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 |
........................
|
|
|
|
2020
| $ |
898
|
|
2,555
| 4,039 | 7,243 |
$1,400
|
$16
|
$2.75
| 16,241 | | 3,922 | 5,983 | 3,922 | 2,555 | | 1,571 | | 20 | 16 | | 5 | 24.7 |
........................
|
|
|
|
2022
| $ |
2,746
|
4,882
|
2,083
| 3,564 | 6,771 |
$1,700
|
$19.9
|
$3.6
| 34,300 | | 17,114 | 19,121 | 12,139 | 8,434 | 3,811 | 5,007 | 1,976 | 25 | 19 | 4 | 5 | 26 |
........................
|
|
|
|
2021
| $ |
248
|
301
|
159
| 125 | 364 |
$1,700
|
$23
|
$3.5
| | 1,478 | | 749 | 497 | 525 | 370 | 331 | 218 | 45 | 32 | 2 | 3 | 10 |
........................
|
|
|
|
2019
| $ |
|
|
| 53 | 142 |
$1,264
|
$16.64
|
$2.68
| 402 | | | 142 | 81 | 100 | 70 | 52 | 32 | 38 | 24 | 3 | 4 | 7.1 |
........................
|
|
|
|
2020
| $ |
316
|
408
|
307
| 243 | 929 |
$1,400
|
$18
|
$3
| 2,590 | 2,397 | | 1,180 | 716 | 783 | 526 | 454 | 283 | 40 | 28 | 2 | 2 | 12 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|