Here are the economics of the PEA that was announced in the Akie Project.
Base case (first set of numbers) was $1.21 Zn/lb. Table also show the value at $1.47 Zn / lb. (second set of numbers).
Economics on this project are very robust. Would be printing money. Someone is going to pay big $$$$$ in due time to own this deposit.
Using $1.42 Zn price on Akie PEA - IRR of 52% pre tax, 40% after tax. NPV before tax of $1.16 billion, after tax NPV of $727 million. Incredible.
Using current spot of $1.60 Zn, numbers would be even higher !
Base case Spot price (1) Mine life 18 years Total payable metal (LOM) $3.96-billion $4,888-million Total operating expenses (LOM) $2,014-million $2,014-million Net (pretax) operating income (LOM) $1,946-million $2,874-million Net pretax cash flow (LOM) $1,328-million; $74-million/yr $2,257-million; $125-million/yr Net after-tax cash flow (LOM) $870-million; $48-million/yr $1,459-million; $81-million/yr Pretax NPV7% $649-million $1.16-billion Pretax IRR 35% 52% Pretax payback 2.6 years 1.8 years After-tax NPV7% $401-million $727-million After-tax IRR 27% 40% After-tax payback 3.2 years 2.2 years