Professional Documents
Culture Documents
14,500,000
112,000
780
134,000
4,756
3,000,000
7.1
0.32
0.57
0.46
0.17
0.15
0.23
56
3%
60
2,500
1,300
600
350
5%
3%
500
60%
40%
6.75%
1,300,614
13.50%
Years
Exploration
Coal
Overburden
Total material movement
Price
Cash Inflow
Revenue
R/E
Total Cash Inflow
Cash Outflow
Capital expenditure
- Exploration drilling
- Exploration fee
- Land
- Building
50%
112,000
780
134,000
4,756
- Equipments
Total capital expenditure
Cost
- Stripping cost
- Drilling cost
- Blasting cost
- Loading cost
- Hauling cost
- Transportation cost
- Overhead cost
Total Cost
Expense
- Marketing expense
- G&A expense
- TM salary
- MM salary
- LM salary
- Operator salary
Total expense
Dividen
Total cash outflow
Earnings before int & tax
Principal
Interest
Depreciation
Salvage value
Depletion
Taxable income
Tax
Royalty
Earnings after tax
Depreciation
Depletion
Net cashflow
Discount rate
Net discounted cashflow
Net cumulative disc. Cashflow
3,000,000
3,251,536
10%
20%
30%
40%
6
12
18
24
50%
27%
13.5%
(3,251,536)
1.000
(3,251,536)
(3,251,536)
10
10%
50,000
2,800,000
500,000
330,000
2,970,000
3,004,756
295,244
29,524
10%
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
56
56
56
58
59
67,666,667
67,666,667
12,421,783
80,088,450
67,666,667
12,467,729
80,134,396
69,696,667
12,475,191
82,171,858
71,787,567
13,026,186
84,813,753
Cash Flow
67,666,667
4,756
3,000,000
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
12,421,783
30,430,948
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
12,467,729
30,476,894
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
12,475,191
30,484,356
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
13,026,186
31,035,351
175,583
600,951
49,657,502
185,802
175,583
600,951
49,657,502
185,802
150,500
600,951
51,687,502
185,802
125,416
600,951
53,778,402
185,802
100,333
600,951
6,573,274
42,307,693
11,423,077
5,711,539
25,173,077
600,951
6,573,274
32,347,303
6,590,434
42,104,731
11,368,277
5,684,139
25,052,315
600,951
6,590,434
32,243,701
6,590,434
42,129,814
11,375,050
5,687,525
25,067,240
600,951
6,590,434
32,258,625
6,793,434
43,981,898
11,875,112
5,937,556
26,169,229
600,951
6,793,434
33,563,615
7,002,524
45,888,791
12,389,974
6,194,987
27,303,831
600,951
7,002,524
34,907,306
0.881
28,499,826
25,248,290
0.776
25,029,557
0.684
22,062,680
0.603
20,224,849
0.531
18,532,629
18,009,165
49,657,502
10
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
61
63
65
67
69
73,941,194
13,593,487
87,534,681
76,159,429
14,065,128
90,224,557
78,444,212
14,575,318
93,019,530
80,797,539
15,325,017
96,122,556
83,221,465
16,047,300
99,268,765
4,756
3,000,000
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
13,593,487
31,602,652
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
14,065,128
32,074,293
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
14,575,318
32,584,483
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
15,325,017
33,334,182
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
16,047,300
34,056,465
55,932,029
585,802
453,250
600,951
58,150,264
585,802
374,167
961,522
60,435,047
585,802
295,083
576,913
62,788,374
400,000
216,000
346,148
65,212,300
400,000
162,000
346,148
7,217,887
47,074,139
12,710,017
6,355,009
28,009,112
600,951
7,217,887
35,827,951
7,439,711
48,789,063
13,173,047
6,586,524
29,029,493
961,522
7,439,711
37,430,725
7,668,189
51,309,060
13,853,446
6,926,723
30,528,891
576,913
7,668,189
38,773,993
7,903,522
53,922,704
14,559,130
7,279,565
32,084,009
346,148
7,903,522
40,333,678
8,145,914
56,158,238
15,162,724
7,581,362
33,414,152
346,148
8,145,914
41,906,214
0.468
16,758,950
0.412
15,426,138
0.363
14,079,059
0.320
12,903,427
0.282
11,811,901
11
12
1,208,333
8,579,167
9,787,500
1,208,333
8,579,167
9,787,500
71
73
85,718,109
16,712,371
102,430,480
88,289,652
17,372,598
105,662,250
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
3,132,000
5,578,875
4,502,250
1,663,875
1,468,125
277,917
6,000
16,629,042
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
16,712,371
34,721,536
831,452
498,871
15,000
15,600
10,800
8,400
1,380,123
17,372,598
35,381,763
67,708,944
400,000
108,000
600,951
173,074
8,395,579
58,204,414
15,715,192
7,857,596
34,631,626
600,951
8,395,579
43,628,156
70,280,487
400,000
54,000
961,522
1,442,283
8,652,733
60,212,232
16,257,303
8,128,651
35,826,278
961,522
8,652,733
45,440,533
315,573
0.248
10,834,588
0.219
9,942,442
2,800,000
1,120,000
Years
Principal
Interest
Principal
Interest
Exploration
Net Profit
175,583
(3,251,536)
24,843,566
Years
Exploration
Cash Flow
Other cost
Marketable security
(3,251,536)
32,347,303
(3,251,536)
3,805
2,400,000
34,751,108
Years
AP
Tax
Interest
Total
Exploration
Years
Exploration
0
0
0
0
0
11,598,660
Building
Equipment
Total
11,423,077
175,583
11,598,660
Share
New Long Term Dept
R/E
Dividen
Total
Total L+E
185,802
175,583
185,802
150,500
185,802
125,416
185,802
100,333
24,935,458
24,950,383
26,052,372
27,186,974
Balance Sheet
32,243,701
32,258,625
33,563,615
Asset
5
Current
34,907,306
951
600,000
34,164,566
Fixed
0
0
34,907,306
2,854
1,800,000
34,046,554
1,902
1,200,000
33,460,528
11,368,277
175,583
11,543,860
11,375,050
150,500
11,525,550
11,875,112
125,416
12,000,529
12,421,783
12,421,783
24,843,566
36,387,427
12,467,729
12,467,729
24,935,458
36,461,008
12,475,191
12,475,191
24,950,383
36,950,912
Liability
5
12,389,974
100,333
12,490,307
Equity
5
Direct Investment
R/E
13,026,186
13,026,186
26,052,372
38,542,679
heet
6
400,000
378,000
185,802
75,250
7
400,000
324,000
185,802
50,167
8
400,000
270,000
185,802
25,083
9
400,000
216,000
28,130,256
29,150,636
30,650,034
32,094,600
35,827,951
295,244
330,000
37,430,725
38,773,993
40,333,678
3,805
2,400,000
38,856,999
2,854
1,800,000
39,233,579
1,902
1,200,000
39,975,895
951
600,000
40,934,630
6
12,710,017
453,250
13,163,267
7
1,001,585
13,173,047
374,167
14,548,799
8
1,001,585
13,853,446
295,083
15,150,115
9
1,001,585
14,559,130
216,000
15,776,715
14,065,128
14,065,128
28,130,256
42,679,055
14,575,318
14,575,318
29,150,636
44,300,751
15,325,017
15,325,017
30,650,034
46,426,749
tment
500,000
2,800,000
13,593,487
13,593,487
30,486,974
43,650,241
10
400,000
162,000
11
400,000
108,000
12
400,000
54,000
33,424,743
34,745,196
36,695,028
10
11
12
41,906,214
43,628,156
45,440,533
0
0
41,906,214
3,805
2,400,000
46,031,961
2,854
1,800,000
47,243,387
10
11
12
15,162,724
162,000
15,324,724
15,715,192
108,000
15,823,192
16,257,303
54,000
16,311,303
10
11
12
16,047,300
16,047,300
32,094,600
47,419,324
16,712,371
16,712,371
33,424,743
49,247,934
17,372,598
17,372,598
34,745,196
51,056,499