Gadzuric
Yr1 - 349,458
Yr2 - 563,679
Yr3 - 695,046 non-gteed
Total - 1,608,273
Murray
Yr1 - 349,458
Yr1 - 637,435 (NG)
yr 1 |
2,000,000 |
||
yr 2 |
2,100,000 |
||
yr 3 |
2,100,000 |
P-opt |
|
3yr total |
6,200,000 |
yr1 750,825
yr2 825,000 t-opt
total 1,575,825
yr 1 |
4,546,000 (BYC = 2,273,000) |
|||
yr 2 |
5,000,600 |
|||
yr 3 |
5,455,200 |
|||
yr 4 |
5,909,800 |
|||
yr 5 |
6,364,400 |
|||
yr 6 |
6,819,000 |
|||
6yr total |
34,095,000 |
|||
|
|||||||||
yr 1 |
8,500,000 |
(BYC=
4,250,000) |
|||
yr 2 |
9,500,000 |
|
|||
yr 3 |
10,500,000 |
|
|||
yr 4 |
11,500,000 |
|
|||
yr 5 |
12,500,000 |
|
|||
yr 6 |
13,500,000 |
|
|||
yr 7 |
14,500,000 |
|
|||
7yr total |
80,500,000 |
||||
yr 1 |
4,000,000 |
|||
yr 2 |
4,400,000 |
|||
yr 3 |
4,800,000 |
|||
yr 4 |
5,200,000 |
|||
4yr total |
18,400,000 |
|||
yr 1 |
2,796,000 |
|
||||
yr 2 |
3,075,600 |
|
||||
yr 3 |
3,355,200 |
ETO |
||||
3yr total |
9,226,800 |
|
||||
|
||||||||||
yr 1 |
850,000 |
||
yr 2 |
935,000 |
||
yr 3 |
1,020,000 |
||
3yr total |
2,805,000 |
||
yr 1 |
7,270,000 |
(BYC = |
3,755,142) |
||
yr 2 |
8,178,750 |
||||
yr 3 |
9,087,500 |
||||
yr 4 |
9,996,250 |
||||
yr 5 |
10,905,000 |
||||
yr 6 |
11,813,750 |
ETO |
|||
yr 7 |
12,722,500 |
||||
7yr total |
69,973,750 |
||||
yr 1 |
1,750,000 |
yr 2 |
1,850,000 |
2yr total |
3,600,000 |
yr 1 |
4,370,000 |
(BYC=
2,285,000) |
||
yr 2 |
4,916,250 |
|
||
yr 3 |
5,462,500 |
|
||
yr 4 |
6,008,750 |
|
||
yr 5 |
6,555,000 |
|
||
yr 6 |
7,101,250 |
ETO |
||
yr 7 |
7,647,500 |
P-opt |
||
7yr total |
42,061,250 |
|||
yr 1 |
2,400,000 |
|||
yr 2 |
2,640,000 |
|||
yr 3 |
2,880,000 |
|||
yr 4 |
3,120,000 |
|||
yr 5 |
3,360,000 |
|||
yr 6 |
3,600,000
(p-opt) |
|||
6yr total |
18,000,000 |
|||
yr 1 |
3,550,000 |
|||
yr 2 |
3,650,000 |
|||
yr 3 |
3,750,000 |
|||
3yr total |
10,950,000 |
|||
yr 1 |
1,500,000 |
|||
yr 2 |
1,600,000 |
|||
yr 3 |
1,700,000 |
|||
3yr total |
4,800,000 |
|||
yr 1 |
1,215,000 |
|||
yr 2 |
1,336,500 |
|||
yr 3 |
1,458,000 |
|||
3yr total |
4,009,500 |
|||
Yr1- 349,458 (guaranteed)
yr 1 |
4,546,000 |
|||
yr 2 |
5,000,600 |
|||
yr 3 |
5,455,200 |
|||
3yr total |
15,001,800 |
|||
02-03 |
4,546,000 |
||||
03-04 |
4,546,000 |
||||
04-05 |
4,546,000 |
||||
05-06 |
5,000,600 |
P-opt. |
|||
4yr total |
18,638,600 |
||||
yr 1 |
4,546,000 |
|||
yr 2 |
5,000,600 |
|||
yr 3 |
5,455,200 |
|||
3yr total |
15,001,800 |
|||
yr 1 |
1,111,111 |
(BYC=
630,850) |
yr 2 |
1,250,000 |
|
yr 3 |
1,388,889 |
t-opt |
3yr total |
3,750,000 |
|
yr 1 |
4,546,000 |
|
|||
yr 2 |
5,000,600 |
|
|||
yr 3 |
5,455,200 |
|
|||
yr 4 |
5,909,800 |
|
|||
yr 5 |
6,364,400 |
|
|||
yr 6 |
6,819,000 |
ETO |
|||
6yr total |
34,095,000 |
||||