You have to scroll to right to see all of the data, and the table may have formatting reproduction problems, but here goes...bottom line $207MM gross including all catagories...Probable is the most important and it is $124.3MM...tip of the Nolan Mineralburg, literally.
| Reserve Category |
Quantity Ore (tons) |
% Sb |
Metal (tons Sb) @95% Recovery |
Value/Ton Sb |
Grade (Toz Au/ton) |
Metal (Toz Au) @ 90% Recovery |
Value/Toz Au |
Total Value Sb |
Total Value Au |
Grand Total Gross Value |
Mining Days @250 tpd |
Net Value @ 60% |
Value per Share (@1.9B Shares) |
Potential SP @ P/E =15 |
| 1/7/2010, Probable |
42,412.0 |
28.00% |
11281.6 |
$9,500 |
0.408 |
15573.7 |
$1,100 |
$107,175,124 |
$17,131,055 |
$124,306,179 |
170 |
$74,583,707 |
$0.039 |
$0.59 |
| 1/7/2010, Indicated |
12,039.0 |
20.02% |
2289.7 |
$9,500 |
0.236 |
2557.1 |
$1,100 |
$21,752,125 |
$2,812,792 |
$24,564,917 |
48 |
$14,738,950 |
$0.008 |
$0.12 |
| 1/7/2010, Inferred |
34,206.0 |
14.92% |
4848.4 |
$9,500 |
0.357 |
10990.4 |
$1,100 |
$46,059,405 |
$12,089,427 |
$58,148,832 |
137 |
$34,889,299 |
$0.018 |
$0.28 |
| Total Jan, 2010 |
88,657.0 |
|
18,419.6 |
|
0.33 |
29,121.2 |
|
$174,986,655 |
$32,033,274 |
$207,019,928 |
355 |
$124,211,957 |
$0.065 |
$0.98 |
