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 |
........................
|
|
|
|
2021
| $ |
530
|
|
1,559
| 719 | 2,660 |
$1,600
|
|
| 4,990 | | | 1,495 | 1,136 | 895 | 521 | 624 | | 25 | 21 | 4 | 5 | 10.3 |
........................
|
|
|
|
2020
| $ |
695
|
4,272
|
8,134
| 3,143 | 12,451 |
|
|
$3.1
| 59,976 | 44,463 | | 27,805 | 18,373 | | 7,967 | | 5,415 | 78 | 69 | 2 | 2 | 37 |
........................
|
|
|
|
2022
| $ |
|
540
|
634
| 248 | 1,111 |
|
|
| 7,408 | 4,103 | | 2,452 | 1,946 | 1,536 | 986 | 1,228 | 790 | 44 | 41 | 2 | 2 | 13.8 |
........................
|
|
|
|
2020
| $ |
546
|
|
761
| 1,944 | |
|
|
| 15,175 | | 3,779 | 6,942 | 3,779 | | 2,348 | | 1,028 | 53 | 33 | 2 | 2 | 29.5 |
........................
|
|
|
|
2022
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 2028 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|