future predictions Calculations after many beers consumed.
If the price of gold stays at +- $2200 per oz ca and in 3 years Abcourt could produce 30k oz
here are the numbers for different senarios.
Today
| At us $ per oz | $1,800 | $2,000 | $2,200 | $2,400 | $2,600 |
| At us to ca of 0.74 per oz | $2,432 | $2,702 | $2,972 | $3,243 | $3,513 |
| Actual cash value $70m | | | | | |
| Replacement cost $120m | | | | | |
| Upgrade 500k to 1m oz possible in 2024 in proven resources | | | | | |
| If Annual production 30k at 8 gr sold in ca dollars | $72,960,000 | $81,060,000 | $89,160,000 | $97,290,000 | $105,390,000 |
| All in sustaining cost at $1120us = $1515 ca per oz if cost stays the same | $45,450,000 | $45,450,000 | $45,450,000 | $45,450,000 | $45,450,000 |
| Profit if 30k oz produced at $1515 per oz ca(target less than 3 years) | $27,510,000 | $35,610,000 | $43,710,000 | $51,840,000 | $59,940,000 |
| $321 per ton in ca | | | | | |
| Cash flow of $30m ca at $1800 us = or | | | | | |
| | | | | | |
Mcap at todays price +- 30-40M
If we assume the best scenario at todays price of $2200 us or $2972 ca and
no increase in cost production the profit could be $43,710,000 in a 1-3 years.
That would translate to more profit in year 3 than the entire MCAP of ABCOURT today.
Fernand
And that does not calculate the value of Barvue and surrounding properties if Abcourt has the funding to restart.
Fernand