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$ |
