Regency Petroleum Project

Regency Petroleum Project - Regency Protoleum Com pany...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Regency Protoleum Com pany Option 2: Build and Operate New Facility used i = 5% ATCF after investm ents * pw factor Index Year Calendar Year Volum e (bar els/yr in m il ions Price/bar el (US $) Revenue/yr ($ in m il ions) Cost/bar el COGS ($ inm il ions) Gross Margin ($ in m il ions) Expenses/year ($ in m il ions) BTCF ($ in m il ions) Depreciation Taxable Incom e Taxes (25%) ATCF Investm ents ATCF (after investm ents) PW factor PW of cash flows 2012 15 84.00 1260.00 80 1200.00 60.00 1.10 58.90 58.90 58.90 58.90 1 58.90 1 2013 15 86.52 1297.80 82.40 1236.00 61.80 1.11 60.69 60.69 60.69 60.69 0.952 57.80 2 2014 16 89.12 1425.85 84.87 1357.95 67.90 1.12 66.78 66.78 66.78 66.78 0.907 60.57 3 2015 17 91.79 1560.41 87.42 1486.11 74.31 1.12 73.18 73.18 73.18 73.18 0.864 63.22 4 2016 18 94.54 1701.77 90.04 1620.73 81.04 1.13 79.91 79.91 79.91 79.91 0.823 65.74 5 2017 19 97.38 1850.20 92.74 1762.10 88.10 1.24 86.87 86.87 86.87 86.87 0.784 68.06 6 2018 20 100.30 2006.01 95.52 1910.48 95.52 1.151....
View Full Document

This note was uploaded on 12/05/2011 for the course IME 314 taught by Professor Franchi during the Fall '08 term at Cal Poly.

Page1 / 3

Regency Petroleum Project - Regency Protoleum Com pany...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online