ok guys, trying to get my head around the timing of payments for...

ok guys, trying to get my head around the timing of payments for BMA along with Capex over the next couple of years with a view to working out EV at the end of FY27. to that end a couple of questions:
.
* does the timing and amounts for BMA look right above?
* anyone can point me in the right direction regarding capex over the next few years (aside from sustaining capex). We have Vickery and Winchester south. Have they been delayed due to BMA? are the numbers given by (I think Macquarie) for capex valid and is anyone else willing to share their numbers?

@markymark2345 I tried to compare to your sheet but couldn't - dont have much of financial background - any clarifications you can provide would be appreciated. @hagetaka I updated the currency conversation, you were right it makes a huge difference. Ive left costs as people seem to think costs will go up but tonnes will increase as well. if you have any thoughts - I will update.