Escolar Documentos
Profissional Documentos
Cultura Documentos
Investment
Salvage Value
Income Taxes
Life Years
1,000,00
0
0
34%
5
a)
Year 0
Investment
Annual Returns (PBT)
Taxes
Profit After Taxes
Depreciation
Net Cash Flow
Post Tax Discounted Cash Flow
Rate of return
Year 1
Year 2
Year 3
Year 4
Year 5
300,0
00
10200
0
198,0
00
20000
0
300,0
00
10200
0
198,0
00
20000
0
300,0
00
10200
0
198,0
00
20000
0
300,0
00
10200
0
198,0
00
20000
0
300,0
00
10200
0
198,0
00
20000
0
398,0
00
398,0
00
398,0
00
398,0
00
398,0
00
500,0
00
500,0
00
500,0
00
500,0
00
500,0
00
1,000,00
0
1,000,00
0
28%
1,000,00
0
41%
Based on above calculations, we can see that Post Tax Discounted Cash Flow Rate of
return is 28% and Pre Tax Discounted Cash Flow Rate of return is 41%.
b)
Year 0
Investment
1,000,00
0
Year 1
Year 2
Year 3
Year 4
Year 5
1,000,00
0
$696,516
.95
300,0
00
10200
0
198,0
00
20000
0
321,0
00
10914
0
211,8
60
20000
0
343,47
0
11677
9.8
226,69
0
20000
0
367,51
3
12495
4.4
242,55
9
20000
0
393,23
9
13370
1.2
259,53
8
20000
0
398,0
00
411,8
60
426,69
0
442,55
9
459,53
8
Question 2:
Exapansion
plan:
13000
0
15000 per
Additional Labour Cost
0 year
Additional Cost for overhead , depreication, taxes
per
and insurance
60000 year
Year 1
22170
Revenue
0
21000
Annual Cost
0
Profits
11700
-130000 11700
Rate of return
9%
Initial Investment
20000
0
12000 per
0 year
per
70000 year
Year 1
22170
0
12000
0
70000
9700
4000
18000
-200000 18000
9%
Initial Investment
Additional Labour Cost
Overhead Costs
Revenue
Additional Labour Cost
Overhead Costs
Depreciation Costs
Insurance and Taxes
Profits
Rate of return
Minimum Service
Life Allowed
20.6185567
Investme
nt
Net
Income
Depreciat
ion
Net Cash
Flow
NPV
Year
1
Year
2
Year
3
Year
4
Year
5
Year
6
Year
7
Year
8
Year
9
Year
10
1800
0
1800
0
1800
0
1800
0
1800
0
1800
0
1800
0
1800
0
1800
0
1800
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
9700
2770
0
-130000
-130000
$43,824
.88
Question 3:
Ye
ar
0
90
3
40
90%
150
100
8%
37%
Yea
r1
Year
2
Revenue
Cost Of Sales
Depreciation
PBT
Taxes
Profit After Taxes
Capiatal
Investment
-90
Cumulative Capital
Investment
-90
Net Earnings
ROI
Net Investment to be
recovered
MM
Years
MM
MM
MM
Year Year
Year
Year
Year Year
3
4
5
6
7
8
150
150
150
150
150
150
100
100
100
100
100
100
7.2
7.2
7.2
7.2
7.2
7.2
42.8
42.8
42.8
42.8 42.8 42.8
15.8 15.83 15.83 15.83 15.8 15.8
36
6
6
6
36
36
26.9 26.96 26.96 26.96 26.9 26.9
64
4
4
4
64
64
-40
-90
-130
-130
0.20
74
-130
26.9
64
26.96
4
26.96
4
26.96
4
103.
04
76.07
2
49.10
8
22.14
4
26.9
64
26.9
64
4.82
31.7
84
4.
$4,240.40
$4,448.81
10030
6795
Question 5:
Fixed Cost
Life of Plant
Depreciation Per
year
Interest Rate
10300000
10
1030000
Operating Hours
production Rate
8000
10000
Years
10%
Variable Cost
Raw material
Total Raw Material
Cost
hours
tonne per year
0.9
90000
00
per kg
Utility Cost
Electrcity
Steam
Water
0.0148
45
0.0020
45
0.0048
44
0.0217
34
21734
2.6
Labour Costs
Operating Labour
Operating
Supervision
Quality Control
Maintenance
24
4.8
4.8
0.648
Labour
Total Labour Cost Per Hour
Total Labour Cost
Per Year
34.248
27398
4
Other Material
Maintenance
Material
Operating
Supplies
18540
0
77250
26265
0
Indirect Costs
Depreciation Cost
Property Taxes
Insurance
Plant Overhead
Land Cost
Land
Development
Cost
Total Indirect Cost
92700
20600
0
10300
0
16588
8
15450
21630
60466
8
1)
Depreciable Capital
Cost
103000
0
2)
975397
7
3)
Total Indirect
Cost
604668
4)
103586
45
5)
Prodcution Cost of 1 kg of
product
1.0358
64