New Calculations ... OK, since everyone is trying to throw some numbers out there, I figure I would give it a shot …
Today APT price = $435/Ton
So,
435 x 20% = $87.00 (20% discount raw tungsten)
435 – 87 = $348 (raw tungsten/ton)
348 x 75% = $261 (WOF)
87 x 45% = $39.15 (WOF)
261 + 39.15 = $300.15 (WOF/ton APT)
And,
348 x 25% = $87.00 (IMC)
87 x 55% = $47.85 (IMC)
87 + 47.85 = 134.85 (IMC/ton APT)
So, Brian is projecting 400,000 Ton ATP / year for 2013, so, 300.15 x 400,000 = $120,060,000 / year
When we ramp up production to 1 million ton / year the numbers jump to $300,150,000 /year
And when we go to full production at 2 million ton / year the numbers jump to $600,300,000 /year
So, if you want to calculate the cost/ton ($170/ton) ….. 435 x 39% = $170 cost/ton
Therefore, $120,060,000 x 39% = $46,823,400
$120,060,000 - $46,823,400 = $73,236,600 clear revenue for 400,000 ton /year production
And ….. $300,150,000 x 39% = $117,058,500
$300,150,000 - $117,058,500 = $183,091,500 clear revenue for 1 mil ton / year production
And ….. $600,300,000 x 39% = $234,117,000
$600,300,000 – $234,117,000 = $366,183,000 clear revenue for 2 mil tons /year production
And all this does not include the Molybdenum deposit and what’s coming from the Muguk project and the rest of the land leases.
Like Majormac posted earlier, it comes out to a lot of money !!!
I’m not a professional and you should do your own DD before investing in any stock. I own shares of WOF.