C7 Minicase
C7 Minicase
C7 Minicase
Input Area
Defect rate 5%
Tractor cost (MBF) $ 140
Road (MBF) $ 50
Sale preparation and administrative (MBF) $ 18
Output Area
Harvest in 20 years
Revenue $ 40,359,135
Tractor cost $ 9,870,000
Road $ 3,525,000
Sale preparation & admin $ 1,269,000
Excavator piling $ 750,000
Broadcast burning $ 1,500,000
Site preparation $ 725,000
Planting costs $ 1,125,000
EBIT $ 21,595,135
Taxes $ 7,558,297
Net income (OCF) $ 14,036,838
Input Area
Defect rate 5%
Tractor cost (MBF) $ 140
Road (MBF) $ 50
Sale preparation and administrative (MBF) $ 18
Output Area
Harvest in 25 years
Revenue $ 47,051,600
Tractor cost $ 11,480,000
Road $ 4,100,000
Sale preparation & admin $ 1,476,000
Excavator piling $ 750,000
Broadcast burning $ 1,500,000
Site preparation $ 725,000
Planting costs $ 1,125,000
EBIT $ 25,895,600
Taxes $ 9,063,460
Net income (OCF) $ 16,832,140
Input Area
Defect rate 5%
Tractor cost (MBF) $ 140.00
Road (MBF) $ 50.00
Sale preparation and administrative (MBF) $ 18.00
Output Area
Harvest in 30 years
Revenue $ 49,699,440
Tractor cost $ 12,110,000
Road $ 4,325,000
Sale preparation & admin $ 1,557,000
Excavator piling $ 750,000
Broadcast burning $ 1,500,000
Site preparation $ 725,000
Planting costs $ 1,125,000
EBIT $ 27,607,440
Taxes $ 9,662,604
Net income (OCF) $ 17,944,836
Input Area
Defect rate 5%
Tractor cost (MBF) $ 140
Road (MBF) $ 50
Sale preparation and administrative (MBF) $ 18
Output Area
Harvest in 35
Revenue $ 52,057,863
Tractor cost $ 12,670,000
Road $ 4,525,000
Sale preparation & admin $ 1,629,000
Excavator piling $ 750,000
Broadcast burning $ 1,500,000
Site preparation $ 725,000
Planting costs $ 1,125,000
EBIT $ 29,133,863
Taxes $ 10,196,852
Net income (OCF) $ 18,937,011
years
years, and will reoccur at this same interval.