RE:Is there $3,000 Gold @ Casino ? At some point we need to update corp presentation and financials.
My very rough calc at spot vs. FS would increase PV by about $5B USD.
Moly adds about $210M per year; Gold $169M; Silver $9M and Copper $81M a year just simply taking difference between Spot and what's in FS for a total of about $469M annually for 27 years...discounting cash flow by 8% is about $4.7B USD added to the $1.8B USD in FS. I think at spot it's about PV of $6.5B.
Can you imagine --- in the corp presentation it stated adding something like $1B annually to Yukon GDP what the new number is at spot?
Also remember, our FS used 8% discount. Many companies use 6%...if i use that in below it adds another $1B USD +.
All the idiots over at Victoria clearly don't understand ....there is absolutely no way this won't move forward. But i do agree....the history of all those mickey mouse operators and their lack of ability to run a mine safety and then cut bait and leave will impact timeline.
Feel free to challenge my numbers. Hopefully with another 1-2 years of metal prices well above our FS..."long term" metal price assumptions will change in the industry.
| | Moly | Gold | Silver | Copper | Discount | 8% |
| Spot | 30 | 2500 | 29 | 4.1 | $ 12,669,453,000 | $ 4,751,116,438 |
| FS | 16 | 1700 | 22 | 3.6 | | |
| | 15,000,000 | 211,000 | 1,277,000 | 163,000,000 | | |
| 1 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 402,296,810 |
| 2 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 372,497,046 |
| 3 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 344,904,672 |
| 4 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 319,356,178 |
| 5 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 295,700,165 |
| 6 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 273,796,449 |
| 7 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 253,515,230 |
| 8 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 234,736,324 |
| 9 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 217,348,448 |
| 10 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 201,248,563 |
| 11 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 186,341,262 |
| 12 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 172,538,205 |
| 13 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 159,757,598 |
| 14 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 147,923,701 |
| 15 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 136,966,390 |
| 16 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 126,820,732 |
| 17 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 117,426,603 |
| 18 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 108,728,336 |
| 19 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 100,674,385 |
| 20 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 93,217,023 |
| 21 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 86,312,059 |
| 22 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 79,918,573 |
| 23 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 73,998,678 |
| 24 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 68,517,295 |
| 25 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 63,441,939 |
| 26 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 58,742,536 |
| 27 | $ 210,000,000 | $ 168,800,000 | $ 8,939,000 | $ 81,500,000 | $ 469,239,000 | $ 54,391,237 |