can hdr do an all aristocrat leisure, page-17

Not a big difference but I cleaned up estimates of impact on revenue a little...I used Aspects prior estimated rpb (rev per barr) figure of $60...

Original revenue to new avg. Annual (although originally 75,000 - I think most expect 60,000)
bpd rev bpd*rev *days annual rev HDR share 19%
60000 60 3600000 365 1.314.000.000,00 249.660.000,00
45000 60 2700000 365 985.500.000,00 187.245.000,00
Lost revenue 328.500.000,00 62.415.000,00

Additional avg. revenue at a higher price for approx 3 mths...(365/12*3)
bpd rev bpd*rev *days
60000 60 3600000 91,25 328.500.000,00 62.415.000,00
45000 85 3825000 91,25 349.031.250,00 66.315.937,50
Additional revenue offset 20.531.250,00 3.900.937,50

Current rev plus offset plus revised FY (after fix)
bpd rev bpd*rev *days
45000 60 2700000 91,25 246.375.000,00 46.811.250,00
45000 85 3825000 91,25 349.031.250,00 66.315.937,50
60000 60 3600000 182,5 657.000.000,00 124.830.000,00
New revenue estimate for FY 23850000 1277,5 1.252.406.250,00 237.957.187,50

Real revenue loss (249-237) -11,702,812 11.702.812,50
Increased drill costs (Ching) -14,250,000