Im new to this so not 100% sure if i got the methodology correct or if i have missed something??
I have been playing been playing with a few scenarios for potential PFS numbers. One scenario was the MNS model, 15 Years lifetime, 240,000 tonnes per year and so on.
Potential revenue using VRC latest flake distribution results
Column 1 Column 2 Column 3 Column 4 0 Grade Quantity Basket Price Revenue 1 Super Jumbo 21% 50,400 $ 2,500.00 $ 126,000,000.00 2 Jumbo 36% 86,400 $ 1,600.00 $ 138,240,000.00 3 Large 24% 57,600 $ 1,400.00 $ 80,640,000.00 4 Medium 6% 14,400 $ 1,050.00 $ 15,120,000.00 5 Fine 5% 12,000 $ 500.00 $ 6,000,000.00 6 Amorphous 8% 19,200 $ 300.00 $ 5,760,000.00 7 240,000 $ 371,760,000.00 8 9 15 Years Revenue $ 5,576,400,000.00
Cost using MNS capex, i have increased our processing costs by $100 from $560.
Column 1 Column 2 Column 3 0 Pre Production Capex $ 270,000,000.00 1 Capacity (t) 240,000 1 Year 2 Liftime Capacity (t) 3,600,000 15 Years 3 Life Time (years) 15 4 Processing Costs $ 660.00 t 5 $ 158,400,000.00 1 Year 6 $ 2,376,000,000.00 15 Years 7 $ 2,646,000,000.00 Total Project Cost
NPV = $2,930,400,000.00
Am i missing something or is it that simple?
- Forums
- ASX - By Stock
- VRC
- PFS calculations
PFS calculations
-
-
- There are more pages in this discussion • 7 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add VRC (ASX) to my watchlist
|
|||||
Last
0.4¢ |
Change
0.001(14.3%) |
Mkt cap ! $16.63M |
Open | High | Low | Value | Volume |
0.4¢ | 0.4¢ | 0.4¢ | $4.077K | 1.019M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
41 | 31512919 | 0.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.4¢ | 2270287 | 8 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
41 | 31512919 | 0.003 |
22 | 24401964 | 0.002 |
9 | 17567001 | 0.001 |
0 | 0 | 0.000 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
0.004 | 2270287 | 8 |
0.005 | 20402872 | 21 |
0.006 | 9153198 | 17 |
0.007 | 8852581 | 6 |
0.008 | 5695275 | 10 |
Last trade - 15.02pm 28/08/2024 (20 minute delay) ? |
Featured News
VRC (ASX) Chart |
The Watchlist
UNT
UNITH LTD
Idan Schmorak, CEO
Idan Schmorak
CEO
Previous Video
Next Video
SPONSORED BY The Market Online