Whittle Four-X UTILITIES 1 Page

20:28
------------------------------------------------------------------------------

Input Parameters File - FXPE__6.par

The parameters as understood by the program -

* XYZ block dimensions - 30.00 by 30.00 by 30.00

* XYZ model dimensions in blocks - 61 by 60 by 17

* Total blocks - 62220

* X-coordinate of the model framework origin is 3475.00

* Y-coordinate of the model framework origin is 6480.00
* Z-coordinate of the model framework origin is 285.00
* Mine azimuth of the model is 0.00

* All blocks in the model framework are considered

* Positional mining CAFs will be used

* Positional processing CAFs will be used

Global values -

* Decimal places for -

Block tonnes of rock - 3

Total tonnes of rock - x 1000
Revenue Factor values - 0
Small dollar amounts - 2
Large dollar amounts - x 1000

Mining dilution and recovery by rock type details -

Rock Dilution Recovery

MX 1.050 0.950
OX 1.050 0.950
PM 1.050 0.950

* General default block tonnage - 0

* Rejected tonnages and elements will be reported

* Air blocks are not considered in the optimization

* All air blocks are included in the Results File

Element details -

-Decimal places- File Selling Base

Element Block Total Grade Posn Cost Price

Au 3 0 2 1 SeAu PrAu
Cu 3 0 2 2 SeCu PrCu

Grade dependant expressions -

Code Type Expression

Mcos M IF(IZ>=735,1.8,+(735-IZ)*0.0020)
RC M 0.11*(1-0.01)
TC M (110+10)*(1-0.01)/(0.30*2204.6)
Ct M (28+63)*(1+0.08)/(0.30*2204.6)
SeCu M (CT+(TC+RC)*(1-0.08))*0.95
PrCu M 2.5*(1-0.019)*0.95*(1-0.08)
PrAu M 900*(1-0.01)*0.9*(1-0.08)
SeAu M 7
MCAF B MCOS
PCAF B MCOS
Whittle Four-X UTILITIES Page
2
20:28
------------------------------------------------------------------------------

Rock type details -

Rock Mining Rehab Throughput

Type CAF Cost Adj factor

MX 1.000 0 1.000
OX 1.000 0 1.000
PM 1.000 0 1.000

Ore selection by cash flow

Processing data for open pit mining -

Proc. Rock Processing Thr'put/ Recovery Threshold Minimum Maximum

Method Type Cost Element Fraction Linearity Grade Grade

LX OX 3.86 1.0000
0 Au 0.660
0 Cu 0.850
LXFL MX 6.24 1.0000
0 Au 0.400
0 Cu 0.870
FL PM 8.79 1.0000
0 Au 0.520
0 Cu 0.900

-----------------------------------------------------------------------------
Whittle Four-X UTILITIES Page 3
20:28
------------------------------------------------------------------------------

Input Results File - FXPE__5.res

Calculations based on selection by value

Rock Proc Proc Recov Thresh Minimum Maximum

Type Meth Element Cost Ratio Grade Grade Grade

MX LXFL 6.24
AU 0.400
CU 0.870
OX LX 3.86
AU 0.660
CU 0.850
PM FL 8.79
AU 0.520
CU 0.900
-----------------------------------------------------------------------------
Block value calculation for 25,37,5 1.46,1.46,72360 with REVFAC = 1
Set BLOCKAG, BLOCKUG and TMPADJ to zero
=== Parcel 1 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2117.2
Set AVAILMET to maximum of zero and 2117.2-2680x0 = 2117.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2117.2x0.95x0.52x737.748x1x1 = 771608
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2117.2x0.95x0.52x7x1 = 7321.28
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2117.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 729979
For CU,2304.8
Set AVAILMET to maximum of zero and 2304.8-2680x0 = 2304.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2304.8x0.95x0.9x2.14349x1x1 = 4223.96
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2304.8x0.95x0.9x0.393339x1 = 775.115
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2304.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 733428
Since PARVAL is greater than PARAG: PARAG = 733428
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 733428
=== Parcel 2 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2170.8
Set AVAILMET to maximum of zero and 2170.8-2680x0 = 2170.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2170.8x0.95x0.52x737.748x1x1 = 791143
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
 ELPRCNV = 2170.8x0.95x0.52x7x1 = 7506.63
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2170.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 749328
For CU,2599.6
Set AVAILMET to maximum of zero and 2599.6-2680x0 = 2599.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2599.6x0.95x0.9x2.14349x1x1 = 4764.23
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2599.6x0.95x0.9x0.393339x1 = 874.258
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2599.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 753218
Since PARVAL is greater than PARAG: PARAG = 753218
Whittle Four-X UTILITIES Page 4
20:28
------------------------------------------------------------------------------
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.148665E+07
=== Parcel 3 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2304.8
Set AVAILMET to maximum of zero and 2304.8-2680x0 = 2304.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2304.8x0.95x0.52x737.748x1x1 = 839979
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2304.8x0.95x0.52x7x1 = 7970
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2304.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 797701
For CU,3028.4
Set AVAILMET to maximum of zero and 3028.4-2680x0 = 3028.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 3028.4x0.95x0.9x2.14349x1x1 = 5550.09
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 3028.4x0.95x0.9x0.393339x1 = 1018.47
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 3028.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 802233
Since PARVAL is greater than PARAG: PARAG = 802233
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.228888E+07
=== Parcel 4 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2036.8
Set AVAILMET to maximum of zero and 2036.8-2680x0 = 2036.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2036.8x0.95x0.52x737.748x1x1 = 742307
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2036.8x0.95x0.52x7x1 = 7043.25
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2036.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 700956
For CU,2197.6
Set AVAILMET to maximum of zero and 2197.6-2680x0 = 2197.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2197.6x0.95x0.9x2.14349x1x1 = 4027.5
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2197.6x0.95x0.9x0.393339x1 = 739.063
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2197.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 704244
Since PARVAL is greater than PARAG: PARAG = 704244
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.299312E+07
=== Parcel 5 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2063.6
Set AVAILMET to maximum of zero and 2063.6-2680x0 = 2063.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2063.6x0.95x0.52x737.748x1x1 = 752074
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2063.6x0.95x0.52x7x1 = 7135.93
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2063.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 710630
For CU,2438.8
Set AVAILMET to maximum of zero and 2438.8-2680x0 = 2438.8
Whittle Four-X UTILITIES Page 5
20:28
------------------------------------------------------------------------------
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2438.8x0.95x0.9x2.14349x1x1 = 4469.54
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2438.8x0.95x0.9x0.393339x1 = 820.18
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2438.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 714280
Since PARVAL is greater than PARAG: PARAG = 714280
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.37074E+07
=== Parcel 6 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2117.2
Set AVAILMET to maximum of zero and 2117.2-2680x0 = 2117.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2117.2x0.95x0.52x737.748x1x1 = 771608
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2117.2x0.95x0.52x7x1 = 7321.28
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2117.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 729979
For CU,2733.6
Set AVAILMET to maximum of zero and 2733.6-2680x0 = 2733.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2733.6x0.95x0.9x2.14349x1x1 = 5009.81
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2733.6x0.95x0.9x0.393339x1 = 919.322
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2733.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 734070
Since PARVAL is greater than PARAG: PARAG = 734070
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.444147E+07
=== Parcel 7 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1902.8
Set AVAILMET to maximum of zero and 1902.8-2680x0 = 1902.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1902.8x0.95x0.52x737.748x1x1 = 693471
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1902.8x0.95x0.52x7x1 = 6579.88
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1902.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 652583
For CU,2036.8
Set AVAILMET to maximum of zero and 2036.8-2680x0 = 2036.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2036.8x0.95x0.9x2.14349x1x1 = 3732.8
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2036.8x0.95x0.9x0.393339x1 = 684.985
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2036.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 655631
 Since PARVAL is greater than PARAG: PARAG = 655631
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.50971E+07
=== Parcel 8 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2036.8
Set AVAILMET to maximum of zero and 2036.8-2680x0 = 2036.8
Whittle Four-X UTILITIES Page 6
20:28
------------------------------------------------------------------------------
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2036.8x0.95x0.52x737.748x1x1 = 742307
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2036.8x0.95x0.52x7x1 = 7043.25
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2036.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 700956
For CU,2331.6
Set AVAILMET to maximum of zero and 2331.6-2680x0 = 2331.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2331.6x0.95x0.9x2.14349x1x1 = 4273.08
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2331.6x0.95x0.9x0.393339x1 = 784.128
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2331.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 704445
Since PARVAL is greater than PARAG: PARAG = 704445
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.580155E+07
=== Parcel 9 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1929.6
Set AVAILMET to maximum of zero and 1929.6-2680x0 = 1929.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1929.6x0.95x0.52x737.748x1x1 = 703238
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1929.6x0.95x0.52x7x1 = 6672.56
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1929.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 662258
For CU,2546
Set AVAILMET to maximum of zero and 2546-2680x0 = 2546
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2546x0.95x0.9x2.14349x1x1 = 4666
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2546x0.95x0.9x0.393339x1 = 856.232
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2546x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 666068
Since PARVAL is greater than PARAG: PARAG = 666068
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.646762E+07
=== Parcel 10 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2036.8
Set AVAILMET to maximum of zero and 2036.8-2680x0 = 2036.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2036.8x0.95x0.52x737.748x1x1 = 742307
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2036.8x0.95x0.52x7x1 = 7043.25
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2036.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 700956
 For CU,2224.4
Set AVAILMET to maximum of zero and 2224.4-2680x0 = 2224.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2224.4x0.95x0.9x2.14349x1x1 = 4076.61
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2224.4x0.95x0.9x0.393339x1 = 748.076
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2224.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 704284
Since PARVAL is greater than PARAG: PARAG = 704284
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.71719E+07
=== Parcel 11 PM,2680
Whittle Four-X UTILITIES Page 7
20:28
------------------------------------------------------------------------------
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2090.4
Set AVAILMET to maximum of zero and 2090.4-2680x0 = 2090.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2090.4x0.95x0.52x737.748x1x1 = 761841
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2090.4x0.95x0.52x7x1 = 7228.6
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2090.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 720305
For CU,2438.8
Set AVAILMET to maximum of zero and 2438.8-2680x0 = 2438.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2438.8x0.95x0.9x2.14349x1x1 = 4469.54
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2438.8x0.95x0.9x0.393339x1 = 820.18
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2438.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 723954
Since PARVAL is greater than PARAG: PARAG = 723954
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.789586E+07
=== Parcel 12 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2197.6
Set AVAILMET to maximum of zero and 2197.6-2680x0 = 2197.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2197.6x0.95x0.52x737.748x1x1 = 800910
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2197.6x0.95x0.52x7x1 = 7599.3
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2197.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 759003
For CU,2814
Set AVAILMET to maximum of zero and 2814-2680x0 = 2814
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2814x0.95x0.9x2.14349x1x1 = 5157.16
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2814x0.95x0.9x0.393339x1 = 946.361
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2814x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 763214
Since PARVAL is greater than PARAG: PARAG = 763214
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.865907E+07
=== Parcel 13 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1929.6
 Set AVAILMET to maximum of zero and 1929.6-2680x0 = 1929.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1929.6x0.95x0.52x737.748x1x1 = 703238
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1929.6x0.95x0.52x7x1 = 6672.56
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1929.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 662258
For CU,2090.4
Set AVAILMET to maximum of zero and 2090.4-2680x0 = 2090.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2090.4x0.95x0.9x2.14349x1x1 = 3831.03
Whittle Four-X UTILITIES Page 8
20:28
------------------------------------------------------------------------------
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2090.4x0.95x0.9x0.393339x1 = 703.011
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2090.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 665386
Since PARVAL is greater than PARAG: PARAG = 665386
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.932446E+07
=== Parcel 14 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1956.4
Set AVAILMET to maximum of zero and 1956.4-2680x0 = 1956.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1956.4x0.95x0.52x737.748x1x1 = 713005
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1956.4x0.95x0.52x7x1 = 6765.23
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1956.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 671932
For CU,2278
Set AVAILMET to maximum of zero and 2278-2680x0 = 2278
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2278x0.95x0.9x2.14349x1x1 = 4174.84
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2278x0.95x0.9x0.393339x1 = 766.102
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2278x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 675341
Since PARVAL is greater than PARAG: PARAG = 675341
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.99998E+07
=== Parcel 15 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2090.4
Set AVAILMET to maximum of zero and 2090.4-2680x0 = 2090.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2090.4x0.95x0.52x737.748x1x1 = 761841
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2090.4x0.95x0.52x7x1 = 7228.6
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2090.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 720305
For CU,2599.6
Set AVAILMET to maximum of zero and 2599.6-2680x0 = 2599.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2599.6x0.95x0.9x2.14349x1x1 = 4764.23
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2599.6x0.95x0.9x0.393339x1 = 874.258
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2599.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 724195
Since PARVAL is greater than PARAG: PARAG = 724195
Since PARAG contains a positive value
 Add PARAG to BLOCKAG to give 0.10724E+08
=== Parcel 16 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1822.4
Set AVAILMET to maximum of zero and 1822.4-2680x0 = 1822.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1822.4x0.95x0.52x737.748x1x1 = 664169
Whittle Four-X UTILITIES Page 9
20:28
------------------------------------------------------------------------------
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1822.4x0.95x0.52x7x1 = 6301.86
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1822.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 623560
For CU,1876
Set AVAILMET to maximum of zero and 1876-2680x0 = 1876
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1876x0.95x0.9x2.14349x1x1 = 3438.11
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1876x0.95x0.9x0.393339x1 = 630.908
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1876x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 626367
Since PARVAL is greater than PARAG: PARAG = 626367
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.113504E+08
=== Parcel 17 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1795.6
Set AVAILMET to maximum of zero and 1795.6-2680x0 = 1795.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1795.6x0.95x0.52x737.748x1x1 = 654402
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1795.6x0.95x0.52x7x1 = 6209.18
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1795.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 613885
For CU,1983.2
Set AVAILMET to maximum of zero and 1983.2-2680x0 = 1983.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1983.2x0.95x0.9x2.14349x1x1 = 3634.57
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1983.2x0.95x0.9x0.393339x1 = 666.959
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1983.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 616853
Since PARVAL is greater than PARAG: PARAG = 616853
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.119672E+08
=== Parcel 18 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1929.6
Set AVAILMET to maximum of zero and 1929.6-2680x0 = 1929.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1929.6x0.95x0.52x737.748x1x1 = 703238
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1929.6x0.95x0.52x7x1 = 6672.56
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1929.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 662258
For CU,2519.2
Set AVAILMET to maximum of zero and 2519.2-2680x0 = 2519.2
 Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2519.2x0.95x0.9x2.14349x1x1 = 4616.89
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2519.2x0.95x0.9x0.393339x1 = 847.219
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2519.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 666027
Since PARVAL is greater than PARAG: PARAG = 666027
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.126332E+08
=== Parcel 19 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Whittle Four-X UTILITIES Page 10
20:28
------------------------------------------------------------------------------
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1929.6
Set AVAILMET to maximum of zero and 1929.6-2680x0 = 1929.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1929.6x0.95x0.52x737.748x1x1 = 703238
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1929.6x0.95x0.52x7x1 = 6672.56
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1929.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 662258
For CU,2063.6
Set AVAILMET to maximum of zero and 2063.6-2680x0 = 2063.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2063.6x0.95x0.9x2.14349x1x1 = 3781.92
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2063.6x0.95x0.9x0.393339x1 = 693.998
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2063.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 665346
Since PARVAL is greater than PARAG: PARAG = 665346
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.132986E+08
=== Parcel 20 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1983.2
Set AVAILMET to maximum of zero and 1983.2-2680x0 = 1983.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1983.2x0.95x0.52x737.748x1x1 = 722772
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1983.2x0.95x0.52x7x1 = 6857.91
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1983.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 681607
For CU,2224.4
Set AVAILMET to maximum of zero and 2224.4-2680x0 = 2224.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2224.4x0.95x0.9x2.14349x1x1 = 4076.61
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2224.4x0.95x0.9x0.393339x1 = 748.076
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2224.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 684935
Since PARVAL is greater than PARAG: PARAG = 684935
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.139835E+08
=== Parcel 21 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,2063.6
Set AVAILMET to maximum of zero and 2063.6-2680x0 = 2063.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
 REVFAC x ELPRCNV = 2063.6x0.95x0.52x737.748x1x1 = 752074
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2063.6x0.95x0.52x7x1 = 7135.93
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2063.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 710630
For CU,2572.8
Set AVAILMET to maximum of zero and 2572.8-2680x0 = 2572.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2572.8x0.95x0.9x2.14349x1x1 = 4715.12
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2572.8x0.95x0.9x0.393339x1 = 865.245
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2572.8x0.95x0 = 0
Whittle Four-X UTILITIES Page 11
20:28
------------------------------------------------------------------------------
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 714480
Since PARVAL is greater than PARAG: PARAG = 714480
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.14698E+08
=== Parcel 22 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1822.4
Set AVAILMET to maximum of zero and 1822.4-2680x0 = 1822.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1822.4x0.95x0.52x737.748x1x1 = 664169
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1822.4x0.95x0.52x7x1 = 6301.86
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1822.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 623560
For CU,1929.6
Set AVAILMET to maximum of zero and 1929.6-2680x0 = 1929.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1929.6x0.95x0.9x2.14349x1x1 = 3536.34
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1929.6x0.95x0.9x0.393339x1 = 648.933
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1929.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 626447
Since PARVAL is greater than PARAG: PARAG = 626447
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.153244E+08
=== Parcel 23 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1822.4
Set AVAILMET to maximum of zero and 1822.4-2680x0 = 1822.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1822.4x0.95x0.52x737.748x1x1 = 664169
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1822.4x0.95x0.52x7x1 = 6301.86
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1822.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 623560
For CU,2117.2
Set AVAILMET to maximum of zero and 2117.2-2680x0 = 2117.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2117.2x0.95x0.9x2.14349x1x1 = 3880.15
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2117.2x0.95x0.9x0.393339x1 = 712.024
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2117.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 626728
Since PARVAL is greater than PARAG: PARAG = 626728
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.159512E+08
=== Parcel 24 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1902.8
Set AVAILMET to maximum of zero and 1902.8-2680x0 = 1902.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1902.8x0.95x0.52x737.748x1x1 = 693471
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1902.8x0.95x0.52x7x1 = 6579.88
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1902.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 652583
Whittle Four-X UTILITIES Page 12
20:28
------------------------------------------------------------------------------
For CU,2331.6
Set AVAILMET to maximum of zero and 2331.6-2680x0 = 2331.6
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2331.6x0.95x0.9x2.14349x1x1 = 4273.08
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2331.6x0.95x0.9x0.393339x1 = 784.128
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2331.6x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 656072
Since PARVAL is greater than PARAG: PARAG = 656072
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.166072E+08
=== Parcel 25 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1715.2
Set AVAILMET to maximum of zero and 1715.2-2680x0 = 1715.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1715.2x0.95x0.52x737.748x1x1 = 625100
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1715.2x0.95x0.52x7x1 = 5931.16
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1715.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 584862
For CU,1742
Set AVAILMET to maximum of zero and 1742-2680x0 = 1742
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1742x0.95x0.9x2.14349x1x1 = 3192.53
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1742x0.95x0.9x0.393339x1 = 585.843
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1742x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 587468
Since PARVAL is greater than PARAG: PARAG = 587468
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.171947E+08
=== Parcel 26 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1688.4
Set AVAILMET to maximum of zero and 1688.4-2680x0 = 1688.4
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1688.4x0.95x0.52x737.748x1x1 = 615333
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1688.4x0.95x0.52x7x1 = 5838.49
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1688.4x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 575187
For CU,1768.8
Set AVAILMET to maximum of zero and 1768.8-2680x0 = 1768.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1768.8x0.95x0.9x2.14349x1x1 = 3241.64
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1768.8x0.95x0.9x0.393339x1 = 594.856
 Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1768.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 577834
Since PARVAL is greater than PARAG: PARAG = 577834
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.177725E+08
=== Parcel 27 PM,2680
Add 2680x(1-1) to TMPADJ to give 0
Set REHVAL to 2680x0 = 0
Set PARAG, PARUG to "not found"
--- Method FL
Set PARVAL to 2680x1.05x0.95x1.46x8.79 = -34307.5
For AU,1715.2
Whittle Four-X UTILITIES Page 13
20:28
------------------------------------------------------------------------------
Set AVAILMET to maximum of zero and 1715.2-2680x0 = 1715.2
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 1715.2x0.95x0.52x737.748x1x1 = 625100
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 1715.2x0.95x0.52x7x1 = 5931.16
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 1715.2x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 584862
For CU,2170.8
Set AVAILMET to maximum of zero and 2170.8-2680x0 = 2170.8
Set REVENUE to AVAILMET x MINREC x RECOVERY x PRICE x
REVFAC x ELPRCNV = 2170.8x0.95x0.9x2.14349x1x1 = 3978.38
Set SELLVAL to AVAILMET x MINREC x RECOVERY x SELCOST x
ELPRCNV = 2170.8x0.95x0.9x0.393339x1 = 730.05
Set ELEMVAL to AVAILMET x MINREC x ELCOST = 2170.8x0.95x0 = 0
Set PARVAL to PARVAL + REVENUE - SELLVAL - ELEMVAL = 588110
Since PARVAL is greater than PARAG: PARAG = 588110
Since PARAG contains a positive value
Add PARAG to BLOCKAG to give 0.183607E+08
Subtract (72360+0)x1.46x1 from BLOCKAG to give 0.18255E+08
Subtract BLOCKUG from BLOCKAG to give BLOCKVAL = 0.18255E+08
-----------------------------------------------------------------------------

1 blocks reported

The run time was 0 hrs 0 mins 1.7 secs