| |
|
|
Green
River Project Pro-Forma: 24 T/Week
WEEK
|
TONNAGE
PROCESSED
|
ORE COST
|
SHIPPING COSTS
|
PROCESSING COST
|
AU PRODUCED at
2 oz/T
|
VALUE AT $270/oz
|
DISCOUNT TO
REFINERY AT 2%
|
REFINING LOSS
AT 6%
|
ESTIMATED
PROFIT
|
1
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
2
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
3
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
4
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
5
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
6
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
7
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
8
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
9
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
10
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
11
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
12
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
13
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
14
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
15
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
16
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
17
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
18
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
19
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
20
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
21
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
22
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
23
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
24
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
25
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
26
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
27
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
28
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
29
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
30
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
31
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
32
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
33
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
34
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
35
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
36
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
37
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
38
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
39
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
40
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
41
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
42
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
43
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
44
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
45
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
46
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
47
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
48
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
49
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
50
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
51
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
52
|
24
|
$240.00
|
$240.00
|
$2,400.00
|
45.94
|
$12,403.69
|
$248.07
|
$744.22
|
$8,531.40
|
Totals
|
1248
|
$12,480.00
|
$12,480.00
|
$124,800.00
|
2,388.86
|
$644,991.98
|
$12,899.84
|
$38,699.52
|
$443,632.63
|
|
