count down to Q report!, page-13

Expect AUD $30 to 40 mill NPAT a Market cap of $500 mill plus.

Knowing we are selling the PCI  USD $180/t 1st Quarter 2017 will push the share price higher.

4th Quarterly October to December PCI USD $133 /t

780kt x USD PCI $133 /t = USD $104 mill

MINUS 30% USD $31 Mill
RRP Receives USD $73 Million

Converted to AUD $101 Million

Royalty Payment
FCL will pay Anglo a semi-annual royalty (“Royalty Payment”) on its 70% share of coal extracted
A$130 per tonne then a payment of A$3.00 per tonne
760,000 x AUD $3 = AUD $2.28 mill

Total to RRP minus 30% & Royalty payment = AUD $99 million

Estimated cash outflows for 4th quarter (Exploration and evaluation-Development-Production-Staff costs-Administration and corporate costs-Other (provide details if material))  maybe over did it here. (AUD $60 mill)

Thats AUD $39 mill in the bank, enough to send this over $500 mill market cap.

PLEASE DYOR & don't hold me to this. If i missed something please share.

.