Ann: Agate Creek Project Update, page-5

Hi 20Mill, production has been enhanced to 550,000 tonnes per annum...

"Etheridge has further advised Laneway that, in addition to bringing the Georgetown Plant back into production at its full 200,000 tpa capacity, it has acquired a further 350,000 tpa milling capacity through its purchase of the Collingwood hard rock tin plant near Cooktown."

Here's the numbers again:

Revenue split will apply above a 4g/t head grade (4g/t is essentially Opex and Capex)

Capex + Opex + Revenue: 200,000 tonnes @ 9.8 g/t (recovered) = 69,136oz @ AUD1700/oz = $117,531,200

Opex + Capex: 200,000 tonnes @ 4 g/t = 28,219oz @ AUD1700/oz = $47,972,300

Total revenue = $69,558,900 (split between LNY and EOPL)

Etheridge (EOPL) revenue split
80,000t @ 5.8g/t (9.8 - 4) = 16,367oz – 300oz = 16,067oz x 40% = 6,426oz + 300oz = 6,726 oz @ AUD1700/oz = $11,434,200
120,000t @ 5.8g/t = 24,550oz x 30% = 7,365 oz @ AUD1700/oz = $12,520,500
Total $23,954,700

LNY revenue split
80,000t @ 5.8g/t (9.8 - 4) = 16,367oz – 300oz = 16,067oz x 60% = 9,640 oz @ AUD1700/oz = $16,388,000
120,000t @ 5.8g/t = 24,550 oz x 70% = 17,186 oz @ AUD1700/oz = $29,216,200
Total $45,604,200

So,
200,000 tonnes @ 550,000 tpa = 133 days (19 weeks), to bank - $45,604,200