Marble - Colorado Geological Survey
Marble - Colorado Geological Survey
Marble - Colorado Geological Survey
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Title: Five months production<br />
Project LD: 1<br />
Run Date: 4/11/1990<br />
Evaluation Date: 01/90<br />
Project Start: 01/90<br />
Evaluator: M. Davis<br />
Period<br />
All Values in Thousands)<br />
Ending 12/96 12/97 12/98 12/99 12/00 12/01<br />
Revenue 4,210 4,210 4,210 4,210 4,210 4,210<br />
-Smelting Cost -190 -190 -190 -190 -190 -190<br />
Net Smelt Return 4,019 4,019 4,019 4,019 4,019 4,019<br />
-Operation Costs -2,481 -2,481 -2,481 -2,481 -2,481 -2,481<br />
-Severence, Ad-Val -60 -60 -60 -60 -60 -60<br />
-Development 0 0 0 0 0 0<br />
-Depreciation -117 -12 -11 -11 -10 -9<br />
-Amortization -2 0 0 0 0 0<br />
-Interest -128 -48 -48 -48 -48 -47<br />
Before Depletion 1,231 1,417 1,418 1,419 1,420 1,421<br />
-50% Limit 615 709 709 710 710 711<br />
-Percent Depletion -563 -563 -563 -563 -563 -563<br />
-Cost Depltion 0 0 0 0 0 0<br />
-Loss Forward -3,793 -3,125 -2,270 -1,414 -557 0<br />
Taxable<br />
-Tax at 39%<br />
Net Income<br />
+Depreciation<br />
+Depletion<br />
+Amortization<br />
-Principal<br />
+Loss Forward<br />
-Capital Costs<br />
+Borrowed<br />
Cash Flow<br />
68<br />
-3,125 -2,270 -1,414<br />
0 0 0<br />
-3,125 -2,270 -1,414 -557<br />
117<br />
563<br />
2<br />
-497<br />
3,793<br />
0<br />
0<br />
12<br />
563<br />
11<br />
563<br />
0 0<br />
-1 -1<br />
3,125 2,270<br />
0 0<br />
0 0<br />
-557<br />
0<br />
11<br />
563<br />
0<br />
-2<br />
1,414<br />
0<br />
0<br />
300<br />
-118<br />
182<br />
10<br />
563<br />
0<br />
-2<br />
557<br />
0<br />
0<br />
859<br />
-338<br />
520<br />
9<br />
563<br />
852 1,428 1,428 1,428 1,310 1,090<br />
0<br />
-2<br />
0<br />
0<br />
0<br />
Title: Five 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 />
Period<br />
All Values in Thousands)<br />
Ending 12/02 12/03 12/04 12/05 12/08 12/07<br />
Revenue 4,210 4,210 4,210 4,210 4,210 4,210<br />
-Smelting Cost -190 -190 -190 -190 -190 -190<br />
Net Smelt Return 4,019 4,019 4,019 4,019 4,019 4,019<br />
-Operation Costs -2,481 -2,481 -2,481 -2,481 -2,481 -2,481<br />
-Severence, Ad-Val -60 -60-60-60-60-60<br />
-Development 0 0 0 0 0 0<br />
-Depreciation -9 -8 -7 -7 -7 -6<br />
-Amortization 0 0 0 0 0 0<br />
-Interest -47 -47 -46 -46 -45 -44<br />
Before<br />
1,427<br />
-50% Limit 711<br />
-Percent Depletion -563<br />
-Cost Depletion 0<br />
-Loss Forward 0<br />
Taxable<br />
-Tax at 39%<br />
Net Income<br />
-^Depreciation<br />
-(•Depletion<br />
+Amortization<br />
-Principal<br />
+L088 Forward<br />
-Capital Costs<br />
+Borrowed<br />
Cash Flow<br />
Depltn 1,422 1,423 1,424 1,425 1,426<br />
860<br />
-339<br />
521<br />
9<br />
563<br />
0<br />
-3<br />
0<br />
0<br />
0<br />
712<br />
-563<br />
0<br />
0<br />
861<br />
-339<br />
522<br />
8<br />
563<br />
0<br />
-3<br />
0<br />
0<br />
0<br />
712<br />
-563<br />
0<br />
0<br />
862<br />
-339<br />
522<br />
7<br />
563<br />
0<br />
-3<br />
0<br />
0<br />
0<br />
713<br />
-563<br />
0<br />
0<br />
863<br />
-340<br />
523<br />
7<br />
563<br />
0<br />
-4<br />
0<br />
0<br />
0<br />
713<br />
-563<br />
0<br />
0<br />
864<br />
-340<br />
523<br />
7<br />
563<br />
0<br />
-5<br />
0<br />
0<br />
0<br />
714<br />
-563<br />
0<br />
0<br />
865<br />
-341<br />
524<br />
6<br />
563<br />
1,090 1,089 1,089 1,088 1,088 1,088<br />
0<br />
-5<br />
0<br />
0<br />
0
Change language