Asset | PEA | PFS | 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 |
........................
|
|
|
|
|
|
2017
| $ |
32
|
60
|
224
| 249 | 521 |
$1,250
|
|
| | | | 445 | | 244 | 140 | | | 54 | | | | 15 |
........................
|
|
|
|
|
|
2016
| $ |
|
|
| | |
|
|
| | | | | | | 890 | | | 87 | 66 | 1 | | 22 |
........................
|
|
|
|
|
|
2018
| $ |
|
76
|
| | |
|
|
| 1,407 | | | | 691 | | | | 349 | | 131 | | 1 | 8.5 |
........................
|
|
|
|
|
|
2017
| $ |
|
|
| | |
|
|
| | | | | | | 211 | | 147 | 39 | 26 | 3 | | 18 |
........................
|
|
|
|
|
|
2019
| $ |
|
29
|
| | 334 |
|
|
| 1,445 | | | | | | 335 | | 197 | 142 | 119 | | 2 | 24 |
........................
|
|
|
|
|
|
2016
| $ |
|
|
| | |
|
|
| | | | | | | | | 1,686 | | 98 | | 1 | 15 |
........................
|
|
|
|
|
|
2017
| $ |
|
|
| | |
|
|
| 6,270 | | | | 3,010 | | 686 | | 447 | 26 | 22 | | 5 | 26 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|