| 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 |
........................
|
|
|
|
2023
| $ |
925
|
1,976
|
3,188
| 4,999 | 8,714 |
$1,650
|
$20
|
$3.75
| 20,043 | 19,440 | 10,103 | 8,105 | 5,468 | 3,511 | | 2,238 | | 21 | 17 | | | 26 |
........................
|
|
|
|
2024
| $ |
|
4,209
|
3,319
| 3,993 | 8,226 |
$1,750
|
$22.5
|
$3.85
| | 32,279 | 16,096 | 17,384 | 11,835 | 8,139 | 4,115 | 5,159 | 2,354 | 33 | 243 | 3 | 4 | 28 |
........................
|
|
|
|
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.
|