| Report after-tax NPV(5%) | US$2,059M |
| Independently rebuilt after-tax NPV(5%) | US$2,048M |
| Variance vs report | −0.5% |
What the rebuild surfaced. West African fiscal mechanics built from statute — Côte d'Ivoire loss carry-forwards, unit-of-production depreciation with the first-year uplift, and a working-capital decomposition that reconciles the report's own series line by line.
Downloads are delivered through the subscriber portal at launch. Two complete free sample sets are available in the library.
Join the list and you will receive the first full publication — the rebuilt Excel model and the ten-page investor memo — by email, free, when it releases. Founding subscriptions open afterwards for continued access to new analyses and the library. Founding subscriptions from US$99/month (launch pricing to be confirmed).