Chart Title: Woodworks Model Created by Created On Parameters Requirements Per Bookshelf Teak Mahogany

You might also like

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

Woodworks model

Created By Ali Shaan Haider


Created On 25/11/2017

Parameters
Requirements per bookshelf Teak Mahogany
Board-feet required 30 30
Labor hours required 16 16

Costs of Wood Teak Mahogany


Current Cost per board foot 450 325
Annual increase 2.40% 1.70%

Cost of labor
Current Cost per labor hour 1175 Chart Title
Annual Increase 1.50%
41000.00
Model
Cost per Board-feet Cost per bookshelf
Cost per labor hour
Years from now
39000.00 Teak Mahogany Teak
0 450 325 1175 32300.00
1 460.80 330.53 1192.63 32906.00
2 37000.00 471.86 336.14 1210.51 33524.01 3680
3 483.18 341.86 1228.67 34154.27 36121.17
4 494.78 347.67 1247.10 34797.04
35452.59
5 35000.00 506.65 353.58 1265.81 34797.04 35452.59
6 518.81 359.59 1284.80
34154.27 36121.17
7 531.27 365.70
33524.01 1304.07 36803.07
8 33000.00 544.0232906.00 371.92 1323.63 37498.56
9 32300.00
557.07 378.24 1343.48 38207.92
3183
10 570.44 384.67 1363.64 38931.45 31344.47
31000.00 30860.35
30383.73
29914.50
29452.55
29000.00 28997.75
28550.00

27000.00

25000.00
0 1 2 3 4 5 6 7

Tea k Mahogany
Title

Cost per bookshelf


Mahogany 38931.45
28550.00 38207.92
28997.75 37498.56
29452.55 36803.07
29914.50
36121.17
35452.59 30383.73
4 30860.35
31344.47
31836.21 33358.39
32335.70 32843.05
32843.05 32335.70
31836.21
33358.39
31344.47
30860.35
3

5 6 7 8 9 10

Mahogany

You might also like