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%)

Free
Message: Are the IRR% correct in the VD PEA?
Reply New Message
Prev Message Back To Forum Threaded View Next Message

The IRR% are the same for all discount rates.  Is that correct?

 

The payback periods are 2.0 years pre-tax and 2.1 years post-tax. The sensitivity of the pre- and post-tax NPV to the discount rate is summarized below:

Rate

Pre-Tax NPV

Post-Tax NPV

Pre-Tax IRR

Post-Tax IRR

(%)

$US000's

$US000's

(%)

(%)

5.0%

$1,030,565

$835,974

48.4%

43.4%

7.5%

$798,963

$644,667

48.4%

43.4%

8.0%

$759,934

$612,436

48.4%

43.4%

10.0%

$623,480

$499,781

48.4%

43.4%

12.0%

$513,253

$408,832

48.4%

43.4%

Net Cash Flow:

Reply New Message
Prev Message Back To Forum Threaded View Next Message
Share
Share
New Message
Please login to post a reply