Inputs Carbonate Price $21,000 Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Number of periods years (n) 20 PGI $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 $126,000,000 CAPEX $290,000,000 (-) OPEX (PER TONNE) $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $16,914,000.00 $338,280,000.00 OPEX Yearly $16,914,000 OPEX 20 years 2819 $338,280,000.00 Tonnes of Carbonate (per annum) 6000 Total Gross Income $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 $109,086,000.00 Total Tonnes over life of mine 120000 Revenue $2,520,000,000 (-) CAPEX $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $14,500,000.00 $290,000,000.00 CAPEX $290,000,000 OPEX $338,280,000.00 Net Annual Income $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 $94,586,000.00 Net Total Cashflow $1,891,720,000 Total FV of Cashflows $1,891,720,000 Total Gross Income $2,520,000,000 (-) OPEX (PER TONNE) $338,280,000 Discount rate 8.00% (-) CAPEX $290,000,000 Net Income $1,891,720,000 NPV $405,865,135 Formula for NPV 1891720/(1+0.08)^20
Ann: Prairie Lithium PFS Confirms Extremely Low Operating Cost, page-121
-
- There are more pages in this discussion • 65 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add AZL (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
1.5¢ |
Change
0.001(7.14%) |
Mkt cap ! $67.10M | |||
| Open | High | Low | Value | Volume |
| 1.4¢ | 1.5¢ | 1.4¢ | $12.25K | 875.4K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 26 | 5388847 | 1.4¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 1.5¢ | 2646681 | 16 |
View Market Depth
| Last trade - 16.10pm 06/09/2024 (20 minute delay) ? |
| AZL (ASX) Chart |