Projecting Bookshelf costs at Woodworks

Created By
Created On
Parameters
Requirements per bookshelf
Board-feet required
Labor hours required

Teak
30
16

Costs of Wood
Current cost per board foot
Projected Annual Increase

Mahogany
30
16

Teak

Mahogany
450
325
2.40%
1.70%

Cost of Labor
Current cost per labor hour
Projected annual increase

1175
1.50%

Projected Costs

0
1
2
3
4
5
6
7
8
9
10

Rs41,000

Costs per board foot Cost per hour

Teak
Mahogany
Labor
450.00
325.00
1175.00
460.80
330.53
1192.63
471.86
336.14
1210.51
483.18
341.86
1228.67
494.78
347.67
1247.10
506.65
353.58
1265.81
518.81
359.59
1284.80
531.27
365.70
1304.07
544.02
371.92
1323.63
557.07
378.24
1343.48
570.44
384.67
1363.64

Cost per bookshelf

Teak
Mahogany
32300.00 28550.00
32906.00 28997.75
33524.01 29452.55
34154.27 29914.50
34797.04 30383.73
35452.59 30860.35
36121.17 31344.47
36803.07 31836.21
37498.56 32335.70
38207.92 32843.05
38931.45 33358.39

Projected Bookshelf Costs

Rs39,000

Rs37,000

36803.07

Rs37,000

36803.07
36121.17
35452.59

Rs35,000

34797.04
34154.27
33524.01

Rs33,000

32906.00
32300.00
31836.21
31344.47

Rs31,000

30860.35
30383.73
29914.50
29452.55

Rs29,000

28997.75
28550.00

Rs27,000

Rs25,000
0

5
Years from Now

38931.45
38207.92
37498.56
36803.07

36803.07

33358.39
32843.05
32335.70
31836.21
Teak
Mahogany

10