ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Improvement in Delivery Speed (Months)Improvement in Delivery Speed (%)Year 1Year 2Year 3Year 4Year 5Year 6NPVValue Created by Speed
2
00.00%$500,000$1,000,000$1,000,000$1,000,000$1,000,000$500,000.00$3,966,078.83$-
3
4
116.67%$583,333$1,000,000$1,000,000$1,000,000$1,000,000$416,667.00$3,988,431.84$22,353.01
5
233.33%$666,667$1,000,000$1,000,000$1,000,000$1,000,000$333,333.00$4,010,785.12$44,706.29
6
350.00%$750,000$1,000,000$1,000,000$1,000,000$1,000,000$250,000.00$4,033,138.13$67,059.30
7
8
466.67%$833,333$1,000,000$1,000,000$1,000,000$1,000,000$166,667.00$4,055,491.14$89,412.32
9
583.33%$916,667$1,000,000$1,000,000$1,000,000$1,000,000$83,333.00$4,077,844.42$111,765.60
10
6100.00%$1,000,000$1,000,000$1,000,000$1,000,000$1,000,000$-$4,100,197.44$134,118.61
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100