RE: JV Mill _ Calcs & Income10 Jan 2024 17:13
Thank you for posting this, but I can't follow your numbers.
Using the figures you've provided:
5t/h x 70 hours x 48 weeks = 16.8kt/year not 27.4kt
Ignoring the value of the silver as it's immaterial, if there are 1600oz gold in 31kt of spoil then there is 867oz gold in the 16.8kt that can be processed in a year, initially.
Applying Phase 1 gravity recovery, 433oz of these 867oz can be recovered in the year.
At $2000/oz these 433oz are worth $866k
As this is concentrate, 90% of that $866k is $779k
That $779k in £ is £612 per year.
As the JV is 50/50 GWMO can only realise 50% of this recovery in any timeframe, I presume. So at Phase 1 at a 5t/h processing rate, GWMO should expect revenues of £306k per annum or £25.5k per month.
As long as equivalent or better feed spoils/tailings/whatever can continue to be found, one can extrapolate how revenue will adjust proportionally upwards if the processing rate is increased from 5t/hour to 10 or more (it's hard to directly translate what the hourly limit will be from the 200t/day limit given in the RNS today). Revenue will also additionally adjust upwards substantially when Phase 2 chemical recovery is implemented.