Question: Problem Set #5 Integrative: Complete investment decision . With the market price of gold at $2,225.00 per ounce, Maritime Resources Corp., a Canadian mining firm,

Problem Set #5

Integrative: Complete investment decision. With the market price of gold at $2,225.00 per ounce, Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of $100.10 million and annual operating expenses of $39.42 million. Maritime expects that over a 7-year operating life it can recover189,000ounces of gold from the mine and that the project willhavenet after-tax terminal value $ 30.1 million. Maritime uses straight-line depreciation, has a 21.04% corporate tax rate, and has an 12.4% cost of capital.

a.Calculate the operating cash flows for the gold mine project.

b.Depict on a timeline the net cash flows for the gold mine project.

c.Calculate the internal rate of return (IRR) for the gold mine project.

d.Calculate the net present value (NPV) for the gold mine project.

e.Make a recommendation to accept or reject the gold mine project, and justify your answer.

PROVIDE YOUR ANSWERS BELOW:

a.Calculate the operating cash flows for the gold mine project. (US Dollars)

Price per ounce of gold____________

Ounces of gold in the mine ____________

Project life in years____________

Corporate tax rate ____________

Cost of capital____________

Capital expenditure____________

Dep. per year____________

Annual revenue____________

Annual expenses ____________

YEAR 1

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 2

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 3

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 4

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 5

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 6

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

YEAR 7

____________________________________________________________________________________________________________

+Rev. ____________

-Exp.____________

____________________________________________________________________________________________________________

EBDIT____________

-Dep.____________

____________________________________________________________________________________________________________

EBIT____________

-Tax____________

____________________________________________________________________________________________________________

NOPAT____________

+Dep.____________

____________________________________________________________________________________________________________

+Net Terminal Value

____________________________________________________________________________________________________________

OCF____________

b.Depict on a timeline the net cash flows for the gold mine project.

t=0 ____________

t=1 ____________

t=2 ____________

t=3 ____________

t=4 ____________

t=5 ____________

t=6 ____________

t=7____________

c.Calculate the internal rate of return (IRR) for the gold mine project.

IRR____________

MIRR ____________

d.Calculate the net present value (NPV) for the gold mine project.

NPV $____________

e.Make a recommendation to accept or reject the gold mine project, and justify your answer.

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Problem Set #5 Integrative: Complete investment decision. With the market price of gold at $2,225.00 per ounce, Maritime Resources Corp., a Canadian mining firm, would like to assess the financial...

Integrative: Complete investment decision Wrat the market price of gold at CS1.562 50 per ounce (CS stands for Canadian dollars). Maritime Resources Corp. a Canadian mining firm, would like to assess...

Problem Set #5 Integrative: Complete investment decision . With the market price of gold at $2,225.00 per ounce, Maritime Resources Corp., a Canadian mining firm, would like to assess the financial...

Integrative Complete investment decision in the market price of gol 31,500 perc Cards e Canadian dollars Martine Resouro Comp Canadian mining firm, would like to meet the financial ability of...

Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to...

Integrative: Complete investment decision With the market price of gold at C$1,562,50 per ounce (C$ stands for Canadian dollars). Maritime Resources Corp., a Canadian mining firm, would like to...

PLEASE HELP WITH ALL QUESTIONS, if possible. Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources...

Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to...

A string is wrapped around a pulley with a radius of 2.0 cm and no appreciable friction in its axle. The pulley is initially not turning. A constant force of 50 N is applied to the string, which does...

Assume you are to invest 70% of the money in the first security and 30% in the second security. MSF Return GM Return S&P 500 Return Portfolio Return 3.40% 1.56% 0.05% 2.84% -0.37% 11.64% 1.93%...

Bennett Company has a potential new project that is expected to generate annual revenues of $ 2 6 2 , 1 0 0 , with varlable costs of $ 1 4 4 , 0 0 0 , and fixed costs of $ 6 1 , 3 0 0 . To finance...

Given the following objective function: f(x,y)=-1*x^2 - 1*y^2 +3*x*y+1339*x+1457*y , please identify the optimal value for x