Professional Documents
Culture Documents
Ore Weight, TN Sales Revenue, $ Mining Cost, $ Total Pit Surplus, $
Ore Weight, TN Sales Revenue, $ Mining Cost, $ Total Pit Surplus, $
5 VARIABLES
PIT C 30 0
N 20 0
1 N 20 0
DEFAULT N 20 0
TOTAL N 20 3
Stage
1
Current RAF Value
0.5
Ore weight 1130652 0
1130652
Waste weight 0 12065348
12065348
CL quantity 1096732 0
1096732
Mining Cost 2476128 10617506
13093634
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0 0
-1787114
Minimal grades processed:
Element CL
1
Stage
2
Current RAF Value
0.6
Ore weight 1332736 0
1332736
Waste weight 0 14329129
14329129
CL quantity 1292754 0
1292754
Mining Cost 2798746 12896216
15694962
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
297870
Minimal grades processed:
Element CL
1
Stage
3
Current RAF Value
0.7
Ore weight 1412673 0
1412673
Waste weight 0 16952918
10052918
CL quantity 1370293 0
1370293
Mining Cost 3037247 16105272
19142519
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
634903
Minimal grades processed:
Element CL
1
Stage
4
Current RAF Value
0.8
Ore weight 1510393 0
1510393
Waste weight 0 22150626
20850626
CL quantity 1465081 0
1465081
Mining Cost 3103858 20378576
23482434
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
683854
Minimal grades processed:
Element CL
1
Stage
5
Current RAF Value
0.9
Ore weight 1540653 0
1540653
Waste weight 0 25369111
25369111
CL quantity 1494433 0
1494433
Mining Cost 3235371 23700655
26936026
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
795728
Minimal grades processed:
Element CL
1
Stage
6
Current RAF Value
1
Ore weight 1580782 0
1580782
Waste weight 0 27247830
27247830
CL quantity 1533359 0
1533359
Mining Cost 3499851 26757369
30257220
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
1358420
Minimal grades processed:
Element CL
1
Stage
7
Current RAF Value
1.1
Ore weight 1618230 0
1618230
Waste weight 0 28065154
28065154
CL quantity 1569683 0
1569683
Mining Cost 3582761 27559981
31142742
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
4458318
Minimal grades processed:
Element CL
1
Stage
8
Current RAF Value
1.2
Ore weight 1683532 0
1683532
Waste weight 0 29105303
29105303
CL quantity 1633026 0
1633026
Mining Cost 3727340 28581408
32308748
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
8096020
Minimal grades processed:
1
Stage
9
Current RAF Value
1.3
Ore weight 1756302 0
1756302
Waste weight 0 30652355
30652355
CL quantity 1703613 0
1703613
Mining Cost 3888453 30100613
33989066
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
11674786
Minimal grades processed:
Element CL
1
Stage
10
Current RAF Value
1.4
Ore weight 1785230 0
1785230
Waste weight 0 31150681
31150681
CL quantity 1731673 0
1731673
Mining Cost 3952499 30589969
34542468
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0
0
Total pit surplus
15443972
Minimal grades processed:
Element CL
1
Stage
11
Current RAF Value
1.5
Ore weight 1785230 0
1785230
Waste weight 0 31150681
31150681
CL quantity 1731673 0
1731673
Mining Cost 3952499 30589969
34542468
Processing Cost 0 0
0
Element Value 0 0
0
Selling Value 0 0
0
Rehabilitation Cost 0 0 0
19014432
Minimal grades processed:
Element CL
1
Revenue factoPrice, $ Sales revenue, $ Mining cost, Total Pit surplus, $ Ore weight, tn
-50% 0.5 10 11306520 13093634 -1787114 1130652
-40% 0.6 12 15992832 15694962 297870 1332736
-30% 0.7 14 19777422 19142519 634903 1412673
-20% 0.8 16 24166288 23482434 683854 1510393
-10% 0.9 18 27731754 26936026 795728 1540653
0 1 20 31615640 30257220 1358420 1580782
10% 1.1 22 35601060 31142742 4458318 1618230
20% 1.2 24 40404768 32308748 8096020 1683532
30% 1.3 26 45663852 33989066 11674786 1756302
40% 1.4 28 49986440 34542468 15443972 1785230
50% 1.5 30 53556900 34542468 19014432 1785230