Below are the key figures for for costs, recovery and production...

Below are the key figures for for costs, recovery and production for THR

Production at 2200 tonnes of tungsten.
Profit after cost $360 PER mtu
AROUND A 100 MTU PER TONNE.
100 X 360X 2200 = 79,200,000
MC now 21 mil
at a conservative PE of 3 mc 210 MIL OR 27 CENTS A SHARE
or in HC terms a ten bagger




Key input parameters to the DFS include:
Capital Cost Estimate
A$69 million
Operating Cost estimate (per tonne of ore processed)
A$84
Operating Cost / mtu WO.
After molybdenum bi-product credits
Assuming 75% recovery of WO.
US$115
Revenue / mtu WO.
Source Roskill October 2011. (After APT discounts)
US$360
Annual throughput of ore
400,000 tpa
Tungsten recovery
75%
Molybdenum recovery
77.8%
Scheelite concentrate produced annually
2,200 tpa
Molybdenum concentrate produced annually
1,250MLC

Hope this helps emark put a smile back on your face