{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["TCO Calculator","TCO Chart"],"not_rendered":{"charts":1,"external_links":1,"defined_names":1},"unopened":[{"sheet":"TCO Chart","index":1,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TCO Calculator","index":0,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[0,0,0,4],[1,0,2,4],[3,0,8,0],[9,0,9,4],[10,0,25,0],[10,1,10,3],[10,4,25,4],[11,3,12,3],[26,0,26,4],[27,0,39,0],[27,1,27,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4]],"flags":["formulas_cached_only"]}
["Total Cost of Ownership Calculator"]
["Gray cells are calculated for you. You do not need to enter anything into them."]
[]
[null,"Cost per year","CRT monitor","LCD monitor","LCD monitor savings"]
[null,"Purchase cost ",{"v":17.5875,"d":"17.59"},{"v":39.083333333333336,"d":"39.08"},{"v":-21.495833333333337,"d":"(21.50)"}]
[null,"Cost of power",{"v":5.33375162775,"d":"5.33"},{"v":2.5262383726125,"d":"2.53"},{"v":2.8075132551374997,"d":"2.81"}]
[null,"Cost of space",{"v":1184.38,"d":"1,184.38"},{"v":312.5447222222223,"d":"312.54"},{"v":871.8352777777778,"d":"871.84"}]
[null,"Visual task time",{"v":6260.833425000002,"d":"$6,260.83"},{"v":5378.625078750001,"d":"$5,378.63"},{"v":882.2083462500004,"d":"$882.21"}]
[null,"Total",{"v":7450.5471766277515,"d":"$7,450.55"},{"v":5693.696039344836,"d":"$5,693.70"},{"v":1756.8511372829157,"d":"$1,756.85"}]
[]
[null,"Assumptions"]
[{"$nulls":3},"Unit of measurement"]
[null,"Product 1 [CRT monitor]"]
[null,"Purchase price",150,"Dollars"]
[null,"Power consumption",100,"Watts per hour"]
[null,"Standby power",8,"Watts"]
[null,"Width",16,"Inches"]
[null,"Depth",18,"Inches"]
[null,"Life expectancy",20000,"Hours"]
[null,"Product 2 [LCD monitor]"]
[null,"Purchase price",500,"Dollars"]
[null,"Power consumption",47,"Watts per hour"]
[null,"Standby power",5,"Watts"]
[null,"Width",19,"Inches"]
[null,"Depth",4,"Inches"]
[null,"Life expectancy",30000,"Hours"]
[]
[null,"Indirect costs"]
[null,"Cost ",null,"Unit of measurement"]
[null,"Normal annual office hours",{"v":2345,"d":"2,345"},"Hours per year"]
[null,"Average employment cost",14.71,"Dollars per hour"]
[null,"Time spent using computer",{"v":0.33,"d":"33%"},"Percentage of working week"]
[null,"Time spent visual searching",{"v":0.15,"d":"15%"},"Percentage of computer use"]
[null,"Speed increase in visual tasks",{"v":0.25,"d":"25%"},"Percent by which speed is increased"]
[null,"Reading time",{"v":0.4,"d":"40%"},"Percentage of computer use"]
[null,"Speed increase in reading",{"v":0.1,"d":"10%"},"Percent by which speed is increased"]
[null,"Cost of electricity",6.63," Cents per 100 KW per hour"]
[null,"Average office cost ",592.19,"Dollars per sq. ft per year"]
[null,"% left on with power saving",{"v":0.1,"d":"10%"},"Percentage of computers"]
[null,"% left on without power saving",{"v":0.05,"d":"5%"},"Percentage of computers"]