News Flow external twitter etc etc, page-224

Worst Case Scenario: Based on todays live spot prices and Integration study volumes






Best Case Scenario: (Best Case Scenario which I see as realistic)

My Assumption numbers which should reflect the bankable model based on 209 million shares SOI. Expecting mining volumes to increase slightly with the at surface material to be included. Please note the below is C3 cash costs which is all inclusive on debt interest etc.

The NPV / Share is the respective shareprice of TMT based on 25 years of production.