DEFAULT VALUESPush from Commercial Parameters to update|

CapEx LOM

Schedule & Equipment | Combined $$444.3M

LINKED PAGES:Incr CapExProject CapExTax & FinanceMining Costs
Total CapEx
$332.9M
Sustaining
$275.0M
Growth
-
Closure
$57.9M
+ Equipment
$111.4M

Annual CapEx

2026
$29.9M
2027
$34.9M
2028
$23.5M
2029
$27.4M
2030
$32.5M
2031
$32.5M
2032
$26.5M
2033
$20.2M
2034
$16.3M
2035
$10.4M
2036
$11.6M
2037
$16.0M
2038
$14.3M
2039
$13.5M
2040
$6.2M
2041
$6.4M
2042
$6.2M
2043
$4.5M
Sustaining
Growth
Closure
ItemTypeTotal202620272028202920302031203220332034203520362037203820392040204120422043x
$138.4M
-
$89.2M
-
$645K
-
$4.8M
$15.0M
$26.9M
-
$57.9M
Sustaining$275.0M$29.9M$34.9M$23.5M$15.9M$20.9M$20.9M$14.9M$8.6M$16.3M$10.4M$11.6M$16.0M$14.3M$13.5M$6.2M$6.4M$6.2M$4.5M
Growth-------------------
Closure$57.9M---$11.6M$11.6M$11.6M$11.6M$11.6M----------
TOTAL$332.9M$29.9M$34.9M$23.5M$27.4M$32.5M$32.5M$26.5M$20.2M$16.3M$10.4M$11.6M$16.0M$14.3M$13.5M$6.2M$6.4M$6.2M$4.5M
100%