Disclaimer
  • This 'Indicative Viability Calculator' has been prepared for the general use of the investors and to facilitate investors to help project the viability of their investments.
  • This 'Indicative Viability Calculator' has not been prepared considering individual's investment objectives, financial situations or particular needs.
  • Any person considering potential investment opportunities should carry out their own due diligence in respect of such opportunity and make their own commercial assessment of an investment opportunity after seeking the advice from this 'indicative viability calculator'.
  • The 'Indicative Viability Calculator' does not purport to be all-inclusive or necessarily contain all the information and may be subject to updating, revision or amendment.
  • The developer of this calculator, under no circumstances whatsoever, should be held liable for any loss of profit resulted from investment made considering this 'indicative viability calculator'.
  • This calculator works only in MS Excel 2013 or higher.
I agree to the above terms and conditions.
Kindly enable the circular reference in MS Excel.
(Go to File > Options > Formula > Check Enable Iterations)
Notional Revenue profiles for Bid Evaluation

Daily Revenue net of Royalty (US $ MM)

Year

Scenario 1

Scenario 2

Scenario 3

Scenario 4

1

0.0741

0.0456

0.1840

0.0912

2

0.1024

0.0537

0.2202

0.0968

3

0.1347

0.0678

0.2524

0.1101

4

0.1714

0.0831

0.2815

0.1222

5

0.1990

0.0938

0.2877

0.1250

6

0.2574

0.1114

0.3286

0.1349

7

0.2762

0.1173

0.3119

0.1289

8

0.2797

0.1167

0.2797

0.1167

9

0.2980

0.1222

0.2640

0.1112

10

0.3165

0.1278

0.2482

0.1055

11

0.2759

0.1038

0.1913

0.0779

12

0.2403

0.0842

0.1470

0.0572

13

0.2093

0.0682

0.1127

0.0420

14

0.1822

0.0552

0.0860

0.0306

15

0.1588

0.0446

0.0654

0.0223