Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Woodwork Model

Created By
Created On

Parameters
Requirements per bookshelf
Board-feet required
Labor hours required

Teak

Costs of Wood
Current cost per board-foot
Annual increase

Teak

Cost of Labor
Current cost per hour
Annual increase

Mahogany
30
30
16
16

Mahogany
450
325
2.40%
1.70%

1175
1.50%

Model

Years from Now

Cost of Wood
Cost of Labor
Teak
Mahogany
0
450
325
1175
1
460.8 330.525
1192.625
2 471.8592 336.1439 1210.514375
3 483.1838 341.8584 1228.6720906
4 494.7802
347.67 1247.102172
5 506.655 353.5804 1265.8087046
Title1284.7958351
6 518.8147Chart
359.5912
7 531.2662 365.7043 1304.0677727
8 544.0166 371.9212 1323.6287892
9 557.073 378.2439 1343.4832211
10 570.4428 384.6741 1363.6354694

Teak

Mahogany

Cost per bookshelf


Teak
Mahogany
32300
28550
32906 28997.75
33524.006 29452.55
34154.26807 29914.5
34797.04173 30383.73
35452.58802 30860.35
36121.17367 31344.47
36803.07124 31836.21
37498.55919 32335.7
38207.92207 32843.05
38931.45061 33358.39

You might also like