You are on page 1of 3

Cost Benefit Analysis Report

Input Parameters

Block Model: MB_Project_El_Faro.bmf


Grade Variable: cut
Grade Units: ent (%) per metric tonne (t)
Cutoff: 0.40
Density: densidad

Currency Units: US$


Development Cost: 13.50 US$ per metre
Maximum Gradient: 0.57 degrees
Product Price: 2.10 US$ per lb av
Production Cost: 13.50 US$ per t
Recovery: 90.00 %
Dilution: 5.00 %
Development Efficiency: 100.00 %
Production Efficiency: 100.00 %

Development Calculations

Development Distance: 45.75 metres


Initial Development Cost: 617.61 US$
Development Efficiency: 100.00 %
Total Development Cost: 617.61 US$

Production Calculations

Volume: 37246.68 cubic metres


Metric tonnes: 100798.14
Dilution: 5.00 %
Diluted metric tonnes: 105838.04
Initial Production Cost: 1428813.60 US$
Production Efficiency: 100.00 %
Total Production Cost 1428813.60 US$

Revenue Calculations

Total Units (cut): 881.92 t


Recovery: 90.00 %
Units Recovered(cut): 793.73 t
Product Price: 2.10 US$ per lb av
Gross Revenue: 3674732.54 US$

Cost-Benefit Calculations
Gross Revenue: 3674732.54 US$
Total Development Cost: 617.61 US$
Total Production Cost: 1428813.60 US$
Net Revenue 2245301.33 US$

You might also like