Ann: Gulf Completion of Project Investment Funding, page-32

I have created a simplified financial projection based on the information released in GMC's latest investor presentation.
*The below financial projections include a 25% discount. (As per con note agreement with Jayatama)

With 2 smelters running:

Total revenue from sales:
USD - $35,625,000
AUD - $46,312,500

Total profit:
USD - $16,425,000
AUD - $21,352,500


With 4 smelters running

Total revenue from sales:
USD - $81,375,000
AUD - $105,787,500

Total profit:
USD - $39,525,000
AUD - $51,382,500


With 6 smelters running

Total revenue from sales:
USD - $127,125,000
AUD - $165,262,500

Total profit:
USD - $62,775,000
AUD - $81,607,500


With 8 smelters running

Total revenue from sales:
USD - $172,875,000
AUD - $224,737,500

Total profit:
USD - $85,725,000
AUD - $111,442,500


Cheers guys