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 |
|
|
|
|
2022
| C$ |
3,617
|
4,369
|
5,212
| 9,223 | 17,539 |
$1,700
|
$22
|
$3.6
| 41,023 | | 10,019 | 13,713 | 10,019 | 5,768 | 2,454 | 4,059 | 1,568 | 21 | 18 | 3 | 3 | 27 |
|
|
|
|
2017
| C$ |
327
|
783
|
745
| 528 | 1,724 |
$1,250
|
$18
|
$3
| 4,290 | | | 1,309 | 797 | 670 | | 375 | | 22 | 17 | 3 | 4 | 12 |
*** Multi - mine Operation
* Part of an Operation
|