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
| $ |
|
|
| | |
$1,750
|
|
| 1,491 | | | 461 | 342 | 338 | | 247 | | 79 | 63 | | 1 | 10 |
........................
|
|
|
|
2023
| $ |
|
|
| | |
$1,500
|
|
| | | | | | | | | | | | | | 9 |
........................
|
|
|
|
2023
| $ |
349
|
|
836
| 523 | 1,502 |
$1,600
|
|
| 2,765 | 2,606 | | 644 | 526 | 418 | | 330 | | 31 | 26 | | 2 | 10 |
........................
|
|
|
|
2022
| $ |
|
836
|
837
| 1,295 | 2,281 |
$1,600
|
|
| | 4,890 | | 1,479 | 1,115 | 992 | | 746 | | 40 | 35 | | 3 | 14.8 |
........................
|
|
|
|
2022
| $ |
448
|
|
1,263
| 578 | 2,076 |
$1,500
|
|
| 3,875 | | | | 803 | 664 | | 477 | | 25 | 21 | 4 | 4 | 12.8 |
........................
|
|
|
|
2019
| $ |
282
|
|
| | 1,051 |
|
|
| | 3,293 | | 1,666 | 1,098 | | | | | 32 | 27 | 2 | 3 | 20 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|