Just for fun accountant, here are my numbers at spot price and using a 7.5% discount rate! :)
|
|
FS/PEA (2021)
|
FS/PEA (2021)
|
|
Tonnage (tpd)
|
133000
|
133000
|
|
Mine Life (years)
|
21
|
5
|
|
|
|
|
|
|
P&P (76.5% of M&I)
|
Inferred (76.5%)
|
|
Reserves (MT)
|
989.1
|
242.3
|
|
|
|
|
|
Grades
|
|
|
|
Copper (%)
|
0.26%
|
0.19%
|
|
Gold (g/t)
|
0.16
|
0.14
|
|
Silver (g/t)
|
1.2
|
1.1
|
|
Moly (%)
|
0.017%
|
0.019%
|
|
|
|
|
|
Recoveries
|
|
|
|
Copper (%)
|
88.40%
|
88.40%
|
|
Gold (%)
|
81.30%
|
81.30%
|
|
Silver (%)
|
70.70%
|
70.70%
|
|
Moly (%)
|
71.30%
|
71.30%
|
|
|
|
|
|
Total production (LOM)
|
|
|
|
Copper (M lbs)
|
6,120
|
1,065
|
|
Gold (T oz.)
|
4,936
|
1,028
|
|
Silver (M oz.)
|
31.1
|
6.8
|
|
Moly (M lbs)
|
282.2
|
75.1
|
|
|
|
|
|
Annual production (LOM)
|
|
|
|
Copper (M lbs)
|
291.5
|
213.0
|
|
Gold (T oz.)
|
235.0
|
205.7
|
|
Silver (M oz.)
|
1.5
|
1.4
|
|
Moly (M lbs)
|
13.4
|
15.0
|
|
|
|
|
|
Annual production
|
(Y 1-7)
|
|
|
Copper (M lbs)
|
327.9
|
|
|
Gold (T oz.)
|
288.8
|
|
|
Silver (M oz.)
|
1.5
|
|
|
Moly (M lbs)
|
12.9
|
|
|
CuEq (M lbs)
|
522.1
|
|
|
|
|
|
|
Annual production
|
(Y 8-21)
|
(Y 22-26)
|
|
Copper (M lbs)
|
273.2
|
213.0
|
|
Gold (T oz.)
|
208.1
|
205.7
|
|
Silver (M oz.)
|
1.5
|
1.4
|
|
Moly (M lbs)
|
13.7
|
15.0
|
|
CuEq (M lbs)
|
428.2
|
369.5
|
|
|
|
|
|
Total cost per lbs of Cu (CAD)
|
1.50
|
1.50
|
|
|
|
|
|
Price (USD)
|
|
|
|
Copper (lbs)
|
3.62
|
3.62
|
|
Gold (oz.)
|
1,856.00
|
1,856.00
|
|
Silver (oz.)
|
25.50
|
25.50
|
|
Moly (lbs)
|
10.00
|
10.00
|
|
Exchange rate
|
0.785
|
0.785
|
|
|
|
|
|
Capex (CAD)
|
2.8B
|
|
|
Sustaining (CAD)
|
1.0B
|
|
|
Construction time (years)
|
4
|
|
|
Payback (years)
|
2.4
|
|
|
|
|
|
|
Pre-tax NPV (7.5%) (CAD)
|
9.1B
|
735M
|
IMO.
MoneyK
