Hier noch die offenstehende Antwort aus Kanada bezüglich dem Cashflow von US-Dollar 180 Millionen
This figures are 100 % FORWARD LOOKING STATEMENT. Management will try its best to accomplish the goals , no guarantee’s.
Kind regards,
Hier die Berechnungen:
Sorry, ich kriege die Zahlen nicht besser übertragen
Starcore International Mines Ltd Mine Operations with Additional Carbonaceous Ore and Tortilla Project Cashflow (in US dollars) Year
CAPEX 2028 San Martin Mine Operations Including Carbonaceous ore Investment (CAPEX) $ (1,200,000) Gold equivalent oz production /year San Martin & Carbonaceous ore 24,163 Gross Revenues Precious Metals (Prices Below) $ 69,757,037 Operating Costs - San Martin (18,511,754) Operating Costs - Carbonaceous Ore (14,031,241) CAPEX (1,685,209) Taxes and other items (10,577,018) Net Cash Flow after tax $ (1,200,000) $ 24,951,816
Tortilla Project Net Cash Flow from operations $ (2,250,000) Value per ounce Grade (gpt) Recovery Net Cash Flow after CAPEX $ - Silver (Ag) $ 35.00 550 75% Net Cash flow, multiple of investment 1.00 Gold (Au) $ 3,300.00 0.4 70% IRR #NUM! Ratio Au:Ag 94.3 CAPEX Investment (CAPEX) $ 2,250,000 $ - Tonnage treated (at 200 tpd) 72,000 Gross production, gold oz 622 Gross production, silver oz 916,785 Gold equivalent oz production /year 10,346 Gross Revenues Precious Metals (Prices Above) $ 34,141,057 By-Product Revenue $ 216,000,000 Gasto Mina $ 50.00 $ 3,666,470 Gasto Total Maq $ 53.49 $ 3,922,390 Gastos de realizacions $ 66.45 $ 2,010,005 Costo Acarreo 12.72 $ 915,814 Depreciation (10%) $ 400,000 Total Opex $ 182.66 per tonne $ 10,914,679 Mine income 239,226,378 NSR - 2% 2% 5,075,905 Net Cash Flow before taxes 234,150,473 Corporate taxes 30% $ 70,245,142 Add back depreciation: $ 400,000 Net Cash Flow $ 2,250,000 $ 164,305,331 COMBINED MINE OPERATIONS CASH FLOW $ 1,050,000 $ 189,257,147 Combined Equivalent ounces - Au 1 34,509 Ag (factor) 94.3 3,253,678
Habe sie mir noch nicht angesehen, eben erst die Mail entdeckt.
Gruß Tom |