Chart 1 Pit

Esc20k
Pit Total Ore-Best Waste-Best Disc.cash flow-Best Disc.cash flow-Worst Disc.cash flow-Lag
1 28669.529856 7802.773941 784306.759094 784306.759094 784306.759094
2 230857.934183 43964.851296 5097538.075138 5097538.075138 5097538.075138
3 525366.372423 245224.62405 11167133.835823 11167133.835823 11167133.835823
4 1046152.251728 710766.047159 20367841.695552 20367841.695552 20367841.695552
5 1531247.752877 1107721.57392 27901539.545128 27901539.545128 27901539.545128
6 2030896.955119 1443325.03431 34613396.591246 34613396.591246 34613396.591246
7 2612097.233095 1673862.75616 40893028.354209 40893028.354209 40893028.354209
8 3199801.51713 1922766.42767 46417573.06625 46417573.06625 46417573.06625
9 3724574.831548 2186510.82652 50947454.131819 50947454.13182 50947454.13182
10 4660283.261746 2739114.97884 57590139.498639 57590139.498639 57590139.498639
11 7198653.767689 11050191.1874 80600609.967435 80600609.967435 80600609.967435
12 9962354.763657 19451220.1324 99099394.510442 96838320.719929 98332622.804419
13 10966800.83987 21203490.5776 104149857.2298 100890252.795144 103374484.469139
14 15009583.33349 25277437.278 117733247.735342 113313989.926241 116957874.974681
15 24029284.33482 32156998.5632 138708181.584506 128818583.576787 136808255.686608
16 27301063.03329 35493546.063 144806289.183752 132649345.764463 142098394.116325
17 29524166.83196 37171780.8707 147616705.194068 133668074.138837 144838068.998252
18 34338588.38123 41299845.8818 151917674.237629 133537135.334214 148570949.704863
19 47047686.67141 55975234.8259 155808873.935383 126244954.185351 152054331.211701
20 55228908.93398 63919878.0572 156197333.046211 116912137.187552 150667806.946176
 Chart 2 Period
Esc20k
Period Total Ore-Best Waste-Best Disc.cash flow-Best Disc.cash flow-Worst
1 7200000 11066858.4805 80556431.481525 -26566778.833867
2 7200000 14210100.4631 33186279.487129 8632043.260929
3 7200000 6676422.74785 13523679.314574 36187660.678842
4 7200000 5009394.90507 18547181.810964 31059965.422316
5 7200000 15800887.3889 -10090070.28282 27129826.804812
6 7200000 2697065.37898 14909260.193895 15444971.45222
7 7200000 7234991.7565 -1001863.776204 17192698.62321
8 4828908.933978 1224156.9363 6566434.817148 7831749.779091
Disc.cash flow-Lag
72027331.114256
27409597.682525
17346816.534006
14611205.970781
-6066971.032873
8913246.186851
9747551.503447
6679028.987183