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 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 />
Ending<br />
Revenue<br />
-Smelting Cost<br />
Net Smelt Return<br />
-Operation Costs<br />
-Severence, Ad-Val<br />
-Development<br />
-Depreciation<br />
-Amortization<br />
-Interest<br />
Before Depletion<br />
-50% Limit<br />
-Percent Depletion<br />
-Cost Depletion<br />
-Loss Forward<br />
Taxable<br />
-Tax at 39%<br />
Net Income<br />
•••Depreciation<br />
+Depletion<br />
^Amortization<br />
-Principal<br />
-t-Loss Forward<br />
-Capital Costs<br />
+Borrowed<br />
Cash Flow<br />
70<br />
Title: Six monthe production with TL<br />
Project ID: 1<br />
Run Date: 4/11/1990<br />
Evaluation Date: 01/90<br />
Project Start: 01/90<br />
Evaluaton: M. Davis<br />
(AU Values in Thousands) (All Values in Thousands)<br />
12/20<br />
2,074<br />
-93<br />
1,980<br />
-1,225<br />
-30<br />
0<br />
-6<br />
0<br />
-15<br />
704<br />
352<br />
-277<br />
0<br />
0<br />
427<br />
-168<br />
259<br />
6<br />
277<br />
0<br />
-80<br />
0<br />
0<br />
0<br />
463<br />
Salvage<br />
0<br />
0<br />
0<br />
0<br />
0<br />
0<br />
-3<br />
0<br />
0<br />
-3<br />
0<br />
0<br />
0<br />
0<br />
-3<br />
1<br />
-2<br />
3<br />
0<br />
0<br />
0<br />
0<br />
0<br />
0<br />
1<br />
Net Present Value $729<br />
Present Value Ratio<br />
Benefit Cost Ratio<br />
Escalated Constant<br />
Dollar Dollar<br />
0.1336<br />
1.1336<br />
$729<br />
Discounted Cash Flow ROR 20.36% 15.73%<br />
Growth Rate of Return 18.50% 13.94%<br />
Present Worth Cost Modified ROR 20.36% 15.73%<br />
0.1336<br />
1.1336<br />
Payback From Project Start (Years) 7.5470 8.0464<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%
Change language