GREY:ALXDF - Post by User
Comment by
NextPhaseon Feb 18, 2018 6:33pm
101 Views
Post# 27581416
RE:Show me where I'm wrong on these NPV assumptions?
RE:Show me where I'm wrong on these NPV assumptions?Yeah, I caught one mistake. I double counted capital costs, because I have to add that in the NPV calculator too. So, taking away the $10 capital cost / t improves the margin / t to $62. The NPV would then update to $507,392,484, which updates the numbers below. All of the other assumptions stay the same.
| Capital Cost | $ 75,000,000 |
| Operating Cost / t | $ 15.00 |
| Au g / t | 1.50 |
| Au g/t $CAD | $ 77.10 |
| Operating margin / t | 62 |
| Tonnes per Year | 1,460,000 |
| Operating Margin | $ 90,666,000 |
| pre-tax NPV | $507,392,484 |
NP