Life of ProjectLowHighTotal Resource 38,300,000 38,300,000...

	Life of Project	Low	High
1	Total Resource	38,300,000	38,300,000
2	Price Sale tonne - AUD	51.27	70.51
3	Est Opex per tonne	29.00	33.00
4	Total Revenue	1,963,641,000	2,700,533,000
5	Total Opex	1,110,700,000	1,263,900,000
6	EBITDA	852,941,000	1,436,633,000

Hoping the table comes through okay - first time posting one - but I ran some rough numbers based on the SS Low & High. Appreciate all your thoughts on this, and let me know if I've missed anything? I couldn't see what they estimated as life of mine so just looked at life of project. Capex below.

	Other Costs	Low	High
1	Annual Capex	500,000	1,000,000
2	Set up Capex	56,000,000	75,000,000