Awesome work Dgdgdm - this is a solid base case for the gold project.
There should be plenty of meat in your conservative assumptions as well i.e. AIC should be even lower, exploration upside, high grade zones, LOM extensions etc
FFX Price at posting:
25.5¢ Sentiment: Buy Disclosure: Held