Sheet.8Ї9▓qWorksheetsNamed RangesCompObj            mm                                    h(@АH P _TemplateIDф TC011589891033