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 |
........................
|
|
|
|
2022
| $ |
438
|
631
|
1,446
| 1,240 | 2,956 |
|
|
$3.6
| 8,086 | 8,137 | | 4,550 | 3,126 | | | 1,937 | | 64 | 46 | | 2 | 19.5 |
........................
|
|
|
|
2023
| $ |
117
|
205
|
651
| 634 | 1,547 |
$1,750
|
|
| 2,313 | 2,298 | | | | 293 | 185 | 210 | 126 | 37 | 29 | | 3 | 17 |
........................
|
|
|
|
2023
| $ |
384
|
|
| | |
|
|
| | 6,300 | | | 6,300 | | | | 1,427 | | 45 | | 2 | 30 |
........................
|
|
|
|
2021
| $ |
1,080
|
|
| | |
$1,500
|
|
$4
| | | | | | | | 760 | | | 13 | | | 16 |
........................
|
|
|
|
2016
| $ |
|
|
6,901
| 6,635 | 19,598 |
$1,275
|
$20
|
$3
| 41,547 | | | | | | | | | | | | | 41 |
........................
|
|
|
|
2022
| $ |
|
626
|
| 59 | 1,175 |
|
|
| 7,666 | | | 5,645 | 4,130 | | 1,545 | | 1,095 | 33 | 29 | 3 | 3 | 20 |
........................
|
|
|
|
2020
| $ |
285
|
351
|
418
| 648 | 1,136 |
|
|
$3.15
| 3,018 | 3,004 | | 1,517 | 1,087 | | | | | 40 | 34 | 2 | 3 | 12 |
........................
|
|
|
|
2010
| $ |
4,184
|
|
| | 14,774 |
$800
|
$12.5
|
$2
| | | | | 3,564 | | | | | | 6 | | | 20 |
........................
|
|
|
|
2016
| $ |
206
|
|
| | 669 |
$1,200
|
$19
|
| 1,208 | | | 249 | 190 | 168 | | | | 25 | | 3 | | 11.6 |
........................
|
|
|
|
2012
| $ |
3,834
|
4,692
|
| | |
$1,200
|
|
$2.75
| 20,341 | | 4,778 | | 4,800 | 1,500 | | 1,000 | | 9 | 8 | | 8 | 18 |
........................
|
|
|
|
2021
| $ |
119
|
|
84
| 142 | |
|
|
| 857 | | | 378 | 298 | 228 | 132 | 178 | 101 | 25 | 23 | 5 | 5 | 12 |
........................
|
|
|
|
2020
| $ |
1,512
|
1,891
|
2,620
| 2,548 | 5,570 |
$1,290
|
|
$3
| | 13,598 | | 4,666 | 3,250 | | 1,219 | | 762 | 27 | 22 | 3 | 3 | 18 |
........................
|
|
|
|
2023
| $ |
449,964
|
|
| | |
|
|
| | 2,500 | | | 2,500 | | | | 890 | | 44 | | 3 | 12 |
........................
|
|
|
|
2023
| $ |
2,441
|
3,935
|
6,241
| 4,752 | 12,921 |
|
$21.79
|
$3.68
| 31,125 | | | 13,128 | 9,484 | | | | | 28 | 24 | 2 | 2 | 26 |
........................
|
|
|
|
2023
| $ |
900
|
1,176
|
1,449
| 1,938 | |
$1,800
|
|
$3.5
| 7,038 | | | 2,146 | 1,470 | 1,254 | | 826 | | 25 | 20 | 3 | 4 | 13.6 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|