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
| $ |
|
587
|
729
| 88 | |
|
|
| 5,970 | | | 1,834 | 1,572 | | | | | 21 | 20 | 4 | 4 | 28 |
........................
|
|
|
|
2021
| $ |
154
|
537
|
490
| 373 | 1,072 |
$1,500
|
|
| | 2,120 | | 510 | 464 | 354 | | 314 | | | | | | 11 |
........................
|
|
|
|
2020
| $ |
|
91
|
| | 389 |
$1,550
|
|
| 1,131 | | 527 | | | | | | | 65 | 58 | | 1 | 10.2 |
|
|
|
|
2021
| $ |
261
|
|
642
| | 990 |
$1,550
|
|
| 2,065 | | | 635 | 524 | 399 | | 321 | | 33 | 28 | 2 | 3 | 11 |
........................
|
|
|
|
2019
| $ |
|
|
| | |
$1,305
|
|
| | | | | | | | | 200 | | | | | 7 |
........................
|
|
|
|
2019
| $ |
25
|
34
|
| | |
$1,275
|
|
| | | | | 72 | 56 | 37 | 47 | 31 | | 31 | | 2 | 9 |
........................
|
|
|
|
2016
| $ |
|
0
|
1
| 1 | 2 |
|
|
| | | 21 | | 21 | | | | 13 | | | | | 12.5 |
........................
|
|
|
|
2022
| $ |
|
244
|
607
| 183 | 1,229 |
|
|
| 6,497 | 6,314 | | 5,085 | 4,099 | | | | | 913 | 764 | 0 | 0 | 11.8 |
........................
|
|
|
|
2021
| $ |
|
|
1,120
| 945 | 2,089 |
|
|
| 4,532 | | | 1,942 | 1,566 | | | | | 60 | 52 | 2 | 2 | 13 |
........................
|
|
|
|
2020
| A$ |
|
|
| | |
|
|
| 1,086 | | | | | | | | | | 37 | | | 18 |
........................
|
|
|
|
2021
| $ |
194
|
237
|
237
| 259 | 549 |
$1,600
|
|
| 1,298 | | 220 | | 262,782 | 270 | 169 | 155 | 82 | 28 | 19 | | 3 | 10 |
........................
|
|
|
|
2022
| $ |
107
|
122
|
35
| 138 | |
$1,667
|
|
| 489 | | 128 | | 144 | | | 96 | | | 28 | | 2 | 7 |
........................
|
|
|
|
2021
| $ |
126
|
137
|
367
| 208 | 606 |
$1,600
|
|
| 1,678 | | | | 763 | | | 617 | | | 95 | | 1 | 8 |
........................
|
|
|
|
2020
| $ |
74
|
98
|
143
| 109 | 359 |
$1,500
|
|
| 766 | 748 | | 278 | | 189 | 130 | 178 | | | 39 | | | 9.5 |
........................
|
|
|
|
2023
| $ |
417
|
1,505
|
1,830
| 769 | 4,498 |
$1,615
|
|
$3.59
| 12,544 | 10,871 | | | | | | | | | 25 | | 3 | 27 |
........................
|
|
|
|
2019
| |
|
|
| | |
$1,600
|
|
| | | | | | | | | | | | | | 7 |
........................
|
|
|
|
2021
| $ |
458
|
556
|
459
| 427 | 1,037 |
$1,600
|
|
| 2,935 | | | 1,232 | 1,043 | 752 | | 622 | | 27 | 24 | 3 | 3 | 10.5 |
........................
|
|
|
|
2020
| A$ |
|
11
|
18
| 23 | 58 |
|
|
| 324 | | | | 153 | | | | | | 51 | | 3 | 18 |
........................
|
|
|
|
2021
| $ |
294
|
507
|
407
| 247 | 801 |
|
|
$3.52
| 2,426 | | | 840 | 709 | 576 | 404 | 477 | 326 | 49 | 42 | 1 | 1 | 12 |
........................
|
|
|
|
2019
| $ |
652
|
1,151
|
981
| 5,785 | 7,508 |
|
|
| 19,034 | | | 10,379 | 7,304 | | | | | 29 | 26 | 4 | 4 | 38 |
........................
|
|
|
|
2015
| $ |
298
|
472
|
| 841 | |
$1,200
|
|
| | 1,914 | | | 1,197 | 942 | | 665 | | 37 | 26 | 3 | 4 | 17 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|