I've built a crude spreadsheet to shove some data in and see what it spits out. I've used only the 2Mt option.
Unfortunately without all the figures I can't specifically reconcile all the costs so I've just bumped up a few numbers so the calculations worked i.e. sustaining capital.
The numbers, with the new costs, look impressive.
The following images show (1) the original PFS data, (2) the reduced transport/power/capex costs just released and (3) one just for fun where I've simply doubled the resource size but have kept grade the same and have doubled sustaining capex (highly unlikely it would actually be double but it's an arbitrary figure at this stage anyway).
How accurate is this data? Possibly not very. DYOR.
1
View attachment 1021690
2
View attachment 1021696
3
View attachment 1021699
