The project is optimised and awareness of expected product from reserve needs to be available...The Company derisked by decreasing thru puts to 800 tons per day with a 1000 ton available thru-put based on a 10-hour shift...Grades at 17.9% LOM all give an NPV...The reality a higher NPV is achievable with the option to high feed grade (23% TGC) the project in the early years...Thru puts can be achieved at the rate of 1000 TPD
Management was conservative according to de-risking the project and further mitigating the startup risk...Just because it was not done does not mean it can not be achieved...Same project Higher NPV in early years...
General formula m x (r+1)/g + p/g
Where m is mining cost, r is strip ratio, g is grade & p is processing cost
Project A 1000 tons per day 17.9% TGC
ROM mining cost per ton unit US$3.14 x (4.4+1)=16.95 /17.9% = US$94.69
Processing cost per ton unit US$27.56 / 17.9% = US$154
ROM Ming cost US$94.69 + Processing cost US$154 = US$248
1000 tons per day x 300 days x 17.9% x 90% recovery = 48,330 tons
Revenue US$73,944,900
Mining and Processing cost (248 x 48,330)= US$11,985,840
EBITDA US$61,959,060
Life of mine 24 years EBITDA US$1,487,017,440
Processing cost per ton unit is stagnate to grade....
Processing cost per ton unit US$27.56 / 15 % = US$184
Processing cost per ton unit US$27.56 / 17.9% = US$154
Processing cost per ton unit US$ 27.56 /23% TGC = US$120
The plant has 20% redundancy from 800 tons per day @ 17.% TGC feed grade
Project has capacity first 3 years of operation...1000 tons per day @ 23% TGC
What if the project was optimised in the early years...
Updated Reserve DFS 2019
Thru put 25,000 x 12 months = 300,000 thousand tons (1000 tons per day)
Mining ROM per ton unit US$3.14
Processing per ton unit US$27.56
Basket price US$1530
TGC 23%
Strip ratio 4.4:1 example only
Cut off 10% TGC
Project A 1000 tons per day 23% TGC
ROM mining cost per ton unit US$3.14 x (4.4+1) = $16.96 /23% TGC = US$73
Processing cost per ton unit US$27.56 / 23% = US$120
ROM Ming cost US$73 + Processing cost US$120 = US$193
1000 tons per day x 300 days x 23% x 90% recovery = 62,100 tons
Revenue (US$1530 x 62,100) US$95,013,000
Mining and Processing cost (197 x 62100)= US$12,233,700
EBITDA US$82,779,300
Regards Croc (whoops no night shift included...)
- Forums
- ASX - By Stock
- WKT
- Lindi Jumbo Project NPV
Lindi Jumbo Project NPV, page-18
-
- There are more pages in this discussion • 19 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add WKT (ASX) to my watchlist
(20min delay)
|
|||||
Last
11.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $73.83M |
Open | High | Low | Value | Volume |
11.0¢ | 11.0¢ | 11.0¢ | $1.111K | 10.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 129000 | 10.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
11.0¢ | 115960 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 129000 | 0.105 |
6 | 279516 | 0.100 |
1 | 50000 | 0.098 |
1 | 56330 | 0.096 |
5 | 127586 | 0.095 |
Price($) | Vol. | No. |
---|---|---|
0.110 | 115960 | 3 |
0.115 | 383359 | 8 |
0.120 | 109905 | 3 |
0.125 | 265260 | 5 |
0.130 | 202938 | 5 |
Last trade - 10.09am 27/09/2024 (20 minute delay) ? |
Featured News
WKT (ASX) Chart |