EXHIBIT 2

Information on Renovation and New Facility

(Revised) Old
New Facility
Facility
After-tax cost ($)A
Tax rate (%)
Project Length (Years)
Price per ton ($)
Tonnage per day B
Variable cost per ton ($)
Fixed operating cost per year ($)C
Fixed operating cost per ton ($)C
Depreciation Method
Depreciation life (years)
Depreciation per year ($)
Depreciation per ton ($)
After-tax cash flow ($)
Required Return
Days
Sales
VC
Dep
FC
EBIT
Tax
NI
Dep
OCF
PCVF
II
NPV
IRR
Inc II
Incremental CFS
IIRR

680,000,000
40
20
500

170,000,000
40
20
500

2,200
250

1,200
310

57,360,000
72.42
SL
20
34,000,000
42.93
118,384,000
12%
360

21,824,000
50.52
SL
20
8,500,000
19.68
44,653,600
12%
360

396000000
198000000
34,000,000
23,360,000
140,640,000
56256000
84,384,000
34,000,000
118,384,000
$884,262,614.02
680,000,000
$204,262,614.02
16.603%
510,000,000
73,730,400
13.26%

216000000
133920000
8,500,000
13,324,000
60,256,000
24102400
36,153,600
8,500,000
44,653,600
$333,537,547.82
170,000,000
$163,537,547.82
26.009%