Add Search Criteria

Main Categories

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

Production Costs Search

Reporting year:

2021 2020 2019 2018 2017 2016

Head Grade Search

Commodity group	Year
Au-Ag-Cu-Pb-Zn-Mo PGM-Au-Cu-Ni-Co	2021 2020 2019 2018 2017 2016

HME Fleet Search

Existing	Proposed
HME Type	HME Model

Crusher / Mill Search

Mill Type

Mill Model

Key Personnel Search

Job Title	Category
Consulting Firm	Last Name

Type, select and click "Add"  

                                    

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 $/oz $/lbs Asset PEA - 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 ........................ 2021 $ 370 2,485 10,425 7,631 5,352 1,255 864 47 40 2 2 50 ........................ 2021 $ 366 454 $21.51 $3.49 3,600 1,241 36 3 10.5 ........................ 2019 C$ 55 111 322 $16.5 548 548 170 107 100 60 26 20 5 5 13 ........................ 2019 A$ 291 $16 3,582 1,214 39 32 2 16 ........................ 2021 $ 755 292 $1,700 2,871 1,285 968 959 722 115 95 1 11 ........................ 2018 $ 96 217 110 815 267 23 4 10 ........................ 2021 $ 530 1,559 719 2,660 $1,600 4,990 1,495 1,136 895 521 624 25 21 4 5 10.3 ........................ 2017 $ 313 151 134 341 $1,250 $16 1,167 493 39 2 6 ........................ 2016 $ 1,307 1,666 2,265 1,806 5,648 $1,200 $16 $3.21 9,806 13 11 6 7 19 Akie (Cardiac Creek) 2018 C$ 618 985 652 2,014 $16.95 1,328 870 35 27 3 3 19 ........................ 2017 C$ 950 5,086 9,364 3,329 17 14 6 6 24 ........................ 2020 $ 73 102 160 424 $1,558 932 294 285 183 44 4 2039 ........................ 2019 $ 164 128 180 360 966 267 272 183 175 113 36 29 2 13 Amulsar 2019 $ 711 328 1,342 $1,300 $16 893 704 504 253 363 0 18 15 4 12 ........................ 2017 $ 151 181 107 272 445 $1,250 $17 1,106 480 318 347 252 223 156 44 34 2 3 7.5 ........................ 2017 $ 2,229 1,032 753 298 37 4 30 ........................ 2014 $ 44 139 155 556 1,074 379 142 101 63 50 2 14 ........................ 2020 15 ........................ 2018 $ 250 445 553 1,114 $3.05 2,313 1,030 655 648 418 393 236 35 26 3 3 17 ........................ 2022 $ 482 175 797 $1,800 $20 $8500 1,991 952 42 2 10 ........................ 2018 $ 587 729 88 5,970 1,834 1,572 21 20 4 4 28 ........................ 2021 $ 531 2,065 5,213 2,597 1,022 929 61 60 3 18.3 ........................ 2020 $ 906 1,225 803 795 2,200 $1,300 $18 $3 9,749 3,768 2,843 31 27 2 3 12 ........................ 2012 C$ 789 1,422 5,076 12,755 2,493 1,858 17 15 8 25 ........................ 2017 C$ 446 3,600 2,289 1,027 1,414 599 24 4 30 ........................ 2021 $ 36 2045 ........................ 2015 C$ 763 218 1,444 3,332 12,059 7,964 44 2 25 ........................ 2013 $ 77 666 761 306 $1,400 $25 $3.25 4,517 692 345 34 27 4 5 17 ........................ 2021 $ 128 148 600 $1,610 $21 1,361 1,224 373 278 259 182 186 124 48 36 3 4 10.5 ........................ 2021 $ 154 537 490 373 1,072 $1,500 2,120 510 464 354 314 11 ........................ 2020 $ 399 A$2,090 18 7 25 Authier 2019 C$ 120 211 302 227 631 1,412 34 3 13.8 ........................ 2017 $ 24 28 4 47 $1,250 $18.5 143 67 41 49 36 28 19 48 32 2 3 7 ........................ 2021 $ 264 451 1,427 309 1,922 $22 4,156 1,654 1,068 604 347 43 32 2 3 14.4 ........................ 2019 $ 250 466 310 821 $1,485 $18.2 $3.05 2,095 405 298 32 26 2 12 ........................ 2021 C$ 610 1,029 1,070 693 2,627 $1,600 7,023 6,669 3,018 2,026 1,713 1,126 33 28 2 2 15 ........................ 2018 $ 2,962 55 27 ........................ 2021 $ 2,789 9,496 26,331 13,656 5,003 2,069 3,091 1,149 22 18 4 4 35 ........................ 2021 A$ 458 633 303 1,030 A$2,400 2,473 2,366 740 563 41 38 3 9 ........................ 2019 A$ 692 864 1,284 2,855 430 199 21 15 5 6 15 Barry 2022 C$ 22 50 68 38 164 $1,600 306 290 72 77 66 57 43 48 35 49 43 3 3 4.8 Bateman - F2 2020 C$ 109 298 337 124 485 $1,525 1,240 1,202 418 418 305 305 50 50 4 8.2 ........................ 2020 $ 64 136 83 242 $1,400 534 532 193 138 145 109 100 73 55 42 2 2 6 ........................ 2020 $ 190 226 141 400 $1,550 773 312 153 134 102 88 28 25 3 3 7 ........................ 2019 C$ $1,300 2027 ........................ 2017 $ 19 20 20 45 $1,300 $17.5 83 22 13 18 9 41 25 2 3 4 ........................ 2021 A$ 241 1,185 A$2,400 3,554 1,782 1,289 1,311 943 72 62 1 1 8.1 ........................ 2020 $ 55 68 82 $1,550 120 104 88 75 46 40 2 8.5 ........................ 2019 $ 223 270 256 627 $3.3 1,270 318 94 19 4 8.83 ........................ 2014 $ 100 98 69 347 $30.38 509 60 33 11 -6 13 8 8 ........................ 2012 C$ 480 20 ........................ 2019 C$ 102 20 17 28 ........................ 2020 $ $3.2 125 78 17 13 3 9 ........................ 2018 A$ 57 15 19 289 60 44 3 ........................ 2011 $ 554 15 Blackwater 2021 C$ 645 2,248 2,531 2,782 6,005 $1,600 $21.33 15,140 6,645 4,239 3,449 2,151 40 32 2 2 22 ........................ 2017 $ 518 6,813 15,621 5,441 489 20 5 46 ........................ 2020 $ 500 549 652 1,604 $1,350 3,167 1,063 912 723 607 38 33 2 3 13.6 ........................ 2020 $ 575 1,039 29 2 50 ........................ 2021 R 1,215 3,336 37,446 3,742 42,753 $1,535 129,980 53,436 53,436 28,200 16,525 22 ........................ 2021 $ 345 433 517 1,117 $1,541 $20 $3.05 650 14 ........................ 2020 $ 153 295 386 457 1,089 $1,300 2,078 694 507 513 361 62 44 2 2 13.3 ........................ 2021 $ 547 655 24 7 40 ........................ 2020 $ 91 389 $1,550 1,131 527 65 58 1 10.2 ........................ 2020 $ 271 340 487 396 991 $1,350 1,922 549 419 245 135 23 3 10.7 ........................ 2019 $ 115 125 347 772 $1,380 $21 1,732 1,187 824 666 577 56 53 1 12 ........................ 2015 C$ 17 54 60 44 292 C$1,500 419 50 36 32 27 8 ........................ 2022 $ 105 135 211 142 400 $1,700 800 797 169,606 236,502 160 112 34 28 3 8 ........................ 2018 $ 4,988 27 22 4 12.8 ........................ 2019 A$ 177 147 A$1,800 682 225 198 0 4 ........................ 2015 C$ 167 236 237 $1,250 445 41 9 7 7 ........................ 2018 $ 33 52 191 57 278 $1,280 $17 439 109 106 72 46 70 45 32 31 2 2 8 ........................ 2021 6.5 ........................ 2021 $ 44 254 89 $20 962 761 329 278 143 35 3 11 ........................ 2016 $ 890 87 66 1 22 ........................ 2021 R 2,300 $1,500 24 7 24 ........................ 2012 $ 85 138 264 161 539 $1,500 $30 1,064 386 284 211 66 2 8 ........................ 2020 $ 71 224 $2.82 511 140 60 28 3 6.9 ........................ 2021 A$ 1,256 2,434 $1,500 $3.3 22 17 ........................ 2018 $ 598 6,890 $1,250 $3 10,623 887 21 8 45 ........................ 2021 $ 202 6,100 3,300 55 3 25 ........................ 2018 $ 7 12 51 18 77 $1,250 $16.5 153 152 53 42 38 27 30 22 64 59 2 7 ........................ 2013 $ 168 327 162 515 $1,472 889 323 207 155 111 55 79 34 20 17 5 6 9.5 Camyurt 2017 $ 26 157 42 233 $1,250 466 174 111 73 253 1 4 ........................ 2021 $ 408 28 21 5 25 ........................ 2021 $ 36 40 17 31 59 $1,650 158 150 50 34 41 34 26 20 50 35 2 2 3 ........................ 2020 $ 898 2,555 4,039 7,243 $1,400 $16 $2.75 16,241 3,922 5,983 3,922 2,555 1,571 20 16 5 24.7 Cape Ray 2020 C$ 145 $1,550 $18 1,093 583 253 300 231 196 152 61 51 2 7 ........................ 2021 A$ 576 1,700 $1,700 $18 $4 14,517 14,400 4,489 1,968 26 22 4 28 ........................ 2019 A$ 99 258 186 473 $1,400 736 128 17 4 8.2 ........................ 2022 C$ 122 1,322 1,500 676 2,647 $1,750 6,286 2,002 1,342 1,195 764 27 21 6 6 12 ........................ 2020 $ 536 600 173 736 929 1,944 356 301 -48 -67 8 7 8 8 16 ........................ 2016 C$ 264 182 269 525 $1,300 $17.5 $2.5 913 382 118 75 9 7 5 5 7 ........................ 2021 $ 839 31 3 20 ........................ 2020 A$ $1,246 $17.2 $2.91 7,000 19 2045 ........................ 2022 $ 2,746 4,882 2,083 3,564 6,771 $1,700 $19.9 $3.6 34,300 17,114 19,121 12,139 8,434 3,811 5,007 1,976 25 19 4 5 26 Casino 2022 C$ 3,617 4,369 5,212 9,223 17,539 $1,700 $22 $3.6 41,023 10,019 13,713 10,019 5,768 2,454 4,059 1,568 21 18 3 3 27 ........................ 2021 $ 24 2033 ........................ 2020 A$ 78 669 291 Castelo de Sonhos 2021 $ 261 642 990 $1,550 2,065 635 524 399 321 33 28 2 3 11 ........................ 2015 A$ 34 $1,500 288 70 45 7 ........................ 2021 $ 510 657 1,567 620 2,351 $1,500 4,781 4,776 1,280 1,550 1,280 784 639 19 18 5 5 14 ........................ 2020 $ 5,678 18,764 12,087 7,856 2,270 1,504 52 45 2 2 40 ........................ 2010 $ 71 129 62 333 619 564 177 157 18 14 ........................ 2019 $ $1,305 200 10 ........................ 2022 $ 759 550 685 1,560 $1,600 $20 4,440 1,967 1,681 1,265 1,047 37 30 2 2 13.7 ........................ 2022 $ 36 183 213 416 $1,750 $22 603 570 118 77 84 54 75 46 2 7.25 ........................ 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 $ 164 220 76 96 225 $1,600 $20 788 322 250 233 176 122 48 38 2 6 ........................ 2016 $ 449 $1,300 $18 632 305 15 15 ........................ 2021 $ 26 47 16 95 $1,650 202,710 195,412 75 72 67 64 256 139 1 7 ........................ 2018 C$ 521 406 170 994 3,662 3,516 2,002 1,332 1,300 852 842 529 39 31 2 2 13 ........................ 2018 $ 76 1,407 691 349 131 1 8.5 ........................ 2019 $ 404 429 54 2,420 2,985 8,117 4,090 3,293 782 593 25 23 5 5 25 ........................ 2019 $ 483 29 21 ........................ 2017 $ 514 958 497 3,025 6,364 1,836 35 36 14 ........................ 2017 $ 297 2,454 1,203 962 556 263 426 189 24 21 4 4 8 ........................ 2020 493 26 4 40 ........................ 2020 $ 602 711 32 27 3 3 20 ........................ 2018 C$ 283 338 135 601 $1,250 1,534 636 443 381 228 260 150 32 27 3 12 ........................ 2020 A$ 1,800 4,370 37 2 22.5 ........................ 2020 A$ 1,207 3,576 15 ........................ 2019 C$ $1,300 8 ........................ 2016 C$ 317 478 707 230 1,117 $1,150 2,708 1,113 682 762 455 50 37 2 2 10 ........................ 2014 $ 55 390 $1,350 $22.5 641 141 101 75 58 1 2 9 ........................ 2020 $ 102 12 ........................ 2016 $ 189 331 425 325 797 $3.2 1,476 304 256 184 110 149 84 30 26 3 3 9.4 ........................ 2020 A$ 188 213 A$2,200 255 204 164 6 ........................ 2015 $ 128 114 136 533 2,485 2,439 1,779 1,299 329 236 52 46 2 2 27 ........................ 2021 $ 893 1,255 2,816 4,624 $1,600 $21 $3.4 9,373 3,301 2,958 2,194 1,571 2,004 1,457 22 ........................ 2013 $ 361 423 295 546 1,276 $1,350 $22 $3 2,371 409 552 440 23 20 3 4 11.1 ........................ 2020 $ 459 1,674 1,646 3,438 $1,700 $22 $3.15 7,748 7,356 3,591 2,601 21 ........................ 2018 $ 23 49 68 32 113 $1,250 208 202 38 36 27 19 26 18 42 40 2 2 4.5 ........................ 2018 $ 245 531 308 996 $16 $3.1 2,065 316 21 18 3 3 10.7 ........................ 2019 $ 579 603 594 1,391 2,590 $18 5,141 4,600 911 1,382 952 795 532 28 23 2 2 15 ........................ 2021 $ 368 704 1,602 1,398 3,193 $1,600 $22 8,194 7,364 2,921 1,864 1,858 1,160 734 50 38 2 2 16 ........................ 2019 $ 25 34 $1,275 72 56 37 47 31 31 2 9 ........................ 2022 C$ 181 566 558 168 967 $1,820 $3.75 2,516 747 455 31 22 4 6 10.5 ........................ 2015 $ 1,486 1,963 1,732 2,116 4,045 $1,350 $23 $3.2 1,965 2,591 1,900 1,441 747 992 441 20 17 3 4 18 ........................ 2018 $ 1,147 1,737 1,366 1,283 2,947 $1,250 7,333 7,322 2,327 1,597 1,242 599 795 313 19 15 4 4 18 ........................ 2012 $ 1,522 168 100 302 $1,384 1,507 1,037 303 92 7 6 11 11 15 ........................ 2021 15 8 17 ........................ 2021 $ 1,925 3,016 3,481 3,801 7,666 18,916 7,855 5,657 16 7 25 ........................ 2012 $ 111 150 $1,300 $23 12 8 9 ........................ 2018 C$ 51 23 11 95 $1,280 206 41 25 32 18 48 30 2 4 ........................ 2021 $ 352 1,261 797 469 276 40 30 15 ........................ 2020 $ 3,071 4,193 5,797 7,042 14,680 $17.5 $3 29,106 27,853 9,113 7,032 2,470 113 1,709 -205 10 9 8 28 ........................ 2016 $ 357 442 146 647 $1,250 $17 1,594 589 493 372 301 28 24 4 4 11 ........................ 2020 $ 91 206 132 352 $1,541 $20 798 191 134 96 72 47 13 ........................ 2018 $ 100 136 36 732 113 83 27 5 13.2 ........................ 2018 $ 34 42 20 14 40 $1,325 $17 125 30 21 38 29 2 4 ........................ 2016 $ 0 1 1 2 21 21 13 12.5 ........................ 2018 A$ 937 1,341 23 5 25 ........................ 2021 $ 208 345 280 273 711 1,589 332 248 152 211 126 23 3 12 ........................ 2017 $ 33 $1,250 36 29 22 17 66 46 2 3 5 ........................