10-4sol - PROBLEM 10-4 Given Initial investment Total Ore...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
PROBLEM 10-4 Given Initial investment $60,000,000 Total Ore Quantity 75,000 tons % Pure Copper/ton 15% Life of project 5 years Ore mined each year 15,000 tons Cost/ton for processing $150.00 Tax rate 30% Risk free rate 5.5% WACC 9.5% Growth in copper prices 12% Forward Price Curve Copper Price/Ton 2008 $7,000 $7,000 2009 7,150 7,840 2010 7,200 8,781 2011 7,300 9,834 2012 7,450 11,015 Solution a. Year Revenues NOI 2008 $15,750,000 $(2,250,000) $(12,000,000) $1,500,000 2009 16,087,500 (2,250,000) (12,000,000) 1,837,500 2010 16,200,000 (2,250,000) (12,000,000) 1,950,000 2011 16,425,000 (2,250,000) (12,000,000) 2,175,000 2012 16,762,500 (2,250,000) (12,000,000) 2,512,500 b. NPV $(2,868,571.02) c. Year Revenues NOI 2008 $15,750,000 $(2,250,000) $(12,000,000) $1,500,000 2009 17,640,000 (2,250,000) (12,000,000) 3,390,000 2010 19,756,800 (2,250,000) (12,000,000) 5,506,800 2011 22,127,616 (2,250,000) (12,000,000) 7,877,616 2012 24,782,930 (2,250,000) (12,000,000) 10,532,930 NPV $469,703.34 Expected Prices
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

10-4sol - PROBLEM 10-4 Given Initial investment Total Ore...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online