|
发表于 2014-5-20 17:40:34
|
显示全部楼层
Projected Revenue/Profit for 2011.ASSUMPTIONS FOR 2011:--75% increase to the 2009 Benchmark (97dmtu cents - Yandi Fines)
-5% Premium to the Benchmark (50% Production only)
-Exchange Rate 88 cents USD/AUD
-Operating Expenses $42 AUD
-Fines, Western Australia Royalties @5.625%
-1.5Mtpa 2011 (50% Nullagine Joint Venture)
-57% Fe
-Capex, USD$50M, HengHou Industries Interest Free Loan-BCI to give 25% of it's revenue to FMG for the first 3Mtpa of the NJV production. The 25% will cut in once the price per tonne exceeds USD$60. FMG will be paying for the Royalties on the extra Revenue. BCI to pay for all Opex on it's 1.5Mt and Depn or Amort. (BCI doesn't pay the Tax on a Revenue BCI won't receive). -Resource Rent Tax. 22.5% to be taken out of Profit, (Over 14% threshold), once the Profit exceeds $50M. That could be wrong but since I don't fully understand issues such as what can be written off etc. I'll allow others to alter any mistake I've made.- I'm also going to assume that HengHou Industr |
|