Has anyone else tried to put some figures on the FCF potential...

Has anyone else tried to put some figures on the FCF potential of PGO, across both Tom's and Rustlers, in current gold price environment?

I've started a back of the envelope, interested for others to poke holes in it or expand as required. Couldn't find a solid number for Rustlers proposed production level, so estimate based on the historical in mid-90's and what would seem reasonable;

	Column 1	Column 2	Column 3	Column 4
0			Toms	Rustler
1	prodn	ozpa	65,000	50,000
2	AISC	$/oz	$985	$1,100
3	POG	$/oz	$1,795	$1,795
4	margin	$/oz	$810	$695
5	FCF	$pa	$52,650,000	$34,750,000
6	FCF total	$pa	$87,400,000

all in aud

food for thought! explains why we are seeing solid support at and above 9c which is still only a $40m odd market cap