Silicon Investor (SI) -- The First Internet Community

STOCKTALK

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 : Trump's 12 Diamond Picks, Discussions Limited -- Ignore unavailable to you. Want to Upgrade?

To: Tomato who wrote (1390)	10/19/1998 4:00:00 PM
From: maintenance	Read Replies (3) \| Respond to of 2251

Yrs 30 Using your numbers: Tons 10500000 cost/ton 87 Rev/ton 381 G&A/yr 1500000 Marketing 7% Tax after payback 45% Capital cost 103000000 WSP share 68% Ton/yr 350000 Total revenue 4000500000 Rev / yr 133350000 Less 7% 9334500 Less 87/ton 30450000 Gross margin 93565500 Payback 103/93.5 1.100833106 Yr Cashflows 1 85059545.45 2 46038471.07 3 38663429.75 4 35148572.5 5 31953247.73 7 26407642.75 8 24006947.96 9 21824498.14 10 19840452.86 12 16397068.48 13 14906425.89 14 13551296.26 15 12319360.24 16 11199418.4 17 10181289.45 18 9255717.684 19 8414288.804 20 7649353.458 21 6953957.689 22 6321779.717 23 5747072.47 24 5224611.337 25 4749646.67 26 4317860.609 27 3925327.826 28 3568479.842 29 3244072.584 30 2949156.894 NPV 526904174.9 68% 358294838.9 NPV/share 9.683644295 The only thing to note is that for the first 1.1 yrs the revenue is not taxed. Wow I learned how to format it!