Proposed amendments to Table 19.1.2 (page 96 of 2022 Cerro Corona Technical Report Summary)
Proposed additions in yellow and proposed deletions are shaded in orange. Please note, the below proposed amendments include minor additional adjustments to conform the presentation of units and rounding of financial figures across the Cerro Corona Technical Report Summary.
Table 19.1.2: Gold Fields 99.53 % Attributable Gold, FCF and NPV
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Sources | | Units | | 2023 | | 2024 | | 2025 | | 2026 | | 2027 | | 2028 | | 2029 | | 2030 | | LOM |
| | | | | | | | | | |
99.53 % Attributable Gold | | koz | | 127.4 | | 99.1
99.2 | | 86.9
86.8 | | 60.9
61.0 | | 45.9 | | 42.7
46.5 | | 57.4
59.3 | | 49.3 | | —
575.3 |
| | | | | | | | | | |
99.53 % Attributable Copper | | Mlb
kt | | 59.1
26.8 | | 55.0
25.0 | | 53.9
24.5 | | 39.3
17.8 | | 29.0
13.1 | | 35.1
14.9 | | 41.3
16.1 | | 13.8
6.3 | | —
144.4 |
| | | | | | | | | | |
99.53% Cashflow | | $ million | | 39
39.2 | | 43
43.4 | | 46
46.1 | | 22
22.2 | | 0
0.4 | | 28
27.2 | | 72
59.5 | | 39
38.3 | | -30
276.5 |
| | | | | | | | | | |
Discounted cashflow at 8.1 % (NPV) | | $ million | | 200
191 | | | | | | | | | | | | | | | | |
Proposed amendments to Table 19.3.1 (page 97 of 2022 Cerro Corona Technical Report Summary)
Proposed additions in yellow and proposed deletions are shaded in orange.
Table 19.3.1: NPV sensitivity to changes in gold price 99.53 % attributable
| | | | | | | | | | | | | | |
| | | | | | | |
Gold Price - real | | -15 % | | -10 % | | -5 % | | 0 % | | +5 % | | +10 % | | +15 % |
| | | | | | | |
Gold Price ($/oz) | | 1,190 | | 1,260 | | 1,330 | | 1,400 | | 1,470 | | 1,540 | | 1,610 |
| | | | | | | |
NPV ($million) | | 113
117 | | 142 | | 171
166 | | 200
191 | | 229
216 | | 258
240 | | 288
264 |
Source: Cerro Corona CPR, 2022
Proposed amendments to Table 19.3.2 (page 97 of 2022 Cerro Corona Technical Report Summary)
Proposed additions in yellow and proposed deletions are shaded in orange.
Table 19.3.2: NPV sensitivity to changes in gold grade 99.53 % attributable
| | | | | | | | | | | | | | |
| | | | | | | |
Grade | | -15 % | | -10 % | | -5 % | | 0 % | | +5 % | | +10 % | | +15 % |
| | | | | | | |
NPV ($million) | | 113
117 | | 142 | | 171
166 | | 200
191 | | 229
215 | | 258
240 | | 288
264 |
Source: Cerro Corona CPR, 2022
Proposed amendments to Table 19.3.3 (page 98 of 2022 Cerro Corona Technical Report Summary)
Proposed additions in yellow and proposed deletions are shaded in orange.
Table 19.3.3: NPV sensitivity to changes in copper price 99.53 % attributable
| | | | | | | | | | | | | | |
| | | | | | | |
Copper Price – real | | -15 % | | -10 % | | -5 % | | 0 % | | +5 % | | +10 % | | +15 % |
| | | | | | | |
Copper Price ($/lb) | | 2.9 | | 3.1 | | 3.2 | | 3.4 | | 3.6 | | 3.7 | | 3.9 |
| | | | | | | |
NPV ($million) | | 76
92 | | 126
124 | | 151
158 | | 200
191 | | 250
224 | | 274
257 | | 324
290 |
Source: Cerro Corona CPR, 2022
Proposed amendments to Table 19.3.4 (page 98 of 2022 Cerro Corona Technical Report Summary)
Proposed additions in yellow and proposed deletions are shaded in orange.
Table 19.3.4: NPV sensitivity to changes in copper grade 99.53 % attributable
| | | | | | | | | | | | | | |
| | | | | | | |
Grade | | -15 % | | -10 % | | -5 % | | 0 % | | +5 % | | +10 % | | +15 % |
| | | | | | | |
NPV ($ million) | | 74
107 | | 116
135 | | 158
163 | | 200
191 | | 242
219 | | 284
246 | | 326
274 |
Source: Cerro Corona CPR, 2022