RE: NPV figures10 Sep 2021 14:56
DFS, NPV, 220,000 t, sale price $680, costs $466
YEAR PROFIT NPV CALCS CAPEX npv7%
1 47080000 $44,000,000.00
2 47080000 $44,000,000.00
3 47080000 $44,000,000.00
4 47080000 $44,000,000.00
5 47080000 $44,000,000.00
6 47080000 $44,000,000.00
7 47080000 $44,000,000.00
8 47080000 $44,000,000.00
8.5 38520000 $36,000,000.00
$388,000,000.00 $117,000,000.00 $271,000,000.00 NPV
DFS, NPV, 220,000 t, sale price $680, costs $466 +2% increase year on year
1 47080000 $44,000,000.00
2 50072000 $46,796,261.68
3 53123840 $49,648,448.60
4 56236400 $52,557,383.18
5 59411000 $55,524,299.07
6 62649400 $58,550,841.12
7 65953800 $61,639,065.42
8 69322000 $64,786,915.89
8.5 59529600 $55,635,140.19
938538040 $489,138,355.14 $117,000,000.00 $372,138,355.14 NPV
TODAYS SALE PRICE , +2% year on year
YEAR
1 113080000 $105,682,242.99
2 117392000 $109,712,149.53
3 121789800 $113,822,242.99
4 126275600 $118,014,579.44
5 130851600 $122,291,214.95
6 135517800 $126,652,149.53
7 140280800 $131,103,551.40
8 145136200 $135,641,308.41
8.5 122799600 $114,765,981.31
1153123400 $1,077,685,420.56 $117,000,000.00 $960,685,420.56 NPV
TODAYS SALE PRICE , +2% year on year, increased recovery rate 83% vs 71%
YEAR
1 127986000 $119,613,084.11
2 132866400 $124,174,205.61
3 137843910 $128,826,084.11
4 142921020 $133,571,046.73
5 148100220 $138,411,420.56
6 153381510 $143,347,205.61
7 158772360 $148,385,383.18
8 164267790 $153,521,299.07
8.5 143552732.4$134,161,432.15
1309691942 $1,224,011,161.12 $117,000,000.00 $1,107,011,161.12 NPV
26TH August RNS
In addition to advancing the mining licence application, we have continued to review our proposed mining and processing operation for the Bougouni Lithium project.
The focus of this work has been on defining improvements in the processing flow sheet to lead to an expected increase in the metallurgical recovery of the lithium bearing spodumene minerals.
This has a significant impact on the profitability of the proposed operation and this review work continues to indicate a very robust project.
https://ir.wrendesign.agency/kodal/regulatory-news/news/399
https://ir.wrendesign.agency/kodal/regulatory-news/news/283
22nd July 2020 RNS
In May 2020, Kodal received results of the processing of its bulk sample, with over 800 tons of pegmatite hosted lithium mineralisation collected from the Ngoualana prospect within the Bougouni Lithium project.
The testwork has returned very encouraging results confirming a high-grade, low impurity spodumene concentrate from the mineralised sample.
The results of the testwork demonstrate a metallurgical recovery of up to 83% for a 5.5 % to 6.0% Li2O spodumene product.
This recovery is significantly higher than the 71% recovery used in