Evaluate Gold Mine

Year
0
1
2
3
4
5
6
7
8
9

IRR
MIRR
NPV

$
$
$
$
$
$
$
$
$
$

(750,000,000) Cumulative
130,000,000 $ 130,000,000
180,000,000 $ 310,000,000
190,000,000 $ 500,000,000
245,000,000 $ 745,000,000
205,000,000 $ 950,000,000
155,000,000 $ 1,105,000,000
135,000,000 $ 1,240,000,000
95,000,000 $ 1,335,000,000
(75,000,000) $ 1,260,000,000

14.72%
13.05%
67,747,130.88

1.12
1.25
1.40
1.57
1.76
1.97
2.21
2.48
2.77

NPV
($750,000,000.00)
116,071,428.57
143,494,897.96
135,238,247.08
155,701,929.21
116,322,505.42 $
78,527,823.78
61,067,144.07
38,368,906.66
(27,045,751.87)
$67,747,130.88

81

(5,000,000)
(0.02)

$1.09
PI

4.02 year

($750,000,000.00)
$321,875,212.92
$397,922,653.33
$375,026,310.18
$431,773,712.38
$322,571,468.80
$217,763,840.00
$169,344,000.00
$106,400,000.00
$
(75,000,000)
###
$1,517,677,197.62
Err:504
43%

inter
Year

Beg Bala
1
2

Yrly pay

inter
0

0
0
0
0
0
0
0
0
0
0
0
0

princi rep
0
0
0
0
0
0
0
0
0
0
0
0
0