Report 1 Pit

Pit Total Ore-Best Waste-Best Av Grade (auopt)-Best

1.000 8,355.577 - 2.772
2.000 1,234,928.376 1,211,204.165 2.289
3.000 2,724,437.579 1,960,945.637 1.745
4.000 11,958,100.173 8,433,305.458 1.197
5.000 21,454,282.939 14,209,314.603 0.999
6.000 38,663,459.194 29,380,982.849 0.866
7.000 73,594,131.590 61,283,047.697 0.720
8.000 101,150,573.840 74,328,837.949 0.638
9.000 361,410,518.483 216,973,606.536 0.441
Report 1 Pit
Av Grade (auopt:Total Ore)-Best Disc.cash flow-Best Revenue Factor-Best
- 456,329.683 0.200
- 50,379,910.203 0.300
- 80,891,152.105 0.400
- 210,210,646.130 0.500
- 287,571,596.135 0.600
- 391,205,170.353 0.700
- 499,116,958.628 0.800
- 539,775,027.221 0.900
- 636,364,970.345 1.000
 Pit by Pit
700,000,000 700,000,000

600,000,000 600,000,000

500,000,000 500,000,000

400,000,000 400,000,000 Waste-Best

Total Ore-Best
Tonnage

Disc.cash flow-Best

Value
Disc.cash flow-Worst
300,000,000 300,000,000 Disc.cash flow-Lag

200,000,000 200,000,000

100,000,000 100,000,000

0 0
1 2 3 4 5 6 7 8 9

Pit
 Chart 1 (Pit)
Pit Total Ore-Best Waste-Best Disc.cash flow-Best Disc.cash flow-Worst Disc.cash flow-Lag
1 8355.576928 0 456329.683275 456329.683275 456329.683275
2 1234928.37646 1211204.1646 50379910.202999 50379910.202999 50379910.202999
3 2724437.57863 1960945.6374 80891152.104944 80891152.104944 80891152.104944
4 11958100.1734 8433305.4582 210210646.130436 210210646.130436 210210646.130436
5 21454282.9391 14209314.603 287571596.135196 287571596.135196 287571596.135196
6 38663459.1937 29380982.849 391205170.353074 391205170.353074 391205170.353074
7 73594131.5896 61283047.697 499116958.627668 499116958.627668 499116958.627668
8 101150573.84 74328837.949 539775027.221043 539775027.221044 539775027.221044
9 361410518.483 216973606.54 636364970.345498 636364970.345499 636364970.345499