Page 357 - Advanced Mine Ventilation
P. 357

334
                               After
                               Cash
                               Net
                               Profit
                                 Costs ($) Tax ($) Tax ($) Investment ($)   331,200,000 331,200,000  þ164,726,456 17,708,160  0  þ159,731,336 17,177,664  0  þ154,875,274 16,661,976  0  þ150,168,191 16,162,108  0  þ145,602,404 15,677,246  0  þ443,903,661  Advanced Mine Ventilation
                                 Operating  2,025,000  2,025,000  2,025,000  2,025,000  2,025,000
                                                             profitable.
                                     0
                                 ($)                         is
                           Wells  Revenue  184,460,000  178,934,000  173,562,250  168,355,300  163,304,650  project

                           Vertical                          the  that


                           for                               shows
                           Method  (MMCF)                    method


                           Flow  Production                  flow  cash

                           Cash      0  36,892.8  35,786.8  34,712.45  33,671.06  32,660.93  from

                           20.4                              value
                           Table  Year  0  1  2  3  4  5  Total  positive  A
   352   353   354   355   356   357   358   359   360   361   362