| 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
| $ |
420
|
548
|
447
| 709 | 1,581 |
$1,715
|
$22.19
|
$3.99
| 4,014 | | | 1,441 | 931 | 858 | 517 | 518 | 279 | 34 | 24 | 2 | 3 | 14.02 |
........................
|
|
|
|
2024
| $ |
|
|
| | |
$2,000
|
|
| | | | | 1,376 | | | 778 | | | 21 | | 3 | 12.5 |
........................
|
|
|
|
2022
| $ |
169
|
466
|
391
| 744 | 1,113 |
$1,750
|
$22
|
| 2,905 | 2,892 | | | 823 | 730 | | 481 | | 48 | 32 | 2 | 2 | 14 |
........................
|
|
|
|
2023
| $ |
425
|
621
|
| | 1,538 |
$1,750
|
$21
|
$3.5
| 2,952 | 2,719 | 564 | | | 447 | | 280 | 111 | 20 | 15 | | 6 | 11.2 |
........................
|
|
|
|
2022
| $ |
|
|
991
| 389 | |
$1,600
|
$19
|
| | | | | | | | | | | | | | 18 |
........................
|
|
|
|
2021
| $ |
|
|
1,313
| 1,914 | 4,929 |
$1,450
|
|
$3.12
| 10,686 | | | | 1,903 | | | 494 | -94 | | 9 | | 11 | 23 |
........................
|
|
|
|
2017
| $ |
72
|
|
121
| | |
$1,300
|
$18
|
| | | | | 150 | | | 96 | | | 25 | | 4 | 10 |
........................
|
|
|
|
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 |
........................
|
|
|
|
2023
| $ |
15
|
20
|
435
| 58 | 590 |
$1,800
|
$22
|
| | 1,021 | | | 266 | | | 206 | | | 287 | | 1 | 10.3 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|