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 |
........................
|
|
|
|
2020
| |
|
|
| | |
|
|
| | | | | | | | | | | | | | 15 |
........................
|
|
|
|
2021
| $ |
|
|
| | |
$1,700
|
|
| 2,488 | | | | | 491 | | 383 | 204 | 28 | 25 | | 3 | 16 |
........................
|
|
|
|
2024
| $ |
|
|
| | |
$2,000
|
|
| 11,422 | | | 4,730 | | | | | | | 32 | | | 16 |
........................
|
|
|
|
2019
| |
|
|
| | |
|
|
$2.5
| | | | | | | | | | | | | | 2052 |
........................
|
|
|
|
2023
| $ |
|
323
|
| | 536 |
$1,900
|
|
| | 1,233 | | 353 | 277 | | | 169 | | | 20 | | 4 | 6.25 |
........................
|
|
|
|
2023
| $ |
|
|
| | |
$1,615
|
|
$8192
| 33,983 | | | 15,628 | 12,310 | | | | | | 20 | | | 30 |
........................
|
|
|
|
2022
| $ |
|
14
|
| | 688 |
|
|
| 1,068 | | 238 | | 233 | | | | | | | | | 20 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|