Ann: Pennys Find Gold Mine -High Gold Grades in Fourth Campaign, page-21

First 21 Last

Bushblock

140 Posts.

12/05/18

16:00

Post #: 33054973

Originally posted by Bushblock ↑

Excel columns mixed up so try this

Column 1 Column 2 Column 3 Column 4 Column 5 Column 6

1 ERL Announcements tonnes g/t ounces

2

3 23rd Sept 2017 ignore 21710 2.38 1500 Lakewood

4 up to 30/11/17 ignore 2.83 200 Burbank

5 up to 30/11/17 ignore 21239 576 Burbank

6 up to 30/11/17 Total 1st Campaign?? 21194 3.6 2289 Lakewood

7 2nd Campaign 34659 4.07 4200 Lakewood

8 3rd Campaign 28/02/18 26057 6.03 157,124 5044 Lakewood

9 4th Campaign 11258 7.06 73000 2343 Lakewood

10 ESTIMATE balance 4th Campaign 18000 7.06 127080 4079 Lakewood

11 Total Sales

12 1st Campaign probably Total is ??? 21194 3.6 TOTAL 17955 30,487,996

13

14 ERL Announcements COSTS

15 Published ERL 31/12/17 Interim Report Dec borrowings JV Blue Cap 5,663,176

16 Other loans 277,927

17 Director loans 339,159

18 Blue Cap facility agreement Feb2018 extension to 28th April 600,000

19 Blue Cap facility agreement extn to 15th May No costs indicated Esti 600,000

20 ERL Annual Report 30th June 17. The cost of this funding, dependent on the amount of draw down, is pro rata up to a maximum of A$2.3 million payable from free cash flow…….Not sure I understand fully but lets assume Max Payable 2,300,000

21 Surface Mining Expenses 6mths ending 31/12/17 6,829,321

22 Assume ave-mthly costs continued until pit bottom May 5 1,138,220 5,691,101

23 ESITMATED approx Costs to end of May 2018 15,471,363

Expand

Well I give up obviously does not copy multi columns

Column 1

0 Esti Sales

1 30,487,996

2

3 Est Costs

4 5,663,176

5 277,927

6 339,159

7 600,000

8 600,000

9 2,300,000

10

11 5,691,101

12 15,471,363

	Column 1
0	Esti Sales
1	30,487,996
2
3	Est Costs
4	5,663,176
5	277,927
6	339,159
7	600,000
8	600,000
9	2,300,000
10
11	5,691,101
12	15,471,363

ERL Price at posting: 1.4¢ Sentiment: Hold Disclosure: Held

1 Upvote

0 Great analysis

There are more pages in this discussion • 26 more messages in this thread...

First 21 Last

Add ERL (ASX) to my watchlist

(20min delay)
Last 0.3¢		Change 0.000(0.00%)		Mkt cap ! $5.935M

Open	High	Low	Value	Volume
0.3¢	0.3¢	0.3¢	$86	28.59K

Buyers (Bids)

No.	Vol.	Price($)
2	860232	0.3¢

Sellers (Offers)

Price($)	Vol.	No.
0.4¢	13198507	16

View Market Depth

No.	Vol.	Price($)
2	213962	0.009
2	205000	0.008
2	300000	0.007
2	242999	0.006
1	1000000	0.005

Price($)	Vol.	No.
0.010	873799	4
0.011	1121325	2
0.012	1374562	2
0.013	163000	1
0.015	40000	1

Last trade - 10.10am 01/10/2024 (20 minute delay)

ERL (ASX) Chart

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6
1	ERL Announcements	tonnes		g/t	ounces
2
3	23rd Sept 2017 ignore	21710	2.38		1500	Lakewood
4	up to 30/11/17 ignore		2.83		200	Burbank
5	up to 30/11/17 ignore	21239			576	Burbank
6	up to 30/11/17 Total 1st Campaign??	21194	3.6		2289	Lakewood
7	2nd Campaign	34659	4.07		4200	Lakewood
8	3rd Campaign 28/02/18	26057	6.03	157,124	5044	Lakewood
9	4th Campaign	11258	7.06	73000	2343	Lakewood
10	ESTIMATE balance 4th Campaign	18000	7.06	127080	4079	Lakewood
11						Total Sales
12	1st Campaign probably Total is ???	21194	3.6	TOTAL	17955	30,487,996
13
14	ERL Announcements					COSTS
15	Published ERL 31/12/17 Interim Report Dec borrowings JV Blue Cap		5,663,176
16	Other loans					277,927
17	Director loans					339,159
18	Blue Cap facility agreement Feb2018 extension to 28th April		600,000
19	Blue Cap facility agreement extn to 15th May		No costs indicated Esti	600,000
20	ERL Annual Report 30th June 17. The cost of this funding, dependent on the amount of draw down, is pro rata up to a maximum of A$2.3 million payable from free cash flow…….Not sure I understand fully but lets assume	Max Payable	2,300,000
21	Surface Mining Expenses 6mths ending 31/12/17		6,829,321
22	Assume ave-mthly costs continued until pit bottom May	5	1,138,220	5,691,101
23	ESITMATED approx Costs to end of May 2018				15,471,363