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 |
........................
|
|
|
|
2021
| R |
1,215
|
3,336
|
37,446
| 3,742 | 42,753 |
$1,535
|
|
| 129,980 | | 53,436 | | 53,436 | | | 28,200 | 16,525 | | | | | 22 |
........................
|
|
|
|
2021
| R |
2,300
|
|
| | |
$1,500
|
|
| | | | | | | | | | | 24 | | 7 | 2044 |
........................
|
|
|
|
2023
| $ |
|
132
|
| | |
|
|
| | | | | 936 | | | | R4,000 | | 37 | | 4 | 28 |
........................
|
|
|
|
2022
| $ |
161
|
|
| | |
$1,750
|
|
| | | | | | | | | | 20 | | 4 | | 13 |
........................
|
|
|
|
2015
| $ |
298
|
|
| | |
|
|
| 4,720 | | | | 1,476 | | | | | 25 | 20 | | 4 | 30 |
........................
|
|
|
|
2022
| $ |
|
296
|
| | |
|
|
| 3,614 | | | | | | | | 627 | | 40 | | 2 | 14.2 |
........................
|
|
|
|
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 |
........................
|
|
|
|
2022
| $ |
|
482
|
| | 3,457 |
|
|
| 10,139 | 9,138 | | 5,200 | 3,796 | | | | | 47 | 42 | | 2 | 25 |
........................
|
|
|
|
2022
| R |
|
2,456
|
| | 10,572 |
$1,488
|
|
$3.97
| | | | | | | | | | 18 | | 4 | | 8.7 |
........................
|
|
|
|
2019
| $ |
1,104
|
2,545
|
| | 7,400 |
$1,318
|
|
$2.87
| | | | | 3,489 | | | | 152 | | 13 | | 11 | 45 |
........................
|
|
|
|
2023
| $ |
|
132
|
R7,455
| | R13,221 |
$1,850
|
|
| 1,709 | | | 522 | | | | | 204 | 61 | 53 | | 4 | 17.7 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|