AbraSilver Resource Corp. — Salta, Argentina · Silver-Gold (doré) ·
NI 43-101 DFS · delivered August 2026
Report after-tax NPV(5%)
US$3,003M
Independently rebuilt after-tax NPV(5%)
US$2,883M
Variance vs report
−4.0% (deliberate, decomposed)
What the rebuild surfaced. The study's published NPV omits two taxes the study itself states — charging every stated tax leaves the rebuild 4% below the headline, decomposed line by line, with a selectable report reading that reproduces the published figure within −0.7%. The report also publishes no annual tables, so the model reconstructs the full annual economics from its mine plan and unit costs.
Rebuilt economic modelExcel · formula-driven · every input footnoted ·
sensitivity dashboard · view in the browser; Excel download by credit
Subscribers view every model in the browser at launch; Excel downloads use download credits.
A sample model is available on request: email [email protected].
Join the launch list — free
Members receive email updates as we add new projects. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.