Académique Documents
Professionnel Documents
Culture Documents
4.923318
1.475047 1.018207 2.766679
#DIV/0! 1.807255 1.456078 1.021973 1.396721 1.191826 3.031093
1.519288 0.813553 0.791594 1.232869 2.007456 1.960745 1.185914 1.293932 1.170938
1.280362 2.73162 3.139363 1.115063 1.045258 0.979576 1.674553 2.626072 3.46917 3.180712 4.217537 4.765972
3.715743 1.732415 1.162725 1.46377 1.549135 1.095595 1.501794 1.703599 2.292543 3.018534 4.817077 6.273197 7.787246 7.112696
6.922399 4.355155 2.604763 4.532084 4.804674 3.33982 2.853212 3.960623 4.919379 5.187748 5.834578 7.096857 8.207663 7.290209
10.3451 8.42394 5.998698 8.427886 9.979802 8.139684 5.835755 7.26367 9.488707 10.62023 9.183708 8.896423 9.656228 9.087675
13.51433 13.2637 10.4753 12.80905 14.93415 12.38997 9.277252 9.144252 11.86163 14.1188 13.46768 11.43116 12.29645 11.97628
15.67232 18.11348 16.51393 18.51138 19.57247 16.24722 12.64096 12.06798 13.94984 15.49112 16.05514 15.23099 14.57312 13.48143
17.4584 20.57521 22.04316 22.79705 22.13631 19.26155 15.97257 15.04599 16.30236 18.35579 18.60602 17.58637 15.88067 14.36602
19.07184 22.2045 24.22377 24.55443 24.34142 22.29315 20.31594 19.4072 20.78421 22.71655 22.14779 20.13687 18.28991 16.1638
20.77151 23.36096 25.38268 25.95167 26.41727 26.98065 25.59592 24.2141 25.39714 26.9876 25.90634 22.98475 20.62537 18.84808
21.72128 23.76173 25.22098 26.20771 27.96648 29.60564 28.7491 28.64607 29.44656 30.35551 28.71957 24.50217 22.03001 21.79914
21.98933 23.1724 24.50358 26.77055 29.36945 30.20627 29.85403 30.4119 31.35603 31.74628 29.96783 25.81773 24.31176 24.64124
23.62529 24.92799 27.14575 29.23808 31.03543 31.56831 31.24958 30.89129 32.15125 33.21291 31.94371 28.68147 27.9329 27.58789
28.37652 29.28316 31.16106 33.21029 34.41142 34.06401 33.36027 32.71868 33.17398 33.6292 33.73596 32.36527 32.48524 32.23285
32.87924 33.38365 35.96026 37.80649 38.40669 36.41347 36.08552 37.07011 37.65826 36.83235 36.10815 35.11348 34.43538 34.33427
35.60592 35.58073 37.03469 38.22634 39.33004 39.75924 41.33528 42.87152 43.201 41.98163 40.0508 38.59626 36.73262 35.46293
B25 B26 B27 B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38
1.096606 1.144374
1.340241 1.972413 1.733943
1.182144 1.697266 2.422327
2.943461 1.139374 1.685018
1.253383
0.960419
1.629844
1.198199 1.890943 1.360441 1.443486 1.613022 1.957735 2.112837 1.941745 1.942823 1.404899 1.965673 2.088358 1.399872
3.464246 1.719764 2.547246 4.564327 4.998353 4.923194 4.717517 4.573284 4.52709 3.093211 1.651822 1.714705 1.320533 1.303954
4.89409 3.278565 4.625298 6.274737 6.526333 5.728212 5.191009 5.572653 5.84442 5.104091 5.041612 5.0643 4.044221 3.819429
5.578093 5.442447 6.8195 7.681755 7.233415 6.484653 5.949986 6.316721 6.80028 6.897369 6.94678 6.906599 6.560392 6.845676
7.981326 8.222947 9.858498 10.1729 9.361824 8.252209 7.194959 7.068085 7.401017 7.580976 7.319185 6.840158 6.536382 6.880052
11.35045 11.38495 12.0717 12.40603 11.42483 10.53706 11.03797 10.90854 9.704623 8.501379 7.706197 7.130643 6.475391 6.434476
13.18339 13.00793 13.47228 14.13114 14.65361 15.30433 15.57264 14.69212 13.10467 11.35267 10.82904 9.834244 9.329891 8.576679
13.89294 13.83078 14.24678 15.20885 16.75074 18.26274 17.82125 16.78765 15.26759 15.25014 15.36587 14.85296 14.07152 12.85604
14.43377 14.49895 14.97091 16.36543 18.22638 20.11791 19.22772 18.26161 17.30648 18.56754 19.36748 18.95032 18.32568 16.65299
16.48476 15.65621 16.18627 17.63607 19.98029 21.4975 20.4795 17.8324 17.31153 18.64218 19.0575 18.81539 18.74047 18.23538
20.64061 18.45464 18.4777 19.37159 20.32062 20.82797 19.94893 18.41987 18.33895 17.89505 17.31181 16.81817 16.79682 17.46279
23.89022 21.89816 20.58709 20.7506 21.42654 22.44059 22.22792 21.10282 20.08009 19.94221 19.09433 18.53517 20.39923 24.00571
26.52989 24.71668 23.83234 23.6369 24.92811 27.8674 28.76571 28.26522 27.69667 28.40496 27.54145 26.64731 27.39408 28.46353
31.85144 30.70898 30.40607 31.355 32.5023 32.30277 31.58668 31.35597 31.52089 31.2425 30.10759 28.65969 28.30927 29.41167
34.14812 33.28534 32.44889 32.85837 32.97088 33.21675 32.44498 31.62459 32.08349 32.6864 32.547 30.90998 29.57146 30.48147
33.61511 33.81628 33.60004 33.41245 33.68067 33.79279 33.19373 32.12768 32.51934 33.28003 33.87933 32.56012 31.28527 30.92626
B39 B40 B41 B42 B43 B44 B45 B46 B47 B48 B49 B50 B51 B52
4.096051
1.109968 1.092318
1.326493 1.23353 1.239113 1.380612 1.790252
2.421575 1.24243 1.076903 1.618668 1.337197 1.451285 1.216764 1.268291 2.346459 3.11289
2.506322 2.392207 2.107462 1.253061 3.266117 1.453265 1.264723 2.3527 2.388498 2.474936 3.154536 3.432582
1.72891 1.837574 1.845236 1.438829 0.933648 3.012451 1.092935 2.091414 3.488977 4.253306 4.129125 3.654998 3.895792
0.889064 1.282439 1.256681 1.350396 0.958016 0.920983 0.986937 1.48502 2.869429 4.465578 5.122207 4.644408 4.202894 4.509684
0.884158 0.988038 1.056568 1.070642 1.326584 1.504817 1.263978 2.104673 3.285953 4.76057 5.891541 5.628033 5.314968 6.227211
2.251278 1.698942 0.744292 0.879088 1.397231 1.832771 2.251878 3.079913 4.39342 5.696716 7.039953 7.372915 7.165056 8.201284
1.294389 1.380741 1.199398 1.918986 2.823381 3.55367 3.814916 4.172835 5.287077 6.693035 8.101107 8.675774 8.490811 10.13986
3.946235 4.180348 4.287283 4.52646 4.783892 5.037527 5.119247 5.509498 6.168238 7.423013 8.778089 9.399832 9.450956 11.4933
7.765246 8.858969 8.347006 7.384022 6.668752 6.338711 6.614543 7.018316 7.403294 8.068936 9.189388 9.646294 11.06906 14.53095
7.341515 8.307746 8.133604 7.632859 7.688521 7.921575 8.145053 8.592603 8.946301 9.333834 9.900675 10.91667 13.52129 16.94969
6.561722 7.163387 7.419505 7.671638 8.202714 8.704697 9.176319 9.605456 10.14746 10.86071 11.25661 12.03675 14.56344 17.11644
8.180577 7.958637 7.898065 8.319892 8.828292 9.423424 10.15864 10.7539 11.59461 12.10458 12.62318 13.29746 14.785 16.23369
11.74025 11.05714 10.39678 10.12667 10.8338 11.86893 12.3061 12.78414 13.43968 13.8358 14.07321 14.27822 14.73502 15.68809
14.65509 12.92448 12.0401 12.27502 13.10742 13.87057 14.57836 14.82997 14.96867 14.88542 14.8162 14.71826 14.7306 15.39237
16.26018 15.40612 15.08396 14.67646 14.72383 14.93227 15.12363 15.09924 15.10982 15.26526 16.08845 16.65448 16.27666 16.72302
17.56166 17.42465 17.64401 17.42031 17.23478 18.00602 20.4591 21.74277 21.63253 21.7022 22.83091 23.04126 22.41391 21.66575
25.14968 25.64636 27.2848 28.24207 28.45135 28.04942 27.38273 26.62769 26.05745 25.20085 24.65731 24.01601 23.32725 22.99673
29.91559 30.63422 30.42138 29.878 29.66014 29.14197 28.46774 27.54606 26.62638 25.7322 25.25435 24.97729 24.89716 24.78465
30.67725 31.50047 31.18988 29.9103 29.31582 29.14923 28.62784 27.7664 27.04796 27.15916 26.9174 26.80573 26.76468 26.50601
31.29031 32.12295 32.01175 30.81173 29.69457 29.35841 28.90009 29.05247 29.11528 29.23378 29.01575 28.75443 28.41293 28.07169
32.15099 33.65961 33.69313 32.39947 31.94847 31.4798 30.6988 30.63211 30.98414 31.17024 30.95041 30.5764 29.8565 29.54683
B53 B54 B55 B56 B57 B58 B59 B60 B61 B62 B63 B64 B65 B66
4.909029
2.99456 1.210834
1.465749 1.071266 1.278302
6.03952 3.18074 1.070657 1.507316 2.164275
3.724785 1.093085 1.056553 1.868169 1.345776 1.1356 1.86324 2.363211
1.190462 1.611696 2.04038 1.124234 1.326767 1.223847 1.22971 1.458529 2.045381 1.089122 1.734013 2.503744 3.070355
1.959779 3.558366 4.352499 2.728057 2.013478 2.582108 2.309556 1.62782 1.296007 1.239337 1.671821 2.569677 3.712999 4.040577
4.063589 6.022956 7.070182 6.055593 5.872876 5.372589 4.054916 3.32412 2.652823 2.236435 2.802422 4.143133 4.842227 4.837068
5.095683 6.827589 8.162824 7.644497 8.01782 8.629099 7.281434 5.897196 5.43097 4.956426 4.567793 5.329638 5.736825 5.635829
4.734946 6.716931 9.246694 9.057961 9.683464 11.65321 11.5125 10.27096 9.337157 7.502118 5.999816 6.409176 6.468533 6.723077
6.186622 9.155758 11.27476 11.41043 10.90002 12.67592 14.08462 13.97834 12.4016 9.924003 7.997081 7.114041 7.650791 9.596926
9.067417 12.00758 13.92493 13.44461 12.759 13.4602 15.04762 15.79877 14.07905 11.75257 10.03168 8.667442 9.375763 12.03489
11.21871 14.5916 16.82645 15.8962 14.47028 15.13769 16.34689 16.88544 15.0083 12.93662 11.16152 10.10112 10.98566 14.37641
12.9643 16.88358 19.88457 18.98359 16.99119 16.3948 17.28484 17.83805 16.08115 14.0473 12.44855 11.33359 12.5878 15.73001
14.73287 19.30746 22.5009 21.58022 18.98628 17.23619 18.12183 19.0404 17.56298 15.39572 13.74826 12.70203 13.55508 16.71476
17.55048 20.9199 22.57306 21.00457 19.78496 18.52662 18.79143 19.96003 19.01219 17.17696 15.58491 14.44654 14.39685 17.05617
19.27036 19.9686 20.65129 20.17699 18.84945 18.2904 18.77129 20.2376 20.18686 18.58532 17.0627 15.85223 15.30532 17.02255
18.81422 18.30537 18.50554 18.67281 18.00265 17.13772 17.6127 19.82968 20.85184 19.62167 18.25527 17.20119 16.35378 17.22898
17.59353 17.2608 16.79377 16.97975 16.91026 16.46303 16.87175 18.74952 19.96089 19.81035 19.24155 18.48602 17.58018 18.1864
16.95683 17.07782 16.29992 15.97065 16.29198 16.05829 16.61248 18.31597 19.34963 19.37046 19.11829 18.94613 18.68713 18.77519
16.34024 16.56233 16.75616 16.43167 16.75351 16.798 17.71871 19.06195 20.37092 20.67576 20.67745 20.26305 19.8926 19.34736
19.15042 19.26588 19.57747 20.10854 20.4046 19.9004 20.43354 21.15806 21.55416 21.85458 21.91246 21.74229 21.37842 20.81506
21.59724 21.40974 21.256 21.72615 21.64165 21.06636 21.2717 21.78817 22.11962 22.37358 22.54096 22.6574 22.28238 21.81256
22.68306 22.46875 22.39068 22.16252 22.13597 22.01638 22.09854 22.31381 22.60242 22.94212 23.28171 23.52309 23.52822 23.34468
24.43084 24.28769 23.72071 23.45247 23.37875 23.19379 22.96115 22.939 23.11567 23.50208 23.80625 23.97086 24.02326 24.01768
26.10276 25.57108 25.08492 24.91979 24.61917 24.36995 24.14645 23.96916 23.89909 23.97152 24.02407 23.97241 24.07872 24.23608
27.46714 26.99361 26.72125 26.44257 25.98012 25.38927 24.89815 24.654 24.75627 24.71036 24.43267 24.20484 24.18053 24.46293
29.26449 28.75112 27.99775 27.17342 26.40741 26.25343 26.22838 25.81712 25.35952 25.43634 25.02777 24.89891 24.72313 24.56565
B67 B68 B69 B70 B71 B72 B73 B74 B75 B76 B77 B78
7.305309 1.348739 0.87667 1.427376 1.984878 2.483451 2.919786 3.295502 3.61426 3.879104 4.090734 4.249332
1.549428 0.839031 1.305525 1.918851 2.485475 2.980783 3.405218 3.763644 4.062182 4.30507 4.491941 4.620249
0.920121 1.270719 1.89782 2.534508 3.111819 3.592045 3.989522 4.315597 4.580434 4.788414 4.941093 5.037141
1.604123 1.907754 2.620034 3.311884 3.903691 4.341051 4.677441 4.941531 5.15389 5.325607 5.452315 5.527801
2.251465 2.325103 3.312582 4.21579 4.879359 5.229482 5.469321 5.647455 5.789013 5.907222 5.992666 6.035568
2.213684 2.406825 4.053687 5.32686 6.028938 6.251768 6.339401 6.379533 6.427485 6.491375 6.550434 6.581801
2.75125 2.905903 4.416389 6.475084 7.407002 7.358834 7.242336 7.115957 7.06376 7.086259 7.143872 7.209722
3.81606 3.470747 4.887235 7.451133 8.854204 8.552878 8.161029 7.857557 7.780889 7.896194 8.086786 8.302733
4.692459 4.769733 6.279725 8.938195 10.3114 9.900696 9.326332 8.918189 8.890764 9.122491 9.457778 9.790568
5.709977 7.210957 9.212681 11.09726 11.32782 10.8425 10.61414 10.0392 9.991155 10.49086 11.04713 11.56959
7.828738 10.48987 13.07206 13.81941 12.96875 11.98339 11.54698 11.23629 11.04586 12.1383 12.99296 13.77623
11.42894 13.52677 15.93221 16.41044 16.29055 15.6882 14.78589 14.04861 13.26539 14.56312 15.70715 16.68933
14.48489 16.67021 18.19706 19.07463 18.96024 18.16326 17.42365 16.81624 16.59992 18.08049 19.51175 20.69057
17.63624 18.58407 20.3978 22.50664 22.89906 22.10495 22.04776 21.57711 21.49978 23.49857 25.29567 25.53945
19.4847 20.81761 23.55889 26.15642 27.63395 27.92054 27.73322 27.06533 26.02855 27.66319 28.17404 27.63916
18.9953 22.09702 26.04651 28.75412 30.28541 30.19509 29.78702 29.17169 28.35996 28.81659 28.91578 28.65966
18.90462 22.17739 25.57313 29.00971 31.15903 31.18419 30.96584 30.36615 29.88289 29.7425 29.51845 29.44653
19.40755 22.77021 25.72183 28.04706 29.68432 30.87283 31.85939 31.83386 31.32864 30.98804 30.67165 30.46104
20.33808 23.11159 24.838 26.2647 27.65696 29.02353 30.44533 32.16981 32.2988 31.99565 31.8453 31.70239
20.48097 22.19285 23.3749 24.30357 25.67814 27.36842 29.04896 30.68793 31.84414 32.43784 32.52965 32.52003
20.04254 21.22219 21.97732 23.18592 24.93843 26.603 28.74301 29.82404 30.42176 31.50504 32.76099 33.75024
19.68687 20.33515 21.59533 22.87242 24.43105 26.2685 28.34656 29.47488 30.19379 31.32414 32.77003 34.31823
20.31784 20.40823 21.09562 22.34887 23.92908 25.52533 26.64903 27.51704 28.69378 30.03528 31.55731 33.11334
21.53084 21.21218 21.4267 22.05795 23.11037 24.36104 25.08247 25.84724 26.95463 28.20685 29.56348 31.10582
22.91292 22.39471 22.11374 22.31576 22.80571 23.30753 23.78167 24.53673 25.49995 26.44321 27.59459 29.13529
23.94522 23.61885 23.14272 22.82106 22.98989 23.41161 23.4687 23.51031 24.12646 25.23362 26.75019 28.09962
24.39092 24.36158 24.16262 23.69487 23.50801 23.733 23.7874 23.57374 23.81392 24.71931 25.75242 26.90006
24.58937 24.78603 24.81777 24.61102 24.35939 24.2822 24.22847 24.23087 24.41572 24.83653 25.14002 25.75582
24.89337 25.2031 25.21387 25.20566 25.09414 24.92358 24.7369 24.69199 24.89736 25.22464 25.26099 25.29393
S29 29.1638 27.85314 29.20373 30.57189 31.4194 31.83231 32.45322 34.75233 36.25003 36.90554 36.97457
S30 30.85755 30.24659 30.93608 32.12374 33.05197 33.78346 34.75145 36.1012 37.43267 38.20924 38.48422
S31 32.07682 31.85838 32.16014 32.78364 33.35355 34.36941 35.92976 37.44265 38.3719 38.99377 39.03394
S32 32.69239 32.75951 33.09244 32.82734 33.55915 34.4947 36.14098 37.61006 38.86458 39.50716 39.4537
S33 32.87485 33.31794 33.61389 32.7031 32.73869 35.29969 36.69991 37.82789 38.92695 39.63944 39.86484
S34 33.4263 33.77942 34.34958 33.50717 34.26717 36.18318 36.83995 37.3709 38.42135 40.02978 40.42789
S35 34.07564 34.24849 34.63333 34.5817 35.24212 36.34335 36.79596 36.8839 37.69722 40.41414 41.00067
S36 34.61646 34.70063 35.01976 35.2082 35.83765 36.5929 37.03879 37.15493 38.22304 40.52021 41.45291
Overburden B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10
S00
S01
S02
S03
S04
S05
S06
S07
S08
S09
S10
S11
S12 380.76
S13 2104.65
S14 140.82 4403.87 9415.84 737.14 941.94 2725.94
S15 4873.22 17923.12 23264.41 19952.15 27739.1 32331.4
S16 2686.68 14486.47 26132.05 35370.85 47900.95 59984.6 63029
S17 284.58 771.26 70.86 599.51 10192.8 22847.06 35139.98 48567.41 63425.77 75147.3 84035.28
S18 16150.03 20031.45 12233.39 6481.8 24306.54 39086.42 51482.2 63816.06 74125.16 85040.13 95321.46
S19 55386.18 57682.37 47073.52 34218.48 41996.85 56551.28 69835.39 79116.67 91486.19 98873.21 110785
36.78496 36.86291 36.91919 37.68412 39.57294 42.19789 44.1969 44.90417 45.08335 44.94044 44.50436 42.60348 40.26224 38.70776
37.03104 37.24332 37.42035 38.81992 40.54156 42.81161 44.6079 44.83896 44.22259 43.8469 43.75224 43.44805 42.12138 41.19353
38.26046 37.48189 37.66781 38.55853 41.32801 43.73533 45.15731 45.05605 44.74986 43.82181 43.0616 42.16629 40.79597 39.64979
39.21434 39.1397 37.90812 40.00421 43.08401 44.96639 46.43965 46.20819 45.54298 45.4612 45.51867 44.44847 42.94762 41.69922
39.67817 38.8472 38.87858 41.42044 42.83199 44.22924 45.5794 46.53667 47.027 48.21884 48.64388 47.513 45.57501 43.91863
40.4706 39.68539 39.22139 41.45562 42.5792 43.67735 44.73561 45.48967 46.89886 50.00554 50.87667 50.14077 47.92267 45.93578
41.5548 41.45448 40.20987 40.40553 41.91593 42.93519 44.47306 45.53631 46.50821 48.80428 50.53801 50.34778 48.31243 46.56552
42.22318 42.61157 42.41487 41.57699 41.91038 42.39305 43.12367 44.52648 45.75165 47.26879 48.57981 48.52841 47.29564 46.13417
B11 B12 B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24
346.06
1408.05 5169.11 457.83
89.27 2168.2 3300.2 7043.12 11966.52 6335.69 387.01
2170.88 6239.08 5954.99 10309.47 17316.62 17398.63 4787.05 1626.46 3390.79
3160.65 243.36 174.58 4782.25 8701.45 8279.05 14155.28 22337.45 29704.98 27032.3 35310.82 38981.55
29076.43 11175.67 1740.75 5074.73 5160.68 8597.09 13088.15 15702.16 22190.12 30689.04 49673.99 63903.3 77631.91 69244.37
53589.34 32666.06 19610.04 34569.29 37171.65 26871.19 24565.04 36437.69 48360.25 54788.33 66362.43 84846.76 99309.03 87442.85
82781.31 63778.91 45241.76 64070.73 76828.11 64777.07 49650.31 66251.06 92666.71 111261.8 104016.9 108594.5 125854 121082.8
109987.3 101678.9 79458.81 97728.86 114809.3 97679.45 78428.4 83263.17 116213.8 148913.4 154110.6 140109.1 158877.6 158978.1
129514.6 140786.1 126084.5 142157.4 151265.2 127521.4 107238.1 111557.8 139488.2 166297.2 184490.4 184604.5 185645.8 177514.1
36.87515 34.56325 34.12878 34.05703 34.50757 34.25905 33.7869 32.84406 32.90089 34.19933 35.7586 34.79436 32.89434 31.7556
39.02783 37.47821 35.62899 34.68589 35.34102 35.307 34.83634 33.60732 33.71569 35.01624 35.99818 35.46204 33.87359 32.98281
38.69008 38.10195 36.88736 35.55457 35.29031 35.73283 35.16077 34.01117 33.41616 34.32244 35.57014 35.43166 34.53726 33.36222
39.55606 38.75316 38.84539 38.31521 36.11396 35.60798 35.26958 35.22381 34.71852 34.24269 34.96244 35.31956 34.99254 34.11173
42.43056 41.93305 41.37935 40.17826 38.89249 38.42804 38.23671 37.61878 36.41842 35.28564 34.81893 35.12412 35.45208 34.50798
44.6376 44.10871 43.1473 42.46068 41.89829 40.44242 39.63864 38.94478 38.16428 37.37372 36.32239 35.31676 36.11452 35.6209
46.00389 45.60219 44.62136 43.92023 43.49967 42.1441 41.00768 40.36274 39.81017 39.02704 37.79623 36.63121 36.82925 36.63757
45.56018 44.98054 44.44971 44.58663 44.26963 43.01065 41.92596 41.33771 40.81651 40.19562 39.22486 38.24651 37.97524 37.57287
B25 B26 B27 B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38
1272.26 1430.57
10231.79 21062.59 15427.03
6613.41 18203.4 26274.4
778.31 6813.57 17358.01
10304.39
6180.65
2405.21
4786.24 817.19 655.76 6076.93 7678.76 13005 15959.4 12124.35 15100.69 7705.14 3671.76 724.89 241.52
27626.74 9756.53 16606.95 38046.27 44759.95 47642.54 49425.24 50487.73 50659.13 34570.25 16899.25 17991.34 8187.32 9413.57
46533.11 30996.01 44828.9 65855.62 73441.87 66862.32 60829.39 64476.15 66668.41 57480.84 56096.56 55979.46 44769.81 42916.14
66741.66 65532.72 82817.64 94594.13 88844.56 78595.03 71126.01 74449.89 79026.6 79215.94 79306.25 78708.78 74689.21 78225.68
105434.4 106987.1 126075.8 128322.5 116695.1 101588.3 87376.88 84517.26 87244.89 90177.98 89699.1 85777.98 83508.62 89881.2
149751.5 148715.6 155718.3 157353.4 142123.8 128603.2 132004.1 127554.2 111298.5 101455.5 99069.71 97564.52 93576.97 97571.17
172849.9 168840.6 172228.7 176177.3 177090.7 179738.2 178351.9 164344.6 143176.7 127736.3 131857.4 128880.1 130902.8 128274.8
33.27377 34.44082 34.96992 34.38195 33.97425 32.98653 31.95548 31.88576 32.5547 33.1306 33.15415 32.16833 31.26556 31.25263
33.92787 35.33495 36.07644 35.95119 35.23795 34.03051 33.1208 34.18626 34.60825 34.8713 34.42448 33.33808 32.15995 31.80753
34.86501 36.11851 36.42004 36.44506 35.98116 35.05973 35.00143 36.36054 36.43223 35.27811 34.00069 32.9117 32.01834 31.50233
35.6553 36.21336 36.3741 36.7048 36.42222 36.19708 36.57244 37.17899 36.64533 35.25418 34.03042 32.98893 31.91396 31.20438
35.70174 36.39305 36.95856 37.28723 36.7059 36.28069 36.80259 36.75769 36.69909 36.07903 35.12454 34.11792 33.09015 31.99178
35.17589 36.21897 37.21058 37.41024 36.78588 36.2981 36.11766 36.23254 36.65136 36.39341 35.67 34.86271 33.94817 33.14183
36.10222 36.54697 37.2172 37.35605 36.96666 36.38748 35.80861 35.91776 36.36891 36.14994 35.70188 35.08512 34.39443 33.76005
37.09216 37.23405 37.54111 37.57921 37.28469 36.79237 36.26528 36.27015 36.23995 35.98999 35.58979 35.17259 34.67971 34.12303
B39 B40 B41 B42 B43 B44 B45 B46 B47 B48 B49 B50 B51 B52
1418.79
7324.3 7424.16
8803.6 1205.27 4207.06 17019.82 22675.17
26533.51 9780.77 3655.29 1074.99 2823.25 9575.61 6729.18 13253.11 31769.62 42789.29
27378.23 26390.28 23411.65 8036.76 621.64 1679.35 15925.37 35024.06 38228.74 40595.78 48329 47283
19747.23 22388.56 23714.36 19426.69 6823.79 251.63 10997.37 34050.77 58130.2 72027.9 65803.26 53015.63 53992.44
12118.56 18084.14 17915.03 19465.89 13759.51 10389.15 7347.92 22360.31 44920.97 70465.93 80980.87 70652.64 61664.35 63924.82
7401.77 12973.43 14545.62 15133.09 19736.14 24043.3 21008.23 34865.83 53772.98 75839.21 90466.2 83197.98 75859.42 85261.85
752.85 3911.1 8944.07 12841.03 21914.06 30705.07 39199.59 52156.72 71344.97 88639.93 104942.1 105159.1 96866.61 104610.3
7685.94 7932.23 15214.98 28653.3 44679.5 59341.2 66449.05 71118.46 86356.68 104785.8 121486.2 124002.7 112884.2 124135.2
46031.06 51299.64 56390.76 63904.61 72869.1 82918.85 89448.56 94798.63 102143.3 117926.6 133657 136832.9 129078.1 144137.7
89327.43 103920.8 106810.5 106741 108251.4 110820.3 116152.8 120313.2 123541.8 130122.6 142174 142793 155061.2 187763
98165.67 113656.3 119298.8 125652.9 135392.9 140483.8 142063.7 146069.7 148290.8 150861.5 155197.7 164280.9 193692.2 225498.5
102725.3 115413.8 124843.2 136099.2 146210.7 154096.4 158808.6 161968.6 166761.6 173981.9 175760.4 182631.5 212491.6 234438.9
130085.3 134288.4 140098.6 148928.6 157442.9 165955.6 174411.6 179847.4 188888.9 192082 195062.8 199983.6 216623.1 231746.7
31.05867 30.33006 29.3444 28.30878 27.91242 27.82581 27.52862 26.9836 26.30464 26.18007 25.83976 25.54596 25.38636 25.22961
31.4385 31.02784 30.35562 29.62737 29.1631 28.80029 28.39961 27.99781 27.58021 27.11696 26.43128 26.1618 25.98135 25.74086
31.20221 30.9007 30.53789 30.16173 29.79971 29.38845 29.02288 28.67705 28.31878 27.89722 27.31497 27.09831 26.69724 26.33987
30.8404 30.58143 30.40997 30.38553 30.08648 29.61509 29.49524 29.22447 28.89013 28.47517 28.14531 27.81034 27.51558 27.07736
31.39381 30.69336 30.29949 30.69013 30.35452 29.80995 29.79317 29.449 28.82423 28.39431 28.26067 27.86018 27.38629 27.30974
32.46163 31.79557 30.88969 30.53879 30.49764 30.16598 29.76408 29.48301 28.99214 28.66186 28.42536 27.99859 27.56276 27.39799
33.09466 32.38815 31.6598 30.86105 30.79627 30.4889 30.15182 29.85751 29.44676 29.10528 28.82503 28.48661 28.1741 27.97755
33.51451 32.90252 32.27054 31.66588 31.30114 30.96104 30.63816 30.33034 29.96118 29.62337 29.31856 29.00232 28.72291 28.52027
B53 B54 B55 B56 B57 B58 B59 B60 B61 B62 B63 B64 B65 B66
288.16
1315.63 7388.35
2032.95 12453.24 18288.7
790.09 1443.42 5921.48 21402.73 30992.01
393.3 7986.3 10525.42 1901.74 2971.42 14305.78 26122.05 33515.08
6308.84 20928.78 26929.85 11239.45 3294.43 9597.37 10473.02 2708.81 2225.62 12124.65 23072.95 34039 42935.36
24870.52 46638.01 57121.2 35462.51 26194.73 33638.54 30134.74 20298.05 7864.12 8648.95 20976.16 32702.46 48683.4 55725.18
55465.47 78552.53 92857.01 78759.23 77397.17 70686.08 51356.89 40527.47 31651.63 26822.3 33947.64 50836.41 62945.37 66726.43
65988.48 87271.68 104869.4 99238.42 103797.2 104783.8 82988.03 67639.6 63116.24 58151.22 54585.04 66296.33 75742.15 78716.3
63271.9 86647.34 117742.3 114068.8 116529.9 134291.5 129098.4 118107.9 110113.1 90099.99 73863.14 82384.32 87347.77 93462.74
84324.4 119302.6 139684.6 134433.5 123082.7 138536.5 153089.4 157511.1 145981 121101.8 101382 93053.43 100597.7 127340.9
117855.9 146690.9 159057.6 144583.4 132695.1 139735.3 156469.9 170380.2 160996.1 141800.8 127575.7 113754.2 116061.3 146384.3
134362.4 163204.6 174996.2 157592.3 141645.8 148346.1 165640.9 180822.6 170803.7 156234.6 142485.9 134408 138329.8 165907.7
145878.4 175065.5 189936.6 172471.8 155318.7 157577.3 176493 192460.6 183036 169642.4 159213.5 152440.2 164296.2 186679.6
167954.3 197890.7 206456.1 188741.1 173602 167790.7 187153.4 207646 201432.8 186062.5 175990.6 171823.8 182294.7 205844.5
206819.2 222899.7 224367.2 205690.2 193378.6 184925.3 196528.5 220188 220499.4 208877.2 199645.7 195635.4 198432.5 217564.5
234795.8 228216.6 232554.6 225754.9 209474.9 201792.9 206814.2 227612.3 236845.6 228502.2 219586.9 214836.7 215122.3 224547.4
242817.6 232847.5 234143 234916.6 225113.8 212908.9 217282.3 242813.5 255243.8 245282.3 237269.4 233753.2 232005.7 234705.1
248368.4 242829.5 235360.6 236981.6 234917.9 227394.4 231582.4 255637.9 270225.3 266316.9 258990.3 254268.3 251497 255565.3
25.24785 25.4161 25.46923 25.64995 25.6896 25.51914 25.50133 25.33452 25.37065 25.53621 25.59156 25.77245
25.65113 25.85235 25.7888 26.07849 26.22164 26.19556 26.14695 25.97042 25.92847 26.04804 26.1721 26.36064
26.0802 26.13926 26.30099 26.39288 26.49712 26.55825 26.5582 26.50206 26.50077 26.59075 26.72104 26.89473
26.55858 26.53077 26.61315 26.81191 26.87162 26.90245 26.94839 26.96466 27.00527 27.09908 27.22651 27.39143
26.90329 26.96926 27.05701 27.12076 27.16074 27.2458 27.33531 27.39813 27.46614 27.56132 27.68345 27.83751
27.29189 27.41307 27.5223 27.55768 27.58639 27.65541 27.74217 27.81706 27.89341 27.98579 28.09931 28.23951
27.92686 27.94647 28.02071 28.07116 28.06229 28.10416 28.16405 28.22749 28.29772 28.38088 28.48116 28.6034
28.37108 28.30378 28.38208 28.44294 28.46476 28.50767 28.56081 28.61772 28.68011 28.75145 28.83515 28.93522
B67 B68 B69 B70 B71 B72 B73 B74 B75 B76 B77 B78
1162.64 8626.36 12295.23 20633.66 28697.68 35912.99 42230.96 47674.05 52294.22 56135.75 59215.42 61518.89
7239.27 10942.14 18856.64 27722.42 35918.91 43089.3 49238.29 54434.64 58765.55 62291.35 65023.14 66925.33
12362.07 18332.24 27389.45 36593.71 44948.3 51905.87 57670.65 62417.51 66303.25 69414.09 71758.51 73284.21
23102.87 27490.71 37778.66 47785.78 56374.6 62763.22 67750.39 71716.69 74935.75 77535.41 79487.45 80695.34
32372.69 33475.55 47775.82 60943.67 70703.09 75952.01 79599.35 82348.76 84627.73 86587.12 88117.96 89045.03
31844.09 34759.99 58747.33 77436.83 87946.65 91497.25 93114.51 94034.77 95065.4 96329.41 97521.16 98308.22
39710.39 42319.31 64621.89 95165.28 109312.5 109024.9 107695.9 106191.1 105771.8 106453 107529.2 108439.8
55365.61 51143.23 72378.48 110853.9 132282.3 128255.5 122501 117848.9 116142.6 116780.4 118305.8 119804.2
68333.93 71084.1 93704.99 133297.3 152725 145319.5 135260.8 127560.3 125373.9 126786.2 129510.7 132054.9
83061.15 104905.8 132085.1 157042.5 158137.5 149242.8 143991.3 134174 131505.8 135941 140881.7 145160.1
110320.2 143940.6 175367.5 182749.1 168967.5 153752.7 145835.8 139635.8 135016.1 145879.5 153474.7 159879.8
153136.2 178258.6 199080.7 201814.6 197088.1 186640.2 172903.7 161412.3 149690.4 161333 170759.6 177978.5
177549 203123.2 210615.8 216896.4 211733.2 199119.5 187435.4 177438.3 171727.3 183300.4 193762.4 201169
195575.6 205489.8 217606 235003.7 234359.5 221656.9 216516.5 207419.7 202291.2 217085.4 229757.5 229360.9
209119.2 209756.6 229869.5 248717.2 257487.4 255711.4 250112.6 242360 231819.7 245967.5 250512.9 245758
211604.8 220598.7 238811.6 257302.5 269540.1 268618.8 264963.3 259472.9 252240.8 256292.2 257165.4 254878.7
218912.3 231919.4 249588.7 269846.9 280371.7 277707.1 275566.6 270192.9 265864.2 264591.7 262578.4 261920.4
233293.5 252831.3 272332.7 283513.4 285888.8 284018.9 285268 283336.3 278796.7 275730 272884.4 270983.8
254914.9 274960.5 283538.4 287225.5 289225.2 289670.8 289457.5 293195.7 288356 284744.1 283367.1 282061.2
270796.7 282367.4 286153.1 285858.4 289736.5 295740.1 300055.1 302380.5 298979.2 293063.9 289849.3 289363.2
S20 87250.98 94220.61 84304.84 67568.81 63230.98 78525.21 86466.97 98665.81 106565.2 112641.6 129005.8
S21 99383.89 110714.3 109142.6 96013.99 93811.37 92063.65 103602.2 118601.6 121581.9 131997 147985.6
S22 117608.8 126494.1 130500.8 127874.9 133575.9 132543.6 126658.8 130651.7 136944.9 151826.6 166158.5
S23 131925.1 144201.6 153273.5 159895 166840.6 171348.6 170746.1 164052.3 158534.8 168988.4 180952.5
S24 154123.2 164591.1 178853.4 191087.1 200974.9 205096.1 202512.9 198898.5 192455.5 185701.9 196472.1
S25 187248.4 184616.7 205279.8 220070.8 230343 236287.1 240083.5 236920 228497.8 222256.9 219075.2
S26 216982.3 208719.8 214282.7 225844.2 233325.8 243185.4 256529.6 268301.6 271072.9 260085.4 245438.1
S27 241655.5 233651.9 232234.7 237921.7 242878.8 250531.4 264801.5 278009.8 288195.8 285291.5 273879
S28 261005.4 250388.4 258497.5 266851.2 269650.9 272847 281150.7 296526.3 306804 309257.9 305558.1
S29 281751.8 268712.1 278969.2 288694 293242.6 293577.9 295698.9 312768.2 322187 323869.8 320322.1
S30 298100.3 291800.1 295554 303386.9 308523.7 311625.7 316706.3 324994.9 332810.1 335450 333569.6
S31 309864.3 307346.7 307287.9 309660.5 311384.5 317086 327514.1 337159.5 341270.9 342472.6 338492.9
S32 315798.7 316040.5 316241 310118.5 313354.2 318300.6 329511.4 338756.5 345761.9 347112.3 342284.2
S33 317552.7 321432.8 321275.5 308995.9 305747.9 325793.9 334684.8 340810.4 346426.5 348402.5 345997
S34 322875.7 325896.1 328365.8 316652.1 320086.5 334020.7 336044.9 336786.9 342035.7 351960.6 351026.5
S35 329149.2 330438 331143.5 326873.8 329265 335578.9 335730.8 332494 335697.5 355467.4 356140.9
S36 334379.5 334822.9 334910.4 332870.3 334907.8 337968.4 338038.6 335037.1 340491.3 356527.2 360209.6
Coal B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10
S00
S01
S02
S03
S04
S05
S06
S07
S08
S09
S10
146508.6 162193.4 169515.2 176341.8 171907.7 150710.1 133848.9 137797.1 161428.4 188088.5 204813.5 208768.2 199448.1 187642.1
162540 177670.8 187835.2 191122.4 189470.2 173977.8 167805.6 174947.2 194164.6 209649.9 218608.9 220617.5 219486.5 207509
179824.3 190053.1 198610.8 202580.3 206020.9 210396.7 208368.7 206938.5 213339 221093.5 225349.4 227169.1 231192.9 228343
192295.4 202139.4 209146.3 213691.1 224014.1 233437.6 227042.9 223658.5 225865.1 228895.2 232113.9 232944.3 237188.3 242322.7
206670 212430.5 218851.8 232714.5 247936.3 247468.8 237313.8 235447.1 238700.9 238518.7 237777.7 239030.1 241614.4 247823.3
219467.2 227740.3 243696.6 257664.1 266951.6 264698.4 255166 244820.2 247562.7 250444.3 248890.1 249408.3 250056.7 254678.2
248536.9 252895.5 265331.1 278799.1 284825.1 278009.3 268286 258528.6 257409.2 255807.6 255554.3 256429.4 260167.2 265022.4
280764.4 281275.3 298925.1 310050.2 310742 290668 284202.4 288067 288741.7 278641.9 270477.8 266995.5 267511.3 272387.1
304270.4 300046.6 308162.7 313837.8 318585.5 317757 325934.9 333524.6 331580.7 317882.4 300010.5 292780.8 284650.3 280617.4
314553.3 311099 307470.4 309683.2 320879.9 337598.8 348860.7 349685 346346.1 340564.5 333354.6 322405.3 311232.8 305518.1
316847.2 314526.2 311885.6 319286.5 329027.6 342822.5 352425.6 349484.3 340013.8 332525.7 327747.2 328057.6 324800.9 324322
327545.5 316738.8 314165.3 317374.9 335675.6 350503.7 357055.2 351452.5 344323.8 332563.7 322734.2 317800.2 313803 311388
335882.2 330937.1 316368.2 329496.7 350186 360631.8 367461.2 360696.1 350664.1 345223.7 341325.4 334402.3 329532.8 326666.3
340017.3 328638 324654.8 341371.5 348361.6 354953.4 360892.7 363496 362316.7 366380.8 364937.1 356810.8 348818.8 343193.8
346965 335895.6 327692.8 341855.1 346510.4 350735.7 354426.4 355530.5 361539.1 380167.1 381863 376062.3 365866.1 358058.4
356414.7 351034.1 336120.4 333371.9 341299.7 344968.8 352544.6 356093 358722 371227.8 379485.9 377419 367908.8 362056.7
362299.4 360994.6 354721 343208.5 341430.1 340791.8 342028.1 348377.9 353067.8 359726.4 364933 363603 359249.6 357799.1
B11 B12 B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24
70.29
180962.2 177540.6 179401.1 186941.3 199306.5 209889.5 197724.7 180144.6 159182.1 161717.7 176714.7 185140.7 189451.4 186247.2
185853.8 183391.9 185669.2 198347.7 213885.7 227982 210097.2 193211.9 179826.6 196680 218117.8 230367.5 241196.2 236744.7
202295.5 192342.2 197037.4 210713.8 231999.4 245134 234297.3 208354.5 208572.1 231586.2 243850.2 247952.6 256153.8 260196.5
231583.8 208910.8 211642.3 225851.8 242699.3 257524.1 255403.9 243860.9 250747 252406.6 251627.3 251431.9 257694.1 274711.8
243656.1 229206.5 223846.7 235204.9 252780.9 275077.6 282657.6 277978.2 270008.4 261450.9 255346 254224.3 264136.1 283382.8
255941.5 246303.4 240355.1 247578.6 269927.5 285084.3 287064.5 288648.6 284261.4 275673.8 268417.9 263819.6 275433 290565.4
269555.5 262736.5 256923.1 270056.8 285202.5 288644.9 287288.1 290161.6 296656 298934.5 292775.8 283155.4 284089.2 299715.2
276534.2 275013.8 273409.4 282205.7 288506.4 296000.1 294311.4 291898.8 301211.4 312021.5 315800.3 304755.8 296180.4 310055.7
271497.5 278647.2 282338.8 286184.7 293924.5 300337.5 300327.3 295802.4 304570.3 316958 328008.1 320359 312731.6 314000.2
297057.8 284055.7 286025.1 290937.3 300354.3 303699.3 304926.1 301659.6 307416 324973.4 345448.8 341630.1 328165.4 321814.4
313598.7 307220.9 297828.8 295548.1 306825.1 312203.6 313623.9 307929.4 314295.7 331986.9 347009.1 347461 337260.7 333613.5
310102.2 311543.7 307566.8 302186.1 305619 315190.3 315778.5 310892.7 310786 324681.7 342141.7 346438.7 343177.1 336798.3
316249.5 316074.6 323083.7 324840.2 311982.7 313326.4 315999.9 321224.6 322161.8 323207.8 335570.9 344620.8 346997.6 343691.1
338385.4 341159.7 343307.1 339798 335168.1 337329 341775 342270.7 337169.4 332315.2 333473.8 341996.1 350839.1 346996.7
355099.7 357971.3 357094.4 358225.5 360200.9 354166.8 353476 353520.1 352536.4 351204.2 347123.7 343149.7 356664.2 357473.9
365057.4 369177.1 368388.6 369640.1 373071.4 368195.7 364832.2 365552.8 366914 365933.6 360431.3 355172.6 362975.1 366939.1
360634.3 363244.8 366074 374341.4 378767.8 374881.3 372136.9 373528.3 375346.2 376062.6 373249.6 370052.6 373497.2 375546.5
B25 B26 B27 B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38
1160.18 1250.09
7634.29 10678.59 8897.08
5594.42 10725.13 10846.76
264.42 5980.1 10301.38
8221.26
182338.7 183289.6 182663.8 181315.3 193048.5 207500.1 209539 211976.3 216972.7 217473.7 216116.4 216142.1 221977.7 236203.5
223766 210924.7 209077.7 219620.9 232732.3 240443.9 246085.1 243882.2 241151.9 237222.8 235338.2 233674.3 233780.7 244180.2
245780.8 247533.2 258191.1 261652.7 259685.5 257139.8 255834.4 253304.6 252895.5 251455.7 252334.9 257513.6 252279.3 254342.3
283102.4 285754.7 283045.9 279411.2 275535.4 275014.2 278048.6 280641.8 281790.5 280012.6 279767.3 280434.7 276759.6 271363.1
299224.6 306364.3 306824.6 306666.8 312840.3 312862.4 309827.1 305633.2 303414.2 297688.8 295481.3 291943.4 287627.3 287565.8
309994.1 322168.1 324645.1 323508 325817 324759.9 321829.2 315901.8 309754.3 303656.7 302288.8 303233.6 306534.5 309418.5
317374.2 330791.5 332401.5 323462 321670.8 324494.5 323303.3 318096.6 314317.6 320124.5 321788.9 324982.2 329030.3 330366.4
323173.8 336804.3 340668.4 332761.7 325413 326425.6 325989.9 332433.4 337927.6 344137.2 346404 348102.9 348751.6 349302.7
331487.7 352341 358011.8 349401.4 349627.5 349543.2 345823.2 350047.5 359138.1 366427.4 368969.8 369601.7 365889.7 367045.2
342452.6 359908.6 370979.8 370209.7 371244.8 365745 359468.2 363857 376802.4 388904.2 394647.1 388239 382537.3 387582.6
348547.2 368607.5 382077 386481.4 384451 376742.9 372015.1 389523.4 399967.2 408711.2 409128.7 401711.9 392831.9 393795
357507.9 376106 385048.3 391133.5 391918 387515.9 392517.6 413646.6 420384.9 412823.7 403442 395925.2 390448.3 389350.2
364919.5 376402.4 383879.5 393239.8 396051.9 399423.6 409463.5 422269.7 422156.7 411870.8 403130.2 396191.8 388515.4 385002.7
364694 377565.1 389339.2 398771.3 398443.6 399662.6 411345.8 416785.8 422070 420802 415390.9 409055.4 402144.3 394033.8
358624.8 375047.8 391269.6 399363.7 398603 399155.4 402991.8 410126.6 420801.2 423744.5 421121.1 417268 411858.8 407487.7
367348.1 377719.2 390605.3 398051.2 399836.5 399424.7 398840.2 405853.8 416833.6 420181.2 420767.4 419201.2 416545.4 414361.7
376673.9 384074.4 393255.9 399682.3 402537.1 403138.4 403204.3 409109.1 414623.4 417587.2 418710.7 419509.5 419263.8 418080.8
B39 B40 B41 B42 B43 B44 B45 B46 B47 B48 B49 B50 B51 B52
346.38
6598.66 6796.7
6636.75 977.09 3395.22 12327.74 12665.91
10957.13 7872.29 3394.26 664.12 2111.32 6598.02 5530.39 10449.58 13539.39 13745.84
10923.67 11031.77 11108.93 6413.7 190.33 1155.57 12591.98 14886.75 16005.35 16402.76 15320.48 13774.76
11421.78 12183.76 12851.67 13501.74 7308.74 83.53 10062.24 16281.22 16661.1 16934.57 15936.37 14504.97 13859.17
255211.5 256873.4 244955.1 239727 244160.7 240041.4 247583.8 272069.8 286388.2 285563.9 280363.6 275885.6 272294.3 272682.6
259075 262404.1 265223.2 258063.2 254237.7 254072.3 268335.7 286051.3 294545.8 300173.3 302400.4 297951.2 293559 287497.6
265157.1 264644.7 271447.5 279256.4 275547 270684.8 281370.7 294846 303873.6 311613.1 315906.5 316858.3 314877.6 309321.1
274332 275728.6 277473.9 287384.1 289984.5 285851.7 292201.7 302898.2 311114.8 318292.1 324265.9 329518.6 327557.2 323717
287603.5 288798.5 291673.8 292513.1 295936.7 298054.6 302857.6 309493.4 317189.5 325666.1 334215.5 341417.6 345205 345941.3
309213.1 311581.4 308374.9 308886.3 311873.6 313302 313982.1 317463.4 323687.1 332906.3 341041.3 347224.9 351794.4 355387.2
329792.4 327432.1 325469.5 327543.5 327734.9 328490.9 329485.3 331014.3 333953 338854.4 343468 346568 351939.1 358067.7
346423 345011.3 346035.9 346871.1 345151.6 341527.5 339040.9 339769.9 345224 348595.3 348620.9 349255 352766.1 360776.8
368447.3 366806.3 361884.1 355769.4 350136.6 352447.1 356438 355086.1 352932.3 358131.2 356421.7 358589.2 360015.1 361638.7
390354.4 386252.7 378587.3 369931.5 369378.4 372828.6 373375.9 370403.4 365372.7 367892.4 367286.7 367221.8 368998.1 370750.6
394438.5 394431.8 390916.7 386440.2 385199.4 385148.2 384450.3 383589 382360.5 380338.4 374993.8 375384.1 376964.9 377594.2
390790.2 392114.7 392549.3 392684.9 392874.7 392277.1 392148.7 392156.9 391865.1 390555.7 386819.3 388116.6 386661 385703.9
385581.8 387373.4 390200.7 394878.2 395927 394572.2 397793.2 398903.2 399034.3 397917.2 397855.7 397602.2 397810.4 395815.7
391813.3 388102.2 388087.4 398116.3 398727.6 396443.1 401076.9 401234.7 397401 396071.6 398772.7 397610.7 395250.1 398525.1
404428.4 401326.5 394940.4 395442 399885.7 400453.7 399962.3 400974.5 398999.1 399091.1 400386.8 398886.7 397108.6 399130.9
411589 408082.9 404067.3 398902.2 403080 404016.7 404447.7 405343.5 404536 404550 405306.1 405135.9 405221 406884.5
416076.3 413831.4 411132.5 408578.5 408959.4 409543.7 410242.5 411034.9 410879.5 411032.2 411531.4 411762.2 412412.4 414079.9
B53 B54 B55 B56 B57 B58 B59 B60 B61 B62 B63 B64 B65 B66
58.7
439.34 6101.87
1386.97 11624.79 14307.03
130.82 453.8 5530.7 14199.23 14319.81
105.59 7306.2 9962.04 1017.97 2207.96 12597.55 14019.69 14182.01
5299.49 12985.56 13198.45 9997.43 2483.05 7841.97 8516.66 1857.22 1088.12 11132.5 13306.1 13595.24 13983.84
12690.47 13106.58 13123.77 12999.18 13009.69 13027.55 13047.85 12469.47 6067.96 6978.69 12546.89 12726.29 13111.61 13791.39
13649.38 13042.19 13133.61 13006.03 13178.75 13156.8 12665.34 12191.94 11931.3 11993.33 12113.68 12270.04 12999.26 13794.81
12949.88 12782.21 12847.19 12981.68 12945.81 12143.07 11397.21 11469.79 11621.54 11732.49 11949.98 12439.18 13202.8 13967.12
13362.75 12899.84 12733.45 12593.21 12033.91 11523.99 11213.76 11499.21 11793 12009.94 12310.9 12854.12 13503.49 13901.78
281199.5 287515.2 287173.7 291841.2 301961.8 309407.8 320589.5 318444.4 310356.7 306437.6 303948 303262.8
289978.6 292044.7 299967.4 306739.1 315948.6 327160.7 339519.2 338991.8 332892 330462.8 330150.8 329458.5
302231.2 302816.1 308772.8 318073.4 329152.2 338916.1 341123.6 339123.6 339968.5 341579.5 343894.5 345128.1
320170.1 315335.4 318427.8 326398 335957.7 343492.1 341701.6 339805.1 341533.3 343984.5 346479 349781.8
340602.8 332819.8 328562.8 331482.5 338536.2 343615 343118.5 342745.6 344063.7 344214.4 346087.2 351572
355820.2 350906 343764 338917 341354.6 347547.2 347999.1 345042 345164 349201.8 357476.5 362162.8
362289.6 361827.2 358816.8 351812.6 348979 352259 353007.4 349779.9 352439.4 360717.2 365290.3 368795.8
364992.1 368015.1 368443.3 365326.3 361540.9 360343.7 359494.8 359479.3 362171.4 368364 371147.2 373321.6
369246.1 374090.6 374218.6 374059.3 372363.1 369788.7 366974.1 366263.1 369264.4 374073.3 374568.7 374821.1
374246.7 377136.3 377903.3 380556.5 381111.9 378547.1 378245 375731.5 376227.5 378642.5 379423.6 382066
379880.1 383495.3 382540 386817.2 388915.7 388499.8 387747 385095.6 384438.9 386176.2 387979.6 390738.5
385722.2 387639.7 390032.9 391383.4 392911.2 393795.6 393769.3 392908.7 392860.1 394162.6 396062.2 398604.4
392266.3 393337 394559.4 397500.5 398374.5 398815.3 399476.4 399695 400272.1 401635.7 403496.6 405912
396824.4 399732.1 401039.3 401984.1 402571.1 403821.2 405133.6 406046.9 407034.1 408422.3 410208.4 412466.2
401954.7 406139.2 407837 408366.5 408791.1 409808.6 411084.6 412181 413296.3 414647 416308.4 418364.1
410620.9 413797.2 415126.5 415883.5 415755.7 416375 417256.9 418187.7 419216.4 420434.1 421902.9 423695.3
416459.7 418843.1 420386.8 421301.4 421632.3 422270.8 423056.7 423894.6 424810.4 425856.5 427082.9 428549.9
B67 B68 B69 B70 B71 B72 B73 B74 B75 B76 B77 B78
159.15 6395.87 14024.93 14455.66 14458.16 14460.92 14463.72 14466.4 14468.86 14471.32 14475.5 14477.31
4672.22 13041.4 14443.72 14447.41 14451.53 14455.7 14459.66 14463.28 14466.5 14469.3 14475.51 14485.22
13435.26 14426.67 14432.06 14438.19 14444.38 14450.23 14455.53 14463.24 14475.32 14496.26 14522.8 14548.77
14402.18 14409.99 14419.15 14428.58 14441.36 14458.07 14484.5 14513.05 14539.65 14558.98 14578.66 14598.09
14378.5 14397.45 14422.53 14456.05 14490.24 14523.81 14553.79 14581.57 14618.68 14657.84 14704.3 14753.38
14385.11 14442.26 14492.32 14537.05 14587.42 14635.42 14688.22 14740.07 14790.45 14839.6 14887.74 14936.37
14433.58 14563.22 14632.29 14697.15 14758 14815.51 14870.32 14922.96 14973.86 15022.45 15051.95 15040.78
14508.58 14735.51 14809.7 14877.45 14940.06 14995.6 15010.48 14998.16 14926.65 14789.45 14629.52 14429.49
14562.5 14903.16 14921.83 14913.22 14811.28 14677.71 14503.11 14303.39 14101.59 13898.2 13693.57 13487.97
14546.67 14548.11 14337.31 14151.47 13960.1 13764.61 13565.99 13365.01 13162.22 12958.04 12752.79 12546.69
14091.69 13721.87 13415.44 13224.09 13028.82 12830.49 12629.78 12427.22 12223.23 12018.12 11812.14 11605.48
S11
S12 0
S13 692.97
S14 101.57 3537.91 7054.73 661.87 823.2 2179.31
S15 4143.24 7912.48 7910.67 7447.74 7886.43 7886.54
S16 2399.32 7745.45 7914.17 7903.08 7879.18 7834.33 7782.78
S17 154.55 667.28 54.4 349.6 7813.88 7979.88 8007.26 8049.6 8081.42 8169.82 8246.77
S18 11708.32 11673.78 9014.49 6229.73 8700.13 8188.03 8472.9 8638.63 8715.24 8800.29 8636.72
S19 12789.23 11877.29 10859.07 9843.27 8832.63 8274.98 8629.48 9048.17 9317.32 9253.75 8791.38
S20 12869.24 12001.79 10985.52 9975.04 8965.4 8354.53 8690.87 9133.67 9547.93 9443.24 8917.74
S21 12911.43 12128.72 11117.79 10108.23 9098.13 8434.1 8752.39 9189.5 9598.03 9562.44 9047.37
S22 12756.11 12158.77 11228.09 10242.3 9231.77 8514.66 8811.19 9228.21 9629.89 9669.84 9180.73
S23 12152.73 11688.99 10941.61 10154.69 9293.52 8587.15 8854.85 9260.47 9662.57 9777.97 9319.2
S24 11487.14 11097.32 10364.62 9619.72 9004.12 8892.97 9174.59 9488.81 9766.08 9872.87 9635.88
S25 10808.86 10493 9795.98 9285.66 9352.52 9569.59 9727.94 9732.46 9669.26 9546.93 9420.14
S26 10130.13 9909.12 9569.48 9572.3 9564.31 9486.82 9367.42 9247.09 9125.84 9003.81 8881.25
S27 9693.91 9651.89 9553.14 9441.34 9330.09 9219.08 9107.24 8994.63 8881.33 8767.5 8653.37
S28 9661.42 9646.91 9551.26 9441.83 9331.76 9220.98 9109.5 8997.39 8884.74 8771.73 8658.56
S29 9661.01 9647.46 9552.52 9443.12 9333.17 9222.64 9111.54 8999.92 8887.91 8775.64 8663.31
S30 9660.53 9647.37 9553.7 9444.32 9334.5 9224.21 9113.47 9002.33 8890.9 8779.29 8667.7
S31 9660.07 9647.28 9554.93 9445.58 9335.87 9225.82 9115.4 9004.69 8893.77 8782.75 8671.76
S32 9659.7 9647.29 9556.29 9446.96 9337.37 9227.52 9117.39 9007.07 8896.58 8786.06 8675.59
S33 9659.44 9647.44 9557.82 9448.52 9339.04 9229.37 9119.5 9009.5 8899.4 8789.29 8679.25
S34 9659.33 9647.77 9559.53 9450.28 9340.91 9231.38 9121.75 9012.01 8902.23 8792.47 8682.78
S35 9659.37 9648.25 9561.41 9452.22 9342.94 9233.57 9124.12 9014.61 8905.1 8795.62 8686.22
S36 9659.55 9648.9 9563.47 9454.34 9345.14 9235.9 9126.61 9017.3 8908.01 8798.75 8689.61
954.58 5076.68 165.48
0 1199.72 2266.5 6891.69 8567.58 5315.95 127.68
1428.88 7668.93 7522.78 8362.18 8626.15 8873.48 4036.59 1256.99 2895.79
2468.56 89.09 55.61 4288.77 8324.69 8451.67 8453.17 8506.03 8562.56 8498.82 8372.38 8179.14
7825.2 6450.92 1497.13 3466.89 3331.33 7846.96 8715.01 9217.05 9679.26 10166.87 10312.06 10186.72 9969.11 9735.32
7741.44 7500.55 7528.53 7627.68 7736.56 8045.7 8609.61 9199.99 9830.56 10561.1 11373.99 11955.54 12099.55 11994.56
8001.98 7571.15 7541.93 7602.23 7698.36 7958.18 8507.95 9120.88 9766 10476.4 11326.24 12206.54 13033.45 13323.85
8138.57 7665.95 7585.35 7629.67 7687.7 7883.75 8453.84 9105.52 9797.46 10547.17 11443 12256.77 12920.6 13274.42
8263.91 7772.45 7635.04 7679.46 7728.47 7848.81 8483.38 9244.11 9999.27 10735 11491.05 12120.32 12738.92 13167.3
8391.87 7882.95 7690.15 7735.29 7765.87 7824.4 8379.92 9158.39 9902.15 10246.82 11007.92 11871.02 12559.17 13061.52
8522.51 8001.57 7754.17 7783.62 7783.86 7804.09 8259.8 9014.55 9341.93 9228.95 9870.46 10955.9 12000.41 12837.89
8657.26 8135.5 7824.66 7806.06 7798.72 7798.06 8140.7 8546.2 8400.12 8192.41 8698.62 9883.47 11209.15 12114.92
8852.86 8506.93 8292.55 8153.75 8010.09 7884.9 7897.39 7807.65 7670.34 7540.48 8082.08 9507.09 10766.6 11116.16
9398.65 9167.39 8931.42 8692.93 8441.98 8192.63 7949.14 7741.94 7612.6 7513.28 7934.43 9258.37 9938.17 10057.26
9289.5 9135.93 8977.34 8812.62 8601.51 8384.94 8165.42 7925.22 7699.94 7540.57 7791.52 8695.8 8952.05 9231.52
8758.54 8636.21 8514.83 8394.96 8277.05 8161.38 8042.08 7901.56 7759.37 7606.71 7575.13 7922.98 8008.78 8222.12
8539.26 8425.54 8312.65 8200.98 8090.83 7982.43 7875.8 7770.87 7667.42 7565.14 7490.77 7603.79 7768.5 7933.39
8545.5 8432.84 8320.92 8209.99 8100.31 7992.03 7885.15 7779.63 7675.3 7571.94 7490.75 7585.73 7749.25 7912.98
8551.14 8439.35 8328.2 8217.87 8108.57 8000.37 7893.33 7787.36 7682.35 7578.13 7490.38 7567.58 7730.14 7892.94
8556.26 8445.17 8334.65 8224.81 8115.81 8007.7 7900.52 7794.21 7688.69 7583.79 7490.98 7550.57 7711.07 7873.13
8560.94 8450.45 8340.42 8230.99 8122.23 8014.2 7906.92 7800.34 7694.41 7589 7494.71 7536.83 7692.01 7853.46
8565.29 8455.28 8345.66 8236.55 8127.98 8020.03 7912.66 7805.89 7699.63 7593.81 7498.58 7523.37 7672.9 7833.87
8569.38 8459.76 8350.48 8241.62 8133.21 8025.31 7917.89 7810.96 7704.44 7598.29 7502.22 7509.75 7653.73 7814.31
8573.26 8463.96 8354.95 8246.29 8138.02 8030.15 7922.69 7815.63 7708.91 7602.5 7505.66 7500.13 7634.51 7794.76
8576.98 8467.94 8359.15 8250.65 8142.48 8034.64 7927.15 7819.98 7713.09 7606.46 7508.92 7496.24 7615.2 7775.21
8580.58 8471.75 8363.13 8254.77 8146.67 8038.86 7931.33 7824.06 7717.05 7610.23 7512.03 7492.58 7595.83 7755.62
6435.37
1475.73
3994.53 432.16 482.02 4209.9 4760.48 6642.88 7553.54 6244.05 7772.55 5484.48 1867.94 347.11 172.53
7974.82 5673.18 6519.57 8335.57 8954.94 9677.16 10476.96 11039.71 11190.22 11176.17 10230.67 10492.38 6200.01 7219.25
9508.02 9454.14 9692.11 10495.36 11253.16 11672.46 11718.22 11570.1 11407.19 11261.72 11126.71 11053.74 11070.07 11236.27
11964.96 12041.04 12144.24 12314.13 12282.52 12120.16 11953.98 11786.16 11621.08 11484.95 11416.26 11396.17 11384.87 11427.02
13210.14 13010.8 12788.54 12614.15 12465 12310.44 12144.18 11957.59 11788.23 11895.3 12255.34 12540.35 12775.97 13064.03
13193.44 13062.47 12899.45 12683.62 12439.91 12204.84 11959.09 11693.06 11468.61 11934.01 12855.85 13682.43 14451.17 15163.81
13111.18 12979.82 12783.93 12467.31 12085.12 11744.27 11452.9 11185.9 10925.62 11251.65 12176.27 13105.24 14030.47 14956.23
13025.48 12836.63 12592.39 12291.61 11898.37 11492.77 11094.88 10730.78 10426.14 10604.34 11500.47 12464.9 13463.46 14487.14
12876.32 12648.63 12402 12119.92 11734.95 11332.29 10926.79 10580.22 10390.71 10592.68 11262.06 12156.39 13161.65 14216.35
12271.67 12285.36 12173.12 11947.89 11611.41 11402.91 11440.58 11684.04 12048.16 12422.7 12795.5 13178.18 13668.48 14268.77
11219.81 11320.23 11453.93 11658.92 11943.5 12364.34 12802.89 13239.01 13672.92 14104.83 14535.01 14950.02 15341.84 15731.27
10198.99 10466.93 10873.16 11334.85 11797.56 12258.04 12716.33 13172.56 13446.57 13110.43 13372.87 13715.78 12948.34 11804.81
9647.29 9965.07 10085.25 10474.24 10828.24 10230.03 9979.4 10212.15 10263.38 9705.13 9745.96 9900.42 10054.47 10208.34
8462.9 8555.69 8449.73 8612.88 8774.84 8935.61 9095.23 9253.79 9411.41 9568.2 9724.32 9879.92 10035.2 10190.35
8098.08 8262.31 8425.85 8588.55 8750.34 8911.17 9071.09 9230.12 9388.36 9545.91 9702.9 9859.46 10015.75 10171.94
8076.65 8240.03 8402.93 8565.21 8726.8 8887.62 9047.71 9207.09 9365.82 9523.97 9681.66 9839 9996.13 10153.19
8055.77 8218.43 8380.76 8542.65 8704.01 8864.79 9024.98 9184.6 9343.7 9502.33 9660.58 9818.55 9976.35 10134.1
8035.26 8197.32 8359.17 8520.7 8681.84 8842.54 9002.78 9162.57 9321.94 9480.94 9639.63 9798.11 9956.45 10114.77
8015.03 8176.58 8338 8499.22 8660.14 8820.75 8980.99 9140.9 9300.47 9459.75 9618.79 9777.66 9936.43 10095.2
7994.97 8156.1 8317.17 8478.1 8638.84 8799.33 8959.56 9119.53 9279.25 9438.74 9598.04 9757.22 9916.33 10075.45
7975.04 8135.82 8296.58 8457.26 8617.81 8778.2 8938.4 9098.4 9258.21 9417.86 9577.37 9736.79 9896.15 10055.55
7955.17 8115.66 8276.17 8436.64 8597.03 8757.31 8917.46 9077.47 9237.34 9397.09 9556.74 9716.34 9875.92 10035.51
7935.36 8095.6 8255.88 8416.17 8576.42 8736.59 8896.68 9056.69 9216.59 9376.41 9536.17 9695.9 9855.62 10015.38
7915.56 8075.6 8235.69 8395.82 8555.93 8716.01 8876.05 9036.02 9195.94 9355.81 9515.64 9675.46 9835.28 9995.15
13630.69 14101.36 14255.83 14414.95 14362.51 11280.5 7445.18 15057.24 15655.02 15779.8 15809.76 15212.41 14671.88 14175.01
8371.55 13130.5 13766.85 14134.59 14877.42 15977.56 16620.72 16565.91 16364.5 15930.7 15355.27 14782.78 14272.79 13691.82
334.41 2302.08 12016.89 14607.21 15683.92 16753.36 17407.51 16934.48 16239.05 15559.83 14906.65 14262.89 13519.31 12755.35
5937.89 5744.91 12685.51 14931.48 15824.82 16698.57 17418.22 17043.2 16333.54 15655.94 14996.24 14292.98 13294.86 12242.3
11664.55 12271.62 13153.03 14118.01 15232.18 16460.23 17472.99 17206.4 16559.55 15886.62 15226.21 14556.95 13657.68 12541.02
11503.49 11730.58 12796.26 14455.67 16232.63 17483.1 17560.21 17142.74 16687.41 16126.36 15471.54 14802.89 14008.53 12921.59
13371.31 13680.76 14667.4 16462.1 17609.74 17734.32 17441.72 16999.47 16575.65 16162.87 15675.47 15048.63 14324.98 13303.99
15655.24 16111.62 16826.35 17740.56 17824.67 17702.67 17306.35 16862.14 16433.83 16019.39 15613.97 15172.82 14590.75 13696.71
15901.73 16873.29 17738.34 17900.3 17833.9 17610.97 17168.79 16723.92 16291.1 15868.54 15452.74 15039.23 14651.54 14275.67
15531.07 16576.58 17569.27 17904.73 17819.1 17482.62 17027.25 16581.2 16144.19 15718.19 15356.58 15137.89 15064.63 15056.23
15268.83 16319.79 17365.11 17891.69 17755.77 17334.82 16880.17 16445.22 16110.44 15936.59 15883.84 15876.49 15870.41 15863.72
15115.5 16067.2 17116.93 17828.05 17637.09 17220.41 16916.21 16775.98 16737.16 16472.42 15684.23 15462.12 15499.45 15209.11
16120.48 16399.45 16042.04 16039.39 15987.17 15273.46 13590.46 12907.36 13026.24 12902.5 12253.88 12170.98 12347.67 12524.98
11897.75 11945.72 11245.26 10858.51 10995.62 11153.97 11314.69 11478.02 11644.05 11812.65 11983.52 12156.2 12330.1 12504.64
10362.29 10516.61 10671.61 10827.63 10985.01 11144.06 11305.05 11468.13 11633.36 11800.65 11969.77 12140.37 12312.03 12484.28
10345.59 10501.16 10657.35 10814.4 10972.6 11132.18 11293.32 11456.17 11620.75 11786.98 11954.68 12123.61 12293.45 12463.83
10328.24 10484.85 10641.98 10799.84 10958.67 11118.64 11279.89 11442.52 11606.54 11771.9 11938.48 12106.06 12274.4 12443.24
10310.34 10467.77 10625.66 10784.17 10943.48 11103.73 11265.04 11427.47 11591.03 11755.68 11921.32 12087.81 12254.94 12422.49
10291.97 10450.06 10608.54 10767.56 10927.24 11087.71 11249.03 11411.27 11574.44 11738.52 11903.4 12068.98 12235.1 12401.6
10273.18 10431.81 10590.76 10750.17 10910.14 11070.74 11232.07 11394.15 11556.99 11720.56 11884.82 12049.64 12214.94 12380.56
10254.06 10413.11 10572.43 10732.14 10892.31 11053.02 11214.33 11376.25 11538.82 11701.98 11865.7 12029.92 12194.52 12359.41
10234.65 10394.02 10553.65 10713.58 10873.91 11034.69 11195.96 11357.75 11520.07 11682.89 11846.17 12009.84 12173.84 12338.1
10215.02 10374.65 10534.48 10694.58 10855.03 11015.85 11177.09 11338.74 11500.83 11663.34 11826.23 11989.46 12152.99 12316.72
10195.19 10355.01 10515.01 10675.25 10835.76 10996.59 11157.75 11319.29 11481.19 11643.44 11806.03 11968.89 12131.99 12295.27
10175.22 10335.17 10495.29 10655.6 10816.14 10976.98 11138.11 11299.53 11461.26 11623.29 11785.58 11948.12 12110.84 12273.73
10155.08 10315.14 10475.34 10635.73 10796.31 10957.12 11118.19 11279.5 11441.06 11602.87 11764.91 11927.17 12089.6 12252.16
13630.12 13030.34 12389.14 11781.63 11291.97 10929.11 10869.26 11268.23 11771.14 12202.92 12677.38 13080.25 13148.67 13268.93
12997.74 12216.52 11422.51 10754 10400.12 10381.37 10398.32 10784.4 11435.15 12065.52 12717.28 13124.31 12378.86 12163.33
11976.63 11184.83 10400.07 9913.83 9788.74 9799.78 10132.87 10708.79 11380.61 12076.93 12765.81 13306.24 12591.85 11540.27
11252.32 10368.98 9551.96 9085.31 9141.13 9611.42 10210.85 10789.33 11382.02 12076.51 12789.73 13450.3 13052.02 11867.74
11399.97 10249.44 9175.46 8746.02 9143.55 9734.79 10327.51 10905.55 11469.17 12085.34 12800.94 13527.27 13448.44 12315.13
11784.25 10654.91 9939.6 9792.64 9774.02 9981.6 10458.41 11031.45 11597.79 12160.31 12810.19 13542.02 13783.05 12755.76
12184.3 11428.77 11261.02 11188.73 11113.05 11032.72 11017.58 11247 11732.66 12294.77 12869.41 13552.46 14055.4 13191.17
12906.07 12720.17 12652.59 12580.68 12504.48 12423.41 12336.68 12244.95 12240.83 12500.58 12997.31 13589.36 14186.67 13622.69
14117.03 14068.27 14014.76 13956.72 13892.03 13812.43 13726.05 13634.37 13537.74 13443.32 13459.95 13754.63 14305.71 14052.55
15050.66 15041.35 15027.99 15010.47 14986.56 14948.13 14903.48 14854.24 14800.71 14742.24 14664.68 14561.58 14571.22 14523.56
15855.03 15843.43 15828.4 15705.23 15175.19 15125.15 15144.2 15006.4 14459.13 14518.13 14624.65 14704.16 14757.2 14859.79
13846.02 13736.45 13865.3 13887.45 13504.16 13601.98 13770.04 13935.4 14098.14 14258.48 14416.75 14573.36 14728.76 14860.45
12702.18 12878.65 13053.91 13227.57 13399.37 13569.11 13736.64 13901.96 14065.11 14226.25 14385.63 14543.53 14700.28 14840.85
12679.22 12853.34 13026.57 13198.55 13369.04 13537.86 13704.87 13870.04 14033.43 14195.12 14355.28 14514.15 14671.96 14818.85
12656.67 12828.78 13000.24 13170.74 13340.05 13508.01 13674.49 13839.46 14002.93 14164.97 14325.7 14485.29 14643.91 14796.9
12634.39 12804.78 12974.71 13143.91 13312.18 13479.34 13645.29 13810.01 13973.46 14135.71 14296.83 14456.95 14616.19 14774.16
12612.27 12781.22 12949.84 13117.9 13285.22 13451.65 13617.11 13781.53 13944.91 14107.25 14268.64 14429.14 14588.85 14747.9
12590.25 12757.98 12925.47 13092.55 13259.03 13424.8 13589.78 13753.9 13917.15 14079.51 14241.05 14401.8 14561.87 14721.32
12568.29 12734.98 12901.52 13067.73 13233.48 13398.66 13563.19 13726.98 13890.05 14052.38 14214.01 14374.95 14535.29 14695.06
12546.35 12712.19 12877.9 13043.35 13208.45 13373.07 13537.17 13700.68 13863.58 14025.85 14187.5 14348.56 14509.06 14669.06
12524.44 12689.51 12854.5 13019.31 13183.84 13348 13511.71 13674.94 13837.64 13999.81 14161.44 14322.54 14483.18 14643.35
12502.49 12666.95 12831.34 12995.6 13159.63 13323.35 13486.69 13649.63 13812.13 13974.18 14135.77 14296.92 14457.64 14617.96
12480.59 12644.5 12808.38 12972.13 13135.69 13299.02 13462.04 13624.73 13787.05 13948.98 14110.52 14271.65 14432.41 14592.78
12458.66 12622.09 12785.51 12948.84 13112.02 13275.01 13437.75 13600.19 13762.32 13924.12 14085.55 14246.67 14407.43 14567.89
12436.72 12599.76 12762.79 12925.75 13088.6 13251.27 13413.71 13575.93 13737.88 13899.54 14060.91 14221.98 14382.75 14543.25
12414.81 12577.5 12740.18 12902.8 13065.32 13227.71 13389.92 13551.94 13713.73 13875.27 14036.55 14197.56 14358.31 14518.79
13398.98 13178.21 12495.48 12297.94 12098.31 11896.85 11693.83 11489.56 11284.28 11078.19 10871.45 10664.21
12257.53 12184.8 11574.17 11370.94 11167.22 10962.76 10757.53 10551.6 10345.07 10138.02 9930.55 9722.74
11089.42 11057.31 10668.11 10441.53 10234.46 10027.48 9820.34 9612.95 9408.99 9238.24 9082.88 8980.65
10732.48 10075.92 9757.23 9508.84 9317.79 9158.54 9018.52 8954.63 8906.36 8891.51 8891.62 8891.66
11139.85 9983.19 9168.66 8948.37 8900 8896.11 8895.26 8894.68 8894.26 8893.91 8893.6 8893.29
11579.83 10457.47 9759.8 9301.95 8998.09 8905.38 8899.05 8897.83 8896.87 8896.08 8895.4 8894.78
12020.76 11103.6 10587.61 10108.49 9630.97 9199.64 8953.97 8900.47 8899.1 8897.95 8896.96 8896.08
12533.87 11897.08 11415.51 10935.8 10457.59 9980.55 9507.45 9114 8927.76 8899.46 8898.24 8897.16
13221.87 12723.35 12241.9 11761.99 11283.39 10805.89 10329.29 9853.4 9388.83 9034.63 8910.31 8898
14030.13 13547.86 13066.82 12587 12108.29 11630.56 11153.65 10677.44 10201.8 9726.62 9277.74 8985.5
14729.54 14361.57 13890.38 13410.87 12932.26 12454.49 11977.44 11501.04 11025.18 10549.78 10074.78 9600.1
14875.16 14837.94 14636.82 14232.19 13755.32 13277.64 12800.6 12324.13 11848.16 11372.61 10897.46 10422.63
14870.3 14865.77 14861.26 14797.29 14537.1 14100.06 13623.12 13146.67 12670.67 12195.07 11719.83 11244.9
14865.1 14861.54 14857.86 14854.19 14844.36 14742.66 14427.86 13968.67 13492.72 13017.12 12541.85 12066.88
14859.76 14857.03 14854.09 14851.06 14848.03 14845.08 14828.22 14676.2 14306.45 13838.75 13363.51 12888.53
14853.46 14852.37 14850.08 14847.63 14845.11 14842.58 14840.1 14837.69 14799.72 14592.53 14184.7 13709.85
14843.49 14847.68 14845.95 14844.01 14841.95 14839.83 14837.7 14835.59 14833.53 14831.54 14763.2 14494.65
14833.11 14843.04 14841.78 14840.29 14838.65 14836.9 14835.09 14833.28 14831.47 14829.68 14827.95 14818.62
14822.91 14838.48 14837.64 14836.54 14835.26 14833.85 14832.36 14830.81 14829.24 14827.67 14826.12 14824.59
14809.49 14834.06 14833.57 14832.81 14831.86 14830.75 14829.53 14828.24 14826.9 14825.54 14824.17 14822.8
14789.85 14829.79 14829.59 14829.13 14828.45 14827.62 14826.66 14825.59 14824.48 14823.3 14822.11 14820.91
14769.85 14825.69 14825.73 14825.52 14825.1 14824.5 14823.76 14822.92 14822 14821.01 14819.99 14818.94
14750.03 14821.77 14822.01 14822.01 14821.8 14821.41 14820.89 14820.24 14819.49 14818.68 14817.82 14816.92
14727.99 14815.53 14818.42 14818.61 14818.58 14818.39 14818.04 14817.56 14816.99 14816.34 14815.61 14814.85
14703.44 14806.78 14814.99 14815.33 14815.46 14815.42 14815.23 14814.91 14814.49 14813.99 14813.4 14812.76
14679.02 14798.13 14811.7 14812.16 14812.43 14812.53 14812.49 14812.31 14812.02 14811.65 14811.19 14810.67
A Quality ASH A Quality CVAD A Quality FC A Quality IM A Quality RD A Quality TM
Ash CV ADB Fixed Carbon Inherent Moisture Relative Density Total Moisture
5.57 6305.69 34.67 6.35 1.31 14.46
Kcal/Kg GAR 5.09 5759.59 31.67 5.80 1.20 13.21
CV(AR)= 5759.59
Administration Cost
NO URAIAN BIAYA SATUAN NILAI TOTAL
1 Overheads % pendapatan 15% 6.6
2 Biaya pemasaran % pendapatan 0.03% 0.011
3 CSR, pengembangan masyarakat, dll US$ / ton 0.5 0.5
4 Royalti % pendapatan 7% 3.0639
Subtotal 10.14
jarak (Km)
Jalur darat dari Prospek Batubara ke Potensi Pelabuhan 23.43
Jarak dari Potensi Pelabuhan ke 120.31
HPB 43.77
total cash cost (tanpa OB) 23.3
OB removal cost ($/BCM) 2.1
BESR 9.76
REAL ROUND
ID EASTING NORTHING EASTING NORTHING BOREHOLES
31004100 3106.3 4130 3100 4100 BH001
31003900 3124 3974 3100 3900 BH002
33003800 3361.4 3886 3300 3800 BH005
35004000 3531.8 4086 3500 4000 BH007
35003800 3556.7 3854 3500 3800 BH008
37003900 3749.1 3936 3700 3900 BH010
38004300 3880.4 4347 3800 4300 BH011
39003900 3950.6 3903 3900 3900 BH013
40004300 4084.4 4323 4000 4300 BH014
41004000 4113.7 4096 4100 4000 BH016
41003900 4139.7 3929 4100 3900 BH017
41003700 4164.1 3750 4100 3700 BH018
43004000 4320.2 4000 4300 4000 BH020
45003900 4521.6 3922 4500 3900 BH024
47004300 4743 4373 4700 4300 BH025
47004200 4773.4 4205 4700 4200 BH026
50004400 5085 4474 5000 4400 BH029
51004200 5129.7 4259 5100 4200 BH031
51004100 5162.8 4131 5100 4100 BH032
52003900 5214.3 3900 5200 3900 BH033
53004500 5323.6 4525 5300 4500 BH034
53004400 5354.5 4418 5300 4400 BH035
56004600 5609.1 4612 5600 4600 BH037
55004500 5578.8 4573 5500 4500 BH038
55004500 5578.3 4502 5500 4500 BH039
57004600 5747.9 4646 5700 4600 BH041
58004400 5883.1 4405 5800 4400 BH043
58004300 5894.9 4314 5800 4300 BH044
60004700 6021.3 4732 6000 4700 BH045
60004600 6036.2 4669 6000 4600 BH046
60004600 6052.8 4612 6000 4600 BH047
60004400 6087.3 4455 6000 4400 BH049
62004700 6250.7 4730 6200 4700 BH050
62004600 6276.9 4605 6200 4600 BH052
62004500 6299.8 4510 6200 4500 BH053
64004800 6437.3 4824 6400 4800 BH054
64004700 6452.6 4775 6400 4700 BH055
65004500 6511.9 4517 6500 4500 BH057
65004300 6557 4315 6500 4300 BH058
64004000 6401.1 4044 6400 4000 BH060
57004100 5704.9 4109 5700 4100 BH061
31003700 3161.1 3733 3100 3700 BQ003
33004200 3346.1 4203 3300 4200 BQ004
35004200 3514.6 4205 3500 4200 BQ006
37004200 3701.3 4291 3700 4200 BQ009
39004100 3910.3 4134 3900 4100 BQ012
41004100 4107.4 4181 4100 4100 BQ015
42004200 4286.6 4228 4200 4200 BQ019
44004300 4456 4360 4400 4300 BQ021
44004200 4470.3 4257 4400 4200 BQ022
44004100 4483.9 4157 4400 4100 BQ023
48004000 4802.5 4021 4800 4000 BQ027
49004300 4923.5 4349 4900 4300 BQ028
51004300 5107.1 4356 5100 4300 BQ030
53004300 5377.7 4329 5300 4300 BQ036
56004400 5603.1 4406 5600 4400 BQ040
58004500 5864.1 4521 5800 4500 BQ042
60004500 6063.6 4553 6000 4500 BQ048
62004600 6288.4 4656 6200 4600 BQ051
64004600 6487.1 4631 6400 4600 BQ056
East 3100 3150 3200 3250
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
4650 S08
3300 3350 3400 3450 3500 3550 3600 3650 3700 3750 3800 3850 3900 3950
B04 B05 B06 B07 B08 B09 B10 B11 B12 B13 B14 B15 B16 B17
4000 4050 4100 4150 4200 4250 4300 4350 4400 4450 4500 4550 4600 4650
B18 B19 B20 B21 B22 B23 B24 B25 B26 B27 B28 B29 B30 B31
4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200 5250 5300 5350
B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42 B43 B44 B45
B36S06 B37S06
B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57 B58 B59
B54S04 B55S04
B50S07 B51S07 B52S07 B53S07 B54S07 B55S07 B56S07 B57S07 BH045 B59S07
B47S08 B48S08 B49S08 B50S08 B51S08 B52S08 B53S08 B54S08 B55S08 B56S08 B57S08 B58S08 B59S08
6100 6150 6200 6250 6300 6350 6400 6450 6500 6550 6600 6650 6700 6750
B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72 B73
B64S03 B65S03 B66S03 B67S03 B68S03 B69S03 B70S03 B71S03 B72S03 B73S03
B64S04 B65S04 B66S04 B67S04 B68S04 B69S04 B70S04 B71S04 B72S04 B73S04
B63S05 B64S05 B65S05 BH054 B67S05 B68S05 B69S05 B70S05 B71S05 B72S05 B73S05
B60S06 B62S06 B63S06 B64S06 B65S06 B66S06 B67S06 B68S06 B69S06 B70S06 B71S06 B72S06 B73S06
B60S07 B61S07 BH050 B63S07 B64S07 B65S07 BH055 B67S07 B68S07 B69S07 B70S07 B71S07 B72S07 B73S07
B60S08 B61S08 B62S08 B63S08 B64S08 B65S08 B66S08 B67S08 B68S08 B69S08 B70S08 B71S08 B72S08 B73S08
6800 6850 6900 6950 7000
4550 S10
4500 S11
4450 S12
4400 S13
4350 S14
4300 S15
4250 S16
B05S14 B06S14 B07S14 B08S14 B09S14 B10S14 B11S14 B12S14 B15S14 B16S14 B17S14
B05S15 B06S15 B07S15 B08S15 B09S15 B10S15 B11S15 B12S15 B13S15 BH011 B15S15 B16S15 B17S15
B04S16 B05S16 B06S16 B07S16 B08S16 B09S16 B10S16 B11S16 B12S16 B13S16 B14S16 B15S16 B16S16 B17S16
BQ004 B05S17 B06S17 B07S17 BQ006 B09S17 B10S17 B11S17 BQ009 B13S17 B14S17 B15S17 B16S17 B17S17
B04S18 B05S18 B06S18 B07S18 B08S18 B09S18 B10S18 B11S18 B12S18 B13S18 B14S18 B15S18 B16S18 B17S18
B04S19 B05S19 B06S19 B07S19 B08S19 B09S19 B10S19 B11S19 B12S19 B13S19 B14S19 B15S19 BQ012 B17S19
B20S10
B18S13 B19S13 B20S13 B21S13 B22S13 B23S13 B24S13 B25S13 B26S13 B27S13 B28S13 B29S13 B30S13 B31S13
B18S14 B19S14 B20S14 B21S14 B22S14 B23S14 B24S14 B25S14 B26S14 B27S14 B28S14 B29S14 B30S14 B31S14
BH014 B19S15 B20S15 B21S15 B22S15 B23S15 B24S15 B25S15 BQ021 B27S15 B28S15 B29S15 B30S15 B31S15
B18S16 B19S16 B20S16 B21S16 B22S16 B23S16 B24S16 B25S16 B26S16 B27S16 B28S16 B29S16 B30S16 B31S16
B18S17 B19S17 B20S17 B21S17 BQ019 B23S17 B24S17 B25S17 BQ022 B27S17 B28S17 B29S17 B30S17 B31S17
B18S18 B19S18 B20S18 B21S18 B22S18 B23S18 B24S18 B25S18 B26S18 B27S18 B28S18 B29S18 B30S18 B31S18
B18S19 B19S19 BQ015 B21S19 B22S19 B23S19 B24S19 B25S19 BQ023 B27S19 B28S19 B29S19 B30S19 B31S19
B36S09 B37S09 B38S09 B39S09 B40S09 B41S09 B42S09 B43S09
B32S13 B33S13 B34S13 B35S13 B36S13 B37S13 BH029 B39S13 B40S13 B41S13 B42S13 B43S13 BH035 B45S13
B32S14 B33S14 B34S14 B35S14 B36S14 B37S14 B38S14 B39S14 B40S14 B41S14 B42S14 B43S14 B44S14 B45S14
BH025 B33S15 B34S15 B35S15 BQ028 B37S15 B38S15 B39S15 BQ030 B41S15 B42S15 B43S15 BQ036 B45S15
B32S16 B33S16 B34S16 B35S16 B36S16 B37S16 B38S16 B39S16 B40S16 B41S16 B42S16 B43S16 B44S16 B45S16
BH026 B33S17 B34S17 B35S17 B36S17 B37S17 B38S17 B39S17 BH031 B41S17 B42S17 B43S17 B44S17 B45S17
B32S18 B33S18 B34S18 B35S18 B36S18 B37S18 B38S18 B39S18 B40S18 B41S18 B42S18 B43S18 B44S18 B45S18
B32S19 B33S19 B34S19 B35S19 B36S19 B37S19 B38S19 B39S19 BH032 B41S19 B42S19 B43S19 B44S19 B45S19
B46S09 B47S09 B48S09 B49S09 BH037 B51S09 BH041 B53S09 B54S09 B55S09 B56S09 B57S09 BH046 B59S09
B46S10 B47S10 B48S10 B49S10 B50S10 B51S10 B52S10 B53S10 B54S10 B55S10 B56S10 B57S10 B58S10 B59S10
B46S11 B47S11 BH038 B49S11 B50S11 B51S11 B52S11 B53S11 BQ042 B55S11 B56S11 B57S11 BQ048 B59S11
B46S12 B47S12 B48S12 B49S12 B50S12 B51S12 B52S12 B53S12 B54S12 B55S12 B56S12 B57S12 B58S12 B59S12
B46S13 B47S13 B48S13 B49S13 BQ040 B51S13 B52S13 B53S13 BH043 B55S13 B56S13 B57S13 BH049 B59S13
B46S14 B47S14 B48S14 B49S14 B50S14 B51S14 B52S14 B53S14 B54S14 B55S14 B56S14 B57S14 B58S14 B59S14
B46S15 B47S15 B48S15 B49S15 B50S15 B51S15 B52S15 B53S15 BH044 B55S15 B56S15 B57S15 B58S15 B59S15
B46S16 B47S16 B48S16 B49S16 B50S16 B51S16 B52S16 B53S16 B54S16 B55S16 B56S16 B57S16 B58S16 B59S16
B46S17 B47S17 B48S17 B49S17 B50S17 B51S17 B52S17 B53S17 B54S17 B55S17 B56S17 B57S17 B58S17 B59S17
B46S18 B47S18 B48S18 B49S18 B50S18 B51S18 B52S18 B53S18 B54S18 B55S18 B56S18 B57S18 B58S18 B59S18
B46S19 B47S19 B48S19 B49S19 B50S19 B51S19 BH061 B53S19 B54S19 B55S19 B56S19 B57S19 B58S19 B59S19
B60S09 B61S09 BH052 B63S09 B64S09 B65S09 BQ056 B67S09 B68S09 B69S09 B70S09 B71S09 B72S09 B73S09
B60S10 B61S10 B62S10 B63S10 B64S10 B65S10 B66S10 B67S10 B68S10 B69S10 B70S10 B71S10 B72S10 B73S10
B60S11 B61S11 BH053 B63S11 B64S11 B65S11 B66S11 B67S11 BH057 B69S11 B70S11 B71S11 B72S11 B73S11
B60S12 B61S12 B62S12 B63S12 B64S12 B65S12 B66S12 B67S12 B68S12 B69S12 B70S12 B71S12 B72S12 B73S12
B60S13 B61S13 B62S13 B63S13 B64S13 B65S13 B66S13 B67S13 B68S13 B69S13 B70S13 B71S13 B72S13 B73S13
B60S14 B61S14 B62S14 B63S14 B64S14 B65S14 B66S14 B67S14 B68S14 B69S14 B70S14 B71S14 B72S14 B73S14
B60S15 B61S15 B62S15 B63S15 B64S15 B65S15 B66S15 B67S15 BH058 B69S15 B70S15 B71S15 B72S15 B73S15
B60S16 B61S16 B62S16 B63S16 B64S16 B65S16 B66S16 B67S16 B68S16 B69S16 B70S16 B71S16 B72S16 B73S16
B60S17 B61S17 B62S17 B63S17 B64S17 B65S17 B66S17 B67S17 B68S17 B69S17 B70S17 B71S17 B72S17 B73S17
B60S18 B61S18 B62S18 B63S18 B64S18 B65S18 B66S18 B67S18 B68S18 B69S18 B70S18 B71S18 B72S18 B73S18
B60S19 B61S19 B62S19 B63S19 B64S19 B65S19 B66S19 B67S19 B68S19 B69S19 B70S19 B71S19 B72S19 B73S19
B74S09 B75S09 B76S09 B77S09 B78S09
B04S21 B05S21 B06S21 B07S21 BH007 B09S21 B10S21 B11S21 B12S21 B13S21 B14S21 B15S21 B16S21 B17S21
B04S22 B05S22 B06S22 B07S22 B08S22 B09S22 B10S22 B11S22 B12S22 B13S22 B14S22 B15S22 B16S22 B17S22
B04S23 B05S23 B06S23 B07S23 B08S23 B09S23 B10S23 B11S23 BH010 B13S23 B14S23 B15S23 BH013 B17S23
B04S24 B05S24 B06S24 B07S24 B08S24 B09S24 B10S24 B11S24 B12S24 B13S24 B14S24 B15S24 B16S24 B17S24
BH005 B05S25 B06S25 B07S25 BH008 B09S25 B10S25 B11S25 B12S25 B13S25 B14S25 B15S25 B16S25 B17S25
B04S26 B05S26 B06S26 B07S26 B08S26 B09S26 B10S26 B11S26 B12S26 B13S26 B14S26 B15S26 B16S26 B17S26
B04S27 B05S27 B06S27 B07S27 B08S27 B09S27 B10S27 B11S27 B12S27 B13S27 B14S27 B15S27 B16S27 B17S27
B04S28 B05S28 B06S28 B07S28 B08S28 B09S28 B10S28 B11S28 B12S28 B13S28 B14S28 B15S28 B16S28 B17S28
B04S29 B05S29 B06S29 B07S29 B08S29 B09S29 B10S29 B11S29 B12S29 B13S29 B14S29 B15S29 B16S29 B17S29
B04S30 B05S30 B06S30 B07S30 B08S30 B09S30 B10S30 B11S30 B12S30 B13S30 B14S30 B15S30 B16S30 B17S30
B18S20 B19S20 B20S20 B21S20 B22S20 B23S20 B24S20 B25S20 B26S20 B27S20 B28S20 B29S20 B30S20 B31S20
B18S21 B19S21 BH016 B21S21 B22S21 B23S21 BH020 B25S21 B26S21 B27S21 B28S21 B29S21 B30S21 B31S21
B18S22 B19S22 B20S22 B21S22 B22S22 B23S22 B24S22 B25S22 B26S22 B27S22 B28S22 B29S22 B30S22 B31S22
B18S23 B19S23 BH017 B21S23 B22S23 B23S23 B24S23 B25S23 B26S23 B27S23 BH024 B29S23 B30S23 B31S23
B18S24 B19S24 B20S24 B21S24 B22S24 B23S24 B24S24 B25S24 B26S24 B27S24 B28S24 B29S24 B30S24 B31S24
B18S25 B19S25 B20S25 B21S25 B22S25 B23S25 B24S25 B25S25 B26S25 B27S25 B28S25 B29S25 B30S25 B31S25
B18S26 B19S26 B20S26 B21S26 B22S26 B23S26 B24S26 B25S26 B26S26 B27S26 B28S26 B29S26 B30S26 B31S26
B18S27 B19S27 BH018 B21S27 B22S27 B23S27 B24S27 B25S27 B26S27 B27S27 B28S27 B29S27 B30S27 B31S27
B18S28 B19S28 B20S28 B21S28 B22S28 B23S28 B24S28 B25S28 B26S28 B27S28 B28S28 B29S28 B30S28 B31S28
B18S29 B19S29 B20S29 B21S29 B22S29 B23S29 B24S29 B25S29 B26S29 B27S29 B28S29 B29S29 B30S29 B31S29
B18S30 B19S30 B20S30 B21S30 B22S30 B23S30 B24S30 B25S30 B26S30 B27S30 B28S30 B29S30 B30S30 B31S30
B32S20 B33S20 B34S20 B35S20 B36S20 B37S20 B38S20 B39S20 B40S20 B41S20 B42S20 B43S20 B44S20 B45S20
B32S21 B33S21 BQ027 B35S21 B36S21 B37S21 B38S21 B39S21 B40S21 B41S21 B42S21 B43S21 B44S21 B45S21
B32S22 B33S22 B34S22 B35S22 B36S22 B37S22 B38S22 B39S22 B40S22 B41S22 B42S22 B43S22 B44S22 B45S22
B32S23 B33S23 B34S23 B35S23 B36S23 B37S23 B38S23 B39S23 B40S23 B41S23 BH033 B43S23 B44S23 B45S23
B32S24 B33S24 B34S24 B35S24 B36S24 B37S24 B38S24 B39S24 B40S24 B41S24 B42S24 B43S24 B44S24 B45S24
B32S25 B33S25 B34S25 B35S25 B36S25 B37S25 B38S25 B39S25 B40S25 B41S25 B42S25 B43S25 B44S25 B45S25
B32S26 B33S26 B34S26 B35S26 B36S26 B37S26 B38S26 B39S26 B40S26 B41S26 B42S26 B43S26 B44S26 B45S26
B32S27 B33S27 B34S27 B35S27 B36S27 B37S27 B38S27 B39S27 B40S27 B41S27 B42S27 B43S27 B44S27 B45S27
B32S28 B33S28 B34S28 B35S28 B36S28 B37S28 B38S28 B39S28 B40S28 B41S28 B42S28 B43S28 B44S28 B45S28
B32S29 B33S29 B34S29 B35S29 B36S29 B37S29 B38S29 B39S29 B40S29 B41S29 B42S29 B43S29 B44S29 B45S29
B32S30 B33S30 B34S30 B35S30 B36S30 B37S30 B38S30 B39S30 B40S30 B41S30 B42S30 B43S30 B44S30 B45S30
B46S20 B47S20 B48S20 B49S20 B50S20 B51S20 B52S20 B53S20 B54S20 B55S20 B56S20 B57S20 B58S20 B59S20
B46S21 B47S21 B48S21 B49S21 B50S21 B51S21 B52S21 B53S21 B54S21 B55S21 B56S21 B57S21 B58S21 B59S21
B46S22 B47S22 B48S22 B49S22 B50S22 B51S22 B52S22 B53S22 B54S22 B55S22 B56S22 B57S22 B58S22 B59S22
B46S23 B47S23 B48S23 B49S23 B50S23 B51S23 B52S23 B53S23 B54S23 B55S23 B56S23 B57S23 B58S23 B59S23
B46S24 B47S24 B48S24 B49S24 B50S24 B51S24 B52S24 B53S24 B54S24 B55S24 B56S24 B57S24 B58S24 B59S24
B46S25 B47S25 B48S25 B49S25 B50S25 B51S25 B52S25 B53S25 B54S25 B55S25 B56S25 B57S25 B58S25 B59S25
B46S26 B47S26 B48S26 B49S26 B50S26 B51S26 B52S26 B53S26 B54S26 B55S26 B56S26 B57S26 B58S26 B59S26
B46S27 B47S27 B48S27 B49S27 B50S27 B51S27 B52S27 B53S27 B54S27 B55S27 B56S27 B57S27 B58S27 B59S27
B46S28 B47S28 B48S28 B49S28 B50S28 B51S28 B52S28 B53S28 B54S28 B55S28 B56S28 B57S28 B58S28 B59S28
B46S29 B47S29 B48S29 B49S29 B50S29 B51S29 B52S29 B53S29 B54S29 B55S29 B56S29 B57S29 B58S29 B59S29
B46S30 B47S30 B48S30 B49S30 B50S30 B51S30 B52S30 B53S30 B54S30 B55S30 B56S30 B57S30 B58S30 B59S30
B60S20 B61S20 B62S20 B63S20 B64S20 B65S20 B66S20 B67S20 B68S20 B69S20 B70S20 B71S20 B72S20 B73S20
B60S21 B61S21 B62S21 B63S21 B64S21 B65S21 BH060 B67S21 B68S21 B69S21 B70S21 B71S21 B72S21 B73S21
B60S22 B61S22 B62S22 B63S22 B64S22 B65S22 B66S22 B67S22 B68S22 B69S22 B70S22 B71S22 B72S22 B73S22
B60S23 B61S23 B62S23 B63S23 B64S23 B65S23 B66S23 B67S23 B68S23 B69S23 B70S23 B71S23 B72S23 B73S23
B60S24 B61S24 B62S24 B63S24 B64S24 B65S24 B66S24 B67S24 B68S24 B69S24 B70S24 B71S24 B72S24 B73S24
B60S25 B61S25 B62S25 B63S25 B64S25 B65S25 B66S25 B67S25 B68S25 B69S25 B70S25 B71S25 B72S25 B73S25
B60S26 B61S26 B62S26 B63S26 B64S26 B65S26 B66S26 B67S26 B68S26 B69S26 B70S26 B71S26 B72S26 B73S26
B60S27 B61S27 B62S27 B63S27 B64S27 B65S27 B66S27 B67S27 B68S27 B69S27 B70S27 B71S27 B72S27 B73S27
B60S28 B61S28 B62S28 B63S28 B64S28 B65S28 B66S28 B67S28 B68S28 B69S28 B70S28 B71S28 B72S28 B73S28
B60S29 B61S29 B62S29 B63S29 B64S29 B65S29 B66S29 B67S29 B68S29 B69S29 B70S29 B71S29 B72S29 B73S29
B60S30 B61S30 B62S30 B63S30 B64S30 B65S30 B66S30 B67S30 B68S30 B69S30 B70S30 B71S30 B72S30 B73S30
B74S20 B75S20 B76S20 B77S20 B78S20
B04S32 B05S32 B06S32 B07S32 B08S32 B09S32 B10S32 B11S32 B12S32 B13S32 B14S32 B15S32 B16S32 B17S32
B04S33 B05S33 B06S33 B07S33 B08S33 B09S33 B10S33 B11S33 B12S33 B13S33 B14S33 B15S33 B16S33 B17S33
B04S34 B05S34 B06S34 B07S34 B08S34 B09S34 B10S34 B11S34 B12S34 B13S34 B14S34 B15S34 B16S34 B17S34
B04S35 B05S35 B06S35 B07S35 B08S35 B09S35 B10S35 B11S35 B12S35 B13S35 B14S35 B15S35 B16S35 B17S35
B04S36 B05S36 B06S36 B07S36 B08S36 B09S36 B10S36 B11S36 B12S36 B13S36 B14S36 B15S36 B16S36 B17S36
B18S31 B19S31 B20S31 B21S31 B22S31 B23S31 B24S31 B25S31 B26S31 B27S31 B28S31 B29S31 B30S31 B31S31
B18S32 B19S32 B20S32 B21S32 B22S32 B23S32 B24S32 B25S32 B26S32 B27S32 B28S32 B29S32 B30S32 B31S32
B18S33 B19S33 B20S33 B21S33 B22S33 B23S33 B24S33 B25S33 B26S33 B27S33 B28S33 B29S33 B30S33 B31S33
B18S34 B19S34 B20S34 B21S34 B22S34 B23S34 B24S34 B25S34 B26S34 B27S34 B28S34 B29S34 B30S34 B31S34
B18S35 B19S35 B20S35 B21S35 B22S35 B23S35 B24S35 B25S35 B26S35 B27S35 B28S35 B29S35 B30S35 B31S35
B18S36 B19S36 B20S36 B21S36 B22S36 B23S36 B24S36 B25S36 B26S36 B27S36 B28S36 B29S36 B30S36 B31S36
B32S31 B33S31 B34S31 B35S31 B36S31 B37S31 B38S31 B39S31 B40S31 B41S31 B42S31 B43S31 B44S31 B45S31
B32S32 B33S32 B34S32 B35S32 B36S32 B37S32 B38S32 B39S32 B40S32 B41S32 B42S32 B43S32 B44S32 B45S32
B32S33 B33S33 B34S33 B35S33 B36S33 B37S33 B38S33 B39S33 B40S33 B41S33 B42S33 B43S33 B44S33 B45S33
B32S34 B33S34 B34S34 B35S34 B36S34 B37S34 B38S34 B39S34 B40S34 B41S34 B42S34 B43S34 B44S34 B45S34
B32S35 B33S35 B34S35 B35S35 B36S35 B37S35 B38S35 B39S35 B40S35 B41S35 B42S35 B43S35 B44S35 B45S35
B32S36 B33S36 B34S36 B35S36 B36S36 B37S36 B38S36 B39S36 B40S36 B41S36 B42S36 B43S36 B44S36 B45S36
B46S31 B47S31 B48S31 B49S31 B50S31 B51S31 B52S31 B53S31 B54S31 B55S31 B56S31 B57S31 B58S31 B59S31
B46S32 B47S32 B48S32 B49S32 B50S32 B51S32 B52S32 B53S32 B54S32 B55S32 B56S32 B57S32 B58S32 B59S32
B46S33 B47S33 B48S33 B49S33 B50S33 B51S33 B52S33 B53S33 B54S33 B55S33 B56S33 B57S33 B58S33 B59S33
B46S34 B47S34 B48S34 B49S34 B50S34 B51S34 B52S34 B53S34 B54S34 B55S34 B56S34 B57S34 B58S34 B59S34
B46S35 B47S35 B48S35 B49S35 B50S35 B51S35 B52S35 B53S35 B54S35 B55S35 B56S35 B57S35 B58S35 B59S35
B46S36 B47S36 B48S36 B49S36 B50S36 B51S36 B52S36 B53S36 B54S36 B55S36 B56S36 B57S36 B58S36 B59S36
B60S31 B61S31 B62S31 B63S31 B64S31 B65S31 B66S31 B67S31 B68S31 B69S31 B70S31 B71S31 B72S31 B73S31
B60S32 B61S32 B62S32 B63S32 B64S32 B65S32 B66S32 B67S32 B68S32 B69S32 B70S32 B71S32 B72S32 B73S32
B60S33 B61S33 B62S33 B63S33 B64S33 B65S33 B66S33 B67S33 B68S33 B69S33 B70S33 B71S33 B72S33 B73S33
B60S34 B61S34 B62S34 B63S34 B64S34 B65S34 B66S34 B67S34 B68S34 B69S34 B70S34 B71S34 B72S34 B73S34
B60S35 B61S35 B62S35 B63S35 B64S35 B65S35 B66S35 B67S35 B68S35 B69S35 B70S35 B71S35 B72S35 B73S35
B60S36 B61S36 B62S36 B63S36 B64S36 B65S36 B66S36 B67S36 B68S36 B69S36 B70S36 B71S36 B72S36 B73S36
B74S31 B75S31 B76S31 B77S31 B78S31
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
3300 3350 3400 3450 3500 3550 3600 3650 3700 3750 3800 3850 3900 3950
B04 B05 B06 B07 B08 B09 B10 B11 B12 B13 B14 B15 B16 B17
4000 4050 4100 4150 4200 4250 4300 4350 4400 4450 4500 4550 4600 4650
B18 B19 B20 B21 B22 B23 B24 B25 B26 B27 B28 B29 B30 B31
4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200 5250 5300 5350
B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42 B43 B44 B45
INF INF
B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57 B58 B59
IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
6100 6150 6200 6250 6300 6350 6400 6450 6500 6550 6600 6650 6700 6750
B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72 B73
MEA MEA MEA MEA MEA IND IND IND IND INF
MEA MEA MEA MEA MEA MEA IND IND IND INF
MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND IND
6800 6850 6900 6950 7000
4600 S09
4550 S10
4500 S11
4450 S12
4400 S13
4350 S14
4300 S15
4250 S16
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND
MEA MEA MEA MEA IND MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA IND MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA IND IND MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA MEA MEA IND MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
MEA IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA IND IND IND IND
IND INF INF INF B78S08
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND IND IND MEA
MEA MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND MEA
IND IND IND IND IND IND IND IND IND IND IND IND IND MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA IND MEA MEA MEA MEA MEA MEA IND
MEA MEA MEA MEA MEA MEA IND IND MEA MEA MEA MEA IND IND
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND IND INF
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA IND MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA IND IND MEA MEA MEA MEA MEA MEA MEA
IND IND IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA
IND IND IND IND IND IND IND IND MEA MEA MEA MEA MEA IND
IND IND IND IND IND IND IND IND IND IND IND IND IND IND
IND INF INF INF INF INF IND IND IND IND IND IND IND IND
INF INF INF INF INF INF INF IND IND IND IND IND IND INF
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND IND
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND IND
IND IND IND IND MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND IND IND MEA MEA MEA MEA IND IND IND IND INF
IND IND IND IND IND IND IND IND IND IND IND IND INF INF
IND IND IND IND IND IND IND IND IND IND IND INF INF INF
IND IND IND INF IND IND IND IND IND INF INF INF INF INF
IND IND IND INF INF INF INF INF INF INF INF INF INF INF
IND IND INF INF INF INF INF INF INF INF INF INF B58S27 INF
IND INF INF INF INF INF INF INF INF B55S28 B56S28 B57S28 B58S28 B59S28
INF INF INF INF B50S29 B51S29 B52S29 B53S29 B54S29 B55S29 B56S29 B57S29 B58S29 B59S29
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND IND INF
IND IND IND IND IND MEA MEA MEA IND IND IND IND IND INF
INF IND IND IND IND IND IND IND IND IND IND IND INF INF
INF INF IND IND IND IND IND IND IND IND IND INF INF INF
INF INF INF INF IND IND IND IND IND INF INF INF INF INF
INF INF INF INF INF INF INF INF INF INF INF INF INF B73S28
B60S29 INF INF INF INF INF INF INF INF INF INF B71S29 B72S29 B73S29
INF INF INF INF B78S19
IND IND IND IND IND IND IND IND INF INF INF IND IND IND
IND INF INF INF INF INF INF INF INF INF INF INF IND IND
INF INF INF INF INF INF INF INF INF INF INF INF INF INF
INF INF INF INF INF INF INF INF INF B13S34 INF INF INF INF
INF INF B06S35 B07S35 B08S35 B09S35 B10S35 B11S35 B12S35 B13S35 B14S35 INF INF INF
B04S36 B05S36 B06S36 B07S36 B08S36 B09S36 B10S36 B11S36 B12S36 B13S36 B14S36 B15S36 B16S36 B17S36
MEA MEA MEA MEA MEA IND IND IND IND IND INF INF INF INF
IND IND IND IND IND IND IND IND INF INF INF INF INF INF
IND IND IND IND IND IND IND INF INF INF INF INF B30S32 B31S32
IND IND IND IND IND INF INF INF INF INF B28S33 B29S33 B30S33 B31S33
INF INF INF INF INF INF INF INF INF INF B28S34 B29S34 B30S34 B31S34
INF INF INF INF INF INF INF INF B26S35 B27S35 B28S35 B29S35 B30S35 B31S35
INF INF INF INF INF B23S36 B24S36 B25S36 B26S36 B27S36 B28S36 B29S36 B30S36 B31S36
INF INF INF INF INF INF INF INF INF INF INF INF INF INF
INF B33S31 B34S31 B35S31 B36S31 B37S31 INF INF INF INF INF INF INF INF
B32S32 B33S32 B34S32 B35S32 B36S32 B37S32 B38S32 B39S32 INF INF INF INF INF B45S32
B32S33 B33S33 B34S33 B35S33 B36S33 B37S33 B38S33 B39S33 B40S33 B41S33 B42S33 B43S33 B44S33 B45S33
B32S34 B33S34 B34S34 B35S34 B36S34 B37S34 B38S34 B39S34 B40S34 B41S34 B42S34 B43S34 B44S34 B45S34
B32S35 B33S35 B34S35 B35S35 B36S35 B37S35 B38S35 B39S35 B40S35 B41S35 B42S35 B43S35 B44S35 B45S35
B32S36 B33S36 B34S36 B35S36 B36S36 B37S36 B38S36 B39S36 B40S36 B41S36 B42S36 B43S36 B44S36 B45S36
INF INF INF B49S30 B50S30 B51S30 B52S30 B53S30 B54S30 B55S30 B56S30 B57S30 B58S30 B59S30
INF INF B48S31 B49S31 B50S31 B51S31 B52S31 B53S31 B54S31 B55S31 B56S31 B57S31 B58S31 B59S31
B46S32 B47S32 B48S32 B49S32 B50S32 B51S32 B52S32 B53S32 B54S32 B55S32 B56S32 B57S32 B58S32 B59S32
B46S33 B47S33 B48S33 B49S33 B50S33 B51S33 B52S33 B53S33 B54S33 B55S33 B56S33 B57S33 B58S33 B59S33
B46S34 B47S34 B48S34 B49S34 B50S34 B51S34 B52S34 B53S34 B54S34 B55S34 B56S34 B57S34 B58S34 B59S34
B46S35 B47S35 B48S35 B49S35 B50S35 B51S35 B52S35 B53S35 B54S35 B55S35 B56S35 B57S35 B58S35 B59S35
B46S36 B47S36 B48S36 B49S36 B50S36 B51S36 B52S36 B53S36 B54S36 B55S36 B56S36 B57S36 B58S36 B59S36
B60S30 B61S30 B62S30 B63S30 INF INF INF INF INF B69S30 B70S30 B71S30 B72S30 B73S30
B60S31 B61S31 B62S31 B63S31 B64S31 B65S31 B66S31 B67S31 B68S31 B69S31 B70S31 B71S31 B72S31 B73S31
B60S32 B61S32 B62S32 B63S32 B64S32 B65S32 B66S32 B67S32 B68S32 B69S32 B70S32 B71S32 B72S32 B73S32
B60S33 B61S33 B62S33 B63S33 B64S33 B65S33 B66S33 B67S33 B68S33 B69S33 B70S33 B71S33 B72S33 B73S33
B60S34 B61S34 B62S34 B63S34 B64S34 B65S34 B66S34 B67S34 B68S34 B69S34 B70S34 B71S34 B72S34 B73S34
B60S35 B61S35 B62S35 B63S35 B64S35 B65S35 B66S35 B67S35 B68S35 B69S35 B70S35 B71S35 B72S35 B73S35
B60S36 B61S36 B62S36 B63S36 B64S36 B65S36 B66S36 B67S36 B68S36 B69S36 B70S36 B71S36 B72S36 B73S36
B74S30 B75S30 B76S30 B77S30 B78S30
B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11
North
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
4650 S08
3700 3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350
B12 B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25
4400 4450 4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050
B26 B27 B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39
INF INF
B40 B41 B42 B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53
IND IND
IND IND IND MEA MEA MEA MEA MEA MEA MEA
5800 5850 5900 5950 6000 6050 6100 6150 6200 6250 6300 6350 6400 6450
B54 B55 B56 B57 B58 B59 B60 B61 B62 B63 B64 B65 B66 B67
IND
IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
6500 6550 6600 6650 6700 6750 6800 6850 6900 6950 7000
B68 B69 B70 B71 B72 B73 B74 B75 B76 B77 B78
IND IND IND INF INF INF INF B75S00 B76S00 B77S00 B78S00
IND IND IND IND INF INF INF INF B76S01 B77S01 B78S01
1
IND IND IND IND IND INF INF INF B76S02 B77S02 B78S02
2
MEA IND IND IND IND INF INF INF B76S03 B77S03 B78S03
3
MEA MEA IND IND IND INF INF INF B76S04 B77S04 B78S04
4
MEA MEA IND IND IND INF INF INF B76S05 B77S05 B78S05
5
MEA MEA IND IND IND INF INF INF INF B77S06 B78S06
6
MEA MEA IND IND IND IND INF INF INF INF B78S07
7
MEA MEA IND IND IND IND IND INF INF INF B78S08
8
REAL ROUND
4550 S10
4500 S11
4250 S16 MEA MEA MEA MEA MEA MEA MEA MEA
4200 S17 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
4150 S18 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
4100 S19 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND
MEA MEA MEA MEA MEA MEA IND MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND IND IND IND
MEA MEA
MEA MEA
MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
IND MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA IND MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA IND IND MEA MEA MEA MEA MEA
MEA MEA MEA MEA IND IND IND IND IND MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA IND IND IND MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA IND IND IND IND MEA MEA MEA
MEA MEA MEA MEA IND IND IND IND IND IND IND MEA MEA MEA
MEA MEA MEA IND IND IND IND IND IND IND IND MEA MEA MEA
MEA MEA IND IND IND IND IND IND IND MEA MEA MEA MEA MEA
MEA MEA MEA IND IND IND IND INF INF INF B78S09
9
MEA MEA MEA MEA IND IND IND INF INF INF B78S10
10
MEA MEA MEA MEA IND IND IND INF INF INF B78S11
11
MEA MEA MEA MEA IND IND IND INF INF INF B78S12
12
MEA MEA MEA MEA IND IND IND INF INF INF B78S13
13
MEA MEA MEA MEA IND IND IND INF INF INF B78S14
14
MEA MEA MEA MEA IND IND IND INF INF INF B78S15
15
MEA MEA MEA MEA IND IND IND INF INF INF B78S16
16
MEA MEA MEA MEA IND IND IND INF INF INF B78S17
17
MEA MEA IND IND IND IND IND INF INF INF B78S18
18
MEA MEA IND IND IND INF INF INF INF INF B78S19
19
40004300 4084.4 4323 4000 4300 BH014
4000 S21 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3950 S22 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3900 S23 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3850 S24 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3800 S25 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3750 S26 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3700 S27 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3650 S28 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND
3600 S29 MEA MEA MEA MEA IND IND IND IND IND IND IND IND
3550 S30 MEA MEA MEA IND IND IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND INF IND IND IND IND MEA MEA MEA MEA MEA IND IND IND
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND MEA
MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND MEA
MEA MEA MEA MEA IND IND IND IND IND IND IND IND IND IND
IND IND IND IND IND IND IND IND IND IND IND IND IND IND
IND IND IND IND IND IND IND INF INF INF INF INF IND IND
IND IND IND IND IND INF INF INF INF INF INF INF INF IND
IND IND INF INF INF INF INF INF INF INF INF INF INF INF
MEA MEA MEA MEA MEA IND IND IND IND MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA IND IND IND IND MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA IND IND IND IND IND MEA MEA MEA
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND
MEA MEA MEA MEA MEA MEA IND IND IND INF IND IND IND IND
MEA MEA MEA MEA MEA IND IND IND IND INF INF INF INF INF
IND IND IND IND IND IND IND IND INF INF INF INF INF INF
IND IND IND IND IND IND IND INF INF INF INF INF INF INF
IND IND IND IND IND INF INF INF INF INF B50S29 B51S29 B52S29 B53S29
INF INF INF INF INF INF INF INF INF B49S30 B50S30 B51S30 B52S30 B53S30
MEA MEA IND IND IND IND IND IND IND MEA MEA MEA MEA MEA
MEA MEA IND IND IND INF IND IND IND MEA MEA MEA MEA MEA
MEA IND IND IND IND INF IND IND IND MEA MEA MEA MEA MEA
IND IND IND IND INF INF IND IND IND MEA MEA MEA MEA MEA
IND IND IND INF INF INF IND IND IND IND IND MEA MEA MEA
IND INF INF INF INF INF INF IND IND IND IND IND IND IND
INF INF INF INF INF INF INF INF IND IND IND IND IND IND
INF INF INF INF B58S27 INF INF INF INF INF IND IND IND IND
INF B55S28 B56S28 B57S28 B58S28 B59S28 INF INF INF INF INF INF INF INF
B54S29 B55S29 B56S29 B57S29 B58S29 B59S29 B60S29 INF INF INF INF INF INF INF
B54S30 B55S30 B56S30 B57S30 B58S30 B59S30 B60S30 B61S30 B62S30 B63S30 INF INF INF INF
MEA MEA IND IND IND INF INF INF INF B77S20 B78S20
20
MEA MEA IND IND IND INF INF INF B76S21 B77S21 B78S21
21
MEA MEA IND IND IND INF INF INF B76S22 B77S22 B78S22
22
MEA MEA IND IND IND INF INF INF B76S23 B77S23 B78S23
23
IND IND IND IND IND INF INF INF B76S24 B77S24 B78S24
24
IND IND IND IND INF INF INF INF B76S25 B77S25 B78S25
25
IND IND IND INF INF INF INF B75S26 B76S26 B77S26 B78S26
26
IND INF INF INF INF INF B74S27 B75S27 B76S27 B77S27 B78S27
27
INF INF INF INF INF B73S28 B74S28 B75S28 B76S28 B77S28 B78S28
28
INF INF INF B71S29 B72S29 B73S29 B74S29 B75S29 B76S29 B77S29 B78S29
29
INF B69S30 B70S30 B71S30 B72S30 B73S30 B74S30 B75S30 B76S30 B77S30 B78S30
30
52003900 5214.3 3900 5200 3900 BH033
3450 S32 IND IND IND IND IND INF INF INF INF INF INF INF
3400 S33 IND IND IND INF INF INF INF INF INF INF INF INF
3350 S34 INF INF INF INF INF INF INF INF INF INF INF INF
3300 S35 INF INF INF INF INF INF B06S35 B07S35 B08S35 B09S35 B10S35 B11S35
3250 S36 INF INF INF B03S36 B04S36 B05S36 B06S36 B07S36 B08S36 B09S36 B10S36 B11S36
PELAPORAN SUMBERDAYA
OVERBURDEN C
INF 100,266,925.32
INF INF INF IND IND IND IND IND IND IND IND IND IND IND
INF INF INF INF IND IND IND IND IND IND IND IND IND INF
INF INF INF INF INF INF IND IND IND IND IND INF INF INF
INF B13S34 INF INF INF INF INF INF INF INF INF INF INF INF
B12S35 B13S35 B14S35 INF INF INF INF INF INF INF INF INF INF INF
B12S36 B13S36 B14S36 B15S36 B16S36 B17S36 INF INF INF INF INF B23S36 B24S36 B25S36
COAL
3,649,236.93
INF INF INF INF INF INF INF B33S31 B34S31 B35S31 B36S31 B37S31 INF INF
INF INF INF INF B30S32 B31S32 B32S32 B33S32 B34S32 B35S32 B36S32 B37S32 B38S32 B39S32
INF INF B28S33 B29S33 B30S33 B31S33 B32S33 B33S33 B34S33 B35S33 B36S33 B37S33 B38S33 B39S33
INF INF B28S34 B29S34 B30S34 B31S34 B32S34 B33S34 B34S34 B35S34 B36S34 B37S34 B38S34 B39S34
B26S35 B27S35 B28S35 B29S35 B30S35 B31S35 B32S35 B33S35 B34S35 B35S35 B36S35 B37S35 B38S35 B39S35
B26S36 B27S36 B28S36 B29S36 B30S36 B31S36 B32S36 B33S36 B34S36 B35S36 B36S36 B37S36 B38S36 B39S36
INF INF INF INF INF INF INF INF B48S31 B49S31 B50S31 B51S31 B52S31 B53S31
INF INF INF INF INF B45S32 B46S32 B47S32 B48S32 B49S32 B50S32 B51S32 B52S32 B53S32
B40S33 B41S33 B42S33 B43S33 B44S33 B45S33 B46S33 B47S33 B48S33 B49S33 B50S33 B51S33 B52S33 B53S33
B40S34 B41S34 B42S34 B43S34 B44S34 B45S34 B46S34 B47S34 B48S34 B49S34 B50S34 B51S34 B52S34 B53S34
B40S35 B41S35 B42S35 B43S35 B44S35 B45S35 B46S35 B47S35 B48S35 B49S35 B50S35 B51S35 B52S35 B53S35
B40S36 B41S36 B42S36 B43S36 B44S36 B45S36 B46S36 B47S36 B48S36 B49S36 B50S36 B51S36 B52S36 B53S36
B54S31 B55S31 B56S31 B57S31 B58S31 B59S31 B60S31 B61S31 B62S31 B63S31 B64S31 B65S31 B66S31 B67S31
B54S32 B55S32 B56S32 B57S32 B58S32 B59S32 B60S32 B61S32 B62S32 B63S32 B64S32 B65S32 B66S32 B67S32
B54S33 B55S33 B56S33 B57S33 B58S33 B59S33 B60S33 B61S33 B62S33 B63S33 B64S33 B65S33 B66S33 B67S33
B54S34 B55S34 B56S34 B57S34 B58S34 B59S34 B60S34 B61S34 B62S34 B63S34 B64S34 B65S34 B66S34 B67S34
B54S35 B55S35 B56S35 B57S35 B58S35 B59S35 B60S35 B61S35 B62S35 B63S35 B64S35 B65S35 B66S35 B67S35
B54S36 B55S36 B56S36 B57S36 B58S36 B59S36 B60S36 B61S36 B62S36 B63S36 B64S36 B65S36 B66S36 B67S36
B68S31 B69S31 B70S31 B71S31 B72S31 B73S31 B74S31 B75S31 B76S31 B77S31 B78S31
31
B68S32 B69S32 B70S32 B71S32 B72S32 B73S32 B74S32 B75S32 B76S32 B77S32 B78S32
32
B68S33 B69S33 B70S33 B71S33 B72S33 B73S33 B74S33 B75S33 B76S33 B77S33 B78S33
33
B68S34 B69S34 B70S34 B71S34 B72S34 B73S34 B74S34 B75S34 B76S34 B77S34 B78S34
34
B68S35 B69S35 B70S35 B71S35 B72S35 B73S35 B74S35 B75S35 B76S35 B77S35 B78S35
35
B68S36 B69S36 B70S36 B71S36 B72S36 B73S36 B74S36 B75S36 B76S36 B77S36 B78S36
36
37
38
39
40
41
60004600 6052.8 4612 6000 4600 BH047
MEA 154,676,962.69
4,724,784.24
11,517,322.18
42
43
44
45
46
47
48
49
50
51
52
31003700 3161.1 3733 3100 3700 BQ003
54
55
56
57
58
59
60
49004300 4923.5 4349 4900 4300 BQ028
3100 3150 3200 3250 3300 3350 3400 3450 3500 3550 3600 3650 3700
Row Labels B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11 B12
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350 4400 4450
B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25 B26 B27
4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200
B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42
1.096606 1.144374
1.340241 x x x x
5250 5300 5350 5400 5450 5500 5550 5600 5650 5700 5750 5800 5850 5900 5950
B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57
x x
x x x x x
x x x x x x x
x x x x x x x x
6000 6050 6100 6150 6200 6250 6300 6350 6400 6450 6500 6550 6600 6650 6700
B58 B59 B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72
x x x x 1.984878 2.483451
x x x x x x 2.980783
x x x x x x x x
x x x x x x x x x
x x x x x x x x x
x x x x x x x x x x
x x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
6750 6800 6850 6900 6950 7000
83.73%
4650 S08
4600 S09
4550 S10
4500 S11
4400 S13 x
4350 S14 x x x x x x x x
4300 S15 x x x x x x x x
4250 S16 x x x x x x x x x
x x x
#DIV/0! x x x x x x
x x x x x x x x x x x x
x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
10.4753 12.80905 14.93415 12.38997 x x 11.86163 14.1188 13.46768 11.43116 12.29645 11.97628 11.35045 11.38495 12.0717
x x x x x x x
x x x x x x x
x x x x x
x x x x x
x x x x x
x x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
x x x x x x x x x x x x x x x
10.1729 x x x x x x x x x x x x x x
x x x x x x x x x x x x x
x x x x x x x x x x x x x x
x x x x 10.14746 10.86071 11.25661 12.03675 14.56344 17.11644 18.81422 18.30537 18.50554 18.67281 18.00265
x x x x x x x x x x x x x 10.3114 9.900696
12.67592 14.08462 13.97834 12.4016 9.924003 x x x x 11.42894 13.52677 15.93221 16.41044 16.29055 15.6882
13.4602 15.04762 15.79877 14.07905 11.75257 10.03168 x x 12.03489 14.48489 16.67021 18.19706 19.07463 18.96024 18.16326
15.13769 16.34689 16.88544 15.0083 12.93662 11.16152 10.10112 10.98566 14.37641 17.63624 18.58407 20.3978 22.50664 22.89906 22.10495
16.3948 17.28484 17.83805 16.08115 14.0473 12.44855 11.33359 12.5878 15.73001 19.4847 20.81761 23.55889 26.15642 27.63395 27.92054
17.23619 18.12183 19.0404 17.56298 15.39572 13.74826 12.70203 13.55508 16.71476 18.9953 22.09702 26.04651 28.75412 30.28541 30.19509
18.52662 18.79143 19.96003 19.01219 17.17696 15.58491 14.44654 14.39685 17.05617 18.90462 22.17739 25.57313 29.00971 31.15903 31.18419
18.2904 18.77129 20.2376 20.18686 18.58532 17.0627 15.85223 15.30532 17.02255 19.40755 22.77021 25.72183 28.04706 29.68432 30.87283
17.13772 17.6127 19.82968 20.85184 19.62167 18.25527 17.20119 16.35378 17.22898 20.33808 23.11159 24.838 26.2647 27.65696 29.02353
x x 8.890764 9.122491 9.457778 9.790568 NPV
4000 S21 x x 9.816936 x 10.31106 10.91565 11.83702 12.9062 12.66738 13.80369 16.35676 19.07184 22.2045
3950 S22 x 10.40353 11.62271 12.48498 14.46915 15.56652 14.37476 14.15785 14.22081 15.70105 18.09862 20.77151 23.36096
3900 S23 10.8556 12.33653 14.00831 15.74592 17.95236 19.95407 19.28278 17.71533 16.40711 17.28257 19.41717 21.72128 23.76173
3850 S24 13.41702 14.8316 17.25614 19.86411 22.32033 23.06272 22.07323 20.96137 19.70653 18.80931 20.38964 21.98933 23.1724
3800 S25 17.3236 17.59428 20.95551 23.70007 24.62897 24.69145 24.67979 24.34328 23.63136 23.28046 23.25605 23.62529 24.92799
3750 S26 21.4195 21.0634 22.39231 23.59351 24.39547 25.63403 27.3853 29.0147 29.70388 28.88615 27.63554 28.37652 29.28316
3700 S27 24.92859 24.2079 24.30977 25.19999 26.03177 27.17532 29.07593 30.90842 32.44962 32.53967 31.64998 32.87924 33.38365
3650 S28 27.01522 25.9553 27.06423 28.26266 28.89604 29.5898 30.86346 32.95692 34.53157 35.2562 35.28971 35.60592 35.58073
3600 S29 29.1638 27.85314 29.20373 30.57189 31.4194 31.83231 32.45322 34.75233 36.25003 36.90554 36.97457 36.78496 36.86291
16.51393 18.51138 19.57247 16.24722 12.64096 12.06798 13.94984 15.49112 16.05514 15.23099 14.57312 13.48143 13.18339 13.00793 13.47228
22.04316 22.79705 22.13631 19.26155 15.97257 15.04599 16.30236 18.35579 18.60602 17.58637 15.88067 14.36602 13.89294 13.83078 14.24678
24.22377 24.55443 24.34142 22.29315 20.31594 19.4072 20.78421 22.71655 22.14779 20.13687 18.28991 16.1638 14.43377 14.49895 14.97091
25.38268 25.95167 26.41727 26.98065 25.59592 24.2141 25.39714 26.9876 25.90634 22.98475 20.62537 18.84808 16.48476 15.65621 16.18627
25.22098 26.20771 27.96648 29.60564 28.7491 28.64607 29.44656 30.35551 28.71957 24.50217 22.03001 21.79914 20.64061 18.45464 18.4777
24.50358 26.77055 29.36945 30.20627 29.85403 30.4119 31.35603 31.74628 29.96783 25.81773 24.31176 24.64124 23.89022 21.89816 20.58709
27.14575 29.23808 31.03543 31.56831 31.24958 30.89129 32.15125 33.21291 31.94371 28.68147 27.9329 27.58789 26.52989 24.71668 23.83234
31.16106 33.21029 34.41142 34.06401 33.36027 32.71868 33.17398 33.6292 33.73596 32.36527 32.48524 32.23285 31.85144 30.70898 30.40607
35.96026 37.80649 38.40669 36.41347 36.08552 37.07011 37.65826 36.83235 36.10815 35.11348 34.43538 34.33427 34.14812 33.28534 32.44889
37.03469 38.22634 39.33004 39.75924 41.33528 42.87152 43.201 41.98163 40.0508 38.59626 36.73262 35.46293 33.61511 33.81628 33.60004
36.91919 37.68412 39.57294 42.19789 44.1969 44.90417 45.08335 44.94044 44.50436 42.60348 40.26224 38.70776 36.87515 34.56325 34.12878
14.13114 14.65361 15.30433 15.57264 14.69212 13.10467 11.35267 10.82904 9.834244 x x x x x x
15.20885 16.75074 18.26274 17.82125 16.78765 15.26759 15.25014 15.36587 14.85296 14.07152 12.85604 11.74025 11.05714 10.39678 10.12667
16.36543 18.22638 20.11791 19.22772 18.26161 17.30648 18.56754 19.36748 18.95032 18.32568 16.65299 14.65509 12.92448 12.0401 12.27502
17.63607 19.98029 21.4975 20.4795 17.8324 17.31153 18.64218 19.0575 18.81539 18.74047 18.23538 16.26018 15.40612 15.08396 14.67646
19.37159 20.32062 20.82797 19.94893 18.41987 18.33895 17.89505 17.31181 16.81817 16.79682 17.46279 17.56166 17.42465 17.64401 17.42031
20.7506 21.42654 22.44059 22.22792 21.10282 20.08009 19.94221 19.09433 18.53517 20.39923 24.00571 25.14968 25.64636 27.2848 28.24207
23.6369 24.92811 27.8674 28.76571 28.26522 27.69667 28.40496 27.54145 26.64731 27.39408 28.46353 29.91559 30.63422 30.42138 29.878
31.355 32.5023 32.30277 31.58668 31.35597 31.52089 31.2425 30.10759 28.65969 28.30927 29.41167 30.67725 31.50047 31.18988 29.9103
32.85837 32.97088 33.21675 32.44498 31.62459 32.08349 32.6864 32.547 30.90998 29.57146 30.48147 31.29031 32.12295 32.01175 30.81173
33.41245 33.68067 33.79279 33.19373 32.12768 32.51934 33.28003 33.87933 32.56012 31.28527 30.92626 32.15099 33.65961 33.69313 32.39947
34.05703 34.50757 34.25905 33.7869 32.84406 32.90089 34.19933 35.7586 34.79436 32.89434 31.7556 33.27377 34.44082 34.96992 34.38195
x x 10.15864 10.7539 11.59461 12.10458 12.62318 13.29746 14.785 16.23369 17.59353 17.2608 16.79377 16.97975 16.91026
10.8338 11.86893 12.3061 12.78414 13.43968 13.8358 14.07321 14.27822 14.73502 15.68809 16.95683 17.07782 16.29992 15.97065 16.29198
13.10742 13.87057 14.57836 14.82997 14.96867 14.88542 14.8162 14.71826 14.7306 15.39237 16.34024 16.56233 16.75616 16.43167 16.75351
14.72383 14.93227 15.12363 15.09924 15.10982 15.26526 16.08845 16.65448 16.27666 16.72302 19.15042 19.26588 19.57747 20.10854 20.4046
17.23478 18.00602 20.4591 21.74277 21.63253 21.7022 22.83091 23.04126 22.41391 21.66575 21.59724 21.40974 21.256 21.72615 21.64165
28.45135 28.04942 27.38273 26.62769 26.05745 25.20085 24.65731 24.01601 23.32725 22.99673 22.68306 22.46875 22.39068 22.16252 22.13597
29.66014 29.14197 28.46774 27.54606 26.62638 25.7322 25.25435 24.97729 24.89716 24.78465 24.43084 24.28769 23.72071 23.45247 23.37875
29.31582 29.14923 28.62784 27.7664 27.04796 27.15916 26.9174 26.80573 26.76468 26.50601 26.10276 25.57108 25.08492 24.91979 24.61917
29.69457 29.35841 28.90009 29.05247 29.11528 29.23378 29.01575 28.75443 28.41293 28.07169 27.46714 26.99361 26.72125 26.44257 25.98012
31.94847 31.4798 30.6988 30.63211 30.98414 31.17024 30.95041 30.5764 29.8565 29.54683 29.26449 28.75112 27.99775 27.17342 26.40741
33.97425 32.98653 31.95548 31.88576 32.5547 33.1306 33.15415 32.16833 31.26556 31.25263 31.05867 30.33006 29.3444 28.30878 27.91242
16.46303 16.87175 18.74952 19.96089 19.81035 19.24155 18.48602 17.58018 18.1864 20.48097 22.19285 23.3749 24.30357 25.67814 27.36842
16.05829 16.61248 18.31597 19.34963 19.37046 19.11829 18.94613 18.68713 18.77519 20.04254 21.22219 21.97732 23.18592 24.93843 26.603
16.798 17.71871 19.06195 20.37092 20.67576 20.67745 20.26305 19.8926 19.34736 19.68687 20.33515 21.59533 22.87242 24.43105 26.2685
19.9004 20.43354 21.15806 21.55416 21.85458 21.91246 21.74229 21.37842 20.81506 20.31784 20.40823 21.09562 22.34887 23.92908 25.52533
21.06636 21.2717 21.78817 22.11962 22.37358 22.54096 22.6574 22.28238 21.81256 21.53084 21.21218 21.4267 22.05795 23.11037 24.36104
22.01638 22.09854 22.31381 22.60242 22.94212 23.28171 23.52309 23.52822 23.34468 22.91292 22.39471 22.11374 22.31576 22.80571 23.30753
23.19379 22.96115 22.939 23.11567 23.50208 23.80625 23.97086 24.02326 24.01768 23.94522 23.61885 23.14272 22.82106 22.98989 23.41161
24.36995 24.14645 23.96916 23.89909 23.97152 24.02407 23.97241 24.07872 24.23608 24.39092 24.36158 24.16262 23.69487 23.50801 23.733
25.38927 24.89815 24.654 24.75627 24.71036 24.43267 24.20484 24.18053 24.46293 24.58937 24.78603 24.81777 24.61102 24.35939 24.2822
26.25343 26.22838 25.81712 25.35952 25.43634 25.02777 24.89891 24.72313 24.56565 24.89337 25.2031 25.21387 25.20566 25.09414 24.92358
27.82581 27.52862 26.9836 26.30464 26.18007 25.83976 25.54596 25.38636 25.22961 25.24785 25.4161 25.46923 25.64995 25.6896 25.51914
29.04896 30.68793 31.84414 32.43784 32.52965 32.52003
3500 S31 32.07682 31.85838 32.16014 32.78364 33.35355 34.36941 35.92976 37.44265 38.3719 38.99377 39.03394 38.26046 37.48189
3450 S32 32.69239 32.75951 33.09244 32.82734 33.55915 34.4947 36.14098 37.61006 38.86458 39.50716 39.4537 39.21434 39.1397
3400 S33 32.87485 33.31794 33.61389 32.7031 32.73869 35.29969 36.69991 37.82789 38.92695 39.63944 39.86484 39.67817 38.8472
3350 S34 33.4263 33.77942 34.34958 33.50717 34.26717 36.18318 36.83995 37.3709 38.42135 40.02978 40.42789 40.4706 39.68539
3300 S35 34.07564 34.24849 34.63333 34.5817 35.24212 36.34335 36.79596 36.8839 37.69722 40.41414 41.00067 41.5548 41.45448
3250 S36 34.61646 34.70063 35.01976 35.2082 35.83765 36.5929 37.03879 37.15493 38.22304 40.52021 41.45291 42.22318 42.61157
37.42035 38.81992 40.54156 42.81161 44.6079 44.83896 44.22259 43.8469 43.75224 43.44805 42.12138 41.19353 39.02783 37.47821 35.62899
37.66781 38.55853 41.32801 43.73533 45.15731 45.05605 44.74986 43.82181 43.0616 42.16629 40.79597 39.64979 38.69008 38.10195 36.88736
37.90812 40.00421 43.08401 44.96639 46.43965 46.20819 45.54298 45.4612 45.51867 44.44847 42.94762 41.69922 39.55606 38.75316 38.84539
38.87858 41.42044 42.83199 44.22924 45.5794 46.53667 47.027 48.21884 48.64388 47.513 45.57501 43.91863 42.43056 41.93305 41.37935
39.22139 41.45562 42.5792 43.67735 44.73561 45.48967 46.89886 50.00554 50.87667 50.14077 47.92267 45.93578 44.6376 44.10871 43.1473
40.20987 40.40553 41.91593 42.93519 44.47306 45.53631 46.50821 48.80428 50.53801 50.34778 48.31243 46.56552 46.00389 45.60219 44.62136
42.41487 41.57699 41.91038 42.39305 43.12367 44.52648 45.75165 47.26879 48.57981 48.52841 47.29564 46.13417 45.56018 44.98054 44.44971
34.68589 35.34102 35.307 34.83634 33.60732 33.71569 35.01624 35.99818 35.46204 33.87359 32.98281 33.92787 35.33495 36.07644 35.95119
35.55457 35.29031 35.73283 35.16077 34.01117 33.41616 34.32244 35.57014 35.43166 34.53726 33.36222 34.86501 36.11851 36.42004 36.44506
38.31521 36.11396 35.60798 35.26958 35.22381 34.71852 34.24269 34.96244 35.31956 34.99254 34.11173 35.6553 36.21336 36.3741 36.7048
40.17826 38.89249 38.42804 38.23671 37.61878 36.41842 35.28564 34.81893 35.12412 35.45208 34.50798 35.70174 36.39305 36.95856 37.28723
42.46068 41.89829 40.44242 39.63864 38.94478 38.16428 37.37372 36.32239 35.31676 36.11452 35.6209 35.17589 36.21897 37.21058 37.41024
43.92023 43.49967 42.1441 41.00768 40.36274 39.81017 39.02704 37.79623 36.63121 36.82925 36.63757 36.10222 36.54697 37.2172 37.35605
44.58663 44.26963 43.01065 41.92596 41.33771 40.81651 40.19562 39.22486 38.24651 37.97524 37.57287 37.09216 37.23405 37.54111 37.57921
35.23795 34.03051 33.1208 34.18626 34.60825 34.8713 34.42448 33.33808 32.15995 31.80753 31.4385 31.02784 30.35562 29.62737 29.1631
35.98116 35.05973 35.00143 36.36054 36.43223 35.27811 34.00069 32.9117 32.01834 31.50233 31.20221 30.9007 30.53789 30.16173 29.79971
36.42222 36.19708 36.57244 37.17899 36.64533 35.25418 34.03042 32.98893 31.91396 31.20438 30.8404 30.58143 30.40997 30.38553 30.08648
36.7059 36.28069 36.80259 36.75769 36.69909 36.07903 35.12454 34.11792 33.09015 31.99178 31.39381 30.69336 30.29949 30.69013 30.35452
36.78588 36.2981 36.11766 36.23254 36.65136 36.39341 35.67 34.86271 33.94817 33.14183 32.46163 31.79557 30.88969 30.53879 30.49764
36.96666 36.38748 35.80861 35.91776 36.36891 36.14994 35.70188 35.08512 34.39443 33.76005 33.09466 32.38815 31.6598 30.86105 30.79627
37.28469 36.79237 36.26528 36.27015 36.23995 35.98999 35.58979 35.17259 34.67971 34.12303 33.51451 32.90252 32.27054 31.66588 31.30114
28.80029 28.39961 27.99781 27.58021 27.11696 26.43128 26.1618 25.98135 25.74086 25.65113 25.85235 25.7888 26.07849 26.22164 26.19556
29.38845 29.02288 28.67705 28.31878 27.89722 27.31497 27.09831 26.69724 26.33987 26.0802 26.13926 26.30099 26.39288 26.49712 26.55825
29.61509 29.49524 29.22447 28.89013 28.47517 28.14531 27.81034 27.51558 27.07736 26.55858 26.53077 26.61315 26.81191 26.87162 26.90245
29.80995 29.79317 29.449 28.82423 28.39431 28.26067 27.86018 27.38629 27.30974 26.90329 26.96926 27.05701 27.12076 27.16074 27.2458
30.16598 29.76408 29.48301 28.99214 28.66186 28.42536 27.99859 27.56276 27.39799 27.29189 27.41307 27.5223 27.55768 27.58639 27.65541
30.4889 30.15182 29.85751 29.44676 29.10528 28.82503 28.48661 28.1741 27.97755 27.92686 27.94647 28.02071 28.07116 28.06229 28.10416
30.96104 30.63816 30.33034 29.96118 29.62337 29.31856 29.00232 28.72291 28.52027 28.37108 28.30378 28.38208 28.44294 28.46476 28.50767
26.14695 25.97042 25.92847 26.04804 26.1721 26.36064
Northing B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11 B12
5050 5050
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
4650 S08
3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350 4400 4450
B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25 B26 B27
4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200
B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42
1.096606 1.144374
1.340241 S3 S4 S4 S4
S3 S3 S4 S4 S4 S4 S4
5250 5300 5350 5400 5450 5500 5550 5600 5650 5700 5750 5800 5850 5900 5950
B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57
S7 S7
S7 S7 S7 S7 S7
S7 S7 S7 S7 S7 S7 S7
S6 S7 S7 S7 S7 S7 S7 S7
S6 S6 S6 S6 S7 S7 S7 S7 S7 S7 S7
6000 6050 6100 6150 6200 6250 6300 6350 6400 6450 6500 6550 6600 6650 6700
B58 B59 B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72
S8 S9 S9 S9 1.984878 2.483451
S8 S8 S9 S9 S9 S9 2.980783
S8 S8 S8 S9 S9 S9 S9 S9
S8 S8 S8 S8 S9 S9 S9 S9 S9
S8 S8 S8 S8 S9 S9 S9 S9 S9
S8 S8 S8 S8 S8 S9 S9 S9 S9 S9
S7 S8 S8 S8 S8 S8 S8 S8 S8 S9 S9 S9 S9 S9
S7 S8 S8 S8 S8 S8 S8 S8 S8 S8 S9 S9 S9 S9 S9
S7 S7 S8 S8 S8 S8 S8 S8 S8 S8 S9 S9 S9 10.3114 9.900696
6750 6800 6850 6900 6950 7000
4550 S10
4500 S11
4450 S12
#DIV/0!
4400 S13
S1
4350 S14
S1 S1 S1 S1 S1 S1 S1 S1
4300 S15
S1 S1 S1 S1 S1 S1 S1 S1
4250 S16
S1 S1 S1 S1 S1 S1 S1 S1 S1
4200 S17
S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 10.19008 10.3451 S1
4150 S18
S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 11.03677 13.51433 13.2637
4100 S19
S1 S1 S1 S1 S1 S1 S1 S1 9.818938 10.68466 12.60154 15.67232 18.11348
S2
S2 S2 S2
#DIV/0! S2 S2 S2 S2 S2 S2
S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
10.4753 12.80905 14.93415 12.38997 S1 S2 11.86163 14.1188 13.46768 11.43116 12.29645 11.97628 11.35045 11.38495 12.0717
16.51393 18.51138 19.57247 16.24722 12.64096 12.06798 13.94984 15.49112 16.05514 15.23099 14.57312 13.48143 13.18339 13.00793 13.47228
S3 S3 S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
10.1729 S2 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S4 S5 S5 S6 S6 S6 S6 S7 S7 S7 S7 S7 S7 S7
S5 S5 S5 S5 10.14746 10.86071 11.25661 12.03675 14.56344 17.11644 18.81422 18.30537 18.50554 18.67281 18.00265
S5 S5 10.15864 10.7539 11.59461 12.10458 12.62318 13.29746 14.785 16.23369 17.59353 17.2608 16.79377 16.97975 16.91026
S7 S7 S8 S8 S8 S8 S8 S8 S8 S8 S9 S9 11.09726 11.32782 10.8425
12.67592 14.08462 13.97834 12.4016 9.924003 S8 S8 S8 S8 11.42894 13.52677 15.93221 16.41044 16.29055 15.6882
13.4602 15.04762 15.79877 14.07905 11.75257 10.03168 S8 S8 12.03489 14.48489 16.67021 18.19706 19.07463 18.96024 18.16326
15.13769 16.34689 16.88544 15.0083 12.93662 11.16152 10.10112 10.98566 14.37641 17.63624 18.58407 20.3978 22.50664 22.89906 22.10495
16.3948 17.28484 17.83805 16.08115 14.0473 12.44855 11.33359 12.5878 15.73001 19.4847 20.81761 23.55889 26.15642 27.63395 27.92054
17.23619 18.12183 19.0404 17.56298 15.39572 13.74826 12.70203 13.55508 16.71476 18.9953 22.09702 26.04651 28.75412 30.28541 30.19509
18.52662 18.79143 19.96003 19.01219 17.17696 15.58491 14.44654 14.39685 17.05617 18.90462 22.17739 25.57313 29.00971 31.15903 31.18419
18.2904 18.77129 20.2376 20.18686 18.58532 17.0627 15.85223 15.30532 17.02255 19.40755 22.77021 25.72183 28.04706 29.68432 30.87283
17.13772 17.6127 19.82968 20.85184 19.62167 18.25527 17.20119 16.35378 17.22898 20.33808 23.11159 24.838 26.2647 27.65696 29.02353
16.46303 16.87175 18.74952 19.96089 19.81035 19.24155 18.48602 17.58018 18.1864 20.48097 22.19285 23.3749 24.30357 25.67814 27.36842
10.61414 10.0392 9.991155 10.49086 11.04713 11.56959 MAKSIMUM 3,174,966 647,520
4000 S21
S1 S1 9.816936 S1 10.31106 10.91565 11.83702 12.9062 12.66738 13.80369 16.35676 19.07184 22.2045
3950 S22
S1 10.40353 11.62271 12.48498 14.46915 15.56652 14.37476 14.15785 14.22081 15.70105 18.09862 20.77151 23.36096
3900 S23
10.8556 12.33653 14.00831 15.74592 17.95236 19.95407 19.28278 17.71533 16.40711 17.28257 19.41717 21.72128 23.76173
3850 S24
13.41702 14.8316 17.25614 19.86411 22.32033 23.06272 22.07323 20.96137 19.70653 18.80931 20.38964 21.98933 23.1724
3800 S25
17.3236 17.59428 20.95551 23.70007 24.62897 24.69145 24.67979 24.34328 23.63136 23.28046 23.25605 23.62529 24.92799
3750 S26
21.4195 21.0634 22.39231 23.59351 24.39547 25.63403 27.3853 29.0147 29.70388 28.88615 27.63554 28.37652 29.28316
3700 S27
24.92859 24.2079 24.30977 25.19999 26.03177 27.17532 29.07593 30.90842 32.44962 32.53967 31.64998 32.87924 33.38365
3650 S28
27.01522 25.9553 27.06423 28.26266 28.89604 29.5898 30.86346 32.95692 34.53157 35.2562 35.28971 35.60592 35.58073
3600 S29
29.1638 27.85314 29.20373 30.57189 31.4194 31.83231 32.45322 34.75233 36.25003 36.90554 36.97457 36.78496 36.86291
3550 S30
30.85755 30.24659 30.93608 32.12374 33.05197 33.78346 34.75145 36.1012 37.43267 38.20924 38.48422 37.03104 37.24332
22.04316 22.79705 22.13631 19.26155 15.97257 15.04599 16.30236 18.35579 18.60602 17.58637 15.88067 14.36602 13.89294 13.83078 14.24678
24.22377 24.55443 24.34142 22.29315 20.31594 19.4072 20.78421 22.71655 22.14779 20.13687 18.28991 16.1638 14.43377 14.49895 14.97091
25.38268 25.95167 26.41727 26.98065 25.59592 24.2141 25.39714 26.9876 25.90634 22.98475 20.62537 18.84808 16.48476 15.65621 16.18627
25.22098 26.20771 27.96648 29.60564 28.7491 28.64607 29.44656 30.35551 28.71957 24.50217 22.03001 21.79914 20.64061 18.45464 18.4777
24.50358 26.77055 29.36945 30.20627 29.85403 30.4119 31.35603 31.74628 29.96783 25.81773 24.31176 24.64124 23.89022 21.89816 20.58709
27.14575 29.23808 31.03543 31.56831 31.24958 30.89129 32.15125 33.21291 31.94371 28.68147 27.9329 27.58789 26.52989 24.71668 23.83234
31.16106 33.21029 34.41142 34.06401 33.36027 32.71868 33.17398 33.6292 33.73596 32.36527 32.48524 32.23285 31.85144 30.70898 30.40607
35.96026 37.80649 38.40669 36.41347 36.08552 37.07011 37.65826 36.83235 36.10815 35.11348 34.43538 34.33427 34.14812 33.28534 32.44889
37.03469 38.22634 39.33004 39.75924 41.33528 42.87152 43.201 41.98163 40.0508 38.59626 36.73262 35.46293 33.61511 33.81628 33.60004
36.91919 37.68412 39.57294 42.19789 44.1969 44.90417 45.08335 44.94044 44.50436 42.60348 40.26224 38.70776 36.87515 34.56325 34.12878
37.42035 38.81992 40.54156 42.81161 44.6079 44.83896 44.22259 43.8469 43.75224 43.44805 42.12138 41.19353 39.02783 37.47821 35.62899
15.20885 16.75074 18.26274 17.82125 16.78765 15.26759 15.25014 15.36587 14.85296 14.07152 12.85604 11.74025 11.05714 10.39678 10.12667
16.36543 18.22638 20.11791 19.22772 18.26161 17.30648 18.56754 19.36748 18.95032 18.32568 16.65299 14.65509 12.92448 12.0401 12.27502
17.63607 19.98029 21.4975 20.4795 17.8324 17.31153 18.64218 19.0575 18.81539 18.74047 18.23538 16.26018 15.40612 15.08396 14.67646
19.37159 20.32062 20.82797 19.94893 18.41987 18.33895 17.89505 17.31181 16.81817 16.79682 17.46279 17.56166 17.42465 17.64401 17.42031
20.7506 21.42654 22.44059 22.22792 21.10282 20.08009 19.94221 19.09433 18.53517 20.39923 24.00571 25.14968 25.64636 27.2848 28.24207
23.6369 24.92811 27.8674 28.76571 28.26522 27.69667 28.40496 27.54145 26.64731 27.39408 28.46353 29.91559 30.63422 30.42138 29.878
31.355 32.5023 32.30277 31.58668 31.35597 31.52089 31.2425 30.10759 28.65969 28.30927 29.41167 30.67725 31.50047 31.18988 29.9103
32.85837 32.97088 33.21675 32.44498 31.62459 32.08349 32.6864 32.547 30.90998 29.57146 30.48147 31.29031 32.12295 32.01175 30.81173
33.41245 33.68067 33.79279 33.19373 32.12768 32.51934 33.28003 33.87933 32.56012 31.28527 30.92626 32.15099 33.65961 33.69313 32.39947
34.05703 34.50757 34.25905 33.7869 32.84406 32.90089 34.19933 35.7586 34.79436 32.89434 31.7556 33.27377 34.44082 34.96992 34.38195
34.68589 35.34102 35.307 34.83634 33.60732 33.71569 35.01624 35.99818 35.46204 33.87359 32.98281 33.92787 35.33495 36.07644 35.95119
10.8338 11.86893 12.3061 12.78414 13.43968 13.8358 14.07321 14.27822 14.73502 15.68809 16.95683 17.07782 16.29992 15.97065 16.29198
13.10742 13.87057 14.57836 14.82997 14.96867 14.88542 14.8162 14.71826 14.7306 15.39237 16.34024 16.56233 16.75616 16.43167 16.75351
14.72383 14.93227 15.12363 15.09924 15.10982 15.26526 16.08845 16.65448 16.27666 16.72302 19.15042 19.26588 19.57747 20.10854 20.4046
17.23478 18.00602 20.4591 21.74277 21.63253 21.7022 22.83091 23.04126 22.41391 21.66575 21.59724 21.40974 21.256 21.72615 21.64165
28.45135 28.04942 27.38273 26.62769 26.05745 25.20085 24.65731 24.01601 23.32725 22.99673 22.68306 22.46875 22.39068 22.16252 22.13597
29.66014 29.14197 28.46774 27.54606 26.62638 25.7322 25.25435 24.97729 24.89716 24.78465 24.43084 24.28769 23.72071 23.45247 23.37875
29.31582 29.14923 28.62784 27.7664 27.04796 27.15916 26.9174 26.80573 26.76468 26.50601 26.10276 25.57108 25.08492 24.91979 24.61917
29.69457 29.35841 28.90009 29.05247 29.11528 29.23378 29.01575 28.75443 28.41293 28.07169 27.46714 26.99361 26.72125 26.44257 25.98012
31.94847 31.4798 30.6988 30.63211 30.98414 31.17024 30.95041 30.5764 29.8565 29.54683 29.26449 28.75112 27.99775 27.17342 26.40741
33.97425 32.98653 31.95548 31.88576 32.5547 33.1306 33.15415 32.16833 31.26556 31.25263 31.05867 30.33006 29.3444 28.30878 27.91242
35.23795 34.03051 33.1208 34.18626 34.60825 34.8713 34.42448 33.33808 32.15995 31.80753 31.4385 31.02784 30.35562 29.62737 29.1631
16.05829 16.61248 18.31597 19.34963 19.37046 19.11829 18.94613 18.68713 18.77519 20.04254 21.22219 21.97732 23.18592 24.93843 26.603
16.798 17.71871 19.06195 20.37092 20.67576 20.67745 20.26305 19.8926 19.34736 19.68687 20.33515 21.59533 22.87242 24.43105 26.2685
19.9004 20.43354 21.15806 21.55416 21.85458 21.91246 21.74229 21.37842 20.81506 20.31784 20.40823 21.09562 22.34887 23.92908 25.52533
21.06636 21.2717 21.78817 22.11962 22.37358 22.54096 22.6574 22.28238 21.81256 21.53084 21.21218 21.4267 22.05795 23.11037 24.36104
22.01638 22.09854 22.31381 22.60242 22.94212 23.28171 23.52309 23.52822 23.34468 22.91292 22.39471 22.11374 22.31576 22.80571 23.30753
23.19379 22.96115 22.939 23.11567 23.50208 23.80625 23.97086 24.02326 24.01768 23.94522 23.61885 23.14272 22.82106 22.98989 23.41161
24.36995 24.14645 23.96916 23.89909 23.97152 24.02407 23.97241 24.07872 24.23608 24.39092 24.36158 24.16262 23.69487 23.50801 23.733
25.38927 24.89815 24.654 24.75627 24.71036 24.43267 24.20484 24.18053 24.46293 24.58937 24.78603 24.81777 24.61102 24.35939 24.2822
26.25343 26.22838 25.81712 25.35952 25.43634 25.02777 24.89891 24.72313 24.56565 24.89337 25.2031 25.21387 25.20566 25.09414 24.92358
27.82581 27.52862 26.9836 26.30464 26.18007 25.83976 25.54596 25.38636 25.22961 25.24785 25.4161 25.46923 25.64995 25.6896 25.51914
28.80029 28.39961 27.99781 27.58021 27.11696 26.43128 26.1618 25.98135 25.74086 25.65113 25.85235 25.7888 26.07849 26.22164 26.19556
28.74301 29.82404 30.42176 31.50504 32.76099 33.75024
3450 S32
32.69239 32.75951 33.09244 32.82734 33.55915 34.4947 36.14098 37.61006 38.86458 39.50716 39.4537 39.21434 39.1397
3400 S33
32.87485 33.31794 33.61389 32.7031 32.73869 35.29969 36.69991 37.82789 38.92695 39.63944 39.86484 39.67817 38.8472
3350 S34
33.4263 33.77942 34.34958 33.50717 34.26717 36.18318 36.83995 37.3709 38.42135 40.02978 40.42789 40.4706 39.68539
3300 S35
34.07564 34.24849 34.63333 34.5817 35.24212 36.34335 36.79596 36.8839 37.69722 40.41414 41.00067 41.5548 41.45448
3250 S36
34.61646 34.70063 35.01976 35.2082 35.83765 36.5929 37.03879 37.15493 38.22304 40.52021 41.45291 42.22318 42.61157
37.66781 38.55853 41.32801 43.73533 45.15731 45.05605 44.74986 43.82181 43.0616 42.16629 40.79597 39.64979 38.69008 38.10195 36.88736
37.90812 40.00421 43.08401 44.96639 46.43965 46.20819 45.54298 45.4612 45.51867 44.44847 42.94762 41.69922 39.55606 38.75316 38.84539
38.87858 41.42044 42.83199 44.22924 45.5794 46.53667 47.027 48.21884 48.64388 47.513 45.57501 43.91863 42.43056 41.93305 41.37935
39.22139 41.45562 42.5792 43.67735 44.73561 45.48967 46.89886 50.00554 50.87667 50.14077 47.92267 45.93578 44.6376 44.10871 43.1473
40.20987 40.40553 41.91593 42.93519 44.47306 45.53631 46.50821 48.80428 50.53801 50.34778 48.31243 46.56552 46.00389 45.60219 44.62136
42.41487 41.57699 41.91038 42.39305 43.12367 44.52648 45.75165 47.26879 48.57981 48.52841 47.29564 46.13417 45.56018 44.98054 44.44971
35.55457 35.29031 35.73283 35.16077 34.01117 33.41616 34.32244 35.57014 35.43166 34.53726 33.36222 34.86501 36.11851 36.42004 36.44506
38.31521 36.11396 35.60798 35.26958 35.22381 34.71852 34.24269 34.96244 35.31956 34.99254 34.11173 35.6553 36.21336 36.3741 36.7048
40.17826 38.89249 38.42804 38.23671 37.61878 36.41842 35.28564 34.81893 35.12412 35.45208 34.50798 35.70174 36.39305 36.95856 37.28723
42.46068 41.89829 40.44242 39.63864 38.94478 38.16428 37.37372 36.32239 35.31676 36.11452 35.6209 35.17589 36.21897 37.21058 37.41024
43.92023 43.49967 42.1441 41.00768 40.36274 39.81017 39.02704 37.79623 36.63121 36.82925 36.63757 36.10222 36.54697 37.2172 37.35605
44.58663 44.26963 43.01065 41.92596 41.33771 40.81651 40.19562 39.22486 38.24651 37.97524 37.57287 37.09216 37.23405 37.54111 37.57921
35.98116 35.05973 35.00143 36.36054 36.43223 35.27811 34.00069 32.9117 32.01834 31.50233 31.20221 30.9007 30.53789 30.16173 29.79971
36.42222 36.19708 36.57244 37.17899 36.64533 35.25418 34.03042 32.98893 31.91396 31.20438 30.8404 30.58143 30.40997 30.38553 30.08648
36.7059 36.28069 36.80259 36.75769 36.69909 36.07903 35.12454 34.11792 33.09015 31.99178 31.39381 30.69336 30.29949 30.69013 30.35452
36.78588 36.2981 36.11766 36.23254 36.65136 36.39341 35.67 34.86271 33.94817 33.14183 32.46163 31.79557 30.88969 30.53879 30.49764
36.96666 36.38748 35.80861 35.91776 36.36891 36.14994 35.70188 35.08512 34.39443 33.76005 33.09466 32.38815 31.6598 30.86105 30.79627
37.28469 36.79237 36.26528 36.27015 36.23995 35.98999 35.58979 35.17259 34.67971 34.12303 33.51451 32.90252 32.27054 31.66588 31.30114
29.38845 29.02288 28.67705 28.31878 27.89722 27.31497 27.09831 26.69724 26.33987 26.0802 26.13926 26.30099 26.39288 26.49712 26.55825
29.61509 29.49524 29.22447 28.89013 28.47517 28.14531 27.81034 27.51558 27.07736 26.55858 26.53077 26.61315 26.81191 26.87162 26.90245
29.80995 29.79317 29.449 28.82423 28.39431 28.26067 27.86018 27.38629 27.30974 26.90329 26.96926 27.05701 27.12076 27.16074 27.2458
30.16598 29.76408 29.48301 28.99214 28.66186 28.42536 27.99859 27.56276 27.39799 27.29189 27.41307 27.5223 27.55768 27.58639 27.65541
30.4889 30.15182 29.85751 29.44676 29.10528 28.82503 28.48661 28.1741 27.97755 27.92686 27.94647 28.02071 28.07116 28.06229 28.10416
30.96104 30.63816 30.33034 29.96118 29.62337 29.31856 29.00232 28.72291 28.52027 28.37108 28.30378 28.38208 28.44294 28.46476 28.50767
26.5582 26.50206 26.50077 26.59075 26.72104 26.89473
A. Coal at mine
1. Overburden removal bcm 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 21,166,439
2. Coal at mine
a. Opening pit inventory ton (insitu) 0 12,334 12,580 12,585 12,585 12,585 12,585 12,585 12,585
b. Coal exposed ton (insitu) 616,686 616,686 616,686 616,686 616,686 616,686 616,686 616,686 616,686 3,700,114
c. Coal mined and hauled ton (insitu) 604,352 616,439 616,681 616,686 616,686 616,686 616,686 616,686 629,271 3,699,862
d. Closing pit inventory ton (insitu) 12,334 12,580 12,585 12,585 12,585 12,585 12,585 12,585 0 87,841
Coal sale on Vessel ton (sale) 586,402 604,053 604,406 604,413 604,414 604,414 604,414 604,414 622,793 4,212,516
1. Opening Product Stockpile inventory ton (sale) 0 5,983 6,103 6,105 6,105 6,105 6,105 6,105 6,105
2. Coal received at Product Stockpile ton (sale) 598,308 610,275 610,514 610,519 610,519 610,519 610,519 610,519 622,978 4,261,172
3. Coal to Bargeloading Conveyor ton (sale) 592,325 610,155 610,511 610,519 610,519 610,519 610,519 610,519 629,084 4,255,067
4. Closing Product Stockpile inventory ton (sale) 5,983 6,103 6,105 6,105 6,105 6,105 6,105 6,105 0
SUMMARY
1. Coal sale FoB Vessel ton (product) 586,402 604,053 604,406 604,413 604,414 604,414 604,414 604,414 622,793 4,212,516
2. Coal received at Crushing Plant ton (ROM) 604,352 616,439 616,681 616,686 616,686 616,686 616,686 616,686 629,271 4,304,214
3. Coal exposed at mine ton (insitu) 616,686 616,686 616,686 616,686 616,686 616,686 616,686 616,686 616,686 4,316,799
4. Overburden removal bcm 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 3,023,777 21,166,439
5. Stripping ratio bcm/ton at mine 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9
1. Coal price FoB Vessel US $/ton 43.77 43.8 43.8 43.8 43.8 43.8 43.8 43.8 43.8 43.8
Revenue
Revenue from coal sale US$ 25,666,818 26,439,415 26,454,867 26,455,176 26,455,182 26,455,182 26,455,182 26,455,182 27,259,635 184,381,820
Costing
1. Direct operation cost US$ 14,164,452 14,359,289 14,363,186 14,363,264 14,363,265 14,363,265 14,363,265 14,363,265 14,566,137 100,339,987
2. Admin cost US$ 2,544,048 2,620,475 2,622,004 2,622,035 2,622,035 2,622,035 2,622,035 2,622,035 2,701,614 18,274,667
3. Depreciation and amortization US$ 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
Total cost US$ 17,792,638 18,063,903 18,069,329 18,069,437 18,069,439 18,069,440 18,069,440 18,069,440 18,351,890 126,203,626
1. Profit before corporate income tax US$ 7,874,179 8,375,511 8,385,538 8,385,738 8,385,742 8,385,742 8,385,742 8,385,742 8,907,746 58,178,194
2. Corporate income tax US$ 30% 2,362,254 2,512,653 2,515,661 2,515,721 2,515,723 2,515,723 2,515,723 2,515,723 2,672,324 17,453,458
Profit after corporate income tax US$ 5,511,926 5,862,858 5,869,876 5,870,017 5,870,020 5,870,020 5,870,020 5,870,020 6,235,422 40,724,736
Cashflow
1. Added depreciation and amortization US$ 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
Operation cashfow US$ 6,596,064 6,946,997 6,954,015 6,954,156 6,954,159 6,954,159 6,954,159 6,954,159 7,319,561 48,313,708
Net cashflow US$ -8,075,000 6,596,064 6,946,997 6,954,015 6,954,156 6,954,159 6,954,159 6,954,159 6,954,159 7,319,561 40,238,708
Cummulative net cashflow -8,075,000 -1,478,936 5,468,061 12,422,076 19,376,232 26,330,391 33,284,549 40,238,708 47,192,866 54,512,427
Presen value of net cashflow -8,075,000 5,735,708 5,252,928 4,572,378 3,976,061 3,457,446 3,006,475 2,614,326 2,273,327 2,080,676
1. Mine to Port km 23.4 23.4 23.4 23.4 23.4 23.4 23.4 23.4 23.4
2. Port to Vessel km 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3
Cost schedule
1. Topsoil and overburden removal US$ $/BCM 2.1 6,349,932 6,349,932 6,349,932 6,349,932 6,349,932 6,349,932 6,349,932 6,349,932 6,349,932 44,449,523
2. Coal digging and loading to Truck US$ $/ton ROM 1.5 906,528 924,658 925,021 925,028 925,028 925,028 925,028 925,028 943,907 6,456,321
3. Coal hauling from mine to Crushing Plant US$ $/ton-ROM/km 0.165 2,336,394 2,383,122 2,384,057 2,384,075 2,384,076 2,384,076 2,384,076 2,384,076 2,432,730 16,639,876
4. Crushing & handling US$ $/ton-ROM 1.25 755,440 770,549 770,851 770,857 770,857 770,857 770,857 770,857 786,589 5,380,267
5. Coal loading to barge US$ $/ton sale 1.25 733,003 755,067 755,508 755,517 755,517 755,517 755,517 755,517 778,491 5,265,645
6. Coal barging, from Coal Port to Vessel US$ $/ton-sale/km 0.025 1,763,751 1,816,841 1,817,903 1,817,924 1,817,925 1,817,925 1,817,925 1,817,925 1,873,205 12,670,195
7. Coal transhipment, from Barge to Vessel US$ $/ton sale 1.75 1,026,204 1,057,093 1,057,711 1,057,723 1,057,724 1,057,724 1,057,724 1,057,724 1,089,887 7,371,903
8. HS Cost US$ $/ton sale 0.25 146,601 151,013 151,102 151,103 151,103 151,103 151,103 151,103 155,698 1,053,129
9. Enviromental protection cost US$ $/ton sale 0.25 146,601 151,013 151,102 151,103 151,103 151,103 151,103 151,103 155,698 1,053,129
Total direct operation cost 14,164,452 14,359,289 14,363,186 14,363,264 14,363,265 14,363,265 14,363,265 14,363,265 14,566,137 100,339,987
1. Overhead and manpower US$ % revenue 1.5% 385,002 396,591 396,823 396,828 396,828 396,828 396,828 396,828 408,895 2,765,727
2. Marketing cost US$ % revenue 0.3% 64,167 66,099 66,137 66,138 66,138 66,138 66,138 66,138 68,149 460,955
3. Deadrent US$ US$ (lumpsump) 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 35,000
5. CSR and Community development US$ $/ton sales 0.5 293,201 302,027 302,203 302,207 302,207 302,207 302,207 302,207 311,396 2,106,258
6. Royalty US$ % revenue 7% 1,796,677 1,850,759 1,851,841 1,851,862 1,851,863 1,851,863 1,851,863 1,851,863 1,908,174 12,906,727
Total administration cost 2,544,048 2,620,475 2,622,004 2,622,035 2,622,035 2,622,035 2,622,035 2,622,035 2,701,614 18,274,667
1. Total exploration expenses, permitting, etc. US$ 2,500,000 9 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 1,944,444
2. Camp, office, etc US$ 2,500,000 9 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 1,944,444
3. Coal hauling road US$/km 75,000 9 195,250 195,250 195,250 195,250 195,250 195,250 195,250 195,250 195,250 1,366,750
4. Port, equipment, etc. US$ 3,000,000 9 333,333 333,333 333,333 333,333 333,333 333,333 333,333 333,333 333,333 2,333,333
Total Amortization dan Depreciation US$ 8,075,000 9 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
PIT LIMIT OPT
3100 3150 3200 3250 3300 3350 3400 3450 3500 3550 3600 3650 3700
Row LabelsB00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11 B12
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350 4400 4450
B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25 B26 B27
4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200
B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42
1.10 1.14
B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57
OPT OPT
B58 B59 B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
6750 6800 6850 6900 6950 7000
4.68 4.94 5.15 5.33 5.45 5.53 ANNUAL TARGET 15,551,625 1,363,614
4600 S09
4550 S10
4500 S11
4350 S14 OPT OPT OPT OPT OPT OPT OPT OPT
4300 S15 OPT OPT OPT OPT OPT OPT OPT OPT
4250 S16 OPT OPT OPT OPT OPT OPT OPT OPT OPT
4200 S17 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
4150 S18 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.56 26.16 27.63 27.92
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 26.05 28.75 30.29 30.20
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 25.57 29.01 31.16 31.18
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 25.72 28.05 29.68 30.87
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 24.84 26.26 27.66 29.02
OPT OPT 8.89 9.12 9.46 9.79
4050 S20 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
4000 S21 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
3950 S22 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.36
3900 S23 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.76
3850 S24 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.17
3800 S25 OPT OPT OPT 23.70 24.63 24.69 24.68 24.34 23.63 23.28 23.26 23.63 24.93
3750 S26 OPT OPT OPT 23.59 24.40 25.63 27.39 29.01 29.70 28.89 27.64 28.38 29.28
3700 S27 24.93 24.21 24.31 25.20 26.03 27.18 29.08 30.91 32.45 32.54 31.65 32.88 33.38
3650 S28 27.02 25.96 27.06 28.26 28.90 29.59 30.86 32.96 34.53 35.26 35.29 35.61 35.58
3600 S29 29.16 27.85 29.20 30.57 31.42 31.83 32.45 34.75 36.25 36.91 36.97 36.78 36.86
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
24.22 24.55 24.34 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
25.38 25.95 26.42 26.98 25.60 24.21 25.40 26.99 25.91 OPT OPT OPT OPT OPT OPT
25.22 26.21 27.97 29.61 28.75 28.65 29.45 30.36 28.72 24.50 OPT OPT OPT OPT OPT
24.50 26.77 29.37 30.21 29.85 30.41 31.36 31.75 29.97 25.82 24.31 24.64 23.89 OPT OPT
27.15 29.24 31.04 31.57 31.25 30.89 32.15 33.21 31.94 28.68 27.93 27.59 26.53 24.72 23.83
31.16 33.21 34.41 34.06 33.36 32.72 33.17 33.63 33.74 32.37 32.49 32.23 31.85 30.71 30.41
35.96 37.81 38.41 36.41 36.09 37.07 37.66 36.83 36.11 35.11 34.44 34.33 34.15 33.29 32.45
37.03 38.23 39.33 39.76 41.34 42.87 43.20 41.98 40.05 38.60 36.73 35.46 33.62 33.82 33.60
36.92 37.68 39.57 42.20 44.20 44.90 45.08 44.94 44.50 42.60 40.26 38.71 36.88 34.56 34.13
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 24.01 25.15 25.65 27.28 28.24
23.64 24.93 27.87 28.77 28.27 27.70 28.40 27.54 26.65 27.39 28.46 29.92 30.63 30.42 29.88
31.35 32.50 32.30 31.59 31.36 31.52 31.24 30.11 28.66 28.31 29.41 30.68 31.50 31.19 29.91
32.86 32.97 33.22 32.44 31.62 32.08 32.69 32.55 30.91 29.57 30.48 31.29 32.12 32.01 30.81
33.41 33.68 33.79 33.19 32.13 32.52 33.28 33.88 32.56 31.29 30.93 32.15 33.66 33.69 32.40
34.06 34.51 34.26 33.79 32.84 32.90 34.20 35.76 34.79 32.89 31.76 33.27 34.44 34.97 34.38
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT
28.45 28.05 27.38 26.63 26.06 25.20 24.66 24.02 23.33 OPT OPT OPT OPT OPT 22.14
29.66 29.14 28.47 27.55 26.63 25.73 25.25 24.98 24.90 24.78 24.43 24.29 23.72 23.45 23.38
29.32 29.15 28.63 27.77 27.05 27.16 26.92 26.81 26.76 26.51 26.10 25.57 25.08 24.92 24.62
29.69 29.36 28.90 29.05 29.12 29.23 29.02 28.75 28.41 28.07 27.47 26.99 26.72 26.44 25.98
31.95 31.48 30.70 30.63 30.98 31.17 30.95 30.58 29.86 29.55 29.26 28.75 28.00 27.17 26.41
33.97 32.99 31.96 31.89 32.55 33.13 33.15 32.17 31.27 31.25 31.06 30.33 29.34 28.31 27.91
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.37 24.30 25.68 27.37
OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 24.94 26.60
OPT 17.72 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 24.43 26.27
OPT 20.43 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 23.93 25.53
21.07 21.27 OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT OPT 24.36
22.02 22.10 OPT OPT OPT 23.28 23.52 23.53 23.34 OPT OPT OPT OPT OPT 23.31
23.19 22.96 22.94 OPT 23.50 23.81 23.97 24.02 24.02 23.95 23.62 OPT OPT OPT 23.41
24.37 24.15 23.97 23.90 23.97 24.02 23.97 24.08 24.24 24.39 24.36 24.16 23.69 23.51 23.73
25.39 24.90 24.65 24.76 24.71 24.43 24.20 24.18 24.46 24.59 24.79 24.82 24.61 24.36 24.28
26.25 26.23 25.82 25.36 25.44 25.03 24.90 24.72 24.57 24.89 25.20 25.21 25.21 25.09 24.92
27.83 27.53 26.98 26.30 26.18 25.84 25.55 25.39 25.23 25.25 25.42 25.47 25.65 25.69 25.52
29.05 30.69 31.84 32.44 32.53 32.52
3500 S31 32.08 31.86 32.16 32.78 33.35 34.37 35.93 37.44 38.37 38.99 39.03 38.26 37.48
3450 S32 32.69 32.76 33.09 32.83 33.56 34.49 36.14 37.61 38.86 39.51 39.45 39.21 39.14
3400 S33 32.87 33.32 33.61 32.70 32.74 35.30 36.70 37.83 38.93 39.64 39.86 39.68 38.85
3350 S34 33.43 33.78 34.35 33.51 34.27 36.18 36.84 37.37 38.42 40.03 40.43 40.47 39.69
3300 S35 34.08 34.25 34.63 34.58 35.24 36.34 36.80 36.88 37.70 40.41 41.00 41.55 41.45
3250 S36 34.62 34.70 35.02 35.21 35.84 36.59 37.04 37.15 38.22 40.52 41.45 42.22 42.61
37.42 38.82 40.54 42.81 44.61 44.84 44.22 43.85 43.75 43.45 42.12 41.19 39.03 37.48 35.63
37.67 38.56 41.33 43.74 45.16 45.06 44.75 43.82 43.06 42.17 40.80 39.65 38.69 38.10 36.89
37.91 40.00 43.08 44.97 46.44 46.21 45.54 45.46 45.52 44.45 42.95 41.70 39.56 38.75 38.85
38.88 41.42 42.83 44.23 45.58 46.54 47.03 48.22 48.64 47.51 45.58 43.92 42.43 41.93 41.38
39.22 41.46 42.58 43.68 44.74 45.49 46.90 50.01 50.88 50.14 47.92 45.94 44.64 44.11 43.15
40.21 40.41 41.92 42.94 44.47 45.54 46.51 48.80 50.54 50.35 48.31 46.57 46.00 45.60 44.62
42.41 41.58 41.91 42.39 43.12 44.53 45.75 47.27 48.58 48.53 47.30 46.13 45.56 44.98 44.45
34.69 35.34 35.31 34.84 33.61 33.72 35.02 36.00 35.46 33.87 32.98 33.93 35.33 36.08 35.95
35.55 35.29 35.73 35.16 34.01 33.42 34.32 35.57 35.43 34.54 33.36 34.87 36.12 36.42 36.45
38.32 36.11 35.61 35.27 35.22 34.72 34.24 34.96 35.32 34.99 34.11 35.66 36.21 36.37 36.70
40.18 38.89 38.43 38.24 37.62 36.42 35.29 34.82 35.12 35.45 34.51 35.70 36.39 36.96 37.29
42.46 41.90 40.44 39.64 38.94 38.16 37.37 36.32 35.32 36.11 35.62 35.18 36.22 37.21 37.41
43.92 43.50 42.14 41.01 40.36 39.81 39.03 37.80 36.63 36.83 36.64 36.10 36.55 37.22 37.36
44.59 44.27 43.01 41.93 41.34 40.82 40.20 39.22 38.25 37.98 37.57 37.09 37.23 37.54 37.58
35.24 34.03 33.12 34.19 34.61 34.87 34.42 33.34 32.16 31.81 31.44 31.03 30.36 29.63 29.16
35.98 35.06 35.00 36.36 36.43 35.28 34.00 32.91 32.02 31.50 31.20 30.90 30.54 30.16 29.80
36.42 36.20 36.57 37.18 36.65 35.25 34.03 32.99 31.91 31.20 30.84 30.58 30.41 30.39 30.09
36.71 36.28 36.80 36.76 36.70 36.08 35.12 34.12 33.09 31.99 31.39 30.69 30.30 30.69 30.35
36.79 36.30 36.12 36.23 36.65 36.39 35.67 34.86 33.95 33.14 32.46 31.80 30.89 30.54 30.50
36.97 36.39 35.81 35.92 36.37 36.15 35.70 35.09 34.39 33.76 33.09 32.39 31.66 30.86 30.80
37.28 36.79 36.27 36.27 36.24 35.99 35.59 35.17 34.68 34.12 33.51 32.90 32.27 31.67 31.30
28.80 28.40 28.00 27.58 27.12 26.43 26.16 25.98 25.74 25.65 25.85 25.79 26.08 26.22 26.20
29.39 29.02 28.68 28.32 27.90 27.31 27.10 26.70 26.34 26.08 26.14 26.30 26.39 26.50 26.56
29.62 29.50 29.22 28.89 28.48 28.15 27.81 27.52 27.08 26.56 26.53 26.61 26.81 26.87 26.90
29.81 29.79 29.45 28.82 28.39 28.26 27.86 27.39 27.31 26.90 26.97 27.06 27.12 27.16 27.25
30.17 29.76 29.48 28.99 28.66 28.43 28.00 27.56 27.40 27.29 27.41 27.52 27.56 27.59 27.66
30.49 30.15 29.86 29.45 29.11 28.83 28.49 28.17 27.98 27.93 27.95 28.02 28.07 28.06 28.10
30.96 30.64 30.33 29.96 29.62 29.32 29.00 28.72 28.52 28.37 28.30 28.38 28.44 28.46 28.51
26.15 25.97 25.93 26.05 26.17 26.36
3100 3150 3200 3250 3300 3350 3400 3450 3500 3550 3600 3650 3700
Row LabelsB00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11 B12
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350 4400 4450
B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25 B26 B27
4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050 5100 5150 5200
B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39 B40 B41 B42
1.10 1.14
1.34 S3 S4 S4 S4
5250 5300 5350 5400 5450 5500 5550 5600 5650 5700 5750 5800 5850 5900 5950
B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53 B54 B55 B56 B57
S6 S6
S5 S6 S6 S6 S6
S5 S5 S6 S6 S6 S6 S6
S5 S5 S5 S6 S6 S6 S6 S6
6000 6050 6100 6150 6200 6250 6300 6350 6400 6450 6500 6550 6600 6650 6700
B58 B59 B60 B61 B62 B63 B64 B65 B66 B67 B68 B69 B70 B71 B72
S9 S9 S9 S9 1.98 2.48
S8 S9 S9 S9 S9 S9 2.98
S8 S8 S9 S9 S9 S9 S9 S9
S8 S8 S8 S9 S9 S9 S9 S9 S9
S8 S8 S8 S9 S9 S9 S9 S9 S9
S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
6750 6800 6850 6900 6950 7000
4.68 4.94 5.15 5.33 5.45 5.53 ANNUAL TARGET 15,551,625 1,363,614
4600 S09
4550 S10
4500 S11
4400 S13 S1
4350 S14 S1 S1 S1 S1 S1 S1 S1 S1
4300 S15 S1 S1 S1 S1 S1 S1 S1 S1
4250 S16 S1 S1 S1 S1 S1 S1 S1 S1 S1
4200 S17 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1
4150 S18 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1
S2
S2 S2 S2
#DIV/0! S2 S2 S2 S2 S2 S2
S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S3 S3 S4 S4 S4 S4 S4
S3 S3 S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S5 S5 S5 S5 S5 S5 S6 S6 S6 S6 S6
S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6 S6
S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6 S6
S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S8 S9 S9 S9 S9 S9
S7 S7 S7 S7 S7 S8 S8 S8 S8 S8 S9 S9 S9 S9 S9
4050 S20 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1
4000 S21 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1 S1
3800 S25 S1 S1 S1 23.70 24.63 24.69 24.68 24.34 23.63 23.28 23.26 23.63 24.93
3750 S26 S1 S1 S1 23.59 24.40 25.63 27.39 29.01 29.70 28.89 27.64 28.38 29.28
3700 S27 24.93 24.21 24.31 25.20 26.03 27.18 29.08 30.91 32.45 32.54 31.65 32.88 33.38
3650 S28 27.02 25.96 27.06 28.26 28.90 29.59 30.86 32.96 34.53 35.26 35.29 35.61 35.58
3600 S29 29.16 27.85 29.20 30.57 31.42 31.83 32.45 34.75 36.25 36.91 36.97 36.78 36.86
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
S1 S1 S1 S1 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2 S2
25.22 26.21 27.97 29.61 28.75 28.65 29.45 30.36 28.72 24.50 S2 S2 S2 S2 S2
24.50 26.77 29.37 30.21 29.85 30.41 31.36 31.75 29.97 25.82 24.31 24.64 23.89 S2 S2
27.15 29.24 31.04 31.57 31.25 30.89 32.15 33.21 31.94 28.68 27.93 27.59 26.53 24.72 23.83
31.16 33.21 34.41 34.06 33.36 32.72 33.17 33.63 33.74 32.37 32.49 32.23 31.85 30.71 30.41
35.96 37.81 38.41 36.41 36.09 37.07 37.66 36.83 36.11 35.11 34.44 34.33 34.15 33.29 32.45
37.03 38.23 39.33 39.76 41.34 42.87 43.20 41.98 40.05 38.60 36.73 35.46 33.62 33.82 33.60
36.92 37.68 39.57 42.20 44.20 44.90 45.08 44.94 44.50 42.60 40.26 38.71 36.88 34.56 34.13
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4 S4
S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
S2 S2 S3 S3 S3 S3 S3 S3 S3 S3 S3 S4 S4 S4 S4
23.64 24.93 27.87 28.77 28.27 27.70 28.40 27.54 26.65 27.39 28.46 29.92 30.63 30.42 29.88
31.35 32.50 32.30 31.59 31.36 31.52 31.24 30.11 28.66 28.31 29.41 30.68 31.50 31.19 29.91
32.86 32.97 33.22 32.44 31.62 32.08 32.69 32.55 30.91 29.57 30.48 31.29 32.12 32.01 30.81
33.41 33.68 33.79 33.19 32.13 32.52 33.28 33.88 32.56 31.29 30.93 32.15 33.66 33.69 32.40
34.06 34.51 34.26 33.79 32.84 32.90 34.20 35.76 34.79 32.89 31.76 33.27 34.44 34.97 34.38
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
S4 S4 S4 S4 S4 S5 S5 S5 S5 S5 S5 S6 S6 S6 S6
28.45 28.05 27.38 26.63 26.06 25.20 24.66 24.02 23.33 S5 S5 S6 S6 S6 22.14
29.66 29.14 28.47 27.55 26.63 25.73 25.25 24.98 24.90 24.78 24.43 24.29 23.72 23.45 23.38
29.32 29.15 28.63 27.77 27.05 27.16 26.92 26.81 26.76 26.51 26.10 25.57 25.08 24.92 24.62
29.69 29.36 28.90 29.05 29.12 29.23 29.02 28.75 28.41 28.07 27.47 26.99 26.72 26.44 25.98
31.95 31.48 30.70 30.63 30.98 31.17 30.95 30.58 29.86 29.55 29.26 28.75 28.00 27.17 26.41
33.97 32.99 31.96 31.89 32.55 33.13 33.15 32.17 31.27 31.25 31.06 30.33 29.34 28.31 27.91
S6 S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 23.37 24.30 25.68 27.37
S6 S7 S7 S7 S7 S7 S8 S8 S8 S8 S9 S9 S9 24.94 26.60
23.19 22.96 22.94 S7 23.50 23.81 23.97 24.02 24.02 23.95 23.62 S8 S9 S9 23.41
24.37 24.15 23.97 23.90 23.97 24.02 23.97 24.08 24.24 24.39 24.36 24.16 23.69 23.51 23.73
25.39 24.90 24.65 24.76 24.71 24.43 24.20 24.18 24.46 24.59 24.79 24.82 24.61 24.36 24.28
26.25 26.23 25.82 25.36 25.44 25.03 24.90 24.72 24.57 24.89 25.20 25.21 25.21 25.09 24.92
27.83 27.53 26.98 26.30 26.18 25.84 25.55 25.39 25.23 25.25 25.42 25.47 25.65 25.69 25.52
29.05 30.69 31.84 32.44 32.53 32.52 S7 16,167,191 1,057,641
3500 S31 32.08 31.86 32.16 32.78 33.35 34.37 35.93 37.44 38.37 38.99 39.03 38.26 37.48
3450 S32 32.69 32.76 33.09 32.83 33.56 34.49 36.14 37.61 38.86 39.51 39.45 39.21 39.14
3400 S33 32.87 33.32 33.61 32.70 32.74 35.30 36.70 37.83 38.93 39.64 39.86 39.68 38.85
3350 S34 33.43 33.78 34.35 33.51 34.27 36.18 36.84 37.37 38.42 40.03 40.43 40.47 39.69
3300 S35 34.08 34.25 34.63 34.58 35.24 36.34 36.80 36.88 37.70 40.41 41.00 41.55 41.45
3250 S36 34.62 34.70 35.02 35.21 35.84 36.59 37.04 37.15 38.22 40.52 41.45 42.22 42.61
37.42 38.82 40.54 42.81 44.61 44.84 44.22 43.85 43.75 43.45 42.12 41.19 39.03 37.48 35.63
37.67 38.56 41.33 43.74 45.16 45.06 44.75 43.82 43.06 42.17 40.80 39.65 38.69 38.10 36.89
37.91 40.00 43.08 44.97 46.44 46.21 45.54 45.46 45.52 44.45 42.95 41.70 39.56 38.75 38.85
38.88 41.42 42.83 44.23 45.58 46.54 47.03 48.22 48.64 47.51 45.58 43.92 42.43 41.93 41.38
39.22 41.46 42.58 43.68 44.74 45.49 46.90 50.01 50.88 50.14 47.92 45.94 44.64 44.11 43.15
40.21 40.41 41.92 42.94 44.47 45.54 46.51 48.80 50.54 50.35 48.31 46.57 46.00 45.60 44.62
42.41 41.58 41.91 42.39 43.12 44.53 45.75 47.27 48.58 48.53 47.30 46.13 45.56 44.98 44.45
34.69 35.34 35.31 34.84 33.61 33.72 35.02 36.00 35.46 33.87 32.98 33.93 35.33 36.08 35.95
35.55 35.29 35.73 35.16 34.01 33.42 34.32 35.57 35.43 34.54 33.36 34.87 36.12 36.42 36.45
38.32 36.11 35.61 35.27 35.22 34.72 34.24 34.96 35.32 34.99 34.11 35.66 36.21 36.37 36.70
40.18 38.89 38.43 38.24 37.62 36.42 35.29 34.82 35.12 35.45 34.51 35.70 36.39 36.96 37.29
42.46 41.90 40.44 39.64 38.94 38.16 37.37 36.32 35.32 36.11 35.62 35.18 36.22 37.21 37.41
43.92 43.50 42.14 41.01 40.36 39.81 39.03 37.80 36.63 36.83 36.64 36.10 36.55 37.22 37.36
44.59 44.27 43.01 41.93 41.34 40.82 40.20 39.22 38.25 37.98 37.57 37.09 37.23 37.54 37.58
35.24 34.03 33.12 34.19 34.61 34.87 34.42 33.34 32.16 31.81 31.44 31.03 30.36 29.63 29.16
35.98 35.06 35.00 36.36 36.43 35.28 34.00 32.91 32.02 31.50 31.20 30.90 30.54 30.16 29.80
36.42 36.20 36.57 37.18 36.65 35.25 34.03 32.99 31.91 31.20 30.84 30.58 30.41 30.39 30.09
36.71 36.28 36.80 36.76 36.70 36.08 35.12 34.12 33.09 31.99 31.39 30.69 30.30 30.69 30.35
36.79 36.30 36.12 36.23 36.65 36.39 35.67 34.86 33.95 33.14 32.46 31.80 30.89 30.54 30.50
36.97 36.39 35.81 35.92 36.37 36.15 35.70 35.09 34.39 33.76 33.09 32.39 31.66 30.86 30.80
37.28 36.79 36.27 36.27 36.24 35.99 35.59 35.17 34.68 34.12 33.51 32.90 32.27 31.67 31.30
28.80 28.40 28.00 27.58 27.12 26.43 26.16 25.98 25.74 25.65 25.85 25.79 26.08 26.22 26.20
29.39 29.02 28.68 28.32 27.90 27.31 27.10 26.70 26.34 26.08 26.14 26.30 26.39 26.50 26.56
29.62 29.50 29.22 28.89 28.48 28.15 27.81 27.52 27.08 26.56 26.53 26.61 26.81 26.87 26.90
29.81 29.79 29.45 28.82 28.39 28.26 27.86 27.39 27.31 26.90 26.97 27.06 27.12 27.16 27.25
30.17 29.76 29.48 28.99 28.66 28.43 28.00 27.56 27.40 27.29 27.41 27.52 27.56 27.59 27.66
30.49 30.15 29.86 29.45 29.11 28.83 28.49 28.17 27.98 27.93 27.95 28.02 28.07 28.06 28.10
30.96 30.64 30.33 29.96 29.62 29.32 29.00 28.72 28.52 28.37 28.30 28.38 28.44 28.46 28.51
26.15 25.97 25.93 26.05 26.17 26.36
A. Coal at mine
1. Overburden removal bcm 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 108,861,375
2. Coal at mine
a. Opening pit inventory ton (insitu) 0 27,272 27,818 27,829 27,829 27,829 27,829 27,829 27,829
b. Coal exposed ton (insitu) 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 8,181,687
c. Coal mined and hauled ton (insitu) 1,336,342 1,363,069 1,363,604 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,391,443 8,181,130
d. Closing pit inventory ton (insitu) 27,272 27,818 27,829 27,829 27,829 27,829 27,829 27,829 0 194,234
Coal sale on Vessel ton (sale) 1,296,651 1,335,682 1,336,463 1,336,478 1,336,479 1,336,479 1,336,479 1,336,479 1,377,118 9,314,710
1. Opening Product Stockpile inventory ton (sale) 0 13,230 13,494 13,500 13,500 13,500 13,500 13,500 13,500
2. Coal received at Product Stockpile ton (sale) 1,322,979 1,349,438 1,349,968 1,349,978 1,349,978 1,349,978 1,349,978 1,349,978 1,377,529 9,422,298
3. Coal to Bargeloading Conveyor ton (sale) 1,309,749 1,349,174 1,349,962 1,349,978 1,349,978 1,349,978 1,349,978 1,349,978 1,391,029 9,408,798
4. Closing Product Stockpile inventory ton (sale) 13,230 13,494 13,500 13,500 13,500 13,500 13,500 13,500 0
SUMMARY
1. Coal sale FoB Vessel ton (product) 1,296,651 1,335,682 1,336,463 1,336,478 1,336,479 1,336,479 1,336,479 1,336,479 1,377,118 9,314,710
2. Coal received at Crushing Plant ton (ROM) 1,336,342 1,363,069 1,363,604 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,391,443 9,517,472
3. Coal exposed at mine ton (insitu) 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 1,363,614 9,545,301
4. Overburden removal bcm 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 15,551,625 108,861,375
5. Stripping ratio bcm/ton at mine 11.4 11.4 11.4 11.4 11.4 11.4 11.4 11.4 11.4
1. Coal price FoB Vessel US $/ton 43.77 43.8 43.8 43.8 43.8 43.8 43.8 43.8 43.8 43.8
Revenue
Revenue from coal sale US$ 56,754,435 58,462,801 58,496,968 58,497,651 58,497,665 58,497,665 58,497,665 58,497,665 60,276,472 407,704,850
Costing
1. Direct operation cost US$ 49,937,869 50,368,693 50,377,310 50,377,482 50,377,486 50,377,486 50,377,486 50,377,486 50,826,074 352,193,811
2. Admin cost US$ 5,619,339 5,788,336 5,791,716 5,791,784 5,791,785 5,791,785 5,791,785 5,791,785 5,967,750 40,366,529
3. Depreciation and amortization US$ 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
Total cost US$ 56,641,347 57,241,168 57,253,165 57,253,405 57,253,409 57,253,410 57,253,410 57,253,410 57,877,963 400,149,313
1. Profit before corporate income tax US$ 113,088 1,221,632 1,243,803 1,244,247 1,244,255 1,244,256 1,244,256 1,244,256 2,398,508 7,555,537
2. Corporate income tax US$ 30% 33,926 366,490 373,141 373,274 373,277 373,277 373,277 373,277 719,552 2,266,661
Profit after corporate income tax US$ 79,162 855,143 870,662 870,973 870,979 870,979 870,979 870,979 1,678,956 5,288,876
Cashflow
1. Added depreciation and amortization US$ 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
Operation cashfow US$ 1,163,301 1,939,281 1,954,801 1,955,111 1,955,118 1,955,118 1,955,118 1,955,118 2,763,095 12,877,848
Net cashflow US$ -8,075,000 1,163,301 1,939,281 1,954,801 1,955,111 1,955,118 1,955,118 1,955,118 1,955,118 2,763,095 4,802,848
Cummulative net cashflow -8,075,000 -6,911,699 -4,972,418 -3,017,617 -1,062,505 892,612 2,847,730 4,802,848 6,757,966 9,521,060
Presen value of net cashflow -8,075,000 1,011,566 1,466,375 1,285,313 1,117,841 972,039 845,251 735,001 639,131 785,444
1. Mine to Port km 23.4 23.4 23.4 23.4 23.4 23.4 23.4 23.4 23.4
2. Port to Vessel km 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3
Cost schedule
1. Topsoil and overburden removal US$ $/BCM 2.10 32,658,412 32,658,412 32,658,412 32,658,412 32,658,412 32,658,412 32,658,412 32,658,412 32,658,412 228,608,887
2. Coal digging and loading to Truck US$ $/ton ROM 1.5 2,004,513 2,044,604 2,045,405 2,045,421 2,045,422 2,045,422 2,045,422 2,045,422 2,087,165 14,276,208
3. Coal hauling from mine to Crushing Plant US$ $/ton-ROM/km 0.165 5,166,232 5,269,557 5,271,623 5,271,664 5,271,665 5,271,665 5,271,665 5,271,665 5,379,250 36,794,072
4. Crushing & handling US$ $/ton-ROM 1.25 1,670,428 1,703,836 1,704,504 1,704,518 1,704,518 1,704,518 1,704,518 1,704,518 1,739,304 11,896,840
5. Coal loading to barge US$ $/ton sale 1.25 1,620,814 1,669,602 1,670,578 1,670,598 1,670,598 1,670,598 1,670,598 1,670,598 1,721,398 11,643,387
6. Coal barging, from Coal Port to Vessel US$ $/ton-sale/km 0.025 3,900,003 4,017,397 4,019,745 4,019,792 4,019,793 4,019,793 4,019,793 4,019,793 4,142,028 28,016,319
7. Coal transhipment, from Barge to Vessel US$ $/ton sale 1.75 2,269,140 2,337,443 2,338,810 2,338,837 2,338,837 2,338,837 2,338,837 2,338,837 2,409,957 16,300,742
8. HS Cost US$ $/ton sale 0.25 324,163 333,920 334,116 334,120 334,120 334,120 334,120 334,120 344,280 2,328,677
9. Enviromental protection cost US$ $/ton sale 0.25 324,163 333,920 334,116 334,120 334,120 334,120 334,120 334,120 344,280 2,328,677
Total direct operation cost 49,937,869 50,368,693 50,377,310 50,377,482 50,377,486 50,377,486 50,377,486 50,377,486 50,826,074 352,193,811
1. Overhead and manpower US$ % revenue 1.5% 851,317 876,942 877,455 877,465 877,465 877,465 877,465 877,465 904,147 6,115,573
2. Marketing cost US$ % revenue 0.3% 141,886 146,157 146,242 146,244 146,244 146,244 146,244 146,244 150,691 1,019,262
3. Deadrent US$ US$ (lumpsump) 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 5,000 35,000
5. CSR and Community development US$ $/ton sales 0.5 648,326 667,841 668,231 668,239 668,239 668,239 668,239 668,239 688,559 4,657,355
6. Royalty US$ % revenue 7% 3,972,810 4,092,396 4,094,788 4,094,836 4,094,837 4,094,837 4,094,837 4,094,837 4,219,353 28,539,339
Total administration cost 5,619,339 5,788,336 5,791,716 5,791,784 5,791,785 5,791,785 5,791,785 5,791,785 5,967,750 40,366,529
1. Total exploration expenses, permitting, etc. US$ 2,500,000 9 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 1,944,444
2. Camp, office, etc US$ 2,500,000 9 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 277,778 1,944,444
3. Coal hauling road US$/km 75,000 9 195,250 195,250 195,250 195,250 195,250 195,250 195,250 195,250 195,250 1,366,750
4. Port, equipment, etc. US$ 3,000,000 9 333,333 333,333 333,333 333,333 333,333 333,333 333,333 333,333 333,333 2,333,333
Total Amortization dan Depreciation US$ 8,075,000 9 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 1,084,139 7,588,972
RESERVE
3100 3150 3200 3250 3300 3350 3400 3450 3500 3550 3600 3650
Row Labels B00 B01 B02 B03 B04 B05 B06 B07 B08 B09 B10 B11
5050 S00
5000 S01
4950 S02
4900 S03
4850 S04
4800 S05
4750 S06
4700 S07
3700 3750 3800 3850 3900 3950 4000 4050 4100 4150 4200 4250 4300 4350
B12 B13 B14 B15 B16 B17 B18 B19 B20 B21 B22 B23 B24 B25
4400 4450 4500 4550 4600 4650 4700 4750 4800 4850 4900 4950 5000 5050
B26 B27 B28 B29 B30 B31 B32 B33 B34 B35 B36 B37 B38 B39
INF INF
B40 B41 B42 B43 B44 B45 B46 B47 B48 B49 B50 B51 B52 B53
PROB PROB
B54 B55 B56 B57 B58 B59 B60 B61 B62 B63 B64 B65 B66 B67
PROB
PROB PROB
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
6500 6550 6600 6650 6700 6750 6800 6850 6900 6950 7000
B68 B69 B70 B71 B72 B73 B74 B75 B76 B77 B78
PROB PROB PROB INF INF INF INF B75S00 B76S00 B77S00 B78S00
PROB PROB PROB PROB INF INF INF INF B76S01 B77S01 B78S01
PROB PROB PROB PROB PROB INF INF INF B76S02 B77S02 B78S02
PROV PROB PROB PROB PROB INF INF INF B76S03 B77S03 B78S03
PROV PROV PROB PROB PROB INF INF INF B76S04 B77S04 B78S04
PROV PROV PROB PROB PROB INF INF INF B76S05 B77S05 B78S05
PROV PROV PROB PROB PROB INF INF INF INF B77S06 B78S06 PROVEN
PROV PROV PROB PROB PROB PROB INF INF INF INF B78S07 PROBABLE
REAL ROUND
4600 S09
4550 S10
4500 S11
4250 S16 PROV PROV PROV PROV PROV PROV PROV PROV
4200 S17 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
4150 S18 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROB
PROV PROV PROV PROV PROV PROV PROB PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROB PROB PROB PROB
PROV PROV
PROV PROV
PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROB PROB PROB PROV PROV PROV PROV PROV PROV PROV
PROB PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROB PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROB PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROB PROB PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROB PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROB PROB PROB PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROB PROB PROB PROB PROV PROV PROV
PROV PROV PROV PROV PROB PROB PROB PROB PROB PROB PROB PROV PROV PROV
PROV PROV PROV PROB PROB PROB PROB PROB PROB PROB PROB PROV PROV PROV
PROV PROV PROB PROB PROB PROB PROB INF INF INF B78S08
PROV PROV PROV PROB PROB PROB PROB INF INF INF B78S09
PROV PROV PROV PROV PROB PROB PROB INF INF INF B78S10
PROV PROV PROV PROV PROB PROB PROB INF INF INF B78S11
PROV PROV PROV PROV PROB PROB PROB INF INF INF B78S12
PROV PROV PROV PROV PROB PROB PROB INF INF INF B78S13
PROV MEA MEA MEA IND IND IND INF INF INF B78S14
PROV MEA MEA MEA IND IND IND INF INF INF B78S15
PROV MEA MEA MEA IND IND IND INF INF INF B78S16
PROV MEA MEA MEA IND IND IND INF INF INF B78S17
PROV MEA IND IND IND IND IND INF INF INF B78S18
4100 S19 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
4050 S20 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
4000 S21 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
3950 S22 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
3900 S23 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
3850 S24 PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
3800 S25 PROV PROV PROV MEA MEA MEA MEA MEA MEA MEA MEA MEA
3750 S26 PROV PROV PROV MEA MEA MEA MEA MEA MEA MEA MEA MEA
3700 S27 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
3650 S28 MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND
3600 S29 MEA MEA MEA MEA IND IND IND IND IND IND IND IND
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV MEA MEA MEA PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA PROV PROV PROV PROV
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA PROV PROV PROV
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND MEA
MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
IND IND IND IND IND MEA MEA MEA MEA MEA MEA MEA IND IND
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROB PROV
PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROV PROB IND MEA
MEA MEA MEA MEA MEA IND IND IND IND IND IND IND IND MEA
MEA MEA MEA MEA IND IND IND IND IND IND IND IND IND IND
IND IND IND IND IND IND IND IND IND IND IND IND IND IND
IND IND IND IND IND IND IND INF INF INF INF INF IND IND
IND IND IND IND IND INF INF INF INF INF INF INF INF IND
PROV PROV PROV PROV PROB PROB PROB PROB PROB PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROB PROB PROB PROB PROV PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROB PROB PROB PROB PROV PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROB PROB PROB PROB PROB PROV PROV PROV
PROV PROV PROV PROV PROV PROV PROB PROB PROB PROB PROB PROB PROB PROB
MEA MEA MEA MEA MEA MEA IND IND IND IND IND IND PROB PROB
MEA MEA MEA MEA MEA MEA IND IND IND INF IND IND IND IND
MEA MEA MEA MEA MEA IND IND IND IND INF INF INF INF INF
IND IND IND IND IND IND IND IND INF INF INF INF INF INF
IND IND IND IND IND IND IND INF INF INF INF INF INF INF
IND IND IND IND IND INF INF INF INF INF B50S29 B51S29 B52S29 B53S29
PROV PROV PROB PROB PROB PROB PROB PROB PROB PROV PROV PROV PROV PROV
PROV PROV PROB PROB PROB PROB PROB PROB PROB PROV PROV PROV PROV PROV
PROV PROV PROB PROB PROB INF PROB PROB PROB PROV PROV PROV PROV PROV
PROV PROB PROB PROB PROB INF PROB PROB PROB PROV PROV PROV PROV PROV
PROB PROB PROB PROB INF INF PROB PROB PROB PROV PROV PROV PROV PROV
PROB PROB PROB INF INF INF PROB PROB PROB IND IND MEA MEA PROV
IND INF INF INF INF INF INF PROB IND IND IND IND IND IND
INF INF INF INF INF INF INF INF IND IND IND IND IND IND
INF INF INF INF B58S27 INF INF INF INF INF IND IND IND IND
INF B55S28 B56S28 B57S28 B58S28 B59S28 INF INF INF INF INF INF INF INF
B54S29 B55S29 B56S29 B57S29 B58S29 B59S29 B60S29 INF INF INF INF INF INF INF
PROV MEA IND IND IND INF INF INF INF INF B78S19
PROV PROV PROB IND IND INF INF INF INF B77S20 B78S20
PROV PROV PROB IND IND INF INF INF B76S21 B77S21 B78S21
PROV PROV PROB IND IND INF INF INF B76S22 B77S22 B78S22
PROV PROV PROB PROB IND INF INF INF B76S23 B77S23 B78S23
PROB PROB PROB PROB IND INF INF INF B76S24 B77S24 B78S24
IND PROB PROB PROB INF INF INF INF B76S25 B77S25 B78S25
IND IND IND INF INF INF INF B75S26 B76S26 B77S26 B78S26
IND INF INF INF INF INF B74S27 B75S27 B76S27 B77S27 B78S27
INF INF INF INF INF B73S28 B74S28 B75S28 B76S28 B77S28 B78S28
INF INF INF B71S29 B72S29 B73S29 B74S29 B75S29 B76S29 B77S29 B78S29
3550 S30 MEA MEA MEA IND IND IND IND IND IND IND IND IND
3500 S31 IND IND IND IND IND IND IND IND IND IND IND IND
3450 S32 IND IND IND IND IND INF INF INF INF INF INF INF
3400 S33 IND IND IND INF INF INF INF INF INF INF INF INF
3350 S34 INF INF INF INF INF INF INF INF INF INF INF INF
3300 S35 INF INF INF INF INF INF B06S35 B07S35 B08S35 B09S35 B10S35 B11S35
3250 S36 INF INF INF B03S36 B04S36 B05S36 B06S36 B07S36 B08S36 B09S36 B10S36 B11S36
IND INF IND IND IND IND MEA MEA MEA MEA MEA IND IND IND
INF INF INF IND IND IND IND IND IND IND IND IND IND IND
INF INF INF INF IND IND IND IND IND IND IND IND IND INF
INF INF INF INF INF INF IND IND IND IND IND INF INF INF
INF B13S34 INF INF INF INF INF INF INF INF INF INF INF INF
B12S35 B13S35 B14S35 INF INF INF INF INF INF INF INF INF INF INF
B12S36 B13S36 B14S36 B15S36 B16S36 B17S36 INF INF INF INF INF B23S36 B24S36 B25S36
IND IND INF INF INF INF INF INF INF INF INF INF INF INF
INF INF INF INF INF INF INF B33S31 B34S31 B35S31 B36S31 B37S31 INF INF
INF INF INF INF B30S32 B31S32 B32S32 B33S32 B34S32 B35S32 B36S32 B37S32 B38S32 B39S32
INF INF B28S33 B29S33 B30S33 B31S33 B32S33 B33S33 B34S33 B35S33 B36S33 B37S33 B38S33 B39S33
INF INF B28S34 B29S34 B30S34 B31S34 B32S34 B33S34 B34S34 B35S34 B36S34 B37S34 B38S34 B39S34
B26S35 B27S35 B28S35 B29S35 B30S35 B31S35 B32S35 B33S35 B34S35 B35S35 B36S35 B37S35 B38S35 B39S35
B26S36 B27S36 B28S36 B29S36 B30S36 B31S36 B32S36 B33S36 B34S36 B35S36 B36S36 B37S36 B38S36 B39S36
INF INF INF INF INF INF INF INF INF B49S30 B50S30 B51S30 B52S30 B53S30
INF INF INF INF INF INF INF INF B48S31 B49S31 B50S31 B51S31 B52S31 B53S31
INF INF INF INF INF B45S32 B46S32 B47S32 B48S32 B49S32 B50S32 B51S32 B52S32 B53S32
B40S33 B41S33 B42S33 B43S33 B44S33 B45S33 B46S33 B47S33 B48S33 B49S33 B50S33 B51S33 B52S33 B53S33
B40S34 B41S34 B42S34 B43S34 B44S34 B45S34 B46S34 B47S34 B48S34 B49S34 B50S34 B51S34 B52S34 B53S34
B40S35 B41S35 B42S35 B43S35 B44S35 B45S35 B46S35 B47S35 B48S35 B49S35 B50S35 B51S35 B52S35 B53S35
B40S36 B41S36 B42S36 B43S36 B44S36 B45S36 B46S36 B47S36 B48S36 B49S36 B50S36 B51S36 B52S36 B53S36
B54S30 B55S30 B56S30 B57S30 B58S30 B59S30 B60S30 B61S30 B62S30 B63S30 INF INF INF INF
B54S31 B55S31 B56S31 B57S31 B58S31 B59S31 B60S31 B61S31 B62S31 B63S31 B64S31 B65S31 B66S31 B67S31
B54S32 B55S32 B56S32 B57S32 B58S32 B59S32 B60S32 B61S32 B62S32 B63S32 B64S32 B65S32 B66S32 B67S32
B54S33 B55S33 B56S33 B57S33 B58S33 B59S33 B60S33 B61S33 B62S33 B63S33 B64S33 B65S33 B66S33 B67S33
B54S34 B55S34 B56S34 B57S34 B58S34 B59S34 B60S34 B61S34 B62S34 B63S34 B64S34 B65S34 B66S34 B67S34
B54S35 B55S35 B56S35 B57S35 B58S35 B59S35 B60S35 B61S35 B62S35 B63S35 B64S35 B65S35 B66S35 B67S35
B54S36 B55S36 B56S36 B57S36 B58S36 B59S36 B60S36 B61S36 B62S36 B63S36 B64S36 B65S36 B66S36 B67S36
INF B69S30 B70S30 B71S30 B72S30 B73S30 B74S30 B75S30 B76S30 B77S30 B78S30
B68S31 B69S31 B70S31 B71S31 B72S31 B73S31 B74S31 B75S31 B76S31 B77S31 B78S31
B68S32 B69S32 B70S32 B71S32 B72S32 B73S32 B74S32 B75S32 B76S32 B77S32 B78S32
B68S33 B69S33 B70S33 B71S33 B72S33 B73S33 B74S33 B75S33 B76S33 B77S33 B78S33
B68S34 B69S34 B70S34 B71S34 B72S34 B73S34 B74S34 B75S34 B76S34 B77S34 B78S34
B68S35 B69S35 B70S35 B71S35 B72S35 B73S35 B74S35 B75S35 B76S35 B77S35 B78S35
B68S36 B69S36 B70S36 B71S36 B72S36 B73S36 B74S36 B75S36 B76S36 B77S36 B78S36
6,000,000
Coal Price
SENSITIVITY ANALYSIS- Coal Price
Coal Price (US$) IRR NPV (US$) 4,000,000
40.77 -18.2% (11,391,791)
2,000,000
41.77 -6.29% - 7,333,540
42.77 5.6% (3,275,288) -
43.77 17.45% 782,963
44.77 29.3% 4,841,214 (2,000,000)
NPV
(4,000,000)
(6,000,000)
(8,000,000)
(10,000,000)
(12,000,000)
(14,000,000)
40.77 41.77 42.77
IRR -18.2% -6.29% 5.6%
NPV (US$) (11,391,791) -7,333,540 (3,275,288
IRR NPV
20.00%
Coal Price 40.0%
30.0%
20.0%
IRR
10.0%
0.0%
-10.0%
-20.0%
-30.0%
41.77 42.77 43.77 44.77
-6.29% 5.6% 17.45% 29.3%
-7,333,540 (3,275,288) 782,963 4,841,214
IRR NPV (US$)
OB Removal Cost
2,500,000
2,000,000
1,500,000
OB Removal C
25.00%
IRR
10.00%
5.00%
0.00%
2.07 2.08 2.09 2.1
IRR 22.29% 20.68% 19.06% 17.45%
NPV (US$) 2,341,286 1,821,845 1,302,404 782,963
OB Removal Cost
2,500,000
2,000,000
1,500,000
1,000,000
NPV
500,000
-500,000
-1,000,000
2.09 2.1 2.11 2.12 2.13
19.06% 17.45% 15.83% 14.21% 12.60%
1,302,404 782,963 263,522 -255,919 -775,361