Agoracom: Small Cap Investment - Copper Fox Metals Inc.

Welcome To the Copper Fox Metals Inc. HUB On AGORACOM

CUU own 25% Schaft Creek: proven/probable min. reserves/940.8m tonnes = 0.27% copper, 0.19 g/t gold, 0.018% moly and 1.72 g/t silver containing: 5.6b lbs copper, 5.8m ounces gold, 363.5m lbs moly and 51.7m ounces silver; (Recoverable CuEq 0.46%)

Reply New Message

Back To Forum List View

Some Math

Dec 23, 2012 05:28PM

Dec 23, 2012 05:46PM

Dec 23, 2012 08:38PM

RabidTiger

Rank: President [?]

Points: 6292 [?]

Votes: 97 Score: 3.3 [?]

Your Vote:

Please Log In to 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.)

Re: Some Math

in response to

Re: Some Math

RabidTiger

posted on Dec 23, 2012 09:38PM

Okay I redid the numbers assuming our waste rock has value.

Our NPV increases from $513M to $1885M.

Our IRR increases from 10.13 percent to 14.88 percent (huge improvement).

For those interested, the economic numbers seem to indicate first year profit of 205M followed by 20 years of 405M profit. These results seem to match our NPV and IRR numbers.

This improves to 275M and 550M with this waste rock having value.

26 Recommendations

Re: Some Math

Pat66

Dec 23, 2012 09:56PM