Nayega advisory and brokerage earnings18 May 2023 13:48
Dave reeves shared his thoughts on possible earnings from Nayega going forward. He said I could post here.
"No doubt you have seen the news today. Attached are my calcs on what it is worth to Keras, min $4.5m, Max $14m…! Just depends on the size of the plant the government install. Smaller is the plant on site, larger is what we planned to do.
Feel free to share on bulletin board and these are my own calcs, not the companies!
Cheers
Dave"
Saleable grade (%) 37.00%
Price ($/dmtu FOB) 3.5
Saleable production (dry tpm) 7,480
Advisory & brokerage fees (%) 7.50%
Value to Keras
$/month 72,650
$/year 871,794
$/3 years 2,615,382
Notes:-
7,480tpm (dry) is the product capacity using current infrastructure installed during the bulk sample
23,375tpm (dry) is the planned production using an upgraded scrubber plant per KRS internal study
Sales tons v Price ($/dmtu ) sensitivity
3. 3.5. 4 4.5 5 5.5 6
7,480 $2,241,756 $2,615,382 $2,989,008 $3,362,634 $3,736,260 $4,109,886 $4,483,512
23,375 $7,005,488 $8,173,069 $9,340,650 $10,508,231 $11,675,813. $12,843,394 $14,010,975