| 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 |
........................
|
|
|
|
2019
| $ |
901
|
|
927
| 836 | 2,096 |
$1,350
|
$16.3
|
| 5,198 | | | 1,827 | 1,283 | 1,027 | | 671 | | | 18 | | 4 | 13.6 |
........................
|
|
|
|
2013
| $ |
320
|
|
| | |
$1,400
|
$20
|
$3.25
| 1,840 | 1,690 | 476 | | | 329 | 224 | 224 | 143 | 34 | 26 | 5 | 5 | 10 |
........................
|
|
|
|
2020
| $ |
|
|
762
| 270 | 1,223 |
$1,400
|
$17
|
| 2,626 | | | 701 | 491 | 397 | 220 | 256 | 122 | 26 | 20 | | 5 | 13 |
........................
|
|
|
|
2017
| $ |
72
|
|
121
| | |
$1,300
|
$18
|
| | | | | 150 | | | 96 | | | 25 | | 4 | 10 |
........................
|
|
|
|
2019
| $ |
|
715
|
| | 3,500 |
$1,100
|
$16.32
|
$2.65
| | | | | | | | | | | 17 | | 8 | 23 |
........................
|
|
|
|
2019
| $ |
161
|
527
|
398
| 1,058 | 1,879 |
$1,400
|
$17.75
|
$3.25
| 3,825 | | | 1,077 | 745 | 525 | 264 | 340 | 150 | 27 | 20 | 3 | 5 | 23 |
........................
|
|
|
|
2021
| $ |
982
|
1,494
|
693
| 307 | 2,211 |
$1,675
|
$20
|
$3
| 7,946 | | | | 2,761 | 2,433 | 1,370 | 1,486 | 744 | | 21 | | 4 | 14 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|