"It's A Wrap" Machine Calculator (v2.1)

	A	B	F	G	I	J	L
1
2	Enter your restaurant data below
3
4
5		Your servers' hourly wage		Daily number of silverware wraps, per restaurant*			Number of restaurants in your enterprise
6		$8.98		250			1
7		$8.98		250			1
8	* Assumes manually wrapping at a rate of 80 sets of silverware per hour.
9	Operating Cost Comparison
10
11		Annual operating cost (per restaurant) when MANUALLY wrapping			Annual operating cost (per restaurant) when MACHINE wrapping
12
13		$10,240			$867
14		$10,240			$867
15
16	10-year savings when "It's A Wrap" is purchased
17
18		Per Restaurant **	Per Enterprise **			Payback (mos.)
19		$70,732	$70,732			29.45
20	** Includes the purchase price ($23,000) for the "It's A Wrap" machine(s).
21
22	10-year savings when "It's A Wrap" is leased
23
24		Per Restaurant***	Per Enterprise ***			Instant Savings per Year
25		$65,232	$65,232			$3,673
26
27	*** Includes the 60-month lease payment ($475/mo) for the "It's A Wrap" machine(s).
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100