Beruflich Dokumente
Kultur Dokumente
n
Year
Production Capacity (tons)
Revenue (per ton)
Production Cost (per ton)
0
2002
1
2003
2
2004
INFLOW:
Production Revenue
OUTFLOW:
Construction Cost
Production Cost
Fixed Cost
Remediation Cost
NET CASH FLOW
3
2005
1 500 000
R 450.00
R 120.00
4
2006
1 500 000
R 427.50
R 124.80
5
2007
1 500 000
R 406.13
R 129.79
6
2008
1 500 000
R 385.82
R 134.98
7
2009
1 500 000
R 366.53
R 140.38
8
2010
3 000 000
R 348.20
R 146.00
9
2011
4 500 000
R 330.79
R 151.84
10
2012
4 500 000
R 314.25
R 157.91
11
2013
4 500 000
R 298.54
R 164.23
12
2014
4 500 000
R 283.61
R 170.80
13
2015
4 500 000
R 269.43
R 177.63
14
2016
4 500 000
R 255.96
R 184.73
15
2017
4 500 000
R 243.16
R 192.12
17
2019
4 500 000
R 219.45
R 207.80
R 1 414 133 024.59 R 1 343 426 373.36 R 1 276 255 054.69 R 1 212 442 301.96 R 1 151 820 186.86 R 1 094 229 177.52 R 1 039 517 718.64 R 987 541 832.71
5.0545
1.0000
4.5950
0.8696
4.1772
0.7561
3.7975
0.6575
3.4523
0.5718
3.1384
0.4972
2.8531
0.4323
2.5937
0.3759
2.3579
0.3269
2.1436
0.2843
1.9487
0.2472
1.7716
0.2149
1.6105
0.1869
1.4641
0.1625
1.3310
0.1413
1.2100
0.1229
1.1000
0.1069
1.0000
0.0929
R 50 378 024.69
FV @ r (10%)
PV @ k (15%)
FWn+
PWn-
+
+
FWT = FWn
PWT- = PWn+
16
2018
4 500 000
R 231.00
R 199.81
3.54%
Answer:
The external rate of return (3.54%) is less than the MARR of 10% therefore the investment should not be considered.