Re: WRN Feasibility Study
in response to
by
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%)
Message: Re: WRN Feasibility Study
Here's some comparisons between the two
Of note are the strip ratio, NPV's, LOM Recoverables, Cash Costs and OPEX
Infered are not included for both, OPEX and CAPEX are the big factors.
Yukon Zinc & WRN tie up maybe, one funds the other, Chinese buyout
| Company | Stage | NI 43-101 (last) | PEA/PFS/BFS Eng | Permitting | EA Status | Production | Power | Cu Base | Cu Recovery | Au Base | Au Recovery | Ag Base | Ag Recovery | Moly Base | Moly Rec | 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) | Strip Ratio | Holes | Meters Drilled | CuEQ Avg Grade | Cu Cutoff | NPV@5% (before taxes) | NPV@8% (before taxes) | NPV & 5% (after tax) | NPV @ 8% (after tax) | NPV @ 10% (after tax) | LOM Recoverable Metal Value | LOM Recoverable Cu | LOM Recoverable Ag | LOM Recoverable Au | LOM Recoverable Moly | IRR (after taxes) | 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) | LOM Taxes | Annual Cu Production (lbs-Cu, oz-Au) | Shares (fully diluted) | Share Price | Market Cap | Cash | AMC (Adj MC) | NPV | NAV | EV Share $ per LOM Rec $ | JV Partners | |
| Copper Fox Schaft Creek | Cu | BFS(M&I) Dec-12 | TT.WEU/Merit | 3Q 2013 | 2019 | 147MW Grid | $3.25 | 86.6% | $1,445.00 | 73.0% | $27.74 | 48.3% | $14.64 | 59.0% | 135,400,000 | 805,400,000 | 146,615,300 | 0.31% | 1,081,939,500 | 0.26% | 597,191,300 | 0.22% | 10,079,016,178 | 2.0:1 | 0.44% | 0.15% | $2,665,000,000 | $1,382,000,000 | $1,260,000,000 | 529,000,000 | $25,786,152,800 | 4,880,000,000 | 4,210,000 | 25,100,000 | 214,920,000 | 12.7% | 371,000,000 | 5.7 | $1.15 | 130,000 | 21.0 | 3,256,570,000 | 1,240,000,000 | $13.33 | $1,858,000,000 | 232,000,000 | 406,200,000 | $0.81 | $329,022,000 | $2,000,000 | $327,022,000.00 | $0.0127 | ||||||||||
| Western Copper & Gold Casino | Cu | BFS Jan-13 | M3 | 4Q2015 | 2Q 2019 | 149MW Cogen | $3.00 | 86.4% | 1,400 | 67.10% | 25 | 53.4% | 14.0% | 70.7% | 123,400,000 | 999,300,000 | 0.59:1 | $4,430,000,000 | $2,820,000,000 | 2,990,000,000 | 1,830,000,000 | $21,191,588,800 | 3,762,000,000 | 5,852,000 | 31,350,000 | 341,000,000 | 20.1% | 400,000,000 | 3.0 | ($0.81) | 145,000 | 22.0 | 2,460,000,000 | $8.52 | 171,000,000 | 104,163,920 | $1.39 | $144,787,849 | 7,600,000 | $137,187,848.80 | $0.0065 | Red Kite-NSR |
4 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply