Mining Project Costs | Mining Data Online

Stage

Project Costs & Valuation Metrics

Asset

PEA, PFS, Feasibility

Permitting, Construction

Report

Report Date, year

Currency

CapEx
$M

OpEx
$M

Assumed price

Revenue
$M

Net Income, $M

Cash Flow
$M

NPV
$M

IRR
%

Payback
years

Mine Life, years

Initial

Total

Mining

Processing

Total

Gold

Silver

Copper

Gross

Net

Pre-tax

After-tax

Pre-tax @ 5%

Pre-tax @ 10%

After-tax @ 5%

After-tax @ 10%

Pre-tax

After-tax

Pre-tax

After-tax

$/oz

$/lbs

Asset	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
........................	2023	$	234	257	158	297	540	$1,600	$20		1,498			700	437	464		279		41	30	2	3	8
........................	2024	$	49	51	16	103	143	$1,840	$23.45		352	347		153	100	98	62	61	35	35	26	3	4	9
........................	2014	$		100	98	69	347		$30.38		509			60	33		11		-6	13	8			8
........................	2012	$	85	138	264	161	539	$1,500	$30			1,064		386		284	211			66		2		8
........................	2023	$			176	189	385	$1,800	$23		536				70	71		48		59	45		3	9
........................	2022	$	28	43	154	204	402	$1,600			763				200			150	116		111		1	8.2
........................	2020	$		213	258	642	964	$1,350	$16.75	$2.72		1,785		537	340	290	155	175	84	26	20		4	15.5
........................	2022	$	341	509	947	370	1,959		$21.95	$3.78	3,705		696	1,124	696	619	336	349	156	25	18	4	5	15
........................	2024	$	606	1,377	2,406	2,056	4,655	$1,600	$22		12,109	10,769		3,670	2,305	1,980		1,177	1,086	29	22	4	5	19.2
........................	2020	$		91	206	132	352	$1,541	$20		798			191	134			96	72		47			13
........................	2019	$	17	31	52	36	123		$17.5	$3	271	217		56	44	43	33	33	25	61	47	2	2	5
........................	2021	$	3,537	4,326	3,954	7,386	12,201	$1,600	$20.7	$3.3	37,026	32,553		15,846	8,930		1,938		475	18	12	5	6	35
........................	2022	$	365	740	974	672	1,733			$3.3	3,105			505						14	10	6	7	15
........................	2023	$			330	254	618	$1,850	$23.75		1,436	1,422		671	445	441	300	287	191	79	56		2	13.2
........................	2020	$	66					$1,500	$17				67								28		4	9.5
........................	2019	$	174	286	728	504	1,283	$1,275	$17		2,279	2,217	934	663	453	470		310		57	42	2	2	11
........................	2023	$	2,829	3,780	9,201	2,144	11,638		$22		26,378	23,853			5,689			2,182			14		4	17
........................	2018	$	27	34	34	46	96	$1,250	$16	$2.6	290	286		141	96	114	94	77	63	122	93	1	1	5
........................	2021	$		145	145	59	234	$1,625	$20	$3.25	623			177	99	114		55			16		4	8.5
........................	2022	$	318			585		$1,675																12.5
........................	2023	$	221	363	436		963	$1,800	$23	$4		2,307		987	660	645		413	259	40	29	2	3	13
........................	2023	$	148	288	320		709	$1,850	$23.75	$4		2,049		1,037	691	708		458		49	37		2	11.2
........................	2012	$		110	29	131	243		$20	$2.5	516	516		163		113				34		3		7
........................	2021	$	11	14	6	16	24	$1,600	$22	$3.4	93			37	25	31		21		120	85	1	1	3.4
........................	2022	$	848		770			$1,600	$21	$3.5	4,872							458	206		16		6	8.25
........................	2022	$	359		1,247	1,337		$1,600	$22							1,142		682		35	24	2	4	31
........................	2014	$	232	296	239	333	784	$1,300	$27		1,447			334	232	199		123		22	16	3	4	10
Pinos	2018	$	14	23	28	23	59	$1,250	$17		111	109		28	19	19	13	12	8	33	25		4	7
........................	2012	$	84	98	334	199	578	$1,355				1,339		648	453							2		15
........................	2014	$	36	64		66	179		$19.91					142	89	104	76	61	42	61	38	2	2	7
........................	2024	$	117	131	139	234	451			$4	831	806		225	147					26	18	4	5	13
........................	2021	$	842					$1,400	$18	$3.5											33		3	15
........................	2021	$	4	5	19	12	38	$1,619	$20		45	45		4	3	1				12				5
........................	2023	$	1,340	2,684	4,086	3,598	8,249	$1,700	$22.5	$3.85	20,553			7,428	4,592	3,591	1,732	2,073	841	23	17	4	5	20.1
........................	2017	$		933	271		2,349					6,707		3,425	2,371		980		605	26	21	4		19
........................	2017	$		301	299	507	873	$1,250	$18	$2.5		1,591		417	257	299	213	169	105	36	24	2	2	10
........................	2023	$	230	319				$1,575	$20		1,403				317									10

*** Multi - mine Operation
* Part of an Operation

- Subscription is required.

Company	Asset
Stage	Status
Commodity	Location
Mine Type	Mining Method
Deposit	Ore Processing

Existing	Required
HME Type	HME Model

Job Title	Category
Consulting Firm	Last Name

Commodity group	Year