Mining Project Costs | Mining Data Online

Stage

Project Costs & Valuation Metrics

Asset

PEA

Pre-Feasibility

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
........................	2019	$	319	526							7,922								900	60	50		2	35
........................	2019	A$		291					$16		3,582			1,214						39	32	2		16
........................	2017	$		313	151	134	341	$1,250	$16			1,167			493						39		2	6
........................	2019	$	2,386					$1,300	$18	$3											20			28
........................	2016	$	1,307	1,666	2,265	1,806	5,648	$1,200	$16	$3.21	9,806									13	11	6	7	19
........................	2015	$	412	703	237	844	1,297				4,752	4,642	1,995	2,642	2,000		615		438	27	24	4	4	22
........................	2014	C$	870				5,086				9,364			3,329						17	14	6	6	24
Amulsar	2019	$		711		328	1,342	$1,300	$16					893	704	504	253	363	0	18	15	4		12
........................	2017	$									2,229			1,032	753		298			37		4		27
........................	2014	$	44	139	155		556				1,074			379			142		101	63	50	2		14
........................	2018	$		587	729	88					5,970			1,834	1,572					21	20	4	4	28
........................	2018	$	780	846				$1,300	$18	$3						2,642	1,577	1,946	1,142	38	33	2	2	12
........................	2012	C$	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
Aripuana	2017	$	354	583	763	572	1,420	$1,278	$18.95	$2.74	5,024	3,449		1,446	1,056					19	17		6	13
........................	2018	$		38																				2041
........................	2013	$	77	666	761	306		$1,400	$25	$3.25		4,517					692		345	34	27	4	5	17
Authier	2018	C$	90		306	229	657					1,394								34		3		18
Back Forty	2018	$	294	480	289	184	371	$1,300	$20	$3	1,437			426	327	303		228		32	28	1	2	7
........................	2015	C$	415	664	520	436	1,369	$1,150				3,201		1,122	782	699	426	480	281	28	24	3	3	12
........................	2018	$										2,962								55				27
........................	2019	A$	692		864	1,284	2,855										430		199	21	15	5	6	15
........................	2019	C$						$1,300																2027
........................	2017	$		19	20	20	45	$1,300	$17.5			83		22	13	18		9		41	25	2	3	4
........................	2018	$		178			624																	10
........................	2012	C$		480																				20
........................	2018	C$	102																	20	17			28
........................	2011	$	554																					15
Blackwater	2014	C$	1,963	2,651	1,823	2,462	4,773	$1,300	$22		10,286			2,878	1,868	1,044		616		11	9	6	6	16
........................	2018	$		509	559	729	1,675	$1,250			2,933			748	644	484		403		28	24	3	4	13.6
........................	2018	$	144	215	257	276	693	$1,275			1,305					315		224		59	43	1	2	13
........................	2018	$	254	320	456	528	1,132	$1,250			2,155		397		521						23		3	12.8
........................	2015	C$	17	54	60	44	292	C$1,500			419					50		36		32	27			8
........................	2016	$															890			87	66	1		22
........................	2016	$		662	785	359	1,379	$1,200	$15			4,131		2,081	1,444	1,263		860		38	31	2	2	14
........................	2016	R		1,852		1,417	12,580	R18,660													34			20
Camino Rojo	2019	$	123	144	145	149	371	$1,250	$17			880		333	217	227		142	90	39	29		3	6.8
Camyurt	2017	$		26	157	42	233	$1,250				466			174			111	73		253		1	4
........................	2019	C$		648	960	277	1,544	$1,325			3,386			1,046	683	633		402		35	28	3	3	10.6
........................	2016	C$		264	182	269	525	$1,300	$17.5	$2.5	913	382		118	75					9	7	5	5	7
Casino	2013	C$	2,456	2,818	2,947		10,725	C$1,474	C$26.32	C$3.16	25,131		6,651	9,529	6,651	4,428	2,083	2,986	1,296	24	20	3	3	22
........................	2018	$	347	489	1,307			$1,250	$17					1,034	865	491		406		22	20		9	16
........................	2019	$					5,653				18,722			12,072	7,847		2,091		1,330	38	32	3	3	40
........................	2016	$	449					$1,300	$18						632			305			15			15
........................	2018	$		76							1,407				691				349		131		1	8.5
........................	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
........................	2016	C$	317	478	707	230	1,117	$1,150				2,708		1,113	682	762		455		50	37	2	2	10
........................	2012	$	61	61	110	75	261				541			222		122	67				33			15
........................	2013	$	361	423	295	546	1,276	$1,350	$22	$3	2,371		409	552	440					23	20	3	4	11.1
........................	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	11
........................	2017	$	581		802	1,406	3,325		$18		5,233	5,208	864	1,301	887	648		405		19	15	3	4	18
........................	2019	$	25	34				$1,275							72	56	37	47	31		31		2	9
........................	2011	$	3		7		16	$1,204	$23.75					64						870				1.5
........................	2018	A$		381							2,207			854	595					28	22	4		10
........................	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
........................	2014	$															369		223	33	26		3	16
........................	2017	$	102																					18
........................	2018	$	34	42	20	14	29	$1,325	$17			125			21					38	29		2	4
........................	2016	$		0	1	1	2						21		21				13					12.5
........................	2010	A$						A$1,250			300									30				5
........................	2019	$	32				108				785	747		373	324		143		123	55	50		2	21
........................	2011	$	6,511	8,184	8,200	7,808	17,752	$1,200			36,481		6,004		6,197			547			6		9	27
........................	2018	A$	1,297								12,768			4,656						18				75
........................	2019	$	968	2,285	2,943	4,009	7,371				18,617			C$7,851	C$5,043						15		8	30
........................	2012	C$	609	770	382	368	1,080			$3.6		3,509		1,691	1,268		618		436	33	28	2		10
........................	2017	$	1,088	1,544	1,244	3,285	5,126				17,591		5,237	10,664	7,885					24	22	3	4	32
........................	2018	$	153					$1,200																6.2
........................	2015	$			831		2,410				5,477			2,358	1,915	1,026	497	870	437	35	34	4	4	25
........................	2018	A$		54							346			168			140			142		1		2
........................	2014	C$	88	209			1,497				3,824			1,313	1,034		368		268	68	57	2	2	25
........................	2017	$								$3											11		6	18
........................	2018	$						$1,250	$20									786			18		4	15
........................	2018	C$	65	133	225	140	419				1,136			568	395					62	48	3	4	11
........................	2018	$	117	149	111	470	621				1,659	1,535		721	600	481	328	397	268	56	51	1	1	14
........................	2017	C$		266	600	177	813	$1,225	$17			1,878		730	545	425	248	306	168	30	25	4	4	13
........................	2018	$			620	409	1,778				3,796			1,769	1,320		690		490	50	40		3	16
Granada	2014	C$	2	7	33		65	C$1,400			103			28	23					169	136	0	1	3
........................	2015	C$		800																				23
........................	2018	$	110	111	115	49	186	$1,300	$16.75									88	60		28		3	7
........................	2019	$	98	114	302	152	665				1,482	1,400	469							48	43	3	3	9.2
........................	2016	$		142																	21		5	28
........................	2017	$		81	120			$1,300	$19															5
........................	2017	C$		68	52	23	97					270		104	69					47	35	2	2	5
........................	2016	C$	1,247	1,504	1,412	1,061	2,950	$1,250			6,795			2,325	1,636	1,095		709		18	14	4	4	15
........................	2016	$	47	143	162	165	377	$1,275	$18.21		756	725		205	171	145	104	120	84	49	43	3	3	9
........................	2018	$		394	251	211	558	$1,300		$3	3,361			2,122	1,641	1,410		1,076		60	50	1	2	11
........................	2017	C$		1,605	1,020	1,654	3,316	$1,300	$19.5	$3	7,851			2,772	1,766	1,297		772		19	15	5	6	15
........................	2013	C$	58																					12
........................	2016							$1,250	$20.37	$3.01														20
........................	2017	$	187	288	197	202	443	$1,200		$4	1,129			398	331					25	21	3	3	12.5
........................	2018	$	4	13	29	25	96	$1,300	$16.75	$3	190			61	49	54		43				1	1	6
........................	2017	C$	68	236	399	87	585	$1,150			1,435			615		473		379						8
........................	2017	$	412		496	682	1,305	$1,250			3,080				990			710	518		40		2	14
........................	2019	$	174	286	728	504	1,283	$1,275	$17		2,279	2,217	934	663	453	470		310		57	42	2	2	11
........................	2017	$	41	42	39	23	96	$1,300	$18.5		162				14			9	5		18		2	3
........................	2015	C$	260	277	230	40	1,032				1,621						100		38	19	14	4	5	7
........................	2017	$	360	840			1,357	$1,250	$17.9		6,304				1,995	1,860		1,140		64	44	2		19
........................	2019	$	1,078	3,152	4,585	1,549	7,111			$3.1	37,429	29,549		19,317	13,575		6,457		4,432	56	47	2	3	25
........................	2019	A$		680			2,789	$1,200		$2.89	4,542					724	434	478	258	26	21		5	13
........................	2018	$		1,432			5,410				12,887			5,616		2,626	1,070	1,445	598	25	18	4	5	23
........................	2018	$		276			321				853			243	198		124		91	29	25	2	2	4
........................	2018	A$			390	299		A$1,700			1,408			556						36			2	8.5
........................	2019	€		314			1,101				3,060									28	24	4	4	13
........................	2016	C$		950	594	613	1,804	$1,200	$16	$2.5					695			258			12		6	13
........................	2019	C$	23	100	226	70	362	$1,324	$17.93		$571	$496			129	136		101		84	74	2	2	8
........................	2018	$		62																				2037
........................	2015	$	350																					27
........................	2017	$	152	180	83	90	218	$1,250	$16			667			299			223	165		44		1	5
........................	2015	C$							$18.25											16	13			15
........................	2016	$			107	83	234	$1,200			505	489	120		122			86	61		43		3	8
........................	2019	A$		3,500																				30
........................	2017	C$	221	288	422	217	770	$1,250	$17	$2.75				811						35	28	3	4	12
........................	2015	$	94					$1,200	$17									120			20			5
........................	2018	$	27	34	34	46	96	$1,250	$16	$2.6	290	286		141	96	114	94	77	63	122	93	1	1	5
........................	2014	$		137			448	$1,250	$20		783					135	81	92	51	27	22		4	9
........................	2018	C$	258	275	69	309	627				2,506			1,588	977		368		203	28	22	4	4	25
........................	2014	C$		183	140	264	486				2,074	1,977		1,301	798		291		165	30	24	3	3	25
........................	2016	R		259	393	107	553					1,012							133		59			25
........................	2019	$	100		197	126	381	$1,269	$16.68		1,364	1,345		732	524			407			78		1	8.5
........................	2016	$		215	298	368	760	$1,200			1,376	1,364		347	246	218		152		32	26		2	13
........................	2019	$					779					2,027		997	640		208		113	28	21	3	4	29
........................	2019	$	309	404	323	239,604	743	$1,250	$18	$3		2,147		939	572	621		356		35	25	2	3	12
........................	2017	$	316	528	407	204	713	$1,318	$20.16		2,594	1,814		574	399					20	16	3	4	12
........................	2012	$		110	29	131	243		$20	$2.5	516	516		163		113				34		3		7
........................	2015	$	359	676		694	1,781				3,959				1,126				252		24			21
........................	2019	C$		327	593	113	783	$1,275			1,649			536	383	353		247		43	36	3	3	12.3
........................	2017	$		405	653	452	1,301	$1,250				2,443		743	540	408		288		23	20	4	4	17
........................	2017	$	50	65		47	131		$19.76			362		166		133		123		86	82	1	1	7
........................	2018	$	123	140			537	$1,300				1,193			324			244	185		51		3	8
........................	2019	$		634			1,574				6,929			4,396	3,237,900		949		653	24	21	4	4	20
........................	2018	$	23	35	201	302	582			$3		843		225	168	152	107	114	80	65	58	1	2	12
........................	2019	$	413	465	580			$1,000							258			114	24	12			5	10
........................	2018	C$	274	336	448	587	1,261				5,703			4,091	2,450		1,003		577	41	32	2	3	25.5
........................	2018	$	54	60	91	32	153	$1,325	$17	$3		396			103					34	28		3	8
........................	2015	C$		399	796	318	1,211	$1,238	$17	$3.08				895	646	490	256	344	167	22	19	4	4	14
........................	2017	A$			929	614	1,588	A$1,600			2,765					525								9.5
........................	2015	C$		81			12										82		57	29	25			12
........................	2018	$	63	67	78	61	202	$1,250	$19.76		314	312			53			35			30		3	7.5
........................	2008	$	399	533	448	446	1,200			$1.75										21	18		4	16.5
........................	2011	C$		20											183						42		3	35
........................	2017	$	535	827	704	622	1,712	$1,250			3,215		535	890	689	507		370		22	19	4	4	12
........................	2009							$658		$2.75											20	4		21
........................	2014	$	92	122	135

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

Existing	Proposed
HME Type	HME Model

Commodity group	Year