Profit $ 120,589.
16 Data Table
Revenue $ 358,589.16
Milk (litres) 448,236.46
Milk Price (per litre) $ 0.80
Costs $ 238,000.00
Fixed Costs ($) $ 50,000.00
Variable Costs $ 188,000.00
Labour Costs $ 138,000.00
Hours 6,000.00
[Fulltime equivalents (per year)] 2.88
Wage (per hour) $ 23.00
Machinery Costs $ 50,000.00
Profit $ 120,589.16
Revenue $ 358,589.16
Milk (litres) 448,236.46
Milk Price (per litre) $ 0.80
Costs $ 238,000.00
Fixed Costs ($) $ 50,000.00
Variable Costs $ 188,000.00
Labour Costs $ 138,000.00
Hours 6,000.00
[Fulltime equivalents (per year)] 2.88
Wage (per hour) $ 23.00
Machinery Costs $ 50,000.00
Profit in a Non-Drought Year $ 136,149.36 Year Cashflow
Profit in a Drought Year -$ 50,000.00 2019 -1000000
2020 $ 136,149.36
IRR (%) 7.91% 2021 $ 136,149.36
r 8.00% 2022 $ 136,149.36
2023 -$ 50,000.00
2024 $ 136,149.36
2025 $ 136,149.36
2026 $ 136,149.36
2027 $ 136,149.36
2028 -$ 50,000.00
2029 -$ 50,000.00
2030 -$ 50,000.00
2031 $ 136,149.36
2032 -$ 50,000.00
2033 $ 136,149.36
2034 $ 136,149.36
2035 1000000
NPV