If the mountain mining canada ltd demands more money

This preview shows page 3 - 6 out of 10 pages.

If the Mountain Mining Canada Ltd demands more money, Can-Do will have to walk away from the agreement. The main aim of this memorandum is to give recommendations of Can-Do’s walk away point. The purchase of the South Face Mine would expose Can-Do’s new costs which are related to the closure and reclamation of South Face Mine, thus the value of the walk-away point is actually the net cost savings and the new costs. As the can-Do, negotiates the strategy of acquiring the South Face Mine it will have to come up with a “walk-away” point to make sure that it is not overpaying for the mine. Wilder have requested the objective of this report to be; first, give a recommendation of Walk-away point to Can-Do. Secondly, make sensitivity test that
MEMORANDUM 4 recommends the walk-away point. Thirdly, determine the additional risks that may affect walk-away point. Data On top of the cost savings estimates developed by financial analysts and Can-Do’s engineers, Mountain Mining Canada Ltd. provided 2005 and 2006 internal budgets for the reclamation and closure project of South Face Mine. The budget involved year by year cash flows up to 2026.Table 1 below, gives the summary of the budgets. Table 1 MMCL Budget for Closure and Reclamation of South Face Mine (000) Major Category 2006 Budget 2005 Budget Difference Direct Costs 6.0) Water Treatment $3,391 $1,583 $1,807 9.0) Tailing Storage Facility Reclamation $575 $345 $230 11.0) Facilities Demolition $2,821 $2,303 $517 12.0) Facilities/Equipment Disposition and/or Salvage $218 $347 -$129 14.0) Post Closure Monitoring Costs $1,319 $320 $999 Direct Total $8,322 $4,898 $3,424 Indirect Costs 15.0) Socio-Economic Costs $19,500 $15,500 $4,000 16.0) Consultant Services $388 $225 $163 18.0) Owners Management (post closure) $4,075 $1,600 $2,475 22.0) Bonding Cost $270 $90 $180 23.0) Contracts/Commitments/Royalties $1,250 $705 $545 24.0) Taxes (Land, Buildings etc…) $2,700 $4,800 -$2,100 30.0) Contingency $1,760 $1,021 $739 Indirect Total $29,943 $23,941 $6,002 Salvage Value -$5,270 -$5,511 $240 Grand Total $32,994 $23,329 $9,666
MEMORANDUM 5 The totals of the budget do not show the time value of the money, They include contingency allowance of 15%. Both 2005 and 2006 cost estimates are from 01/01/06 onwards. The year-year vitality of the estimates is of great concern in the reliability of the projections. The budget of 2006 involves items such as employee housing buy-back costs and severance that cannot be transferred in the event when Can-Do buys the South Face Mine. In addition, Can-Do would be able to make other costs internal and this would cost the amounts budgeted by Mountain Mining Canada Ltd. The budget above was adjusted so as to include these items into account. Analysis: Methods & Assumptions Table 2 below illustrates the projections of the value of South FACE Mine to Can-Do in different scenarios. Cash flows given by the mountain Mining Canada Ltd. and the costs savings estimated by Can-Do engineers do not consider inflation, thus inflation was at rates show in table 2. The value of South Face mine is computed as the variation between discounted estimates and inflated cost savings and cash flows.

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture