Marble - Colorado Geological Survey
Marble - Colorado Geological Survey
Marble - Colorado Geological Survey
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Title: Four months production<br />
Project ID: 1<br />
Run Date: 4/11/1990<br />
Evaluation Date : 01/90<br />
Project Start: 01/90<br />
Evaluator: M. Davis<br />
(All Values in Thousands)<br />
Escalated Constant<br />
APPENDIX E<br />
Dollar Dollar<br />
Net Present Value $189 $189<br />
Discounted Cash Flow ROR 19.02% 14.44%<br />
Growth Rate of Return 18.26% 13.71%<br />
Present Worth Cost Modified ROR 19.02% 14.44%<br />
Present Value Ratio 0.0680 0.0680<br />
Benefit Cost Ratio 1.0680 1.0680<br />
Payback From Project Start (Years) 8.3494 8.9647<br />
Compounding: Discrete, Annual.<br />
Escalated $ Minimum Rate of Return: 18.00%<br />
Inflation Rate: 4.00%<br />
Constant $ Minimum Rate of Return: 13.46%<br />
Title: Four months production with TL<br />
Project ID: 1<br />
Run Date: 4/16/1990<br />
Evaluation Date: 01/90<br />
Project Start: 01/90<br />
Evaluator: M. Davis<br />
(All Values in Thousands)<br />
Sensitivity Analysis<br />
Percent Percent Percent NPVat<br />
Revenue Op, Cost Cap. Costs 18.000 DCFROR<br />
80.00<br />
84.00<br />
88.00<br />
92.00<br />
96.00<br />
100.00<br />
104.00<br />
108.00<br />
112.00<br />
116.00<br />
120.00<br />
120.00<br />
116.00<br />
112.00<br />
108.00<br />
104.00<br />
100.00<br />
96.00<br />
92.00<br />
88.00<br />
84.00<br />
80.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
100.00<br />
-$4,370<br />
-$3,413<br />
-$2,456<br />
-$1,520<br />
-$627<br />
$189<br />
$966<br />
$1,709<br />
$2,422<br />
$3,111<br />
$3,787<br />
-2.383<br />
1.575<br />
6.076<br />
10.493<br />
14.795<br />
19.016<br />
23.470<br />
28.189<br />
33.196<br />
38.525<br />
44.257<br />
85
Change language