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: SC PFS (2008) vs. FS (2013) and possible FS/PEA (2021)
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Here's the last update based on EG's comment.  It actually helped the business case.

I also added a seperate column to calculate the potential residual value for the inferred.

Just want to remind everyone that these numbers are for fun only! :) 

 

PFS (2008)

FS (2013)

FS/PEA (2021)

FS/PEA (2021)

Tonnage

100 000 tpd

130 000 tpd

133 000 tpd

133 000 tpd

Mine Life

22.6 years

21 years

21 years

5 years

 

 

 

 

 

 

P&P (58.9% of M&I)

P&P (76.5% of M&I)

P&P (76.5% of M&I)

Inferred (76.5%)

Reserves

821.1 MT

940.8 MT

989.1 MT

242.3 MT

 

 

 

 

 

Grades

 

 

 

 

Copper (Cu)

0.25%

0.27%

0.26%

0.19%

Gold (Au)

0.18 g/t

0.19 g/t

0.16 g/t

0.14 g/t

Silver (Ag)

1.55 g/t

1.7 g/t

1.2 g/t

1.1 g/t

Moly (Mo)

0.019%

0.018%

0.017%

0.019%

 

 

 

 

 

Recoveries

 

 

 

 

Copper (Cu)

88.4%

86.6%

88.4%

88.4%

Gold (Au)

81.3%

73%

81.3%

81.3%

Silver (Ag)

70.7%

48.3%

70.7%

70.7%

Moly (Mo)

71.3%

58.8%

71.3%

71.3%

 

 

 

 

 

Total production (LOM)

 

 

 

 

Copper (Cu)

4.762B lbs

4.875B lbs

6.120B lbs

1.065B lbs

Gold (Au)

4,493T oz.

4,213T oz.

4,936T oz.

1,028T oz.

Silver (Ag)

32.5M oz.

25.1M oz.

31.1M oz.

6.8M oz.

Moly (Mo)

255.2M lbs

214.9M lbs

282.2M lbs

75.1M lbs

 

 

 

 

 

Annual production (LOM)

 

 

 

 

Copper (Cu)

211M lbs

232M lbs

291M lbs

 

Gold (Au)

199T oz.

201T oz.

235T oz.

 

Silver (Ag)

1.4M oz.

1.2M oz.

1.5M oz.

 

Moly (Mo)

11.3M lbs

10.2M lbs

13.4M lbs

 

 

 

 

 

 

Annual production

 

(Y 1-7)

(Y 1-7)

(Y 22-26)

Copper

 

261M lbs

327M lbs

231 M lbs

Gold

 

247T oz.

289T oz.

206T oz.

Silver

 

1.2M oz.

1.5M oz.

1.4M oz.

Moly

 

9.8M lbs

12.9M lbs

15M lbs

CuEq

 

425.1M lbs

508.9M lbs

380.9M lbs

 

 

 

 

 

Annual production

 

(Y 8-21)

(Y 8-21)

 

Copper

 

204M lbs

274M lbs

 

Gold

94.5

164T oz.

208T oz.

 

Silver

7.8

1.0M oz.

1.5M oz.

 

Moly

47.6

10.2M lbs

13.7M lbs

 

CuEq

 

331.3M lbs

421.2M lbs

 

 

 

 

 

 

Total cost per lbs of Cu

$1.17 CA

$2.09 CA

$1.50 CA

$1.50 CA

 

 

 

 

 

Price

 

 

 

 

Copper (lbs)

$3.12

$3.25

$3.15

$3.15

Gold (oz.)

$692.85

$1445

$1445

$1445

Silver (oz.)

$13.09

$27.74

$17.50

$17.50

Moly (lbs)

$33.00

$14.64

$10

$10

Exchange rate

1

0.97

0.77

0.77

 

 

 

 

 

Capex

2.95B

3.2B

2.8B

 

Construction time (years)

3

5

4

 

Payback (years)

4.7

6.5

2.9

 

 

 

 

 

 

Pre-tax NPV (8%)

2.76B

513M

6.5B

554M

IMO.

MoneyK

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