For your perusal:

Based on 130M outstanding shares.

Prices are respectively $50...$75...$100...$125 per ounce of gold in the ground.

1M.....$0.39...$0.59...$0.78...$0.98
2M.....$0.77...$1.16...$1.54...$1.93
3M.....$1.18...$1.77...$2.36...$2.95
4M.....$1.54...$2.31...$3.08...$3.85
5M.....$1.92...$2.88...$3.84...$4.80
6M.....$2.31...$3.46...$4.62...$5.78
7M.....$2.69...$4.04...$5.38...$6.73
8M.....$3.08...$4.62...$6.16...$7.70
9M.....$3.46...$5.19...$6.92...$8.65
10M...$3.90...$5.85...$7.80...$9.75

Enjoy,

Jordan