| 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 |
........................
|
|
|
|
2023
| $ |
|
|
| | |
|
|
| | 433 | | | | | | 48 | 27 | 32 | 24 | 3 | 4 | 13.7 |
........................
|
|
|
|
2023
| $ |
|
|
| | |
|
|
| | | | | | | | | | | 32 | | 3 | 17 |
........................
|
|
|
|
2023
| $ |
|
|
| | |
|
|
| | | | | | | 348 | | | 36 | | 4 | | 18 |
........................
|
|
|
|
2019
| $ |
|
29
|
| | 334 |
|
|
| 1,445 | | | | | | 335 | | 197 | 142 | 119 | | 2 | 24 |
........................
|
|
|
|
2022
| $ |
182
|
|
| | |
|
|
| | 11,782 | | | | | | | 1,376 | | 36 | | 4 | 26 |
........................
|
|
|
|
2022
| $ |
324
|
|
| | 639 |
|
|
| | | | | | | | | 1,200 | | 51 | | 2 | 15.5 |
........................
|
|
|
|
2022
| $ |
|
|
| | |
|
|
| | | | | 6,597 | | | | | | 37 | | 4 | 24 |
........................
|
|
|
|
2022
| $ |
|
646
|
| 483 | 2,238 |
$1,750
|
|
| 4,374 | | | 1,490 | 1,034 | 926 | | 618 | | 31 | 25 | 3 | 4 | 10.7 |
........................
|
|
|
|
2020
| $ |
|
|
| | 660 |
|
|
| 1,610 | | | | | | 205 | | | 36 | | | | 23.4 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|