| |
![]() |
AuRico Gold (formerly Gammon Gold) is a mid-tier gold and silver producer with properties in Mexico. [Source: AuRico Gold website]
The AuRico Gold Inc. website is at www.auricogold.com.
Information Links: Yahoo News and Quotes | Yahoo Message Board | StockCharts
This report is based on NI 43-101 resource and reserve disclosures and fully diluted share counts available on 2011-11-11.
The GoldMinerPulse metrics, presented below in table format, are based on all projects and all in situ metals and are updated daily with closing market prices.
| General Metric | Value on 2012-02-03 |
|---|---|
| In Situ Metal Value per Share (MVpSh) | US$196.09 |
| Average Ore Value per Tonne | US$72.31 |
| Metal Value Leverage (MVL) | 20.39 |
| Market Capitalization as a Percentage of Metal Value | 4.9% |
| Recent Closing Stock Price | C$9.55 [note 1] |
| Fully Diluted Share Count | 179.94 M [note 2] |
| Percentage In Situ Proven + Probable Reserve | 26% |
| Percentage In Situ Measured + Indicated Resource | 42% |
| Percentage In Situ Inferred Resource | 32% |
| Metric | Value on 2012-02-03 |
|---|---|
| Gold Reserves + Resources | 15.88 M oz |
| Average Gold Ore Grade | 1.0 g/t |
| Market Capitalization per oz of Gold In Situ | US$108.96 ( C$108.22 ) |
| Gold Equivalent Ounces Estimate | 20.44 M oz |
| Market Capitalization per oz of Gold Equivalent | US$84.63 ( C$84.05 ) |
| Metric | Value on 2012-02-03 |
|---|---|
| Silver Reserves + Resources | 234.30 M oz |
| Average Silver Ore Grade | 14.9 g/t |
| Market Capitalization per oz of Silver In Situ | US$7.38 ( C$7.33 ) |
| Silver Equivalent Ounces Estimate | 1.05 B oz |
| Market Capitalization per oz of Silver Equivalent | US$1.65 ( C$1.64 ) |
Note 1: Conversion rate used: 1 Cnd$ = 1.00682 US$
Note 2: September, 2011 financial statement.
All metal counts in this section are based on the combined Proven + Probable reserves plus the Measured + Indicated and Inferred resources.
| Metric / Metal | Gold | Silver | ||
|---|---|---|---|---|
| Total Counts (reserves + resources) | 15.88 M oz | 234.30 M oz | ||
| Metal Prices in US$ (from 2012-02-03) | $1,725.90 / oz | $33.63 / oz | ||
| Metal Value per Share (MVpSh) Shown in US$. Based on fully diluted share count | $152.30 | $43.79 | ||
| Percentage of Total Metal Value | 77.67% | 22.33% | ||
| Metal Value Percentage Proven + Probable | 25% | 31% | ||
| Metal Value Percentage Measured + Indicated | 49% | 17% | ||
| Metal Value Percentage Inferred | 26% | 52% | ||
The above metal value totals derive from the following projects.
| Project | Location | Metal Value per share (% total) | Average Ore Value US$/t | Gold | Silver | PP% | MI% | I% |
|---|---|---|---|---|---|---|---|---|
| Ocampo | Chihuahua,, Mexico | $44.79 ( 22.8% ) | US$64.48 | 2.38 M oz | 117.36 M oz | 49% | 9% | 42% |
| Davidson-Young | Ontario, Canada | $32.70 ( 16.7% ) | US$184.63 | 3.39 M oz | 979.12 K oz | 0 | 100% | 0 |
| Kemess | British Columbia, Canada | $30.66 ( 15.6% ) | US$28.27 | 2.97 M oz | 11.65 M oz | 0 | 96% | 4% |
| Fosterville | Victoria, Australia | $24.26 ( 12.4% ) | US$178.13 | 2.53 M oz | 22% | 25% | 52% | |
| Guadalupe y Calvo | Chihuahua, Mexico | $18.84 ( 9.6% ) | US$287.34 | 1.08 M oz | 45.53 M oz | 0 | 0 | 100% |
| El Cubo and Las Torres | Guanajuato, Mexico | $18.35 ( 9.4% ) | US$307.62 | 992.97 K oz | 47.23 M oz | 36% | 18% | 46% |
| El Chanate | Sonora, Mexico | $16.53 ( 8.4% ) | US$36.58 | 1.72 M oz | 87% | 4% | 9% | |
| Stawell | Victoria, Australia | $6.37 ( 3.3% ) | US$182.72 | 664.63 K oz | 40% | 42% | 17% | |
| Del Norte | Nayarit, Mexico | $3.60 ( 1.8% ) | US$502.25 | 149.64 K oz | 11.56 M oz | 0 | 92% | 8% |
PP%: percentage of metal value from Proven + Probable reserves
MI%: percentage of metal value from Measured + Indicated resources
I%: percentage of metal value from Inferred resources
Note: percentages may no add to 100% due to rounding errors
Latest NI43-101 Report: NI 43-101 Technical Report
and Preliminary Feasibility Study
on the Young-Davidson Property,
Matachewan, Ontario
2009-08-27 (225 pages).
Project Location: Ontario, Canada.
Average Ore Value (all estimate types): US$184.63
Measured
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $3.86 | 402.58 K oz | 3.950 g/t | 3.17 M t |
| Silver | $0.01 | 71.34 K oz | 0.700 g/t | 3.17 M t |
Estimate notes: See Table 20-1: December 2008 Mineral Resource Estimate Summary on p. 177 of 117 in the NI43-101 dated August, 2009.
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $26.05 | 2.72 M oz | 3.560 g/t | 23.73 M t |
| Silver | $0.17 | 907.78 K oz | 1.190 g/t | 23.73 M t |
Estimate notes: Underground
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.60 | 270.82 K oz | 1.700 g/t | 4.96 M t |
Estimate notes: Table 20-2: December 2008 Mineral Resource Estimates on p. 177 of 225 in the August, 2011 technical report.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.01 | 0.82 K oz | 1.700 g/t | 15.00 K t |
Estimate notes: Total Open Pit Resource
Latest NI43-101 Report:
NI 43-101 Preliminary Economic Assessment
Nayarit Gold Inc.
Orion Project, Animas/Del Norte Zone
State of Nayarit, Mexico
2010-02-05 (250 pages).
Project Location: Nayarit, Mexico in the Sierra Madre Occidental mining region.
Average Ore Value (all estimate types): US$502.25
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.25 | 130.26 K oz | 3.660 g/t | 1.11 M t |
| Silver | $2.06 | 11.01 M oz | 309.240 g/t | 1.11 M t |
Estimate notes: See Table 15.11.1: SRK Mineral Resource Statement for the Orion Gold-Silver Deposit, February 1, 2010 on p. 142 of 250 in the NI 43-101 dated February 2010. Quantities reported are from Total All Areas row of the table.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.19 | 19.38 K oz | 3.330 g/t | 181.00 K t |
| Silver | $0.10 | 550.04 K oz | 94.520 g/t | 181.00 K t |
Estimate notes: See notes for Inferred.
cutOffNotes
Latest NI43-101 Report: El Chanate Project Sonora Mexico
2009-06-12 (82 pages).
Updates: CAPITAL GOLD INCREASES RESERVES AT ITS EL CHANATE MINE BY OVER 64%, October 13, 2009 news release.
Project Location: Sonora, Mexico.
Average Ore Value (all estimate types): US$36.58
Proven + Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $14.36 | 1.50 M oz | 0.660 g/t | 70.56 M t |
Estimate notes: See
Table 1: Summary of El Chanate Proven and Probable Reserves (As of October 1st, 2009).
0.15 g/t Gold Cutoff
Measured + Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $0.66 | 69.11 K oz | 0.466 g/t | 4.61 M t |
Estimate notes: See Summary of El Chanate Mineral Resources exclusive of Mineral Reserves (As of
October 1, 2009).
Cutoff grade 0.12 Au g/t
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.50 | 156.81 K oz | 0.795 g/t | 6.14 M t |
Estimate notes: See Measured + Indicated notes.
Latest NI43-101 Report:
Gammon Gold Inc. Review of Resources and Reserves El Cubo Gold-Silver Mine Guanajuato, Mexico
2009-10-15 (90 pages).
Updates: Resources and Reserves webpage (viewed April 2011).
Project Location: Guanajuato, Mexico.
Average Ore Value (all estimate types): US$307.62
Proven + Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $3.14 | 327.75 K oz | 2.590 g/t | 3.94 M t |
| Silver | $3.38 | 18.10 M oz | 143.000 g/t | 3.94 M t |
Estimate notes:
Measured + Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.14 | 223.05 K oz | 2.520 g/t | 2.75 M t |
| Silver | $1.19 | 6.37 M oz | 72.000 g/t | 2.75 M t |
Estimate notes:
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $4.24 | 442.17 K oz | 3.400 g/t | 4.05 M t |
| Silver | $4.25 | 22.76 M oz | 175.000 g/t | 4.05 M t |
Estimate notes:
Latest NI43-101 Report:
( pages).
Updates: Northgate 2008 Annual Report.
Project Location: Victoria, Australia.
Average Ore Value (all estimate types): US$178.13
Proven + Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $5.41 | 564.00 K oz | 4.850 g/t | 3.62 M t |
Estimate notes:
Measured + Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $6.18 | 644.06 K oz | 2.050 g/t | 9.77 M t |
Estimate notes:
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.42 | 148.06 K oz | 1.700 g/t | 2.71 M t |
Estimate notes:
< 100m from surface
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $11.25 | 1.17 M oz | 4.340 g/t | 8.41 M t |
Estimate notes:
> 100m from surface
Latest NI43-101 Report:
2002-11-25 ( pages).
Updates: See project webpage (viewed April 2011).
Technical information relating to the Guadalupe y Calvo property contained in this short form prospectus or contained in other documents incorporated by reference is based upon an independent technical report dated November 25, 2002 prepared by Pincock, Allen & Holt.
Project Location: Chihuahua, Mexico in the Sierra Madre Occidental mining region.
Average Ore Value (all estimate types): US$287.34
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $10.33 | 1.08 M oz | 2.840 g/t | 11.80 M t |
| Silver | $8.51 | 45.53 M oz | 120.000 g/t | 11.80 M t |
Estimate notes: See January 15, 2003, Gammon Lake announces investment in Mexgold Resources Inc. available at Sedar.
Latest NI43-101 Report: PRELIMINARY ECONOMIC ASSESSMENT
OF THE
KEMESS UNDERGROUND PROJECT
BRITISH COLUMBIA, CANADA
2011-07-22 (117 pages).
Project Location: British Columbia, Canada in the editMiningRegionName mining region.
Average Ore Value (all estimate types): US$28.27
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $27.38 | 2.85 M oz | 0.480 g/t | 185.00 M t |
| Silver | $2.09 | 11.18 M oz | 1.880 g/t | 185.00 M t |
| Copper | $22.04 | 462.50 K t | 2,500.000 g/t | 185.00 M t |
Estimate notes: See Table 1.1 Kemess Underground Mineral Resources (February 2011) on p. 7 of 117 in the NI43-101 dated July, 2011.
cutOffNotes
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.10 | 114.78 K oz | 0.350 g/t | 10.20 M t |
| Silver | $0.09 | 468.95 K oz | 1.430 g/t | 10.20 M t |
| Copper | $0.97 | 20.40 K t | 2,000.000 g/t | 10.20 M t |
Estimate notes:
Latest NI43-101 Report: Gammon Gold Inc. Ocampo Mine Ocampo, Chihuahua State, Mexico, 2008 Technical Report on the Ocampo Mine
2009-10-12 (71 pages).
Updates: Resources and Reserves webpage (viewed April 2011).
Project Location: Chihuahua,, Mexico in the Sierra Madre Occidental mining region. View the Ocampo deposit on a Google Map.
Average Ore Value (all estimate types): US$64.48
Proven + Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $11.99 | 1.25 M oz | 0.560 g/t | 69.42 M t |
| Silver | $10.01 | 53.56 M oz | 24.000 g/t | 69.42 M t |
Measured + Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.16 | 224.79 K oz | 0.200 g/t | 34.96 M t |
| Silver | $1.89 | 10.12 M oz | 9.000 g/t | 34.96 M t |
Estimate notes: See Table 2: Estimated Resources on January 1, 2009 on p. 9 of 71 in the NI 43-101 report dated October 2009.
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $8.71 | 908.02 K oz | 1.370 g/t | 20.62 M t |
| Silver | $10.03 | 53.69 M oz | 81.000 g/t | 20.62 M t |
Estimate notes: See Measured + Indicated notes.
Latest NI43-101 Report:
( pages).
Updates: Northgate 2008 Annual Report.
Project Location: Victoria, Australia.
Average Ore Value (all estimate types): US$182.72
Proven + Probable
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.57 | 268.25 K oz | 4.270 g/t | 1.95 M t |
Estimate notes:
Indicated
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $2.70 | 281.17 K oz | 2.460 g/t | 3.56 M t |
Estimate notes:
Inferred
| Metal | MVpSh | Contained Metal Quantity | Ore Grade | Ore Quantity |
|---|---|---|---|---|
| Gold | $1.11 | 115.21 K oz | 4.660 g/t | 769.00 K t |
Estimate notes:
| Banner ad GoldMinerPulse. |