XML 96 R33.htm IDEA: XBRL DOCUMENT v3.22.1
EXPLORATION AND EVALUATION ASSETS (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Exploration And Evaluation Assets [Abstract]  
Disclosure of exploration and evaluation assets summary [Table Text Block]
    Total  
Balance at January 1, 2020 $ 47,235,079  
Land acquisitions/option payments   36,000  
Claim staking   54,626  
Legal expenses   4,365  
Title review and environment   6,816  
Reclamation adjustment*   9,425,220  
Depreciation**   (7,424 )
Total   56,754,682  
Advance minimum royalty   54,950  
Balance at December 31, 2020   56,809,632  
Land acquisitions/option payments   45,000  
Claim staking   3,000  
Reclamation adjustment*   (424,038 )
Depreciation**   (7,404 )
Total   56,426,190  
Advance minimum royalty   64,950  
Balance at December 31, 2021 $ 56,491,140  

*Reclamation adjustment is the change in present value of the reclamation liability, mainly due to changes to inflation rate and discount rate. Also see Note 15.

**A staff house building with a carrying value of $187,150 has been included in the DeLamar property. This building is being depreciated.

Disclosure of exploration and evaluation expenses summary [Table Text Block]
December 31, 2021   DeLamar
deposit
    Florida
Mountain
deposit
    War Eagle
deposit
    Other
deposits
    Joint
expenses
    Total  
Contract exploration drilling $ 1,164,217   $ 5,089,592   $ 601,761   $ 1,071,786   $ -   $ 7,927,356  
Contract metallurgical drilling   424,819     -     -     -     -     424,819  
Contract condemnation drilling   226,752     -     -     -     -     226,752  
Exploration drilling - other drilling labour & related costs   762,001     2,628,087     445,944     598,134     -     4,434,166  
Metallurgical drilling - other drilling labour & related costs   196,570     -     -     -     -     196,570  
Condemnation drilling - other drilling labour & related costs   124,235     -     -     -     -     124,235  
Other exploration expenses*   153,982     -     17,232     222,359     1,447,921     1,841,494  
Other development expenses**   -     -     -     -     1,664,611     1,664,611  
Land***   231,544     103,877     2,815     21,772     236,426     596,434  
Permitting   -     -     -     -     4,357,412     4,357,412  
Metallurgical test work   238,965     179,874     -     -     -     418,839  
Technical reports and studies   -     -     -     -     1,640,468     1,640,468  
Community engagement   -     -     -     -     219,238     219,238  
Total $ 3,523,085   $ 8,001,430   $ 1,067,752   $ 1,914,051   $ 9,566,076   $ 24,072,394  

*Includes mapping, IP, sampling, payroll, exploration G&A expenses, consultants

**Includes development G&A expenses and payroll

***Includes BLM and IDL annual fees, consulting, property taxes, legal, etc. expenses

December 31, 2020   DeLamar
deposit
    Florida
Mountain
deposit
    War Eagle
deposit
    Other
deposits
    Joint
expenses
    Total  
Contract exploration drilling $ 368,944   $ 2,310,366   $ 740,989   $ -   $ -   $ 3,420,299  
Contract metallurgical drilling   737,431     -     -     -     -     737,431  
Exploration drilling - other drilling labour & related costs   240,249     1,195,220     446,690     272,597     -     2,154,756  
Metallurgical drilling - other                                    
drilling labour & related costs   318,201     -     -     -     -     318,201  
Other exploration expenses*   -     321,755     -     405,750     1,310,546     2,038,051  
Other development expenses**   -     -     -     -     1,006,451     1,006,451  
Land***   162,816     88,451     4,528     26,188     218,829     500,182  
Permitting   -     -     -     -     1,619,696     1,619,696  
Metallurgy test work   239,985     239,884     -     -     -     479,869  
Technical reports and studies   -     -     -     -     327,020     327,020  
Community engagement   -     -     -     -     172,261     172,261  
Total $ 2,066,996   $ 4,155,676   $ 1,192,207   $ 704,535   $ 4,654,803   $ 12,774,217  

*Includes mapping, IP, sampling, payroll, exploration G&A expenses, consultants.

**Includes development G&A expenses and payroll

***Includes BLM and IDL annual fees, consulting, property taxes, legal, etc. expenses