Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Look up keyword
Like this
4Activity
0 of .
Results for:
No results containing your search query
P. 1
Bethesda Mining Company

Bethesda Mining Company

Ratings: (0)|Views: 655|Likes:
Published by Shivam Bhasin

More info:

Categories:Types, Business/Law
Published by: Shivam Bhasin on Jan 02, 2012
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLSX, PDF, TXT or read online from Scribd
See more
See less

02/04/2014

pdf

text

original

 
Year 0 Year 0 Year1 Year 2 Year 3 Year 4 Year 5SalesAddl(tons) 50000 125000 210000 140000net Working Cap 0 1120000 1270000 1440000 1300000Depreciation 0.143 0.245 0.175 0.125 0.089Sunk Cost 6000000 Sales 20400000 20400000 20400000 20400000Opport.Cost 5000000 Sales Addl 2000000 5000000 8400000 5600000Equipment 30000000
Total Sales
22400000 25400000 28800000 26000000 0Sales(tons) 600000 Cost 10950000 11925000 13030000 12120000SP/ton 34
Gross Profit
11450000 13475000 15770000 13880000 0SPAddl/ton 40 Depreciation 4290000 7350000 5250000 3750000 2670000Reclation Cost 4000000
Reclation Cost
4000000Charity 6000000
Charity
Cost/ton 13 EBT 7160000 6125000 10520000 10130000
-4000000
Fixed Costs p.a. 2500000 Tax 2720800 2327500 3997600 3849400 -1520000Tax rate 38% PAT 4439200 3797500 6522400 6280600 -2480000Deductions 6000000 Add Depr. 4290000 7350000 5250000 3750000 2670000Less NWC 150000 170000 -140000 -1300000Add: Net Salvage 14716800
OCF8579200109775001191240026047400-2480000NPV
2031914.037
Book Value of Equip
9360000
AFTER 4YRSMakt Value
18000000
OUTFLOWS
Equip 30000000Opportunity 5000000Working Capital 1120000Intial Toatal Outflow 36120000
Don't take up the project

Activity (4)

You've already reviewed this. Edit your review.
1 thousand reads
1 hundred reads
Arwa Mohd liked this

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->