| Estimates of Mine Property data and value | |||
| Mine Property data | Mine Property value | ||
| Annual production (tCu) | 78,000 | Profit per lbCu (US$/lbCu) | 1.00 |
| Life of mine (years) | 25 | lbCu/tCu | 2204.6 |
| Cu price (US$/lbCu) | 3.5 | Annual Profit (MUS$) | 172 |
| Operations Cost (US$/lbCu) | 2.5 | ||
| Recovery % | 80 | PV [172 × (1 - e-2.5)/0.10] | 1579 |
| Capex MUS$ | 1105 | NPV (MUS$) | 474 |
| Market rate % | 10 | ||