Based on 95,000 ounces for Smokey Hills
Current Basket = 822US X 80750 ounces
Hedged Basket = 1417US x 14250 ounces
Revenue = $86,583,000 USD
Cash Costs = 350 * 95,000 ounces = $33,250,000USD
Gross Margin = 53,333,000 USD
85% of cash flow = $45,333,050 USD
68.5c AUD/USD = 66,179,635 AUD
This is before interest/tax etc.