Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

NEOMETALS LTD Investor Presentation 2015

Oct 6, 2015

65430_rns_2015-10-06_293c212f-b07b-4f33-9e86-64dc1c3e5565.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

==> picture [720 x 113] intentionally omitted <==

==> picture [378 x 142] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [106 x 26] intentionally omitted <==

1

2

Summary information: This document has been prepared by Neometals Ltd (“Neometals” or “the Company”) to provide summary information about the Company and its associated entities and their activities current as at the date of this document. The information contained in this document is of general background and does not purport to be complete. It should be read in conjunction with Neometals’ other periodic and continuous disclosure announcements lodged with the Australian Securities Exchange, which are available at www.asx.com.au.

Forward-looking information: This document includes certain statements, opinions, projections, forecasts and other forward-looking information which, while considered reasonable by Neometals, are inherently subject to significant uncertainties and contingencies. Many known and unknown factors could cause actual events or results to differ materially from estimated or anticipated events or results included in this document. Recipients of this document are cautioned that forward-looking statements are not guarantees of future performance – they must make their own independent investigations, consideration and evaluation of the opportunity to invest in the Company. By accepting this document, recipients agree that if they proceed further with their investigations, consideration or evaluation of the opportunity to invest in the Company, they will make and rely solely upon their own investigations and enquiries and will not in any way rely upon this document.

Any statements, opinions, projections, forecasts and other forward-looking information contained in this document do not constitute any commitments, representations or warranties by Neometals and its associated entities, directors, agents and employees, including any undertaking to update any such information. Except as required by law, and only to the extent so required, directors, agents and employees of Neometals shall in no way be liable to any person or body for any loss, claim, demand, damages, costs or expenses of whatsoever nature arising in any way out of, or in connection with, the information contained in this document.

Financial data: All figures in this document are in Australian dollars (AUD) unless stated otherwise.

Not financial product advice: This document is for information purposes only and is not financial product or investment advice, nor a recommendation to acquire securities in Neometals. It has been prepared without taking into account the objectives, financial situation or needs of individuals. Before making any investment decision, prospective investors should consider the appropriateness of the information having regard to their own objectives, financial situation and needs and seek legal and taxation advice appropriate to their jurisdiction.

Investment risk: An investment in securities in Neometals is subject to investment and other known and unknown risks, some of which are beyond the control of Neometals. The Company does not guarantee any particular rate of return or the performance of Neometals. Investors should have regard to the risk factors outlined in this document.

Competent Persons Statement:

The information in this document that relates to “Barrambie Scoping Study Results”, “Mt Marion test work results”, “Barrambie Mineral Resource Estimates”, “Mt Marion Mineral Resource Estimates” and “Barrambie Pre Feasibility Study Results” is extracted from ASX Releases set out below. The Company confirms that it is not aware of any new information or data that materially affects the information included in the ASX Releases set out below, and in the case of estimates of mineral resources, that all material assumptions and technical parameters underpinning the estimates in those ASX Releases continue to apply and have not materially changed.

13/11/2013 Barrambie-Scoping Study Results
6/12/2013 Barrambie-Amended JORC 2012 Mineral Resource Estimate
25/08/2015 Barrambie Pre Feasibility Study Results
21/09/2015 Mt Marion Lithium Project-New Mineral Resource Estimate

The Company confirms that all the material assumptions underpinning the production target and the forecast financial information derived from the production targets in the Barrambie Pre-feasibility Study and Mt Marion Pre-feasiblity Study continue to apply and have not materially changed.

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

2

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Our Strategy
----- End of picture text -----

Develop low-cost operations with strong partners

Quality captive resources Attractive commodities with strong, long-term fundamentals

Focus on low-cost, downstream processing technologies for long-term profitability

Reduce financial and operating risk via industry partnerships

Divest Non-core assets to maintain balance sheet strength

Lean management team

==> picture [111 x 29] intentionally omitted <==

==> picture [106 x 26] intentionally omitted <==

3

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Corporate Details
----- End of picture text -----

==> picture [649 x 287] intentionally omitted <==

----- Start of picture text -----

ASX Code: NMT OTC: NMTUYPrice (AU cents) ASX Code: NMT OTC: RDRUY
20
18Last close ( 12 Dec 2014 ) $ 0.036 Last close (5 Oct 2015) A$0.18
16
14
12
10Shares on issue M 499.4 Shares on issue 509 M
8
6
Cash (30 Sept 2014) 42 $m 11.7 Cash (30 June 2015) () A$7.5 M
0
Incl Restricted Term Deposit $m 6.2 Incl Restricted Term Deposit A$6.1 M
Market capitalisation $m 19 Market capitalisation A$92 M
----- End of picture text -----*

(*) US$19.75M (~A$28M) received 25 September 2015

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

4

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Group structure
----- End of picture text -----

Neometals Ltd (ASX:NMT)

==> picture [624 x 181] intentionally omitted <==

----- Start of picture text -----

45% 100% 70%
Process Minerals Int’l 30% Reed Reed 30% Process Minerals Int’l
Industrial Advanced
Pty Ltd (Mineral Minerals Materials Pty Ltd (Mineral
Resources Ltd) Pty Ltd Pty Ltd Resources Ltd)
25%
Jiangxi Ganfeng Lithium
Co., Ltd Mount Marion Barrambie Lithium Hydroxide
Lithium Titanium Project
Project Project (ELi Process)
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

5

==> picture [720 x 113] intentionally omitted <==

==> picture [103 x 105] intentionally omitted <==

==> picture [20 x 17] intentionally omitted <==

----- Start of picture text -----

+
----- End of picture text -----

==> picture [104 x 105] intentionally omitted <==

=

==> picture [104 x 105] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

6

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Fundamentals
----- End of picture text -----

==> picture [709 x 354] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

7

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Fundamentals
----- End of picture text -----

==> picture [581 x 335] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

8

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Fundamentals
----- End of picture text -----

==> picture [314 x 359] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

9

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Fundamentals
----- End of picture text -----

==> picture [520 x 349] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

10

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Fundamentals
----- End of picture text -----

==> picture [566 x 353] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

11

==> picture [77 x 78] intentionally omitted <==

Mt Marion Lithium Project

45% Neometals Ltd 25% Ganfeng Lithium 30% and Operator Mineral Resources Ltd (ASX:MIN)

==> picture [326 x 295] intentionally omitted <==

==> picture [644 x 9] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [30 x 26] intentionally omitted <==

+ =

12

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Project Strategy
----- End of picture text -----

==> picture [598 x 271] intentionally omitted <==

----- Start of picture text -----

Mt Marion Lithium
Integrated Lithium
Lithium Mine Hydroxide Plant Producer
with Partner(s)
Operated by MIN
Ganfeng Offtake
=
IN PATENTED
CONSTRUCTION
PFS COMPLETED
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

13

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

High Quality Partners
----- End of picture text -----

==> picture [173 x 93] intentionally omitted <==

  • Australia’s largest contract minerals processor

  • • Provide complete mine-to-port solution

  • • Build-Own-Operate basis

  • • No upfront capital cost to NMT

  • • Option to acquire up to additional 13.1% RIM for US$1.5M per 1% (US$19.6M)

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

14

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

High Quality Partners
----- End of picture text -----

==> picture [466 x 97] intentionally omitted <==

  • China’s 2nd largest lithium producer

  • • Life-of-Mine Take-or-pay offtake

  • • At market price with floor price protection

  • • Ability for MIN/Neometals to take equity share of production after 3 years.

  • • Option to acquire up to additional 24% RIM for US$1.5M per 1% (US$36M). Reduces to 13.1% (US19.6M) if MIN elect to exercise (expiry Jan 2017)

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

15

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Flythrough
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

16

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Project Tenure
----- End of picture text -----

==> picture [594 x 357] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

17

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Site layout
----- End of picture text -----

==> picture [636 x 358] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

18

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium Concentrate Prices
----- End of picture text -----

==> picture [480 x 343] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

19

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Near-term milestones
----- End of picture text -----

Commence Commence Commence First Construction Mining Processing Shipment Nov 2015 Q1 CY16 July 2016 Q4 CY16

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

20

==> picture [84 x 84] intentionally omitted <==

Downstream processing Lithium Hydroxide (LiOH)

70% Neometals Ltd 30% Mineral Resources Ltd

==> picture [644 x 9] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [106 x 27] intentionally omitted <==

Lithium Hydroxide Fundamentals

==> picture [518 x 339] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [106 x 26] intentionally omitted <==

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Adaption of Chlor-Alkali Process
----- End of picture text -----

New Feed → Conventional Technology

==> picture [409 x 316] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

23

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Own low-cost Patented Technology
----- End of picture text -----

==> picture [622 x 358] intentionally omitted <==

----- Start of picture text -----

Brine Competitors
Input Price
US$5,000/t
x 1 t
Final Final
Lithium Lithium
Product Chlorination Product
Carbonate Carbonate Caustic-
LiOH Spodumene Purification LiOH
Technical Battery isation
Battery Electrolysis Battery
Grade Grade
Grade Grade
Cost Cost
US$5,700/t US$3,900/t
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

24

Sources: SQM (Brine Flowsheet) and Neometals internal analysis including 2012 Pre-feasibility Study. All prices are FOB Basis.

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Own low-cost Patented Technology
----- End of picture text -----

==> picture [500 x 332] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

25

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Pre-feasibility Study - Financial Metrics ()
----- End of picture text -----*

Average Annual Production
[
10,000t LiOH
8,810t Li2CO3
Life of Plant (LOP) 20 years
Life of Plant (LOM) Revenue US$ 3.15 billion
Pre-production Capital cost US$ 83 millio~~n~~1
Pre-tax Net Cashflow A$ 1.19 billion
Average Cost per tonne of LiOH US$ 3,878/t
Average Cost per tonne of Li2CO3 US$ 4,538/t
Pre-tax Internal Rate of Return 94%
Pre-tax NPV (12% real discount rate) US$ 321 million
Payback of capital costs 2 years

(*) Capital costs valid at September 2012. Estimated to accuracy of ± 35%

Assumptions: Spodumene feedstock US$350/t CIF (6% Li2O); LiOH/Li2CO3 selling price US$6,900/t CIF, MYR = US$0.32

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

26

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Commercialisation Plan ()
----- End of picture text -----*

==> picture [470 x 219] intentionally omitted <==

----- Start of picture text -----

Complete Pilot Plant FEED (FEL3)
Definitive Hydromet & & Final
Feasibility Electrolysis Investment
Study Decision
2015/16 2016 2017
----- End of picture text -----

(*) Subject to RAM Board Approval

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

27

==> picture [77 x 78] intentionally omitted <==

Barrambie Titanium Project 100% Neometals

==> picture [325 x 295] intentionally omitted <==

==> picture [644 x 9] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [30 x 26] intentionally omitted <==

+ =

28

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Titanium Fundamentals
----- End of picture text -----

==> picture [542 x 339] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

29

Sources: Company Reports

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

High Quality Resource
----- End of picture text -----

==> picture [607 x 318] intentionally omitted <==

----- Start of picture text -----

1
2
3
+150Mt 47Mt @
@34% TiO2 22% TiO2 18%
Lac Tio Barrambie Tellnes
----- End of picture text -----*

*** Mineral Resource Estimate (JORC2012) on page 29**

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

Sources: Company Reports

30

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Project Strategy
----- End of picture text -----

Mine, Concentrate Produce Titanium Integrated Titanium and Truck Pigment with Producer Titanium Industry Partner Concentrate = +

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

31

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Licenced low-cost Technology
----- End of picture text -----

==> picture [645 x 408] intentionally omitted <==

----- Start of picture text -----

Competitors
Input Price
US$1,000/t
X1.2t
Final Final
Chlorination Product ROM Chlorination Product
Rutile
& Purification Fine Ore & Purification Fine
Pigment Pigment
Cost
Cost
US$1,214/t
US$2,100 -
US$572/t
2,300/t
 Mini-pilot scale testing in Canada – 2014/15
 High purity +99% TiO2
 PFS Completed by Sedgman – August 2015
+ =
----- End of picture text -----

32

Sources: SQM (Brine Flowsheet) and Neometals internal analysis including 2012 Pre-feasibility Study. All prices are FOB Basis.

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Licenced low-cost Technology
----- End of picture text -----

==> picture [464 x 349] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

33

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Pre-feasibility Study - Financial Metrics ()
----- End of picture text -----*

Average Annual Production
[1
98,000t TiO2
2,000t V2O5
234,000t Fe2O3
Life of Mine (LOM) 19.6 years
Life of Mine (LOM) Revenue A$ 8,746 million
Pre-production Capital cost (excluding EPCM
and Contingency)
A$ 549 millio~~n~~1
Pre-tax Net Cashflow A$ 2,409 million
Cash Operating Cost per tonne
ofpaid TiO2net of co-product credit
US$ 572/t
Pre-tax Internal Rate of Return 21%
Pre-tax NPV (12% real discount rate) A$ 355 million
Payback of capital costs 3.9 years

CAUTIONARY STATEMENT

The Pre-Feasibility Study referred to in this report is based on medium level technical and economic assessments, it is sufficient to support reporting of Ore Reserves using the JORC Code but not sufficient to prove definitive assurance of an economic development case or to provide certainty that the conclusions of the Pre-Feasibility Study will be realised.

(*) Estimated to accuracy of ± 25%

Assumptions: US$1,838/t TiO2; US$14,873/t V2O5, US$520/t Fe2O3 Pigment, A$/US$0.75, Royalties (State/Technology) 10% Gross

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

34

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Commercialisation Plan
----- End of picture text -----

==> picture [614 x 219] intentionally omitted <==

----- Start of picture text -----

Pilot Scale
Complete Beneficiation Definitive Final
Pre-feasibility & Hydromet Feasibility Investment
Study Test work Study Decision
Aug 2015 2015/16 2016/17
----- End of picture text -----

==> picture [276 x 30] intentionally omitted <==

----- Start of picture text -----

Attract JV Partner
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

35

36

Investment Proposition

==> picture [644 x 9] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

36

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Lithium : Cash and cashflow
----- End of picture text -----

==> picture [657 x 404] intentionally omitted <==

----- Start of picture text -----

Binding Agreements
Fully funded,
with Ganfeng
fully permitted

 03
Production
02
commencing
mid-2016
01
Take or pay Plus
Great resource + offtake Potentially
=
Strong partner agreements US$46.8M from
Strong market option exercise
+ =
----- End of picture text -----

37

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Titanium : A growth story for 2016
----- End of picture text -----

==> picture [658 x 300] intentionally omitted <==

----- Start of picture text -----



03
02
01
Obtain
Demonstrate + Demonstrate Strong
+
Technical Economic Partners
Feasibility Viability to Commercialise
----- End of picture text -----

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

38

Thank you www.neometals.com.au

==> picture [644 x 9] intentionally omitted <==

==> picture [111 x 29] intentionally omitted <==

==> picture [30 x 26] intentionally omitted <==

+ =

39

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Mineral Resource Estimate
for the Mt Marion Lithium deposit, as at September 2015, for a block cut-off grade of 0% Li2O
----- End of picture text -----

Classification Deposit Tonnes (Mt) Li~~2~~O % Fe~~2~~O~~3~~%
Indicated Area 1 4.43 1.46 1.32
Area 2 1.30 1.47 1.60
Area 2W 3.39 1.48 1.24
Area 4 0.94 1.25 1.36
Indicated Total 10.05 1.45 1.33
Inferred Area 1 2.16 1.34 1.59
Area 2 1.01 1.44 1.72
Area 2W 4.52 1.40 1.13
Area 4 1.33 1.34 1.33
Area 5 0.96 1.33 2.44
Area 6 3.21 1.24 1.69
Inferred Total 13.19 1.34 1.50
Grand Total 23.24 1.39 1.43

==> picture [111 x 29] intentionally omitted <==

==> picture [47 x 26] intentionally omitted <==

----- Start of picture text -----

+ =
----- End of picture text -----

==> picture [30 x 26] intentionally omitted <==

40

NOTE : Figures may not sum due to rounding. Significant figures do not imply an added level of precision.

==> picture [720 x 113] intentionally omitted <==

----- Start of picture text -----

Mineral Resource Estimate
for the Barrambie Ti-V deposit, as at September 2015, for a block cut-off grade of 15% TiO2
----- End of picture text -----


Classification
Zone Oxidation MTonnes Density
(t/m3)
TiO2
(%)
V2O5
(%)
Fe2O3
(%)
Al2O3
(%)
SiO2
(%)
Indicated Eastern Oxide 18.7 2.82 23.29 0.59 42.93 10.70 16.36
Transition 8.7 3.52 23.11 0.61 50.80 7.34 12.99
Fresh 2.4 3.85 21.77 0.56 52.90 5.99 12.84
Sub-total 29.8 3.10 23.11 0.60 46.02 9.35 15.10
Central Oxide 3.5 2.95 16.84 0.92 49.82 11.06 14.91
Transition 1.3 3.50 17.39 0.89 54.76 8.49 12.15
Fresh 0.1 4.04 15.59 0.88 59.93 7.22 10.96
Sub-total 4.9 3.12 16.95 0.91 51.40 10.28 14.08
Total 34.7 3.11 22.25 0.64 46.77 9.48 14.95
Inferred Eastern Oxide 2.6 2.71 20.88 0.48 40.00 12.20 19.42
Transition 3.3 3.29 23.04 0.59 47.51 8.62 14.45
Fresh 5.5 3.71 22.82 0.57 47.50 8.39 14.57
Sub-total 11.4 3.36 22.44 0.55 45.78 9.33 15.65
Central Oxide 0.1 3.07 16.64 0.98 53.63 9.96 13.33
Transition 0.4 3.47 18.36 0.86 54.15 8.79 12.43
Fresh 0.7 3.86 17.30 0.91 53.48 9.44 13.17
Sub-total 1.2 3.64 17.55 0.90 53.71 9.30 12.96
Total 12.5 3.38 21.99 0.58 46.51 9.32 15.40
Grand Total 47.2 3.18 22.18 0.63 46.70 9.44 15.07

==> picture [111 x 29] intentionally omitted <==

+ =

==> picture [30 x 26] intentionally omitted <==

41

NOTE : Figures may not sum due to rounding. Significant figures do not imply an added level of precision.