Value Proposition of ZEN.Below is a chart which uses variable Recovery Rates, values from 5-10 percent in ground and finally a range of possible prices per ton.
ENJOY!
| 43-101 Tonnage | 1418000 |
| Recovery Rate % | 99.0% |
| Final Tonnage | 1403820 |
| Price per Ton | $16,000.00 |
| Deposit Street Value | $22,461,120,000 |
| Insitu Value % age | 10.0% |
| Deposit In grd Value | $2,246,112,000 |
| ZEN Fully Diluted Shares | 60184862 |
| Value per ZEN Share | $37.32 |
| Albany Vein Graphite Deposit Valuation Scenarios | | | | | | |
| 43-101 Tonnage | 1418000 | 1418000 | 1418000 | 1418000 | 1418000 | 1418000 |
| Recovery Rate % | 95.0% | 96.0% | 97.0% | 98.0% | 99.0% | 100.0% |
| Final Tonnage | 1347100 | 1361280 | 1375460 | 1389640 | 1403820 | 1418000 |
| Price per Ton | $5,000.00 | $8,500.00 | $10,000.00 | $20,000.00 | $25,000.00 | $30,000.00 |
| Deposit Street Value | $6,735,500,000 | $11,570,880,000 | $13,754,600,000 | $27,792,800,000 | $35,095,500,000 | $42,540,000,000 |
| Insitu Value % age | 5.0% | 6.0% | 7.0% | 8.0% | 9.0% | 10.0% |
| Deposit In grd Value | $336,775,000 | $694,252,800 | $962,822,000 | $2,223,424,000 | $3,158,595,000 | $4,254,000,000 |
| ZEN Fully Diluted Shares | 60184862 | 60184862 | 60184862 | 60184862 | 60184862 | 60184862 |
| Value per ZEN Share | $5.60 | $11.54 | $16.00 | $36.94 | $52.48 | $70.68 |