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

Until I'm able to better understand how they pulled such good production numbers in 2008 with 25% less tonnage and lower grades, I'll stick to this version for now which uses the 2013 numbers for the conversion.

 

PFS (2008)

FS (2013)

FS/PEA (2021)

FS/PEA (2021)

Tonnage (tpd)

100000

130000

133000

133000

Mine Life (years)

22.6

21

21

5

 

 

 

 

 

 

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 (MT)

821.1

940.8

989.1

242.3

 

 

 

 

 

Grades

 

 

 

 

Copper (%)

0.25%

0.27%

0.26%

0.19%

Gold (g/t)

0.18

0.19

0.16

0.14

Silver (g/t)

1.55

1.7

1.2

1.1

Moly (%)

0.019%

0.018%

0.017%

0.019%

 

 

 

 

 

Recoveries

 

 

 

 

Copper (%)

88.40%

86.60%

88.40%

88.40%

Gold (%)

81.30%

73.00%

81.30%

81.30%

Silver (%)

70.70%

48.30%

70.70%

70.70%

Moly (%)

71.30%

58.80%

71.30%

71.30%

 

 

 

 

 

Total production (LOM)

 

 

 

 

Copper (M lbs)

4,762

4,875

4,903

853

Gold (T ozs)

4,493

4,213

4,042

842

Silver (M ozs)

32.5

25.1

26.5

5.8

Moly (M lbs)

255.2

214.9

251.8

67.0

 

 

 

 

 

Annual production (LOM)

 

 

 

 

Copper (M lbs)

211.0

232.0

233.5

170.6

Gold (T ozs)

199.0

201.0

192.5

168.4

Silver (M ozs)

1.4

1.2

1.3

1.2

Moly (M lbs)

11.3

10.2

12.0

13.4

 

 

 

 

 

Annual production

 

(Y 1-7)

(Y 1-7)

 

Copper (M lbs)

 

261.0

262.6

 

Gold (T ozs)

 

247.0

236.5

 

Silver (M ozs)

 

1.2

1.3

 

Moly (M lbs)

 

9.8

11.5

 

CuEq (M lbs)

 

425.2

403.9

 

 

 

 

 

 

Annual production

 

(Y 8-21)

(Y 8-21)

(Y 22-26)

Copper (M lbs)

 

204.0

218.9

170.6

Gold (T ozs)

 

164.0

170.5

168.4

Silver (M ozs)

 

1.0

1.3

1.2

Moly (M lbs)

 

10.2

12.2

13.4

CuEq (M lbs)

 

331.4

335.0

289.1

 

 

 

 

 

Total cost per lbs of Cu (CAD)

1.17

2.09

1.50

1.50

 

 

 

 

 

Price (USD)

 

 

 

 

Copper (lb)

3.12

3.25

3.15

3.15

Gold (oz)

692.85

1,445.00

1,300.00

1,300.00

Silver (oz)

13.09

27.74

17.50

17.50

Moly (lb)

33.00

14.64

10.00

10.00

Exchange rate

1

0.97

0.77

0.77

 

 

 

 

 

Capex (CAD)

2.95B

3.2B

2.8B

 

Sustaining (CAD)

0.8B

1.1B

1.0B

 

Construction time (years)

3

5

4

 

Payback (years)

4.7

6.5

3.6

 

 

 

 

 

 

Pre-tax NPV (8%) (CAD)

2.76B

513M

4.7B

420M

IMO.

MoneyK

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