Thunder Bay, Ontario Canada
After two year detailed exploration of 130 hectares mining area rich in emeralds, a total of three
production wellheads are constructed - #1 & #2 are shafts, and #3 is open-pit.
The infrastructure has been completed, including construction of the mining area with access road &
bridge, offices, cafeterias, dorms, explosives warehouse, emerald rough selection & washing, cutting
& polishing process. The project is ready for operation and production.
Laranjeira Farm, Mirangaba City, Bahia State, Brazil
Project Brief financial analysis
The emerald mine held by the company is rich in reserves and the product quality is very good. It is a rare high-quality emerald mine in the world. For details, please see the exploration report. Since the current mine construction is basically completed, the infrastructure basically does not need to be reinvested, so the financial analysis only calculates the production cost, sales price and profit.
In addition, the sale of emeralds in US dollars is a world-recognized pricing method, so the depreciation of the Brazilian currency is a positive factor for the company. Calculated at normal production speed, the company has two shafts, which are expected to produce 10,000 carats of emeralds per year. The gemstones are cut and polished, and the products are emerald bare stones, which are directly sold to large jewelers.
Sales Revenue:
• Special grade: 10,000 carats x 10% x ($10,000/carat to $30,000/carat) = $10 million to $30
million
• First grade: 10,000 carats x 10% x ($7,000/carat to $10,000/carat) = $7 million to $10 million
• Second grade: 10,000 carats x 15% x ($5,000/carat to $7,000/carat) = $7.5 million to $10.5
million
• Third grade: 10,000 carats x 25% x ($3,000/carat to $5,000/carat) = $7.5 million to $12.5
million
• Fourth grade: 10,000 carats x 15% x ($1,500/carat to $3,000/carat) = $2.25 million to $4.5
million
• Fifth grade: 10,000 carats x 25% x ($500/carat to $1,500/carat) = $1.25 million to $3.75
million
• Total annual sales revenue: $35.5 million to $71.25 million
Cost of Production:
• Labor costs 700,000 US dollars / year + mine costs 300,000 US dollars / year = 1 million US
dollars / year
Sales Expense:
• Long-term and stable wholesale clients, no sales expenses
Management Costs:
• 500,000 USD / year
Unforeseen Expenses:
• 500,000 USD / year
Tax (export tax + certificate of origin): 2 million US dollars (production cost + sales expenses +
management fees + unforeseen expenses) x3% = 60,000 US dollars
Production cost + sales expense + management fee + unforeseen expenses + tax = $2.06 million
Annual Profit:
• $35.5 million - $2.06 million = $33.44 million
• $71.25 million - $2.06 million = $69.19 million
• Total annual profit: between $33.44 million and $69.19 million
Emerald prices have increased by 10%-15% per year in the past five years
Available upon Request
March 18, 2024
Canada Nickel Company (TSXV: CNC; OTCQX: CNIKF) has made a new nickel discovery in the two initial holes at its Newmarket property. The best intersection was 373 metres grading 0.25% nickel in NEW24-01. The highest ever assay from the first hole of 2024 at the … Read More
March 18, 2024
Amex Exploration (TSXV: AMX; OTCQX: AMXEF) reported gold recoveries over 95% from all samples and over 98% on high-grade samples from its Perron project. The Perron project is about 110 km north of Royun-Noranda in the Abitibi region of Quebec. Samples from th … Read More
March 18, 2024
Barrick Gold (NYSE:GOLD)(TSX:ABX) has officially opened its training academy at the old Buzwagi mine in Tanzania, in line with its closure objective of leaving a positive legacy after mining has finished. Launched Monday, the Barrick Academy is designed to off … Read More
Freddy Dodge and Juan Ibarra & looking for new mines to rescue!
Freddy Dodge and Juan Ibarra & looking for new mines to rescue!
Yukon. New 10 year license, 30 claims grouped. 30 Virgin Claims.
50% off the 1st month for Content Ad. Limited Time. Use Coupon Code: 50PERCENT
50% off the 1st month for Content Ad. Limited Time. Use Coupon Code: 50PERCENT
For Content Ads. Cancel Anytime. Coupon Code: 50PERCENT