VRC 20.0% 0.4¢ volt resources limited

PFS calculations

  1. 60 Posts.
    Im new to this so not 100% sure if i got the methodology correct or if i have missed something??
    I have been playing been playing with a few scenarios for potential PFS numbers. One scenario was the MNS model, 15 Years lifetime, 240,000 tonnes per year and so on.

    Potential revenue using VRC latest flake distribution results
    Column 1 Column 2 Column 3 Column 4
    0 Grade Quantity Basket Price Revenue
    1 Super Jumbo 21% 50,400   $    2,500.00   $ 126,000,000.00
    2 Jumbo 36% 86,400   $    1,600.00   $ 138,240,000.00
    3 Large 24% 57,600   $    1,400.00   $    80,640,000.00
    4 Medium 6% 14,400   $    1,050.00   $    15,120,000.00
    5 Fine 5% 12,000   $   500.00   $ 6,000,000.00
    6 Amorphous 8% 19,200   $   300.00   $ 5,760,000.00
    7   240,000     $ 371,760,000.00
    8        
    9     15 Years Revenue   $  5,576,400,000.00

    Cost using MNS capex, i have increased our processing costs by $100 from $560.

    Column 1 Column 2 Column 3
    0 Pre Production Capex   $   270,000,000.00  
    1 Capacity  (t) 240,000 1 Year
    2 Liftime Capacity (t) 3,600,000 15 Years
    3 Life Time (years) 15  
    4 Processing Costs   $   660.00 t
    5     $   158,400,000.00 1 Year
    6     $   2,376,000,000.00 15 Years
    7     $   2,646,000,000.00 Total Project Cost

    NPV = $2,930,400,000.00
    Am i missing something or is it that simple?
 
watchlist Created with Sketch. Add VRC (ASX) to my watchlist
(20min delay)
Last
0.4¢
Change
-0.001(20.0%)
Mkt cap ! $16.63M
Open High Low Value Volume
0.5¢ 0.5¢ 0.4¢ $5.401K 1.086M

Buyers (Bids)

No. Vol. Price($)
35 23268662 0.4¢
 

Sellers (Offers)

Price($) Vol. No.
0.5¢ 818848 3
View Market Depth
Last trade - 16.10pm 24/07/2024 (20 minute delay) ?
VRC (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.