SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Gold/Mining/Energy : Winspear Resources

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: Cohiba who wrote (12267)1/18/1999 5:53:00 AM
From: maintenance  Read Replies (1) of 26850
 
What is ZDNPV? Here's what I have done.

Rate 10%
Yrs 15
Tons 10000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $5.92

Rate 10%
Yrs 15
Tons 10000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $2.87

Rate 10%
Yrs 15
Tons 20000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $12.62

Rate 10%
Yrs 15
Tons 20000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $6.54

Rate 10%
Yrs 20
Tons 40000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $21.71

Rate 10%
Yrs 20
Tons 40000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 68%

NPV/Share $11.51

I threw this one in for fun!

Rate 10%
Yrs 20
Tons 80000000
cost/ton 86.41
Rev/ton 500
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $64.60

Cheers

Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext