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: Cohiba who wrote (1909)	1/19/1999 8:56:00 PM
From: maintenance	Read Replies (1) \| Respond to of 2251

Here is a more complete breakdown of what I did. 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% Ton/yr 666666.6667 Total revenue 3,135,900,000 Rev / yr 209,060,000 Less 7% 14634200 Less C/ton 57606666.67 Gross margin 135319133.3 Payback 103/93.56 0.76116361 DCF Year 109,795,930.30 1 61,508,696.97 2 55,916,997.25 3 50,833,633.86 4 46,212,394.42 5 42,011,267.65 6 38,192,061.50 7 34,720,055.91 8 31,563,687.19 9 28,694,261.08 10 26,085,691.89 11 23,714,265.36 12 21,558,423.05 13 19,598,566.41 14 17,816,878.56 15 505,222,811.41 Total 343,551,511.76 68% 7.16 Per share 5.92 Discount further 2 years Cheers