| (click to enlarge photos) |
![]() Project Location |
![]() Drill Rig Location |
![]() Fuwan Township |
![]() Shipping Port Adjacent to Project |
![]() Local Power Plant |
![]() click to enlarge |
![]() click to enlarge |

| Feasibility Study Highlights (Pre-Tax) | Feasibility Results |
| Probable Mineral Reserve | 9.118 Mt averaging 189 g/t Ag |
| Mine Life | 9.2 Years |
| Daily Mine Throughput | 3,000 tpd |
| Mill Recovery (Ag Recovered in both concentrates) | 91% |
| Average Annual Recovered Ag in both concentrates | 5.5 M oz |
| Total Recovered Ag in both concentrates | 50.4 M oz |
| Total Operating Cost/t Ore Milled | $34.42/t |
| Total Cash Cost per Payable oz Ag | $5.65/oz |
| Pre-Production Capital Costs | $73.1 M |
| Silver Price Used for Feasibility Study Economics | 13.57/oz Ag |
| Total Revenue | $648.2 M |
| Total Operating Cost | $313.8 M |
| Total Royalty Payment | $24.3 M |
| Total Operating Cash Flow | $310.0 M |
| Net Present Value Before Tax @ 6% Discount Rate | $111.5 M |
| Net Present Value Before Tax @ 8% Discount Rate | $95.3 M |
| Internal Rate of Return Before Tax | 33.2 % |
| Payback Period of Pre-Production Capital Costs | 2.3 years |
| Construction Period | 20 – 24 months |
| Resource Area & Classification (does not include Changkeng mineralization) |
tonnes (M t) |
Ag (g/t) |
Ag (M oz) |
Au (g/t) |
Pb (%) |
Zn (%) |
| Fuwan Permit Indicated | 13.95 | 188 | 84.3 | 0.17 | 0.20 | 0.56 |
| Fuwan Permit Inferred | 10.24 | 171 | 56.1 | 0.26 | 0.26 | 0.72 |
| Mining | $18.01/t |
| Processing | $ 9.90/t |
| Tailings | $ 1.13/t |
| G&A | $ 4.78/t |
| Surface Services | $ 0.60/t |
| Total | $34.42/t |
| Area Cost Direct Works |
(US$ x 1,000) |
| A – Mining (Wardrop)
B – Primary Crushing C – Crushed Ore Stockpile and Reclaim D – Secondary and Tertiary Crushing E – Grinding, Flotation, Dewatering, Reagents & Service F – Tailings Disposal Facilities G – Plant Site, Infrastructure & Ancillary Facilities H – Temporary Services L – Site/Plant Mobile Equipment N – Power Lines (Included in G1 – Power Supply) |
21,637
660 305 52 9,140 4,250 8,627 35 1,190 Included in G1 |
| Direct Works Subtotal | $45,896 |
| Indirect | |
| X – Project Indirect
Y1 – Land Acquisition Y1 – Owner’s Costs Z – Contingency |
13,330
2,120 5,663 6,051 |
| Indirect Subtotal | $27,164 |
| TOTAL PRE-PRODUCTION CAPITAL COSTS (US$) | $73,060 |
| Working Capital | $8,300 |
| Sustaining Capital | $59,900 |
| Parameter | Economic Indicator | Change | ||||
| -20% | -10% | Base Case | 10% | 20% | ||
| Silver Price | NPV ($M) | 33 | 72 | 112 | 151 | 190 |
| IRR (%) | 15 | 25 | 33 | 41 | 48 | |
| Opex | NPV ($M) | 157 | 134 | 112 | 89 | 66 |
| IRR (%) | 41 | 37 | 33 | 29 | 24 | |
| Capex | NPV ($M) | 126 | 119 | 112 | 105 | 97 |
| IRR (%) | 42 | 37 | 33 | 30 | 27 | |

| File: | http://www.mincosilver.ca/i/pdf/2007-12-04_NR.pdf |
| 116 KB, approx. 23 seconds at 56.6Kbps |
Composite Sample |
Grades |
Recoveries |
||||||
Au |
Ag |
Zn |
Pb |
Au |
Ag |
Zn |
Pb |
|
Head Grade |
0.20 |
244.5 |
1.16 |
0.28 |
- |
- |
- |
- |
Lead Concentrate |
2.6 |
9325.1 |
1.51 |
7.79 |
44.7 |
86.0 |
3.3 |
90.1 |
Zinc Concentrate |
2.18 |
1,473.60 |
49.85 |
0.38 |
32.7 |
11.9 |
94.6 |
3.9 |
Total Recovery |
- |
- |
- |
- |
77.4 |
97.9 |
97.9 |
94.0 |
| File: | http://www.mincosilver.ca/s/NewsReleases.asp?ReportID=208780 |
| 116 KB, approx. 23 seconds at 56.6Kbps |
Hole |
From (m) |
To |
Intercept (m) |
Average Grade |
|||
FW0002 |
128.55 |
130.55 |
2.00 |
0.07 |
64.50 |
0.06 |
0.25 |
133.55 |
135.60 |
2.05 |
0.10 |
71.40 |
0.10 |
0.16 |
|
147.34 |
152.73 |
5.39 |
0.04 |
129.80 |
0.10 |
0.36 |
|
165.35 |
166.15 |
0.80 |
0.22 |
1,280.00 |
0.08 |
1.50 |
|
191.25 |
191.75 |
0.50 |
0.12 |
380.00 |
0.07 |
9.83 |
|
195.04 |
208.00 |
12.96 |
0.26 |
234.20 |
0.05 |
1.64 |
|
227.04 |
228.45 |
1.41 |
0.07 |
98.00 |
0.02 |
0.02 |
|
FW0003 |
242.70 |
251.80 |
9.10 |
0.27 |
248.10 |
0.24 |
0.46 |
257.00 |
264.10 |
7.10 |
0.07 |
74.40 |
0.09 |
0.39 |
|
292.30 |
293.30 |
1.00 |
0.03 |
894.00 |
1.44 |
0.69 |
|
FW0004 |
285.38 |
287.86 |
2.48 |
0.06 |
190.50 |
0.14 |
0.16 |
300.23 |
302.65 |
2.42 |
0.05 |
106.80 |
0.07 |
0.12 |
|
FW0005 |
236.57 |
252.42 |
15.85 |
0.25 |
516.90 |
0.10 |
0.27 |
FW0006 |
129.95 |
137.25 |
7.30 |
0.16 |
261.20 |
0.11 |
0.46 |
FW0007 |
95.00 |
98.00 |
3.00 |
0.17 |
168.00 |
0.04 |
0.12 |
115.76 |
118.16 |
2.40 |
0.22 |
1,183.40 |
0.21 |
0.50 |
|
FW0008 |
178.00 |
179.40 |
1.40 |
0.22 |
116.30 |
0.34 |
3.21 |
181.87 |
182.27 |
0.40 |
0.02 |
468.50 |
0.11 |
0.07 |
|
FW0009 |
167.16 |
167.88 |
0.72 |
0.16 |
103.00 |
0.06 |
0.13 |
178.15 |
182.05 |
3.90 |
0.05 |
221.40 |
0.04 |
0.31 |
|
232.55 |
236.28 |
3.73 |
0.08 |
292.50 |
0.31 |
0.94 |
|
FW0010 |
226.50 |
227.60 |
1.10 |
0.09 |
57.00 |
0.03 |
0.01 |
|
250.90 |
254.90 |
4.00 |
0.04 |
183.90 |
1.26 |
0.67 |
|
288.65 |
289.35 |
0.70 |
0.09 |
62.10 |
0.17 |
0.70 |
FW0011 |
154.97 |
156.97 |
2.00 |
0.12 |
267.30 |
0.08 |
0.18 |
|
178.63 |
179.30 |
0.67 |
0.04 |
70.00 |
|
|
FW0012 |
128.16 |
134.03 |
4.48 |
0.15 |
253.90 |
0.31 |
0.11 |
140.37 |
146.65 |
6.28 |
0.12 |
155.60 |
0.10 |
0.49 |
|
201.00 |
203.20 |
2.20 |
0.20 |
154.00 |
0.20 |
1.08 |
|
FW0013 |
237.00 |
243.00 |
6.00 |
0.41 |
575.20 |
0.57 |
2.36 |
256.10 |
265.40 |
9.30 |
0.10 |
270.60 |
0.36 |
3.35 |
|
FW0014 |
236.92 |
240.62 |
3.70 |
0.12 |
143.50 |
0.09 |
0.48 |
266.15 |
271.02 |
4.87 |
0.04 |
76.10 |
0.18 |
0.84 |
|
287.00 |
288.20 |
1.20 |
0.07 |
228.00 |
1.27 |
0.52 |
|
FW0015 |
42.29 |
43.09 |
0.80 |
0.10 |
118.00 |
0.60 |
0.53 |
50.40 |
52.44 |
2.04 |
0.10 |
81.60 |
0.12 |
0.35 |
|
55.59 |
56.69 |
1.10 |
0.09 |
152.00 |
0.04 |
0.04 |
|
FW0016 |
250.37 |
250.90 |
0.53 |
0.11 |
325.00 |
0.36 |
1.17 |
268.56 |
270.14 |
1.58 |
0.27 |
136.20 |
0.24 |
0.23 |
|
FW0017 |
97.32 |
98.32 |
1.00 |
0.16 |
271.00 |
0.12 |
0.28 |
113.73 |
114.73 |
1.00 |
0.11 |
391.00 |
0.27 |
2.06 |
|
158.70 |
161.68 |
2.98 |
0.07 |
166.20 |
0.49 |
1.36 |
|
FW0018 |
154.84 |
158.14 |
3.30 |
0.14 |
251.90 |
0.17 |
0.40 |
161.10 |
162.10 |
1.00 |
0.13 |
128.00 |
0.09 |
0.55 |
|
183.10 |
183.90 |
0.80 |
0.26 |
322.80 |
0.48 |
3.18 |
|
195.45 |
197.45 |
2.00 |
0.01 |
90.90 |
0.04 |
0.11 |
|
208.35 |
209.15 |
0.80 |
0.11 |
1,930.50 |
1.08 |
2.21 |
|
256.43 |
256.73 |
0.30 |
0.08 |
192.50 |
0.76 |
2.23 |
|
FW0019 |
223.92 |
232.77 |
8.85 |
0.09 |
338.47 |
0.52 |
0.78 |
234.27 |
236.97 |
2.70 |
0.27 |
64.36 |
0.15 |
0.61 |
|
FW0020 |
No Mineralization |
||||||
FW0021 |
71.91 |
80.01 |
8.10 |
0.24 |
152.60 |
0.16 |
0.16 |
91.10 |
92.10 |
1.00 |
0.10 |
620.50 |
0.47 |
3.20 |
|
95.50 |
99.93 |
4.43 |
0.15 |
176.20 |
0.36 |
0.70 |
|
110.80 |
111.16 |
0.36 |
0.14 |
2,100.00 |
9.31 |
5.80 |
|
FW0022 |
235.20 |
235.70 |
0.50 |
0.08 |
68.00 |
|
|
FW0023 |
281.20 |
282.00 |
0.80 |
0.04 |
66.00 |
0.043 |
0.14 |
319.00 |
319.70 |
0.70 |
0.04 |
235.00 |
0.140 |
0.21 |
|
FW0024 |
86.50 |
87.60 |
1.10 |
0.18 |
234.00 |
0.10 |
0.08 |
89.90 |
93.05 |
3.15 |
0.16 |
75.30 |
0.11 |
0.56 |
|
103.07 |
104.79 |
1.72 |
0.13 |
126.40 |
0.08 |
0.28 |
|
FW0026 |
285.06 |
295.14 |
10.08 |
0.47 |
295.80 |
0.20 |
0.67 |
301.14 |
306.39 |
5.25 |
0.06 |
236.40 |
0.42 |
0.80 |
|
FW0027 |
255.30 |
255.90 |
0.60 |
0.10 |
92.00 |
0.12 |
0.17 |
FW0028 |
277.11 |
277.47 |
0.36 |
0.06 |
292.00 |
0.13 |
0.68 |
289.01 |
289.49 |
0.48 |
0.04 |
152.00 |
0.11 |
0.16 |
|
FW0029 |
268.87 |
270.92 |
2.05 |
0.11 |
97.10 |
0.08 |
0.21 |
289.06 |
289.46 |
0.40 |
0.18 |
1,413.00 |
0.95 |
2.44 |
|
FW0030 |
181.53 |
182.53 |
1.00 |
0.51 |
281.50 |
0.44 |
1.82 |
210.00 |
216.36 |
6.36 |
0.04 |
228.30 |
0.51 |
0.34 |
|
FW0031 |
108.20 |
114.00 |
5.80 |
0.38 |
55.30 |
0.05 |
0.24 |
149.97 |
150.27 |
0.30 |
0.07 |
1,095.00 |
1.59 |
0.76 |
|
FW0032 |
95.87 |
96.68 |
0.81 |
0.31 |
855.00 |
0.49 |
1.79 |
132.20 |
133.65 |
1.45 |
0.28 |
98.25 |
0.36 |
0.31 |
|
FW0033 |
135.31 |
135.89 |
0.58 |
0.03 |
228.00 |
|
|
138.99 |
139.79 |
0.80 |
0.18 |
112.50 |
0.04 |
0.42 |
|
143.20 |
143.66 |
0.46 |
0.07 |
498.00 |
0.27 |
0.27 |
|
165.39 |
166.37 |
0.98 |
0.03 |
88.00 |
0.03 |
0.04 |
|
FW0034 |
87.80 |
89.80 |
2.00 |
0.44 |
161.80 |
0.08 |
0.20 |
92.80 |
94.80 |
2.00 |
0.29 |
131.50 |
0.10 |
0.09 |
|
97.70 |
98.70 |
1.00 |
0.20 |
65.27 |
0.09 |
0.03 |
|
FW0035 |
65.00 |
66.60 |
1.60 |
0.29 |
114.90 |
0.26 |
2.76 |
73.80 |
78.80 |
5.00 |
0.22 |
439.55 |
0.40 |
0.99 |
|
111.10 |
113.25 |
2.15 |
0.16 |
269.50 |
1.30 |
8.26 |
|
117.60 |
118.50 |
0.90 |
0.13 |
181.00 |
1.08 |
4.84 |
|
Hole |
From |
To |
Intercept (m) |
Average Grade |
|||
FW0025 |
115.50 |
118.90 |
3.40 |
0.28 |
345.18 |
0.10 |
0.15 |
182.85 |
198.20 |
15.35 |
0.17 |
329.81 |
0.52 |
0.99 |
|
FW0036 |
175.80 |
177.80 |
2.00 |
0.32 |
285.05 |
0.24 |
0.99 |
FW0037 |
117.60 |
119.60 |
2.00 |
0.69 |
67.00 |
|
|
121.60 |
134.24 |
12.65 |
0.22 |
121.11 |
0.15 |
1.26 |
|
FW0038 |
303.01 |
304.18 |
1.17 |
0.10 |
81.50 |
|
|
FW0039 |
147.45 |
154.88 |
7.43 |
0.30 |
139.92 |
0.10 |
0.78 |
172.65 |
173.73 |
1.08 |
0.13 |
95.00 |
0.18 |
0.22 |
|
195.52 |
196.70 |
1.18 |
0.05 |
89.00 |
0.06 |
0.25 |
|
FW0040 |
185.00 |
187.90 |
2.90 |
0.13 |
581.52 |
0.96 |
0.54 |
FW0041 |
170.25 |
182.40 |
12.15 |
0.57 |
458.12 |
0.36 |
0.68 |
FW0042 |
130.80 |
134.55 |
3.75 |
0.20 |
123.76 |
0.02 |
0.03 |
163.83 |
164.53 |
0.70 |
0.06 |
165.00 |
0.09 |
0.30 |
|
FW0043 |
198.70 |
199.20 |
0.50 |
0.01 |
133.50 |
|
|
242.87 |
243.15 |
0.28 |
0.15 |
1,438.00 |
0.51 |
1.74 |
|
FW0044 |
205.00 |
207.30 |
2.30 |
0.35 |
407.22 |
0.21 |
0.33 |
FW0045 |
140.50 |
147.70 |
5.50 |
0.10 |
56.92 |
0.03 |
0.03 |
FW0046 |
259.34 |
261.08 |
1.74 |
0.29 |
343.51 |
0.37 |
3.24 |
275.43 |
276.66 |
1.23 |
0.14 |
109.00 |
0.56 |
1.88 |
|
FW0047 |
No Mineralization |
||||||
FW0048 |
227.50 |
245.50 |
11.10 |
0.21 |
99.67 |
0.16 |
0.45 |
FW0049 |
230.03 |
231.03 |
1.00 |
0.15 |
115.00 |
0.02 |
0.06 |
245.48 |
246.48 |
1.00 |
0.18 |
240.00 |
0.13 |
0.09 |
|
FW0050 |
248.37 |
251.38 |
3.01 |
0.24 |
599.09 |
0.52 |
0.75 |
281.45 |
282.57 |
1.12 |
0.03 |
255.00 |
0.11 |
0.02 |
|
308.00 |
309.06 |
1.06 |
0.02 |
160.00 |
0.24 |
0.36 |
|
FW0051 |
321.60 |
321.85 |
0.25 |
0.04 |
713.00 |
0.21 |
0.39 |
FW0052 |
221.40 |
227.30 |
3.40 |
0.08 |
148.29 |
0.10 |
0.03 |
245.60 |
246.10 |
0.60 |
0.21 |
203.00 |
0.06 |
0.09 |
|
278.45 |
279.35 |
0.90 |
0.30 |
444.50 |
0.11 |
0.37 |
|
FW0053 |
284.29 |
288.25 |
3.96 |
0.22 |
1,223.75 |
0.98 |
2.02 |
300.55 |
302.02 |
1.47 |
0.10 |
501.52 |
0.19 |
1.14 |
|
FW0054 |
301.56 |
302.46 |
0.90 |
0.13 |
576.00 |
3.22 |
2.66 |
FW0055 |
194.89 |
197.63 |
2.74 |
0.17 |
126.17 |
0.06 |
0.25 |
FW0057 |
80.40 |
83.65 |
3.25 |
0.08 |
190.98 |
0.15 |
0.29 |
|
97.53 |
98.66 |
1.13 |
0.39 |
463.00 |
0.99 |
6.06 |
|
102.35 |
105.67 |
3.32 |
0.17 |
404.16 |
0.55 |
1.41 |
|
119.75 |
120.70 |
0.95 |
0.10 |
223.50 |
1.26 |
0.58 |
FW0058 |
76.64 |
78.46 |
1.82 |
0.55 |
867.20 |
0.76 |
0.98 |
112.72 |
113.32 |
0.60 |
0.05 |
148.00 |
1.25 |
0.10 |
|
135.86 |
136.75 |
0.89 |
0.04 |
445.00 |
0.56 |
1.12 |
|
FW0059 |
224.92 |
233.47 |
7.85 |
0.19 |
160.96 |
0.23 |
0.40 |
257.37 |
258.62 |
1.25 |
0.02 |
85.00 |
0.05 |
0.16 |
|
FW0060 |
176.11 |
176.69 |
0.58 |
0.18 |
287.50 |
|
|
FW0061 |
132.52 |
133.52 |
1.00 |
0.36 |
112.00 |
0.06 |
0.05 |
148.00 |
149.50 |
1.50 |
0.04 |
348.50 |
1.01 |
0.17 |
|
178.16 |
179.24 |
1.08 |
0.08 |
165.50 |
1.26 |
4.43 |
|
204.43 |
207.20 |
2.77 |
0.06 |
386.20 |
1.66 |
3.50 |
|
211.45 |
213.65 |
2.20 |
0.07 |
106.30 |
0.28 |
2.35 |
|
FW0062 |
222.24 |
226.34 |
4.10 |
0.34 |
268.00 |
0.07 |
0.21 |
230.52 |
238.06 |
7.54 |
0.21 |
388.64 |
0.59 |
1.23 |
|
261.04 |
264.48 |
3.44 |
0.19 |
233.57 |
0.28 |
2.55 |
|
269.06 |
269.56 |
0.50 |
0.07 |
700.00 |
3.99 |
3.76 |
|
284.00 |
284.58 |
0.58 |
0.10 |
173.75 |
0.58 |
1.76 |
|
FW0063 |
188.22 |
191.22 |
3.00 |
0.11 |
311.33 |
0.12 |
0.16 |
199.22 |
200.22 |
1.00 |
0.08 |
308.00 |
0.18 |
0.26 |
|
FW0064 |
221.80 |
237.00 |
15.20 |
0.11 |
130.93 |
0.14 |
0.53 |
FW0065 |
262.50 |
264.50 |
2.00 |
0.16 |
113.80 |
|
|
Hole |
From |
To |
Intercept (m) |
Average Grade |
|||
FW0066 |
46.76 |
50.25 |
3.49 |
0.27 |
137.87 |
0.05 |
0.08 |
55.05 |
55.51 |
0.46 |
0.10 |
440.00 |
1.14 |
3.43 |
|
FW0067 |
209.07 |
210.04 |
0.97 |
0.05 |
208.00 |
0.07 |
0.07 |
FW0068 |
266.59 |
267.59 |
1.00 |
<0.01 |
47.00 |
|
|
FW0069 |
285.08 |
286.42 |
1.34 |
0.07 |
180.50 |
0.08 |
1.30 |
FW0070 |
259.45 |
263.38 |
3.93 |
0.13 |
364.50 |
0.44 |
1.28 |
264.80 |
265.44 |
0.64 |
0.06 |
41.00 |
|
|
|
269.02 |
270.06 |
1.04 |
1.04 |
70.00 |
|
|
|
284.94 |
285.74 |
0.80 |
0.06 |
616.50 |
0.61 |
0.11 |
|
FW0071 |
176.25 |
177.60 |
1.35 |
0.42 |
549.00 |
0.28 |
3.37 |
183.05 |
188.05 |
5.00 |
0.38 |
164.70 |
0.10 |
0.45 |
|
207.84 |
209.51 |
1.67 |
0.19 |
193.34 |
0.23 |
3.15 |
|
FW0072 |
130.86 |
137.52 |
6.66 |
0.39 |
208.33 |
0.12 |
0.36 |
172.47 |
175.67 |
3.20 |
0.12 |
136.30 |
0.04 |
0.18 |
|
FW0073 |
190.86 |
191.21 |
0.35 |
0.35 |
10,429.00 |
4.00 |
5.72 |
FW0074 |
No significant values |
||||||
FW0075 |
176.42 |
177.22 |
0.80 |
0.03 |
505.00 |
0.98 |
2.51 |
FW0076 |
167.17 |
169.17 |
2.00 |
0.14 |
118.50 |
0.04 |
0.22 |
195.59 |
198.84 |
3.25 |
0.08 |
1,143.8 |
0.42 |
0.55 |
|
FW0077 |
171.00 |
173.00 |
2.00 |
0.89 |
1,047.00 |
0.33 |
0.63 |
178.10 |
179.20 |
1.10 |
0.53 |
405.00 |
0.09 |
0.28 |
|
FW0078 |
172.90 |
187.15 |
14.25 |
0.16 |
434.32 |
0.23 |
1.43 |
194.82 |
196.98 |
2.16 |
0.11 |
153.00 |
0.10 |
0.80 |
|
FW0079 |
141.38 |
143.68 |
2.30 |
0.05 |
508.20 |
0.11 |
0.31 |
FW0080 |
123.08 |
124.28 |
1.20 |
0.21 |
188.00 |
0.06 |
0.11 |
FW0081 |
188.87 |
196.37 |
7.50 |
0.06 |
194.83 |
0.10 |
0.43 |
202.98 |
204.08 |
1.10 |
0.08 |
107.50 |
0.42 |
2.03 |
|
FW0082 |
217.39 |
218.52 |
1.13 |
0.07 |
118.50 |
0.12 |
0.41 |
FW0083 |
196.46 |
204.11 |
7.65 |
0.42 |
314.18 |
0.12 |
0.51 |
FW0084 |
166.92 |
168.92 |
2.00 |
0.07 |
101.00 |
0.03 |
0.09 |
191.12 |
193.00 |
1.88 |
0.15 |
95.61 |
0.20 |
0.31 |
|
FW0085 |
191.44 |
192.55 |
1.11 |
0.16 |
93.50 |
0.17 |
1.43 |
205.60 |
211.70 |
6.10 |
0.28 |
293.90 |
0.21 |
0.39 |
|
226.75 |
227.75 |
1.00 |
0.14 |
113.00 |
0.13 |
0.37 |
|
245.88 |
246.88 |
1.00 |
0.25 |
108.00 |
0.12 |
0.43 |
|
FW0086 |
240.00 |
240.20 |
0.20 |
0.04 |
1,17.5.00 |
|
|
FW0087 |
230.61 |
230.89 |
0.28 |
0.23 |
1,171.50 |
0.42 |
1.75 |
FW0088 |
302.69 |
303.52 |
0.89 |
0.11 |
32.00 |
|
|
FW0090 |
158.93 |
165.93 |
7.00 |
0.28 |
91.64 |
0.03 |
0.11 |
223.15 |
230.96 |
7.81 |
0.11 |
557.49 |
0.27 |
1.28 |
|
250.20 |
251.50 |
1.30 |
0.10 |
177.00 |
0.06 |
0.17 |
|
FW0091 |
241.90 |
242.75 |
0.85 |
0.11 |
26.10 |
|
|
FW0092 |
220.60 |
226.10 |
5.50 |
0.33 |
108.97 |
0.06 |
0.08 |
255.50 |
256.40 |
0.90 |
0.9 |
377.00 |
0.25 |
0.49 |
|
FW0093 |
230.40 |
230.85 |
0.45 |
0.06 |
455.50 |
0.22 |
0.15 |
245.80 |
248.55 |
2.75 |
0.06 |
126.63 |
0.42 |
0.66 |
|
272.40 |
274.00 |
1.60 |
0.06 |
109.50 |
0.58 |
2.28 |
|
FW0094 |
239.93 |
240.93 |
1.00 |
0.25 |
334.50 |
0.15 |
0.65 |
249.33 |
253.68 |
4.35 |
0.05 |
107.85 |
0.22 |
0.32 |
|
FW0095 |
197.97 |
201.60 |
3.82 |
0.38 |
204.51 |
0.02 |
0.02 |
240.40 |
246.40 |
6.00 |
0.12 |
99.67 |
0.09 |
0.16 |
|
260.75 |
261.55 |
0.80 |
0.07 |
196.00 |
0.06 |
0.22 |
|
FW0096 |
241.70 |
247.10 |
5.40 |
0.07 |
768.67 |
0.49 |
0.82 |
FW0097 |
224.60 |
248.40 |
3.80 |
1.68 |
54.53 |
0.04 |
0.12 |
270.15 |
270.60 |
0.45 |
0.34 |
663.50 |
0.37 |
0.42 |
|
287.55 |
288.65 |
1.10 |
0.08 |
103.00 |
0.23 |
3.41 |
|
290.80 |
291.65 |
0.85 |
0.11 |
231.00 |
0.42 |
4.04 |
|
314.25 |
317.90 |
3.65 |
0.10 |
84.39 |
0.19 |
3.48 |
|
322.80 |
323.90 |
1.10 |
0.20 |
117.50 |
0.26 |
5.18 |
|
FW0098 |
260.02 |
261.47 |
1.45 |
0.16 |
54.34 |
0.07 |
0.18 |
FW0099 |
243.75 |
250.55 |
6.80 |
0.12 |
149.09 |
0.26 |
1.77 |
260.03 |
263.40 |
3.10 |
0.18 |
200.63 |
0.30 |
3.49 |
|
FW0101 |
240.48 |
241.48 |
1.00 |
0.01 |
151.00 |
0.01 |
0.01 |
244.41 |
246.26 |
1.85 |
0.10 |
152.55 |
0.16 |
1.36 |
|
FW0102 |
122.43 |
125.76 |
3.33 |
0.37 |
1,602.89 |
0.42 |
1.16 |
188.63 |
189.95 |
1.32 |
0.09 |
92.50 |
0.51 |
1.01 |
|
FW0103 |
218.65 |
219.65 |
1.00 |
<0.01 |
26.30 |
|
|
FW0105 |
265.35 |
268.00 |
2.65 |
0.17 |
1,165.28 |
1.55 |
2.46 |
FW0106 |
242.45 |
244.45 |
2.00 |
0.09 |
57.00 |
0.30 |
0.42 |
264.27 |
266.32 |
2.05 |
0.07 |
808.24 |
0.39 |
2.12 |
|
FW0108 |
235.97 |
237.13 |
1.16 |
0.12 |
50.00 |
0.05 |
0.05 |
FW0109 |
284.42 |
287.20 |
2.78 |
1.27 |
65.10 |
0.06 |
0.25 |
296.36 |
298.90 |
2.54 |
0.03 |
282.27 |
0.17 |
1.69 |
|
Hole No. |
From (m) |
To (m) |
Intercept (m) |
Average Grade |
|||
|
|
|
|
Au(g/t) |
Ag(g/t) |
Pb(%) |
Zn(%) |
FW0107 |
|
|
|
NSR |
|
|
|
FW0110 |
281.50 |
287.50 |
6.00 |
0.41 |
118.52 |
0.06 |
0.44 |
297.30 |
301.60 |
4.30 |
0.15 |
107.20 |
0.15 |
0.40 |
|
315.00 |
319.70 |
4.70 |
0.08 |
655.69 |
0.71 |
0.60 |
|
324.70 |
332.34 |
7.64 |
0.08 |
216.16 |
0.43 |
1.18 |
|
353.50 |
355.30 |
1.80 |
0.07 |
168.11 |
0.49 |
1.11 |
|
FW0111 |
262.20 |
264.20 |
2.00 |
0.15 |
574.00 |
0.44 |
0.49 |
295.10 |
295.85 |
0.75 |
0.05 |
267.50 |
0.30 |
1.98 |
|
321.80 |
322.60 |
0.80 |
0.17 |
253.50 |
0.12 |
0.06 |
|
FW0112 |
258.20 |
259.50 |
1.30 |
0.05 |
165.00 |
0.06 |
0.13 |
FW0113 |
|
|
|
NSR |
|
|
|
FW0114 |
181.24 |
184.48 |
3.24 |
0.07 |
372.58 |
0.54 |
1.72 |
FW0115 |
98.70 |
106.60 |
7.90 |
0.09 |
292.20 |
0.46 |
0.36 |
124.58 |
125.65 |
1.07 |
0.45 |
1,456.50 |
4.50 |
10.73 |
|
FW0116 |
|
|
|
NSR |
|
|
|
FW0117 |
92.81 |
98.81 |
6.00 |
0.24 |
233.92 |
0.15 |
0.52 |
104.94 |
105.94 |
1.00 |
0.19 |
165.00 |
0.12 |
0.31 |
|
113.98 |
116.21 |
2.23 |
0.06 |
209.41 |
0.48 |
0.93 |
|
126.94 |
131.14 |
4.20 |
0.09 |
353.90 |
1.28 |
2.63 |
|
153.59 |
156.89 |
3.30 |
0.04 |
412.67 |
1.08 |
2.05 |
|
FW0118 |
65.67 |
70.30 |
4.63 |
0.19 |
177.27 |
0.10 |
0.15 |
FW0120 |
116.70 |
123.83 |
7.13 |
0.19 |
190.67 |
0.64 |
0.45 |
128.70 |
131.98 |
3.28 |
0.23 |
265.46 |
1.20 |
2.19 |
|
145.01 |
146.06 |
1.05 |
0.11 |
356.00 |
0.59 |
2.10 |
|
FW0121 |
107.30 |
110.30 |
3.00 |
0.13 |
173.00 |
0.10 |
0.38 |
FW0122 |
100.33 |
106.25 |
5.92 |
0.17 |
160.64 |
0.78 |
1.40 |
FW0124 |
127.75 |
129.00 |
1.25 |
0.11 |
1,166.00 |
2.35 |
1.63 |
FW0125 |
165.95 |
170.18 |
4.23 |
0.10 |
93.03 |
0.33 |
1.77 |
FW0126 |
107.82 |
109.85 |
2.03 |
0.15 |
152.24 |
1.62 |
4.35 |
| Classification | tonnes | Ag (g/t) |
Ag (oz) |
Au (g/t) |
Pb (%) |
Zn (%) |
|---|---|---|---|---|---|---|
| Probable Reserve (diluted - In Situ) | 9,118,000 | 189 | 55,300,000 | 0.15 | 0.20 | 0.57 |
| Total Probable Reserves* | 9,118,000 | 189 | 55,300,000 | 0.15 | 0.20 | 0.57 |
| Indicated Resources** (Contained) | ||||||
| Fuwan Permits - Indicated*** | 4,830,000 | 188 | 28,968,000 | 0.17 | 0.20 | 0.56 |
| Changkeng Permits - Indicated**** | 2,027,000 | 142 | 9,235,000 | 0.40 | 0.20 | 0.61 |
| Total Indicated Resources | 6,857,000 | 173 | 38,203,000 | 0.24 | 0.20 | 0.57 |
| Inferred Resources** (Contained) | ||||||
| Fuwan Permits - Inferred | 10,241,000 | 171 | 56,147,000 | 0.26 | 0.26 | 0.72 |
| Changkeng Permits - Inferred**** | 1,049,000 | 212 | 7,136,000 | 0.29 | 0.37 | 0.86 |
| Total Inferred Resources | 11,290,000 | 174 | 63,283,000 | 0.26 | 0.27 | 0.73 |
| * | NI 43-101 compliant, Wardrop (October 2009) Reserve based on: Silver 13.00 US$/oz; Gold 688 US$/oz; Lead 0.88US$/lb; Zinc 1.28US$/lb; Operating cost of $37.13/t with Silver cut off grade of 119 g/t |
| ** | NI 43-101 compliant, P&E Engineering ( May 2008) 40 g/t cut off |
| *** | Probable reserves were subtracted from the Indicated resources at the Fuwan Permit |
| **** | Resources reported on the Changkeng permit represents 51% of the actual resource s and reflects Minco's actual ownership. |
![]() click to enlarge |
![]() click to enlarge |
| Hole | From (m) | To (m) | Intercept (m) | Average Grade | |||
| Au (g/t) | Ag (g/t) | Pb (%) | Zn (%) | ||||
| FW0002 | 128.55 | 130.55 | 2 | 0.07 | 64.5 | 0.06 | 0.25 |
| 133.55 | 135.6 | 2.05 | 0.1 | 71.4 | 0.1 | 0.16 | |
| 147.34 | 152.73 | 5.39 | 0.04 | 129.8 | 0.1 | 0.36 | |
| 165.35 | 166.15 | 0.8 | 0.22 | 1,280.00 | 0.08 | 1.5 | |
| 191.25 | 191.75 | 0.5 | 0.12 | 380 | 0.07 | 9.83 | |
| 195.04 | 208 | 12.96 | 0.26 | 234.2 | 0.05 | 1.64 | |
| 227.04 | 228.45 | 1.41 | 0.07 | 98 | 0.02 | 0.02 | |
| FW0003 | 242.7 | 251.8 | 9.1 | 0.27 | 248.1 | 0.24 | 0.46 |
| 257 | 264.1 | 7.1 | 0.07 | 74.4 | 0.09 | 0.39 | |
| 292.3 | 293.3 | 1 | 0.03 | 894 | 1.44 | 0.69 | |
| FW0004 | 285.38 | 287.86 | 2.48 | 0.06 | 190.5 | 0.14 | 0.16 |
| 300.23 | 302.65 | 2.42 | 0.05 | 106.8 | 0.07 | 0.12 | |
| FW0005 | 236.57 | 252.42 | 15.85 | 0.25 | 516.9 | 0.1 | 0.27 |
| FW0006 | 129.95 | 137.25 | 7.3 | 0.16 | 261.2 | 0.11 | 0.46 |
| FW0007 | 95 | 98 | 3 | 0.17 | 168 | 0.04 | 0.12 |
| 115.76 | 118.16 | 2.4 | 0.22 | 1,183.40 | 0.21 | 0.5 | |
| FW0008 | 178 | 179.4 | 1.4 | 0.22 | 116.3 | 0.34 | 3.21 |
| 181.87 | 182.27 | 0.4 | 0.02 | 468.5 | 0.11 | 0.07 | |
| FW0009 | 167.16 | 167.88 | 0.72 | 0.16 | 103 | 0.06 | 0.13 |
| 178.15 | 182.05 | 3.9 | 0.05 | 221.4 | 0.04 | 0.31 | |
| 232.55 | 236.28 | 3.73 | 0.08 | 292.5 | 0.31 | 0.94 | |
| FW0010 | 226.5 | 227.6 | 1.1 | 0.09 | 57 | 0.03 | 0.01 |
| 250.9 | 254.9 | 4 | 0.04 | 183.9 | 1.26 | 0.67 | |
| 288.65 | 289.35 | 0.7 | 0.09 | 62.1 | 0.17 | 0.7 | |
| FW0011 | 154.97 | 156.97 | 2 | 0.12 | 267.3 | 0.08 | 0.18 |
| 178.63 | 179.3 | 0.67 | 0.04 | 70 | |||
| FW0012 | 128.16 | 134.03 | 4.48 | 0.15 | 253.9 | 0.31 | 0.11 |
| 140.37 | 146.65 | 6.28 | 0.12 | 155.6 | 0.1 | 0.49 | |
| 201 | 203.2 | 2.2 | 0.2 | 154 | 0.2 | 1.08 | |
| FW0013 | 237 | 243 | 6 | 0.41 | 575.2 | 0.57 | 2.36 |
| 256.1 | 265.4 | 9.3 | 0.1 | 270.6 | 0.36 | 3.35 | |
| FW0014 | 236.92 | 240.62 | 3.7 | 0.12 | 143.5 | 0.09 | 0.48 |
| 266.15 | 271.02 | 4.87 | 0.04 | 76.1 | 0.18 | 0.84 | |
| 287 | 288.2 | 1.2 | 0.07 | 228 | 1.27 | 0.52 | |
| FW0015 | 42.29 | 43.09 | 0.8 | 0.1 | 118 | 0.6 | 0.53 |
| 50.4 | 52.44 | 2.04 | 0.1 | 81.6 | 0.12 | 0.35 | |
| 55.59 | 56.69 | 1.1 | 0.09 | 152 | 0.04 | 0.04 | |
| FW0016 | 250.37 | 250.9 | 0.53 | 0.11 | 325 | 0.36 | 1.17 |
| 268.56 | 270.14 | 1.58 | 0.27 | 136.2 | 0.24 | 0.23 | |
| FW0017 | 97.32 | 98.32 | 1 | 0.16 | 271 | 0.12 | 0.28 |
| 113.73 | 114.73 | 1 | 0.11 | 391 | 0.27 | 2.06 | |
| 158.7 | 161.68 | 2.98 | 0.07 | 166.2 | 0.49 | 1.36 | |
| FW0018 | 154.84 | 158.14 | 3.3 | 0.14 | 251.9 | 0.17 | 0.4 |
| 161.1 | 162.1 | 1 | 0.13 | 128 | 0.09 | 0.55 | |
| 183.1 | 183.9 | 0.8 | 0.26 | 322.8 | 0.48 | 3.18 | |
| 195.45 | 197.45 | 2 | 0.01 | 90.9 | 0.04 | 0.11 | |
| 208.35 | 209.15 | 0.8 | 0.11 | 1,930.50 | 1.08 | 2.21 | |
| 256.43 | 256.73 | 0.3 | 0.08 | 192.5 | 0.76 | 2.23 | |
| FW0019 | 223.92 | 232.77 | 8.85 | 0.09 | 338.47 | 0.52 | 0.78 |
| 234.27 | 236.97 | 2.7 | 0.27 | 64.36 | 0.15 | 0.61 | |
| FW0020 | NSR | ||||||
| FW0021 | 71.91 | 80.01 | 8.1 | 0.24 | 152.6 | 0.16 | 0.16 |
| 91.1 | 92.1 | 1 | 0.1 | 620.5 | 0.47 | 3.2 | |
| 95.5 | 99.93 | 4.43 | 0.15 | 176.2 | 0.36 | 0.7 | |
| 110.8 | 111.16 | 0.36 | 0.14 | 2,100.00 | 9.31 | 5.8 | |
| FW0022 | 235.2 | 235.7 | 0.5 | 0.08 | 68 | ||
| FW0023 | 281.2 | 282 | 0.8 | 0.04 | 66 | 0.043 | 0.14 |
| 319 | 319.7 | 0.7 | 0.04 | 235 | 0.14 | 0.21 | |
| FW0024 | 86.5 | 87.6 | 1.1 | 0.18 | 234 | 0.1 | 0.08 |
| 89.9 | 93.05 | 3.15 | 0.16 | 75.3 | 0.11 | 0.56 | |
| 103.07 | 104.79 | 1.72 | 0.13 | 126.4 | 0.08 | 0.28 | |
| FW0025 | 115.5 | 118.9 | 3.4 | 0.28 | 345.18 | 0.1 | 0.15 |
| 182.85 | 198.2 | 15.35 | 0.17 | 329.81 | 0.52 | 0.99 | |
| FW0026 | 285.06 | 295.14 | 10.08 | 0.47 | 295.8 | 0.2 | 0.67 |
| 301.14 | 306.39 | 5.25 | 0.06 | 236.4 | 0.42 | 0.8 | |
| FW0027 | 255.3 | 255.9 | 0.6 | 0.1 | 92 | 0.12 | 0.17 |
| FW0028 | 277.11 | 277.47 | 0.36 | 0.06 | 292 | 0.13 | 0.68 |
| 289.01 | 289.49 | 0.48 | 0.04 | 152 | 0.11 | 0.16 | |
| FW0029 | 268.87 | 270.92 | 2.05 | 0.11 | 97.1 | 0.08 | 0.21 |
| 289.06 | 289.46 | 0.4 | 0.18 | 1,413.00 | 0.95 | 2.44 | |
| FW0030 | 181.53 | 182.53 | 1 | 0.51 | 281.5 | 0.44 | 1.82 |
| 210 | 216.36 | 6.36 | 0.04 | 228.3 | 0.51 | 0.34 | |
| FW0031 | 108.2 | 114 | 5.8 | 0.38 | 55.3 | 0.05 | 0.24 |
| 149.97 | 150.27 | 0.3 | 0.07 | 1,095.00 | 1.59 | 0.76 | |
| FW0032 | 95.87 | 96.68 | 0.81 | 0.31 | 855 | 0.49 | 1.79 |
| 132.2 | 133.65 | 1.45 | 0.28 | 98.25 | 0.36 | 0.31 | |
| FW0033 | 135.31 | 135.89 | 0.58 | 0.03 | 228 | ||
| 138.99 | 139.79 | 0.8 | 0.18 | 112.5 | 0.04 | 0.42 | |
| 143.2 | 143.66 | 0.46 | 0.07 | 498 | 0.27 | 0.27 | |
| 165.39 | 166.37 | 0.98 | 0.03 | 88 | 0.03 | 0.04 | |
| FW0034 | 87.8 | 89.8 | 2 | 0.44 | 161.8 | 0.08 | 0.2 |
| 92.8 | 94.8 | 2 | 0.29 | 131.5 | 0.1 | 0.09 | |
| 97.7 | 98.7 | 1 | 0.2 | 65.27 | 0.09 | 0.03 | |
| FW0035 | 65 | 66.6 | 1.6 | 0.29 | 114.9 | 0.26 | 2.76 |
| 73.8 | 78.8 | 5 | 0.22 | 439.55 | 0.4 | 0.99 | |
| 111.1 | 113.25 | 2.15 | 0.16 | 269.5 | 1.3 | 8.26 | |
| 117.6 | 118.5 | 0.9 | 0.13 | 181 | 1.08 | 4.84 | |
| FW0036 | 175.8 | 177.8 | 2 | 0.32 | 285.05 | 0.24 | 0.99 |
| FW0037 | 117.6 | 119.6 | 2 | 0.69 | 67 | ||
| 121.6 | 134.24 | 12.65 | 0.22 | 121.11 | 0.15 | 1.26 | |
| FW0038 | 303.01 | 304.18 | 1.17 | 0.1 | 81.5 | ||
| FW0039 | 147.45 | 154.88 | 7.43 | 0.3 | 139.92 | 0.1 | 0.78 |
| 172.65 | 173.73 | 1.08 | 0.13 | 95 | 0.18 | 0.22 | |
| 195.52 | 196.7 | 1.18 | 0.05 | 89 | 0.06 | 0.25 | |
| FW0040 | 185 | 187.9 | 2.9 | 0.13 | 581.52 | 0.96 | 0.54 |
| FW0041 | 170.25 | 182.4 | 12.15 | 0.57 | 458.12 | 0.36 | 0.68 |
| FW0042 | 130.8 | 134.55 | 3.75 | 0.2 | 123.76 | 0.02 | 0.03 |
| 163.83 | 164.53 | 0.7 | 0.06 | 165 | 0.09 | 0.3 | |
| FW0043 | 198.7 | 199.2 | 0.5 | 0.01 | 133.5 | ||
| 242.87 | 243.15 | 0.28 | 0.15 | 1,438.00 | 0.51 | 1.74 | |
| FW0044 | 205 | 207.3 | 2.3 | 0.35 | 407.22 | 0.21 | 0.33 |
| FW0045 | 140.5 | 147.7 | 5.5 | 0.1 | 56.92 | 0.03 | 0.03 |
| FW0046 | 259.34 | 261.08 | 1.74 | 0.29 | 343.51 | 0.37 | 3.24 |
| 275.43 | 276.66 | 1.23 | 0.14 | 109 | 0.56 | 1.88 | |
| FW0047 | NSR | ||||||
| FW0048 | 227.5 | 245.5 | 11.1 | 0.21 | 99.67 | 0.16 | 0.45 |
| FW0049 | 230.03 | 231.03 | 1 | 0.15 | 115 | 0.02 | 0.06 |
| 245.48 | 246.48 | 1 | 0.18 | 240 | 0.13 | 0.09 | |
| FW0050 | 248.37 | 251.38 | 3.01 | 0.24 | 599.09 | 0.52 | 0.75 |
| 281.45 | 282.57 | 1.12 | 0.03 | 255 | 0.11 | 0.02 | |
| 308 | 309.06 | 1.06 | 0.02 | 160 | 0.24 | 0.36 | |
| FW0051 | 321.6 | 321.85 | 0.25 | 0.04 | 713 | 0.21 | 0.39 |
| FW0052 | 221.4 | 227.3 | 3.4 | 0.08 | 148.29 | 0.1 | 0.03 |
| 245.6 | 246.1 | 0.6 | 0.21 | 203 | 0.06 | 0.09 | |
| 278.45 | 279.35 | 0.9 | 0.3 | 444.5 | 0.11 | 0.37 | |
| FW0053 | 284.29 | 288.25 | 3.96 | 0.22 | 1,223.75 | 0.98 | 2.02 |
| 300.55 | 302.02 | 1.47 | 0.1 | 501.52 | 0.19 | 1.14 | |
| FW0054 | 301.56 | 302.46 | 0.9 | 0.13 | 576 | 3.22 | 2.66 |
| FW0055 | 194.89 | 197.63 | 2.74 | 0.17 | 126.17 | 0.06 | 0.25 |
| FW 0056 | NSR | ||||||
| FW0057 | 80.4 | 83.65 | 3.25 | 0.08 | 190.98 | 0.15 | 0.29 |
| 97.53 | 98.66 | 1.13 | 0.39 | 463 | 0.99 | 6.06 | |
| 102.35 | 105.67 | 3.32 | 0.17 | 404.16 | 0.55 | 1.41 | |
| 119.75 | 120.7 | 0.95 | 0.1 | 223.5 | 1.26 | 0.58 | |
| FW0058 | 76.64 | 78.46 | 1.82 | 0.55 | 867.2 | 0.76 | 0.98 |
| 112.72 | 113.32 | 0.6 | 0.05 | 148 | 1.25 | 0.1 | |
| 135.86 | 136.75 | 0.89 | 0.04 | 445 | 0.56 | 1.12 | |
| FW0059 | 224.92 | 233.47 | 7.85 | 0.19 | 160.96 | 0.23 | 0.4 |
| 257.37 | 258.62 | 1.25 | 0.02 | 85 | 0.05 | 0.16 | |
| FW0060 | 176.11 | 176.69 | 0.58 | 0.18 | 287.5 | ||
| FW0061 | 132.52 | 133.52 | 1 | 0.36 | 112 | 0.06 | 0.05 |
| 148 | 149.5 | 1.5 | 0.04 | 348.5 | 1.01 | 0.17 | |
| 178.16 | 179.24 | 1.08 | 0.08 | 165.5 | 1.26 | 4.43 | |
| 204.43 | 207.2 | 2.77 | 0.06 | 386.2 | 1.66 | 3.5 | |
| 211.45 | 213.65 | 2.2 | 0.07 | 106.3 | 0.28 | 2.35 | |
| FW0062 | 222.24 | 226.34 | 4.1 | 0.34 | 268 | 0.07 | 0.21 |
| 230.52 | 238.06 | 7.54 | 0.21 | 388.64 | 0.59 | 1.23 | |
| 261.04 | 264.48 | 3.44 | 0.19 | 233.57 | 0.28 | 2.55 | |
| 269.06 | 269.56 | 0.5 | 0.07 | 700 | 3.99 | 3.76 | |
| 284 | 284.58 | 0.58 | 0.1 | 173.75 | 0.58 | 1.76 | |
| FW0063 | 188.22 | 191.22 | 3 | 0.11 | 311.33 | 0.12 | 0.16 |
| 199.22 | 200.22 | 1 | 0.08 | 308 | 0.18 | 0.26 | |
| FW0064 | 221.8 | 237 | 15.2 | 0.11 | 130.93 | 0.14 | 0.53 |
| FW0065 | 262.5 | 264.5 | 2 | 0.16 | 113.8 | ||
| FW0066 | 46.76 | 50.25 | 3.49 | 0.27 | 137.87 | 0.05 | 0.08 |
| 55.05 | 55.51 | 0.46 | 0.1 | 440 | 1.14 | 3.43 | |
| FW0067 | 209.07 | 210.04 | 0.97 | 0.05 | 208 | 0.07 | 0.07 |
| FW0068 | 266.59 | 267.59 | 1 | <0.01 | 47 | ||
| FW0069 | 285.08 | 286.42 | 1.34 | 0.07 | 180.5 | 0.08 | 1.3 |
| FW0070 | 259.45 | 263.38 | 3.93 | 0.13 | 364.5 | 0.44 | 1.28 |
| 264.8 | 265.44 | 0.64 | 0.06 | 41 | |||
| 269.02 | 270.06 | 1.04 | 1.04 | 70 | |||
| 284.94 | 285.74 | 0.8 | 0.06 | 616.5 | 0.61 | 0.11 | |
| FW0071 | 176.25 | 177.6 | 1.35 | 0.42 | 549 | 0.28 | 3.37 |
| 183.05 | 188.05 | 5 | 0.38 | 164.7 | 0.1 | 0.45 | |
| 207.84 | 209.51 | 1.67 | 0.19 | 193.34 | 0.23 | 3.15 | |
| FW0072 | 130.86 | 137.52 | 6.66 | 0.39 | 208.33 | 0.12 | 0.36 |
| 172.47 | 175.67 | 3.2 | 0.12 | 136.3 | 0.04 | 0.18 | |
| FW0073 | 190.86 | 191.21 | 0.35 | 0.35 | 10,429.00 | 4 | 5.72 |
| FW0074 | NSR | ||||||
| FW0075 | 176.42 | 177.22 | 0.8 | 0.03 | 505 | 0.98 | 2.51 |
| FW0076 | 167.17 | 169.17 | 2 | 0.14 | 118.5 | 0.04 | 0.22 |
| 195.59 | 198.84 | 3.25 | 0.08 | 1,143.80 | 0.42 | 0.55 | |
| FW0077 | 171 | 173 | 2 | 0.89 | 1,047.00 | 0.33 | 0.63 |
| 178.1 | 179.2 | 1.1 | 0.53 | 405 | 0.09 | 0.28 | |
| FW0078 | 172.9 | 187.15 | 14.25 | 0.16 | 434.32 | 0.23 | 1.43 |
| 194.82 | 196.98 | 2.16 | 0.11 | 153 | 0.1 | 0.8 | |
| FW0079 | 141.38 | 143.68 | 2.3 | 0.05 | 508.2 | 0.11 | 0.31 |
| FW0080 | 123.08 | 124.28 | 1.2 | 0.21 | 188 | 0.06 | 0.11 |
| FW0081 | 188.87 | 196.37 | 7.5 | 0.06 | 194.83 | 0.1 | 0.43 |
| 202.98 | 204.08 | 1.1 | 0.08 | 107.5 | 0.42 | 2.03 | |
| FW0082 | 217.39 | 218.52 | 1.13 | 0.07 | 118.5 | 0.12 | 0.41 |
| FW0083 | 196.46 | 204.11 | 7.65 | 0.42 | 314.18 | 0.12 | 0.51 |
| FW0084 | 166.92 | 168.92 | 2 | 0.07 | 101 | 0.03 | 0.09 |
| 191.12 | 193 | 1.88 | 0.15 | 95.61 | 0.2 | 0.31 | |
| FW0085 | 191.44 | 192.55 | 1.11 | 0.16 | 93.5 | 0.17 | 1.43 |
| 205.6 | 211.7 | 6.1 | 0.28 | 293.9 | 0.21 | 0.39 | |
| 226.75 | 227.75 | 1 | 0.14 | 113 | 0.13 | 0.37 | |
| 245.88 | 246.88 | 1 | 0.25 | 108 | 0.12 | 0.43 | |
| FW0086 | 240 | 240.2 | 0.2 | 0.04 | 1,17.5.00 | ||
| FW0087 | 230.61 | 230.89 | 0.28 | 0.23 | 1,171.50 | 0.42 | 1.75 |
| FW0088 | 302.69 | 303.52 | 0.89 | 0.11 | 32 | ||
| FW0089 | Incomplete | ||||||
| FW0090 | 158.93 | 165.93 | 7 | 0.28 | 91.64 | 0.03 | 0.11 |
| 223.15 | 230.96 | 7.81 | 0.11 | 557.49 | 0.27 | 1.28 | |
| 250.2 | 251.5 | 1.3 | 0.1 | 177 | 0.06 | 0.17 | |
| FW0091 | 241.9 | 242.75 | 0.85 | 0.11 | 26.1 | ||
| FW0092 | 220.6 | 226.1 | 5.5 | 0.33 | 108.97 | 0.06 | 0.08 |
| 255.5 | 256.4 | 0.9 | 0.9 | 377 | 0.25 | 0.49 | |
| FW0093 | 230.4 | 230.85 | 0.45 | 0.06 | 455.5 | 0.22 | 0.15 |
| 245.8 | 248.55 | 2.75 | 0.06 | 126.63 | 0.42 | 0.66 | |
| 272.4 | 274 | 1.6 | 0.06 | 109.5 | 0.58 | 2.28 | |
| FW0094 | 239.93 | 240.93 | 1 | 0.25 | 334.5 | 0.15 | 0.65 |
| 249.33 | 253.68 | 4.35 | 0.05 | 107.85 | 0.22 | 0.32 | |
| FW0095 | 197.97 | 201.6 | 3.82 | 0.38 | 204.51 | 0.02 | 0.02 |
| 240.4 | 246.4 | 6 | 0.12 | 99.67 | 0.09 | 0.16 | |
| 260.75 | 261.55 | 0.8 | 0.07 | 196 | 0.06 | 0.22 | |
| FW0096 | 241.7 | 247.1 | 5.4 | 0.07 | 768.67 | 0.49 | 0.82 |
| FW0097 | 224.6 | 248.4 | 3.8 | 1.68 | 54.53 | 0.04 | 0.12 |
| 270.15 | 270.6 | 0.45 | 0.34 | 663.5 | 0.37 | 0.42 | |
| 287.55 | 288.65 | 1.1 | 0.08 | 103 | 0.23 | 3.41 | |
| 290.8 | 291.65 | 0.85 | 0.11 | 231 | 0.42 | 4.04 | |
| 314.25 | 317.9 | 3.65 | 0.1 | 84.39 | 0.19 | 3.48 | |
| 322.8 | 323.9 | 1.1 | 0.2 | 117.5 | 0.26 | 5.18 | |
| FW0098 | 260.02 | 261.47 | 1.45 | 0.16 | 54.34 | 0.07 | 0.18 |
| FW0099 | 243.75 | 250.55 | 6.8 | 0.12 | 149.09 | 0.26 | 1.77 |
| 260.03 | 263.4 | 3.1 | 0.18 | 200.63 | 0.3 | 3.49 | |
| FW0100 | Incomplete | ||||||
| FW0100-1 * | 176.22 | 177.22 | 1 | 0.63 | 55 | 0.02 | 0.01 |
| 188.7 | 203.3 | 14.6 | 0.07 | 26.25 | 0.03 | 0.03 | |
| 270.4 | 271.4 | 1 | 0.03 | 63 | 0.04 | 0.07 | |
| 280.4 | 284.1 | 3.7 | 0.18 | 91.86 | 0.05 | 0.35 | |
| FW0101 | 240.48 | 241.48 | 1 | 0.01 | 151 | 0.01 | 0.01 |
| 244.41 | 246.26 | 1.85 | 0.1 | 152.55 | 0.16 | 1.36 | |
| FW0102 | 122.43 | 125.76 | 3.33 | 0.37 | 1,602.89 | 0.42 | 1.16 |
| 188.63 | 189.95 | 1.32 | 0.09 | 92.5 | 0.51 | 1.01 | |
| FW0103 | 218.65 | 219.65 | 1 | <0.01 | 26.3 | ||
| FW0104 | 217.36 | 220.30 | 2.94 | 0.14 | 275.61 | 0.18 | 0.47 |
| 238.00 | 239.00 | 1.00 | 0.08 | 266.00 | 0.16 | 0.24 | |
| 246.00 | 249.95 | 3.95 | 0.14 | 377.90 | 0.87 | 1.87 | |
| FW0105 | 265.35 | 268 | 2.65 | 0.17 | 1,165.28 | 1.55 | 2.46 |
| FW0106 | 242.45 | 244.45 | 2 | 0.09 | 57 | 0.3 | 0.42 |
| 264.27 | 266.32 | 2.05 | 0.07 | 808.24 | 0.39 | 2.12 | |
| FW0107 | NSR | ||||||
| FW0108 | 235.97 | 237.13 | 1.16 | 0.12 | 50 | 0.05 | 0.05 |
| FW0109 | 284.42 | 287.2 | 2.78 | 1.27 | 65.1 | 0.06 | 0.25 |
| 296.36 | 298.9 | 2.54 | 0.03 | 282.27 | 0.17 | 1.69 | |
| FW0110 | 281.5 | 287.5 | 6 | 0.41 | 118.52 | 0.06 | 0.44 |
| 297.3 | 301.6 | 4.3 | 0.15 | 107.2 | 0.15 | 0.4 | |
| 315 | 319.7 | 4.7 | 0.08 | 655.69 | 0.71 | 0.6 | |
| 324.7 | 332.34 | 7.64 | 0.08 | 216.16 | 0.43 | 1.18 | |
| 353.5 | 355.3 | 1.8 | 0.07 | 168.11 | 0.49 | 1.11 | |
| FW0111 | 262.2 | 264.2 | 2 | 0.15 | 574 | 0.44 | 0.49 |
| 295.1 | 295.85 | 0.75 | 0.05 | 267.5 | 0.3 | 1.98 | |
| 321.8 | 322.6 | 0.8 | 0.17 | 253.5 | 0.12 | 0.06 | |
| FW0112 | 258.2 | 259.5 | 1.3 | 0.05 | 165 | 0.06 | 0.13 |
| FW0113 | NSR | ||||||
| FW0114 | 181.24 | 184.48 | 3.24 | 0.07 | 372.58 | 0.54 | 1.72 |
| FW0115 | 98.7 | 106.6 | 7.9 | 0.09 | 292.2 | 0.46 | 0.36 |
| 124.58 | 125.65 | 1.07 | 0.45 | 1,456.50 | 4.5 | 10.73 | |
| FW0116 | NSR | ||||||
| FW0117 | 92.81 | 98.81 | 6 | 0.24 | 233.92 | 0.15 | 0.52 |
| 104.94 | 105.94 | 1 | 0.19 | 165 | 0.12 | 0.31 | |
| 113.98 | 116.21 | 2.23 | 0.06 | 209.41 | 0.48 | 0.93 | |
| 126.94 | 131.14 | 4.2 | 0.09 | 353.9 | 1.28 | 2.63 | |
| 153.59 | 156.89 | 3.3 | 0.04 | 412.67 | 1.08 | 2.05 | |
| FW0118 | 65.67 | 70.3 | 4.63 | 0.19 | 177.27 | 0.1 | 0.15 |
| FW0119 | 101.28 | 103.23 | 1.95 | 0.2 | 472.95 | 0.84 | 3.3 |
| 107.69 | 109.33 | 1.64 | 0.04 | 80 | 0.03 | 0.05 | |
| 116.72 | 120.4 | 3.68 | 0.21 | 354.13 | 0.71 | 1.41 | |
| FW0120 | 116.7 | 123.83 | 7.13 | 0.19 | 190.67 | 0.64 | 0.45 |
| 128.7 | 131.98 | 3.28 | 0.23 | 265.46 | 1.2 | 2.19 | |
| 145.01 | 146.06 | 1.05 | 0.11 | 356 | 0.59 | 2.1 | |
| FW0121 | 107.3 | 110.3 | 3 | 0.13 | 173 | 0.1 | 0.38 |
| FW0122 | 100.33 | 106.25 | 5.92 | 0.17 | 160.64 | 0.78 | 1.4 |
| FW0123 | Incomplete | ||||||
| FW0124 | 127.75 | 129 | 1.25 | 0.11 | 1,166.00 | 2.35 | 1.63 |
| FW0125 | 165.95 | 170.18 | 4.23 | 0.1 | 93.03 | 0.33 | 1.77 |
| FW0126 | 107.82 | 109.85 | 2.03 | 0.15 | 152.24 | 1.62 | 4.35 |
| FW0127 | NSR | ||||||
| FW0128* | 128.1 | 129.77 | 1.67 | 0.14 | 81.01 | 0.4 | 1.43 |
| 153.13 | 154.35 | 1.22 | 0.08 | 192 | 0.36 | 0.91 | |
| FW0129 | NSR | ||||||
| FW0130 | 233.93 | 234.33 | 0.4 | 0.07 | 93 | 0.26 | 1.02 |
| 236.5 | 238.1 | 1.6 | 0.04 | 173.44 | 0.55 | 0.54 | |
| 265.83 | 267.97 | 2.14 | 0.09 | 251 | 0.47 | 3.17 | |
| 283.06 | 284 | 0.94 | 0.07 | 346 | |||
| FW0131 | 162.35 | 163.49 | 1.14 | 5.24 | 196 | 0.09 | 0.05 |
| 168.61 | 171.44 | 2.83 | 0.28 | 130.31 | 0.13 | 0.2 | |
| 209.27 | 210.35 | 1.08 | 0.26 | 2,867.50 | 1.24 | 11.31 | |
| FW0132 | NSR | ||||||
| FW0133 | 76.06 | 84.74 | 8.68 | 0.13 | 125.83 | 0.14 | 0.64 |
| 114.35 | 115.45 | 1.1 | 0.14 | 409.5 | 1.12 | 3.26 | |
| 134.56 | 135.4 | 0.84 | 0.08 | 90 | 0.07 | 0.03 | |
| 152 | 155.4 | 3.4 | 0.05 | 95.28 | 0.73 | 0.19 | |
| 188.83 | 189.15 | 0.32 | 0.05 | 163 | 0.34 | 0.64 | |
| 211 | 211.7 | 0.7 | 0.09 | 238 | 0.89 | 1.32 | |
| 213.7 | 214.7 | 1 | 0.1 | 53 | 0.08 | 0.06 | |
| FW0134 | 185.65 | 186.3 | 0.65 | 0.09 | 1,196.00 | 1.69 | 2.19 |
| FW0135* | 85.18 | 111.87 | 26.69 | 0.09 | 87.50 | 0.13 | 0.47 |
| FW0136 | 170.8 | 175.76 | 4.96 | 0.11 | 203.27 | 0.08 | 0.72 |
| 209.7 | 211.7 | 2 | 0.11 | 74 | |||
| FW0137 | 164.07 | 167.03 | 2.96 | 0.16 | 253.41 | 0.14 | 0.85 |
| 214.05 | 214.76 | 0.71 | 0.07 | 502.5 | 0.74 | 0.66 | |
| 261.47 | 262.57 | 1.1 | 0.22 | 125 | 0.16 | 0.57 | |
| 296.15 | 296.46 | 0.31 | 0.1 | 119.5 | 0.07 | 0.28 | |
| FW0138 | 129.65 | 130.65 | 1 | 0.14 | 208.5 | 0.57 | 1.85 |
| FW0139 | 135.1 | 136.1 | 1 | 0.45 | 56 | 0.01 | 0.04 |
| 199.4 | 200.9 | 1.5 | 0.1 | 851.08 | 0.39 | 0.85 | |
| FW0140 | 119.05 | 122.45 | 3.4 | 0.17 | 286.81 | 0.16 | 0.32 |
| 204.77 | 206.1 | 1.33 | 0.04 | 178.5 | 0.21 | 0.59 | |
| 208.45 | 210.18 | 1.73 | 0.12 | 116.36 | 0.61 | 1.83 | |
| FW0141 | NSR | ||||||
| FW0142 | 193.71 | 194.71 | 1 | 0.07 | 91.5 | 0.06 | 0.18 |
| FW0143 | 184.85 | 185.22 | 0.37 | 0.1 | 169.5 | 0.14 | 0.13 |
| 254.87 | 255.72 | 0.85 | 0.03 | 193.5 | 0.15 | 0.38 | |
| FW0144 | 128.45 | 134.45 | 6 | 0.19 | 482.83 | 0.55 | 1.25 |
| 142.45 | 143.45 | 1 | 0.06 | 75 | 0.19 | 0.32 | |
| 175.11 | 175.45 | 0.34 | 0.11 | 50 | 0.41 | 6.46 | |
| 220.54 | 221.54 | 1 | 0.02 | 65 | 0.23 | 0.28 | |
| 223.3 | 224.3 | 1 | 0.11 | 59 | 0.09 | 2.7 | |
| 229.45 | 229.85 | 0.4 | 0.07 | 218.5 | 0.25 | 2.44 | |
| 236.85 | 238.45 | 1.6 | 0.02 | 61.5 | 0.66 | 0.46 | |
| 265.25 | 265.95 | 0.7 | 0.15 | 54 | 0.34 | 3.64 | |
| FW0145 | 117 | 118 | 1 | 0.05 | 351 | 0.68 | 1.27 |
| FW0146 | 284.05 | 284.55 | 0.50 | 0.11 | 117.50 | 0.76 | 3.10 |
| 292.85 | 293.85 | 1.00 | 0.05 | 227.50 | 0.40 | 0.54 | |
| 300.75 | 301.75 | 1.00 | 0.01 | 118.00 | 0.04 | 0.01 | |
| 311.55 | 312.55 | 1.00 | 0.17 | 53.00 | 0.03 | 1.60 | |
| FW0147 | 43 | 83.3 | 40.3 | 0.14 | 241.4 | 0.09 | 0.29 |
| 96.7 | 101.6 | 4.9 | 0.11 | 926.33 | 2.35 | 9.31 | |
| 104.6 | 108.5 | 3.9 | 0.07 | 893.19 | 1.72 | 9.79 | |
| 145.55 | 146.3 | 0.75 | 0.01 | 199 | 0.14 | 0.45 | |
| 150.14 | 152 | 1.86 | 0 | 284.13 | 0.38 | 0.33 | |
| 163.2 | 164.2 | 1 | 0 | 293.5 | 0.09 | 0.32 | |
| FW0148 | NSR | ||||||
| FW0149 | 173.05 | 174.05 | 1 | 0.15 | 232.5 | 0.77 | 2.05 |
| 232.03 | 232.45 | 0.42 | 0.02 | 318 | 0.93 | 1.54 | |
| FW0150 | NSR | ||||||
| FW0151 | 223.3 | 224.1 | 0.8 | 0.08 | 101.5 | 0.24 | 0.24 |
| FW0152 | 189.7 | 190.45 | 0.75 | 0.32 | 1,264.00 | 2.63 | 5.64 |
| 197.33 | 208.45 | 11.12 | 0.15 | 108.45 | 0.4 | 0.66 | |
| FW0153 | 186.8 | 187.8 | 1 | 0.11 | 150 | 0.05 | 0.33 |
| 190.8 | 191.8 | 1 | 0.08 | 127.5 | 0.12 | 0.33 | |
| 195.2 | 196.2 | 1 | 0.06 | 105 | 0.06 | 0.09 | |
| 255.7 | 256.7 | 1 | 0.01 | 89 | 0.06 | 0.18 | |
| 263.81 | 264.96 | 1.15 | 0.02 | 101 | 0.15 | 0.32 | |
| FW0154 | 182.15 | 184.55 | 2.4 | 0.37 | 724.56 | 2.2 | 4.36 |
| FW0155 | 296.4 | 297.43 | 1.03 | 3.29 | 275.5 | 3 | 4.72 |
| FW0156 | 169.65 | 170.65 | 1 | 1.3 | 2,142.00 | 0.58 | 1.33 |
| 174.65 | 183.55 | 8.9 | 0.09 | 175.2 | 0.03 | 0.18 | |
| FW0157 ** | NSR | ||||||
| FW0158 | 130.58 | 132.9 | 2.32 | 0.03 | 211.46 | 0.46 | 0.78 |
| 136.28 | 140.17 | 3.89 | 0.15 | 74.95 | 0.23 | 1.09 | |
| 161.9 | 165.21 | 3.31 | 0.03 | 202.72 | 0.21 | 0.41 | |
| 182.89 | 183.86 | 0.97 | 0.14 | 156 | 0.24 | 1.28 | |
| FW0159 | 183.95 | 185.62 | 1.67 | 0.03 | 251.13 | 0.09 | 0.12 |
| FW0160 | 85.85 | 96.3 | 10.45 | 0.2 | 105.84 | 0.08 | 0.24 |
| 98.3 | 99.15 | 0.85 | 0.21 | 94.5 | 0.16 | 0.62 | |
| 101.85 | 102.85 | 1 | 0.12 | 57 | 0.08 | 0.63 | |
| 127.02 | 127.52 | 0.5 | 0.21 | 379.5 | 1.49 | 0.15 | |
| 156.03 | 156.3 | 0.27 | 0.28 | 458 | 0.44 | 1.02 | |
| FW0161 | 160.7 | 161.6 | 0.9 | 0.08 | 133.5 | 0.11 | 0.49 |
| FW0162 | NSR | ||||||
| FW0163 | 35.35 | 36 | 0.65 | 0.05 | 330.5 | 0.15 | 0.05 |
| 47.6 | 48.4 | 0.8 | 0.16 | 366.5 | 0.09 | 5.18 | |
| 106 | 106.6 | 0.6 | 0.11 | 79 | 0.06 | 0.19 | |
| FW0164 | 92.35 | 93.2 | 0.85 | 0.06 | 168 | 0.14 | 0.4 |
| 114.05 | 114.95 | 0.9 | 0.03 | 87 | 0.24 | 1.23 | |
| FW0165 | 195.03 | 196.03 | 1 | 0.15 | 427 | 0.37 | 0.97 |
| FW0166 | 65.6 | 66.6 | 1 | 0.21 | 276 | 0.24 | 0.66 |
| 69.6 | 70.6 | 1 | 0.4 | 308 | 0.28 | 0.85 | |
| FW0167 | 96.5 | 98.7 | 2.2 | 0.16 | 139 | 0.1 | 0.31 |
| FW0168 | 28.57 | 46 | 17.43 | 0.29 | 185.35 | 0.07 | 0.2 |
| FW0169 | NSR | ||||||
| FW0171 | 87.7 | 94.7 | 7 | 0.05 | 88.89 | 0.13 | 0.59 |
| 107.1 | 108.8 | 1.7 | 0.22 | 76.41 | 0.09 | 0.42 | |
| FW0172 | 111.4 | 143.95 | 2.7 | 0.59 | 183.67 | 0.11 | 0.79 |
| FW0173 | NSR | ||||||
| FW0174 | NSR | ||||||
| FW0175 | 38.35 | 41.35 | 3 | 0.1 | 74.33 | 0.02 | 0.09 |
| FW0176 | 73.87 | 76.87 | 3 | 0.06 | 98.17 | 0.02 | 0.1 |
| 87.5 | 91.04 | 3.54 | 0.04 | 80.72 | 0.01 | 0.01 | |
| 129.3 | 140.74 | 11.44 | 0.04 | 89.5 | 0.07 | 0.13 | |
| 159.2 | 159.74 | 0.54 | 0.08 | 144 | 0.22 | 0.42 | |
| FW0177 | 139.3 | 141.3 | 2 | 0.37 | 1,468.25 | 0.16 | 0.27 |
| 144.8 | 145.9 | 1.1 | 0.29 | 429.5 | 0.22 | 1.32 | |
| 156.44 | 156.9 | 0.46 | 0.09 | 169 | 0.11 | 0.56 | |
| 158.8 | 159.25 | 0.45 | 0.18 | 328.5 | 0.18 | 0.47 | |
| 182.7 | 183.7 | 1 | 0.25 | 115.5 | 0.08 | 0.18 | |
| 185.31 | 187 | 1.69 | 0.25 | 485.79 | 0.41 | 1.31 | |
| 193.8 | 196.8 | 3 | 0.21 | 159.67 | 0.07 | 0.16 | |
| FW0178 | 188.15 | 189.95 | 1.8 | 0.11 | 187.65 | 0.04 | 0.28 |
| 193.1 | 194.2 | 1.1 | 0.05 | 123.5 | 0.07 | 0.33 | |
| 280.8 | 281.2 | 0.4 | 0.02 | 361.5 | 0.25 | 0.11 | |
| 288.78 | 289.68 | 0.9 | 0.08 | 112 | 0.41 | 1.83 | |
| FW0179 | 210.1 | 225.3 | 15.2 | 0.29 | 474.12 | 0.1 | 0.19 |
| FW0180 | 218.2 | 218.5 | 0.3 | 0.13 | 79 | 0.03 | 0.3 |
| 222.82 | 226.36 | 3.54 | 0.09 | 218.54 | 0.13 | 0.69 | |
| 242.91 | 243.66 | 0.75 | 0.02 | 88 | 0.02 | 0.03 | |
| 251.64 | 253.8 | 2.16 | 0.04 | 185.42 | 0.04 | 0.05 | |
| 257.75 | 260.14 | 2.39 | 0.17 | 448.99 | 0.89 | 5.59 | |
| 261.99 | 262.79 | 0.8 | 0.12 | 57 | 0.13 | 0.2 | |
| FW0181 | 233.56 | 234.31 | 0.75 | 0.23 | 64 | 0.03 | 0.48 |
| 235.8 | 236.7 | 0.9 | 0.05 | 66 | 0.04 | 0.05 | |
| 245.6 | 250 | 4.4 | 0.08 | 116.66 | 0.4 | 0.6 | |
| 267.75 | 267.97 | 0.22 | 0.1 | 76 | 0.21 | 0.35 | |
| 282 | 282.16 | 0.16 | 0.1 | 1,999.50 | 1.46 | 0.04 | |
| 300.9 | 301.85 | 0.95 | 0.04 | 258.5 | 0.8 | 0.92 | |
| 304.1 | 305.15 | 1.05 | 0.19 | 135.52 | 0.47 | 0.94 | |
| 340.93 | 341.26 | 0.33 | 0.18 | 205.5 | 0.19 | 0.67 | |
| FW0182 | 189.5 | 195.5 | 6 | 0.64 | 304.5 | 0.17 | 0.32 |
| 200.25 | 203.25 | 3 | 0.13 | 78.17 | 0.08 | 0.16 | |
| FW0183 | 198.8 | 199.3 | 0.5 | 0.03 | 343 | 0.58 | 0.86 |
| 250.85 | 251.3 | 0.45 | 0.08 | 513.5 | 0.44 | 2.06 | |
| 256.6 | 257.25 | 0.65 | 0.16 | 628 | 1.01 | 3.02 | |
| 263.8 | 264.2 | 0.4 | <0.01 | 142 | 0.01 | 0.3 | |
| 277.75 | 278.7 | 0.95 | <0.01 | 54 | 0.06 | 0.12 | |
| 288.5 | 289.25 | 0.75 | 0.02 | 72 | 0.06 | 0.3 | |
| FW0184 | 25.35 | 27.35 | 2 | 0.39 | 117.25 | 0.02 | 0.02 |
| 293.8 | 294.55 | 0.75 | 0.01 | 70 | 0.79 | 3.97 | |
| FW0185 | NSR | ||||||
| FW0186 | 85.6 | 99.9 | 14.3 | 0.02 | 39.65 | 0.01 | 0.03 |
| 117.5 | 119.3 | 1.8 | 0.15 | 105.5 | 0.04 | 0.14 | |
| 128.95 | 131.25 | 2.3 | 0.21 | 103.5 | 0.04 | 2.62 | |
| 137.33 | 138.45 | 1.12 | 0.07 | 79 | 0.1 | 0.52 | |
| FW0187 | NSR | ||||||
| FW0188 | 127.05 | 127.85 | 0.8 | <0.01 | 58 | 0 | 0.01 |
| 132.65 | 133.65 | 1 | 0.03 | 54 | 0 | 0.01 | |
| 143.9 | 144.16 | 0.26 | 0.08 | 494 | 0 | 0.03 | |
| 248 | 249.35 | 1.35 | 0.02 | 114.37 | 0.16 | 0.06 | |
| FW0189 | 98.05 | 99.05 | 1 | <0.01 | 65 | 0 | 0.02 |
| 103.05 | 107.05 | 4 | 0 | 50.25 | 0 | 0.02 | |
| FW0190 | 121.7 | 121.8 | 0.1 | 0.12 | 258 | 0.45 | 2.67 |
| 130.2 | 130.35 | 0.15 | 0.06 | 315 | 0.41 | 2.02 | |
| FW0191 | 68.3 | 69.3 | 1 | 0.83 | 52 | 0.08 | 0.34 |
| 152.1 | 152.8 | 0.7 | 0.09 | 125 | 0.36 | 1.43 | |
| FW0192 | 53.05 | 55.8 | 2.75 | 0.15 | 124 | 0.01 | 0.04 |
| 66.3 | 72.1 | 2.5 | 0.15 | 89.56 | 0.02 | 0.04 | |
| 161.74 | 164.24 | 2.5 | 0.13 | 361.33 | 0.22 | 0.61 | |
| 169.24 | 171.2 | 1.96 | 0.26 | 388.78 | 1.29 | 3.26 | |
| 203.07 | 208.25 | 5.18 | 0.18 | 469.3 | 1.3 | 2.93 | |
| 215.4 | 215.72 | 0.32 | 0.14 | 934 | 0.45 | 1.49 | |
| FW0193 | 55.11 | 56.2 | 1.09 | 0.39 | 154 | 0.04 | 0.09 |
| 72.83 | 73.17 | 0.34 | <0.01 | 647 | 0.25 | 0.46 | |
| 78.13 | 79.38 | 1.25 | 0.13 | 89.6 | 0.06 | 0.15 | |
| FW0194 | 256.2 | 256.3 | 0.1 | 0.08 | 318 | 0.22 | 0.05 |
| 295.5 | 295.9 | 0.4 | 0.05 | 105 | 0.6 | 0.58 | |
| FW0195 | 95.2 | 113.85 | 6.1 | 0.33 | 49.83 | 0.01 | 0.06 |
| 161.35 | 165.35 | 4 | 0.1 | 229.5 | 0.83 | 0.6 | |
| 238.66 | 238.97 | 0.31 | 0.1 | 152 | 0.1 | 1.69 | |
| 252.55 | 253.55 | 1 | 0.35 | 168 | 0.12 | 6.06 | |
| FW0196 | 72.6 | 74.03 | 1.43 | 0.58 | 121.62 | 0.15 | 0.49 |
| FW0197 | 130.6 | 133.9 | 0.8 | 0.21 | 145 | 1.04 | 3.02 |
| 163.8 | 167.3 | 1.3 | 0.85 | 216.77 | 0.25 | 0.5 | |
| FW0198 | 101.1 | 110.45 | 6.78 | 0.18 | 79.03 | 0.02 | 0.04 |
| 130.5 | 131.6 | 1.1 | 0.07 | 104 | 0.04 | 0.24 | |
| 205.85 | 206.85 | 1 | 0.18 | 385 | 0.35 | 2.45 | |
| 241.7 | 243.2 | 1.5 | 0.17 | 521 | 0.54 | 0.66 | |
| 262.8 | 263.5 | 0.7 | 0.03 | 198 | 0.36 | 0.52 | |
| FW0199 | 56.8 | 57.8 | 1 | 0.04 | 50 | 0.02 | 0.02 |
| 68.7 | 69.7 | 1 | 0.02 | 50 | 0.02 | 0.12 | |
| 104.3 | 112 | 2.1 | 0.07 | 121.33 | 0.02 | 0.05 | |
| 120.6 | 120.9 | 0.3 | 0.06 | 56.1 | 0.01 | 0.01 | |
| 142.36 | 143.36 | 1 | 0.03 | 101 | 0.08 | 0.11 | |
| 154.4 | 156.4 | 2 | 0.38 | 306.58 | 0.25 | 5.08 | |
| 186.4 | 188.25 | 1.85 | 0.01 | 64.57 | 0.07 | 0.17 | |
| FW0200 | 97.75 | 102.95 | 5.2 | 0.17 | 316.44 | 0.3 | 0.57 |
| FW0201 | 13.1 | 14 | 0.9 | 1.84 | 37 | 0.16 | 0.01 |
| 272.6 | 273.35 | 0.75 | 0.06 | 71 | 0.08 | 0.86 | |
| FW0202 | 19.05 | 20.05 | 1 | 0.06 | 84 | 0.03 | 0.15 |
| 142.8 | 143.5 | 0.7 | 0.13 | 124 | 0.02 | 0.03 | |
| FW0203 | NSR | ||||||
| FW0204 | 91.6 | 94 | 0.5 | 0.54 | 149.7 | 0.05 | 0.08 |
| 101.45 | 107.4 | 2.05 | 1.21 | 70.64 | 0.06 | 0.07 | |
| 140.81 | 144.95 | 4.14 | 0.09 | 105.13 | 0.15 | 0.41 | |
| 165.8 | 166.8 | 1 | 0.23 | 173 | 0.03 | 3.5 | |
| 278.09 | 281.65 | 3.56 | 0.07 | 43.18 | 0.05 | 0.03 | |
| FW0205 | 18.14 | 26.34 | 8.2 | 0.1 | 87.48 | 0.03 | 0.08 |
| FW0206 | NSR | ||||||
| FW0207 | NSR | ||||||
| FW0208 | 130.28 | 130.5 | 0.22 | 0.03 | 176 | 0.03 | 0.06 |
| 173.9 | 175.1 | 1.2 | 0.1 | 356 | 0.13 | 0.84 | |
| FW0209 | 86.5 | 86.7 | 0.2 | 0.19 | 108 | 0.06 | 0.05 |
| 249.65 | 250.7 | 1.05 | 0.03 | 243 | 0.22 | 0.27 | |
| FW0210 | NSR | ||||||
| FW0211 | 34.6 | 44.05 | 8.35 | 0.3 | 41.25 | 0.02 | 0.03 |
| 185.1 | 185.95 | 0.85 | 0.05 | 51.2 | 0.11 | 0.08 | |
| FW0212 | 41.52 | 45.93 | 1.91 | 0.06 | 111.12 | 0.03 | 0.15 |
| 58.7 | 62.1 | 3.4 | 0.03 | 48.53 | 0.02 | 0.1 | |
| 68.35 | 68.7 | 0.35 | 0.21 | 362 | 0.28 | 0.08 | |
| 246.68 | 247.2 | 0.52 | 0.04 | 61 | 0.04 | 0.15 | |
| FW0213 | NSR | ||||||
| FW0214 | 402.64 | 403.84 | 1.2 | 0.25 | 154 | 0.61 | 4.17 |
| FW0219 | NSR | ||||||
| FW0220 | 75.9 | 77 | 1.1 | 0.03 | 62 | 0.01 | 0.03 |
| 79.8 | 81.9 | 2.1 | 0.32 | 50.52 | 0.03 | 0.07 | |
| 86.1 | 94.05 | 7.95 | 0.12 | 203.86 | 0.13 | 0.11 | |
| 121.8 | 124.9 | 3.1 | 0.11 | 180.87 | 0.08 | 0.59 | |
| 135.8 | 136.1 | 0.3 | 0.03 | 97 | 0.04 | 0.23 | |
| FW0221 | 43.9 | 44.2 | 0.2 | 0.25 | 1079 | 0.18 | 0.44 |
| 57.4 | 57.6 | 0.2 | 0.07 | 616 | 0.67 | 0.3 | |
| 119.87 | 120.05 | 0.18 | 0.86 | 3107 | 1.69 | 2.67 | |
| FW0223 | 83.1 | 84 | 0.9 | 0.02 | 155 | 0.14 | 0.84 |
| CK2002* | 184.42 | 188.3 | 3.88 | 0.18 | 152.37 | 0.03 | 0.07 |
| 205.4 | 213.3 | 7.9 | 0.16 | 264.55 | 0.13 | 0.25 | |
| Economic Indicator | Unit | Value |
| Total revenue | US$M | 712.8 |
| Total pre-production capital cost | US$M | 56.9 |
| Total operating cost | US$M | 312.8 |
| Total tonnage mined | Mt | 9.7 |
| Cash operating cost | US$/t milled | 29.02 |
| Cash cost | US$/ oz produced | $2.40 |
| Total silver production | M oz | 58.8 |
| Total project cash flow | US$M | 320.9 |
| Income tax payable | US$M | 79.8 |
| Royalty payable | US$M | 26.0 |
| Total net after-tax cash flow | US$M | 241.1 |
| NPV@ 8% annual discount rate | US$M | 113.3 |
| NPV@ 10% annual discount rate | US$M | 94,3 |
| NPV@ 12% annual discount rate | US$M | 78,4 |
| Internal rate of return | % | 38 |
| Payback period | Year | 1.7 |
Silver Value (US$/tr oz) |
NPV @ 8% (million) |
DCF-IRR |
7.00 |
18.0 |
14% |
10.00 |
74.0 |
29% |
12.00 |
111.3 |
38% |
14.00 |
148.6 |
46% |
16.00 |
186.0 |
53% |
18.00 |
223.3 |
60% |
20.00 |
260.6 |
67% |
22.00 |
298.0 |
74% |
View The Complete News Release in PDF Format:
|