amayapampa npv anyone?

any diehard RAU supporters want to have a go at
filling people in on the npv of Amayapampa?
would make a good change to use cold hard facts,
albeit as best as can be estimated/projected.

26MT at 1.23ppm Au (Rau quoted resource estimate)
capex?
opex: per tonne mined or Oz Au produced?
tonnes mined per year?
royalty/s %?
dilution %(mining)?
recovery %(milling)?
exchange rate?
currencies?
tax rates?
Au price per oz going forward?

same could be done for NQ resources if anyone's game.
never know, you might prove some knockers wrong?