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 ........................ 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 ........................ 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 $3.21 9,806 13 11 6 7 19 ........................ 2017 C$ 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 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 30 ........................ 2017 15 ........................ 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 Aripuana 2020 $ 361 313 807 $1,504 $16.85 $2.99 3,028 2,541 503 356 468 326 45 32 3 11 ........................ 2019 $ 38 2036 ........................ 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 ........................ 2020 $ 399 A$2,090 18 7 25 Authier 2019 C$ 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 ........................ 2018 $ 2,962 55 27 ........................ 2019 A$ 692 864 1,284 2,855 430 199 21 15 5 6 15 Barry 2016 C$ 3 21 49 72 201 C$1,560 302 297 61 31 198 94 1 1 9 Bateman - F2 2020 C$ 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 $1,400 534 532 193 138 145 109 100 73 55 42 2 2 6 ........................ 2019 C$ $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 ........................ 2019 $ 223 270 256 627 $3.3 1,270 318 94 19 4 8.83 ........................ 2012 C$ 480 20 ........................ 2019 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 ........................ 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 $ 294 507 407 247 801 $3.52 2,426 840 709 576 404 477 326 49 42 1 1 12 ........................ 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 $ 271 340 487 396 991 $1,350 1,922 549 419 245 135 23 3 10.7 ........................ 2015 C$ 17 54 60 44 292 C$1,500 419 50 36 32 27 8 ........................ 2014 $ 85 89 C$24 C$121 288 $1,250 463 59 77 47 46 23 22 15 3 3 8 ........................ 2021 A$ 8 5 ........................ 2018 $ 4,988 27 22 4 12.8 ........................ 2016 $ 890 87 66 1 22 ........................ 2020 $ 71 224 $2.82 511 140 60 28 3 6.9 ........................ 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 $ 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 $2.75 16,241 3,922 5,983 3,922 2,555 1,571 20 16 5 24.7 ........................ 2022 C$ 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 $2.91 7,000 19 2045 Casino 2021 C$ 3,251 3,970 4,128 7,669 14,382 $1,600 $24 $3.35 36,242 9,073 13,013 9,073 5,790 2,632 3,896 1,623 23 20 3 3 25 ........................ 2019 $ 18 2032 ........................ 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 ........................ 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 ........................ 2021 $ 40 175 205 397 $1,750 $22 566 534 97 61 69 42 53 32 2 7 ........................ 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 ........................ 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 A$ 1,800 4,370 37 2 22.5 ........................ 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 ........................ 2020 $ 102 12 ........................ 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 ........................ 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 $ 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 ........................ 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 ........................ 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 ........................ 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 DeLamar 2022 $ 589 743 735 1,584 $1,700 $21.5 2,992 2,965 747 791 689 478 291 408 240 30 27 3 3 16 ........................ 2019 $ 32 108 785 747 373 324 143 123 55 50 2 16 ........................ 2020 $ 34 30 80 $1,500 235 136 96 115 81 728 466 0 1 3.25 ........................ 2020 A$ 73 129 191 127 423 1,059 507 42 2 14 ........................ 2020 C$ 54 26 135 $1,450 $14.5 179 19 14 15 11 9 287 277 0 12 ........................ 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 ........................ 2020 $ 245 24 58 143 83 33 9 ........................ 2012 C$ 609 770 382 368 1,080 $3.6 3,509 1,691 1,268 618 436 33 28 2 10 ........................ 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 $ 1,143 1,609 1,563 3,875 6,718 20,807 12,065 9,745 27 26 3 3 36 ........................ 2021 $ 149 149 127 284 $1,750 $22.5 2027 ........................ 2021 C$ 488 628 807 481 1,453 $1,550 $22 5,796 5,453 3,263 2,118 2,174 1,399 68 56 1 1 10 ........................ 2019 $ 652 $1,350 1,178 2031 Eva 2020 $ 443 492 889 868 1,924 $1,362 $3.04 4,311 1,091 37 29 2 15 ........................ 2015 $ 831 2,410 5,477 2,358 1,915 1,026 497 870 437 35 34 4 4 25 ........................ 2013 C$ 6 46 $1,518 114 95 39 23 166 110 1 2024 ........................ 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 $17 67 28 4 9.5 ........................ 2019 C$ $1,300 8.5 ........................ 2021 A$ 89 128 1,281 53 47 2 8 ........................ 2017 $ 204 1,900 $2.5 5,200 2,400 44 37 2 2 21 ........................ 2021 A$ 42 107 561 $1,733 $25 972 352 276 149 111 63 55 2 10 ........................ 2018 $ $1,390 $3.3 34,800 11 5 33 ........................ 2019 A$ 24 1,200 231 150 1 15 ........................ 2020 A$ 76 A$1,600 4 ........................ 2021 $ 147 172 112 394 538 1,146 1,062 305 261 187 113 158 92 28 25 2 2 11.1 ........................ 2021 C$ 286 616 1,099 304 1,680 $1,550 3,899 1,591 1,110 805 417 547 269 29 23 3 3 17.6 ........................ 2016 $ 1,000 21 ........................ 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 9 ........................ 2020 $ 98 120 58 208 $1,472 $16.64 539 529 190 164 123 105 28 26 3 3 7.8 ........................ 2020 C$ 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 ........................ 2019 $ 98 114 302 152 665 1,482 1,400 469 48 43 3 3 9.2 ........................ 2016 $ 142 21 5 28 ........................ 2021 $ 79 193 $1,500 $19 6 ........................ 2020 C$ 57 382 157 556 $1,375 952 943 246 148 75 50 1 2 9 ........................ 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 $18.21 756 725 205 171 145 104 120 84 49 43 3 3 9 ........................ 2021 A$ $1,500 $3.3 531 16 4 9 ........................ 2022 $ 1,700 $25.5 22 ........................ 2020 A$ 2,447 $1,550 $3 4,524 1,447 751 501 16 13 ........................ 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 $ 9,266 7,730 19,377 $1,474 $17.85 $3.03 69,446 58,144 22,872 13,600 8,200 46 6 31