| DECOMMISSIONING AND RESTORATION PROVISION |
| 12. | DECOMMISSIONING
AND RESTORATION PROVISION |
The
Company has an obligation to undertake decommissioning, restoration, rehabilitation and environmental work when environmental disturbance
is caused by the development and ongoing production of a mining operation. Movements in decommissioning liabilities during the six months
ended June 30, 2026 and 2025 are allocated as follows:
SCHEDULE
OF DECOMMISSIONING LIABILITIES
| | |
Bolivar | | |
Porco | | |
Caballo
Blanco Group | | |
San
Lucas Group | | |
Zimapan | | |
Total | |
| | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | |
| Balance, December 31, 2024 | |
| 3,666 | | |
| 6,256 | | |
| 7,543 | | |
| 3,006 | | |
| 5,205 | | |
| 25,676 | |
| Change in estimate | |
| 813 | | |
| 1,113 | | |
| 570 | | |
| 399 | | |
| 111 | | |
| 3,006 | |
| Reclamation work performed | |
| (20 | ) | |
| (7 | ) | |
| (72 | ) | |
| (30 | ) | |
| - | | |
| (129 | ) |
| Accretion | |
| 250 | | |
| 423 | | |
| 698 | | |
| 286 | | |
| 490 | | |
| 2,147 | |
| Foreign exchange gain | |
| 443 | | |
| 655 | | |
| 2,445 | | |
| 1,104 | | |
| 669 | | |
| 5,316 | |
| Balance, December 31, 2025 | |
| 5,152 | | |
| 8,440 | | |
| 11,184 | | |
| 4,765 | | |
| 6,475 | | |
| 36,016 | |
| Less: current portion | |
| (84 | ) | |
| (15 | ) | |
| (650 | ) | |
| (73 | ) | |
| - | | |
| (822 | ) |
| Non-current portion | |
| 5,068 | | |
| 8,425 | | |
| 10,534 | | |
| 4,692 | | |
| 6,475 | | |
| 35,194 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance, December 31, 2025 | |
| 5,152 | | |
| 8,440 | | |
| 11,184 | | |
| 4,765 | | |
| 6,475 | | |
| 36,016 | |
| Change in estimate (note 12(a)) | |
| (1,094 | ) | |
| (1,778 | ) | |
| (6,463 | ) | |
| (2,670 | ) | |
| (415 | ) | |
| (12,420 | ) |
| Reclamation work performed | |
| (2 | ) | |
| (1 | ) | |
| (23 | ) | |
| (23 | ) | |
| - | | |
| (49 | ) |
| Accretion | |
| 242 | | |
| 395 | | |
| 473 | | |
| 200 | | |
| 279 | | |
| 1,589 | |
| Foreign exchange gain | |
| (739 | ) | |
| (1,210 | ) | |
| (1,488 | ) | |
| (637 | ) | |
| 183 | | |
| (3,891 | ) |
| Balance, June 30, 2026 | |
| 3,559 | | |
| 5,846 | | |
| 3,683 | | |
| 1,635 | | |
| 6,522 | | |
| 21,245 | |
| Less: current portion | |
| (85 | ) | |
| (36 | ) | |
| (434 | ) | |
| (51 | ) | |
| - | | |
| (606 | ) |
| Non-current portion | |
| 3,474 | | |
| 5,810 | | |
| 3,249 | | |
| 1,584 | | |
| 6,522 | | |
| 20,639 | |
In
the second quarter of 2026, management updated its estimate of the future expenditures required for the restoration of its mining properties
which resulted in a $12,420 decrease in the decommissioning and restoration provision. The decrease in future expenditures is primarily
caused by significant changes to the Bolivian economic environment which includes the adopting of a floating exchange rate and a significant
reduction in the projected inflation rate. The change in estimate reduced the carrying value of the decommissioning and restoration asset
to zero and the remaining $6,505 was recorded as a reduction to Cost of Sales.
A
provision for decommissioning liabilities is estimated based on current regulatory requirements and is recognized at the present value
of such costs. The expected timing of cash flows in respect of the provision is based on the estimated life of the Company’s mining
operations.
SCHEDULE
OF OTHER DECOMMISSION PROVISION
| | |
Bolivar | | |
Porco | | |
Caballo
Blanco Group | | |
San
Lucas Group | | |
Zimapan | |
| | |
Decommissioning
and restoration provisions - June 30, 2026 | |
| | |
Bolivar | | |
Porco | | |
Caballo
Blanco Group | | |
San
Lucas Group | | |
Zimapan | |
| Undiscounted uninflated estimated
cash flow | |
$ | 4,243 | | |
$ | 6,924 | | |
$ | 7,747 | | |
$ | 3,242 | | |
$ | 10,069 | |
| Discount rate | |
| 11.3 | % | |
| 11.3 | % | |
| 13.0 | % | |
| 14.7 | % | |
| 8.9 | % |
| Inflation rate | |
| 7.62 | % | |
| 7.62 | % | |
| 7.62 | % | |
| 7.62 | % | |
| 3.6 | % |
| | |
Bolivar | | |
Porco | | |
Caballo
Blanco Group | | |
San
Lucas Group | | |
Zimapan | |
| | |
Decommissioning
and restoration provisions - December 31, 2025 | |
| | |
Bolivar | | |
Porco | | |
Caballo
Blanco Group | | |
San
Lucas Group | | |
Zimapan | |
| Undiscounted uninflated estimated
cash flow | |
$ | 4,248 | | |
$ | 6,925 | | |
$ | 7,829 | | |
$ | 3,250 | | |
$ | 9,791 | |
| Discount rate | |
| 10.2 | % | |
| 10.2 | % | |
| 9.9 | % | |
| 9.6 | % | |
| 8.7 | % |
| Inflation rate | |
| 20.2 | % | |
| 20.2 | % | |
| 20.2 | % | |
| 20.2 | % | |
| 3.6 | % |
SANTACRUZ
SILVER MINING LTD.
Notes
to the Condensed Interim Consolidated Financial Statements
Three
and Six Months ended June 30, 2026 and 2025
(Unaudited)
(Expressed
in thousands of US dollars, unless otherwise noted)
|