Add Search Criteria

Main Categories

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

Production Costs Search

Reporting year:

2023 2022 2021 2020 2019 2018 2017 2016

Head Grade Search

Commodity group	Year
Au-Ag-Cu-Pb-Zn-Mo PGM-Au-Cu-Ni-Co	2023 2022 2021 2020 2019 2018 2017 2016

HME Fleet Search

Existing	Required
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 ........................ 2014 $ 44 139 155 556 1,074 379 142 101 63 50 2 14 ........................ 2022 $ 482 175 797 $1,800 $20 $3.85 1,991 952 42 2 10 Arctic 2023 $ 1,177 1,720 1,050 1,055 2,794 $1,650 $21 $3.65 11,425 3,943 3,020 26 23 3 3 13 ........................ 2022 $ 36 16 ........................ 2019 $ 250 466 310 821 $1,485 $18.2 $3.05 2,095 405 298 32 26 2 12 ........................ 2020 $ 100 190 226 141 400 $1,550 773 312 153 134 102 88 28 25 3 3 7 ........................ 2017 $ 17 19 20 20 45 $1,300 $17.5 83 22 13 18 9 41 25 2 3 4 ........................ 2020 $ 55 68 82 $1,550 120 104 88 75 46 40 2 8.5 ........................ 2020 $ $3.2 125 78 17 13 3 9 ........................ 2017 $ 518 6,813 15,621 5,441 489 20 5 46 ........................ 2023 $ 684 1,597 20,499 11,069 27 ........................ 2021 $ 547 655 24 7 40 ........................ 2022 $ 55 122 69 $22 529 427 94 86 63 36 2 5 ........................ 2021 $ 124 558 $3.35 3,408 1,233 960 238 39 33 4 18 ........................ 2020 $ 536 600 173 736 929 2,041 1,944 356 301 -48 -67 8 7 8 8 16 ........................ 2021 $ 839 31 3 20 ........................ 2022 $ 35 14 ........................ 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 ........................ 2010 $ 71 129 62 333 619 564 177 157 18 14 ........................ 2021 $ 26 47 16 95 $1,650 202,710 195,412 75 72 67 64 256 139 1 7 ........................ 2021 $ 222 237 229 468 853 $1,625 $18 $3.25 1,569 500 421 323 266 39 34 2 2 10 ........................ 2018 $ 297 2,454 962 1,163 921 556 263 426 189 24 21 4 4 20 ........................ 2020 493 26 4 40 ........................ 2014 $ 55 390 $1,350 $22.5 641 141 101 75 58 1 2 9 ........................ 2021 $ 149 12 ........................ 2016 $ 189 331 425 325 797 $3.2 1,476 304 256 184 110 149 84 30 26 3 3 9.4 ........................ 2015 $ 128 114 136 533 2,485 2,439 1,779 1,299 329 236 52 46 2 2 27 ........................ 2018 $ 374 415 312 567 1,374 $1,300 $16 $3.25 2,495 515 633 545 23 21 3 3 11.1 ........................ 2023 $ 2,595 2,641 2,947 $1,650 $22 $3.75 14,993 3,959 771 19 6 20 ........................ 2018 $ 23 49 68 32 113 $1,250 208 202 38 36 27 19 26 18 42 40 2 2 4.4 ........................ 2023 $ 391 606 369 1,316 $25 $4 2,683 2,417 20 18 3 4 10.3 ........................ 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 DeLamar 2022 $ 589 743 735 1,584 $1,700 $21.5 2,965 747 791 689 478 291 408 240 30 27 3 3 16 ........................ 2019 $ 32 73 142 785 747 373 324 143 123 55 50 2 16 ........................ 2021 $ 7,402 9,125 8,430 6,916 19,289 $1,500 45,519 13,145 3,040 9 7 27 ........................ 2022 $ 1,141 1,607 1,553 3,911 6,755 21,900 13,121 10,875 29 28 3 3 38 ........................ 2021 $ 131 113 332 474 $1,825 $27 $3.6 784 179 154 125 88 106 73 57 47 2 10 ........................ 2023 $ 232 1,157 2,020 $3.75 5,714 2,536 49 47 3 3 22 ........................ 2021 $ 26 85 75 358 357 174 150 138 111 118 94 116 101 7 ........................ 2021 $ 147 172 112 394 538 1,146 1,062 305 261 187 113 158 92 28 25 2 2 11.1 ........................ 2020 $ 87 240 87 $1,400 507 77 55 50 33 23 18 4 6.5 ........................ 2020 $ 84 100 202 178 430 $1,450 $16 788 213 154 111 39 3 8 ........................ 2016 $ 88 437 1,020 633 1,867 $1,300 3,004 613 534 213 188 20 20 3 24 ........................ 2016 $ 1,000 20 ........................ 2018 $ 113 195 272 118 445 $1,300 902 259 196 176 130 35 29 2 7.5 ........................ 2021 $ 70 468 253 1,191 $1,650 2,056 1,825 344 245 34 4 11 ........................ 2022 $ 1,485 519 674 1,598 6,812 5,212 26 22 5 5 24 ........................ 2022 $ 136 173 139 70 244 $1,750 $22 642 213 182 135 114 24 23 3 3 7.8 ........................ 2023 $ 48 1,081 2,036 $3.75 7,601 3,882 3,185 1,058 855 41 38 6 7 24 ........................ 2017 $ 79 193 $1,500 $19 6 ........................ 2014 $ 329 1,509 1,744 4,195 $3.25 7,034 1,690 210 17 5 32 ........................ 2023 $ 66 222 177 205 456 $1,790 $22.5 1,047 1,008 330 286 240 175 206 149 57 51 3 3 8 ........................ 2022 $ 1,700 $25.5 22 ........................ 2020 $ 78 136 203 52 305 $1,750 $3 667 198 171 98 82 42 38 3 3 7 ........................ 2021 $ 621 170 $1,450 1,692 697 580 438 340 343 262 52 44 2 3 7.75 ........................ 2022 $ 69 110 89 223 $1,700 $24 359 63 59 38 35 18 19 18 4 6.1 ........................ 2023 $ 59 511 358 960 $3.75 32 30 4 4 20 ........................ 2017 $ 37 45 75 173 283 73 40 21 30 15 26 22 10 ........................ 2022 $ 57 18 ........................ 2019 $ 81 97 265 157 436 $1,300 726 291 249 144 110 41 34 3 5 ........................ 2022 $ 291 234 895 810 239 43 2 11 ........................ 2014 $ 352 316 629 1,159 $19.43 276 205 12 10 5 6 9 ........................ 2021 $ 2,850 1,910 3,659 6,893 $1,680 10,803 1,397 1,137 168 45 6 5 10 10 20.3 ........................ 2019 $ 28 40 35 3 12 ........................ 2021 $ 181 255 132 424 $1,600 1,148 1,121 475 385 347 273 57 48 2 2 7 ........................ 2021 $ 110 $1,200 2028 ........................ 2021 $ 79 308 184 557 694 58 55 28 12 26 10 17 16 5 15 ........................ 2021 $ 2,079 3,046 3,458 5,506 9,963 $1,500 $18 $3.1 21,838 5,127 519 14 9 27 ........................ 2021 $ 131 296 151 645 $1,400 $17 1,046 230 230 178 36 4 8 Mexican Hat 2020 $ 68 81 251 222 499 $1,600 220 153 151 100 64 39 29 3 3 10 ........................ 2020 $ 66 70 93 87 218 $1,500 $17 356 354 74 30 21 4 7.5 ........................ 2018 $ 502 818 856 1,740 2,832 $18 $3.15 4,985 4,468 851 708 16 15 5 5 17 ........................ 2017 $ 38 62 91 84 190 $1,250 $20 450 125 133 104 93 70 73 52 2 2 10 ........................ 2020 $ 406 450 464 502 1,022 $1,500 $18.75 2,078 564 458 388 303 188 27 23 3 8 ........................ 2014 $ 92 122 135 92 259 $1,300 $20 570 553 185 116 132 78 35 26 3 7 ........................ 2014 $ 1,246 3,985 4,324 19 4 41 ........................ 2019 $ 77 1,046 12 13 ........................ 2020 $ 167 300 751 376 1,528 $1,500 $18.75 2,251 763 610 574 452 338 55 47 2 13 NorthMet 2022 $ 1,534 982 2,549 $1,747 $21.76 $3.52 9,142 8,580 2,542 2,281 12 12 7 20 ........................ 2022 $ 418 363 210 676 $1,296 $16.26 $2.82 738 581 24 21 3 3 11 ........................ 2023 $ 6,773 8,066 2,544 6,434 18,290 $1,700 $22.5 $3.9 37,620 34,697 11,099 7,681 4,778 1,923 3,242 1,176 19 16 4 5 20 ........................ 2020 $ $1,500 $18 $3 627 462 391 305 256 40 37 2 2 9.7 ........................ 2015 $ 33 85 $1,425 143 59 23 14 23 6 ........................ 2019 $ 672 1,555 2,259 1,946 4,440 $1,325 $20.01 $3.2 10,624 2,990 2,479 1,482 1,203 23 21 4 8 19 ........................ 2014 $ 78 191 82 176 971 876 360 120 32 3 12 ........................ 2022 3 ........................ 2020 $ 785 796 2,668 3,262 10,700 4,900 899 21 26 ........................ 2021 $ 414 482 446 251 1,012 1,790 296 254 81 56 9 8 8 8 11 ........................ 2019 $ 350 602 299 1,247 2,275 8,440 5,021 1,565 70 1 20 ........................ 2023 $ 32 51 152 110 319 $1,800 631 230 175 102 81 1 1 9 ........................ 2018 $ 412 817 3,028 8,596 3,545 4,278 3,620 23 21 4 4 30 ........................ 2018 $ 22 42 17 68 $18.5 121 118 28 21 22 16 48 37 2 2 3.7 ........................ 2021 $ 309 12 ........................ 2021 $ 112 136 458 144 733 1,097 363 331 142 86 121 71 28 26 5 12 ........................ 2021 $ 21 25 71 414 414 203 143 156 122 110 85 103 81 1 9 ........................ 2017 $ 146 259 403 $1,250 $16 952 290 198 202 126 72 28 20 4 8 ........................ 2014 $ 21 30 189 196 384 158 82 44 61 32 33 29 3 20 ........................ 2022 $ 190 377 617 147 807 $1,650 $21.5 1,702 497 403 389 307 315 248 49 44 2 2 8 ........................ 2023 $ 1,274 1,529 17,775 41 33 4 20 Stibnite 2020 $ 1,219 1,658 860 1,332 2,554 $1,600 $20 6,988 2,667 2,232 1,599 919 1,320 733 24 22 3 3 14.3 ........................ 2021 $ 326 364 687 353 1,142 $3.5 2,191 686 461 271 141 25 19 3 7 ........................ 2022 $ 13 83 $1,850 $22 186 103 99 66 2 7 ........................ 2020 $ 254 1,225 270 2,162 $20.16 $3.25 5,272 1,438 560 16 7 27.85 ........................ 2015 $ 51 52 238 155 440 $1,150 $16 800 769 278 209 184 124 136 90 48 39 1 3 10.8 ........................ 2021 $ 316 395 296 153 498 $1,300 $3 2,186 2,154 1,002 849 518 423 53 46 1 2 9 ........................ 2022 $ 3,996 5,506 1,923 1,159 19,228 64,112 64,112 30,157 38,189 30,109 5,237 3,921 24 21 5 5 40 ........................ 2022 $ 237 4,600 40 2 25 ........................ 2020 $ 58 73 90 56 170 $1,400 313 70 60 44 26 36 20 24 22 3 6 ........................ 2023 $ 819 1,456 1,297 8,902 11,341 29,700 16,147 14,582 29 28 4 4 40 ........................ 2020 $ 291 441 1,076 $3.15 3,468 1,757 1,436 1,031 623 836 500 48 43 2 2 17 ........................ 2019 $ 457 2,038 740 3,084 $16 $3 7,111 1,907 19 17 4 5 25 ........................ 2023 $ 47 67 119 96 249 $1,750 $21 395 76 62 46 34 38 2 4.2 ........................ 2014 $ 233 380 743 282 1,414 $3 2,602 514 693 514 395 288 29 24 3 3 18 ........................ 2021 $ 528 12,140 36 31 3 40 ........................ 2018 $ 198 268 245 285 615 $3 1,258 1,243 628 562 163 29 3 9 *** Multi - mine Operation *    Part of an Operation - Subscription is required.