Copper Fox - Minerals North
Copper Fox - Minerals North
Copper Fox - Minerals North
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Potential Project Economics<br />
Cu = $1.00 / lb<br />
Gold $/oz 375.00 500.00<br />
Silver $/oz 5.50 8.00<br />
Molybdenum $/lb 6.00 20.00<br />
Rhenium $/g 5.00 30.00<br />
NPV @ 0%, cM$ 380 1,518<br />
NPV @ 8%, cM$ 24 583<br />
NPV @ 12% , cM$ -52 369<br />
Cu = $2.00 / lb<br />
Gold $/oz 375.00 500.00<br />
Silver $/oz 5.50 8.00<br />
Molybdenum $/lb 6.00 20.00<br />
Rhenium $/g 5.00 30.00<br />
NPV @ 0%, cM$ 1,631 2,821<br />
NPV @ 8%, cM$ 662 1,205<br />
NPV @ 12% , cM$ 435 828<br />
After Tax IRR (%) 8.5 32.0<br />
After Tax IRR (%) 36.3 53.0<br />
Avg. Annual NCF<br />
(cM$)<br />
48 122<br />
Avg. Annual NCF<br />
(cM$)<br />
130 207<br />
CAPEX (Can) 600M // OPEX (Can) 6.10 $/t // Mill 58,000 tpd
Change language