Fort Capital Investment Banking Pitch Book
Model Production Summary
Base Case Model Summary
Standalone Model Summary
Initial Production
Mine Life
LT Gold Price
LT Silver Price
LOM AU Production
LOM Ag Production
Annual Avg Au Production
Annual Avg Ag Production
$1,650
Production Profile - Payable Gold (koz Au) and AISC (US$/oz)
403
387
74
74
¹24
Corvus
GOLD INC
148
148
$493
'25
196
196
$595
214
189
$714
341
170
$882
170
North Bullfrog (NB)
2024
26
27
28
North Bullfrog Payable Au (koz)
252
15 years
$1,600
$21.00
1,467koz
3,204koz
98koz
214koz
$500
134
¹29
296
179
$950
118
167
$1,330
73
94
(1) Assuming LT consensus commodity prices available in Appendix E
272
181
Mother Lode (ML)
2027
$843
92
'30
31
32
Mother Lode Payable Au (koz)
9 years
$1,600
$21.00
1,377koz
638koz
153koz
71koz
285
211
$660
74
33
156
$1,068
88
69
$1,399)
66
NB + ML
2024
15 years
$1,600
$21.00
2,844koz
3,842koz
190koz
256koz
$1,355)
39
57
39
134
135
136
--AISC By-Product (US$/oz)
$1,514
10
37
26
$2.177
3
Fort CapitalView entire presentation