| 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 |
........................
|
|
|
|
2018
| $ |
|
|
| | |
$1,390
|
|
$3.3
| | | | | 34,800 | | | | | | 11 | | 5 | 33 |
........................
|
|
|
|
2022
| |
|
|
| | |
$1,600
|
$20
|
$4
| | | | | | | | | | | | | | 4 |
........................
|
|
|
|
2022
| A$ |
|
|
| | |
A$1,800
|
A$25
|
| 6,116 | | | 2,726 | | | | | | 22 | 18 | | 6 | 20 |
........................
|
|
|
|
2021
| $ |
170
|
|
| | |
$1,500
|
|
| | | | | | | | | | 52 | 40 | 2 | 3 | 11 |
........................
|
|
|
|
2018
| $ |
|
263
|
| | 602 |
$1,200
|
$18
|
$3.32
| 1,147 | 922 | | | 179 | | | | | | 28 | | | 2.4 |
........................
|
|
|
|
2020
| $ |
2,825
|
5,382
|
| | 6,433 |
$1,200
|
|
$3
| 38,545 | | | | 13,157 | | | | | | 18 | | 10 | 28 |
........................
|
|
|
|
2018
| A$ |
|
198
|
375
| 417 | |
A$1,650
|
|
| 1,600 | | | | | | | | | 33 | 29 | 2 | 2 | 13 |
........................
|
|
|
|
2017
| |
|
|
| | |
$1,295
|
|
$3.23
| | | | | | | | | | 24 | | 6 | | 20 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|