Coffin update
posted on
Jul 17, 2015 11:05PM
Defining 'World-Class Alkaline Gold System' in Fiji
Per oz. $USD Sensitivity to Gold Price 2015 Tuvatu PEA Gold |
NPV 5% after tax $USD |
IRR after-tax |
Payback Post-tax (years) |
Free Oz. Au after debt payback |
Undiscounted Net cash flow $ USD |
1,000 |
45,227,847 |
33% |
2.00 |
133,664 |
62,376,147 |
1,100 |
65,508,126 |
43% |
1.75 |
201,832 |
87,057,303 |
1,200 |
86,649,949 |
52% |
1.5 |
237,666 |
112,663,317 |
1,300 |
107,791,771 |
*62% |
1.33 |
259,762 |
138,269,330 |
1,400 |
128,933,594 |
*71% |
1.25 |
274,749 |
163,875,344 |
1,500 |
150,075,417 |
*79% |
1.08 |
285,583 |
189,481,357 |
1,600 |
171,217,239 |
*88% |
1.00 |
293,779 |
215,087,371 |
1,700 |
192,374,640 |
*96% |
0.92 |
300,197 |
240,716,896 |
1,800 |
213,462,480 |
*104% |
0.83 |
305,359 |
266,242,070 |