PAYBACK PERIOD

Example for owner-occupation

Calculation is based on experience, the customer has no right of subrogation claims.

Investments:    in EUR excluding VAT
 
  WMT BT 115 395,00 €   cost of purchase referring to WMT price list excl. VAT
  Floor stands 18,00 €   optional
  Transportation 8,00 €   for little quantitiy
  Implementing 0,00 €   by default ready for use
  Others 0,00 €   individual adaptation, accessoires
  Total 421,00 €    
Running costs per month     (effecting payment):   
 
  Maintenance 5,00 €  

semi-annual review

  Floor stands 10,00 €   depends on the type of useage,
  Transportation 2,00 €   piled on palets - individual
  Others 0,00 €   individual adaptation, accessoires
  Total/month: 17,00 €    

 

Revenue     base time saving by accelerating the net work  
 
  Saving/day 5,00 €  

net time saving 10 min /day*

  Day of use 15,00 €   average days of usage per month
  Revenue/month  75,00 €    
  *calculated hourly rate €30,00

Payback period: static*

 

Period disbursal deposit balance accumulate  
Investment P0: 421,00 € 0,00 € -421,00 € -421,00 €  
month 01 17,00 € 75,00 € 58,00 € -363,00 €  
month 02 17,00 € 75,00 € 58,00 € -305,00 €  
month 03 17,00 € 75,00 € 58,00 € -247,00 €  
month 04 17,00 € 75,00 € 58,00 € -189,00 €  
month  05 17,00 € 75,00 € 58,00 € -131,00 €  
month  06 17,00 € 75,00 € 58,00 € -73,00 €  
month 07 17,00 € 75,00 € 58,00 € -15,00 €  
month 08 17,00 € 75,00 € 58,00 € 43,00 € payback period within 
8th month
month 09 17,00 € 75,00 € 58,00 € 101,00 €  
month 10 17,00 € 75,00 € 58,00 € 159,00 €  
month 11 17,00 € 75,00 € 58,00 € 217,00 €  
month 12 17,00 € 75,00 € 58,00 € 275,00 €  
month 24 17,00 € 75,00 € 58,00 € 971,00 €  
month 36 17,00 € 75,00 € 58,00 € 1.667,00 €

surplus within
36th  month

           

*Dynamic calculation (taking into account interest rate based on the present values brings only minor shift!)