| Company |
|
Stage |
NI 43-101 (last) |
PEA/PFS/BFS Eng |
Cu Base |
Cu Recovery |
Au Base |
Au Recovery |
Ag Base |
Ag Recovery |
Tonnage Proven |
Proven Avg Grade |
Tonnage Probable |
Probable avg Grade |
Tonnage Measured |
Measured Avg Grade |
Tonnage Indicated |
Indicated Avg Grade |
Tonnage Inferred |
Inferred Avg Grade |
Contained Cu (lbs) |
Contained Au (oz) |
Contained Ag (oz) |
Contained Mo (lbs) |
Contained Pb |
Contained Zn/Ni |
Strip Ratio |
Holes |
Meters Drilled |
CuEQ Avg Grade |
Cu Cutoff |
NPV & 5% (after tax) |
NPV @ 8% (after tax) |
NPV @ 10% (after tax) |
IRR |
Avg Annual Cash Flow (after tax) |
Payback period (years, after tax) |
Unit Cash Costs Ttl ($/lb Cu) |
Daily Feedrate (tpd) |
LOM (years) |
Initial CAPEX |
Sustaining CAPEX |
LOM OPEX ($/tonne ore) |
Annual Cu Production (lbs-Cu, oz-Au) |
Shares (fully diluted) |
Share Price |
Market Cap |
Cash |
AMC (Adj MC) |
NPV |
NAV |
EV Share $ per lb/oz |
| Copper Fox |
Cu |
BFS Dec-12 |
2012? |
TT-Wardrop |
$2.97 |
88.4% |
1,256 |
81.00% |
20 |
71.00% |
|
|
|
|
146,600,000 |
0.48% |
1,011,500,000 |
0.46% |
597,200,000 |
0.36% |
16,514,300,000 |
10,000,000 |
100,000,000 |
|
|
|
|
410 |
98,445 |
|
0.15% |
$2,983,847,000 |
1,597,500,000 |
|
18.6% |
350,000,000 |
4.9 |
($0.32) |
120,000 |
23 |
2,950,406,000 |
797,379,000 |
$12.49 |
240,000,000 |
406,200,000 |
$0.99 |
$402,138,000 |
$2,000,000 |
$400,138,000.00 |
|
|
$0.0242 |
| Inmet |
Cu |
|
Mar-12 |
WLR |
$3.00 |
86 |
1,364 |
54.30% |
22 |
45.80% |
|
|
|
|
262,000,000 |
0.56% |
3,905,000,000 |
0.34% |
3,749,000,000 |
0.23% |
51,407,180,000 |
18,935,000 |
393,016,000 |
1,238,600 |
|
|
0.58:1 |
1,275 |
230,555 |
|
0.15% |
|
4,400,000,000 |
|
16.5% |
|
|
$1.47 |
150,000 |
31 |
6,181,000,000 |
|
$6.88 |
585,200,000 |
|
|
$0 |
|
$0.00 |
|
|
$0.0000 |
Wow, That one is really big, and used to be Tecks' (until 2008 meltdown)
SB2
