HAV 2.27% 21.5¢ havilah resources limited

Concern, page-14

  1. 2,586 Posts.
    lightbulb Created with Sketch. 911
    'the spare capacity on the railway from Broken Hill to Whyalla or Port Pirie is currently 12 Mtpa'

    At the end of the quarterly released 29/11/2013, they've attached "Maldorky Iron Ore Mine Information Sheet".
    (see Post #: 12636391)

    Estimated Opex A$66/t
    Estimated Capex A$60-70M

    Fastmarkets MB Iron Ore Indices - Daily Market Report 22 March 2019
    (see Post #: 37877501)

    62% Fe Fines - Low Alumina US$88.35
    66% Fe Concentrate US$97.63

    FWIW a Net Present Value (BEFORE Capex) has been estimated for the JORC resources at Grants and Maldorky plus an estimated 1 billion tonnes at GIB.

    Assumptions used:


    Fe prices:
    US$75/t for Grants & GIB
    US$80/t for Maldorky
    Both assumptions are lower than current spot prices.

    FX: 0.75

    Opex: A$66/t. Scope for improvement here. [As a guide, FMG's 1H/19 C1 cost is US$13.11/wmt. In FY13, it was US$44/wmt.]

    Capex: No assumption made. Whatever is believed to be the Capex figure should be deducted from the estimated NPV.

    Discount rate (pre-tax): 10%

    Other: see results below

    Results:


    Fe concentrate MTEST NPV A$M BEFORE CAPEXMINE LIFE YEARSMtpa Initial 26YMtpa Final 14Y
    1GRANTS100.3 892 263.80
    2MALDORKY58.8 721 262.20
    3GIB330.0 1,592 40612
    4

    3,205
    1212

    SIMEC'sexclusivity expires on Sunday.


    DYOR



 
watchlist Created with Sketch. Add HAV (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.