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 |
........................
|
|
|
|
2024
| $ |
|
|
839
| 807 | 1,993 |
|
|
| 3,421 | | | 1,010 | | | | | | 18 | 14 | | 4 | 15 |
........................
|
|
|
|
2024
| $ |
|
341
|
| | |
|
|
$3
| | | | | | | | | | 40 | 30 | 3 | 4 | 24 |
|
|
|
|
2022
| $ |
|
|
| | |
|
|
| | | | | 1,187 | | | | | | 42 | | 3 | 15 |
........................
|
|
|
|
2022
| $ |
131
|
207
|
| | |
|
|
| | 1,110 | | 1,110 | 699 | 633 | 367 | 391 | 218 | 34 | 28 | | 3 | 16 |
........................
|
|
|
|
2015
| $ |
|
612
|
1,309
| 1,266 | 2,769 |
|
|
| 5,057 | 4,952 | | | 1,008 | | | | | 32 | 26 | 4 | | 15 |
........................
|
|
|
|
2023
| $ |
35
|
44
|
61
| 132 | 212 |
|
|
| 482 | | 146 | 239 | 146 | | | | | 47 | 36 | 3 | 4 | 10 |
........................
|
|
|
|
2021
| $ |
|
237
|
335
| 130 | 542 |
|
$24.5
|
| 1,829 | 1,243 | | 463 | 290 | | 222 | | | | 58 | | 5 | 12 |
........................
|
|
|
|
2023
| $ |
360
|
532
|
| | 2,263 |
|
|
| 4,950 | | | | 1,213 | | | | | | 27 | | 3 | 22.25 |
........................
|
|
|
|
2023
| $ |
365
|
|
941
| 720 | 1,817 |
$1,750
|
|
| 3,463 | | | 1,108 | 721 | 742 | | 480 | 321 | 34 | 28 | 2 | 2 | 13 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|