| |






|
|
Green River Sand Project - $200,000
Joint Venture ( for information on this project, other ways to participate, or if you want to visit our
processing facility)
| WEEK |
TONNAGE PROCESSED |
ORE COST |
SHIPPING
COSTS |
PROCESSING
COSTS |
Au PRODUCED at 2 oz./T |
VALUE
AT $270/oz |
2% DISC. TO REFINERY |
REFINING LOSS AT 6% |
ESTIMATED PROFIT |
ESTIMATED INVESTOR'S SHARE (50%) |
| 1 |
240 |
$2,400.00 |
$2,400.00 |
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 2 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 3 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 4 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 5 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 6 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 7 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 8 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 9 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 10 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 11 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 12 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 13 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 14 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 15 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 16 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 17 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 18 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 19 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 20 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 21 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 22 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 23 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 24 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 25 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 26 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 27 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 28 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 29 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 30 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 31 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 32 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 33 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 34 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 35 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 36 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 37 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 38 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 39 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 40 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 41 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 42 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 43 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 44 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 45 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 46 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 47 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 48 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 49 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 50 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 51 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| 52 |
240 |
$2,400.00 |
$2,400.00
|
$24,000.00 |
459.396 |
$124,036.92 |
$2,480.74 |
$7,442.22 |
$85,313.97 |
$42,656.98 |
| TOTALS |
12480 |
$124,800.00
|
$124,800.00
|
$1,248,000.00
|
23888.592 |
$6,449,919.84 |
$128,998.40 |
$386,995.19 |
$4,436,326.25 |
$2,218,163.13
|
|