15 crop cost benefit
TRANSCRIPT
# Field price Increase With gold C/B C/B w. gold Total w. gold 1. oasis with gold1 250 3 3.75 83.33333 66.666666667 33.75 13527.70370370372 250 3 3.75 83.33333 66.666666667 37.5 12174.93333333333 250 3 3.75 83.33333 66.666666667 41.25 11068.12121212124 250 3 3.75 83.33333 66.666666667 45 10145.77777777785 250 3 3.75 83.33333 66.666666667 48.75 9365.333333333336 250 3 3.75 83.33333 66.6666667 52.5 8696.380952380957 250 3 3.75 83.33333 66.666666667 56.25 8116.622222222228 250 3 3.75 83.33333 66.666666667 60 7609.333333333339 250 3 3.75 83.33333 66.666666667 63.75 7161.72549019608
10 250 3 3.75 83.33333 66.666666667 67.5 6763.8518518518511 250 3 3.75 83.33333 66.666666667 71.25 6407.8596491228112 250 3 3.75 83.33333 66.666666667 75 6087.4666666666713 250 3 3.75 83.33333 66.666666667 78.75 5797.587301587314 250 3 3.75 83.33333 66.666666667 82.5 5534.0606060606115 250 3 3.75 83.33333 66.666666667 86.25 5293.4492753623216 415 4 5 103.75 83 91.25 5003.3972602739717 415 4 5 103.75 83 96.25 4743.4805194805218 415 4 5 103.75 83 101.25 4509.2345679012319 415 4 5 103.75 83 106.25 4297.0352941176520 415 4 5 103.75 83 111.25 4103.9101123595521 415 4 5 103.75 83 116.25 3927.3978494623722 415 4 5 103.75 83 121.25 3765.4432989690723 415 4 5 103.75 83 126.25 3616.3168316831724 415 4 5 103.75 83 131.25 3478.5523809523825 415 4 5 103.75 83 136.25 3350.8990825688126 415 4 5 103.75 83 141.25 3232.2831858407127 415 4 5 103.75 83 146.25 3121.7777777777828 415 4 5 103.75 83 151.25 3018.5785123966929 415 4 5 103.75 83 156.25 2921.98430 415 4 5 103.75 83 161.25 2831.3798449612431 695 6 7.5 115.8333 92.666666667 168.75 2705.5407407407432 695 6 7.5 115.8333 92.666666667 176.25 2590.4113475177333 695 6 7.5 115.8333 92.666666667 183.75 2484.6802721088434 695 6 7.5 115.8333 92.666666667 191.25 2387.2418300653635 695 6 7.5 115.8333 92.666666667 198.75 2297.157232704436 695 6 7.5 115.8333 92.666666667 206.25 2213.6242424242437 695 6 7.5 115.8333 92.666666667 213.75 2135.9532163742738 695 6 7.5 115.8333 92.666666667 221.25 2063.5480225988739 695 6 7.5 115.8333 92.666666667 228.75 1995.8907103825140 695 6 7.5 115.8333 92.666666667 236.25 1932.529100529141 695 6 7.5 115.8333 92.666666667 243.75 1873.0666666666742 695 6 7.5 115.8333 92.666666667 251.25 1817.1542288557243 695 6 7.5 115.8333 92.666666667 258.75 1764.4830917874444 695 6 7.5 115.8333 92.666666667 266.25 1714.77934272345 695 6 7.5 115.8333 92.666666667 273.75 1667.7990867579946 1165 7 8.75 166.4286 133.14285714 282.5 1616.1415929203547 1165 7 8.75 166.4286 133.14285714 291.25 1567.58798283262
48 1165 7 8.75 166.4286 133.14285714 300 1521.8666666666749 1165 7 8.75 166.4286 133.14285714 308.75 1478.7368421052650 1165 7 8.75 166.4286 133.14285714 317.5 1437.984251968551 1165 7 8.75 166.4286 133.14285714 326.25 1399.4176245210752 1165 7 8.75 166.4286 133.14285714 335 1362.8656716417953 1165 7 8.75 166.4286 133.14285714 343.75 1328.1745454545554 1165 7 8.75 166.4286 133.14285714 352.5 1295.2056737588755 1165 7 8.75 166.4286 133.14285714 361.25 1263.833910034656 1165 7 8.75 166.4286 133.14285714 370 1233.9459459459557 1165 7 8.75 166.4286 133.14285714 378.75 1205.4389438943958 1165 7 8.75 166.4286 133.14285714 387.5 1178.2193548387159 1165 7 8.75 166.4286 133.14285714 396.25 1152.2018927444860 1165 7 8.75 166.4286 133.14285714 405 1127.3086419753161 1945 11 13.75 176.8182 141.45454545 418.75 1090.2925373134362 1945 11 13.75 176.8182 141.45454545 432.5 1055.6300578034763 1945 11.55 14.4375 168.3983 134.71861472 446.9375 1021.529855964264 1945 11.55 14.4375 168.3983 134.71861472 461.375 989.56380384719665 1945 11.55 14.4375 168.3983 134.71861472 475.8125 959.53763299619166 1945 11.55 14.4375 168.3983 134.71861472 490.25 931.27995920448867 1945 11.55 14.4375 168.3983 134.71861472 504.6875 904.63900928792668 1945 11.55 14.4375 168.3983 134.71861472 519.125 879.47989405249269 1945 11.55 14.4375 168.3983 134.71861472 533.5625 855.68232400140670 1945 11.55 14.4375 168.3983 134.71861472 548 833.13868613138771 1945 11.55 14.4375 168.3983 134.71861472 562.4375 811.75241693521572 1945 11.55 14.4375 168.3983 134.71861472 576.875 791.4366197183173 1945 11.55 14.4375 168.3983 134.71861472 591.3125 772.112884473174 1945 11.55 14.4375 168.3983 134.71861472 605.75 753.71027651671575 1945 11.55 14.4375 168.3983 134.71861472 620.1875 736.16446639121276 3250 17.85 22.3125 182.0728 145.65826331 642.5 710.59922178988377 3250 17.85 22.3125 182.0728 145.65826331 664.8125 686.75002350286778 3250 17.85 22.3125 182.0728 145.65826331 687.125 664.44969983627479 3250 17.85 22.3125 182.0728 145.65826331 709.4375 643.5521099462680 3250 17.85 22.3125 182.0728 145.65826331 731.75 623.92893747864781 3250 17.85 22.3125 182.0728 145.65826331 754.0625 605.46705346042382 3250 17.85 22.3125 182.0728 145.65826331 776.375 588.06633392368483 3250 17.85 22.3125 182.0728 145.65826331 798.6875 571.63784333672484 3250 17.85 22.3125 182.0728 145.65826331 821 556.10231425091485 3250 17.85 22.3125 182.0728 145.65826331 843.3125 541.38886830208386 3250 17.85 22.3125 182.0728 145.65826331 865.625 527.43393501805187 3250 17.85 22.3125 182.0728 145.65826331 887.9375 514.18033363834788 3250 17.85 22.3125 182.0728 145.65826331 910.25 501.57648997528289 3250 18.7 23.375 173.7968 139.03743316 933.625 489.01861025572490 3250 18.7 23.375 173.7968 139.03743316 957 477.07419017763891 5425 23 28.75 235.8696 188.69565217 985.75 463.1600304336892 5425 23 28.75 235.8696 188.69565217 1014.5 450.03449975357393 5425 23 28.75 235.8696 188.69565217 1043.25 437.63239875389494 5425 23 28.75 235.8696 188.69565217 1072 425.8955223880695 5425 23 28.75 235.8696 188.69565217 1100.75 414.771746536452
96 5425 23 28.75 235.8696 188.69565217 1129.5 404.21425409473297 5425 23 28.75 235.8696 188.69565217 1158.25 394.18087632203898 5425 23 28.75 235.8696 188.69565217 1187 384.63352990732999 5425 23 28.75 235.8696 188.69565217 1215.75 375.53773390911
100 5425 23 28.75 235.8696 188.69565217 1244.5 366.862193652069101 5425 23 28.75 235.8696 188.69565217 1273.25 358.578440997448102 5425 23 28.75 235.8696 188.69565217 1302 350.660522273426103 5425 23 28.75 235.8696 188.69565217 1330.75 343.0847266579104 5425 23 28.75 235.8696 188.69565217 1359.5 335.829349025377105 5425 23 28.75 235.8696 188.69565217 1388.25 328.87448226184106 9055 34.5 43.125 262.4638 209.97101449 1431.375 318.966029167758107 9055 34.5 43.125 262.4638 209.97101449 1474.5 309.637165140726108 9055 34.5 43.125 262.4638 209.97101449 1517.625 300.838481179475109 9055 34.5 43.125 262.4638 209.97101449 1560.75 292.526029152651110 9055 34.5 43.125 262.4638 209.97101449 1603.875 284.660587639311111 15125 51.75 64.6875 292.2705 233.81642512 1668.5625 273.624751844777112 25255 63.25 79.0625 399.2885 319.43083004 1747.625 261.245976682641113 9055 40.5 50.625 223.5802 178.86419753 1798.25 253.891283191992114 9055 40.5 50.625 223.5802 178.86419753 1848.875 246.939355013184115 9055 40.5 50.625 223.5802 178.86419753 1899.5 240.357988944459116 9055 40.5 50.625 223.5802 178.86419753 1950.125 234.118325748349117 9055 40.5 50.625 223.5802 178.86419753 2000.75 228.194427089841118 9055 40.5 50.625 223.5802 178.86419753 2051.375 222.562915117909119 9055 40.5 50.625 223.5802 178.86419753 2102 217.202664129401120 9055 40.5 50.625 223.5802 178.86419753 2152.625 212.094535741246121 9055 42 52.5 215.5952 172.47619048 2205.125 207.044952100221122 9055 42 52.5 215.5952 172.47619048 2257.625 202.230219810642123 15125 63 78.75 240.0794 192.06349206 2336.375 195.413835535819124 15125 63 78.75 240.0794 192.06349206 2415.125 189.041975053051125 15125 74.25 92.8125 203.7037 162.96296296 2507.9375 1. OASIS126 15125 74.25 92.8125 203.7037 162.96296296 2600.75127 15125 74.25 92.8125 203.7037 162.96296296 2693.5625128 15125 74.25 92.8125 203.7037 162.96296296 2786.375129 15125 74.25 92.8125 203.7037 162.96296296 2879.1875130 15125 74.25 92.8125 203.7037 162.96296296 2972131 15125 74.25 92.8125 203.7037 162.96296296 3064.8125132 15125 74.25 92.8125 203.7037 162.96296296 3157.625133 15125 74.25 92.8125 203.7037 162.96296296 3250.4375134 15125 74.25 92.8125 203.7037 162.96296296 3343.25135 15125 74.25 92.8125 203.7037 162.96296296 3436.0625136 15125 74.25 92.8125 203.7037 162.96296296 3528.875137 25255 93.5 116.875 270.107 216.0855615 3645.75138 25255 93.5 116.875 270.107 216.0855615 3762.625139 25255 93.5 116.875 270.107 216.0855615 3879.5140 25255 93.5 116.875 270.107 216.0855615 3996.375141 25255 93.5 116.875 270.107 216.0855615 4113.25142 25255 93.5 116.875 270.107 216.0855615 4230.125143 25255 93.5 116.875 270.107 216.0855615 4347
144 25255 93.5 116.875 270.107 216.0855615 4463.875145 25255 93.5 116.875 270.107 216.0855615 4580.75146 25255 93.5 116.875 270.107 216.0855615 4697.625147 25255 93.5 116.875 270.107 216.0855615 4814.5148 25255 93.5 116.875 270.107 216.0855615 4931.375149 25255 93.5 116.875 270.107 216.0855615 5048.25150 25255 93.5 116.875 270.107 216.0855615 5165.125151 42180 136 170 310.1471 248.11764706 5335.125152 42180 140 175 301.2857 241.02857143 5510.125153 42180 140 175 301.2857 241.02857143 5685.125154 42180 140 175 301.2857 241.02857143 5860.125155 42180 140 175 301.2857 241.02857143 6035.125156 42180 140 175 301.2857 241.02857143 6210.125157 42180 140 175 301.2857 241.02857143 6385.125 2. OASIS158 42180 160 200 263.625 210.9 6585.125159 42180 160 200 263.625 210.9 6785.125160 42180 160 200 263.625 210.9 6985.125161 42180 160 200 263.625 210.9 7185.125162 42180 160 200 263.625 210.9 7385.125163 42180 160 200 263.625 210.9 7585.125164 42180 160 200 263.625 210.9 7785.125165 42180 160 200 263.625 210.9 7985.125166 70445 166.25 207.8125 423.7293 338.98345865 8192.9375167 70445 166.25 207.8125 423.7293 338.98345865 8400.75168 70445 166.25 207.8125 423.7293 338.98345865 8608.5625169 70445 166.25 207.8125 423.7293 338.98345865 8816.375170 70445 166.25 207.8125 423.7293 338.98345865 9024.1875171 70445 166.25 207.8125 423.7293 338.98345865 9232172 70445 166.25 207.8125 423.7293 338.98345865 9439.8125173 70445 166.25 207.8125 423.7293 338.98345865 9647.625174 70445 166.25 207.8125 423.7293 338.98345865 9855.4375175 70445 166.25 207.8125 423.7293 338.98345865 10063.25176 70445 166.25 207.8125 423.7293 338.98345865 10271.0625177 70445 166.25 207.8125 423.7293 338.98345865 10478.875178 70445 166.25 207.8125 423.7293 338.98345865 10686.6875179 70445 166.25 207.8125 423.7293 338.98345865 10894.5180 70445 166.25 207.8125 423.7293 338.98345865 11102.3125181 117640 210 262.5 560.1905 448.15238095 11364.8125182 117640 210 262.5 560.1905 448.15238095 11627.3125 3. OASIS183 117640 210 262.5 560.1905 448.15238095 11889.8125184 117640 210 262.5 560.1905 448.15238095 12152.3125185 117640 210 262.5 560.1905 448.15238095 12414.8125186 117640 210 262.5 560.1905 448.15238095 12677.3125187 117640 210 262.5 560.1905 448.15238095 12939.8125188 117640 210 262.5 560.1905 448.15238095 13202.3125189 117640 210 262.5 560.1905 448.15238095 13464.8125190 117640 210 262.5 560.1905 448.15238095 13727.3125191 117640 210 262.5 560.1905 448.15238095 13989.8125
192 117640 210 262.5 560.1905 448.15238095 14252.3125193 117640 210 262.5 560.1905 448.15238095 14514.8125194 117640 210 262.5 560.1905 448.15238095 14777.3125195 117640 210 262.5 560.1905 448.15238095 15039.8125196 196445 245 306.25 801.8163 641.45306122 15346.0625197 196445 245 306.25 801.8163 641.45306122 15652.3125198 196445 245 306.25 801.8163 641.45306122 15958.5625199 196445 245 306.25 801.8163 641.45306122 16264.8125200 196445 245 306.25 801.8163 641.45306122 16571.0625201 196445 245 306.25 801.8163 641.45306122 16877.3125202 196445 245 306.25 801.8163 641.45306122 17183.5625203 196445 245 306.25 801.8163 641.45306122 17489.8125204 196445 245 306.25 801.8163 641.45306122 17796.0625205 196445 245 306.25 801.8163 641.45306122 18102.3125206 196445 245 306.25 801.8163 641.45306122 18408.5625207 196445 245 306.25 801.8163 641.45306122 18714.8125208 196445 245 306.25 801.8163 641.45306122 19021.0625209 196445 245 306.25 801.8163 641.45306122 19327.3125210 196445 245 306.25 801.8163 641.45306122 19633.5625
60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150 155 160 165 170 175 180 185 190 195 200 205 210100
200
300
400
500
600
700
800
900
1000
611.331589.5146569.2016550.2418532.5044515.8748500.2525485.5485471.6842458.5897446.2026434.4671
420.539407.4762395.2004383.6427372.7417362.4432352.6984
343.4639334.7006326.3734318.4505310.9031303.7052296.8331287.3747278.2478269.6827261.6292254.0428246.8839240.1175 999.2412
968.8928940.3335913.4096887.9846863.9366841.1569819.5475799.0207778.7537759.4893741.1551723.6852707.0199691.1049675.8905661.3317647.3868634.0178621.1899608.8707597.0307585.6423574.6803561.4065548.7321
60 65 70 75 80 85 90 95 100 105 110 115 120 125 130 135 140 145 150 155 160 165 170 175 180 185 190 195 200 205 210100
200
300
400
500
600
700
800
900
1000
# Field price Increase With gold C/B C/B w. gold Total1 250 3 3.75 83.33333 66.66666667 332 250 3 3.75 83.33333 66.66666667 363 250 3 3.75 83.33333 66.66666667 394 250 3 3.75 83.33333 66.66666667 425 250 3 3.75 83.33333 66.66666667 456 250 3 3.75 83.33333 66.66666667 487 250 3 3.75 83.33333 66.66666667 518 250 3 3.75 83.33333 66.66666667 549 250 3 3.75 83.33333 66.66666667 57
10 250 3 3.75 83.33333 66.66666667 6011 250 3 3.75 83.33333 66.66666667 63
2x8 12 250 3 3.75 83.33333 66.66666667 6614x9 13 250 3 3.75 83.33333 66.66666667 69Bager 4 14 250 3 3.75 83.33333 66.66666667 7214x10 15 250 3 3.75 83.33333 66.66666667 751x11 16 415 4 5 103.75 83 79Bager 5 17 415 4 5 103.75 83 8314x11 18 415 4 5 103.75 83 8715x12 19 415 4 5 103.75 83 9115x13 20 415 4 5 103.75 83 9515x14 21 415 4 5 103.75 83 9915x15 22 415 4 5 103.75 83 10315x16 23 415 4 5 103.75 83 10715x17 24 415 4 5 103.75 83 11115x18 25 415 4 5 103.75 83 11515x19 26 415 4 5 103.75 83 11915x20 27 415 4 5 103.75 83 12315x21 28 415 4 5 103.75 83 127
29 415 4 5 103.75 83 13130 415 4 5 103.75 83 13531 695 6 7.5 115.8333 92.66666667 14132 695 6 7.5 115.8333 92.66666667 14733 695 6 7.5 115.8333 92.66666667 15334 695 6 7.5 115.8333 92.66666667 15935 695 6 7.5 115.8333 92.66666667 16536 695 6 7.5 115.8333 92.66666667 17137 695 6 7.5 115.8333 92.66666667 17738 695 6 7.5 115.8333 92.66666667 18339 695 6 7.5 115.8333 92.66666667 18940 695 6 7.5 115.8333 92.66666667 19541 695 6 7.5 115.8333 92.66666667 20142 695 6 7.5 115.8333 92.66666667 20743 695 6 7.5 115.8333 92.66666667 21344 695 6 7.5 115.8333 92.66666667 21945 695 6 7.5 115.8333 92.66666667 22546 1165 7 8.75 166.4286 133.1428571 23247 1165 7 8.75 166.4286 133.1428571 239
48 1165 7 8.75 166.4286 133.1428571 24649 1165 7 8.75 166.4286 133.1428571 25350 1165 7 8.75 166.4286 133.1428571 26051 1165 7 8.75 166.4286 133.1428571 26752 1165 7 8.75 166.4286 133.1428571 27453 1165 7 8.75 166.4286 133.1428571 28154 1165 7 8.75 166.4286 133.1428571 28855 1165 7 8.75 166.4286 133.1428571 29556 1165 7 8.75 166.4286 133.1428571 30257 1165 7 8.75 166.4286 133.1428571 30958 1165 7 8.75 166.4286 133.1428571 31659 1165 7 8.75 166.4286 133.1428571 32360 1165 7 8.75 166.4286 133.1428571 33061 1945 11 13.75 176.8182 141.4545455 34162 1945 11 13.75 176.8182 141.4545455 35263 1945 11.55 14.4375 168.3983 134.7186147 363.5564 1945 11.55 14.4375 168.3983 134.7186147 375.165 1945 11.55 14.4375 168.3983 134.7186147 386.6566 1945 11.55 14.4375 168.3983 134.7186147 398.267 1945 11.55 14.4375 168.3983 134.7186147 409.7568 1945 11.55 14.4375 168.3983 134.7186147 421.369 1945 11.55 14.4375 168.3983 134.7186147 432.8570 1945 11.55 14.4375 168.3983 134.7186147 444.471 1945 11.55 14.4375 168.3983 134.7186147 455.9572 1945 11.55 14.4375 168.3983 134.7186147 467.573 1945 11.55 14.4375 168.3983 134.7186147 479.0574 1945 11.55 14.4375 168.3983 134.7186147 490.675 1945 11.55 14.4375 168.3983 134.7186147 502.1576 3250 17.85 22.3125 182.0728 145.6582633 52077 3250 17.85 22.3125 182.0728 145.6582633 537.8578 3250 17.85 22.3125 182.0728 145.6582633 555.779 3250 17.85 22.3125 182.0728 145.6582633 573.5580 3250 17.85 22.3125 182.0728 145.6582633 591.481 3250 17.85 22.3125 182.0728 145.6582633 609.2582 3250 17.85 22.3125 182.0728 145.6582633 627.183 3250 17.85 22.3125 182.0728 145.6582633 644.9584 3250 17.85 22.3125 182.0728 145.6582633 662.885 3250 17.85 22.3125 182.0728 145.6582633 680.6586 3250 17.85 22.3125 182.0728 145.6582633 698.587 3250 17.85 22.3125 182.0728 145.6582633 716.3588 3250 17.85 22.3125 182.0728 145.6582633 734.289 3250 18.7 23.375 173.7968 139.0374332 752.990 3250 18.7 23.375 173.7968 139.0374332 771.691 5425 23 28.75 235.8696 188.6956522 794.692 5425 23 28.75 235.8696 188.6956522 817.693 5425 23 28.75 235.8696 188.6956522 840.694 5425 23 28.75 235.8696 188.6956522 863.695 5425 23 28.75 235.8696 188.6956522 886.6
96 5425 23 28.75 235.8696 188.6956522 909.697 5425 23 28.75 235.8696 188.6956522 932.698 5425 23 28.75 235.8696 188.6956522 955.699 5425 23 28.75 235.8696 188.6956522 978.6
100 5425 23 28.75 235.8696 188.6956522 1001.6101 5425 23 28.75 235.8696 188.6956522 1024.6102 5425 23 28.75 235.8696 188.6956522 1047.6103 5425 23 28.75 235.8696 188.6956522 1070.6104 5425 23 28.75 235.8696 188.6956522 1093.6105 5425 23 28.75 235.8696 188.6956522 1116.6106 9055 34.5 43.125 262.4638 209.9710145 1151.1107 9055 34.5 43.125 262.4638 209.9710145 1185.6108 9055 34.5 43.125 262.4638 209.9710145 1220.1109 9055 34.5 43.125 262.4638 209.9710145 1254.6110 9055 34.5 43.125 262.4638 209.9710145 1289.1111 15125 51.75 64.6875 292.2705 233.8164251 1340.85112 25255 63.25 79.0625 399.2885 319.43083 1404.1113 9055 40.5 50.625 223.5802 178.8641975 1444.6114 9055 40.5 50.625 223.5802 178.8641975 1485.1115 9055 40.5 50.625 223.5802 178.8641975 1525.6116 9055 40.5 50.625 223.5802 178.8641975 1566.1117 9055 40.5 50.625 223.5802 178.8641975 1606.6118 9055 40.5 50.625 223.5802 178.8641975 1647.1119 9055 40.5 50.625 223.5802 178.8641975 1687.6120 9055 40.5 50.625 223.5802 178.8641975 1728.1121 9055 42 52.5 215.5952 172.4761905 1770.1122 9055 42 52.5 215.5952 172.4761905 1812.1123 15125 63 78.75 240.0794 192.0634921 1875.1124 15125 63 78.75 240.0794 192.0634921 1938.1125 15125 63 78.75 240.0794 192.0634921 2001.1126 15125 63 78.75 240.0794 192.0634921 2064.1127 15125 63 78.75 240.0794 192.0634921 2127.1128 15125 63 78.75 240.0794 192.0634921 2190.1129 15125 63 78.75 240.0794 192.0634921 2253.1130 15125 63 78.75 240.0794 192.0634921 2316.1131 15125 63 78.75 240.0794 192.0634921 2379.1132 15125 63 78.75 240.0794 192.0634921 2442.1133 15125 63 78.75 240.0794 192.0634921 2505.1134 15125 63 78.75 240.0794 192.0634921 2568.1135 15125 63 78.75 240.0794 192.0634921 2631.1136 15125 63 78.75 240.0794 192.0634921 2694.1137 25255 79.75 99.6875 316.6771 253.3416928 2773.85138 25255 79.75 99.6875 316.6771 253.3416928 2853.6139 25255 79.75 99.6875 316.6771 253.3416928 2933.35140 25255 79.75 99.6875 316.6771 253.3416928 3013.1141 25255 79.75 99.6875 316.6771 253.3416928 3092.85142 25255 79.75 99.6875 316.6771 253.3416928 3172.6143 25255 79.75 99.6875 316.6771 253.3416928 3252.35
144 25255 79.75 99.6875 316.6771 253.3416928 3332.1145 25255 79.75 99.6875 316.6771 253.3416928 3411.85146 25255 79.75 99.6875 316.6771 253.3416928 3491.6147 25255 79.75 99.6875 316.6771 253.3416928 3571.35148 25255 79.75 99.6875 316.6771 253.3416928 3651.1149 25255 79.75 99.6875 316.6771 253.3416928 3730.85150 25255 79.75 99.6875 316.6771 253.3416928 3810.6151 42180 116 145 363.6207 290.8965517 3926.6152 42180 120 150 351.5 281.2 4046.6153 42180 120 150 351.5 281.2 4166.6154 42180 120 150 351.5 281.2 4286.6155 42180 120 150 351.5 281.2 4406.6156 42180 120 150 351.5 281.2 4526.6157 42180 120 150 351.5 281.2 4646.6158 42180 120 150 351.5 281.2 4766.6159 42180 120 150 351.5 281.2 4886.6160 42180 120 150 351.5 281.2 5006.6161 42180 120 150 351.5 281.2 5126.6162 42180 120 150 351.5 281.2 5246.6163 42180 120 150 351.5 281.2 5366.6164 42180 120 150 351.5 281.2 5486.6165 42180 120 150 351.5 281.2 5606.6166 70445 142.5 178.125 494.3509 395.4807018 5749.1167 70445 142.5 178.125 494.3509 395.4807018 5891.6168 70445 142.5 178.125 494.3509 395.4807018 6034.1169 70445 142.5 178.125 494.3509 395.4807018 6176.6170 70445 142.5 178.125 494.3509 395.4807018 6319.1171 70445 142.5 178.125 494.3509 395.4807018 6461.6172 70445 142.5 178.125 494.3509 395.4807018 6604.1173 70445 142.5 178.125 494.3509 395.4807018 6746.6174 70445 142.5 178.125 494.3509 395.4807018 6889.1175 70445 142.5 178.125 494.3509 395.4807018 7031.6176 70445 142.5 178.125 494.3509 395.4807018 7174.1177 70445 142.5 178.125 494.3509 395.4807018 7316.6178 70445 142.5 178.125 494.3509 395.4807018 7459.1179 70445 142.5 178.125 494.3509 395.4807018 7601.6180 70445 142.5 178.125 494.3509 395.4807018 7744.1181 117640 180 225 653.5556 522.8444444 7924.1182 117640 180 225 653.5556 522.8444444 8104.1183 117640 180 225 653.5556 522.8444444 8284.1184 117640 180 225 653.5556 522.8444444 8464.1185 117640 180 225 653.5556 522.8444444 8644.1186 117640 180 225 653.5556 522.8444444 8824.1187 117640 180 225 653.5556 522.8444444 9004.1188 117640 180 225 653.5556 522.8444444 9184.1189 117640 180 225 653.5556 522.8444444 9364.1190 117640 180 225 653.5556 522.8444444 9544.1191 117640 180 225 653.5556 522.8444444 9724.1
192 117640 180 225 653.5556 522.8444444 9904.1193 117640 180 225 653.5556 522.8444444 10084.1194 117640 180 225 653.5556 522.8444444 10264.1195 117640 180 225 653.5556 522.8444444 10444.1196 196445 210 262.5 935.4524 748.3619048 10654.1197 196445 210 262.5 935.4524 748.3619048 10864.1198 196445 210 262.5 935.4524 748.3619048 11074.1199 196445 210 262.5 935.4524 748.3619048 11284.1200 196445 210 262.5 935.4524 748.3619048 11494.1201 196445 210 262.5 935.4524 748.3619048 11704.1202 196445 210 262.5 935.4524 748.3619048 11914.1203 196445 210 262.5 935.4524 748.3619048 12124.1204 196445 210 262.5 935.4524 748.3619048 12334.1205 196445 210 262.5 935.4524 748.3619048 12544.1206 196445 210 262.5 935.4524 748.3619048 12754.1207 196445 210 262.5 935.4524 748.3619048 12964.1208 196445 210 262.5 935.4524 748.3619048 13174.1209 196445 210 262.5 935.4524 748.3619048 13384.1210 196445 210 262.5 935.4524 748.3619048 13594.1
Total w. gold C/B 25% oasisC/B 25% oasis w. gold33.75
37.541.25
4548.75
52.556.25
6063.75
67.571.25
7578.75
82.586.2591.2596.25
101.25106.25111.25116.25121.25126.25131.25136.25141.25146.25151.25156.25161.25168.75176.25183.75191.25198.75206.25213.75221.25228.75236.25243.75251.25258.75266.25273.75
282.5291.25
60 80 100 120 140 160 180 2000
200
400
600
800
1000
1200
1400
1600
300308.75
317.5326.25
335343.75
352.5361.25
370378.75
387.5396.25
405418.75 1338.88563 1090.29253731343 669.4428 545.1463
432.5 1297.045455 1055.63005780347 648.5227 527.815446.9375 1255.838262 1021.5298559642 627.9191 510.7649
461.375 1217.168755 989.563803847196 608.5844 494.7819475.8125 1180.809518 959.537632996191 590.4048 479.7688
490.25 1146.559518 931.279959204488 573.2798 465.64504.6875 1114.24039 904.639009287926 557.1202 452.3195
519.125 1083.69333 879.479894052492 541.8467 439.7399533.5625 1054.776481 855.682324001406 527.3882 427.8412
548 1027.362736 833.138686131387 513.6814 416.5693562.4375 1001.337866 811.752416935215 500.6689 405.8762
576.875 976.5989305 791.43661971831 488.2995 395.7183591.3125 953.0529172 772.1128844731 476.5265 386.0564
605.75 930.6155728 753.710276516715 465.3078 376.8551620.1875 909.2103953 736.164466391212 454.6052 368.0822
642.5 878 710.599221789883 439 355.2996664.8125 848.8612067 686.750023502867 424.4306 343.375
687.125 821.5943855 664.449699836274 410.7972 332.2248709.4375 796.0247581 643.55210994626 398.0124 321.7761
731.75 771.9986473 623.928937478647 385.9993 311.9645754.0625 749.3803857 605.467053460423 374.6902 302.7335
776.375 728.0497528 588.066333923684 364.0249 294.0332798.6875 707.8998372 571.637843336724 353.9499 285.8189
821 688.8352444 556.102314250914 344.4176 278.0512843.3125 670.7705869 541.388868302083 335.3853 270.6944
865.625 653.6292054 527.433935018051 326.8146 263.717887.9375 637.3420814 514.180333638347 318.671 257.0902
910.25 621.8469082 501.576489975282 310.9235 250.7882933.625 606.4019126 489.018610255724 303.201 244.5093
957 591.7055469 477.074190177638 295.8528 238.5371985.75 574.5784042 463.16003043368 287.2892 231.581014.5 558.4148728 450.034499753573 279.2074 225.0172
1043.25 543.1358553 437.632398753894 271.5679 218.81621072 528.6706809 425.89552238806 264.3353 212.9478
1100.75 514.9560117 414.771746536452 257.478 207.3859
1129.5 501.9349164 404.214254094732 250.9675 202.10711158.25 489.5560798 394.180876322038 244.778 197.0904
1187 477.7731268 384.633529907329 238.8866 192.31681215.75 466.5440425 375.53773390911 233.272 187.7689
1244.5 455.8306709 366.862193652069 227.9153 183.43111273.25 445.5982823 358.578440997448 222.7991 179.2892
1302 435.8151966 350.660522273426 217.9076 175.33031330.75 426.4524566 343.0847266579 213.2262 171.5424
1359.5 417.4835406 335.829349025377 208.7418 167.91471388.25 408.8841125 328.87448226184 204.4421 164.4372
1431.375 396.6293111 318.966029167758 198.3147 159.4831474.5 385.0877193 309.637165140726 192.5439 154.8186
1517.625 374.1988362 300.838481179475 187.0994 150.41921560.75 363.9088156 292.526029152651 181.9544 146.263
1603.875 354.1695757 284.660587639311 177.0848 142.33031668.5625 340.5004288 273.624751844777 170.2502 136.8124
1747.625 325.1620255 261.245976682641 162.581 130.6231798.25 316.0459643 253.891283191992 158.023 126.9456
1848.875 307.4271093 246.939355013184 153.7136 123.46971899.5 299.2658626 240.357988944459 149.6329 120.179
1950.125 291.5267224 234.118325748349 145.7634 117.05922000.75 284.1777667 228.194427089841 142.0889 114.0972
2051.375 277.1902131 222.562915117909 138.5951 111.28152102 270.5380422 217.202664129401 135.269 108.6013
2152.625 264.1976737 212.094535741246 132.0988 106.04732205.125 257.9289306 207.044952100221 128.9645 103.52252257.625 251.9507753 202.230219810642 125.9754 101.11512336.375 243.4856808 195.413835535819 121.7428 97.706922415.125 235.57092 189.041975053051 117.7855 94.520992493.875 228.154515 183.072527692847 114.0773 91.536262572.625 221.1908338 177.468538943686 110.5954 88.734272651.375 214.6396502 172.197444722078 107.3198 86.098722730.125 208.4653669 167.230438166751 104.2327 83.615222808.875 202.6363677 162.541942948689 101.3182 81.270972887.625 197.1244765 158.109172763084 98.56224 79.054592966.375 191.9045017 153.911760987738 95.95225 76.955883045.125 186.9538512 149.931447805919 93.47693 74.965723123.875 182.2522055 146.151814653275 91.1261 73.075913202.625 177.781239 142.558057843176 88.89062 71.279033281.375 173.5243814 139.13679478877 86.76219 69.56843360.125 169.4666122 135.875897474052 84.73331 67.93795
3459.8125 164.5943364 131.960908286215 82.29717 65.980453559.5 159.994393 128.26520578733 79.9972 64.1326
3659.1875 155.6445702 124.770867849762 77.82229 62.385433758.875 151.5250075 121.461873565894 75.7625 60.73094
3858.5625 147.6178929 118.323857654243 73.80895 59.161933958.25 143.9072054 115.343901976884 71.9536 57.67195
4057.9375 140.3784955 112.510357786437 70.18925 56.25518
4157.625 137.0186969 109.812693544993 68.50935 54.906354257.3125 133.8159649 107.241364123493 66.90798 53.62068
4357 130.7595372 104.78769795731 65.37977 52.393854456.6875 127.8396125 102.443799346488 63.91981 51.2219
4556.375 125.047246 100.202463581246 62.52362 50.101234656.0625 122.3742579 98.0571029705894 61.18713 49.02855
4755.75 119.8131528 96.0016821742102 59.90658 48.000844900.75 116.2736209 93.1612508289548 58.13681 46.580635050.75 112.825582 90.3944958669505 56.41279 45.197255200.75 109.5761532 87.787338364659 54.78808 43.893675350.75 106.5086549 85.3263561183012 53.25433 42.663185500.75 103.608224 82.9995909648684 51.80411 41.49985650.75 100.8615738 80.7963544662213 50.43079 40.398185800.75 98.25678991 78.7070637417575 49.12839 39.353535950.75 95.78315781 76.7231021299836 47.89158 38.361556100.75 93.43101543 74.8367004056878 46.71551 37.418356250.75 91.19162705 73.040835099788 45.59581 36.520426400.75 89.05707486 71.3291411162754 44.52854 35.664576550.75 87.02016544 69.6958363546159 43.51008 34.847926700.75 85.07434875 68.1356564563668 42.53717 34.067836850.75 83.2136478 66.643798124293 41.60682 33.32197000.75 81.4325973 65.2158697282434 40.7163 32.60793
7178.875 79.41416917 63.5977085546134 39.70708 31.798857357 77.49338041 62.0579040369716 38.74669 31.02895
7535.125 75.6633135 60.590899288333 37.83166 30.295457713.25 73.91768934 59.1916507308852 36.95884 29.59583
7891.375 72.25079521 57.855570163628 36.1254 28.927798069.5 70.65742231 56.5784745027573 35.32871 28.28924
8247.625 69.13281144 55.3565420348282 34.56641 27.678278425.75 67.67260546 54.1862742189123 33.8363 27.09314
8603.875 66.27280777 53.0644622335866 33.1364 26.532238782 64.92974572 51.9881575950809 32.46487 25.99408
8960.125 63.64003847 50.9546462800463 31.82002 25.477329138.25 62.40056857 49.9614258747572 31.20028 24.98071
9316.375 61.20845678 49.0061853456951 30.60423 24.503099494.5 60.06103978 48.086787087261 30.03052 24.04339
9672.625 58.95585026 47.2012509530763 29.47793 23.600639897.625 57.61663785 46.1282378348341 28.80832 23.06412
10122.625 56.33691588 45.1029253775577 28.16846 22.5514610347.625 55.11280646 44.1222019545548 27.5564 22.061110572.625 53.94076157 43.1832208179142 26.97038 21.5916110797.625 52.81752872 42.2833725008972 26.40876 21.1416911022.625 51.74012081 41.4202606003561 25.87006 20.7101311247.625 50.70578958 40.5916804658761 25.35289 20.2958411472.625 49.71200226 39.7956003965962 24.856 19.897811697.625 48.7564208 39.0301450080679 24.37821 19.5150711922.625 47.83688352 38.293580482486 23.91844 19.1467912147.625 46.95138882 37.584301458104 23.47569 18.79215
12372.625 46.09808059 36.900819349168 23.04904 18.4504112597.625 45.27523527 36.2417519175241 22.63762 18.1208812822.625 44.48125018 35.605813942153 22.24063 17.8029113047.625 43.71463314 34.9918088541018 21.85732 17.495913310.125 42.85298617 34.3017064077159 21.42649 17.1508513572.625 42.02464999 33.6382976763891 21.01232 16.8191513835.125 41.22772957 33.0000632448207 20.61386 16.5000314097.625 40.46047093 32.3855968647201 20.23024 16.192814360.125 39.72124829 31.7935951114632 19.86062 15.896814622.625 39.00855256 31.2228481548286 19.50428 15.6114214885.125 38.32098102 30.6722315062856 19.16049 15.3361215147.625 37.65722817 30.1406986243718 18.82861 15.0703515410.125 37.01607738 29.6272742758414 18.50804 14.8136415672.625 36.39639352 29.131048563977 18.1982 14.5655215935.125 35.79711622 28.6511715471325 17.89856 14.3255916197.625 35.2172538 28.1868483805496 17.60863 14.0934216460.125 34.65587782 27.7373349230337 17.32794 13.8686716722.625 34.11211811 27.3019337574095 17.05606 13.6509716985.125 33.58515827 26.8799905799928 16.79258 13.44
60 80 100 120 140 160 180 2000
200
400
600
800
1000
1200
1400
1600