Pit Revenue Factor-Best Revenue Factor-Worst Total Ore-Best Total Ore-Worst

1 0.700 0.700 271,852,000.000 271,852,000.000

2 0.800 0.800 323,232,000.000 323,232,000.000
3 0.900 0.900 356,440,000.000 356,440,000.000
4 1.000 1.000 370,356,000.000 370,356,000.000
5 1.100 1.100 378,896,000.000 378,896,000.000
6 1.200 1.200 381,836,000.000 381,836,000.000
7 1.300 1.300 387,240,000.000 387,240,000.000
8 1.400 1.400 401,940,000.000 401,940,000.000
9 1.500 1.500 404,040,000.000 404,040,000.000
 Report 1 Pit
base
Waste-Best Waste-Worst Disc.cash flow-Best Disc.cash flow-Worst
1,274,336,000.000 1,274,336,000.000 717,055,536.768 717,055,536.768
1,500,212,000.000 1,500,212,000.000 812,773,174.964 551,775,595.923
1,689,156,000.000 1,689,156,000.000 842,341,286.598 376,443,612.991
1,797,964,000.000 1,797,964,000.000 844,890,718.444 286,216,171.653
1,881,684,000.000 1,881,684,000.000 842,290,744.263 206,289,546.638
1,911,140,000.000 1,911,140,000.000 839,432,250.423 179,409,802.259
1,987,888,000.000 1,987,888,000.000 831,750,647.386 107,319,267.353
2,211,524,000.000 2,211,524,000.000 802,875,046.792 (108,470,942.558)
2,251,732,000.000 2,251,732,000.000 798,219,209.750 (149,069,443.204)
Stripping Ratio-Best Stripping Ratio-Worst Av Grade (cu)-Best Av Grade (cu)-Worst
4.688 4.688 0.624 0.624
4.641 4.641 0.612 0.612
4.739 4.739 0.603 0.603
4.855 4.855 0.600 0.600
4.966 4.966 0.597 0.597
5.005 5.005 0.596 0.596
5.133 5.133 0.595 0.595
5.502 5.502 0.589 0.589
5.573 5.573 0.588 0.588
Selling Cost-Best Selling Cost-Worst
585,303,652.149 585,303,652.149
682,339,377.878 682,339,377.878
741,384,964.747 741,384,964.747
765,900,992.674 765,900,992.674
780,546,023.958 780,546,023.958
785,052,815.216 785,052,815.216
793,881,241.319 793,881,241.319
816,238,405.747 816,238,405.747
819,677,818.494 819,677,818.494
 Pit by Pit
base
3,000,000,000 1,000,000,000

2,500,000,000 800,000,000

2,000,000,000 600,000,000

Waste-Best
Total Ore-Best
Tonnage

1,500,000,000 400,000,000 Disc.cash flow-Best

Value
Disc.cash flow-Worst

1,000,000,000 200,000,000

500,000,000 0

0 -200,000,000
Pit 1 2 3 4 5 6 7 8

Pit
 Chart 1 Pit
base
Pit Total Ore-Best Waste-Best Disc.cash flow-Best Disc.cash flow-Worst
1 271,852,000.000 1,274,336,000.000 717,055,536.768 717,055,536.768
2 323,232,000.000 1,500,212,000.000 812,773,174.964 551,775,595.923
3 356,440,000.000 1,689,156,000.000 842,341,286.598 376,443,612.991
4 370,356,000.000 1,797,964,000.000 844,890,718.444 286,216,171.653
5 378,896,000.000 1,881,684,000.000 842,290,744.263 206,289,546.638
6 381,836,000.000 1,911,140,000.000 839,432,250.423 179,409,802.259
7 387,240,000.000 1,987,888,000.000 831,750,647.386 107,319,267.353
8 401,940,000.000 2,211,524,000.000 802,875,046.792 (108,470,942.558)
9 404,040,000.000 2,251,732,000.000 798,219,209.750 (149,069,443.204)