Appendix B: Detailed Cash Flow Models and Results
The detailed cash flow model and results for options A, B, C, D, and F are
in this appendix.
each option, a complete rate of return (ROI) and
probabilistic event tree is net present value (NPV) over
option F (cancel) for each condition of all options modeled. detailed year-by-year cash flows are shown for each condition.
The detailed cash flows show two ROIs and NPVs. The first ROI and NPV are for total cash flows of the option modeled. The second ROI and NPV are for total cash flows less cash flows for Option F (cancel).
All dollar figures are in thousands, and are carried to the nearest thousand dollars.