Add Search Criteria

Main Categories

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

Production Costs Search

Reporting year:

2022 2021 2020 2019 2018 2017 2016

Head Grade Search

Commodity group	Year
Au-Ag-Cu-Pb-Zn-Mo PGM-Au-Cu-Ni-Co	2022 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 ........................ 2018 $ 96 217 110 815 267 23 4 10 ........................ 2017 $ 313 151 134 341 $1,250 $16 1,167 493 39 2 6 Amulsar 2019 $ 711 848 328 1,342 $1,300 $16 893 704 504 253 363 144 18 15 4 12 ........................ 2017 $ 2,229 1,032 753 298 37 4 30 ........................ 2020 15 ........................ 2021 $ 587 729 88 5,970 1,834 1,572 21 20 4 4 28 ........................ 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 ........................ 2022 $ 36 16 ........................ 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 ........................ 2022 $ 462 1,600 21 7 25 Authier 2019 C$ 120 211 302 227 631 1,412 34 3 13.8 ........................ 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 ........................ 2021 R 24,571 61,751 15,002 92,839 $1,608 $7819 218,303 63,898 13,193 31 33 ........................ 2018 $ 2,962 55 27 ........................ 2022 A$ 480 23 3 9.5 ........................ 2021 $ 2,789 9,496 26,331 13,656 5,003 2,069 3,091 1,149 22 18 4 4 35 ........................ 2022 A$ 432 595 1,378 4,333 1,665 391 25 6 21 Bateman - F2 * 2020 C$ 109 298 337 124 485 $1,525 1,240 1,202 418 418 305 305 50 50 4 7 ........................ 2013 $ 92 135 196 343 $1,300 629 603 152 111 38 33 2 4 ........................ 2020 $ 64 136 83 242 $1,400 534 532 193 138 145 109 100 73 55 42 2 2 6 ........................ 2019 C$ $1,300 6 ........................ 2017 $ 17 19 20 20 45 $1,300 $17.5 83 22 13 18 9 41 25 2 3 4 ........................ 2019 $ 223 270 256 627 $3.3 1,270 318 94 19 4 8.83 ........................ 2012 C$ 480 20 ........................ 2013 C$ 102 20 17 28 ........................ 2020 $ $3.2 125 78 17 13 3 9 ........................ 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 ........................ 2023 $ 671 1,700 15,500 6,500 29 ........................ 2021 $ 547 655 24 7 40 ........................ 2020 $ 271 340 487 396 991 $1,350 1,922 549 419 245 135 23 3 10.7 ........................ 2022 $ 105 135 211 142 400 $1,700 800 797 169,606 236,502 160 112 34 28 3 8 ........................ 2020 $ 5,945 4 17 ........................ 2022 C$ 10 10 ........................ 2018 $ 269 19 15 21 19 4 7.1 ........................ 2021 $ 124 558 $3.35 3,408 1,233 960 238 39 33 4 18 ........................ 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 ........................ 2022 $ 36 42 23 31 61 $1,650 170 49 40 38 30 31 23 52 44 2 2 3.3 ........................ 2020 $ 898 2,555 4,039 7,243 $1,400 $16 $2.75 16,241 3,922 5,983 3,922 2,555 1,571 20 16 5 24.7 ........................ 2022 C$ 122 1,322 1,500 676 2,647 $1,750 6,286 2,002 1,342 1,195 764 27 21 6 6 12 ........................ 2016 C$ 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 $2.91 7,000 19 20 Casino 2022 C$ 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 ........................ 2022 $ 35 14 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 ........................ 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 ........................ 2022 $ 36 183 213 416 $1,750 $22 603 570 118 77 84 54 75 46 2 7.25 ........................ 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 ........................ 2020 $ 1,358 619 267 36 4 18 ........................ 2022 $ 757 874 65 3,815 5,190 13,862 13,336 7,309 5,912 930 25 22 4 4 25 ........................ 2022 $ 644 795 36 2 25 ........................ 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 ........................ 2018 $ 297 2,454 962 1,163 921 556 263 426 189 24 21 4 4 20 ........................ 2020 493 26 4 40 ........................ 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 ........................ 2021 $ 149 12 ........................ 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 ........................ 2018 $ 374 415 312 567 1,374 $1,300 $16 $3.25 2,495 515 633 545 23 21 3 3 11.1 ........................ 2022 $ 1,287 3,683 2,698 7,650 $1,655 $21.42 $3.62 14,583 13,514 6,449 4,670 32 ........................ 2022 $ 1,917 2,559 1,266 2,346 $1,600 $22 $3.5 11,475 4,007 741 17 5 16 ........................ 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 ........................ 2019 $ 25 34 $1,275 72 56 37 47 31 31 2 9 ........................ 2022 C$ 181 566 558 168 967 $1,820 $3.75 2,516 747 455 31 22 4 6 10.5 ........................ 2018 A$ 381 2,207 854 595 28 22 4 10 ........................ 2022 $ 3,868 1,445 1,856 4,556 $1,600 10,620 2,218 1,861 1,283 422 1,109 334 14 14 5 5 18 ........................ 2021 A$2,200 15 8 17 ........................ 2021 $ 1,925 3,016 3,481 3,801 7,666 18,916 7,855 5,657 16 7 25 ........................ 2018 C$ 51 23 11 95 $1,280 206 41 25 32 18 48 30 2 2.6 ........................ 2021 $ 1,261 797 469 276 40 30 15 ........................ 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 ........................ 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 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 ........................ 2022 $ 26 28 77 62 184 $1,750 476 263 186 1,343 749 0 0 4.7 ........................ 2020 C$ 54 26 135 $1,450 $14.5 179 19 14 15 11 9 287 277 0 12 ........................ 2021 $ 7,402 9,125 8,430 6,916 19,289 $1,500 45,519 13,145 3,040 9 7 27 ........................ 2023 $ 349 836 523 1,502 $1,600 2,765 2,606 644 526 418 330 31 26 2 10 ........................ 2021 A$ 1,678 15,802 7,442 24 20 20 ........................ 2019 $ 968 2,285 2,943 4,009 7,371 18,617 C$7,851 C$5,043 15 8 30 ........................ 2019 $ 245 24 58 143 83 33 9 ........................ 2012 C$ 609 770 382 368 1,080 $1,415 $3.6 3,509 1,691 1,268 618 436 33 28 2 10.2 ........................ 2021 $ 248 301 159 125 364 $1,700 $23 $3.5 1,478 749 497 525 370 331 218 45 32 2 3 10 ........................ 2019 $ 162 421 614 $15 1,256 973 198 197 172 83 2 10 ........................ 2022 $ 365 740 974 672 1,733 $3.3 3,105 505 14 10 6 7 15 ........................ 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 $3.6 784 179 154 125 88 106 73 57 47 2 10 ........................ 2022 C$ 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 ........................ 2022 $ 857 785 1,842 3,421 1,099 695 21 17 4 4 15 Eva 2020 $ 443 492 889 868 1,924 $1,362 $3.04 4,311 1,091 37 29 2 15 ........................ 2022 $ 125 802 194 1,438 4,845 3,008 1,999 224 5 12.5 ........................ 2023 $ 308 775 661 343 2,270 6,497 6,367 3,260 2,545 1,464 730 1,149 572 38 35 4 4 25 ........................ 2022 A$ 145 429 240 764 $1,636 $21 $9370 1,652 292 37 35 3 8 ........................ 2019 $ 111 206 506 467 1,272 $1,300 1,783 1,754 222 168 121 32 27 3 4 16 ........................ 2020 $ 66 $1,500 $17 67 28 4 9.5 ........................ 2019 C$ $1,300 8.5 ........................ 2023 $ 232 1,157 2,020 $3.75 5,714 2,536 49 47 3 3 22 ........................ 2021 A$ 42 107 561 $1,733 $25 972 352 276 149 111 63 55 2 10 ........................ 2018 $ $1,390 $3.3 34,800 11 5 33 ........................ 2021 A$ 68 1,051 2,493 74 66 1 23.5 ........................ 2021 $ 26 85 75 358 357 174 150 138 111 118 94 116 101 7 ........................ 2021 $ 353 428 418 847 1,973 570 570 22 20 11 ........................ 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 $1,400 507 77 55 50 33 23 18 4 6.5 ........................ 2021 C$ 278 384 691 212 1,059 $1,600 2,204 755 529 484 308 328 197 31 26 3 3 10.9 ........................ 2021 A$ $1,714 30 1.7 ........................ 2022 C$ 234 371 347 341 803 $1,650 1,788 591 435 401 285 46 35 1 2 8.3 ........................ 2016 $ 1,000 20 ........................ 2021 C$ 232 522 564 272 975 $1,600 $20 2,292 745 528 477 328 37 30 2 2 13.5 Goulamina 2021 $ 255 15,255 6,834 98 83 2 21 ........................ 2019 $ 901 927 836 2,096 $1,350 $16.3 5,198 1,827 1,283 1,027 671 18 4 13.6 Granada 2014 C$ 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 $ 136 173 139 70 244 $1,750 $22 642 213 182 135 114 24 23 3 3 7.8 ........................ 2020 C$ 1,226 1,646 1,890 968 3,547 $1,400 9,112 3,911 2,716 2,054 1,364 25 20 3 3 13.7 ........................ 2022 $ 244 607 183 1,229 6,497 6,314 5,085 4,099 913 764 0 0 11.8 ........................ 2016 $ 142 21 5 28 ........................ 2022 $ 45 1,072 1,968 $3.93 8,474 8,171 4,658 3,567 1,331 1,004 50 45 4 5 24 ........................ 2021 $ 79 193 $1,500 $19 6 ........................ 2022 C$ 80 177 56 279 $1,750 562 553 194 130 159 130 103 81 68 48 1 2 5 ........................ 2018 $ 17 20 17 14 38 $1,325 $17 97 29 21 37 30 2 2 4 ........................ 2016 $ 47 143 162 165 377 $1,275 $18.21 756 725 205 171 145 104 120 84 49 43 3 3 8.8 ........................ 2021 A$ $1,500 $3.3 531 16 4 9 ........................ 2022 $ 1,700 $25.5 22 ........................ 2022 A$ 2,396 $1,610 $3.92 6,250 19 4 11 ........................ 2021 $ 309 449 467 211 774 $1,599 $3.19 4,052 3,859 2,242 1,794 1,328 1,049 41 36 2 13 ........................ 2019 $ 33 28 3 3 30 ........................ 2020 $ 439 23 19 4 40 ........................ 2021 C$ 1,843 994 1,777 3,488 $1,600 $21 $3.2 8,722 3,319 2,061 1,637 974 23 19 5 5 15 ........................ 2011 C$ 335 29 22 3 4 15 ........................ 2020 $ 78 136 203 52 305 $1,750 $3 667 198 171 98 82 42 38 3 3 7 ........................ 2016 € 431 653 643 1,199 1,910 $1,220 $18 $2.9 3,420 894 762 466 237 400 187 20 18 4 20 ........................ 2022 $ 69 110 89 223 $1,700 $24 359 63 59 38 35 18 19 18 4 6.1