Compelling Value, page-20

Always interesting to look at the bigger picture for the AUD POG, the below is monthly chart:

At $1700 per oz, EGA would be very profitable and have an NPV closer to $74million.  For each $50 move in POG, NPV rises 12%.

That's before you factor in any added value from additional drilling success.  

I think Rothsay is going to be a great little mine, small scale, but highly profitable and long-lived with good leverage to the price of gold and exploration success.