{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"images":1,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":46,"n_cols":6,"rows_kept":46,"merged":[[5,0,5,2],[38,0,38,2]]}
[]
[{"$nulls":5},"Enter Data in Yellow Cells"]
[{"$nulls":5},"Green Cells are Calculated"]
[]
[]
["SETHLED ROI CALCULATOR"]
["INPUT","TOTAL AVERAGE SALES PER DAY (UNITS)",200]
["INPUT","REVENUE PER SALE ($/UNIT)",{"v":11.5,"d":"$11.50"}]
["INPUT","AVERAGE GROSS PROFIT (%)",30]
["INPUT","DAYS OPEN PER MONTH (DAYS/MONTH)",30]
[]
["OUTPUT","CURRENT MONTHLY GROSS PROFIT ($/MONTH)"]
["OUTPUT","CURRENT ANNUAL GROSS PROFIT ($/YEAR)"]
[]
["INPUT","ESTIMATED DAILY TRAFFIC (CAR/DAY)",800]
["INPUT","AVERAGE OCCUPANCY PER CAR (# PEOPLE/CAR)*",1.4]
["INPUT","ESTIMATED NEW SALES PER 1000 VIEWS (UNIT/(1000 VIEWS)",25]
[]
["OUTPUT","PROJECTED INCREASES MONTHLY SALES ($/MONTH)"]
["OUTPUT","PROJECTED INCREASES ANNUAL SALES ($/MONTH)"]
[]
["INPUT","SIGN PRICE ($/SIGN)",12000]
["INPUT","LOAN DURATION (MONTHS)",60]
["INPUT","SIGN WIDTH (FEET)",6]
["INPUT","SIGN HEIGHT (FEET)",4]
["INPUT","NUMBER OF SIGN SIDES (#)",2]
["INPUT","SIGN RESOLUTION (MM)",10]
["INPUT","UTILITY POWER COST ($ / KWHR)",{"v":0.27,"d":"$0.27"}]
[]
["OUTPUT","WATTS PER SIGN SIDE (WATTS)"]
[]
["OUTPUT","TOTAL MONTHLY EXPENSE ($/MONTH)"]
["OUTPUT","TOTAL ANNUAL EXPENSE ($/YEAR)"]
[]
["OUTPUT","DAYS TO BREAK EVEN (DAYS)"]
["OUTPUT","ADDED MONTHLY NET PROFIT ($/MONTH)"]
["OUTPUT","ADDED ANNUAL NET PROFIT ($/MONTH)"]
["OUTPUT","RETURN ON INVESTMENT (MONTHS)"]
[]
[null,"* 1.4 is an Industry Average"]
[null,"NOTE: These are estimates and should be used for planning purposes only."]
["INPUT","SBA ESTIMATED INCREASE (%)"]
["OUTPUT","SBA REPORT - DAYS TO BREAK EVEN (DAYS)"]
["OUTPUT","SBA REPORT -  ADDED MONTHLY NET PROFIT ($)"]
["OUTPUT","SBA REPORT -  ADDED ANNUAL NET PROFIT ($)"]
["OUTPUT","SBA REPORT -  RETURN ON INVESTMENT (MONTHS)"]

{"sheet":"Sheet2","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"hidden":true}
[]
[null,null,3.9]
[null,null,6.67]
[null,null,10]
[null,null,12]
[null,null,16]