{"id":3287,"date":"2026-09-22T01:56:17","date_gmt":"2026-09-22T01:56:17","guid":{"rendered":"https:\/\/cenwanpack.com\/?page_id=3287"},"modified":"2026-09-22T01:58:04","modified_gmt":"2026-09-22T01:58:04","slug":"tail-end-payback-worksheet","status":"publish","type":"page","link":"https:\/\/cenwanpack.com\/pt\/automatic-packaging-line\/carton-counting-stacking-strapping-machine\/tail-end-payback-worksheet\/","title":{"rendered":"Planilha de retorno final"},"content":{"rendered":"<div class=\"wp-block-stackable-columns alignfull stk-block-columns stk-block stk-35bf853\" data-block-id=\"35bf853\"><div class=\"stk-row stk-inner-blocks stk-block-content stk-content-align stk-35bf853-column alignfull\">\n<div class=\"wp-block-stackable-column stk-block-column stk-column stk-block stk-1725de4\" data-v=\"4\" data-block-id=\"1725de4\"><style>.stk-1725de4-container{margin-top:30px !important;margin-right:30px !important;margin-bottom:30px !important;margin-left:30px !important;}<\/style><div class=\"stk-column-wrapper stk-block-column__content stk-container stk-1725de4-container stk--no-background stk--no-padding\"><div class=\"has-text-align-center stk-block-content stk-inner-blocks stk-1725de4-inner-blocks\">\n<h1>Calculadora de retorno de automa\u00e7\u00e3o final<br><\/h1>\n<\/div><\/div><\/div>\n<\/div><\/div>\n\n\n\n<div class=\"wp-block-stackable-columns alignfull stk-block-columns stk-block stk-2e2c9ef\" data-block-id=\"2e2c9ef\"><div class=\"stk-row stk-inner-blocks stk-block-content stk-content-align stk-2e2c9ef-column alignfull\">\n<div class=\"wp-block-stackable-column stk-block-column stk-column stk-block stk-f03c370\" data-v=\"4\" data-block-id=\"f03c370\"><div class=\"stk-column-wrapper stk-block-column__content stk-container stk-f03c370-container stk--no-background stk--no-padding\"><div class=\"has-text-align-center stk-block-content stk-inner-blocks stk-f03c370-inner-blocks\"><div class=\"ct-breadcrumbs\" data-source=\"rankmath\" ><nav aria-label=\"p\u00e3o ralado\" class=\"rank-math-breadcrumb\"><p><span class=\"last\">Casa<\/span><\/p><\/nav><\/div><\/div><\/div><\/div>\n<\/div><\/div>\n\n\n\n<div class=\"wp-block-stackable-columns alignfull stk-block-columns stk-block stk-a82c2f2\" data-block-id=\"a82c2f2\"><div class=\"stk-row stk-inner-blocks stk-block-content stk-content-align stk-a82c2f2-column alignfull\">\n<div class=\"wp-block-stackable-column stk-block-column stk-column stk-block stk-6ecf997\" data-v=\"4\" data-block-id=\"6ecf997\"><div class=\"stk-column-wrapper stk-block-column__content stk-container stk-6ecf997-container stk--no-background stk--no-padding\"><div class=\"stk-block-content stk-inner-blocks stk-6ecf997-inner-blocks\">\n<!DOCTYPE html>\n<html lang=\"en\">\n<head>\n<meta charset=\"utf-8\">\n<meta name=\"viewport\" content=\"width=device-width, initial-scale=1\">\n<title>Planilha de retorno final | Cenwan<\/title>\n<\/head>\n<body>\n\n<section id=\"bx-tail-payback-v1\">\n<style>\n\/* \n  \u4f01\u4e1a\u7ea7 B2B \u9ad8\u7ea7\u5b9a\u5236\u6837\u5f0f \n  \u9632 FlyingPress \u6c61\u67d3\u9694\u79bb\u547d\u540d\u7a7a\u95f4\n*\/\n#bx-tail-payback-v1 { \n    \/* \u6838\u5fc3\u8272\u5f69\u53d8\u91cf *\/\n    --p: #E31818; \/* \u6c89\u7a33\u7684\u5de5\u4e1a\u7ea2 *\/\n    --p-hover: #C51212;\n    --navy: #0B1C2E; \/* \u96c6\u56e2\u9ad8\u7ea7\u84dd *\/\n    --navy-light: #152B43;\n    --ink: #1F2937;\n    --soft: #4B5563;\n    --line: #E5E7EB;\n    --bg-bleed: #F4F6F8;\n    --white: #FFFFFF;\n    \n    \/* \u57fa\u7840\u8bbe\u5b9a\uff1a\u5168\u5c4f\u8d2f\u7a7f *\/\n    width: 100%;\n    background-color: var(--bg-bleed);\n    \/* \u589e\u52a0\u7ec6\u5fae\u7684\u5de5\u4e1a\u98ce\u7f51\u683c\u80cc\u666f\u7eb9\u7406\uff0c\u63d0\u5347\u56fe\u5c42\u8d28\u611f *\/\n    background-image: linear-gradient(var(--line) 1px, transparent 1px), linear-gradient(90deg, var(--line) 1px, transparent 1px);\n    background-size: 40px 40px;\n    background-position: center top;\n    \n    padding: 70px 0; \/* \u6ee1\u8db3 30px-70px padding \u9700\u6c42 *\/\n    font-family: 'Segoe UI', Roboto, Helvetica, Arial, sans-serif;\n    color: var(--ink);\n    box-sizing: border-box;\n}\n\n#bx-tail-payback-v1 * { box-sizing: border-box; }\n\n\/* \u5f39\u6027\u951a\u5b9a\u5185\u5bb9\u533a *\/\n#bx-tail-payback-v1 .bx-container {\n    max-width: 1600px !important;\n    margin: 0 auto;\n    padding: 0 40px;\n    position: relative;\n    z-index: 2;\n}\n\n\/* --- \u6392\u7248\u4e0e\u6807\u9898 SEO \u7ed3\u6784 --- *\/\n#bx-tail-payback-v1 .bx-header {\n    text-align: left;\n    margin-bottom: 40px;\n    max-width: 900px;\n}\n\n#bx-tail-payback-v1 h2 {\n    font-size: clamp(2rem, 3vw, 2.5rem) !important;\n    font-weight: 800 !important;\n    color: var(--navy) !important;\n    line-height: 1.1 !important;\n    margin: 0 0 16px !important;\n    letter-spacing: -0.5px;\n}\n\n#bx-tail-payback-v1 h3 {\n    font-size: 1.25rem !important;\n    font-weight: 700 !important;\n    color: inherit !important;\n    margin: 0 0 24px !important;\n    display: flex;\n    align-items: center;\n    gap: 12px;\n}\n\n\/* H3 \u6807\u9898\u9ad8\u7ea7\u88c5\u9970\u56fe\u5c42\uff1a\u5de5\u4e1a\u65b9\u5757 *\/\n#bx-tail-payback-v1 h3::before {\n    content: \"\";\n    display: block;\n    width: 6px;\n    height: 18px;\n    background: var(--p);\n    border-radius: 2px;\n}\n\n#bx-tail-payback-v1 h4 {\n    font-size: 1.1rem !important;\n    font-weight: 600 !important;\n    color: var(--white) !important;\n    margin: 0 0 12px !important;\n}\n\n#bx-tail-payback-v1 .bx-lede { \n    font-size: 1.1rem;\n    color: var(--soft); \n    line-height: 1.6;\n    margin: 0; \n}\n\n\/* --- \u7f51\u683c\u5e03\u5c40 (3\u5217\u9971\u6ee1\u8bbe\u8ba1\uff0c\u53bb\u9664\u5927\u91cf\u7559\u767d) --- *\/\n#bx-tail-payback-v1 .bx-grid { \n    display: grid; \n    grid-template-columns: 1fr 1fr 1.3fr; \/* \u53f3\u4fa7\u7ed3\u679c\u9762\u677f\u7565\u5bbd *\/\n    gap: 24px; \n    align-items: stretch;\n}\n\n\/* \u8f93\u5165\u5361\u7247 (\u5de6\u4fa7\u4e24\u5217) *\/\n#bx-tail-payback-v1 .bx-card { \n    background: var(--white); \n    border: 1px solid rgba(229, 231, 235, 0.8); \n    border-radius: 8px; \n    padding: 32px; \n    box-shadow: 0 4px 20px rgba(0,0,0,0.03), 0 1px 3px rgba(0,0,0,0.02);\n    position: relative;\n    overflow: hidden;\n}\n\n\/* \u5361\u7247\u9876\u90e8\u88c5\u9970\u7ebf *\/\n#bx-tail-payback-v1 .bx-card::before {\n    content: \"\";\n    position: absolute;\n    top: 0; left: 0; right: 0;\n    height: 3px;\n    background: linear-gradient(90deg, var(--p) 0%, transparent 100%);\n    opacity: 0.8;\n}\n\n\/* \u8868\u5355\u5143\u7d20 *\/\n#bx-tail-payback-v1 .bx-field { margin: 0 0 20px; }\n#bx-tail-payback-v1 .bx-field label { \n    display: block; \n    font-weight: 600; \n    font-size: 0.95rem; \n    color: var(--navy);\n    margin: 0 0 8px; \n}\n#bx-tail-payback-v1 .bx-field input { \n    width: 100%; \n    height: 48px !important; \n    padding: 10px 16px;\n    border: 1px solid var(--line); \n    border-radius: 6px; \n    font: inherit; \n    font-size: 1rem;\n    color: var(--ink); \n    background: #F9FAFB; \n    transition: all 0.2s ease;\n}\n#bx-tail-payback-v1 .bx-field input:focus {\n    outline: none;\n    border-color: var(--navy);\n    background: var(--white);\n    box-shadow: 0 0 0 3px rgba(11, 28, 46, 0.1);\n}\n#bx-tail-payback-v1 .bx-hint { color: #6B7280; font-size: 0.85rem; margin: 6px 0 0; line-height: 1.4; }\n\n\/* \u6309\u94ae\u8bbe\u8ba1 *\/\n#bx-tail-payback-v1 .bx-btn-group {\n    margin-top: 30px;\n    padding-top: 24px;\n    border-top: 1px dashed var(--line);\n}\n#bx-tail-payback-v1 .bx-btn { \n    display: inline-flex; \n    align-items: center;\n    justify-content: center;\n    background: var(--p); \n    color: var(--white); \n    border: none; \n    border-radius: 6px;\n    padding: 14px 28px; \n    font-size: 1rem;\n    font-weight: 700; \n    cursor: pointer; \n    text-decoration: none; \n    transition: all 0.3s ease;\n    width: 100%;\n    box-shadow: 0 4px 12px rgba(227, 24, 24, 0.25);\n}\n#bx-tail-payback-v1 .bx-btn:hover { \n    background: var(--p-hover); \n    transform: translateY(-2px);\n    box-shadow: 0 6px 16px rgba(227, 24, 24, 0.35);\n}\n\n\/* --- \u7ed3\u679c\u8f93\u51fa\u9762\u677f (\u53f3\u4fa7\u6df1\u8272\u9ad8\u7ea7\u533a\u5757) --- *\/\n#bx-tail-payback-v1 .bx-panel-dark {\n    background: var(--navy);\n    border-radius: 8px;\n    padding: 32px;\n    color: var(--white);\n    box-shadow: 0 10px 30px rgba(11, 28, 46, 0.15);\n    display: flex;\n    flex-direction: column;\n    position: relative;\n    overflow: hidden;\n}\n\n\/* \u9762\u677f\u80cc\u666f\u4fee\u9970\u56fe\u5c42 *\/\n#bx-tail-payback-v1 .bx-panel-dark::after {\n    content: \"\";\n    position: absolute;\n    bottom: -50px;\n    right: -50px;\n    width: 200px;\n    height: 200px;\n    background: radial-gradient(circle, rgba(255,255,255,0.05) 0%, transparent 70%);\n    pointer-events: none;\n}\n\n#bx-tail-payback-v1 .bx-panel-dark h3 {\n    color: var(--white) !important;\n    border-bottom: 1px solid rgba(255,255,255,0.1);\n    padding-bottom: 16px;\n}\n#bx-tail-payback-v1 .bx-panel-dark h3::before { background: var(--white); }\n\n\/* \u8f93\u51fa\u8868\u683c\u6837\u5f0f\u91cd\u6784 *\/\n#bx-tail-payback-v1 .bx-out { flex-grow: 1; }\n#bx-tail-payback-v1 .bx-out table { \n    width: 100%; \n    border-collapse: collapse; \n    font-size: 1rem; \n    margin: 0 0 24px 0; \n}\n#bx-tail-payback-v1 .bx-out th { \n    background: var(--navy-light); \n    color: var(--white); \n    text-align: left; \n    padding: 12px 16px;\n    font-size: 0.9rem;\n    text-transform: uppercase;\n    letter-spacing: 0.5px;\n    border-radius: 4px 4px 0 0;\n}\n#bx-tail-payback-v1 .bx-out td { \n    padding: 16px; \n    border-bottom: 1px solid rgba(255,255,255,0.1); \n    vertical-align: middle;\n}\n#bx-tail-payback-v1 .bx-out td:last-child {\n    font-weight: 700;\n    font-size: 1.1rem;\n    color: #38BDF8; \/* \u7ed3\u679c\u6570\u636e\u9ad8\u4eae\u9752\u8272 *\/\n    text-align: right;\n}\n#bx-tail-payback-v1 .bx-msg { \n    margin: 0 0 20px 0; \n    padding: 14px 16px; \n    border-left: 4px solid var(--p); \n    background: rgba(227, 24, 24, 0.1); \n    font-size: 0.95rem;\n    line-height: 1.5;\n}\n#bx-tail-payback-v1 .bx-empty-state {\n    padding: 40px 20px;\n    text-align: center;\n    color: rgba(255,255,255,0.6);\n    background: var(--navy-light);\n    border-radius: 6px;\n    border: 1px dashed rgba(255,255,255,0.2);\n}\n\n\/* CTA \u533a\u57df *\/\n#bx-tail-payback-v1 .bx-cta-block {\n    margin-top: auto;\n    background: var(--navy-light);\n    padding: 24px;\n    border-radius: 6px;\n}\n#bx-tail-payback-v1 .bx-cta { \n    display: flex; \n    flex-direction: column; \n    gap: 12px; \n}\n#bx-tail-payback-v1 .bx-cta .bx-btn-ghost { \n    background: transparent; \n    color: var(--white); \n    border: 1px solid rgba(255,255,255,0.3); \n    box-shadow: none;\n}\n#bx-tail-payback-v1 .bx-cta .bx-btn-ghost:hover { \n    background: rgba(255,255,255,0.1);\n    border-color: var(--white);\n}\n\n\/* \u5e95\u90e8\u5907\u6ce8 *\/\n#bx-tail-payback-v1 .bx-note { \n    color: var(--soft); \n    font-size: 0.85rem; \n    margin: 30px 0 0; \n    line-height: 1.6;\n    text-align: center;\n    max-width: 1200px;\n    margin-left: auto;\n    margin-right: auto;\n}\n\n\/* \u54cd\u5e94\u5f0f\u8c03\u6574 *\/\n@media (max-width: 1100px) {\n    #bx-tail-payback-v1 .bx-grid { grid-template-columns: 1fr 1fr; }\n    #bx-tail-payback-v1 .bx-panel-dark { grid-column: span 2; }\n}\n@media (max-width:690px) {\n    #bx-tail-payback-v1 .bx-grid { grid-template-columns: 1fr; }\n    #bx-tail-payback-v1 .bx-panel-dark { grid-column: span 1; }\n    #bx-tail-payback-v1 { padding: 40px 0; }\n    #bx-tail-payback-v1 .bx-container { padding: 0 20px; }\n}\n<\/style>\n\n<div class=\"bx-container\">\n    <header class=\"bx-header\">\n        <h2>Calculadora de retorno de automa\u00e7\u00e3o final<\/h2>\n        <p class=\"bx-lede\">Executar o ROI e per\u00edodo de retorno de automatizar a contagem, empilhamento e cintagem em sua pasta colador entrega fim Digite seu pr\u00f3prio n\u00famero de funcion\u00e1rios, sal\u00e1rios, e entregue pre\u00e7o abaixo.<\/p>\n    <\/header>\n\n    <div class=\"bx-grid\">\n        <!-- \u6a21\u5757 1: \u4eba\u529b\u6307\u6807 -->\n        <div class=\"bx-card\">\n            <h3>Pessoal final de entrega<\/h3>\n            <div class=\"bx-field\">\n                <label for=\"bxp-before\">N\u00famero de funcion\u00e1rios do turno atual (contagem\/empilhamento\/desencaixe)<\/label>\n                <input id=\"bxp-before\" type=\"number\" min=\"0\" step=\"1\" placeholder=\"por exemplo, tripula\u00e7\u00e3o total hoje\">\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-after\">N\u00famero de funcion\u00e1rios de turnos proposto (p\u00f3s-automa\u00e7\u00e3o)<\/label>\n                <input id=\"bxp-after\" type=\"number\" min=\"0\" step=\"1\" placeholder=\"por exemplo, pessoal mantido\">\n                <p class=\"bx-hint\">Algu\u00e9m ainda move feixes amarrados para o palete, a menos que um paletizador seja adicionado.<\/p>\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-shifts\">Turnos por dia<\/label>\n                <input id=\"bxp-shifts\" type=\"number\" min=\"0\" step=\"1\" value=\"2\">\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-hours\">Horas por turno<\/label>\n                <input id=\"bxp-hours\" type=\"number\" min=\"0\" step=\"0.5\" value=\"8\">\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-days\">Dias \u00fateis por ano<\/label>\n                <input id=\"bxp-days\" type=\"number\" min=\"0\" step=\"1\" value=\"250\">\n            <\/div>\n        <\/div>\n\n        <!-- \u6a21\u5757 2: \u6210\u672c\u6295\u5165 -->\n        <div class=\"bx-card\">\n            <h3>Custos de investimento e funcionamento<\/h3>\n            <div class=\"bx-field\">\n                <label for=\"bxp-rate\">Custo de m\u00e3o de obra carregada por pessoa-hora<\/label>\n                <input id=\"bxp-rate\" type=\"number\" min=\"0\" step=\"0.5\" placeholder=\"Da sua folha de pagamento\">\n                <p class=\"bx-hint\">Sal\u00e1rio mais benef\u00edcios e impostos sobre a folha de pagamento, na sua moeda local.<\/p>\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-running\">Adicionado custo operacional anual<\/label>\n                <input id=\"bxp-running\" type=\"number\" min=\"0\" step=\"100\" placeholder=\"0 se desconhecido\">\n                <p class=\"bx-hint\">pulseira PP, pot\u00eancia e manuten\u00e7\u00e3o Digite 0 para deix\u00e1-lo de fora.<\/p>\n            <\/div>\n            <div class=\"bx-field\">\n                <label for=\"bxp-cost\">Custo entregue da m\u00e1quina<\/label>\n                <input id=\"bxp-cost\" type=\"number\" min=\"0\" step=\"1000\" placeholder=\"Da sua cota\u00e7\u00e3o\">\n                <p class=\"bx-hint\">Cota\u00e7\u00e3o mais frete, taxas e instala\u00e7\u00e3o.<\/p>\n            <\/div>\n            \n            <div class=\"bx-btn-group\">\n                <button type=\"button\" class=\"bx-btn\" id=\"bxp-run\">Calcule meu retorno de ROI<\/button>\n            <\/div>\n        <\/div>\n\n        <!-- \u6a21\u5757 3: \u8f93\u51fa\u7ed3\u679c\u9762\u677f (\u6df1\u8272\u9ad8\u5bf9\u6bd4\u5ea6) -->\n        <div class=\"bx-panel-dark\">\n            <h3>C\u00e1lculo Resultados<\/h3>\n            <div class=\"bx-out\" id=\"bxp-out\" aria-live=\"polite\">\n                <div class=\"bx-empty-state\">\n                    Insira os dados da sua linha \u00e0 esquerda e clique em calcular para gerar seu relat\u00f3rio de ROI personalizado.\n                <\/div>\n            <\/div>\n\n            <div class=\"bx-cta-block\">\n                <h4>Pronto para uma configura\u00e7\u00e3o precisa?<\/h4>\n                <div class=\"bx-cta\">\n                    <a class=\"bx-btn\" href=\"#ct-popup-788\">Solicite cota\u00e7\u00e3o de custo entregue<\/a>\n                    <a class=\"bx-btn bx-btn-ghost\" href=\"https:\/\/cenwanpack.com\/pt\/automatic-packaging-line\/carton-counting-stacking-strapping-machine\/#pricing-leadtime\">Veja os drivers de pre\u00e7o e os prazos de entrega<\/a>\n                <\/div>\n            <\/div>\n        <\/div>\n    <\/div>\n\n    <footer class=\"bx-footer\">\n        <p class=\"bx-note\">Modelo de C\u00e1lculo: Compensa\u00e7\u00e3o anual do custo do trabalho = (Contabilidade atual - Contabilidade proposta) \u00d7 Mudan\u00e7as \u00d7 Horas \u00d7 Dias \u00d7 Custo hor\u00e1rio carregado. Poupan\u00e7a anual l\u00edquida = Custo do trabalho deslocado - Custo de funcionamento adicionado. Meses de retorno = Custo entregue (economia anual l\u00edquida 12).Nota: Esta planilha n\u00e3o leva em conta a redu\u00e7\u00e3o do tempo de inatividade, mitiga\u00e7\u00e3o de sucata ou financiamento de capital.<\/p>\n    <\/footer>\n<\/div>\n\n<script data-tool-core=\"1\">\n\/* Pure calculation core: no document\/window access. Closures only (no `this`). *\/\nglobalThis.__TOOL_CORE__ = (function () {\n  function num(x) { return (typeof x === \"string\" && x.trim() === \"\") ? NaN : Number(x); }\n  function positive(x) { var n = num(x); return isFinite(n) && n > 0 ? n : null; }\n  function nonNegative(x) { var n = num(x); return isFinite(n) && n >= 0 ? n : null; }\n  function annualLaborMoved(peopleBefore, peopleAfter, shiftsPerDay, hoursPerShift, daysPerYear, hourlyCost) {\n    var b = nonNegative(peopleBefore), a = nonNegative(peopleAfter);\n    var s = positive(shiftsPerDay), h = positive(hoursPerShift), d = positive(daysPerYear), r = positive(hourlyCost);\n    if (b === null || a === null || s === null || h === null || d === null || r === null) return null;\n    if (a > b || s * h > 24 || d > 366) return null;\n    var v = Math.round((b - a) * s * h * d * r);\n    return isFinite(v) ? v : null;\n  }\n  function netAnnualSaving(laborMoved, runningCost) {\n    var l = nonNegative(laborMoved), c = nonNegative(runningCost);\n    if (l === null || c === null) return null;\n    return Math.round(l - c);\n  }\n  function paybackMonths(deliveredCost, netAnnual) {\n    var k = positive(deliveredCost), n = num(netAnnual);\n    if (k === null || !isFinite(n) || n <= 0) return null;\n    var m = Math.round(k \/ (n \/ 12) * 10) \/ 10;\n    return isFinite(m) ? m : null;\n  }\n  return { annualLaborMoved: annualLaborMoved, netAnnualSaving: netAnnualSaving, paybackMonths: paybackMonths };\n})();\n<\/script>\n\n<script>\n(function () {\n  var root = document.getElementById(\"bx-tail-payback-v1\");\n  var core = globalThis.__TOOL_CORE__;\n  function $(id) { return root.querySelector(\"#\" + id); }\n  function row(k, v) { return \"<tr><td>\" + k + \"<\/td><td>\" + v + \"<\/td><\/tr>\"; }\n  function fmt(n) { return Number(n).toLocaleString(\"en-US\"); }\n  function run() {\n    var out = $(\"bxp-out\");\n    var labor = core.annualLaborMoved($(\"bxp-before\").value, $(\"bxp-after\").value, $(\"bxp-shifts\").value,\n      $(\"bxp-hours\").value, $(\"bxp-days\").value, $(\"bxp-rate\").value);\n    \n    if (labor === null) {\n      out.innerHTML = '<div class=\"bx-msg\">Check the people, shift and cost fields: use positive numbers, keep people kept at or below people today, and keep shifts \u00d7 hours within 24.<\/div>';\n      return;\n    }\n    \n    var running = String($(\"bxp-running\").value).trim() === \"\" ? 0 : $(\"bxp-running\").value;\n    var net = core.netAnnualSaving(labor, running);\n    \n    if (net === null) {\n      out.innerHTML = '<div class=\"bx-msg\">Enter the added running cost as 0 or a positive number.<\/div>';\n      return;\n    }\n    \n    var months = core.paybackMonths($(\"bxp-cost\").value, net);\n    var html = \"<table><thead><tr><th>Metric Item<\/th><th>Calculated Figure<\/th><\/tr><\/thead><tbody>\";\n    \n    html += row(\"Annual Labor Cost Offset\", fmt(labor));\n    html += row(\"Net Annual Saving\", fmt(net));\n    html += row(\"Estimated Payback\", months === null ? \"N\/A (Review inputs)\" : months + \" Months\");\n    html += \"<\/tbody><\/table>\";\n    \n    if (months === null) {\n      html += '<div class=\"bx-msg\">With these inputs the saving does not cover the running cost, or the delivered cost is missing. Reach out to us for a custom line configuration quotation.<\/div>';\n    }\n    \n    out.innerHTML = html;\n  }\n  $(\"bxp-run\").addEventListener(\"click\", run);\n})();\n<\/script>\n<\/section>\n\n<\/body>\n<\/html>\n<\/div><\/div><\/div>\n<\/div><\/div>","protected":false},"excerpt":{"rendered":"<p>Tail-End Payback Worksheet | Cenwan Tail-End Automation Payback Calculator Work out the ROI and payback period of automating counting, stacking and strapping at your folder gluer delivery end. Enter your own headcount, wages, and delivered price below. Delivery End Personnel Current shift headcount (Counting\/Stacking\/Strapping) Proposed shift headcount (Post-automation) Someone still moves strapped bundles to the [&hellip;]<\/p>\n","protected":false},"author":3,"featured_media":0,"parent":3271,"menu_order":0,"comment_status":"closed","ping_status":"closed","template":"","meta":{"_gspb_post_css":"","footnotes":""},"class_list":["post-3287","page","type-page","status-publish","hentry"],"blocksy_meta":{"styles_descriptor":{"styles":{"desktop":"","tablet":"","mobile":""},"google_fonts":[],"version":8}},"_links":{"self":[{"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/pages\/3287","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/users\/3"}],"replies":[{"embeddable":true,"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/comments?post=3287"}],"version-history":[{"count":3,"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/pages\/3287\/revisions"}],"predecessor-version":[{"id":3291,"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/pages\/3287\/revisions\/3291"}],"up":[{"embeddable":true,"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/pages\/3271"}],"wp:attachment":[{"href":"https:\/\/cenwanpack.com\/pt\/wp-json\/wp\/v2\/media?parent=3287"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}