Zeta mining case

Year
Engagement fee
Induction expense
From selling
Labor wage
Supervisor wage
Flat fees
Gross Cash flow
Tax shield
Net cash flow

0
-750000

-5475000
-6225000

Operate on your own

Year
Realocation cost
Road adj
Maint
Salary
Fuel
Tax shield
Net cash flow

0
-10000000
-1100000

3330000
-7770000

NPV

1
-1000000
9500000
-6000000
-1080000
-1062000
358000
2742600
3100600

-250000
9500000
-6400000
-1140000
-1131000
829000
2601300
3430300

5
-250000

-7650000
-1200000
-1327500
-1E+007
3128250
-7299250

-8100000
-1365000
-1419750
-1E+007
3265425
-7619325

-9500000
-1650000
-1672500
-1E+007
3921750
-9150750

($11,249,639.78)
($17,474,639.78)

NPV

-300000
-260000
-2000000
768000
-1792000
($8,289,167.75)
($16,059,167.75)

-300000 -450000 -300000 -300000

-286000 -314600 -346060 -380666
-2200000 -2420000 -2662000 -2928200
835800
955380
992418 1082660
-1950200 -2229220 -2315642 -2526206