Re: NPV - higher grade scenario (2343k oz)
in response to
by
Solid foundations. New horizons.
Message: Re: NPV - higher grade scenario (2343k oz)
Your Vote:
Did you know?
You can earn activity points by filling your profile with information about yourself (what city you live in, your favorite team, blogs etc.)
Here is another scenario.
Input data:
- contained gold: 4,3 mio oz
- grade: 1,02 g/t
- recovery: 92%
- strip ratio: 3.5
- LOM cash cost / oz: 544$
- minelife: 16 years
- pre-prod. capex: 700 mio
- sustaining capex: 340 mio
| NPV 5% | NPV 8% | NPV 10% | IRR | ||
| gold price 1000 | 262 | 76 | -18 | 9,60% | |
| gold price 1200 | 770 | 478 | 330 | 17,00% | |
| gold price 1300 | 1025 | 679 | 504 | 20,00% | |
| gold price 1400 | 1279 | 880 | 678 | 23,00% | |
| gold price 1600 | 1787 | 1283 | 1026 | 28,50% | |
| gold price 1700 | 2042 | 1484 | 1200 | 31,00% | |
| gold price 1800 | 2296 | 1685 | 1374 | 33,50% | |
| gold price 2000 | 2805 | 2087 | 1722 | 38,50% |
.
Again, all those numbers without guarantee.
Pre-prod. capex is pretty high. Due to fact that capex are the first cash flows, it has a huge impact on NPV and IRR. So can't wait to see the PEA.
Pash
4 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply