Asset | PEA | PFS | 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 |
|
|
|
|
|
|
2016
| C$ |
3
|
21
|
49
| 72 | 201 |
C$1,560
|
|
| 302 | 297 | | 61 | 31 | | | | | 198 | 94 | 1 | 1 | 9 |
|
|
|
|
|
|
2016
| A$ |
|
18
|
48
| 40 | 106 |
A$1,500
|
|
| 173 | | | 47 | 21 | | | | | 121 | 74 | 2 | 2 | 4 |
|
|
|
|
|
|
2017
| $ |
|
26
|
157
| 42 | 233 |
$1,250
|
|
| | 466 | | | 174 | | | 111 | 73 | | 253 | | 1 | 4 |
|
|
|
|
|
|
2017
| C$ |
|
10
|
| | |
$1,250
|
|
| | | | 170 | 126 | 121 | | 89 | | 158 | 121 | 1 | | 10 |
|
|
|
|
|
|
2014
| C$ |
2
|
7
|
33
| | 65 |
C$1,400
|
|
| 103 | | | 28 | 23 | | | | | 169 | 136 | 0 | 1 | 3 |
*** Multi - mine Operation
* Part of an Operation
|