Inputs
Adjust the assumptions for your operation.Start with Volume — every other tab is pre-filled with sensible defaults.
Enter your monthly core volume and the mix across A-, B- and C-grade cores (shares should sum to 100%).
Your monthly throughput.
%
%
%
A + B + C currently = 100%
Per-grade breakdown
Additional remanufacturing revenue per month
£29,081
| Grade | Cores | Recovered | Revenue |
|---|---|---|---|
| A | 750 | 5 | £1,485 |
| B | 1,000 | 36 | £9,900 |
| C | 750 | 64 | £17,696 |
| Total | 2,500 | 106 | £29,081 |
Revenue = recovered units × average selling price. Labour savings are shown separately in the ROI Summary. Recovered units scale with the seized-fastener rate, which is highest on lower-grade cores.
ROI Summary
Per month, all grades combined.
Additional remanufacturing revenue per month£29,081
Labour cost saved per month£11,250
Total monthly benefit (revenue + labour savings)£40,331
Net benefit per month£37,594
Payback
3.6 months
5 Year ROI Multiple
13.7×
Share these results
Send this exact scenario to a colleague or customer.