Page 358 - Advanced Mine Ventilation
P. 358

334                                               Advanced Mine Ventilation



                               After
                               Cash

                               Net  ($)   331,200,000  þ164,726,456  þ159,731,336  þ154,875,274  þ150,168,191  þ145,602,404  þ443,903,661
                               Profit  Tax





                                 ($)    17,708,160  17,177,664  16,661,976  16,162,108  15,677,246
                                 Tax


                                 ($)
                                 Investment  331,200,000  0  0  0  0  0






                                 ($)
                                 Costs

                                 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
   353   354   355   356   357   358   359   360   361   362   363