Ore Waste Grand Total

Cut Tonnes CU VLTN Tonnes CU VLTN Tonnes CU

0.5 PIT00-PIT10 95775425.00 0.29 8.89 9484600.00 0.00 -0.99 105260025.00 0.27
0.6 PIT10-PIT11 275000.00 0.53 11.67 94850.00 0.00 -0.99 369850.00 0.39
0.7 PIT11-PIT12 460000.00 0.63 14.40 110550.00 0.00 -0.99 570550.00 0.51
0.8 PIT12-PIT13 762500.00 0.70 13.83 89725.00 0.00 -0.99 852225.00 0.63Chart Title
500000000.00
0.9 PIT13-PIT14 13427200.00 0.68 14.57 3709025.00 0.00 -0.99 17136225.00 0.53
1 PIT14-PIT15 7396525.00 0.62 13.42 3252500.00 0.00 -0.99 10649025.00 0.43
1.1 PIT15-PIT16 7269475.00 0.60 12.25 4444900.00 0.00 -0.99 11714375.00 0.37

450000000.00 1.2 PIT16-PIT17 11673925.00 0.53 9.99 2640925.00 0.00 -0.99 14314850.00 0.43
1.3 PIT17-PIT18 15573875.00 0.50 8.70 2567375.00 0.00 -0.99 18141250.00 0.43
1.4 PIT18-PIT19 9191750.00 0.46 6.80 1029150.00 0.00 -0.99 10220900.00 0.42
1.5 PIT19-PIT20 18371425.00 0.43 5.56 1755350.00 0.00 -0.99 20126775.00 0.39
400000000.00
1.6 PIT20-PIT21 16994250.00 0.42 4.83 3589150.00 0.00 -0.99 20583400.00 0.35
1.7 PIT21-PIT22 19613125.00 0.40 4.05 5412050.00 0.00 -0.99 25025175.00 0.31
1.8 PIT22-PIT23 24675650.00 0.38 3.69 11781450.00 0.00 -0.99 36457100.00 0.26

350000000.00 1.9 PIT23-PIT24 32155875.00 0.36 2.90 12249650.00 0.00 -0.99 44405525.00 0.26
2 PIT24-PIT25 47734075.00 0.34 2.43 20419725.00 0.00 -0.99 68153800.00 0.24
2.1 PIT25-PIT26 29783925.00 0.35 2.45 20425875.00 0.00 -0.99 50209800.00 0.21
2.2 PIT26-PIT27 35911400.00 0.33 2.08 25095200.00 0.00 -0.99 61006600.00 0.19
300000000.00
2.3 PIT27-PIT28 14102500.00 0.34 2.13 17226700.00 0.00 -0.99 31329200.00 0.15
2.4 PIT28-PIT29 28393975.00 0.30 1.06 19335775.00 0.00 -0.99 47729750.00 0.18
2.5 PIT29-PIT30 25552500.00 0.29 1.28 27355275.00 0.00 -0.99 52907775.00 0.14

250000000.00 2.6 Grand Total 455094375.00 0.37 5.22 192069800.00 0.00 -0.99 647164175.00 0.26

200000000.00

150000000.00

100000000.00

50000000.00

0.00
1 2 3 4 5 6 7 8 9 10 11
Total
VLTN E/M CASH_FLOW_PER_PIT Npit ORE_ACUM
8.00 0.0990295788 841881070.226091 1 95775425.00
8.43 0.3449090909 3116323.49761426 2 96050425.00
11.41 0.240326087 6512780.54204881 3 96510425.00
Chart
12.27 Title
0.1176721311 10453222.567676 4 97272925.00
2500000
11.20 0.2762322003 191898749.209186 5 110700125.00
9.02 0.4397335235 96045339.2739087 6 118096650.00
7.22 0.6114471815 84617121.4473248 7 125366125.00
7.97 0.2262242562 114060499.885476 8 137040050.00
7.33 0.1648513938 132998509.69553 9 152613925.00
6.01 0.1119645334 61465129.7411189 10 161805675.00
4.99 0.0955478413 100461939.301008 11 180177100.00
2000000
3.82 0.2111979052 78588636.5464568 12 197171350.00
2.96 0.2759402186 74049323.680985 13 216784475.00
2.18 0.4774524683 79481375.1524001 14 241460125.00
1.83 0.3809459391 81158134.1619432 15 273616000.00
1.40 0.4277808882 95669747.5999773 16 321350075.00
1.05 0.6858019888 52608695.0059731 17 351134000.00
0.82 0.6988087348 49756392.3899964 18 387045400.00
1500000
0.42 1.2215351888 13008794.0444917 19 401147900.00
0.23 0.6809816167 11032022.0413597 20 429541875.00
0.10 1.0705518051 5548652.67347368 21 455094375.00
3.38 0.4220438892

1000000

5000000

0
9 10 11 12 13 14 15 16 17 18 19 20 21
 WASTE_ACUM BEST_CASE SR Price_Cu
9484600.00 841881070.23 0.09902958 0.5
9579450.00 844997393.72 0.34490909 0.6
9690000.00 851510174.27 0.24032609 0.7
9779725.00 861963396.83 0.11767213 0.8
2500000000
13488750.00 1053862146 0.2762322 0.9
16741250.00 1149907485.3 0.43973352 1
21186150.00 1234524606.8 0.61144718 1.1
23827075.00 1348585106.6 0.22622426 1.2
26394450.00 1481583616.3 0.16485139 1.3
27423600.00 1543048746.1 0.11196453 1.4
29178950.00 1643510685.4 0.09554784 1.5
2000000000
32768100.00 1722099321.9 0.21119791 1.6
38180150.00 1796148645.6 0.27594022 1.7
49961600.00 1875630020.8 0.47745247 1.8
62211250.00 1956788154.9 0.38094594 1.9
82630975.00 2052457902.5 0.42778089 2
103056850.00 2105066597.5 0.68580199 2.1
128152050.00 2154822989.9 0.69880873 2.2
1500000000
145378750.00 2167831784 1.22153519 2.3
164714525.00 2178863806 0.68098162 2.4
192069800.00 2184412458.7 1.07055181 2.5
2.6

1000000000

500000000

0
20 21