| Size | Type | K1 | K2 | MAT COST (=N=) | PROD. COST (=N=) | TOTAL COST (=N=) | USP (=N=) | Yearly selling price projection (15% annual inflation) | ||||
|
|
|
|
|
|
|
|
| YR1 | YR2 | YR3 | YR4 | YR5 |
| a | 1 | 30,344,000 | 200,000 | 3,392,000 | 33,736,000 | 37,109,600 | 371.10 | 426.76 | 490.77 | 564.39 | 649.05 | 746.41 |
|
| 2 | 30,344,000 | 200,000 | 5,248,000 | 35,592,000 | 39,151,200 | 391.51 | 450.24 | 517.78 | 595.44 | 684.76 | 787.47 |
|
| 3 | 30,344,000 | 200,000 | 5,408,000 | 35,752,000 | 39,327,200 | 393.27 | 452.26 | 520.10 | 598.12 | 687.84 | 791.01 |
|
| 4 | 30,344,000 | 200,000 | 6,736,000 | 37,080,000 | 40,788,000 | 407.88 | 469.06 | 539.42 | 620.33 | 713.38 | 820.39 |
|
| 5 | 30,344,000 | 200,000 | 4,060,000 | 34,404,000 | 37,844,400 | 378.44 | 435.21 | 500.49 | 575.57 | 661.90 | 761.19 |
| b | 1 | 30,344,000 | 200,000 | 10,352,000 | 40,696,000 | 44,765,600 | 447.66 | 514.80 | 592.03 | 680.83 | 782.95 | 900.40 |
|
| 2 | 30,344,000 | 200,000 | 15,846,000 | 46,190,000 | 50,809,000 | 508.10 | 584.30 | 671.95 | 772.74 | 888.65 | 1021.95 |
|
| 3 | 30,344,000 | 200,000 | 16,346,000 | 46,690,000 | 51,359,000 | 513.60 | 590.63 | 679.22 | 781.11 | 898.27 | 1033.01 |
|
| 4 | 30,344,000 | 200,000 | 20,308,000 | 50,652,000 | 55,717,200 | 557.17 | 640.75 | 736.86 | 847.39 | 974.90 | 1120.67 |
|
| 5 | 30,344,000 | 200,000 | 12,416,000 | 42,760,000 | 47,036,000 | 470.36 | 540.91 | 622.05 | 715.36 | 822.66 | 946.06 |
| c | 1 | 30,344,000 | 200,000 | 15,492,000 | 45,836,000 | 50,419,600 | 504.20 | 579.83 | 666.80 | 766.82 | 881.84 | 1014.12 |
|
| 2 | 30,344,000 | 200,000 | 23,698,000 | 54,042,000 | 59,446,200 | 594.46 | 683.63 | 786.18 | 904.10 | 1039.72 | 1195.68 |
|
| 3 | 30,344,000 | 200,000 | 24,372,000 | 54,716,000 | 60,187,600 | 601.88 | 692.16 | 795.98 | 915.38 | 1052.69 | 1210.59 |
|
| 4 | 30,344,000 | 200,000 | 30,358,000 | 60,702,000 | 66,772,200 | 667.72 | 767.88 | 883.06 | 1015.52 | 1167.85 | 1343.03 |
|
| 5 | 30,344,000 | 200,000 | 18,370,000 | 48,714,000 | 53,585,400 | 535.85 | 616.23 | 708.67 | 814.97 | 937.21 | 1077.79 |
| d | 1 | 30,344,000 | 200,000 | 18,962,000 | 49,306,000 | 54,236,600 | 542.37 | 623.72 | 717.28 | 824.87 | 948.60 | 1090.89 |
|
| 2 | 30,344,000 | 200,000 | 28,994,000 | 59,338,000 | 65,271,800 | 652.72 | 750.63 | 863.22 | 992.70 | 1141.61 | 1312.85 |
|
| 3 | 30,344,000 | 200,000 | 30,160,000 | 60,360,000 | 66,396,000 | 663.96 | 763.55 | 878.09 | 1009.80 | 1161.27 | 1335.46 |
|
| 4 | 30,344,000 | 200,000 | 37,330,000 | 67,674,000 | 74,441,400 | 744.41 | 856.08 | 984.49 | 1132.16 | 1301.99 | 1497.28 |
|
| 5 | 30,344,000 | 200,000 | 22,520,000 | 52,864,000 | 58,150,400 | 581.50 | 668.73 | 769.04 | 884.39 | 1017.05 | 1169.61 |
| e | 1 | 30,344,000 | 200,000 | 31,810,000 | 62,154,000 | 68,369,400 | 683.69 | 786.25 | 904.19 | 1039.81 | 1195.79 | 1375.15 |
|
| 2 | 30,344,000 | 200,000 | 32,106,000 | 62,450,000 | 68,695,000 | 686.95 | 789.99 | 908.49 | 1044.77 | 1201.48 | 1381.70 |
|
| 3 | 30,344,000 | 200,000 | 33,112,000 | 63,560,000 | 69,801,600 | 698.02 | 802.72 | 923.13 | 1061.60 | 1220.83 | 1403.96 |
|
| 4 | 30,344,000 | 200,000 | 41,604,000 | 71,948,000 | 79,142,800 | 791.43 | 910.14 | 1046.66 | 1203.66 | 1384.21 | 1591.84 |
|
| 5 | 30,344,000 | 200,000 | 25,032,000 | 55,376,000 | 6,091,600 | 609.14 | 700.51 | 805.58 | 926.42 | 1065.38 | 1225.19 |
| CBA = 0.622 day for low cost bricks | CBA = 1.33 days for highest cost bricks | |||||||||||