| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Disclaimer: All data is for entertainment purposes only! | Symbol | Share Price | Shares OS (MM) | Market Cap ($MM) | Project | Location | Stage | Head Grade (gpt) | Annual Prod. | Oper. Costs ($/oz) | Initial Capex | LOM CFs 1300 POG Pre Tax | Disc. Factor | NPV @ 1300 POG ($MM) | NPV @ 1600 POG ($MM) | IRR @ 1300 POG ($MM) | IRR @ 1600 POG ($MM) | Paybk Period 1300 | Paybk Period 1600 | Gold Recov. | Prod. Tgt. | Comments | Total | P&P | M&I | Inf'd | |
2 | Minera IRL | IRL.TO | #N/A | 152 | #N/A | Don Nicolas | Argentina | Fin/Bld | 1.7 | 52,000 | $528 | $56 | $59 | 7% | $40 | $76 | 34.60% | 56.30% | 1.8 | 1.5 | 92%+ | 2014 | Au 1250/1500 for NPV,IRR | |||||
3 | Minera IRL | IRL.TO | #N/A | 152 | #N/A | Ollachea | Peru | Fin/Bld | 3.5 | 113,000 | $499 | $177 | $489 | 7% | $264 | $434 | 22.10% | 30.20% | 3.7 | 3.0 | 91%+ | 2015 | ||||||
4 | Goldgroup Mining | GGA.TO | #N/A | #N/A | #N/A | Caballo Blanco | Mexico | PEA done | 100,000 | $784 | $85 | $386 | 5% | $284 | 66.4% | 1.5 | 80.7% | IRR uses $1500Au | ||||||||||
5 | Dalradian Resources | DNA.TO | #N/A | #N/A | #N/A | Curraghinalt | N. Ireland | PEA done | 12.7 | 145,000 | $532 | $192 | 8% | $467 | 41.9% | 92% | ||||||||||||
6 | Sulliden Exploration | SUE.TO | #N/A | #N/A | #N/A | Shahuindo | Peru | FS done | 0.85 | 90,000 | $552 | $132 | 37.8% | 86% | FS: 1415Au/27Ag | |||||||||||||
7 | Geologix Explorations | GIX.TO | #N/A | #N/A | #N/A | Tepal Au-Cu | Mexico | FS 2Q13 | $478 | $312 | 5% | $625 | 30% | 4.1 | 2014 | 1200Au/19.5Ag/3Cu | ||||||||||||
8 | B2Gold Corp | BTO.TO | #N/A | #N/A | #N/A | Otikoto | Namibia | BFS/Bld | 1.42 | 112,000 | $570 | $244 | $659 | 5% | $402 | 30.4% | 2.7 | |||||||||||
9 | Endeavour Mining | EDV.TO | #N/A | #N/A | #N/A | Agbaou | Côte d'Ivoire | Build | 2.54 | 103,000 | $640 | $159 | $1,068 | 5% | $184 | $401 | ||||||||||||
10 | Argonaut Gold | AR.TO | #N/A | #N/A | #N/A | El Castillo | Mexico | Production | 108,081 | $600 | In prod | $191MM cash | 1,230,000 | 3,230,000 | ||||||||||||||
11 | Avnel Gold | AVK.TO | #N/A | #N/A | #N/A | Mali | ||||||||||||||||||||||
12 | Elgin Mining | ELG.TO | #N/A | #N/A | #N/A | Sweden | ||||||||||||||||||||||
13 | Endeavour Silver | EXK | $7.46 | 290 | 2,165 | Mexico | ||||||||||||||||||||||
14 | Hecla Mining | HL | $11.40 | 670 | 7,638 | |||||||||||||||||||||||
15 | Harte Gold | HRT.TO | #N/A | #N/A | #N/A | Ontario | ||||||||||||||||||||||
16 | Premier Gold Mines | POG.TO | #N/A | #N/A | #N/A | Ontario | ||||||||||||||||||||||
17 | Primero Mining | PPP | $0.25 | #N/A | #N/A | Mexico | ||||||||||||||||||||||
18 | Roxgold Inc. | ROG.V | #N/A | #N/A | #N/A | Burkina Faso | ||||||||||||||||||||||
19 | Ratel Group | RTG.TO | #N/A | #N/A | #N/A | Segilola | Africa | 618,259 | 0 | 521,814 | 96,445 | |||||||||||||||||
20 | Chesapeake Gold | CKG.V | #N/A | #N/A | #N/A | Metates | Mexico | PFS done | 0.5 | 659,000 | $489 | $4,360 | 5% | $6,433 | $9,983 | 20.5% | 26.9% | 4.2 | 3.3 | PFS numbers | ||||||||
21 | Solitario Expl & Rylty | XPL | $0.70 | 90 | 63 | Mt. Hamilton | Nevada | FS done | 0.75 | 53,500 | $575 | $72 | $226 | 5% | $261 | 51% | 79% | 2015? | IRR & NPV at $1700Au | |||||||||
22 | Atacama Pacific Gold | ATM.V | #N/A | #N/A | #N/A | Cerro Mari. | Chile | PEA done | 0.4 | 289,000 | $652 | $515 | 3.1 | 2.2 | 79.5% | 1450 and 1700 Au used | ||||||||||||
23 | ||||||||||||||||||||||||||||
24 | Color Code | |||||||||||||||||||||||||||
25 | Hubris's "13 for '13" | AuEquiv | ||||||||||||||||||||||||||
26 | TSL | |||||||||||||||||||||||||||
27 | ||||||||||||||||||||||||||||
28 | ||||||||||||||||||||||||||||
29 | ||||||||||||||||||||||||||||
30 | ||||||||||||||||||||||||||||
31 |