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
| $ |
128
|
148
|
| | 600 |
$1,610
|
$21
|
| 1,361 | 1,224 | | 373 | 278 | 259 | 182 | 186 | 124 | 48 | 36 | 3 | 4 | 12.5 |
........................
|
|
|
|
2023
| $ |
100
|
109
|
165
| 166 | 352 |
$1,800
|
$23.62
|
| 858 | 857 | | 342 | 244 | 245 | 175 | 170 | 117 | 44 | 35 | 2 | 2 | 6.75 |
........................
|
|
|
|
2024
| $ |
|
1,970
|
| | |
$2,100
|
|
$4.1
| | 27,900 | | 6,300 | 4,600 | | | | | 27 | 21 | 3 | 4 | 29 |
........................
|
|
|
|
2024
| $ |
215
|
|
| | |
|
|
| | | | | | | | | 1,600 | | | | 3 | 31 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|