Ounces per ton
46.03
41.3
45.47
47.02
Average Oz. per Ton
44.955
Tons processed per Quarter
2500
Ounces Total of Silver Cash Price Silver
112,387.50 13
Revenue for Quater
1,461,037.50
4
Revenue for Year
$5,844,150.00
Cash cost per ounce
$10.50 Estimate from US Silver Idaho mine
Scenarios
Cash Cost + 20% $12.60
Price ounce
12.5 15 17 20
Per Quarter 1,404,843.75 1,685,812.50 1,910,587.50 2,247,750.00
Gross Cost Per Quarter 1,416,082.50 1,416,082.50 1,416,082.50 1,416,082.50
Gross Profit Per Quarter -11,238.75 269,730.00 494,505.00 831,667.50
Yearly Gross Profit -44,955.00 1,078,920.00 1,978,020.00 3,326,670.00
I did some rough calculations. In the most optimistic scenario the company would be well funded for its blue sky exploration and development projects. Please refer to the news releases of KS for my figures.