ࡱ> IK  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHLRoot Entry F|YpZkߪJWorkbookSummaryInformation(DocumentSummaryInformation8 ZO\pBenny A. Okiyama Ba==pq=8X@"1Calibri1Calibri1Calibri1Calibri1Arial1Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,6Calibri16Calibri16Calibri1>141<Calibri1?Calibri1*h6 Calibri Light1Calibri1 Calibri1Calibri1Calibri19Calibri1h Calibri1Calibri1Calibri"$"#,##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_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)                                                                       ff + ) + , *     P  P        `             a>    @ @   @ @  , (@ @   ,   @ @   (@ @   @ @   @ @   @ @     @ @  8@ @  (0@ @  , $@ @    @ @  , (!@ @  , $!@ @   (@ @  ,  , $!@ @  , $!a@ @  (8!@ @  #0@ @  #0@ @  #0!@ @  #0@ @  (0@ @  #0@ @  8""@ @   `@ @ 2 , h@ @ 2 , h!@ @ 2  `@ @ 3 , h@ @ 3 , h!@ @ 3 #0"@ @  #0"@ @  #0" @ @  ,( (* "-"??;_(@_)  }-}? (* "-"??}-}@ (* "-"??}-}A (* "-"??}-}B (* "-"??}-}C (* "-"??}-}D (* "-"??}-}E (* "-"??}-}F (* "-"??}-}G (* "-"??}-}H (* "-"??}-}I (* "-"??}-}J (* "-"??}-}K (* "-"??}-}L (* "-"??}-}M (* "-"??}-}N (* "-"??}-}O (* "-"??}-}P (* "-"??}-}Q (* "-"??}-}R (* "-"??}-}S (* "-"??}-}T (* "-"??}-}U (* "-"??}-}V (* "-"??}-}W (* "-"??}-}X (* "-"??}-}Y (* "-"??}-}Z (* "-"??}-}[ (* "-"??}-}\ (* "-"??}-}] (* "-"??}-}^ (* "-"??}A}_ (* "-"??P;_(@_) }A}` (* "-"??P;_(@_) }A}a (* "-"??P;_(@_) }A}b (* "-"??;_(@_) }A}c (* "-"??;_(@_) }A}d (* "-"??;_(@_) }-}e (* "-"??}-}f (* "-"??}-}g (* "-"??}-}h  (* "-"??}-}i (* "-"??}-}j (* "-"??}A}k (* "-"??;_(@_) }-}l (* "-"??}A}m (* "-"??;_(@_) }-}n (* "-"??}A}o (* "-"??;_(@_) }-}p (* "-"??}A}q (* "-"??;_(@_) }A}r (* "-"??;_(@_) }A}s (* "-"??;_(@_) }A}t (* "-"??;_(@_) }A}u (* "-"??P;_(@_) }A}v (* "-"??P;_(@_) }A}w (* "-"??P;_(@_) }A}x (* "-"??P;_(@_) }A}y (* "-"??P;_(@_) }A}z (* "-"??P;_(@_) }A}{ (* "-"??P;_(@_) }A}| (* "-"??P;_(@_) }A}} (* "-"??P;_(@_) }-}~ (* "-"??}A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??P;_(@_) }A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}A} (* "-"??;_(@_) }A} (* "-"??;_(@_) }-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"??}-} (* "-"?? 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L˭ % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  L % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23 % 60% - Accent3M( 60% - Accent3 23 % 60% - Accent4M, 60% - Accent4 23f % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23Ў % "Accent1AAccent1 Dr % #Accent2A!Accent2 }1 % $Accent3A%Accent3  % %Accent4A)Accent4  % &Accent5A-Accent5 [ % 'Accent6A1Accent6  pG %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0] -Comma 2.&Currency/. Currency [0]0Explanatory TextG5Explanatory Text % 1Good;Good  a%2 Heading 1G Heading 1 DTj%Dr3 Heading 2G Heading 2 DTj%?4 Heading 3G Heading 3 DTj%235 Heading 49 Heading 4 DTj% 6InputuInput ̙ ??v% 7 Linked CellK Linked Cell }% 8NeutralANeutral  W%3Normal % 9Normal 2 :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title DTj% >TotalMTotal %DrDr? Warning Text? Warning Text %XTableStyleMedium2PivotStyleLight16`iValue Calculator&_Mac1<Create!0 Macro1<!0 <5 A5 IMPROVEMENT CALCULATOR WORKSHEETMonth/Year Completed:Short Description:Manager:Schedule of cost elements0Average hours per month (based on calendar year)0Average weeks per month (based on calendar year)%Average Hourly wage for non-MPP staff!Average Hourly wage for MPP Staff"Time Calculation for NON-MPP StaffYSaving employee time creates capacity , or the option for reallocation of costs or duties NON-MPP StaffCurrent State: Hours/MonthFuture State: Hours/MonthEst. Hrs Saved/MoEstimated Hrs Saved/MonthEstimated Annual ValueTotal Hours for Non-MPP Staff Value/MonthValue Est. AnnualizedTime Calculation for MPP Staff MPP Staff)Material Calculations for Recurring CostsCurrent State: Costs per monthFuture State: Costs per monthEstimated Savings/MonthEstimated Annual SavingsCosts per month Annualized(Material Calculations for One-Time CostsCurrent State: CostsFuture State CostEstimated SavingsANNUAL SAVINGS SUMMARY Non-MPP StaffMaterial, RecurringMaterial, Non-RecurringTotal Annualized Savings Project Name:*NOTE: Only fill out colored cells below. M(One worksheet per Improvement. Add one copy of this tab to your final file)Division / Department:"Project Leader/ Green Belt (Lead):NPVgProvide how saved hours are being generated due to the process improvements implemented in the project.Example: Old process caused two processors to waste 5 hours a day (2.5 hours each), in looking up customer information. New process has reduced that to half the time, alittle over an hour (1.25 hours). 5 hours X 5 workdays X 4 weeks in a month = 100 hours current state ?Provide what and where the material costs are originating from.Year 1Year 2Year 3Year 4Year 5Savings:U VW/X eY*Z\cca  PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭V'> BHLrT6-O:h#CZqVbiIqĀD7 o߼9o/^?ef[Pr/IM/ⅉ~Caǹ+~Woϟ^:r7=a3`/' $P2SD]]CqON,ݐO$qX~F1`逇ʖ$=Beb+IeT6Cl<((1;v˯d`#=%^Kzo%R.G"EBm`Ե>X r}4(r졈G2tNĵH2=Bd8C0id#$c}Ęlq3DQvIRyL~B5+`+P\MJy;}̬NaWU]w9qfGcX1Egh3K,PU+ ;Wu\"RtLQ!J!Dy!_N9HZCd.u-:Vy  dMbP?_*+% &ffffff?'ffffff?(?)?MR Brother HL-L2380DW seriest  odXXLetter$ pX7 '''' ,@''''dArialdArialdAriald$Arial0' ENGLISHPRIVHL-L2380DW series?! 'elainDESKTOP-CUB8PT0d_##NOUSE##__DESKTOP-CUB8PT0"d333333?333333?&<3U} =} q} } U }  } }  } } 7 h  ,  8 8 8 8 8 D        t  , L   , , @ g@   , , t  @@ @(@@@@@ X& Y Y Y) Y* Z  B ~ ~~~ BA@ ~ ~~~ B{@ ~ ~~~ CI@ ~ ~~~ CY@DDDE k'e G HHHHHIf K L , gL ^ \ N N   -  ]bY@_I@!I@ DD" [!O@ DD !O@ DD !@ DDL@) D  [QL@ D RL@ D $S GHHHHHI ,  ^ \ N N   ]b$@_@!@ DD" [!O@@ DD!O@ DD!r@ DD @* D  [Qp@ D Rh@ D $F GHHHHHIBf X*0&&&&&&****.L*o|X~o| L ! ", #, $h%, &, ', (h) * + ,, -0., /t 0 t 1 2 3 4 5 , 6 ,  M N N     r. sssssssst !J!cL@`@!!@ D!D!!!!L@+ D"D"!uvvvvvvvvw "P"RA! D! "RL@" D! $"xyyyyyyyyz#xyyyyyyyyz$F $G $HHI$xyyyyyyyyz%M %N %N % %%{||||||||} &P&dY@a4@!&T@, D&D& &T (!( )A")UL@D *A*U @-D +A#+UL@!D! ,A$,VT@"D& -W%#-hA2 %),-T /+/0o 0q4 1i/1pAD- 2i02OA3D- 3i13OA4D- 4i24OA5D- 5i35lA1D- 6j+'6m8P!A& %15B 6 n2|F\W----?-----><PRǠ666"$&&//((  !"!"%%    !%  7ggD  Oh+'0@Hh Benny Anthony OkiyamaBenny Anthony OkiyamaMicrosoft Excel@ɏ+@ؑkߪ ՜.+,0 PXd lt|  Value Calculator  WorksheetsCompObjl F Microsoft Excel 2003 WorksheetBiff8Excel.Sheet.89q