43-101 2008 Technical Report On The La Fortuna Project, Durango ...
43-101 2008 Technical Report On The La Fortuna Project, Durango ...
43-101 2008 Technical Report On The La Fortuna Project, Durango ...
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Table 16. Sensitivity Analysis<br />
Sensitivity of Net Present Values (US$ millions) to changes in Gold Price, and<br />
Operating and Capital Costs - Discounted at 0%, 5%, 7.5% and 10%<br />
Gold Price Operating Cost Capital Cost<br />
Change $/oz 0.0% 5.0% 7.5% 10.0% $/t ore 0.0% 5.0% 7.5% 10.0% $millions 0.0% 5.0% 7.5% 10.0%<br />
-30% $<strong>43</strong>8 28.8 20.5 17.5 15.1 $2.51 131.4 97.9 85.5 75.3 $3.19 96.2 71.4 62.3 54.7<br />
-25% $469 39.8 28.8 24.8 21.5 $2.69 125.3 93.3 81.5 71.7 $3.41 96.0 71.2 62.1 54.5<br />
-20% $500 50.9 37.2 32.1 28.0 $2.87 119.3 88.7 77.5 68.1 $3.64 95.8 71.1 62.0 54.4<br />
-15% $531 61.9 45.5 39.4 34.4 $3.05 113.2 84.2 73.4 64.5 $3.87 95.6 70.9 61.8 54.2<br />
-10% $563 73.0 53.8 46.7 40.9 $3.23 107.2 79.6 69.4 60.9 $4.10 95.5 70.7 61.6 54.1<br />
-5% $594 84.0 62.1 54.0 47.3 $3.41 <strong>101</strong>.1 75.0 65.3 57.4 $4.32 95.3 70.6 61.5 53.9<br />
- $625 95.1 70.4 61.3 53.8 $3.58 95.1 70.4 61.3 53.8 $4.55 95.1 70.4 61.3 53.8<br />
+5% $656 106.1 78.7 68.6 60.2 $3.76 89.0 65.8 57.3 50.2 $4.78 94.9 70.2 61.1 53.6<br />
+10% $688 117.2 87.0 75.9 66.7 $3.94 83.0 61.2 53.2 46.6 $5.01 94.7 70.1 61.0 53.5<br />
+15% $719 128.2 95.3 83.2 73.1 $4.12 76.9 56.7 49.2 <strong>43</strong>.0 $5.23 94.5 69.9 60.8 53.3<br />
+20% $750 139.3 103.7 90.5 79.6 $4.30 70.9 52.1 45.2 39.5 $5.46 94.3 69.7 60.6 53.1<br />
+25% $781 150.3 112.0 97.8 86.0 $4.48 64.8 47.5 41.1 35.9 $5.69 94.1 69.5 60.5 53.0<br />
+30% $813 161.4 120.3 105.1 92.5 $4.66 58.8 42.9 37.1 32.3 $5.92 93.9 69.3 60.3 52.8<br />
56