Base Case est mill est$ps
Big Hill - 100% 5.0 0.004
Mt Mulgine - 100% 4.0 0.003
ATC Plant (NPV @ 12%) 111.5 0.095
Other Exploration 2.0 0.002
Cash 1.7 0.001
Corporate Overheads (16.5) (0.014)
Total Debt - -
Tax Losses 11.8 0.010
Options & Other Equity 0.4 0.000
Total 119.9 0.102cps
Source: Hartleys Estimates