Mining Project Costs | Mining Data Online

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

$/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
........................	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
........................	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
........................	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
........................	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
........................	2021	A$	5	7	170	57	295			$8180		462			160						276			4
........................	2018	$		587	729	88					5,970			1,834	1,572					21	20	4	4	28
........................	2019	$									3,420						710		645	71	70	2		15.5
........................	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	$21		1,361	1,224		373	278	259	182	186	124	48	36	3	4	10.5
Authier	2019	C$	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
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
........................	2019	$	223		270	256	627			$3.3	1,270				318				94		19		4	8.83
........................	2018	$		178			624																	10
........................	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	$1,350			3,167			1,063	912	723		607		38	33	2	3	13.6
........................	2019	C$		1,970	3,921	2,303	13,567				32,281	24,014		8,048	5,186					42	33		2	20
........................	2020	$	575																1,039		29		2	50
........................	2020	$	153	295	386	457	1,089	$1,300			2,078			694	507	513		361		62	44	2	2	13.3
........................	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	$	33	52	191	57	278	$1,280	$17		439			109	106	72	46	70	45	32	31	2	2	8
........................	2016	$															890			87	66	1		22
........................	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
........................	2020	$	898		2,555	4,039	7,243	$1,400	$16	$2.75	16,241		3,922	5,983	3,922	2,555		1,571		20	16		5	25
........................	2019	C$		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
........................	2021	$	839																		31		3	20
........................	2020	A$						$1,246	$17.2	$2.91				7,000							19			20
Casino	2021	C$	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
........................	2020	$					5,678				18,764			12,087	7,856		2,270		1,504	52	45	2	2	40
........................	2019	$						$1,305											200					10
........................	2021	$		721	476	687	1,486	$1,550	$20		4,000			2,227	2,029	1,115		907		35	28	2	3	11
........................	2020	$		213	258	642	964	$1,350	$16.75	$2.72		1,785		537	340	290	155	175	84	26	20		4	15
........................	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
........................	2020	$			102																			12
........................	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
........................	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
........................	2020	$	203	276	181	219	596					1,543		670	437	440	288	279	173	34	27	3	4	12
........................	2017	$		33				$1,250								36	29	22	17	66	46	2	3	5
........................	2019	$	32				108				785	747		373	324		143		123	55	50		2	16
........................	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
........................	2020	A$		57							339			85
........................	2012	C$	609	770	382	368	1,080			$3.6		3,509		1,691	1,268		618		436	33	28	2		10
........................	2021																							9
........................	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
........................	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	$	42	67				$1,500	$17				67								28		4	9.5
........................	2019	C$						$1,300																8.5
........................	2021	A$	89	128							1,281									53	47	2		8
........................	2014	C$	88	209			1,497				3,824			1,313	1,034		368		268	68	57	2	2	25
........................	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
........................	2018	$	160					$1,200							240			130			17			6
........................	2021	C$	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
........................	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	$1,650			2,056	1,825			344			245			34		4	9
........................	2015	C$		800																				23
........................	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
........................	2019	A$		3,500																				30
........................	2017	$	79	97	161			$1,500	$19															5
........................	2020	C$	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		$3.3					531						16		4	9
........................	2020	A$					2,447	$1,550		$3	4,524			1,447		751		501			16			13
........................	2018	$		394	251	211	558	$1,300		$3	3,361			2,122	1,641	1,410		1,076		60	50	1	2	11
........................	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
........................	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
........................	2018	$	4	13	29	25	96	$1,300	$16.75	$3	190			61	49	54		43				1	1	6
........................	2019																							20
........................	2020	A$	85																		139		2	16
........................	2021	A$	15																					4
........................	2017	C$	68	236	399	87	585	$1,150			1,435	6,000		615	2,212	473		379			$17			2035
........................	2019	$	174	286	728	504	1,283	$1,275	$17		2,279	2,217	934	663	453	470		310		57	42	2	2	11
........................	2021	$			1,120	945	2,089				4,532			1,942	1,566					60	52	2	2	13
........................	2021	C$	380	532	819	493	2,552				8,043			4,789	2,865					46	35	2	3	19
........................	2021	$	5,700																		14		7	94
........................	2020	A$	200					$1,850	$22.8	$3.08	2,462			385						23		3

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

Existing	Proposed
HME Type	HME Model

Commodity group	Year