Ann: PRIMARY GOLD ACQUIRES THE COOLGARDIE GOLD PROJECT-PGO.AX, page-15

Not sure if you were mixing exchange rates @TheLittlePrince ?

I've tried to re-run it with the discussed 95% recovery and your original $32.50/tn rate, with gold at A$1,750 and I get the following, i think your revenue looks like it was done in US$ perhaps? this obviously doesn't include any capex, the $10M acquisition cost or any discounting which i'll need to work on

the numbers are a little large for my liking tbh, maybe i've missed something large...

	Column 1	Column 2	Column 3
1	D&B, Toll treat	32.5	$/t
2	resource	3.74	Mt
3	grade	1.63	g/t
4	Gold	217,721	oz
5	Recovery	95%
6	Gold	206,835	oz
7	Gold Price	1750	A$/oz
8	Revenue	361,961,875	A$
9	Costs	121,550,000	A$
10	FCF	240,411,875	A$