My calcs - DYORPre-production CAPEX  $            850,000,000...

My calcs - DYOR

	Pre-production CAPEX	$            850,000,000
1	Debt	$            600,000,000
2	Equity	$            250,000,000
3
4	Share issue price	$                           0.10
5	Shares issued	2,500,000,000
6
7	Current shares issued	963,000,000
8
9	Total shares issued	3,463,000,000
10
11	NPV	$        4,700,000,000
12
13	Share price	$                           1.36