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
| R |
|
24,571
|
61,751
| 15,002 | 92,839 |
$1,608
|
|
$7819
| 218,303 | | | | 63,898 | | | | 13,193 | | 31 | | | 33 |
........................
|
|
|
|
2024
| $ |
385
|
|
2,657
| 947 | 4,857 |
|
|
| 11,200 | | | 4,660 | 3,403 | | | 1,617 | 801 | 33 | 28 | | 4 | 29 |
........................
|
|
|
|
2021
| R |
2,300
|
|
| | |
$1,500
|
|
| | | | | | | | | | | 24 | | 7 | 23 |
........................
|
|
|
|
2021
| R |
|
33,415
|
| | |
$1,654
|
|
$7160
| 301,028 | | | | 60,046 | | | | | | | | | 51 |
........................
|
|
|
|
2023
| $ |
|
132
|
| | |
|
|
| | | | | 936 | | | | R4,000 | | 37 | | 4 | 28 |
........................
|
|
|
|
2015
| $ |
298
|
|
| | |
|
|
| 4,720 | | | | 1,476 | | | | | 25 | 20 | | 4 | 30 |
........................
|
|
|
|
2021
| R |
|
10,923
|
17,694
| 8,096 | 40,305 |
|
|
| | 96,921 | | | 30,403 | | | | | | 20 | | 8 | 25 |
........................
|
|
|
|
2022
| $ |
|
296
|
| | |
|
|
| 3,614 | | | | | | | | 627 | | 40 | | 2 | 16 |
........................
|
|
|
|
2022
| $ |
|
2,902
|
4,005
| 1,593 | 6,493 |
$1,600
|
|
$3.5
| 28,002 | 20,930 | | 11,535 | 8,543 | 4,242 | 1,594 | 3,098 | 1,104 | 21 | 18 | 8 | 8 | 29 |
........................
|
|
|
|
2020
| A$ |
375
|
|
| 374 | 1,826 |
|
|
$3.03
| 4,212 | 3,946 | | 1,608 | 1,166 | | | | | 39 | 33 | | 2 | 12 |
........................
|
|
|
|
2023
| $ |
|
132
|
R7,455
| | R13,221 |
$1,850
|
|
| 1,709 | | | 522 | | | | | 204 | 61 | 53 | | 4 | 17.7 |
........................
|
|
|
|
2022
| $ |
|
482
|
| | 3,457 |
|
|
| 10,139 | 9,138 | | 5,200 | 3,796 | | | | | 47 | 42 | | 2 | 25 |
........................
|
|
|
|
2022
| $ |
99
|
174
|
462
| 198 | 771 |
$1,642
|
|
| 1,753 | | | 718 | 508 | | 324 | 328 | 219 | 65 | 57 | | 3 | 12.9 |
........................
|
|
|
|
2024
| R |
5,181
|
5,536
|
| 6,983 | 21,695 |
|
|
| | 35,697 | | | 6,180 | | | | | 17 | | 6 | | 14 |
........................
|
|
|
|
2024
| $ |
946
|
2,826
|
| | 9,790 |
$1,812
|
|
$4.53
| | | | | 6,500 | | | | 297 | | 14 | | 6 | 54 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|