Period Cash flow-Best

Cash flow-Worst
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst
Revenue-Best
1.000 ### ### ### 40,482.799 ### 29,378.658 ###
2.000 ### ### ### ### ### ### ###
3.000 ### ### ### ### ### ### ###
4.000 ### ### ### ### ### ### ###
5.000 ### ### ### ### ### ### ###
6.000 ### ### ### ### ### ### ###
7.000 ### ### ### ### ### ### ###
8.000 ### ### ### ### ### ### ###
9.000 ### ### ### ### ### ### ###
10.000 ### ### ### ### ### ### ###
 Report 1 Period
Revenue-Worst
Mining Cost-Best
Mining Cost-Worst
Rock-Best Rock-Worst
Av Grade (cut_12)-Best
Av Grade (cut_12)-Worst
Stripping Ratio-Best
### ### ### ### ### 0.755 0.623 1.908
### ### ### ### ### 0.692 0.560 3.811
### ### ### ### ### 0.672 0.568 2.627
### ### ### ### ### 0.606 0.633 6.494
### ### ### ### ### 0.619 0.709 5.321
### ### ### ### ### 0.654 0.734 9.995
### ### ### ### ### 0.579 0.604 11.026
### ### ### ### ### 0.504 0.674 16.775
### ### ### ### ### 0.525 0.711 50.161
### ### ### ### ### 0.702 0.689 3.936
Stripping Ratio-Worst
Product (cut_12)-Best
Product (cut_12)-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Comb1-BestComb1-Worst
1,606.563 ### 97,928.859 ### ### ### 8,096.560
30.566 ### ### ### ### ### ###
8.719 ### ### ### ### ### ###
6.025 ### ### ### ### ### ###
5.483 ### ### ### ### ### ###
4.195 ### ### ### ### ### ###
3.661 ### ### ### ### ### ###
3.176 ### ### ### ### ### ###
2.714 ### ### ### ### ### ###
2.270 ### ### ### ### ### ###
 Pit Revenue Factor-Best Revenue Factor-Worst Rock-Best Rock-Worst
1.000 0.330 0.330 77,839.843 77,839.843
2.000 0.340 0.340 108,027.343 108,027.343
3.000 0.350 0.350 172,730.468 172,730.468
4.000 0.360 0.360 207,191.405 207,191.405
5.000 0.380 0.380 353,453.124 353,453.124
6.000 0.400 0.400 576,714.843 576,714.843
7.000 0.410 0.410 4,329,148.444 4,329,148.444
8.000 0.420 0.420 4,526,726.569 4,526,726.569
9.000 0.430 0.430 8,079,160.168 8,079,160.168
10.000 0.440 0.440 12,598,429.716 12,598,429.716
11.000 0.450 0.450 13,116,339.874 13,116,339.874
12.000 0.460 0.460 13,681,187.533 13,681,187.533
13.000 0.470 0.470 14,269,410.190 14,269,410.190
14.000 0.480 0.480 14,996,554.720 14,996,554.720
15.000 0.490 0.490 19,030,398.467 19,030,398.467
16.000 0.500 0.500 20,836,871.129 20,836,871.129
17.000 0.510 0.510 20,888,175.817 20,888,175.817
18.000 0.520 0.520 20,986,234.412 20,986,234.412
19.000 0.530 0.530 21,902,566.446 21,902,566.446
20.000 0.540 0.540 22,147,714.883 22,147,714.883
21.000 0.550 0.550 30,307,183.629 30,307,183.629
22.000 0.560 0.560 30,681,433.629 30,681,433.629
23.000 0.570 0.570 32,277,117.221 32,277,117.221
24.000 0.580 0.580 32,290,035.190 32,290,035.190
25.000 0.590 0.590 33,457,343.785 33,457,343.785
26.000 0.600 0.600 34,422,019.564 34,422,019.564
27.000 0.610 0.610 34,680,625.032 34,680,625.032
28.000 0.620 0.620 35,067,804.719 35,067,804.719
29.000 0.630 0.630 35,132,113.313 35,132,113.313
30.000 0.640 0.640 35,145,070.344 35,145,070.344
31.000 0.650 0.650 36,248,136.748 36,248,136.748
32.000 0.660 0.660 36,510,363.310 36,510,363.310
33.000 0.670 0.670 38,811,937.534 38,811,937.534
34.000 0.680 0.680 41,736,929.715 41,736,929.715
35.000 0.690 0.690 41,951,664.090 41,951,664.090
36.000 0.700 0.700 41,977,539.090 41,977,539.090
37.000 0.710 0.710 42,059,558.621 42,059,558.621
38.000 0.720 0.720 42,110,976.590 42,110,976.590
39.000 0.730 0.730 42,385,304.715 42,385,304.715
40.000 0.740 0.740 43,271,402.371 43,271,402.371
41.000 0.750 0.750 43,438,675.808 43,438,675.808
42.000 0.760 0.760 52,615,867.187 52,615,867.187
43.000 0.770 0.770 53,259,261.715 53,259,261.715
44.000 0.780 0.780 53,617,128.901 53,617,128.901
45.000 0.790 0.790 54,461,988.274 54,461,988.274
46.000 0.800 0.800 54,889,105.460 54,889,105.460
47.000 0.810 0.810 55,009,656.241 55,009,656.241
48.000 0.820 0.820 55,655,023.427 55,655,023.427
49.000 0.830 0.830 55,731,960.928 55,731,960.928
50.000 0.840 0.840 58,129,859.357 58,129,859.357
51.000 0.860 0.860 58,146,898.420 58,146,898.420
52.000 0.870 0.870 59,018,402.322 59,018,402.322
53.000 0.880 0.880 60,357,953.101 60,357,953.101
54.000 0.890 0.890 64,799,261.680 64,799,261.680
55.000 0.900 0.900 65,854,132.771 65,854,132.771
56.000 0.910 0.910 67,078,652.299 67,078,652.299
57.000 0.930 0.930 67,250,906.204 67,250,906.204
58.000 0.940 0.940 69,084,785.101 69,084,785.101
59.000 0.950 0.950 73,989,288.985 73,989,288.985
60.000 0.970 0.970 74,032,367.110 74,032,367.110
61.000 0.980 0.980 74,360,074.140 74,360,074.140
62.000 1.010 1.010 74,450,796.796 74,450,796.796
63.000 1.020 1.020 74,695,648.359 74,695,648.359
64.000 1.030 1.030 74,704,148.359 74,704,148.359
65.000 1.040 1.040 74,902,515.546 74,902,515.546
66.000 1.050 1.050 75,052,624.921 75,052,624.921
67.000 1.060 1.060 76,105,519.448 76,105,519.448
68.000 1.070 1.070 76,144,367.104 76,144,367.104
69.000 1.080 1.080 76,666,734.289 76,666,734.289
70.000 1.090 1.090 78,825,745.998 78,825,745.998
71.000 1.100 1.100 78,834,300.685 78,834,300.685
72.000 1.110 1.110 79,157,902.247 79,157,902.247
73.000 1.120 1.120 79,183,769.434 79,183,769.434
74.000 1.130 1.130 79,257,210.840 79,257,210.840
75.000 1.140 1.140 80,002,140.524 80,002,140.524
76.000 1.160 1.160 80,062,515.524 80,062,515.524
77.000 1.170 1.170 80,889,550.678 80,889,550.678
78.000 1.180 1.180 83,329,015.511 83,329,015.511
79.000 1.190 1.190 83,372,093.635 83,372,093.635
80.000 1.200 1.200 84,593,765.505 84,593,765.505
81.000 1.210 1.210 84,645,398.317 84,645,398.317
82.000 1.220 1.220 84,977,453.004 84,977,453.004
83.000 1.230 1.230 85,037,890.504 85,037,890.504
84.000 1.260 1.260 85,080,917.847 85,080,917.847
85.000 1.270 1.270 85,179,667.847 85,179,667.847
86.000 1.280 1.280 85,265,890.503 85,265,890.503
87.000 1.290 1.290 85,296,085.816 85,296,085.816
88.000 1.300 1.300 87,111,855.338 87,111,855.338
 89.000 1.320 1.320 88,039,628.772 88,039,628.772
90.000 1.330 1.330 88,061,218.616 88,061,218.616
91.000 1.350 1.350 88,212,222.521 88,212,222.521
92.000 1.360 1.360 88,350,175.646 88,350,175.646
93.000 1.380 1.380 88,410,507.677 88,410,507.677
94.000 1.390 1.390 88,436,324.083 88,436,324.083
95.000 1.400 1.400 89,823,617.044 89,823,617.044
96.000 1.410 1.410 89,978,796.731 89,978,796.731
97.000 1.420 1.420 92,568,785.001 92,568,785.001
98.000 1.440 1.440 92,655,167.814 92,655,167.814
99.000 1.450 1.450 92,745,421.720 92,745,421.720
100.000 1.460 1.460 93,322,238.123 93,322,238.123
101.000 1.470 1.470 93,343,749.842 93,343,749.842
102.000 1.480 1.480 93,907,503.745 93,907,503.745
103.000 1.490 1.490 94,028,636.557 94,028,636.557
104.000 1.510 1.510 94,050,226.400 94,050,226.400
105.000 1.520 1.520 94,733,027.178 94,733,027.178
106.000 1.540 1.540 94,827,886.553 94,827,886.553
107.000 1.550 1.550 94,836,339.678 94,836,339.678
108.000 1.570 1.570 94,849,222.490 94,849,222.490
109.000 1.580 1.580 96,082,589.674 96,082,589.674
110.000 1.600 1.600 96,418,253.736 96,418,253.736
111.000 1.610 1.610 96,677,351.391 96,677,351.391
112.000 1.620 1.620 96,798,077.953 96,798,077.953
113.000 1.630 1.630 96,815,288.890 96,815,288.890
114.000 1.640 1.640 97,031,433.420 97,031,433.420
115.000 1.650 1.650 97,618,284.980 97,618,284.980
116.000 1.690 1.690 98,445,949.038 98,445,949.038
117.000 1.700 1.700 98,562,308.413 98,562,308.413
118.000 1.720 1.720 98,570,964.663 98,570,964.663
119.000 1.740 1.740 98,605,538.881 98,605,538.881
120.000 1.770 1.770 98,613,992.007 98,613,992.007
121.000 1.790 1.790 98,834,210.755 98,834,210.755
122.000 1.800 1.800 98,868,808.412 98,868,808.412
123.000 1.810 1.810 99,426,421.690 99,426,421.690
124.000 1.850 1.850 99,448,062.314 99,448,062.314
125.000 1.870 1.870 99,685,867.001 99,685,867.001
126.000 1.890 1.890 99,720,390.438 99,720,390.438
127.000 1.900 1.900 100,548,722.466 100,548,722.466
128.000 1.930 1.930 118,893,472.364 118,893,472.364
129.000 1.950 1.950 118,902,077.833 118,902,077.833
130.000 1.970 1.970 119,286,757.518 119,286,757.518
131.000 1.980 1.980 119,850,831.734 119,850,831.734
Av Grade (cut_12)-Best Av Grade (cut_12)-Worst Product (cut_12)-Best Product (cut_12)-Worst
1.503 1.503 502,845.985 502,845.985
1.598 1.598 665,615.788 665,615.788
1.594 1.594 991,820.339 991,820.339
1.562 1.562 1,164,379.481 1,164,379.481
1.409 1.409 1,884,675.303 1,884,675.303
1.198 1.198 3,047,949.088 3,047,949.088
0.822 0.822 23,387,593.181 23,387,593.181
0.825 0.825 24,316,483.749 24,316,483.749
0.805 0.805 41,343,222.124 41,343,222.124
0.761 0.761 64,340,515.085 64,340,515.085
0.759 0.759 66,833,965.897 66,833,965.897
0.751 0.751 69,698,405.237 69,698,405.237
0.750 0.750 72,182,894.878 72,182,894.878
0.752 0.752 74,793,892.768 74,793,892.768
0.755 0.755 89,417,979.614 89,417,979.614
0.745 0.745 96,453,745.871 96,453,745.871
0.744 0.744 96,716,945.469 96,716,945.469
0.742 0.742 97,159,689.600 97,159,689.600
0.734 0.734 100,725,785.967 100,725,785.967
0.733 0.733 101,543,203.531 101,543,203.531
0.725 0.725 126,647,287.773 126,647,287.773
0.725 0.725 127,678,544.456 127,678,544.456
0.725 0.725 132,237,874.303 132,237,874.303
0.725 0.725 132,275,388.463 132,275,388.463
0.723 0.723 135,553,417.697 135,553,417.697
0.725 0.725 137,901,050.196 137,901,050.196
0.725 0.725 138,523,703.289 138,523,703.289
0.725 0.725 139,519,400.185 139,519,400.185
0.724 0.724 139,702,777.928 139,702,777.928
0.724 0.724 139,745,753.631 139,745,753.631
0.724 0.724 142,198,103.007 142,198,103.007
0.725 0.725 142,758,118.137 142,758,118.137
0.712 0.712 148,722,001.336 148,722,001.336
0.710 0.710 154,925,445.462 154,925,445.462
0.709 0.709 155,399,027.854 155,399,027.854
0.709 0.709 155,448,030.474 155,448,030.474
0.710 0.710 155,595,236.743 155,595,236.743
0.709 0.709 155,701,642.620 155,701,642.620
0.708 0.708 156,318,090.651 156,318,090.651
0.705 0.705 158,195,220.301 158,195,220.301
0.704 0.704 158,546,610.121 158,546,610.121
0.698 0.698 175,169,113.270 175,169,113.270
0.699 0.699 176,197,968.593 176,197,968.593
0.699 0.699 176,768,629.829 176,768,629.829
0.698 0.698 178,200,321.227 178,200,321.227
0.698 0.698 178,930,153.970 178,930,153.970
0.697 0.697 179,166,647.799 179,166,647.799
0.696 0.696 180,235,885.381 180,235,885.381
0.696 0.696 180,391,609.785 180,391,609.785
0.692 0.692 184,222,843.452 184,222,843.452
0.692 0.692 184,265,882.702 184,265,882.702
0.692 0.692 185,495,190.653 185,495,190.653
0.688 0.688 187,646,139.535 187,646,139.535
0.686 0.686 193,838,619.225 193,838,619.225
0.685 0.685 195,309,391.661 195,309,391.661
0.685 0.685 196,938,217.565 196,938,217.565
0.685 0.685 197,191,905.969 197,191,905.969
0.686 0.686 199,475,315.990 199,475,315.990
0.687 0.687 205,539,003.821 205,539,003.821
0.687 0.687 205,591,489.985 205,591,489.985
0.686 0.686 206,003,559.554 206,003,559.554
0.686 0.686 206,118,951.666 206,118,951.666
0.685 0.685 206,451,072.278 206,451,072.278
0.685 0.685 206,466,030.570 206,466,030.570
0.685 0.685 206,697,532.043 206,697,532.043
0.684 0.684 206,893,521.141 206,893,521.141
0.684 0.684 208,049,573.169 208,049,573.169
0.684 0.684 208,090,538.582 208,090,538.582
0.684 0.684 208,642,892.011 208,642,892.011
0.684 0.684 210,903,137.491 210,903,137.491
0.683 0.683 210,914,843.700 210,914,843.700
0.683 0.683 211,272,580.669 211,272,580.669
0.683 0.683 211,305,125.383 211,305,125.383
0.683 0.683 211,381,306.852 211,381,306.852
0.683 0.683 212,129,122.950 212,129,122.950
0.683 0.683 212,194,704.212 212,194,704.212
0.682 0.682 213,024,256.670 213,024,256.670
0.680 0.680 215,350,947.923 215,350,947.923
0.680 0.680 215,394,558.395 215,394,558.395
0.679 0.679 216,540,336.378 216,540,336.378
0.679 0.679 216,600,139.509 216,600,139.509
0.679 0.679 216,892,510.163 216,892,510.163
0.679 0.679 216,947,805.154 216,947,805.154
0.679 0.679 216,992,822.494 216,992,822.494
0.679 0.679 217,086,878.745 217,086,878.745
0.679 0.679 217,157,865.249 217,157,865.249
0.678 0.678 217,186,938.120 217,186,938.120
0.679 0.679 218,703,348.006 218,703,348.006
0.679 0.679 219,464,497.696 219,464,497.696
0.679 0.679 219,482,919.656 219,482,919.656
0.679 0.679 219,613,577.718 219,613,577.718
0.678 0.678 219,745,560.204 219,745,560.204
0.678 0.678 219,799,378.890 219,799,378.890
0.678 0.678 219,823,153.756 219,823,153.756
0.677 0.677 220,889,159.851 220,889,159.851
0.677 0.677 221,014,457.122 221,014,457.122
0.675 0.675 222,995,267.583 222,995,267.583
0.675 0.675 223,056,146.132 223,056,146.132
0.675 0.675 223,125,583.659 223,125,583.659
0.675 0.675 223,539,663.971 223,539,663.971
0.675 0.675 223,556,107.672 223,556,107.672
0.675 0.675 223,984,108.320 223,984,108.320
0.675 0.675 224,069,159.572 224,069,159.572
0.675 0.675 224,083,628.701 224,083,628.701
0.674 0.674 224,564,481.722 224,564,481.722
0.674 0.674 224,630,795.422 224,630,795.422
0.674 0.674 224,637,211.232 224,637,211.232
0.674 0.674 224,649,189.830 224,649,189.830
0.673 0.673 225,485,770.764 225,485,770.764
0.672 0.672 225,709,135.808 225,709,135.808
0.672 0.672 225,889,517.689 225,889,517.689
0.672 0.672 225,968,320.059 225,968,320.059
0.672 0.672 225,980,642.382 225,980,642.382
0.672 0.672 226,107,407.037 226,107,407.037
0.672 0.672 226,474,229.661 226,474,229.661
0.671 0.671 227,001,771.221 227,001,771.221
0.671 0.671 227,073,852.782 227,073,852.782
0.671 0.671 227,079,765.052 227,079,765.052
0.671 0.671 227,100,275.125 227,100,275.125
0.671 0.671 227,105,825.674 227,105,825.674
0.671 0.671 227,232,540.234 227,232,540.234
0.671 0.671 227,250,928.532 227,250,928.532
0.671 0.671 227,558,258.856 227,558,258.856
0.671 0.671 227,572,579.382 227,572,579.382
0.670 0.670 227,701,839.829 227,701,839.829
0.670 0.670 227,720,470.645 227,720,470.645
0.670 0.670 228,172,997.701 228,172,997.701
0.669 0.669 237,737,922.010 237,737,922.010
0.669 0.669 237,742,992.552 237,742,992.552
0.669 0.669 237,936,897.238 237,936,897.238
0.669 0.669 238,236,622.600 238,236,622.600
 Report 2 Pit
Stripping Ratio-Best Stripping Ratio-Worst Cash flow-Best Cash flow-Worst
3.513 3.513 (97,175,876.666) (97,175,876.666)
4.033 4.033 1,087,726.566 1,087,726.566
4.387 4.387 1,596,866.152 1,596,866.152
4.393 4.393 1,861,992.313 1,861,992.313
4.125 4.125 2,943,800.702 2,943,800.702
3.396 3.396 4,652,265.339 4,652,265.339
1.951 1.951 33,587,463.037 33,587,463.037
1.978 1.978 34,897,882.913 34,897,882.913
2.051 2.051 58,250,579.893 58,250,579.893
1.891 1.891 89,415,579.073 89,415,579.073
1.889 1.889 92,757,554.152 92,757,554.152
1.860 1.860 96,483,849.124 96,483,849.124
1.875 1.875 99,670,849.961 99,670,849.961
1.925 1.925 102,938,048.287 102,938,048.287
2.118 2.118 120,988,073.283 120,988,073.283
2.123 2.123 129,446,792.222 129,446,792.222
2.118 2.118 129,764,236.304 129,764,236.304
2.110 2.110 130,269,920.263 130,269,920.263
2.096 2.096 134,362,849.213 134,362,849.213
2.103 2.103 135,287,547.883 135,287,547.883
2.364 2.364 162,831,514.925 162,831,514.925
2.381 2.381 163,947,736.118 163,947,736.118
2.435 2.435 168,812,167.719 168,812,167.719
2.436 2.436 168,849,963.363 168,849,963.363
2.464 2.464 172,166,604.071 172,166,604.071
2.510 2.510 174,477,944.338 174,477,944.338
2.522 2.522 175,079,625.144 175,079,625.144
2.534 2.534 176,026,533.806 176,026,533.806
2.534 2.534 176,197,224.306 176,197,224.306
2.533 2.533 176,235,504.673 176,235,504.673
2.583 2.583 178,375,344.719 178,375,344.719
2.595 2.595 178,853,729.135 178,853,729.135
2.604 2.604 183,815,634.107 183,815,634.107
2.710 2.710 188,721,013.752 188,721,013.752
2.715 2.715 189,085,305.293 189,085,305.293
2.717 2.717 189,121,620.536 189,121,620.536
2.721 2.721 189,227,451.733 189,227,451.733
2.722 2.722 189,302,735.314 189,302,735.314
2.725 2.725 189,729,757.476 189,729,757.476
2.740 2.740 190,979,869.979 190,979,869.979
2.742 2.742 191,206,929.673 191,206,929.673
3.068 3.068 201,454,714.425 201,454,714.425
3.098 3.098 202,031,735.369 202,031,735.369
3.113 3.113 202,342,365.310 202,342,365.310
3.141 3.141 203,095,195.603 203,095,195.603
3.153 3.153 203,470,023.048 203,470,023.048
3.153 3.153 203,587,397.778 203,587,397.778
3.170 3.170 204,063,993.943 204,063,993.943
3.169 3.169 204,130,957.800 204,130,957.800
3.236 3.236 205,685,618.476 205,685,618.476
3.235 3.235 205,706,103.872 205,706,103.872
3.271 3.271 206,120,029.699 206,120,029.699
3.291 3.291 206,764,357.720 206,764,357.720
3.449 3.449 208,508,625.594 208,508,625.594
3.482 3.482 208,881,510.803 208,881,510.803
3.527 3.527 209,268,551.405 209,268,551.405
3.530 3.530 209,314,226.288 209,314,226.288
3.612 3.612 209,817,996.168 209,817,996.168
3.796 3.796 210,619,865.940 210,619,865.940
3.797 3.797 210,624,355.356 210,624,355.356
3.806 3.806 210,647,724.092 210,647,724.092
3.808 3.808 210,646,769.432 210,646,769.432
3.810 3.810 210,633,427.627 210,633,427.627
3.809 3.809 210,632,436.080 210,632,436.080
3.815 3.815 210,610,566.858 210,610,566.858
3.816 3.816 210,590,259.053 210,590,259.053
3.853 3.853 210,445,339.353 210,445,339.353
3.855 3.855 210,438,592.279 210,438,592.279
3.874 3.874 210,337,190.924 210,337,190.924
3.956 3.956 209,942,548.849 209,942,548.849
3.956 3.956 209,939,944.137 209,939,944.137
3.964 3.964 209,850,205.886 209,850,205.886
3.964 3.964 209,840,923.335 209,840,923.335
3.966 3.966 209,818,357.737 209,818,357.737
3.996 3.996 209,632,513.025 209,632,513.025
3.997 3.997 209,608,607.801 209,608,607.801
4.021 4.021 209,272,251.193 209,272,251.193
4.105 4.105 208,274,342.123 208,274,342.123
4.106 4.106 208,254,604.918 208,254,604.918
4.148 4.148 207,705,896.431 207,705,896.431
4.147 4.147 207,676,386.099 207,676,386.099
4.161 4.161 207,526,907.200 207,526,907.200
4.163 4.163 207,496,734.143 207,496,734.143
4.163 4.163 207,469,006.841 207,469,006.841
4.165 4.165 207,408,034.998 207,408,034.998
4.169 4.169 207,360,182.636 207,360,182.636
4.169 4.169 207,340,293.685 207,340,293.685
4.249 4.249 206,447,133.432 206,447,133.432
4.284 4.284 205,872,919.215 205,872,919.215
4.285 4.285 205,858,227.677 205,858,227.677
4.288 4.288 205,748,996.205 205,748,996.205
4.289 4.289 205,636,310.794 205,636,310.794
4.290 4.290 205,587,769.687 205,587,769.687
4.290 4.290 205,565,406.779 205,565,406.779
4.342 4.342 204,555,870.962 204,555,870.962
4.346 4.346 204,432,274.612 204,432,274.612
4.435 4.435 202,453,745.140 202,453,745.140
4.439 4.439 202,389,045.945 202,389,045.945
4.442 4.442 202,314,124.594 202,314,124.594
4.469 4.469 201,926,984.235 201,926,984.235
4.469 4.469 201,908,391.757 201,908,391.757
4.487 4.487 201,449,360.163 201,449,360.163
4.491 4.491 201,349,805.538 201,349,805.538
4.492 4.492 201,332,144.155 201,332,144.155
4.516 4.516 200,730,286.939 200,730,286.939
4.519 4.519 200,644,063.390 200,644,063.390
4.519 4.519 200,635,602.406 200,635,602.406
4.519 4.519 200,619,254.845 200,619,254.845
4.561 4.561 199,461,267.366 199,461,267.366
4.573 4.573 199,159,093.443 199,159,093.443
4.580 4.580 198,896,296.000 198,896,296.000
4.584 4.584 198,779,911.713 198,779,911.713
4.585 4.585 198,761,300.662 198,761,300.662
4.595 4.595 198,566,346.420 198,566,346.420
4.617 4.617 197,991,401.008 197,991,401.008
4.646 4.646 197,167,268.028 197,167,268.028
4.650 4.650 197,045,760.625 197,045,760.625
4.650 4.650 197,035,571.980 197,035,571.980
4.652 4.652 196,999,338.491 196,999,338.491
4.652 4.652 196,989,043.155 196,989,043.155
4.660 4.660 196,748,978.803 196,748,978.803
4.662 4.662 196,713,493.245 196,713,493.245
4.685 4.685 196,118,127.287 196,118,127.287
4.685 4.685 196,088,975.084 196,088,975.084
4.694 4.694 195,818,276.765 195,818,276.765
4.696 4.696 195,778,414.720 195,778,414.720
4.725 4.725 194,799,897.081 194,799,897.081
5.488 5.488 174,575,440.677 174,575,440.677
5.488 5.488 174,563,823.039 174,563,823.039
5.503 5.503 174,110,092.382 174,110,092.382
5.525 5.525 173,499,957.030 173,499,957.030
Disc.cash flow-Best Disc.cash flow-Worst Mining Cost-Best Mining Cost-Worst
(97,250,796.969) (97,250,796.969) 155,679.687 155,679.687
988,842.332 988,842.332 216,054.686 216,054.686
1,451,696.501 1,451,696.501 345,460.936 345,460.936
1,692,720.285 1,692,720.285 414,382.811 414,382.811
2,676,182.457 2,676,182.457 706,906.248 706,906.248
4,229,332.127 4,229,332.127 1,153,429.686 1,153,429.686
30,534,057.306 30,534,057.306 8,658,296.887 8,658,296.887
31,725,348.103 31,725,348.103 9,053,453.137 9,053,453.137
52,955,072.630 52,955,072.630 16,158,320.335 16,158,320.335
81,286,890.067 81,286,890.067 25,196,859.432 25,196,859.432
84,152,395.267 83,989,650.927 26,232,679.749 26,232,679.749
87,231,977.889 86,536,009.637 27,362,375.066 27,362,375.066
89,865,862.878 88,623,396.090 28,538,820.379 28,538,820.379
92,566,026.784 90,508,730.375 29,993,109.440 29,993,109.440
107,483,402.813 101,994,162.733 38,060,796.933 38,060,796.933
114,474,079.622 108,487,337.629 41,673,742.259 41,673,742.259
114,736,430.104 108,744,026.067 41,776,351.634 41,776,351.634
115,154,350.731 109,144,356.845 41,972,468.823 41,972,468.823
118,536,936.640 112,272,347.747 43,805,132.892 43,805,132.892
119,301,150.416 112,911,834.270 44,295,429.766 44,295,429.766
139,456,295.099 129,478,789.381 60,614,367.259 60,614,367.259
140,294,928.603 130,076,068.392 61,362,867.258 61,362,867.258
143,949,648.063 132,727,849.696 64,554,234.442 64,554,234.442
143,978,044.489 132,745,789.951 64,580,070.380 64,580,070.380
146,469,885.742 134,654,448.777 66,914,687.570 66,914,687.570
148,206,429.894 135,749,360.030 68,844,039.129 68,844,039.129
148,658,481.590 135,994,835.590 69,361,250.065 69,361,250.065
149,369,908.082 136,483,225.281 70,135,609.439 70,135,609.439
149,498,150.382 136,568,237.714 70,264,226.626 70,264,226.626
149,526,910.988 136,591,619.490 70,290,140.689 70,290,140.689
151,134,604.486 137,453,019.148 72,496,273.495 72,496,273.495
151,494,021.779 137,641,798.533 73,020,726.620 73,020,726.620
155,221,974.424 140,293,778.347 77,623,875.069 77,623,875.069
158,540,278.606 139,275,934.543 83,473,859.430 83,473,859.430
158,789,094.630 139,306,520.851 83,903,328.180 83,903,328.180
158,813,898.429 139,301,220.390 83,955,078.180 83,955,078.180
158,886,182.561 139,291,537.334 84,119,117.242 84,119,117.242
158,937,602.260 139,303,912.184 84,221,953.179 84,221,953.179
159,229,264.142 139,410,683.518 84,770,609.431 84,770,609.431
160,083,107.802 139,488,981.892 86,542,804.741 86,542,804.741
160,238,192.629 139,509,362.889 86,877,351.617 86,877,351.617
166,644,006.414 138,636,412.001 105,231,734.374 105,231,734.374
167,002,291.022 137,891,048.680 106,518,523.430 106,518,523.430
167,195,167.776 137,399,117.295 107,234,257.803 107,234,257.803
167,662,616.157 136,638,174.827 108,923,976.548 108,923,976.548
167,895,354.510 136,251,986.446 109,778,210.920 109,778,210.920
167,968,234.983 136,213,553.832 110,019,312.482 110,019,312.482
168,264,163.704 135,779,795.728 111,310,046.855 111,310,046.855
168,305,742.991 135,777,413.804 111,463,921.856 111,463,921.856
169,271,064.955 134,065,906.518 116,259,718.714 116,259,718.714
169,283,784.774 134,078,626.338 116,293,796.839 116,293,796.839
169,540,800.146 133,510,056.386 118,036,804.645 118,036,804.645
169,940,877.153 132,942,333.878 120,715,906.201 120,715,906.201
171,023,930.269 131,441,487.025 129,598,523.359 129,598,523.359
171,202,872.765 130,545,402.933 131,708,265.543 131,708,265.543
171,421,347.094 129,404,827.491 134,157,304.597 134,157,304.597
171,447,129.375 129,239,635.528 134,501,812.409 134,501,812.409
171,731,494.339 127,024,057.438 138,169,570.203 138,169,570.203
172,184,128.920 122,509,376.219 147,978,577.971 147,978,577.971
172,186,663.079 122,491,408.396 148,064,734.221 148,064,734.221
172,199,854.121 122,287,484.468 148,720,148.281 148,720,148.281
172,199,315.240 122,238,454.068 148,901,593.592 148,901,593.592
172,191,784.139 122,097,709.369 149,391,296.718 149,391,296.718
172,191,224.437 122,097,149.667 149,408,296.718 149,408,296.718
172,178,879.831 121,993,866.773 149,805,031.091 149,805,031.091
172,167,416.605 121,865,820.530 150,105,249.842 150,105,249.842
172,085,613.212 121,045,945.170 152,211,038.896 152,211,038.896
172,081,804.664 121,015,703.793 152,288,734.208 152,288,734.208
172,024,566.243 120,560,041.467 153,333,468.578 153,333,468.578
171,694,730.693 118,626,738.924 157,651,491.996 157,651,491.996
171,693,394.063 118,620,294.284 157,668,601.371 157,668,601.371
171,647,344.152 118,166,608.922 158,315,804.493 158,315,804.493
171,642,580.735 118,134,574.210 158,367,538.868 158,367,538.868
171,631,001.016 118,046,293.475 158,514,421.680 158,514,421.680
171,535,633.293 117,054,365.179 160,004,281.048 160,004,281.048
171,523,366.133 116,966,597.049 160,125,031.047 160,125,031.047
171,350,762.009 115,960,627.838 161,779,101.356 161,779,101.356
170,838,676.868 112,574,365.685 166,658,031.021 166,658,031.021
170,828,548.561 112,509,407.234 166,744,187.271 166,744,187.271
170,546,974.347 111,000,608.301 169,187,531.010 169,187,531.010
170,531,830.880 110,967,289.476 169,290,796.635 169,290,796.635
170,455,124.570 110,492,154.805 169,954,906.008 169,954,906.008
170,439,641.020 110,415,420.756 170,075,781.007 170,075,781.007
170,425,412.531 110,384,669.087 170,161,835.694 170,161,835.694
170,394,124.334 110,304,025.413 170,359,335.695 170,359,335.695
170,369,568.506 110,170,215.710 170,531,781.007 170,531,781.007
170,359,362.329 110,150,272.365 170,592,171.631 170,592,171.631
169,901,029.895 108,409,423.583 174,223,710.677 174,223,710.677
169,606,367.208 107,499,066.562 176,079,257.544 176,079,257.544
169,598,828.126 107,475,027.473 176,122,437.232 176,122,437.232
169,542,775.109 107,297,457.372 176,424,445.043 176,424,445.043
169,484,949.676 107,220,873.154 176,700,351.292 176,700,351.292
169,460,040.413 107,163,091.495 176,821,015.354 176,821,015.354
169,448,564.705 107,132,755.236 176,872,648.167 176,872,648.167
168,930,513.205 105,501,508.360 179,647,234.089 179,647,234.089
168,867,088.734 105,370,536.600 179,957,593.463 179,957,593.463
167,838,729.698 102,405,840.723 185,137,570.003 185,137,570.003
167,808,547.046 102,259,361.842 185,310,335.627 185,310,335.627
167,773,595.683 102,127,772.028 185,490,843.439 185,490,843.439
167,592,991.848 101,380,400.644 186,644,476.246 186,644,476.246
167,584,318.320 101,346,726.293 186,687,499.683 186,687,499.683
167,370,176.694 100,571,716.579 187,815,007.490 187,815,007.490
167,323,733.726 100,395,498.547 188,057,273.114 188,057,273.114
167,315,494.561 100,376,153.752 188,100,452.801 188,100,452.801
167,034,723.728 99,328,671.269 189,466,054.356 189,466,054.356
166,994,499.806 99,223,978.033 189,655,773.105 189,655,773.105
166,990,552.695 99,212,233.356 189,672,679.356 189,672,679.356
166,982,926.437 99,190,012.164 189,698,444.981 189,698,444.981
166,442,716.731 97,577,940.038 192,165,179.347 192,165,179.347
166,301,750.366 97,198,665.708 192,836,507.471 192,836,507.471
166,179,153.420 96,871,771.981 193,354,702.781 193,354,702.781
166,124,859.291 96,720,368.850 193,596,155.905 193,596,155.905
166,116,177.098 96,695,770.511 193,630,577.780 193,630,577.780
166,025,229.505 96,316,144.613 194,062,866.840 194,062,866.840
165,757,013.227 95,592,256.529 195,236,569.961 195,236,569.961
165,372,549.110 94,397,897.966 196,891,898.076 196,891,898.076
165,315,865.010 94,265,758.882 197,124,616.826 197,124,616.826
165,311,111.932 94,256,708.189 197,141,929.326 197,141,929.326
165,294,208.742 94,214,930.277 197,211,077.763 197,211,077.763
165,289,405.891 94,210,127.427 197,227,984.013 197,227,984.013
165,177,414.100 93,932,713.323 197,668,421.511 197,668,421.511
165,160,859.825 93,866,985.556 197,737,616.823 197,737,616.823
164,883,117.212 92,972,639.335 198,852,843.379 198,852,843.379
164,869,517.493 92,949,993.302 198,896,124.629 198,896,124.629
164,743,234.730 92,633,806.665 199,371,734.001 199,371,734.001
164,724,638.792 92,570,742.541 199,440,780.876 199,440,780.876
164,268,153.091 91,543,495.555 201,097,444.932 201,097,444.932
155,049,801.874 70,996,093.987 237,786,944.729 237,786,944.729
155,045,322.772 70,983,000.168 237,804,155.666 237,804,155.666
154,870,389.962 70,451,360.029 238,573,515.037 238,573,515.037
154,635,156.371 70,019,715.728 239,701,663.468 239,701,663.468
Processing Cost-Best Processing Cost-Worst Revenue-Best Revenue-Worst Comb1-Best
86,230.468 86,230.468 1,216,887.285 1,216,887.285 17,246.094
107,324.219 107,324.219 1,610,790.207 1,610,790.207 21,464.844
160,332.032 160,332.032 2,400,205.221 2,400,205.221 32,066.406
192,109.376 192,109.376 2,817,798.345 2,817,798.345 38,421.875
344,804.692 344,804.692 4,560,914.233 4,560,914.233 68,960.938
655,957.041 655,957.041 7,376,036.792 7,376,036.792 131,191.408
7,335,937.619 7,335,937.619 56,597,975.497 56,597,975.497 1,467,187.524
7,599,609.498 7,599,609.498 58,845,890.674 58,845,890.674 1,519,921.900
13,238,730.675 13,238,730.675 100,050,597.540 100,050,597.540 2,647,746.135
21,789,453.474 21,789,453.474 155,704,046.505 155,704,046.505 4,357,890.695
22,697,773.802 22,697,773.802 161,738,197.472 161,738,197.472 4,539,554.760
23,914,394.913 23,914,394.913 168,670,140.674 168,670,140.674 4,782,878.983
24,818,066.802 24,818,066.802 174,682,605.606 174,682,605.606 4,963,613.360
25,631,894.940 25,631,894.940 181,001,220.497 181,001,220.497 5,126,378.988
30,517,246.566 30,517,246.566 216,391,510.667 216,391,510.667 6,103,449.313
33,361,406.766 33,361,406.766 233,418,065.008 233,418,065.008 6,672,281.353
33,499,336.455 33,499,336.455 234,055,008.034 234,055,008.034 6,699,867.291
33,736,152.866 33,736,152.866 235,126,448.832 235,126,448.832 6,747,230.573
35,370,684.145 35,370,684.145 243,756,402.040 243,756,402.040 7,074,136.829
35,688,613.837 35,688,613.837 245,734,552.545 245,734,552.545 7,137,722.767
45,046,367.895 45,046,367.895 306,486,436.411 306,486,436.411 9,009,273.579
45,367,910.870 45,367,910.870 308,982,077.583 308,982,077.583 9,073,582.174
46,977,891.360 46,977,891.360 320,015,655.813 320,015,655.813 9,395,578.272
46,993,789.798 46,993,789.798 320,106,440.080 320,106,440.080 9,398,757.960
48,291,953.878 48,291,953.878 328,039,270.828 328,039,270.828 9,658,390.776
49,028,242.950 49,028,242.950 333,720,541.475 333,720,541.475 9,805,648.590
49,229,375.765 49,229,375.765 335,227,361.960 335,227,361.960 9,845,875.153
49,618,985.148 49,618,985.148 337,636,948.448 337,636,948.448 9,923,797.030
49,708,438.274 49,708,438.274 338,080,722.585 338,080,722.585 9,941,687.655
49,735,352.337 49,735,352.337 338,184,723.788 338,184,723.788 9,947,070.467
50,588,360.161 50,588,360.161 344,119,409.277 344,119,409.277 10,117,672.032
50,772,754.695 50,772,754.695 345,474,645.892 345,474,645.892 10,154,550.939
53,851,133.657 53,851,133.657 359,907,243.234 359,907,243.234 10,770,226.731
56,247,071.198 56,247,071.198 374,919,578.018 374,919,578.018 11,249,414.240
56,457,305.577 56,457,305.577 376,065,647.407 376,065,647.407 11,291,461.115
56,473,125.890 56,473,125.890 376,184,233.748 376,184,233.748 11,294,625.178
56,515,332.922 56,515,332.922 376,540,472.919 376,540,472.919 11,303,066.584
56,562,793.860 56,562,793.860 376,797,975.140 376,797,975.140 11,312,558.772
56,893,985.273 56,893,985.273 378,289,779.375 378,289,779.375 11,378,797.055
57,851,192.319 57,851,192.319 382,832,433.129 382,832,433.129 11,570,238.464
58,034,532.167 58,034,532.167 383,682,796.494 383,682,796.494 11,606,906.433
64,672,071.333 64,672,071.333 423,909,254.112 423,909,254.112 12,934,414.267
64,989,434.619 64,989,434.619 426,399,083.996 426,399,083.996 12,997,886.924
65,172,872.123 65,172,872.123 427,780,084.185 427,780,084.185 13,034,574.425
65,765,508.851 65,765,508.851 431,244,777.370 431,244,777.370 13,153,101.770
66,083,692.448 66,083,692.448 433,010,972.607 433,010,972.607 13,216,738.490
66,226,583.075 66,226,583.075 433,583,287.674 433,583,287.674 13,245,316.615
66,726,036.211 66,726,036.211 436,170,842.623 436,170,842.623 13,345,207.242
66,835,333.089 66,835,333.089 436,547,695.680 436,547,695.680 13,367,066.618
68,607,090.928 68,607,090.928 445,819,281.153 445,819,281.153 13,721,418.186
68,643,770.616 68,643,770.616 445,923,436.138 445,923,436.138 13,728,754.123
69,092,969.842 69,092,969.842 448,898,361.381 448,898,361.381 13,818,593.968
70,329,551.892 70,329,551.892 454,103,657.674 454,103,657.674 14,065,910.378
72,830,723.805 72,830,723.805 469,089,458.525 469,089,458.525 14,566,144.761
73,466,133.975 73,466,133.975 472,648,727.819 472,648,727.819 14,693,226.795
74,083,165.236 74,083,165.236 476,590,486.507 476,590,486.507 14,816,633.047
74,230,801.957 74,230,801.957 477,204,412.445 477,204,412.445 14,846,160.391
74,898,653.528 74,898,653.528 482,730,264.696 482,730,264.696 14,979,730.706
77,142,794.190 77,142,794.190 497,404,389.247 497,404,389.247 15,428,558.838
77,163,419.191 77,163,419.191 497,531,405.763 497,531,405.763 15,432,683.838
77,358,223.882 77,358,223.882 498,528,614.121 498,528,614.121 15,471,644.776
77,422,364.507 77,422,364.507 498,807,863.032 498,807,863.032 15,484,472.901
77,650,098.885 77,650,098.885 499,611,594.914 499,611,594.914 15,530,019.777
77,665,802.011 77,665,802.011 499,647,793.980 499,647,793.980 15,533,160.402
77,781,719.982 77,781,719.982 500,208,027.544 500,208,027.544 15,556,343.996
77,917,305.923 77,917,305.923 500,682,321.160 500,682,321.160 15,583,461.185
78,407,266.870 78,407,266.870 503,479,967.070 503,479,967.070 15,681,453.374
78,423,165.307 78,423,165.307 503,579,103.369 503,579,103.369 15,684,633.061
78,650,821.561 78,650,821.561 504,915,798.666 504,915,798.666 15,730,164.312
79,518,360.636 79,518,360.636 510,385,592.728 510,385,592.728 15,903,672.127
79,528,673.136 79,528,673.136 510,413,921.754 510,413,921.754 15,905,734.627
79,729,610.639 79,729,610.639 511,279,645.219 511,279,645.219 15,945,922.128
79,756,153.608 79,756,153.608 511,358,403.426 511,358,403.426 15,951,230.722
79,793,341.109 79,793,341.109 511,542,762.581 511,542,762.581 15,958,668.222
80,073,946.581 80,073,946.581 513,352,477.539 513,352,477.539 16,014,789.316
80,116,134.082 80,116,134.082 513,511,184.194 513,511,184.194 16,023,226.816
80,557,071.592 80,557,071.592 515,518,701.142 515,518,701.142 16,111,414.318
81,608,536.452 81,608,536.452 521,149,293.973 521,149,293.973 16,321,707.290
81,634,571.609 81,634,571.609 521,254,831.316 521,254,831.316 16,326,914.322
82,168,985.679 82,168,985.679 524,027,614.034 524,027,614.034 16,433,797.136
82,222,013.024 82,222,013.024 524,172,337.611 524,172,337.611 16,444,402.605
82,327,208.338 82,327,208.338 524,879,874.595 524,879,874.595 16,465,441.668
82,353,731.776 82,353,731.776 525,013,688.472 525,013,688.472 16,470,746.355
82,390,841.152 82,390,841.152 525,122,630.436 525,122,630.436 16,478,168.230
82,453,712.247 82,453,712.247 525,350,246.563 525,350,246.563 16,490,742.449
82,479,610.685 82,479,610.685 525,522,033.902 525,522,033.902 16,495,922.137
82,500,743.498 82,500,743.498 525,592,390.250 525,592,390.250 16,500,148.700
82,974,903.663 82,974,903.663 529,262,102.174 529,262,102.174 16,594,980.733
83,307,208.356 83,307,208.356 531,104,084.424 531,104,084.424 16,661,441.671
83,317,774.763 83,317,774.763 531,148,665.568 531,148,665.568 16,663,554.953
83,401,993.515 83,401,993.515 531,464,858.078 531,464,858.078 16,680,398.703
83,518,575.547 83,518,575.547 531,784,255.695 531,784,255.695 16,703,715.109
83,560,548.204 83,560,548.204 531,914,496.913 531,914,496.913 16,712,109.641
83,581,681.017 83,581,681.017 531,972,032.090 531,972,032.090 16,716,336.203
84,076,563.834 84,076,563.834 534,551,766.840 534,551,766.840 16,815,312.767
84,155,431.023 84,155,431.023 534,854,986.235 534,854,986.235 16,831,086.205
85,153,302.134 85,153,302.134 539,648,547.551 539,648,547.551 17,030,660.427
85,174,298.228 85,174,298.228 539,795,873.639 539,795,873.639 17,034,859.646
85,215,919.323 85,215,919.323 539,963,912.454 539,963,912.454 17,043,183.865
85,326,427.137 85,326,427.137 540,965,986.810 540,965,986.810 17,065,285.427
85,336,856.825 85,336,856.825 541,005,780.567 541,005,780.567 17,067,371.365
85,575,391.985 85,575,391.985 542,041,542.134 542,041,542.134 17,115,078.397
85,612,989.641 85,612,989.641 542,247,366.164 542,247,366.164 17,122,597.928
85,618,145.891 85,618,145.891 542,282,381.457 542,282,381.457 17,123,629.178
85,873,809.956 85,873,809.956 543,446,045.767 543,446,045.767 17,174,761.991
85,910,899.800 85,910,899.800 543,606,524.921 543,606,524.921 17,182,179.960
85,916,056.050 85,916,056.050 543,622,051.182 543,622,051.182 17,183,211.210
85,932,032.613 85,932,032.613 543,651,039.388 543,651,039.388 17,186,406.523
86,396,837.308 86,396,837.308 545,675,565.250 545,675,565.250 17,279,367.462
86,501,016.998 86,501,016.998 546,216,108.655 546,216,108.655 17,300,203.400
86,628,028.719 86,628,028.719 546,652,632.807 546,652,632.807 17,325,605.744
86,670,020.907 86,670,020.907 546,843,334.543 546,843,334.543 17,334,004.181
86,680,333.408 86,680,333.408 546,873,154.565 546,873,154.565 17,336,066.682
86,711,739.658 86,711,739.658 547,179,925.030 547,179,925.030 17,342,347.932
86,890,645.912 86,890,645.912 548,067,635.779 548,067,635.779 17,378,129.182
87,177,188.884 87,177,188.884 549,344,286.354 549,344,286.354 17,435,437.777
87,218,790.448 87,218,790.448 549,518,723.734 549,518,723.734 17,443,758.090
87,224,200.604 87,224,200.604 549,533,031.426 549,533,031.426 17,444,840.121
87,234,767.010 87,234,767.010 549,582,665.802 549,582,665.802 17,446,953.402
87,239,923.261 87,239,923.261 549,596,098.131 549,596,098.131 17,447,984.652
87,308,184.981 87,308,184.981 549,902,747.365 549,902,747.365 17,461,636.996
87,313,458.418 87,313,458.418 549,947,247.046 549,947,247.046 17,462,691.684
87,445,138.108 87,445,138.108 550,690,986.432 550,690,986.432 17,489,027.622
87,461,368.577 87,461,368.577 550,725,642.104 550,725,642.104 17,492,273.715
87,530,489.672 87,530,489.672 551,038,452.387 551,038,452.387 17,506,097.934
87,540,802.172 87,540,802.172 551,083,538.961 551,083,538.961 17,508,160.434
87,822,013.113 87,822,013.113 552,178,654.435 552,178,654.435 17,564,402.623
91,621,759.255 91,621,759.255 575,325,771.264 575,325,771.264 18,324,351.851
91,626,915.506 91,626,915.506 575,338,041.976 575,338,041.976 18,325,383.101
91,722,364.726 91,722,364.726 575,807,291.315 575,807,291.315 18,344,472.945
91,838,419.415 91,838,419.415 576,532,626.693 576,532,626.693 18,367,683.883
Comb1-Worst tiempo factor de descuento Cuota VAN Captura
17,246.094 1.000 0.91 -97175877 -284430047.766 7.59029419
21,464.844 1.000 0.91 1087726.57 -195010168.825 5.2040372
32,066.406 1.000 0.91 1596866.15 -194546851.802 5.19167314
38,421.875 1.000 0.91 1861992.31 -194305586.995 5.18523475
68,960.938 1.000 0.91 2943800.7 -193321141.361 5.15896385
131,191.408 1.000 0.91 4652265.34 -191766438.541 5.11747509
1,467,187.524 1.000 0.91 33587463 -165435408.636 4.41480579
1,519,921.900 1.000 0.91 34897882.9 -164242926.549 4.38298323
2,647,746.135 1.000 0.91 58250579.9 -142991972.298 3.81588072
4,357,890.695 2.000 1.74 44707789.5 -118293391.006 3.15677491
4,539,554.760 2.000 1.74 46378777.1 -115389047.564 3.07926966
4,782,878.983 2.000 1.74 48241924.6 -112150710.919 2.99285148
4,963,613.360 2.000 1.74 49835425 -109381047.841 2.91894031
5,126,378.988 2.000 1.74 51469024.1 -106541689.136 2.84316924
6,103,449.313 3.000 2.49 40329357.8 -95512508.8185 2.54884477
6,672,281.353 3.000 2.49 43148930.7 -88487060.5926 2.36136381
6,699,867.291 3.000 2.49 43254745.4 -88223405.1877 2.35432791
6,747,230.573 3.000 2.49 43423306.8 -87803405.8364 2.34311981
7,074,136.829 3.000 2.49 44787616.4 -84403995.0464 2.25240321
7,137,722.767 3.000 2.49 45095849.3 -83635980.0933 2.23190798
9,009,273.579 4.000 3.18 40707878.7 -66653947.13 1.77872581
9,073,582.174 4.000 3.18 40986934 -65767271.0739 1.75506399
9,395,578.272 4.000 3.18 42203041.9 -61903184.7674 1.65194707
9,398,757.960 4.000 3.18 42212490.8 -61873161.6034 1.65114587
9,658,390.776 4.000 3.18 43041651 -59238570.9681 1.58083924
9,805,648.590 4.000 3.18 43619486.1 -57402545.9178 1.53184312
9,845,875.153 4.000 3.18 43769906.3 -56924597.6692 1.5190886
9,923,797.030 4.000 3.18 44006633.5 -56172415.8946 1.49901589
9,941,687.655 4.000 3.18 44049306.1 -56036827.0165 1.49539757
9,947,070.467 4.000 3.18 44058876.2 -56006418.8097 1.4945861
10,117,672.032 4.000 3.18 44593836.2 -54306625.8437 1.44922546
10,154,550.939 4.000 3.18 44713432.3 -53926618.7174 1.4390846
10,770,226.731 4.000 3.18 45953908.5 -49985103.9371 1.33390142
11,249,414.240 4.000 3.18 47180253.4 -46088490.3409 1.22991647
11,291,461.115 4.000 3.18 47271326.3 -45799113.4783 1.22219417
11,294,625.178 4.000 3.18 47280405.1 -45770266.2784 1.22142435
11,303,066.584 4.000 3.18 47306862.9 -45686198.7217 1.21918092
11,312,558.772 4.000 3.18 47325683.8 -45626396.8208 1.21758505
11,378,797.055 4.000 3.18 47432439.4 -45287189.5666 1.20853297
11,570,238.464 4.000 3.18 47744967.5 -44294156.2586 1.18203291
11,606,906.433 4.000 3.18 47801732.4 -44113790.2203 1.17721966
12,934,414.267 5.000 3.80 40290942.9 -42835884.1645 1.14311749
12,997,886.924 5.000 3.80 40406347.1 -42397180.593 1.13141026
13,034,574.425 5.000 3.80 40468473.1 -42161011.5834 1.12510786
13,153,101.770 5.000 3.80 40619039.1 -41588641.8254 1.10983361
13,216,738.490 5.000 3.80 40694004.6 -41303664.0608 1.1022287
13,245,316.615 5.000 3.80 40717479.6 -41214425.163 1.09984727
13,345,207.242 5.000 3.80 40812798.8 -40852073.6019 1.09017756
13,367,066.618 5.000 3.80 40826191.6 -40801161.6139 1.08881893
13,721,418.186 5.000 3.80 41137123.7 -39619167.7923 1.05727627
13,728,754.123 5.000 3.80 41141220.8 -39603592.9386 1.05686064
13,818,593.968 5.000 3.80 41224005.9 -39288889.0442 1.04846245
14,065,910.378 5.000 3.80 41352871.5 -38799012.538 1.03538962
14,566,144.761 5.000 3.80 41701725.1 - 37,472,862.16 1
14,693,226.795 6.000 4.37 34813585.1 -43888236.327 1.17120054
14,816,633.047 6.000 4.37 34878091.9 -43606385.4908 1.16367907
14,846,160.391 6.000 4.37 34885704.4 -43573124.112 1.16279146
14,979,730.706 6.000 4.37 34969666 -43206268.6414 1.15300156
15,428,558.838 6.000 4.37 35103311 -42622330.7679 1.13741861
15,432,683.838 6.000 4.37 35104059.2 -42619061.4838 1.13733137
15,471,644.776 6.000 4.37 35107954 -42602043.8952 1.13687723
15,484,472.901 6.000 4.37 35107794.9 -42602739.0978 1.13689579
15,530,019.777 6.000 4.37 35105571.3 -42612454.8715 1.13715506
15,533,160.402 6.000 4.37 35105406 -42613176.9361 1.13717433
15,556,343.996 6.000 4.37 35101761.1 -42629102.5484 1.13759932
15,583,461.185 6.000 4.37 35098376.5 -42643891.1048 1.13799397
15,681,453.374 6.000 4.37 35074223.2 -42749424.5772 1.14081023
15,684,633.061 6.000 4.37 35073098.7 -42754337.9342 1.14094135
15,730,164.312 6.000 4.37 35056198.5 -42828180.4628 1.14291191
15,903,672.127 6.000 4.37 34990424.8 -43115566.8462 1.1505811
15,905,734.627 6.000 4.37 34989990.7 -43117463.6508 1.15063172
15,945,922.128 6.000 4.37 34975034.3 -43182812.8698 1.15237562
15,951,230.722 6.000 4.37 34973487.2 -43189572.6125 1.15255601
15,958,668.222 6.000 4.37 34969726.3 -43206005.3393 1.15299454
16,014,789.316 6.000 4.37 34938752.2 -43341341.238 1.15660611
16,023,226.816 6.000 4.37 34934768 -43358749.5082 1.15707066
16,111,414.318 6.000 4.37 34878708.5 -43603691.2298 1.16360717
16,321,707.290 6.000 4.37 34712390.4 -44330388.9066 1.18299981
16,326,914.322 6.000 4.37 34709100.8 -44344761.9408 1.18338337
16,433,797.136 6.000 4.37 34617649.4 -44744342.6182 1.19404657
16,444,402.605 6.000 4.37 34612731 -44765832.642 1.19462005
16,465,441.668 6.000 4.37 34587817.9 -44874686.2161 1.19752492
16,470,746.355 6.000 4.37 34582789 -44896658.8502 1.19811128
16,478,168.230 6.000 4.37 34578167.8 -44916850.4347 1.19865011
16,490,742.449 6.000 4.37 34568005.8 -44961251.3711 1.19983499
16,495,922.137 6.000 4.37 34560030.4 -44996098.4342 1.20076492
16,500,148.700 6.000 4.37 34556715.6 -45010581.9726 1.20115143
16,594,980.733 6.000 4.37 34407855.6 -45660999.4307 1.21850846
16,661,441.671 6.000 4.37 34312153.2 -46079153.9002 1.22966732
16,663,554.953 6.000 4.37 34309704.6 -46089852.5768 1.22995282
16,680,398.703 6.000 4.37 34291499.4 -46169397.1557 1.23207555
16,703,715.109 6.000 4.37 34272718.5 -46251456.9634 1.23426539
16,712,109.641 6.000 4.37 34264628.3 -46286805.5843 1.23520871
16,716,336.203 6.000 4.37 34260901.1 -46303090.7091 1.23564329
16,815,312.767 6.000 4.37 34092645.2 -47038255.2194 1.25526188
16,831,086.205 6.000 4.37 34072045.8 -47128260.5944 1.25766376
17,030,660.427 6.000 4.37 33742290.9 -48569065.9888 1.29611306
17,034,859.646 6.000 4.37 33731507.7 -48616181.2584 1.29737038
17,043,183.865 6.000 4.37 33719020.8 -48670740.5094 1.29882634
17,065,285.427 6.000 4.37 33654497.4 -48952663.9907 1.30634975
17,067,371.365 6.000 4.37 33651398.6 -48966203.4117 1.30671106
17,115,078.397 6.000 4.37 33574893.4 -49300479.5522 1.31563155
17,122,597.928 6.000 4.37 33558300.9 -49372977.2547 1.31756622
17,123,629.178 6.000 4.37 33555357.4 -49385838.6332 1.31790944
17,174,761.991 6.000 4.37 33455047.8 -49824123.2965 1.32960549
17,182,179.960 6.000 4.37 33440677.2 -49886913.0383 1.3312811
17,183,211.210 6.000 4.37 33439267.1 -49893074.4983 1.33144552
17,186,406.523 6.000 4.37 33436542.5 -49904979.1246 1.33176321
17,279,367.462 6.000 4.37 33243544.6 -50748249.1544 1.35426669
17,300,203.400 6.000 4.37 33193182.2 -50968298.3492 1.36013892
17,325,605.744 6.000 4.37 33149382.7 -51159672.7913 1.36524594
17,334,004.181 6.000 4.37 33129985.3 -51244426.1959 1.36750766
17,336,066.682 6.000 4.37 33126883.4 -51257979.1412 1.36786934
17,342,347.932 6.000 4.37 33094391.1 -51399948.785 1.37165794
17,378,129.182 6.000 4.37 32998566.8 -51818635.7251 1.38283101
17,435,437.777 6.000 4.37 32861211.3 -52418786.1198 1.39884661
17,443,758.090 6.000 4.37 32840960.1 -52507270.2811 1.40120789
17,444,840.121 6.000 4.37 32839262 -52514689.8594 1.40140589
17,446,953.402 6.000 4.37 32833223.1 -52541075.8231 1.40211003
17,447,984.652 6.000 4.37 32831507.2 -52548573.096 1.4023101
17,461,636.996 6.000 4.37 32791496.5 -52723392.8387 1.40697534
17,462,691.684 6.000 4.37 32785582.2 -52749234.1436 1.40766494
17,489,027.622 6.000 4.37 32686354.5 -53182791.7407 1.41923485
17,492,273.715 6.000 4.37 32681495.8 -53204020.9682 1.41980137
17,506,097.934 6.000 4.37 32636379.5 -53401148.9882 1.42506192
17,508,160.434 6.000 4.37 32629735.8 -53430177.3404 1.42583657
17,564,402.623 7.000 4.89 27828556.7 -60027361.3301 1.60188888
18,324,351.851 7.000 4.89 24939348.7 -74144271.7808 1.97861245
18,325,383.101 7.000 4.89 24937689 -74152381.0297 1.97882886
18,344,472.945 7.000 4.89 24872870.3 -74469090.4103 1.98728056
18,367,683.883 7.000 4.89 24785708.1 -74894972.1226 1.99864563
 Chart 1 (Period)
Period Cash flow-Best
Cash flow-WorstRock-Best Rock-Worst
Chart 1 (Period)
1 -7331558.8 -123867057 13015730 13015730
2 37444412 -18606393 13015730 13015730
100000000
3 55232276 -1462641.9 13015730 13015730
4 8550224.57 12932683.2 13015730 13015730
50000000
5 16054495.2 22483890.7 13015730 13015730 Cash flow-Best
60 -93799.054 37053061.4 13015730 13015730 Cash flow-Worst
1 2 3 29343845.4
7 -5682269.8 4 5 6 13015730
7 8 9 13015730
10 Rock-Best
-50000000
8 -14531707 44723749.2 13015730 13015730 Rock-Worst
9 -21824295 58988385.7 13015730 13015730
-100000000
10 7682178.86 13910432.9 2709261.73 2709261.73
-150000000
Period
 Chart 2 (Period)
Period Cash flow-Best
Cash flow-Worst
Product (cut_12)-Best
Product (cut_12)-Worst
Chart 2 (Period)
1 -7331558.8 -123867057 65603851.9 97928.859
2 37444412 -18606393 36322075.7 4476175.14
100000000
3 55232276 -1462641.9 46796073.7 14748938.2
4 8550224.57 12932683.2 20408556.8 22750061.5
50000000
5 16054495.2 22483890.7 24708061.1 27620687.7
Cash flow-Best
60 -93799.054 37053061.4 15027667.7 35667053.1
Cash flow-Worst
1 2 3 29343845.4
7 -5682269.8 4 5 6 7 12152671.2
8 9 10 32707687.1
Product (cut_12)-Best
-50000000
8 -14531707 44723749.2 7154039.55 40727060.9
Product (cut_12)-Worst
9 -21824295 58988385.7 2588897.03 48369774.6
-100000000
10 7682178.86 13910432.9 7474727.87 11071255.5
-150000000
Period
 Chart 3 (Pit)
Pit Disc.cash flow-Best
Disc.cash flow-Worst
Cash flow-Best
Cash flow-Worst
Chart 3 (Pit)
1 -97250797 -97250797 -97175877 -97175877
2 988842.332 988842.332 1087726.57 1087726.57
250000000
3 1451696.5 1451696.5 1596866.15 1596866.15
200000000
4 1692720.28 1692720.28 1861992.31 1861992.31
150000000
5 2676182.46 2676182.46 2943800.7 2943800.7 Disc.cash flow-Best
100000000
6 4229332.13 4229332.13 4652265.34 4652265.34 Disc.cash flow-Worst
7 30534057.3 30534057.3 33587463 33587463
50000000 Cash flow-Best
80 31725348.1 31725348.1 34897882.9 34897882.9 Cash flow-Worst
9
-50000000 52955072.6
1 4 7 0 52955072.6
3 6 9 2
1 2 4 5 6 7 9 1 0 11 13 58250579.9
5 8 1 58250579.9
10
-100000000 81286890.1 81286890.1 89415579.1 89415579.1
11 84152395.3 83989650.9 92757554.2 92757554.2
-150000000
12 87231977.9 86536009.6 96483849.1 96483849.1
Pit
13 89865862.9 88623396.1 99670850 99670850
14 92566026.8 90508730.4 102938048 102938048
15 107483403 101994163 120988073 120988073
16 114474080 108487338 129446792 129446792
17 114736430 108744026 129764236 129764236
18 115154351 109144357 130269920 130269920
19 118536937 112272348 134362849 134362849
20 119301150 112911834 135287548 135287548
21 139456295 129478789 162831515 162831515
22 140294929 130076068 163947736 163947736
23 143949648 132727850 168812168 168812168
24 143978044 132745790 168849963 168849963
25 146469886 134654449 172166604 172166604
26 148206430 135749360 174477944 174477944
27 148658482 135994836 175079625 175079625
28 149369908 136483225 176026534 176026534
29 149498150 136568238 176197224 176197224
30 149526911 136591619 176235505 176235505
31 151134604 137453019 178375345 178375345
32 151494022 137641799 178853729 178853729
33 155221974 140293778 183815634 183815634
34 158540279 139275935 188721014 188721014
35 158789095 139306521 189085305 189085305
36 158813898 139301220 189121621 189121621
37 158886183 139291537 189227452 189227452
38 158937602 139303912 189302735 189302735
39 159229264 139410684 189729757 189729757
40 160083108 139488982 190979870 190979870
41 160238193 139509363 191206930 191206930
42 166644006 138636412 201454714 201454714
43 167002291 137891049 202031735 202031735
44 167195168 137399117 202342365 202342365
45 167662616 136638175 203095196 203095196
46 167895355 136251986 203470023 203470023
47 167968235 136213554 203587398 203587398
48 168264164 135779796 204063994 204063994
49 168305743 135777414 204130958 204130958
50 169271065 134065907 205685618 205685618
51 169283785 134078626 205706104 205706104
52 169540800 133510056 206120030 206120030
53 169940877 132942334 206764358 206764358
54 171023930 131441487 208508626 208508626
55 171202873 130545403 208881511 208881511
56 171421347 129404827 209268551 209268551
57 171447129 129239636 209314226 209314226
58 171731494 127024057 209817996 209817996
59 172184129 122509376 210619866 210619866
60 172186663 122491408 210624355 210624355
61 172199854 122287484 210647724 210647724
62 172199315 122238454 210646769 210646769
63 172191784 122097709 210633428 210633428
64 172191224 122097150 210632436 210632436
65 172178880 121993867 210610567 210610567
66 172167417 121865821 210590259 210590259
67 172085613 121045945 210445339 210445339
68 172081805 121015704 210438592 210438592
69 172024566 120560041 210337191 210337191
70 171694731 118626739 209942549 209942549
71 171693394 118620294 209939944 209939944
72 171647344 118166609 209850206 209850206
73 171642581 118134574 209840923 209840923
74 171631001 118046293 209818358 209818358
75 171535633 117054365 209632513 209632513
76 171523366 116966597 209608608 209608608
77 171350762 115960628 209272251 209272251
78 170838677 112574366 208274342 208274342
79 170828549 112509407 208254605 208254605
80 170546974 111000608 207705896 207705896
81 170531831 110967289 207676386 207676386
82 170455125 110492155 207526907 207526907
83 170439641 110415421 207496734 207496734
84 170425413 110384669 207469007 207469007
85 170394124 110304025 207408035 207408035
86 170369569 110170216 207360183 207360183
87 170359362 110150272 207340294 207340294
88 169901030 108409424 206447133 206447133
89 169606367 107499067 205872919 205872919
90 169598828 107475027 205858228 205858228
91 169542775 107297457 205748996 205748996
92 169484950 107220873 205636311 205636311
93 169460040 107163091 205587770 205587770
94 169448565 107132755 205565407 205565407
 95 168930513 105501508 204555871 204555871
96 168867089 105370537 204432275 204432275
97 167838730 102405841 202453745 202453745
98 167808547 102259362 202389046 202389046
99 167773596 102127772 202314125 202314125
100 167592992 101380401 201926984 201926984
101 167584318 101346726 201908392 201908392
102 167370177 100571717 201449360 201449360
103 167323734 100395499 201349806 201349806
104 167315495 100376154 201332144 201332144
105 167034724 99328671.3 200730287 200730287
106 166994500 99223978 200644063 200644063
107 166990553 99212233.4 200635602 200635602
108 166982926 99190012.2 200619255 200619255
109 166442717 97577940 199461267 199461267
110 166301750 97198665.7 199159093 199159093
111 166179153 96871772 198896296 198896296
112 166124859 96720368.8 198779912 198779912
113 166116177 96695770.5 198761301 198761301
114 166025230 96316144.6 198566346 198566346
115 165757013 95592256.5 197991401 197991401
116 165372549 94397898 197167268 197167268
117 165315865 94265758.9 197045761 197045761
118 165311112 94256708.2 197035572 197035572
119 165294209 94214930.3 196999338 196999338
120 165289406 94210127.4 196989043 196989043
121 165177414 93932713.3 196748979 196748979
122 165160860 93866985.6 196713493 196713493
123 164883117 92972639.3 196118127 196118127
124 164869517 92949993.3 196088975 196088975
125 164743235 92633806.7 195818277 195818277
126 164724639 92570742.5 195778415 195778415
127 164268153 91543495.6 194799897 194799897
128 155049802 70996094 174575441 174575441
129 155045323 70983000.2 174563823 174563823
130 154870390 70451360 174110092 174110092
131 154635156 70019715.7 173499957 173499957