{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Input","Data"],"not_rendered":{"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":20,"n_cols":4,"rows_kept":20}
[null,"Replace Plastic Input for Cost Benefit Analysis "]
[]
[]
[{"$nulls":3},"Item"]
[]
[{"$nulls":3},"Total Cost of Reusable Item"]
[]
[{"$nulls":3},"Unit Cost of Disposable Item"]
[]
[{"$nulls":3},"No. of Disposable Items Used per Month "]
[]
[{"$nulls":3},"No. of Item in One Case"]
[]
[{"$nulls":3},"No. of Cases/Year"]
[]
[{"$nulls":3},"Case Cost"]
[]
[{"$nulls":3},"Estimated Reduced No. of Cases/Year"]
[]
[{"$nulls":3},"Additional Annual Operating Costs"]

{"sheet":"Data","index":1,"n_rows":3,"n_cols":23,"rows_kept":3}
["Table 1 - Breakeven Point and Oayback Period",{"$nulls":6},"Table 2 - Annual Cost Savings",{"$nulls":9},"Table 3 - Cost Benefit Analysis"]
[]
["Item","Total Cost of Reusable Item","Disposable Item Unit Cost","Breakeven Point in No. of Uses","No. of Disposable Items Used Per Month","Payback Period in Months",null,"Item","No. in One Case","No.of Cases  Per Year","Current Annual Usage","Case Cost","Current Annual Cost","Estimated Reduced No. of Cases / Year","Estimated Reduced Cost","Estimated Annual Cost Savings",null,"Item","Total Cost of Reusable Item from Table 1","Payback Period from Table 1","Annual Cost Savings from Table 2","Additional Annual Costs: Labor & Utilities","Annual Cost Impact after Payback Period"]