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 |
........................
|
|
|
|
2018
| $ |
|
96
|
217
| 110 | |
|
|
| 815 | | | | 267 | | | | | | 23 | | 4 | 10 |
........................
|
|
|
|
2019
| $ |
115
|
120
|
219
| 347 | 772 |
$1,380
|
$21
|
| 1,732 | | | 1,187 | 824 | 666 | | 577 | | 56 | 53 | | 1 | 12 |
........................
|
|
|
|
2020
| $ |
|
|
| | |
|
|
| | | | | 3,500 | | | | | | 38 | | 3 | 19 |
........................
|
|
|
|
2021
| $ |
139
|
216
|
252
| 163 | 476 |
|
$22
|
| 1,407 | | | | 522 | 471 | | 373 | | 57 | 48 | | 2 | 11 |
*** Multi - mine Operation
* Part of an Operation
- Subscription is required.
|