# B&C Technologies PF-3 Savings Calculator

1. Employees sorting/folding: | |
---|---|

2. Employees pay per hour: | |

3. Hours per week spent folding: | |

4. Weeks per year working: | |

5. PF-3 Cost (list price): | |

6. PF-3 Operator pay per hour: | |

7. Hours per week operating PF-3: | |

8. Weeks per year PF-3 is working: | |

Current Total Direct Labor: Number of employees * pay rate * hours per week * weeks per year | |

PF-3 direct labor cost: PF operator pay rate * hours per week * weeks per year | |

Year 1 cost (PF-3 + Labor): Yearly operator labor cost plus machine cost | |

Year 2 cost (Labor): Year 1 labor cost plus a 3% increase | |

Year 3 cost (Labor): Year 2 labor cost plus a 3% increase | |

Year 4 cost (Labor): Year 3 labor cost plus a 3% increase | |

Year 5 cost (Labor): Year 4 labor cost plus a 3% increase | |

Year 1 Savings: The difference between Year 1 cost and the current total direct labor cost | |

Year 2 Savings: The difference between Year 2 cost and the current total direct labor cost | |

Year 3 Savings: The difference between Year 3 cost and the current total direct labor cost | |

Year 4 Savings: The difference between Year 4 cost and the current total direct labor cost | |

Year 5 Savings: The difference between Year 5 cost and the current total direct labor cost | |

Total 5 year savings: The sum of Year 1 through Year 5 Savings | |