Based on: (1) $1300/Toz Gold and (2) $11,000/ton Antimony, and (3) assuming production is 250 tons/day, and (4) Resources from June 2009 update of January 2009 NI-43-101 Report, and (5) 2.1 B Shares:
| 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 (@2.1B Shares) |
Potential SP @ P/E =15 |
| 1/7/2010, Probable |
42,412.0 |
28.00% |
11281.6 |
$11,000 |
0.408 |
15573.7 |
$1,300 |
$124,097,512 |
$20,245,792 |
$144,343,304 |
170 |
$86,605,983 |
$0.041 |
$0.62 |
| 1/7/2010, Indicated |
12,039.0 |
20.02% |
2289.7 |
$11,000 |
0.236 |
2557.1 |
$1,300 |
$25,186,672 |
$3,324,209 |
$28,510,880 |
48 |
$17,106,528 |
$0.008 |
$0.12 |
| 1/7/2010, Inferred |
34,206.0 |
14.92% |
4848.4 |
$11,000 |
0.357 |
10990.4 |
$1,300 |
$53,331,943 |
$14,287,504 |
$67,619,447 |
137 |
$40,571,668 |
$0.019 |
$0.29 |
| Total Jan, 2010 |
88,657.0 |
|
18,419.6 |
|
0.33 |
29,121.2 |
|
$202,616,126 |
$37,857,505 |
$240,473,631 |
355 |
$144,284,179 |
$0.069 |
$1.03 |
.
You will hae to scroll the window to right to see the entire table, and it may not come through graphically perfect.
