Asset | PEA - FS | Permitting | Report | Date | CurrencyCode | Initial CapEx | Total CapEx | Mining | Processing | Total | Gold | Silver | Copper | Gross Revenue | Net | Net Income | Pre-tax CashFlow | After-tax CashFlow | Pre-tax NPV | Pre-tax NPV | After-tax NPV | After-tax NPV | Pre-tax IRR | After-tax IRR | Pre-tax Payback | After-tax Payback | Mine Life |
........................
|
|
|
|
2021
| $ |
370
|
|
| | 2,485 |
|
|
| 10,425 | | | 7,631 | 5,352 | | 1,255 | | 864 | 47 | 40 | 2 | 2 | 50 |
........................
|
|
|
|
2019
| $ |
|
164
|
128
| 180 | 360 |
|
|
| 966 | | | | 267 | 272 | 183 | 175 | 113 | 36 | 29 | | 2 | 13 |
........................
|
|
|
|
2021
| $ |
408
|
|
| | |
|
|
| | | | | | | | | | 28 | 21 | | 5 | 25 |
........................
|
|
|
|
2023
| $ |
659
|
|
| | |
|
|
| | | | | | | 2,520 | | 1,370 | 33 | 24 | 3 | | 30 |
........................
|
|
|
|
2022
| $ |
|
550
|
| | |
|
|
| | | | | | | | | | | | | | 40 |
........................
|
|
|
|
2022
| $ |
255
|
278
|
| | 1,286 |
$1,650
|
$24
|
| | | | 1,038 | | 678 | | 364 | | 44 | 30 | | 3 | 16 |
........................
|
|
|
|
2018
| $ |
|
|
106
| 33 | 159 |
|
$16.66
|
| | | | | 80 | | | 45 | 21 | | 17 | | 3 | 6 |
........................
|
|
|
|
2019
| $ |
1,266
|
1,534
|
999
| 2,305 | 3,677 |
$1,300
|
$20
|
$3
| | 9,620 | | 4,385 | 3,227 | | | | | 27 | 23 | | 3 | 14 |
........................
|
|
|
|
2019
| $ |
|
|
| | |
|
|
| | | | | | | | | | 33 | 28 | 3 | 3 | 30 |
........................
|
|
|
|
2020
| $ |
439
|
|
| | |
|
|
| | | | | | | | | | 23 | 19 | 4 | | 40 |
........................
|
|
|
|
2020
| $ |
3,091
|
4,309
|
2,747
| 2,974 | 6,913 |
$1,500
|
$18
|
$3
| | 19,843 | | 8,608 | 6,360 | | | | | 18 | 15 | | 4 | 19 |
........................
|
|
|
|
2021
| $ |
|
544
|
| | |
|
|
| | | | | | | | | | | 35 | | 3 | 25 |
........................
|
|
|
|
2014
| $ |
130
|
136
|
43
| 128 | 190 |
|
|
| 435 | | | 109 | | 70 | 43 | | | 24 | 18 | 2 | | 10 |
........................
|
|
|
|
2023
| $ |
|
4,792
|
4,830
| 3,180 | 9,108 |
$1,700
|
$20
|
$3.75
| 32,556 | 32,388 | | 15,925 | 10,345 | 7,011 | 3,287 | 4,378 | 1,889 | 26 | 21 | 3 | 3 | 27 |
........................
|
|
|
|
2018
| $ |
|
|
| | |
|
|
| | | | | | | 288 | | 192 | 24 | 20 | | | 25 |
........................
|
|
|
|
2020
| $ |
2,780
|
|
| | |
$1,300
|
$18
|
$3
| | | | | | | | | | | 21 | | | 27 |
........................
|
|
|
|
2010
| $ |
760
|
|
| | |
|
$18
|
$6500
| | | 1,300 | | | | | 524 | | | 14 | | 6 | 17 |
........................
|
|
|
|
2019
| $ |
448
|
|
| | 152 |
|
|
| 12,433 | | 5,236 | 8,153 | 5,364 | | 1,141 | | 729 | 28 | 24 | 5 | 5 | 40 |
........................
|
|
|
|
2019
| $ |
338
|
373
|
| | 1,245 |
|
|
| 4,440 | | | | | | | | | 34 | 30 | | 5 | 20 |
........................
|
|
|
|
2023
| $ |
374
|
|
| | |
|
|
| | | | | | | 2,006 | | 1,152 | 46 | 32 | 26 | | 40 |
........................
|
|
|
|
2021
| $ |
3,275
|
|
7,249
| 8,380 | 17,749 |
$1,500
|
|
$3
| 47,865 | | | 17,306 | 12,975 | | 2,212 | | 1,420 | 17 | 15 | 9 | 11 | 32 |
........................
|
|
|
|
2021
| $ |
141
|
154
|
206
| 257 | 509 |
$1,700
|
$22
|
| | 882 | | 200 | 127 | | | 79 | 44 | 27 | 20 | | 3 | 9.2 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|