Your mining company is considering an expansion of operations into iron ore. Your engineers surveyed a particular piece of land three weeks ago (the survey cost $45,000) and concluded the following:

• You can extract 2,500 tons of iron ore per year.
• There are 10,000 tons of iron ore underneath this land. Once all the ore has been extracted, the project will cease to produce any revenues.
• The price of ore will remain constant for the next 4 years. Currently ore sells for $120 per ton.
• The operating cost to extract the ore will be $80 per ton for the next 4 years.
• We can invest in the equipment for this project right now for $100,000.
• The equipment will be fully depreciated over a period of four years using the straight-line method.
• At the end of year 4, we can sell the equipment involved in the project for $25,000
• The expansion requires additional working capital (NWC) of $15,000 from the start (at time t=0) until the end of year 4. At time t=4, working capital decreases to $0.
• The tax rate is assumed to be 35%. Your cost of capital is 11%.

Please provide the Free Cash Flow for each year of this project (times t=0 through t=4) and compute the projects NPV.

T = 0 Cash Flow: ___________

T = 1 Cash Flow: ___________

T = 2 Cash Flow: ___________

T = 3 Cash Flow: ___________

T = 4 Cash Flow: ___________

Project NPV: ___________