RE: Gold stock pile value12 Feb 2022 14:30
N_Night,
"So lets just say we have 4000oz in stockpile right now, we could sell this for essentially $7.5mil at the current price of gold (approx $1860 per oz), correct?"
These are stockpiled with the majority to be processed through the new HL plant.
Total stock piles are 37,293t, of which 31,293t(25,746t + 5,547t) are destined to be Heap Leached. This hasn't even been built yet, so unfortunately this cannot be sold for a while, but it is an asset that would go on the balance sheet and finance obtained against.
So that leaves 6,000 @ 6.30g/t in wood chips that can be processed through the plant now. 6,000 * 6.35 / 28.35 = 1,343 oz. Recovery is 80%, so 1,343 *.8 = 1,074 oz. Value at $1860 = $1,998,384
There is no mining cost as all the stockpiles are waiting to be processed. They gave Mill processing costs as $23.87/t, so 23.87 *6,000t = $143,220
Therefore the 6,000 @ 6.3g/t will bring a profit of $1,855,164 less refining costs and the 1% NSR to previous owners GMRL
Let's use the figures the company has used as 2,919 oz at the end of Q4, so the 2,919oz - 1,343oz(6,000t @ 6.3g/t) = 1,576oz to go to HL. Recovery? The company didn't tell us this, even though the met work has been done. Would have been useful, but let's use 50%. 1,576oz * .5 = 788oz
Processing costs? Going to be a lot lower that $23.8/t. Lets use $15/t. 31,293 t * 15/t = $469,395
Value 788oz * $1,860 = $1,465, 680
Profit $1,465,680 - $469,395 = $996,285 less refining costs and the 1% NSR to previous owners GMRL
Total profits - $1,998,384 that can be milled now and $996,285 that will come from HL = $2,994,669 less refining costs and the 1% NSR to previous owners GMRL