EBR Return on Investment
$
	Purchase Price	300,000		Loaded Operator Cost		50,000
	Shifts	3		Film/Materials per Roll		10
	Uptime	95%		Annual Service Contract		60,000
	Hours Per Roll	1.25		Depreciation Years		6
	Value Per Roll	100		Tax Rate		35%
	Yield	90%		Discount Rate		12%
		0	1	2	3	4	5	6	Remarks
	Purchase	300,000
	Hours		6,000	6,000	6,000	6,000	6,000	6,000
	Uptime		95%	95%	95%	95%	95%	95%
	Up Hours		5,700	5,700	5,700	5,700	5,700	5,700
	Rolls Per Hour		0.80	0.80	0.80	0.80	0.80	0.80
	Rolls Produced		4,560	4,560	4,560	4,560	4,560	4,560
	Yield		90%	90%	90%	90%	90%	90%
	Rolls Produced		4,104	4,104	4,104	4,104	4,104	4,104
	Price Per Roll		100.00	100.00	100.00	100.00	100.00	100.00
	Revenue		410,400	410,400	410,400	410,400	410,400	410,400
	Operator		75,000	75,000	75,000	75,000	75,000	75,000	2 machines per Operator
	Film/Materials		41,040	41,040	41,040	41,040	41,040	41,040
	Service		60,000	60,000	60,000	60,000	60,000	60,000
	Depreciation		50,000	50,000	50,000	50,000	50,000	50,000
	Gross Profit		184,360	184,360	184,360	184,360	184,360	184,360
	Tax		64,526	64,526	64,526	64,526	64,526	64,526
	Depreciation		50,000	50,000	50,000	50,000	50,000	50,000
	Cash Flow		169,834	169,834	169,834	169,834	169,834	169,834
	Discounted		151,638	135,391	120,884	107,933	96,368	86,043
	PV	698,257
	NPV	398,257
	ROI	52%