Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 12

Optimal Pit Report File

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

Total pit surplus

-1787114
Minimal grades processed:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process

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:

Processing Method no process


Element CL

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:

Processing Method no process

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:

Processing Method no process

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

Total pit surplus

19014432
Minimal grades processed:

Processing Method no process

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

Ore weight, tn Sales revenue, $ Mining cost, $ Total Pit surplus, $


Ore weight, tn

You might also like