shares

88 million shares

 

 

 

GOLD

 

 

 

 

tonnes

G/T

GOLD

OUNCES

 $               1,433.00

 $          1,580.00

 $               2,000.00

gold

oxide

124,000,000.00

0.38

47,120,000

1,515,113

2,171,156,270

 $  2,393,877,814

 $       3,030,225,080

 

LEACHABLE SULPHIDE

78,000,000.00

0.51

39,780,000

1,279,100

1,832,949,839

 $  2,020,977,492

 $       2,558,199,357

 

SULPHIDE

889,000,000.00

0.58

515,620,000

16,579,421

23,758,310,611

 $26,195,485,531

 $     33,158,842,444

 

 

 

 

 

19,373,633

27,762,418,153

 $30,610,342,416

 $     38,747,268,881

 

 

 

 

 

 

 SILVER

 

 

 

 

tonnes

G/T

SILVER

OUNCES

 $                    23.49

 $               29.00

 $                    50.00

silver

oxide

124,000,000.00

1.62

200,880,000

6,459,164

151,725,762

 $     187,315,756

 $          322,958,199

 

LEACHABLE SULPHIDE

78,000,000.00

1.05

81,900,000

2,633,441

61,859,518

 $       76,369,775

 $          131,672,026

 

SULPHIDE

889,000,000.00

1.13

1,004,570,000

32,301,286

758,757,212

 $     936,737,299

 $       1,615,064,309

 

 

 

 

 

41,393,891

972,342,515

 $  1,200,422,859

 $       2,069,694,584

 

 

 

 

 

 

COPPER

 

 

 

 

tonnes

%

COPPER

LBS

 $                     3.29

 $                 3.55

 $                    12.00

copper

oxide

0

 

 

 

 

 

 

 

LEACHABLE SULPHIDE

78,000,000.00

0.07

5,460,000

1,760,000,000

5,790,400,000

 $  6,253,280,000

 $     21,120,000,000

 

SULPHIDE

889,000,000.00

0.24

213,360,000

2,860,000,000

9,409,400,000

 $10,161,580,000

 $     34,320,000,000

 

 

 

 

 

4,620,000,000

15,199,800,000

 $16,414,860,000

 $     55,440,000,000

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

$59,134,360,668.71

 $64,640,485,275

 $   151,696,963,465

 

 

 

 

 

SHARES

$88,000,000.00

88,000,000

88,000,000

 

 

 

 

 

WORTH/SHARE

$671.98

 $             734.55

 $               1,723.83

 

 

 

 

 

CAPITAL COST %

7.61%

6.96%

2.97%

             

 gold price

 present price

         

 $    70,400,000.00

0.1191%

 $          1,433.00

 $                     1.71

       

present price

 $                  0.80

0.1191%

 

Present price per gold ounce

           

value % to real value