what are people thoughts on this breakdown below ?i am reading...

what are people thoughts on this breakdown below ?

i am reading the chart showing approx $5000 US per tonne from the Spoke vs $12000 US rom a HUB Just Looking at the LCO breakdown for an example.

in the previous slide it has 21,000 T throughput and cost of feed of $1,400 US per tonne

but only 7,130 tonne of black mass produced. meaning that approx 3 tonne need to produce 1 tonne of black mass costing $4200 US.

Therefore only profit of $800 US per tonne for spoke (black mass only) . Are there other parts reused or sold on?

Further to the HUB which is where the technology really applies. As we will process the black mass there shouldnt be a 3:1 loss factor for throughput, this will be ~95% recovery so will just assume 100% for ease. Looking forward to the costing per tonne here but if you have say $4000 US per tonne
(based on no information just for comparison) if anyone has a ballpark figure please let me know.

you would have $8200 total cost per tonne and value of $12000 so profit of $3,800

$3,800 * 7130 = $27,094,000 per annum for full integrated plant .

Will be great to see what the hub production cost will be in December