Today's CMM's P&L .... presented a little different ...
Oz Sold 21,866
Oz Produced 18,943
Inv Reduction 2,923
.
.
Gold Price 510
.
.
Rev from Gold 11,151,726
Other Rev 97,365
-----------------------------------
Total Rev 11,249,091
-----------------------------------
.
.
Mine Opera 9,112,805
Royalty 66,300
Dep 736,133
-----------------------------------
Total COGS 9,915,238
-----------------------------------
Gross Margin 1,333,853
-----------------------------------
.
.
Admin Costs 692,140
Stk Comp 78,410
Exploration 0
-----------------------------------
Total Oper Exp 770,550
-----------------------------------
.
.
-----------------------------------
Earnings from Oper 563,303
-----------------------------------
.
.
Interest On Notes 266,250
.
.
-----------------------------------
EBT/Other/1 Time 297,053
-----------------------------------
.
.
AmotFinFee 1,081,620
Accre on CDebent 144,800
Interest CDebent 113,302
-----------------------------------
1 Time Charges 1,339,722
-----------------------------------
.
.
-----------------------------------
EBTOther(Loss) (1,042,669)
-----------------------------------
.
.
Unrealize Loss -133,763
For Exc Gain/(Loss) -21,404
-----------------------------------
Sub Tot -155,167
-----------------------------------
.
.
-----------------------------------
EAT (Loss) -1,197,836
-----------------------------------
-----------------------------------
.
.
|
