1

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

best case cash flow

-108,042,692 -108,042,692
-103,044,438 -103,686,111
-95,598,794 -100,560,076
-83,969,614 -93,035,360
-78,612,725 -89,872,943
-77,879,081 -89,215,661
-25,519,069 -85,082,804
-12,312,182 -89,855,951
-11,411,369 -89,207,959
-1,579,983 -85,917,387
4,378,929 -83,646,544
17,148,916 -91,054,110
18,863,781 -91,972,112
21,144,136 -91,237,907
21,593,943 -91,064,186
22,153,385 -90,874,038
22,230,548 -90,812,572
33,542,282 -93,211,665
44,872,870 -107,766,862
81,279,467 -170,360,242
90,622,244 -172,176,497
95,707,877 -188,711,439
99,319,486 -201,065,835
100,665,880 -205,698,477
102,959,833 -221,088,678
106,996,988 -246,609,436
110,647,033 -302,217,133
110,648,204 -302,218,273
111,723,461 -331,126,536
111,724,072 -331,126,096
113,413,570 -381,595,640
113,415,605 -381,627,269
113,769,381 -402,471,999
113,771,384 -402,471,440
113,527,134 -537,198,650
113,527,134 -537,201,432
113,527,134 -537,201,432
113,527,152 -537,911,441
113,527,174 -541,952,112
113,527,185 -544,132,676
113,527,189 -546,176,369

-108,042,692
-103,686,111
-100,560,076
-93,035,360
-89,872,943
-89,215,661
-85,082,804
-89,855,951
-89,207,959
-85,917,387
-83,646,544
-91,054,110
-91,972,112
-91,237,907
-91,064,186
-90,874,038
-90,812,572
-93,211,665
-107,766,862
-170,360,242
-172,176,497
-188,711,439
-201,065,835
-205,698,477
-221,088,678
-246,609,436
-302,217,133
-302,218,273
-331,126,536
-331,126,096
-381,595,640
-381,627,269
-402,471,999
-402,471,440
-537,198,650
-537,201,432
-537,201,432
-537,911,441
-541,952,112
-544,132,676
-546,176,369

33,555,653
34,376,635
35,484,214
37,729,081
38,810,615
39,004,485
50,702,834
54,971,853
55,329,158
59,648,276
62,268,148
68,389,864
69,235,849
70,606,760
70,885,564
71,205,080
71,266,880
77,254,127
85,239,393
126,636,714
143,880,529
156,507,771
166,995,861
171,904,569
180,957,964
202,485,165
240,380,199
240,400,799
257,644,187
257,659,431
312,318,435
312,385,786
335,314,953
335,470,631
760,182,923
760,399,163
760,549,975
775,026,435
811,592,819
851,787,509
883,893,316

60,416,245
61,219,864
63,135,630
64,930,476
65,947,023
65,969,324
86,417,361
92,030,818
92,294,165
97,455,086
99,462,903
105,641,603
106,974,302
107,952,564
108,214,137
108,676,627
108,675,061
120,534,970
130,905,616
202,504,979
221,064,821
233,915,995
244,585,880
248,946,544
258,901,258
286,963,022
336,869,431
336,868,909
363,266,225
363,270,754
443,941,919
444,166,704
483,460,986
483,650,186
1,213,460,473
1,213,760,563
1,213,863,786
1,234,559,319
1,304,516,264
1,381,079,981
1,433,258,408

6.09921
6.15785
6.23696
6.39731
6.47456
6.48841
7.324
7.62893
7.65446
7.96297
8.1501
8.58736
8.64779
8.74571
8.76563
8.78845
8.79286
9.22053
9.7909
12.92236
14.15406
15.056
15.80515
16.15578
16.80245
18.41903
21.56091
21.56238
22.85974
22.86083
27.2486
27.25341
29.31682
29.32794
70.15444
70.16988
70.18066
71.21469
74.72128
78.25702
81.19666

6.09921
6.15766
6.26218
6.43296
6.51506
6.5289
7.59572
7.9791
8.00449
8.3551
8.54307
9.0549
9.13198
9.23105
9.25341
9.27842
9.2812
9.80159
10.51665
13.91814
15.1745
16.21607
17.06236
17.47615
18.28879
20.12758
23.57448
23.57595
25.2407
25.24179
30.14584
30.15193
32.32741
32.33853
72.50708
72.52534
72.53612
73.75432
77.47824
81.17834
84.28151

6.09921
6.15766
6.26218
6.43296
6.51506
6.5289
7.59572
7.9791
8.00449
8.3551
8.54307
9.0549
9.13198
9.23105
9.25341
9.27842
9.2812
9.80159
10.51665
13.91814
15.1745
16.21607
17.06236
17.47615
18.28879
20.12758
23.57448
23.57595
25.2407
25.24179
30.14584
30.15193
32.32741
32.33853
72.50708
72.52534
72.53612
73.75432
77.47824
81.17834
84.28151

15.52
16.01
16.73
17.81
18.31
18.37
22.84
23.9
23.98
24.86
25.23
26.01
26.13
26.29
26.32
26.36
26.36
27
27.65
29.31
29.66
29.84
29.95
29.99
30.06
30.18
30.27
30.27
30.29
30.29
30.33
30.33
30.33
30.33
30.33
30.33
30.33
30.33
30.33
30.33
30.33

15.52
15.92
16.24
16.93
17.28
17.35
18.95
19.21
19.29
19.58
19.79
19.76
19.72
19.78
19.79
19.81
19.81
19.89
19.41
17.77
17.92
17.45
17.13
16.99
16.54
15.82
14.24
14.24
13.42
13.42
12
12
11.37
11.37
5.89
5.89
5.89
5.84
5.55
5.35
5.16

15.52
15.92
16.24
16.93
17.28
17.35
18.95
19.21
19.29
19.58
19.79
19.76
19.72
19.78
19.79
19.81
19.81
19.89
19.41
17.77
17.92
17.45
17.13
16.99
16.54
15.82
14.24
14.24
13.42
13.42
12
12
11.37
11.37
5.89
5.89
5.89
5.84
5.55
5.35
5.16

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

0.47
0.48
0.49
0.5
0.51
0.52
0.53
0.54
0.55
0.56
0.57
0.58
0.59
0.6
0.61
0.62
0.63
0.64
0.65
0.66
0.67
0.68
0.69
0.7
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.8
0.81
0.82
0.83
0.84
0.85
0.86
0.87
0.88
0.89
0.9
0.91
0.92

93,972,479
95,597,094
98,620,463
102,660,202
104,758,299
147,003,721
147,624,373
157,104,474
161,732,182
174,032,657
176,211,355
178,560,537
200,893,248
364,947,629
390,426,181
411,584,259
420,853,689
439,861,883
489,451,123
577,253,073
818,780,854
2,009,599,750
2,116,124,043
2,232,883,459
2,317,168,426
2,354,199,544
2,491,353,995
2,569,779,283
2,723,428,717
2,784,778,661
2,800,249,436
2,932,383,697
2,995,237,536
3,014,145,152
3,024,046,095
3,056,747,634
3,071,894,215
3,116,658,307
3,123,656,077
3,139,449,319
3,156,149,474
3,184,915,346
3,190,950,777
3,221,863,113
3,228,638,663
3,245,587,540

27,275,218
28,366,542
29,797,252
31,782,595
33,090,002
46,873,506
47,669,663
51,196,122
53,517,859
58,544,560
59,866,130
61,544,747
68,130,843
113,937,377
124,749,683
134,445,965
140,061,657
148,627,299
167,775,553
199,782,769
278,807,326
636,239,898
674,684,208
715,108,559
749,623,738
771,862,006
824,587,047
854,909,273
914,468,996
947,899,084
963,198,424
1,001,044,553
1,029,198,462
1,042,515,137
1,054,001,268
1,068,798,173
1,081,176,441
1,101,610,699
1,111,237,850
1,121,385,132
1,132,702,518
1,148,437,664
1,156,979,199
1,173,282,477
1,180,368,308
1,188,945,726

2.5
2.4
2.3
2.2
2.2
2.1
2.1
2.1
2
2
1.9
1.9
2
2.2
2.1
2.1
2
2
1.9
1.9
1.9
2.2
2.1
2.1
2.1
2.1
2
2
2
1.9
1.9
1.9
1.9
1.9
1.9
1.9
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.7
1.7

66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
69
69
72
72
72
72
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73
73

29
29
29
29
28
27
27
25
24
23
23
23
23
17
16
16
15
15
15
14
6
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

27,754,899
28,559,921
29,695,523
31,196,475
32,113,355
43,663,020
44,118,858
46,764,533
48,304,734
51,706,204
52,491,347
53,434,867
58,261,053
91,753,022
98,244,411
103,803,648
106,725,661
111,502,621
122,455,153
140,629,044
186,673,835
397,074,657
417,661,329
439,209,345
456,227,659
465,965,410
491,837,912
506,322,840
534,450,631
548,472,320
554,066,093
572,814,654
584,671,906
589,610,591
593,463,281
599,366,909
603,600,577
611,577,478
614,541,631
618,038,924
621,843,457
627,362,245
629,851,106
635,468,194
637,552,314
640,436,640

1.02
1.01
1
0.98
0.97
0.93
0.93
0.91
0.9
0.88
0.88
0.87
0.86
0.8
0.79
0.77
0.76
0.75
0.73
0.7
0.67
0.62
0.62
0.61
0.61
0.6
0.6
0.59
0.58
0.58
0.58
0.57
0.57
0.57
0.56
0.56
0.56
0.56
0.55
0.55
0.55
0.55
0.54
0.54
0.54
0.54

47
48
49
50
51
52

0.93
0.94
0.95
0.96
0.97
0.98

3,250,962,193
3,267,408,618
3,277,565,265
3,281,489,140
3,287,451,224
3,302,145,460

1,196,201,868
1,206,331,735
1,216,198,753
1,222,921,131
1,227,059,784
1,230,054,365

1.7
1.7
1.7
1.7
1.7
1.7

73
73
73
73
73
73

1
1
1
1
1
1

642,450,160
645,629,914
648,436,718
650,192,453
651,418,275
652,736,661

0.54
0.54
0.53
0.53
0.53
0.53

Volume change
1.73%
3.16%
4.10%
2.04%
40.33%
0.42%
6.42%
2.95%
7.61%
1.25%
1.33%
12.51%
81.66%
6.98%
5.42%
2.25%
4.52%
11.27%
17.94%
41.84%
145.44%
5.30%
5.52%
3.77%
1.60%
5.83%
3.15%
5.98%
2.25%
0.56%
4.72%
2.14%
0.63%
0.33%
1.08%
0.50%
1.46%
0.22%
0.51%
0.53%
0.91%
0.19%
0.97%
0.21%
0.52%

0.17%
0.51%
0.31%
0.12%
0.18%
0.45%

1
2
3
4
5
6
7
8
9
10
11
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45

0.47
0.48
0.49
0.5
0.510.511
0.512
0.513
0.5140.515
0.516
0.5170.518
0.519
0.52
0.53
0.54
0.55
0.56
0.57
0.58
0.581
0.582
0.583
0.584
0.585
0.586
0.587
0.5880.589
0.59
0.591
0.592
0.593
0.594
0.595
0.596
0.597
0.598
0.599
0.6
0.61
0.62
0.63
0.64
0.641
0.642
0.643
0.644

93,972,479
95,597,094
98,620,463
102,660,202

27,275,218
28,366,542
29,797,252
31,782,595

Overall
2.45
2.37
2.31
2.23

Total
Ore
93,972,479 27,275,218
1,624,615 1,091,324
3,023,369 1,430,710
4,039,739 1,985,343

104,758,299

33,090,002

2.17

2,098,097

1,307,407

104,974,471
137,121,147

33,256,718
43,202,277

2.16
2.17

216,172
32,146,676

166,716
9,945,559

137,204,008

43,349,349

2.17

82,861

147,072

146,669,651

46,570,634

2.15

9,465,643

3,221,285

146,963,565

46,724,747

2.15

293,914

154,113

146,983,643
147,003,721
147,624,373
157,104,474
161,732,182
174,032,657
176,211,355
178,560,537
178,600,688
179,005,192
179,024,801
179,100,918
197,790,415
197,810,024
200,726,659

46,812,000
46,873,506
47,669,663
51,196,122
53,517,859
58,544,560
59,866,130
61,544,747
61,585,942
61,753,328
61,774,271
61,894,031
67,014,769
67,082,569
67,856,784

2.14
2.14
2.1
2.07
2.02
1.97
1.94
1.9
1.9
1.9
1.9
1.89
1.95
1.95
1.96

20,078
20,078
620,652
9,480,101
4,627,708
12,300,475
2,178,698
2,349,182
40,151
404,504
19,609
76,117
18,689,497
19,609
2,916,635

87,253
61,506
796,157
3,526,459
2,321,737
5,026,701
1,321,570
1,678,617
41,195
167,386
20,943
119,760
5,120,738
67,800
774,215

200,746,268

67,887,164

1.96

19,609

30,380

200,893,248
216,146,443
329,143,791
355,676,222
360,719,979
360,988,957
363,019,125
363,038,524
364,111,592
364,212,283
364,947,629
390,426,181
411,584,259
420,853,689
439,861,883
441,447,477
441,575,000
441,594,665
444,006,673

68,130,843
73,459,352
101,229,153
109,949,834
111,503,087
111,851,963
112,617,456
112,753,021
113,206,671
113,440,041
113,937,377
124,749,683
134,445,965
140,061,657
148,627,299
149,249,748
149,434,479
149,615,093
150,551,123

1.95
1.94
2.25
2.23
2.24
2.23
2.22
2.22
2.22
2.21
2.2
2.13
2.06
2
1.96
1.96
1.95
1.95
1.95

146,980
243,679
15,253,195 5,328,509
112,997,348 27,769,801
26,532,431 8,720,681
5,043,757 1,553,253
268,978
348,876
2,030,168
765,493
19,399
135,565
1,073,068
453,650
100,691
233,370
735,346
497,336
25,478,552 10,812,306
21,158,078 9,696,282
9,269,430 5,615,692
19,008,194 8,565,642
1,585,594
622,449
127,523
184,731
19,665
180,614
2,412,008
936,030

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76

0.645
0.646
0.647
0.648
0.649
0.650.651
0.6520.653
0.654
0.655
0.656
0.657
0.658
0.659
0.66
0.661
0.662
0.663
0.664
0.665
0.6660.667
0.668
0.669
0.670.671
0.672
0.673
0.6740.676
0.677
0.678
0.679
0.68
0.69

458,558,943
459,040,684
461,652,194
488,135,712
489,371,720

155,222,711
155,797,423
157,316,918
166,935,823
167,536,154

1.95
1.95
1.93
1.92
1.92

14,552,270
481,741
2,611,510
26,483,518
1,236,008

4,671,588
574,712
1,519,495
9,618,905
600,331

489,451,123 167,775,553

1.92

79,403

239,399

489,671,600 168,199,111

1.91

220,477

423,558

514,863,918
539,993,741
540,649,255
540,669,255
542,522,765
542,622,443
577,253,073
756,557,002
766,327,718
767,467,777
781,620,244
781,661,990

177,642,617
186,315,564
186,810,124
187,025,097
188,046,815
188,372,976
199,782,769
257,685,550
261,619,860
262,348,649
266,235,665
266,633,992

1.9
1.9
1.89
1.89
1.89
1.88
1.89
1.94
1.93
1.93
1.94
1.93

782,188,763 267,116,296

1.93

526,773

482,304

783,303,169 268,040,103
790,234,460 270,455,941

1.92
1.92

1,114,406
6,931,291

923,807
2,415,838

818,780,854 278,807,326

1.94

28,546,394

8,351,385

1,974,427,509 618,338,766
1,993,304,301 624,756,587

2.19
2.19

1,993,364,382 625,856,668

2.19

1,993,424,516
2,009,559,609
2,009,579,672
2,009,599,750
2,116,124,043

2.17
2.17
2.16
2.16
2.14

628,465,399
634,607,601
635,487,760
636,239,898
674,684,208

25,192,318 9,443,506
25,129,823 8,672,947
655,514
494,560
20,000
214,973
1,853,510 1,021,718
99,678
326,161
34,630,630 11,409,793
179,303,929 57,902,781
9,770,716 3,934,310
1,140,059
728,789
14,152,467 3,887,016
41,746
398,327

1,155,646,655 #########
18,876,792 6,417,821
60,081

1,100,081

60,134 2,608,731
16,135,093 6,142,202
20,063
880,159
20,078
752,138
106,524,293 38,444,310

Waste
Ore
Strippping ratio
Precise strip ratio
66,697,261 27,275,218
2.44534
2.445342912
533,291 1,091,324
0.48866
0.488664228
1,592,659 1,430,710
1.11319
1.113194847
2,054,396 1,985,343
1.03478
1.034781395

66
66
66
66

29
29
29
29

27,754,899
28,559,921
29,695,523
31,196,475

1.02
1.01
1
0.98

790,690

1,307,407

0.60478

0.604777242

66 28

32,113,355

0.97

49,456
22,201,117

166,716
9,945,559

0.29665
2.23226

0.296648192
2.23226437

66 28
66 28

32,221,627
40,802,989

0.97
0.94

-64,211

147,072

-0.43660

-0.436595681

66 28

40,892,338

0.94

6,244,358

3,221,285

1.93847

1.938468034

66 27

43,474,759

0.93

139,801

154,113

0.90713

0.907133078

66 27

43,584,803

0.93

-67,175
-41,428
-175,505
5,953,642
2,305,971
7,273,774
857,128
670,565
-1,044
237,118
-1,334
-43,643
13,568,759
-48,191
2,142,420

87,253
61,506
796,157
3,526,459
2,321,737
5,026,701
1,321,570
1,678,617
41,195
167,386
20,943
119,760
5,120,738
67,800
774,215

-0.76989
-0.67356
-0.22044
1.68828
0.99321
1.44703
0.64857
0.39947
-0.02534
1.41659
-0.06370
-0.36442
2.64977
-0.71078
2.76722

-0.769887568
-0.673560303
-0.22044019
1.688277675
0.993209395
1.447027384
0.648567991
0.399474687
-0.025342881
1.41659398
-0.063696701
-0.364420508
2.649766303
-0.710781711
2.767215825

66
66
66
66
66
66
66
66
66
66
66
66
66
66
66

27
27
27
25
24
23
23
23
23
23
23
23
23
23
23

43,630,387
43,663,020
44,118,858
46,764,533
48,304,734
51,706,204
52,491,347
53,434,867
53,456,181
53,560,934
53,571,704
53,629,713
57,515,787
57,546,355
58,128,942

0.93
0.93
0.93
0.91
0.9
0.88
0.88
0.87
0.87
0.87
0.87
0.87
0.86
0.86
0.86

-10,771

30,380

-0.35454

-0.354542462

66 23

58,143,559

0.86

-96,699
243,679
9,924,686 5,328,509
85,227,547 27,769,801
17,811,750 8,720,681
3,490,504 1,553,253
-79,898
348,876
1,264,675
765,493
-116,166
135,565
619,418
453,650
-132,679
233,370
238,010
497,336
14,666,246 10,812,306
11,461,796 9,696,282
3,653,738 5,615,692
10,442,552 8,565,642
963,145
622,449
-57,208
184,731
-160,949
180,614
1,475,978
936,030

-0.39683
1.86256
3.06907
2.04247
2.24722
-0.22902
1.65211
-0.85690
1.36541
-0.56853
0.47857
1.35644
1.18208
0.65063
1.21912
1.54735
-0.30968
-0.89112
1.57685

-0.396829435
1.86256343
3.069073019
2.042472371
2.247221798
-0.229015467
1.652105245
-0.856902593
1.365409457
-0.568534945
0.47856982
1.356440153
1.182081544
0.650630056
1.219120762
1.547347654
-0.309682728
-0.891121397
1.576849033

66
66
66
66
66
66
66
66
66
66
66
66
69
69
72
72
72
72
72

58,261,053
61,788,008
83,285,486
89,291,155
90,378,899
90,546,479
91,043,158
91,100,856
91,376,421
91,480,561
91,753,022
98,244,411
103,803,648
106,725,661
111,502,621
111,856,292
111,935,128
112,004,731
112,540,821

0.86
0.84
0.82
0.81
0.81
0.81
0.81
0.81
0.81
0.81
0.8
0.79
0.77
0.76
0.75
0.75
0.75
0.75
0.75

23
22
18
18
17
17
17
17
17
17
17
16
16
15
15
15
15
15
15

9,880,682
-92,971
1,092,015
16,864,613
635,677

4,671,588
574,712
1,519,495
9,618,905
600,331

2.11506
-0.16177
0.71867
1.75328
1.05888

2.11505852
-0.161769721
0.71866969
1.753277842
1.058877519

72
72
72
72
72

15
15
15
15
15

115,409,207
115,663,984
116,455,365
122,045,244
122,360,189

0.74
0.74
0.74
0.73
0.73

-159,996

239,399

-0.66832

-0.668323594

72 15 122,455,153

0.73

-203,081

423,558

-0.47946

-0.479464442

72 15 122,628,705

0.73

15,748,812 9,443,506
16,456,876 8,672,947
160,954
494,560
-194,973
214,973
831,792 1,021,718
-226,483
326,161
23,220,837 11,409,793
######### 57,902,781
5,836,406 3,934,310
411,270
728,789
10,265,451 3,887,016
-356,581
398,327

1.66769
1.89750
0.32545
-0.90697
0.81411
-0.69439
2.03517
2.09664
1.48346
0.56432
2.64096
-0.89520

1.66768698
1.89749528
0.325448884
-0.906965061
0.814111134
-0.694390194
2.035167246
2.096637604
1.483463682
0.564319714
2.640959286
-0.89519666

72
72
72
72
72
72
72
72
72
72
72
72

127,990,173
133,017,712
133,253,156
133,333,406
133,850,009
133,976,832
140,629,044
174,662,886
176,830,207
177,175,673
179,571,432
179,718,043

0.72
0.71
0.71
0.71
0.71
0.71
0.7
0.68
0.68
0.68
0.67
0.67

15
15
15
15
15
15
14
7
6
6
6
6

44,469

482,304

0.09220

0.092201184

72

6 179,929,154

0.67

190,599
4,515,453

923,807
2,415,838

0.20632
1.86910

0.206319069
1.86910422

72
72

6 180,341,459
6 181,701,584

0.67
0.67

20,195,009

8,351,385

2.41816

2.418162856

72

6 186,673,835

0.67

######### #########
12,458,971 6,417,821

2.40365
1.94131

2.403651382
1.941308584

73
73

2 388,291,625
2 391,900,062

0.63
0.63

1,100,081

-0.94538

-0.945384931

73

2 392,295,373

0.63

-2,548,597 2,608,731
9,992,891 6,142,202
-860,096
880,159
-732,060
752,138
68,079,983 38,444,310

-0.97695
1.62692
-0.97721
-0.97331
1.77087

-0.976948946
1.626923211
-0.977205255
-0.973305431
1.770872803

73
73
73
73
73

2
2
2
2
1

0.63
0.62
0.62
0.62
0.62

-1,040,000

393,223,414
396,497,464
396,808,833
397,074,657
417,661,329

1.73%
3.16%
4.10%
2.04%
0.21%
30.62% 0.512 to 0.513
0.06%
6.90%
0.20%
0.01%
0.01%
0.42%
6.42%
2.95%
7.61%
1.25%
1.33%
0.02%
0.23%
0.01%
0.04%
10.44% 0.584 to 585
0.01%
1.47%
0.01%
0.07%
7.59%
52.28% 0.591 to0.592
8.06%
1.42%
0.07%
0.56%
0.01%
0.30%
0.03%
0.20%
6.98%
5.42%
2.25%
4.52%
0.36%
0.03%
0.00%
0.55%

3.28%
0.11%
0.57%
5.74%
0.25%
0.02%
0.05%
5.14%
4.88%
0.12%
0.00%
0.34%
0.02%
6.38%
31.06% 0.66 to 0.661
1.29%
0.15%
1.84%
0.01%
0.07%
0.14%
0.88%
3.61%
141.14% 0.671 to 0.672
0.96%
0.00%
0.00%
0.81%
0.00%
0.00%
5.30%

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

Milawa NPVMilawa
manualZ
NPVMilawa
manualY
NPV manualX 1Tony-worse
1Tye - Better
1
1
1
1
1
1
0.47
2
2
2
2
2
2
0.48
3
3
3
3
3
3
0.49
4
4
4
4
4
4
0.5
5
5
5
5
5
5
0.51
6
6
6
6
6
6 0.512-0.512
7
7
7
7
7
7 0.513-0.513
8
8
8
8
8
8
0.52
9
9
9
9
9
9
0.53
10
10
10
10
10
10
0.54
11
11
11
11
11
11
0.55
12
12
12
12
12
12
0.56
13
13
13
13
13
13
0.57
14
14
14
14
14
14
0.58
15
15
15
15
15
15 0.584-0.584
16
16
16
16
16
16 0.584-0.585
17
17
17
17
17
17
0.585
18
18
18
18
18
18
0.585
19
19
19
19
19
19 0.591-0.592
20
20
20
20
20
20 0.592-0.592
21
21
21
21
21
21
0.6
22
22
22
22
22
22
0.61
23
23
23
23
23
23
0.62
24
24
24
24
24
24
0.63
25
25
25
25
25
25
0.64
26
26
26
26
26
26
0.65
27
27
27
27
27
27 0.66-0.66
28
28
28
28
28
28
0.66
29
29
29
29
29
29 0.66-0.661
30
30
30
30
30
30
0.661
31
31
31
31
31
31 0.661-0.661
32
32
32
32
32
32
0.661
33
33
33
33
33
33
0.671
34
34
34
34
34
34 0.671-0.671
35
35
35
35
35
35
0.671
36
36
36
36
36
36 0.672-0.672
37
37
37
37
37
37
0.672
38
38
38
38
38
38
0.68
39
39
39
39
39
39
0.69
40
40
40
40
40
40
0.7
41
41
41
41
41
41
0.71

93,972,479
95,597,094
98,620,463
102,660,202
104,758,299
104,974,471
137,121,147
147,003,721
147,624,373
157,104,474
161,732,182
174,032,657
176,211,355
178,560,537
179,100,918
179,882,929
179,943,163
197,790,415
216,146,443
329,143,791
364,947,629
390,426,181
411,584,259
420,853,689
439,861,883
489,451,123
577,253,073
577,273,151
620,914,155
620,933,928
756,264,864
756,557,002
818,780,854
819,125,731
1,973,657,138
1,974,173,472
1,974,427,509
2,009,599,750
2,116,124,043
2,232,883,459
2,317,168,426

not cumulative
93,972,479
1,624,615
3,023,369
4,039,739
2,098,097
216,172
32,146,676
9,882,574
620,652
9,480,101
4,627,708
12,300,475
2,178,698
2,349,182
540,381
782,011
60,234
17,847,252
18,356,028
112,997,348
35,803,838
25,478,552
21,158,078
9,269,430
19,008,194
49,589,240
87,801,950
20,078
43,641,004
19,773
135,330,936
292,138
62,223,852
344,877
1,154,531,407
516,334
254,037
35,172,241
106,524,293
116,759,416
84,284,967

Change
27,275,218
28,366,542
29,797,252
31,782,595
33,090,002
33,256,718
43,162,039
46,873,506
47,669,663
51,196,122
53,517,859
58,544,560
59,866,130
61,544,747
61,894,031
62,168,142
62,258,114
67,014,769
73,459,352
101,208,553
113,937,377
124,749,683
134,445,965
140,061,657
148,627,299
167,775,553
199,782,769
199,840,038
214,044,903
214,160,434
257,555,161
257,685,550
279,111,631
279,285,437
617,379,682
617,637,124
618,338,766
636,239,898
674,684,208
715,108,559
749,623,738

2.45
2.37
2.31
2.23
2.17
2.16
2.18
2.14
2.1
2.07
2.02
1.97
1.94
1.9
1.89
1.89
1.89
1.95
1.94
2.25
2.2
2.13
2.06
2
1.96
1.92
1.89
1.89
1.9
1.9
1.94
1.94
1.93
1.93
2.2
2.2
2.19
2.16
2.14
2.12
2.09

1.73%
3.16%
4.10%
2.04%
0.21%
30.62%
7.21%
0.42%
6.42%
2.95%
7.61%
1.25%
1.33%
0.30%
0.44%
0.03%
9.92%
9.28%
52.28%
10.88%
6.98%
5.42%
2.25%
4.52%
11.27%
17.94%
0.00%
7.56%
0.00%
21.79%
0.04%
8.22%
0.04%
140.95%
0.03%
0.01%
1.78%
5.30%
5.52%
3.77%

95,597,094

9,377,377 p

42,649,902

50,166,042
131,353,376

110,718,092
160,307,332

181,072,045

198,191,803

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

best
spec
worst
tonn wasste waste
life best life spec
-108,042,692 -108,042,692 -108,042,692 33,555,653
60,416,245 6.09921 6.09921
-103,044,438 -103,686,111 -103,686,111 34,376,635
61,219,864 6.15785 6.15766
-95,598,794 -97,634,517 -100,560,076 35,484,214
63,135,630 6.23696 6.23677
-83,969,614 -89,629,305 -93,035,360 37,729,081
64,930,476 6.39731 6.39712
-78,612,725 -86,077,681 -89,872,943 38,810,615
65,947,023 6.47456 6.47437
-77,879,081 -85,398,675 -89,215,661 39,004,485
65,969,324 6.48841 6.48822
-25,519,069 -45,443,455 -85,082,804 50,702,834
86,417,361
7.324
7.3241
-12,312,182 -34,999,458 -89,855,951 54,971,853
92,030,818 7.62893 7.62904
-11,411,369 -34,292,607 -89,207,959 55,329,158
92,294,165 7.65446 7.65444
-1,579,983 -26,147,338 -85,917,387 59,648,276
97,455,086 7.96297 7.96316
4,378,929 -21,120,522 -83,646,544 62,268,148
99,462,903
8.1501 8.15023
17,148,916 -10,798,534 -91,054,110 68,389,864 105,641,603 8.58736 8.58788
18,863,781
-9,758,547 -91,972,112 69,235,849 106,974,302 8.64779 8.64836
21,144,136
-8,866,285 -91,237,907 70,606,760 107,952,564 8.74571 8.74628
21,593,943
-8,438,197 -91,064,186 70,885,564 108,214,137 8.76563
8.7661
22,153,385
-7,579,352 -90,874,038 71,205,080 108,676,627 8.78845 8.78893
22,230,548
-7,600,660 -90,812,572 71,266,880 108,675,061 8.79286 8.79334
33,542,282
-572,178 -93,211,665 77,254,127 120,534,970 9.22053 9.22079
44,872,870 13,232,653 -107,766,862 85,239,393 130,905,616
9.7909 9.79102
81,279,467 40,809,692 -170,360,242 126,636,714 202,504,979 12.92236 12.74811
90,622,244 43,886,839 -172,176,497 143,880,529 221,064,821 14.15406 13.97958
95,707,877 53,714,226 -188,711,439 156,507,771 233,915,995
15.056 14.88144
99,319,486 53,622,040 -201,065,835 166,995,861 244,585,880 15.80515 15.63176
100,665,880 56,093,065 -205,698,477 171,904,569 248,946,544 16.15578 15.98152
102,959,833 59,730,605 -221,088,678 180,957,964 258,901,258 16.80245 16.62895
106,996,988 61,097,449 -246,609,436 202,485,165 286,963,022 18.41903 18.16677
110,647,033 67,307,361 -302,217,133 240,380,199 336,869,431 21.56091 20.87298
110,648,204 67,699,869 -302,218,273 240,400,799 336,868,909 21.56238 20.87445
111,723,461 72,105,961 -331,126,536 257,644,187 363,266,225 22.85974 22.10611
111,724,072 72,106,922 -331,126,096 257,659,431 363,270,754 22.86083 22.1072
113,413,570 74,815,400 -381,595,640 312,318,435 443,941,919 27.2486 26.01161
113,415,605 75,573,772 -381,627,269 312,385,786 444,166,704 27.25341 26.01681
113,769,381 78,092,924 -402,471,999 335,314,953 483,460,986 29.31682 27.65519
113,771,384 80,540,437 -402,471,440 335,470,631 483,650,186 29.32794 27.66697
113,527,134 80,713,820 -537,198,650 760,182,923 1,213,460,473 70.15444 64.50865
113,527,134 76,966,400 -537,201,432 760,399,163 1,213,760,563 70.16988 64.52934
113,527,134 76,966,399 -537,201,432 760,549,975 1,213,863,786 70.18066 64.54012
113,527,152 72,954,919 -537,911,441 775,026,435 1,234,559,319 71.21469 65.77656
113,527,174 73,037,888 -541,952,112 811,592,819 1,304,516,264 74.72128 69.56331
113,527,185 77,377,202 -544,132,676 851,787,509 1,381,079,981 78.25702 73.45925
113,527,189 74,103,738 -546,176,369 883,893,316 1,433,258,408 81.19666 76.60274

life worst IRR best IRR spec IRR worst

6.09921
15.52
15.52
15.52
6.15766
16.01
15.92
15.92
6.26218
16.73
16.49
16.24
6.43296
17.81
17.23
16.93
6.51506
18.31
17.59
17.28
6.5289
18.37
17.66
17.35
7.59572
22.84
21.43
18.95
7.9791
23.9
22.3
19.21
8.00449
23.98
22.37
19.29
8.3551
24.86
23.2
19.58
8.54307
25.23
23.52
19.79
9.0549
26.01
24.15
19.76
9.13198
26.13
24.23
19.72
9.23105
26.29
24.32
19.78
9.25341
26.32
24.35
19.79
9.27842
26.36
24.42
19.81
9.2812
26.36
24.42
19.81
9.80159
27
24.88
19.89
10.51665
27.65
25.71
19.41
13.91814
29.31
27.09
17.77
15.1745
29.66
27.22
17.92
16.21607
29.84
27.68
17.45
17.06236
29.95
27.64
17.13
17.47615
29.99
27.75
16.99
18.28879
30.06
27.9
16.54
20.12758
30.18
27.94
15.82
23.57448
30.27
28.19
14.24
23.57595
30.27
28.21
14.24
25.2407
30.29
28.4
13.42
25.24179
30.29
28.4
13.42
30.14584
30.33
28.5
12
30.15193
30.33
28.54
12
32.32741
30.33
28.65
11.37
32.33853
30.33
28.77
11.37
72.50708
30.33
28.81
5.89
72.52534
30.33
28.62
5.89
72.53612
30.33
28.62
5.89
73.75432
30.33
28.42
5.84
77.47824
30.33
28.43
5.55
81.17834
30.33
28.65
5.35
84.28151
30.33
28.49
5.16

0.96%
1.28%
2.57%
1.21%
0.21%
12.88%
4.16%
0.33%
4.03%
2.35%
5.37%
0.70%
1.13%
0.23%
0.26%
0.05%
4.86%
6.18%
30.20%
9.66%
6.45%
5.04%
2.24%
4.05%
9.25%
14.90%
0.01%
5.90%
0.00%
17.66%
0.02%
6.30%
0.04%

5.84%
7.91%
16.04%
7.73%
1.38%
83.59%
30.49%
2.54%
30.87%
18.71%
43.77%
6.05%
9.79%
1.98%
2.28%
0.44%
42.74%
57.02%
295.71%
123.15%
90.19%
75.03%
34.98%
64.74%
153.78%
270.62%
0.15%
123.17%
0.11%
390.44%
0.52%
163.84%
1.18%

1Tye - Better
1
0.47
2
0.48
3
0.49
4
0.5
5
0.51
6 0.512-0.512
7 0.513-0.513
8
0.52
9
0.53
10
0.54
11
0.55
12
0.56
13
0.57
14
0.58
15 0.584-0.584
16 0.584-0.585
17
0.585
18
0.585
19 0.591-0.592
20 0.592-0.592
21
0.6
22
0.61
23
0.62
24
0.63
25
0.64
26
0.65
27 0.66-0.66
28
0.66
29 0.66-0.661
30
0.661
31 0.661-0.661
32
0.661
33
0.671
34 0.671-0.671
35
0.671
36 0.672-0.672
37
0.672
38
0.68
39
0.69
40
0.7
41
0.71

93,972,479
95,597,094
98,620,463
102,660,202
104,758,299
104,974,471
137,121,147
147,003,721
147,624,373
157,104,474
161,732,182
174,032,657
176,211,355
178,560,537
179,100,918
179,882,929
179,943,163
197,790,415
216,146,443
329,143,791
364,947,629
390,426,181
411,584,259
420,853,689
439,861,883
489,451,123
577,253,073
577,273,151
620,914,155
620,933,928
756,264,864
756,557,002
818,780,854
819,125,731
1,973,657,138
1,974,173,472
1,974,427,509
2,009,599,750
2,116,124,043
2,232,883,459
2,317,168,426

27,275,218
28,366,542
29,797,252
31,782,595
33,090,002
33,256,718
43,162,039
46,873,506
47,669,663
51,196,122
53,517,859
58,544,560
59,866,130
61,544,747
61,894,031
62,168,142
62,258,114
67,014,769
73,459,352
101,208,553
113,937,377
124,749,683
134,445,965
140,061,657
148,627,299
167,775,553
199,782,769
199,840,038
214,044,903
214,160,434
257,555,161
257,685,550
279,111,631
279,285,437
617,379,682
617,637,124
618,338,766
636,239,898
674,684,208
715,108,559
749,623,738

2.45
2.37
2.31
2.23
2.17
2.16
2.18
2.14
2.1
2.07
2.02
1.97
1.94
1.9
1.89
1.89
1.89
1.95
1.94
2.25
2.2
2.13
2.06
2
1.96
1.92
1.89
1.89
1.9
1.9
1.94
1.94
1.93
1.93
2.2
2.2
2.19
2.16
2.14
2.12
2.09

66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
66
69
69
72
72
72
72
72
72
72
72
72
72
73
73
73
73
73
73
73

Change
29
29
29
29
28
28
28
27
27
25
24
23
23
23
23
23
23
23
22
18
17
16
16
15
15
15
14
14
13
13
7
7
6
6
2
2
2
2
1
1
1

27,754,899
28,559,921
29,695,523
31,196,475
32,113,355
32,221,627
40,782,669
43,663,020
44,118,858
46,764,533
48,304,734
51,706,204
52,491,347
53,434,867
53,629,713
53,817,652
53,861,331
57,515,787
61,788,008
83,276,867
91,753,022
98,244,411
103,803,648
106,725,661
111,502,621
122,455,153
140,629,044
140,651,466
148,953,263
148,996,795
174,594,529
174,662,886
186,782,560
186,870,272
387,894,649
388,022,336
388,291,625
397,074,657
417,661,329
439,209,345
456,227,659

1.02
1.01
1
0.98
0.97
0.97
0.94
0.93
0.93
0.91
0.9
0.88
0.88
0.87
0.87
0.87
0.86
0.86
0.84
0.82
0.8
0.79
0.77
0.76
0.75
0.73
0.7
0.7
0.7
0.7
0.68
0.68
0.67
0.67
0.63
0.63
0.63
0.62
0.62
0.61
0.61

1.73%
3.16%
4.10%
2.04%
0.21%
30.62%
7.21%
0.42%
6.42%
2.95%
7.61%
1.25%
1.33%
0.30%
0.44%
0.03%
9.92%
9.28%
52.28%
10.88%
6.98%
5.42%
2.25%
4.52%
11.27%
17.94%
0.00%
7.56%
0.00%
21.79%
0.04%
8.22%
0.04%
140.95%
0.03%
0.01%
1.78%
5.30%
5.52%
3.77%

95,597,094

9,377,377 p

42,649,902

50,166,042
131,353,376

110,718,092
160,307,332

181,072,045

198,191,803