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 |
........................
|
|
|
|
2023
| $ |
234
|
257
|
158
| 297 | 540 |
$1,600
|
$20
|
| 1,498 | | | 700 | 437 | 464 | | 279 | | 41 | 30 | 2 | 3 | 8 |
........................
|
|
|
|
2017
| $ |
24
|
28
|
4
| | 47 |
$1,250
|
$18.5
|
| | 143 | | 67 | 41 | 49 | 36 | 28 | 19 | 48 | 32 | 2 | 3 | 7 |
........................
|
|
|
|
2014
| $ |
|
100
|
98
| 69 | 347 |
|
$30.38
|
| 509 | | | 60 | 33 | | 11 | | -6 | 13 | 8 | | | 8 |
........................
|
|
|
|
2021
| $ |
|
345
|
433
| 226 | 1,117 |
$1,541
|
$20
|
$3.05
| | | | | 650 | | | | | | | | | 14 |
........................
|
|
|
|
2012
| $ |
85
|
138
|
264
| 161 | 539 |
$1,500
|
$30
|
| | 1,064 | | 386 | | 284 | 211 | | | 66 | | 2 | | 8 |
........................
|
|
|
|
2022
| $ |
|
36
|
183
| 213 | 416 |
$1,750
|
$22
|
| 603 | 570 | | 118 | 77 | 84 | | 54 | | 75 | 46 | | 2 | 7.25 |
........................
|
|
|
|
2022
| $ |
28
|
43
|
154
| 204 | 402 |
$1,600
|
|
| 763 | | | | 200 | | | 150 | 116 | | 111 | | 1 | 8.2 |
........................
|
|
|
|
2020
| $ |
|
213
|
258
| 642 | 964 |
$1,350
|
$16.75
|
$2.72
| | 1,785 | | 537 | 340 | 290 | 155 | 175 | 84 | 26 | 20 | | 4 | 15.5 |
........................
|
|
|
|
2022
| $ |
341
|
509
|
947
| 370 | 1,959 |
|
$21.95
|
$3.78
| 3,705 | | 696 | 1,124 | 696 | 619 | 336 | 349 | 156 | 25 | 18 | 4 | 5 | 15 |
........................
|
|
|
|
2023
| $ |
455
|
1,002
|
2,286
| 1,929 | 4,402 |
$1,600
|
$22
|
| 10,874 | 9,572 | | 3,331 | 2,108 | 1,902 | | 1,153 | | 39 | 28 | 3 | 4 | 18 |
........................
|
|
|
|
2020
| $ |
|
91
|
206
| 132 | 352 |
$1,541
|
$20
|
| 798 | | | 191 | 134 | | | 96 | 72 | | 47 | | | 13 |
........................
|
|
|
|
2019
| $ |
17
|
31
|
52
| 36 | 123 |
|
$17.5
|
$3
| 271 | 217 | | 56 | 44 | 43 | 33 | 33 | 25 | 61 | 47 | 2 | 2 | 5 |
........................
|
|
|
|
2022
| $ |
365
|
740
|
974
| 672 | 1,733 |
|
|
$3.3
| 3,105 | | | 505 | | | | | | 14 | 10 | 6 | 7 | 15 |
........................
|
|
|
|
2020
| $ |
66
|
|
| | |
$1,500
|
$17
|
| | | 67 | | | | | | | | 28 | | 4 | 9.5 |
........................
|
|
|
|
2019
| $ |
174
|
286
|
728
| 504 | 1,283 |
$1,275
|
$17
|
| 2,279 | 2,217 | 934 | 663 | 453 | 470 | | 310 | | 57 | 42 | 2 | 2 | 11 |
........................
|
|
|
|
2018
| $ |
27
|
34
|
34
| 46 | 96 |
$1,250
|
$16
|
$2.6
| 290 | 286 | | 141 | 96 | 114 | 94 | 77 | 63 | 122 | 93 | 1 | 1 | 5 |
........................
|
|
|
|
2014
| $ |
328
|
|
841
| 549 | 1,617 |
$1,350
|
$22
|
| 2,498 | | | | 241 | | | 88 | -8 | | 10 | | 7 | 11 |
........................
|
|
|
|
2018
| $ |
1,160
|
|
3,407
| 3,629 | |
$1,200
|
$25
|
$2.7
| 11,948 | 10,731 | | 1,624 | 1,049 | 904 | 471 | 510 | 192 | 21 | 14 | 4 | | 19 |
........................
|
|
|
|
2021
| $ |
|
145
|
145
| 59 | 234 |
$1,625
|
$20
|
$3.25
| 623 | | | 177 | 99 | 114 | | 55 | | | 16 | | 4 | 8.5 |
........................
|
|
|
|
2022
| $ |
318
|
|
| 585 | |
$1,675
|
|
| | | | | | | | | | | | | | 12.5 |
........................
|
|
|
|
2014
| $ |
89
|
116
|
91
| 129 | 232 |
$1,480
|
$28
|
| 608 | 580 | | | 152 | | | | | | 21 | | 4 | 11 |
........................
|
|
|
|
2023
| $ |
148
|
288
|
320
| | 709 |
$1,850
|
$23.75
|
$4
| | 2,049 | | 1,037 | 691 | 708 | | 458 | | 49 | 37 | | 2 | 11.2 |
........................
|
|
|
|
2012
| $ |
|
110
|
29
| 131 | 243 |
|
$20
|
$2.5
| 516 | 516 | | 163 | | 113 | | | | 34 | | 3 | | 7 |
........................
|
|
|
|
2021
| $ |
11
|
14
|
6
| 16 | 24 |
$1,600
|
$22
|
$3.4
| 93 | | | 37 | 25 | 31 | | 21 | | 120 | 85 | 1 | 1 | 3.4 |
........................
|
|
|
|
2022
| $ |
848
|
|
770
| | |
$1,600
|
$21
|
$3.5
| 4,872 | | | | | | | 458 | 206 | | 16 | | 6 | 8.25 |
........................
|
|
|
|
2022
| $ |
359
|
|
1,247
| 1,337 | |
$1,600
|
$22
|
| | | | | | 1,142 | | 682 | | 35 | 24 | 2 | 4 | 31 |
........................
|
|
|
|
2014
| $ |
232
|
296
|
239
| 333 | 784 |
$1,300
|
$27
|
| 1,447 | | | 334 | 232 | 199 | | 123 | | 22 | 16 | 3 | 4 | 10 |
|
|
|
|
2018
| $ |
14
|
23
|
28
| 23 | 59 |
$1,250
|
$17
|
| 111 | 109 | | 28 | 19 | 19 | 13 | 12 | 8 | 33 | 25 | | 4 | 7 |
........................
|
|
|
|
2014
| $ |
36
|
64
|
| 66 | 179 |
|
$19.91
|
| | | | 142 | 89 | 104 | 76 | 61 | 42 | 61 | 38 | 2 | 2 | 7 |
........................
|
|
|
|
2021
| $ |
842
|
|
| | |
$1,400
|
$18
|
$3.5
| | | | | | | | | | | 33 | | 3 | 15 |
........................
|
|
|
|
2021
| $ |
4
|
5
|
19
| 12 | 38 |
$1,619
|
$20
|
| 45 | 45 | | 4 | 3 | 1 | | | | 12 | | | | 5 |
........................
|
|
|
|
2017
| $ |
|
933
|
271
| | 2,349 |
|
|
| | 6,707 | | 3,425 | 2,371 | | 980 | | 605 | 26 | 21 | 4 | | 19 |
........................
|
|
|
|
2017
| $ |
|
301
|
299
| 507 | 873 |
$1,250
|
$18
|
$2.5
| | 1,591 | | 417 | 257 | 299 | 213 | 169 | 105 | 36 | 24 | 2 | 2 | 10 |
........................
|
|
|
|
2023
| $ |
175
|
291
|
226
| 188 | 494 |
$1,575
|
$20
|
| 1,406 | 1,294 | | 476 | 311 | 289 | | 174 | 91 | 31 | 21 | 2 | 4 | 12 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|