Beginning 2013 - low grade feed 400 t/day gives 4 500 oz per quarter. 

 

Q 1: Matalanga vein - 50 t per day, 20 % dilution, 90 % recovery: 2 000 oz per quarter

Q 2: Tamayo vein - 50 t per day, 20 % dilution, 90 % recovery: 1 000 oz per quarter

Q 2: Nudo vein - 50 t per day, 20 % dilution, 90 % recovery: 1 600 oz per quarter

Q3/Q4: Abundancia vein - 70 t per day, 90 % recovery: 2 400 oz per quarter

Assumin that the mining of low grade feed has gone down to 300 t/day when Abundancia is set in production the figures will be:

Mining per day: 520 t/day 

Annual production: 41 500 oz

Cost: 40 musd

Cash flow before investment at 1360 usd/oz : 16,4 musd 

In 2014 the production can go substantially higher as mining of low grade feed goes down and mining increases. Mining at 700 t/day with feed grade of 9 g/t will give 67 000 oz. With cost of 50 musd Dynasty produces gold at cash of 750 usd/ton, in line with Barrick and the other majors.