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 $/lbs Asset PEA - FS Permitting Report Date CurrencyCode Initial CapEx Total CapEx Mining Processing Total Gold Silver Copper Gross Revenue Net Net Income Pre-tax CashFlow After-tax CashFlow Pre-tax NPV Pre-tax NPV After-tax NPV After-tax NPV Pre-tax IRR After-tax IRR Pre-tax Payback After-tax Payback Mine Life ........................ 2023 C$ 182 258 $1,700 220 174 22 20 4 4 11 ........................ 2019 C$ 55 111 322 $16.5 548 548 170 107 100 60 26 20 5 5 13 ........................ 2023 $ 420 548 447 709 1,581 $1,715 $22.19 $3.99 4,014 1,441 931 858 517 518 279 34 24 2 3 14.02 ........................ 2015 $ 412 703 237 844 1,297 4,752 4,642 1,995 2,642 2,000 615 438 27 24 4 4 22 ........................ 2017 C$ 950 5,086 9,364 3,329 17 14 6 6 24 ........................ 2023 $ 338 21 5 24 ........................ 2023 $ 187 117 200 364 1,273 453 326 282 197 50 39 2 11 ........................ 2023 $ 234 257 158 297 540 $1,600 $20 1,498 700 437 464 279 41 30 2 3 8 ........................ 2014 $ 44 139 155 556 1,074 379 142 101 63 50 2 14 ........................ 2018 $ 250 445 553 1,114 $3.05 2,394 1,030 655 648 418 393 236 35 26 3 3 17 ........................ 2021 $ 587 729 88 5,970 1,834 1,572 21 20 4 4 28 Arctic 2023 $ 1,177 1,720 1,050 1,055 2,794 $1,650 $21 $3.65 11,425 3,943 3,020 26 23 3 3 13 ........................ 2012 C$ 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 ........................ 2015 C$ 763 218 1,444 3,332 12,059 7,964 44 2 25 ........................ 2021 $ 154 537 490 373 1,072 $1,500 2,120 510 464 354 314 11 ........................ 2023 C$ 541 851 1,321 280 43 -4 15 9 22 ........................ 2023 $ 325 444 245 257 744 $1,800 $23.3 $3.9 2,042 1,845 471 361 26 2 9 ........................ 2021 C$ 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 ........................ 2023 $ 2,182 4,410 5,398 12,130 31,238 30,801 14,390 9,599 5,262 1,950 3,583 1,345 19 19 5 4 29 ........................ 2022 C$ 22 50 68 38 164 $1,600 306 290 72 77 66 57 43 48 35 49 43 3 3 4.8 ........................ 2022 $ 350 372 313 1,588 2,078 8,324 5,869 3,403 933 486 35 25 2 3 47 ........................ 2023 $ 215 300 171 509 $1,800 951 950 198 165 130 105 64 28 24 3 8.1 ........................ 2019 C$ $1,300 6 ........................ 2017 $ 17 19 20 20 45 $1,300 $17.5 83 22 13 18 9 41 25 2 3 4 ........................ 2020 $ 55 68 82 $1,550 120 104 88 75 46 40 2 8.5 ........................ 2012 C$ 480 20 ........................ 2013 C$ 107 20 17 25 ........................ 2022 C$ 1,471 2,290 12,954 31,613 16,369 12,055 5,222 1,933 3,708 1,241 22 18 5 5 39 ........................ 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 ........................ 2023 $ 189 302 130 431 $1,753 1,281 1,261 265 303 183 103 22 3 11.3 ........................ 2022 $ 105 135 211 142 400 $1,700 800 797 169,606 236,502 160 112 34 28 3 8 ........................ 2023 25 ........................ 2012 $ 85 138 264 161 539 $1,500 $30 1,064 386 284 211 66 2 8 ........................ 2021 $ 124 558 $3.35 3,408 1,233 960 238 39 33 4 18 ........................ 2013 $ 168 327 162 515 $1,472 889 323 207 155 111 55 79 34 20 17 5 6 9.5 ........................ 2022 $ 1,043 1,841 3,345 5,767 $1,650 $21.5 $3.5 18,844 9,174 5,368 3,508 1,397 1,916 630 22 16 6 7 28 ........................ 2022 $ 36 42 23 31 61 $1,650 170 49 40 38 30 31 23 52 44 2 2 3.3 ........................ 2023 $ 925 1,976 3,188 4,999 8,714 $1,650 $20 $3.75 20,043 19,440 10,103 8,105 5,468 3,511 2,238 21 17 26 Cape Ray 2020 C$ 145 $1,550 $18 1,093 583 253 300 231 196 152 61 51 2 7 ........................ 2020 $ 536 600 173 736 929 2,041 1,944 356 301 -48 -67 8 7 8 8 16 ........................ 2023 C$ 220 350 373 389 755 $1,800 $22 $3.75 1,611 856 506 371 324 208 230 140 36 29 2 9 ........................ 2021 $ 839 31 3 20 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 Castelo de Sonhos 2021 $ 261 642 990 $1,550 2,065 635 524 399 321 33 28 2 3 11 ........................ 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 ........................ 2019 $ $1,305 200 7 ........................ 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 ........................ 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 $ 164 220 76 96 225 $1,600 $20 788 322 250 233 176 122 48 38 2 6 ........................ 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 ........................ 2017 $ 514 958 497 3,025 6,364 1,836 35 36 14 ........................ 2021 $ 222 237 229 468 853 $1,625 $18 $3.25 1,569 500 421 323 266 39 34 2 2 10 ........................ 2020 493 26 4 40 ........................ 2016 C$ 317 478 689 222 1,094 $1,150 2,708 1,113 682 762 455 50 37 2 2 10 ........................ 2023 C$ 654 1,337 2,184 600 2,952 $1,600 7,039 2,740 1,802 1,800 1,202 1,170 762 42 35 2 2 11.2 ........................ 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 ........................ 2023 $ 798 2,657 1,501 2,294 5,130 $20 $3.8 12,796 3,755 3,213 16 16 4 4 31.7 ........................ 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 ........................ 2019 $ 579 603 594 1,391 2,590 $18 5,141 4,600 911 1,382 952 795 532 28 23 2 2 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 ........................ 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 17 ........................ 2024 $ 747 1,040 860 911 2,079 $1,850 4,691 1,410 929 843 523 274 27 21 2 3 12.6 ........................ 2024 $ 529 979 1,990 1,242 3,609 $1,850 6,032 231 104 10 8 9 10 15.9 ........................ 2022 C$ 871 248 3,727 15,200 10,309 6,259 5,265 2,971 3,150 1,721 43 33 2 3 25 ........................ 2023 $ 1,943 5,157 8,199 8,891 18,661 48,148 15,929 17 6 41 ........................ 2012 $ 111 150 $1,300 $23 12 8 9 ........................ 2010 C$ 267 104 8 25 ........................ 2021 $ 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 $ 0 1 1 2 21 21 13 12.5 ........................ 2016 C$ 422 44 850 6,250 13,790 13,719 6,716 4,097 1,776 1,032 56 42 2 2 26 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 ........................ 2022 $ 255 278 1,286 $1,650 $24 1,038 678 364 44 30 3 16 ........................ 2021 $ 7,402 9,125 8,430 6,916 19,289 $1,500 45,519 13,145 3,040 9 7 27 ........................ 2015 C$ 57 64 35 115 $1,350 204 32 22 17 12 40 3 3.7 ........................ 2018 C$ 236 240 238 1,069 1,051 659 530 317 143 24 19 3 4 19 ........................ 2019 $ 968 2,285 2,943 4,009 7,371 18,617 C$7,851 C$5,043 15 8 30 ........................ 2015 C$ 3,881 4,546 13,585 33,764 15,633 6,849 4,042 20 16 4 5 20 ........................ 2019 $ 245 24 58 143 83 33 9 ........................ 2023 C$ 706 1,438 1,405 625 2,202 $1,800 5,597 1,073 588 25 18 4 5 11 ........................ 2024 $ 142 296 202 448 786 $1,850 1,687 605 443 406 284 292 200 75 57 1 2 15 ........................ 2018 C$ 38 66 121 215 328 82 75 44 15 11 7 8 18.5 ........................ 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 ........................ 2021 $ 248 301 159 125 364 $1,700 $23 $3.5 1,478 749 497 525 370 331 218 45 32 2 3 10 ........................ 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 ........................ 2024 $ 63 84 90 153 267 $2,325 $27 $4.45 538 504 153 132 105 73 90 61 46 40 1 2 8 ........................ 2022 $ 438 631 1,446 1,240 2,956 $3.6 8,086 8,137 4,550 3,126 1,937 64 46 2 19.5 ........................ 2022 C$ 592 910 901 505 1,532 $1,700 $19 5,981 5,614 3,061 2,077 2,094 1,454 1,412 970 60 50 1 1 9 ........................ 2024 $ 681 2,566 1,226 11,623 13,440 59,391 43,150 27,011 41 32 2 3 43 ........................ 2023 C$ 645 1,232 1,320 531 2,299 $1,750 5,930 5,692 2,187 1,395 1,210 721 23 18 2 5 12.3 ........................ 2023 $ 117 205 651 634 1,547 $1,750 2,313 2,298 293 185 210 126 37 29 3 17 ........................ 2020 $ 66 $1,500 $17 67 28 4 9.5 ........................ 2023 $ 1,805 2,013 1,720 2,523 4,677 $1,700 $21 $3.65 11,823 5,103 3,562 24 20 3 13 ........................ 2013 C$ 2,234 3,445 798 6,307 20,307 9,038 4,736 2,602 2,871 1,510 31 25 3 4 19.6 ........................ 2015 C$ 7,207 29,759 72,384 34,940 3,395 1,334 15 12 6 6 30 ........................ 2023 C$ 509 802 969 676 3,497 14,980 10,462 6,175 62 45 1 2 19 ........................ 2011 C$ 5,160 5,796 3,536 3,041 7,955 $1,050 $16.85 $2.5 7,524 5,144 588 7 8 17.6 ........................ 2022 C$ 250 378 192 697 1,580 1,527 452 319 48 36 3 3 9 ........................ 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 $16 788 213 154 111 39 3 8 ........................ 2021 C$ 278 384 691 212 1,059 $1,600 2,204 755 529 484 308 328 197 31 26 3 3 10.9 ........................ 2016 $ 88 437 1,020 633 1,867 $1,300 3,004 613 534 213 188 20 20 3 24 ........................ 2022 C$ 234 371 347 341 803 $1,650 1,788 591 435 401 285 46 35 1 2 8.3 ........................ 2018 $ 113 195 272 118 445 $1,300 902 259 196 176 130 35 29 2 7.5 ........................ 2023 C$ 335 552 876 344 1,447 $1,750 $21 2,790 734 533 469 336 204 29 25 3 3 13 ........................ 2024 $ $2,000 1,376 778 21 3 12.5 Granada 2014 C$ 2 7 33 65 C$1,400 103 28 23 169 136 0 1 3 ........................ 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 C$ 27 134 $1,675 $4 216 15 10 6 23 3 3.2 ........................ 2014 $ 329 1,509 1,744 4,195 $3.25 7,034 1,690 210 17 5 32 ........................ 2022 C$ 80 177 56 279 $1,750 562 553 194 130 159 130 103 81 68 48 1 2 5 ........................ 2023 $ 66 222 177 205 456 $1,790 $22.5 1,047 1,008 330 286 240 175 206 149 57 51 3 3 8 ........................ 2012 C$ 422 520 490 508 1,084 $1,350 1,962 358 112 9 8 13 ........................ 2011 C$ 144 184 197 500 989 163 42 1 7 ........................ 2019 $ 1,193 2,515 8,056 21,557 10,770 7,124 4,138 1,630 2,607 895 20 17 6 7 28 ........................ 2020 C$ 87 163 290 74 747 1,254 1,150 240 234 93 91 39 39 3 12 ........................ 2011 C$ 335 29 22 3 4 15 ........................ 2019 $ 262 3,970 411 7,118 12,601 3,215 1,474 732 29 4 27 ........................ 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 ........................ 2019 $ 174 286 728 504 1,283 $1,275 $17 2,279 2,217 934 663 453 470 310 57 42 2 2 11 ........................ 2024 $ 1,142 435 1,698 5,046 2,020 1,738 34 31 2 3 18 ........................ 2020 A$ 1,086 37 18 ........................ 2020 C$ 510 794 878 1,034 3,770 9,600 5,004 3,581 34 28 3 3 29.6 ........................ 2023 $ 59 511 358 960 $3.75 32 30 4 4 20 ........................ 2020 $ 3,091 4,309 2,747 2,974 6,913 $1,500 $18 $3 19,843 8,608 6,360 18 15 4 19 ........................ 2022 C$ 270 373 268 52 630 2,720 28 20 3 4 7 ........................ 2022 $ 85 88 570 313 922 $1,800 1,465 333 231 87 67 2 10.5 ........................ 2017 $ 37 45 75 173 283 73 40 21 30 15 26 22 10 ........................ 2023 C$ 3,864 4,759 4,930 17,059 42,521 34,530 11,422 7,072 12 10 7 25 ........................ 2019 $ 81 97 265 157 436 $1,300 726 291 249 144 110 41 34 3 5 ........................ 2015 C$ $18.25 16 13 15 ........................ 2020 C$ 358 311 834 $1,450 $17 1,975 783 573 529 378 45 37 4 12 ........................ 2022 $ 6,432 9,642 26,035 $1,742 $21.9 $3.53 78,385 75,711 38,636 23,933 13,500 7,900 20 16 3 4 33 ........................ 2020 $ 546 586 265 1,082 $1,561 $20.55 $3.05 4,197 3,228 46 2 9 ........................ 2021 C$ 493 589 494 483 1,127 $1,600 $20 $3.5 3,567 2,979 1,264 841 31 25 3 3 10.75 ........................ 2019 $ 505 37 ........................ 2023 C$ 568 1,344 777 2,203 $1,650 $21.5 $3.63 5,068 1,195 757 600 257 329 85 17 13 6 6 11.9 ........................ 2018 $ 1,364 2,457 2,530 8,302 $1,300 $3.3 17,723 4,595 6,834 4,250 2,880 1,206 1,594 485 20 15 3 5 21 ........................ 2021 $ 170 466 391 744 1,113 $1,750 $22 2,905 2,892 823 730 481 48 32 2 2 14 ........................ 2022 $ 78 106 321 $1,650 $22 700 312 325 44 2 6 ........................