Scribd Logo
Upload

Welcome to Scribd!

  • 20 views

    Tugas Anita Salim

    Uploaded by

    Salim Bazzry
    This document presents a financial analysis of a mining project over 4 years. It shows the projected production quantities, sale prices, revenues, operating costs, and cash flows. It indicates that in year 1, costs included purchasing property and equipment. The net present value is estimated at $619,783.86 and the return on investment is 19.42%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Tugas Anita Salim

    Uploaded by

    Salim Bazzry
    20 views3 pages
    This document presents a financial analysis of a mining project over 4 years. It shows the projected production quantities, sale prices, revenues, operating costs, and cash flows. It indicates that in year 1, costs included purchasing property and equipment. The net present value is estimated at $619,783.86 and the return on investment is 19.42%.

    Original Description:

    Hir

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document presents a financial analysis of a mining project over 4 years. It shows the projected production quantities, sale prices, revenues, operating costs, and cash flows. It indicates that in year 1, costs included purchasing property and equipment. The net present value is estimated at $619,783.86 and the return on investment is 19.42%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    20 views3 pages

    Tugas Anita Salim

    Uploaded by

    Salim Bazzry
    This document presents a financial analysis of a mining project over 4 years. It shows the projected production quantities, sale prices, revenues, operating costs, and cash flows. It indicates that in year 1, costs included purchasing property and equipment. The net present value is estimated at $619,783.86 and the return on investment is 19.42%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 3

    Interest Tahun Ke-

    15% 0 1 2 3
    Penambangan 13500 22500 22500
    Harga Jual $ 300 $ 345 $ 414
    Pendapatan (+) $ 4,050,000 $ 7,762,500 $ 9,315,000
    Biaya Operasi(-) $ 2,999,970 $ 5,399,946 $ 5,831,942
    Salvage Value (+)
    Reklamasi (-)
    Beli Properti (-) $ -1,000,000
    Beli Alat (-) $ -3,000,000
    Biaya Development(-) $ -2,000,000 $ 1,500,000
    Cashflow $ -3,000,000 $ -3,449,970 $ 2,362,554 $ 3,483,058
    Npv $ 619,783.86
    ROR 19.42%
    PW $ -3,000,000.00 $ -2,999,974 $ 1,786,430 $ 2,290,167
    PVR 0.2066
    4 1 2 3
    22500 222.22 240.00 259.20
    $ 455
    $ 10,246,500
    $ 6,298,497
    $ 1,000,000
    $ 500,000

    $ 4,448,003

    $ 2,543,160
    4
    279.93

    You might also like