Gross Value Est
Tonnes Grade rec lbs $US/lb
NI 0.004 0.762 301752 14.35 $4,330,141
CU 0.0046 0.894 407127.6 3.3 $1,343,521
$5,673,662
$5.7 million minus ($X extraction, processing plus other costs)
Say $2-3 mill free cash flow?
Howz my math? (I used 2000 lbs per tonne)