This spreadsheet was built pre-JV so it was never intended to look at the P&L of the JV.
The main questions i wanted to answer in this spreadsheet when i built it were:
• How much will it earn per house?
• How many houses per year?
• How much revenue can 1 HX generate?
• How much profit can 1 HX generate after costs?
• Minimum number of HX Units to cover FBR overheads and self fund expansion? ~25
• Optimum number of HX Units to take off? ~50
The units displayed in the spreadsheet can be used to look into the JV, lets say FBR Decide to lease the HX units to FBR Australia on a day rate. This could be used by finding a sweet spot between 2 outcomes below
1. Look at the potential income a HX can generate by building houses this is what FRB Australia could bring in = $1.5M/ann
2. Look to cover CAPEX / OPEX costs of the HX, this is what FBR needs as a minimum to cover costs = $400k/ann
The below numbers are roughly laid out just to get the mind jogging into my train of thought... So the rental rate should be above $400k/annum and below $1.5M/ann. Lets say FBR go for 20% profit margin on cost making it $500k/annum or $1,370 per day hire.
From there you can add your desired contingency % for downtime and formulate a rough day hire rate. Once you have a day hire rate, then you can start doing sums down at the JV level like:
• HX cost per day
• HX revenue per day
So on and So on.
You could look at the BKW side as well, but thats another study in itself which i dont have time to do for now.
Cheers,
- Forums
- ASX - By Stock
- Hadrian x can now build 1 house in 1 day, software has been optimized
This spreadsheet was built pre-JV so it was never intended to...
-
-
- There are more pages in this discussion • 57 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add FBR (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.4¢ |
Change
0.000(0.00%) |
Mkt cap ! $106.5M |
Open | High | Low | Value | Volume |
2.3¢ | 2.4¢ | 2.3¢ | $3.57K | 154.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
26 | 6952369 | 2.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.4¢ | 2999949 | 4 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
26 | 6952369 | 0.023 |
19 | 3641426 | 0.022 |
10 | 3077871 | 0.021 |
19 | 4444246 | 0.020 |
9 | 3883716 | 0.019 |
Price($) | Vol. | No. |
---|---|---|
0.024 | 2999949 | 4 |
0.025 | 4267240 | 18 |
0.026 | 2561237 | 17 |
0.027 | 2932856 | 8 |
0.028 | 4571888 | 6 |
Last trade - 10.14am 24/06/2024 (20 minute delay) ? |
Featured News
FBR (ASX) Chart |
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online