Break out upwards or Downwards????, page-20

Hi,

Future revenue need to be adjusted by discounted cash flow. I used 8% which is very low. It does not take into account the cost of mining and processing the materials. Just to get a bit more realistic current value of future cash-flow number. Still impressive though.

	revenue	8% discount rate	current value
1	$270,000,000	1	$270,000,000
2	$270,000,000	0.92	$248,400,000
3	$270,000,000	0.8464	$228,528,000
4	$270,000,000	0.778688	$210,245,760
5	$270,000,000	0.71639296	$193,426,099
6	$270,000,000	0.659081523	$177,952,011
7	$270,000,000	0.606355001	$163,715,850
8	$270,000,000	0.557846601	$150,618,582
9	$270,000,000	0.513218873	$138,569,096
10	$270,000,000	0.472161363	$127,483,568
11	$270,000,000	0.434388454	$117,284,883
12	$270,000,000	0.399637378	$107,902,092
13	$270,000,000	0.367666388	$99,269,925
14	$270,000,000	0.338253077	$91,328,331
15	$270,000,000	0.311192831	$84,022,064
16	$270,000,000	0.286297404	$77,300,299
17	$270,000,000	0.263393612	$71,116,275
18	$270,000,000	0.242322123	$65,426,973
19			$2,622,589,809