*** ------------------------------------*------------------------------*

*** * Project RUN# 4. *

*** MSOPIT - Revised on 21-JUN-19 * Date started 06-29-2021 *
*** 64-bit version * Time started 18:27:25 *
*** * Project Acct N/A *
*** ------------------------------------*------------------------------*

MINESIGHT Proprietary Software

MINESIGHT is a Trademark of Leica Geosystems
Copyright 1974-2019 Leica Geosystems
MineSight Economic Planner v. 4.00-12 [build 2025-598]

-----------------------------------------------------------------------
Run File = RUNOPT.A Print File = RPTOPT.A

Line R U N F I L E R E C O R D S
----
1 MEDS-MSOPT 10=OP10.dat 13=op13.opt 15=op15.dat 32=optecn.a 3=rptopt.a
2

3
4 USR = / Tue Jun 29 18:27:23 2021 Hora verano Pac�fico Sudam�rica
5
6 IOP3 = 3 / fixed - do not change
7 IOP5 = 1 125 / COL
8 IOP7 = 1 125 / ROW
9 IOP10 = 1 / 0 = read DV from model
10 COM 1 = compute Design Variable
11 IOP11= 1 160 / LEVELS
12 IOP14= 1 / 1 = measure block at centroid (required for LG, optional for FC)
13 COM / 0 = measure block at base (block bottom) (Floating Cone)
14 IOP15= 0 / 1 = allow mining beyond model for a vertical wall
15 IOP408= 0 / 1= Take Ore First
16 IOP207 = 1 / 1= Use TOPO from 3DBM
17 IOP110 = 0 / 1= always process all ore percent material
18
19
20 COM IOP18 is a limiting pit. Its context is dependent
21 COM on the design strategy. If you have enabled
22 COM the RESOURCE design strategy then this specifies
23 COM resources be calculated for a single pit;
24 COM otherwise, this specifies the limiting surface
RUN# 4. Page 2 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

25 COM to help reduce the working data set.

26 COM
27 COM Using LIMITING SURFACE option.
28 COM
29 IOP18= 0 / Limiting Surface for Design Variable
30
31 IOP19= 0 / Starting pit instead of TOPOG
32
33 IOP27= 2 / Optional code for reserve classes.
34 COM # = treat IUSE code ># as waste
35 IOP29= 0 / Base pit for bottom and slope calculations
36 IOP30= 1 / Default MET code
37 IOP31= 1 1 1 / LG reblocking x, y, z
38 IOP37= 0 / ????
39 IOP36 = 2 / Number of slope surfaces to read - required
40 COM if complex slope option is used
41 IOP41= 1 / 0=Floating Cone, 1=Lerchs-Grossmann, 2-Pseudoflow DESIGN METHOD
42 IOP34 = 0 / #benches to project pit slopes for Pseudoflow
43 IOP81= 0 / 1 = Store LG pits
44 IOP45= 0 0 / 1, 1 = Calculate & Store Ore bottoms
45
46 COM IOP48 is used for LG and IOP49 for FC slope analysis
47 COM IOP48/IOP49 = 0 constant slopes or slope by azimuth
48 COM = 2 complex slopes (floating ray)
49 COM = 3 complex slopes(one cone per ore block
50 IOP48 = 3 / One Cone per Ore Block
51 IOP49 = 3 / One Cone per Ore Block
52
53 IOP51 = 0 / Option to set blocks below starting pit to be mined.
54 COM This option is to compute resources only.
55 IOP101 = 0 / Limit pits by item RCODE > 0
56
57 COM IOP105 is used as an option when you have
58 COM selected an item for Net Value per Ton.
59 COM
60 COM 0 =Include Mining Cost
61 COM 1 =Does NOT Include Mining Cost
62 COM 2 =Includes all Mining Cost in Ore Percent Cases
63 COM
64 COM Item being used is 'VBT'
65 COM
66 IOP105 = 0
67
68 COM IOP106 is used as an option when you have
69 COM selected an item for net value per block.
70 COM
71 COM 0 =Only if Bench Discounting Option is Used
72 COM 1 =Block is Not Discounted
73 COM
74 COM Item being used is 'VB'
75 COM
RUN# 4. Page 3 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

76 IOP106 = 0
77
78 COM IOP401 is used to define the maximum number of blocks in a
79 COM condensed model. This is the number of blocks in the
80 COM B-ARRAY.
81 COM
82 COM The suggested default value is 15000000.
83 COM
84 IOP401 = 15000000
85
86 COM IOP404 is used to define the maximum number of blocks in a
87 COM pit optimization model. This is the number of blocks in the
88 COM pit optimization ARRAYS.
89 COM
90 COM The suggested default value is 15000000.
91 COM
92 IOP404 = 15000000
93
94 COM Calculating the Design Variable.
95 COM PAR1 is equivalent to PAR21.
96 PAR1 = -99999999.0 / Mill cutoff grade (used in economic calculations)
97
98 COM PAR2 is constant.
99 PAR2 = 0.0 / Mine cutoff grade (base block cutoff used in cone searching).
100
101 PAR3 = 1.0 / Mining cost per unit of waste material
102 PAR4 = 0.0 / Total operating cost per unit of ore
103 PAR5 = 1.0 / Net value per unit of product ($/# or $/oz)
104 PAR6 = 45.0 / Minimum pit slope (tangent if < 10; degrees if >10)
105 PAR7 = 0.0001 / Radius of cone base
106 PAR9 = 2.7 2.7 / Density of material
107 PAR12 = 22.046 / Pounds per ton (DEFAULT=2000.0 short tons)
108 PAR14 = 1.0 / Mining cost per unit of ore material
109 PAR15 = 0.0 / FC optimization factor (invariant)
110 PAR16 = 30 / Azimuth increment
111 PAR17 = 20.0 / Distance between point on azimuth
112 COM PAR18 defaults to 50 if 0 or blank.
113 PAR18 = 200 / Number of points along the rays on Azimuth
114
115 PAR19 = 0 / Const to add to input (iop10=0)
116
117 PAR21= -99999999.0 / Minimum value
118 PAR22= 999999999.0 / Maximum value
119 PAR23= 1.0 / Precision
120
121 PAR89= 0.0 / Cutoff Grade in Value per Ton
122
123 IOP46= 0 / >0 = Store ore bottom in XLEV1
124
125 PAR24= 0.0 / Mining rate periods per bench
126 PAR25= 0.0 / Discount rate per period percent
 RUN# 4. Page 4 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

127 PAR26 = 1 / Bench# from where discounting begins

128 PAR27= 0 / Depth below IOP19 to compute design variable
129 PAR38= 0 / Level# to audit print block value calculations
130 PAR39= 0 / Column# to audit print block value calculations
131 PAR40= 0 / Row# to audit print block value calculations
132
133 PAR44= 0.0 / Design variable distribution interval
134
135 PAR42= / limits the striping ratio of cones selected to PAR42
136 PAR43= / limits the cones selected to ones with a value per ton greater
than PAR43
137 PAR61= / stops the FC mining when the cumulative ore tons exceeds PAR61
000s
138 PAR62= / stops the FC mining when the cumulative total tons exceeds PAR62
000s
139 PAR63= / stops the FC mining when the cumulative total profit exceeds PAR63
000s
140 IOP89 = 1 / 1=use vary value option, 0=ignore
141 PAR91 = 0.1 / Minimum factor
142 PAR92 = 1.2 / Maximum factor
143 PAR93 = 0.05 / Factor increment
144 ITM1= TOPO TOPO / TOPO item
145 ITM2= CU GRAD1 / Grade1
146 ITM3= ORE PCODE / Processing code item
147 ITM4= SG SG1 / Specific gravity for within ORE percent
148 ITM5= SG SG2 / Specific gravity for outside ORE percent
149 ITM6= CATEG IUSE / Block codes for reserve classification
150 ITM7= DEST CCODE / Classification code by economics
151 ITM8= VB VALPB / Value per block - store back to file 15
152 ITM9= VBT VALPT / Value per block - store back to file 15
153 ITM10= GEOM SLPCD / 3dbm slope code item
154 END

Supplemental data input file name =mspbug.A

Reserve summary data file name =restxt.A

 RUN# 4. Page 5 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Project Units code = 3

1 = Imperial
2 = Metric
3 = Metric

MSOPIT Input constraints for Mining

----- ---------------------------- ------------

PAR1 = Minimum block value for processing = -100000000.000
PAR2 = Minimum block value of FC base = 0.000
PAR3 = Waste mining cost(default) $/unit = 1.000
PAR5 = Net value factor = 1.000
PAR6 = Pit slope angle (default) (2d-lg) = 45.000
PAR7 = Radius of mine base block = 0.000
PAR9 = Ore specific gravity ( default) = 2.700
PAR10 = Waste specific gravity(default) = 2.700
PAR14 = Ore mining cost(default) $/unit = 1.000

3D Block Model Items

Keyword Item_label Item_Location# INDEX

========= ========== ============== =======
TOPO TOPO 1 1
GRAD1 CU 2 2
PCODE ORE 3 47
SG1 SG 4 48
SG2 SG 5 49
IUSE CATEG 6 54
CCODE DEST 7 55
VALPB VB 8 56
VALPT VBT 9 57
SLPCD GEOM 10 59

File 13 Items

Description Item_label File_Loc# RMX_Loc#

================= ========== ========= ========

Original_Topo TOPOG 1 11 YES

Pit Grid -Original topo PIT00 20 30 YES
Slope definition grid z SLPS1 3 13 YES
Slope definition grid code SLPC1 3 13 YES
Slope definition grid z SLPS1 4 14 YES
Slope definition grid code SLPC1 4 14 YES
Slope definition grid z SLPS2 5 15 YES
Slope definition grid code SLPC2 5 15 YES
Slope definition grid z SLPS2 6 16 YES
Slope definition grid code SLPC2 6 16 YES
Slope definition grid z SLPS3 7 17 NO
Slope definition grid code SLPC3 7 17 NO
Slope definition grid z SLPS3 8 18 NO
Slope definition grid code SLPC3 8 18 NO
Slope definition grid z SLPS4 9 19 NO
Slope definition grid code SLPC4 9 19 NO
Slope definition grid z SLPS4 10 20 NO
Slope definition grid code SLPC4 10 20 NO
Surface limit RCODE 2 0 NO Code = 0
LG by Cols XELV5 19 29 YES
LG by Rows XELV4 18 28 YES
LG rows&cols XELV3 17 27 YES
Starting pit PIT 0 20 0 NO
Limiting Pit PIT 0 20 0 NO
Ore Bottom XELV1 15 25 YES
Pit Bottom XELV2 16 26 YES

Total Number Of Items File 13,15 80

COORDINATES OF MINE MODEL FILE OP15.DAT

XMIN, XMAX, DX, NX= 65500.0 68000.0 20.0 125
YMIN, YMAX, DY, NY= 34500.0 37000.0 20.0 125
ZMIN, ZMAX, DZ, NZ= 3500.0 4300.0 5.0 160

MSEP-GSF ( File 13) for Pit Optimization = OP13.OPT

MSEP-GSF Index file = OP13OPT.DIP

MSEP-GSF Index file csv format = OP13OPT.CSV

The Index file contains a summary documenting how each

surface file was created. MSOPIT writes to the
Index file

PAR6 = 44.00 after examining SECTORS input

Data file OPTECN.A * unit size from program

-------------------- * --- ---- ---- ----
ECON PARAMETER file * 32
 RUN# 4. Page 6 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Number of Destinations 2

# Description Type
----- --------------------------------------------
1 pta 1
2 dump 0

Number of Destinations which process material 1

( Type = 1 )

Number of MATerials 2

Mat-Index# Mat-Code# Description

---------- --------- -------------------------------------
1 1 ore
2 2 wst

Economics by MAT code and DEStinations

Number of MAT codes = 2

MAT code default = 1
Number of Destinations = 2

MAT DES PCST MCST SG Grade Price Recovery Factor

=== ==== ====== ====== ====== ======= ========= ========= ===========
1 1 2.500 2.000 2.700 CU 6120.0000 90.00 0.0100
1 2 0.000 2.000 2.700 CU 0.0000 0.00 0.0000
2 1 0.000 0.000-99.000 CU 0.0000 0.00 0.0000
2 2 0.000 2.000 2.700 CU 0.0000 0.00 0.0000
 RUN# 4. Page 7 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Additional Variable Mining Costs

Mining rate - fraction of period to mine 1 bench = 0.0000

which means 0.000 benches mined per period
Discount rate per period % = 0.00

Elevation Bench# Additional_Cost (e.g.,$/ton) F-NPV

Waste Ore
=========================================================
4295.0 1 0.4290 0.4290 1.000000
4290.0 2 0.4160 0.4160 1.000000
4285.0 3 0.4030 0.4030 1.000000
4280.0 4 0.3900 0.3900 1.000000
4275.0 5 0.3770 0.3770 1.000000
4270.0 6 0.3640 0.3640 1.000000
4265.0 7 0.3510 0.3510 1.000000
4260.0 8 0.3380 0.3380 1.000000
4255.0 9 0.3250 0.3250 1.000000
4250.0 10 0.3120 0.3120 1.000000
4245.0 11 0.2990 0.2990 1.000000
4240.0 12 0.2860 0.2860 1.000000
4235.0 13 0.2730 0.2730 1.000000
4230.0 14 0.2600 0.2600 1.000000
4225.0 15 0.2470 0.2470 1.000000
4220.0 16 0.2340 0.2340 1.000000
4215.0 17 0.2210 0.2210 1.000000
4210.0 18 0.2080 0.2080 1.000000
4205.0 19 0.1950 0.1950 1.000000
4200.0 20 0.1820 0.1820 1.000000
4195.0 21 0.1690 0.1690 1.000000
4190.0 22 0.1560 0.1560 1.000000
4185.0 23 0.1430 0.1430 1.000000
4180.0 24 0.1300 0.1300 1.000000
4175.0 25 0.1170 0.1170 1.000000
4170.0 26 0.1040 0.1040 1.000000
4165.0 27 0.0910 0.0910 1.000000
4160.0 28 0.0780 0.0780 1.000000
4155.0 29 0.0650 0.0650 1.000000
4150.0 30 0.0520 0.0520 1.000000
4145.0 31 0.0390 0.0390 1.000000
4140.0 32 0.0260 0.0260 1.000000
4135.0 33 0.0130 0.0130 1.000000
4130.0 34 0.0000 0.0000 1.000000
4125.0 35 0.0130 0.0130 1.000000
4120.0 36 0.0260 0.0260 1.000000
4115.0 37 0.0390 0.0390 1.000000
4110.0 38 0.0520 0.0520 1.000000
4105.0 39 0.0650 0.0650 1.000000
4100.0 40 0.0780 0.0780 1.000000
4095.0 41 0.0910 0.0910 1.000000
4090.0 42 0.1040 0.1040 1.000000
4085.0 43 0.1170 0.1170 1.000000
4080.0 44 0.1300 0.1300 1.000000
4075.0 45 0.1430 0.1430 1.000000
4070.0 46 0.1560 0.1560 1.000000
4065.0 47 0.1690 0.1690 1.000000
4060.0 48 0.1820 0.1820 1.000000
4055.0 49 0.1950 0.1950 1.000000
4050.0 50 0.2080 0.2080 1.000000
4045.0 51 0.2210 0.2210 1.000000
4040.0 52 0.2340 0.2340 1.000000
4035.0 53 0.2470 0.2470 1.000000
4030.0 54 0.2600 0.2600 1.000000
4025.0 55 0.2730 0.2730 1.000000
4020.0 56 0.2860 0.2860 1.000000
4015.0 57 0.2990 0.2990 1.000000
4010.0 58 0.3120 0.3120 1.000000
4005.0 59 0.3250 0.3250 1.000000
4000.0 60 0.3380 0.3380 1.000000
3995.0 61 0.3510 0.3510 1.000000
3990.0 62 0.3640 0.3640 1.000000
3985.0 63 0.3770 0.3770 1.000000
3980.0 64 0.3900 0.3900 1.000000
3975.0 65 0.4030 0.4030 1.000000
3970.0 66 0.4160 0.4160 1.000000
3965.0 67 0.4290 0.4290 1.000000
3960.0 68 0.4420 0.4420 1.000000
3955.0 69 0.4550 0.4550 1.000000
3950.0 70 0.4680 0.4680 1.000000
3945.0 71 0.4810 0.4810 1.000000
3940.0 72 0.4940 0.4940 1.000000
3935.0 73 0.5070 0.5070 1.000000
3930.0 74 0.5200 0.5200 1.000000
3925.0 75 0.5330 0.5330 1.000000
3920.0 76 0.5460 0.5460 1.000000
3915.0 77 0.5590 0.5590 1.000000
3910.0 78 0.5720 0.5720 1.000000
3905.0 79 0.5850 0.5850 1.000000
3900.0 80 0.5980 0.5980 1.000000
3895.0 81 0.6110 0.6110 1.000000
3890.0 82 0.6240 0.6240 1.000000
3885.0 83 0.6370 0.6370 1.000000
3880.0 84 0.6500 0.6500 1.000000
3875.0 85 0.6630 0.6630 1.000000
3870.0 86 0.6760 0.6760 1.000000
3865.0 87 0.6890 0.6890 1.000000
3860.0 88 0.7020 0.7020 1.000000
3855.0 89 0.7150 0.7150 1.000000
3850.0 90 0.7280 0.7280 1.000000
3845.0 91 0.7410 0.7410 1.000000
3840.0 92 0.7540 0.7540 1.000000
3835.0 93 0.7670 0.7670 1.000000
3830.0 94 0.7800 0.7800 1.000000
3825.0 95 0.7930 0.7930 1.000000
3820.0 96 0.8060 0.8060 1.000000
3815.0 97 0.8190 0.8190 1.000000
3810.0 98 0.8320 0.8320 1.000000
3805.0 99 0.8450 0.8450 1.000000
3800.0 100 0.8580 0.8580 1.000000
3795.0 101 0.8710 0.8710 1.000000
3790.0 102 0.8840 0.8840 1.000000
3785.0 103 0.8970 0.8970 1.000000
3780.0 104 0.9100 0.9100 1.000000
3775.0 105 0.9230 0.9230 1.000000
3770.0 106 0.9360 0.9360 1.000000
3765.0 107 0.9490 0.9490 1.000000
3760.0 108 0.9620 0.9620 1.000000
3755.0 109 0.9750 0.9750 1.000000
3750.0 110 0.9880 0.9880 1.000000
3745.0 111 1.0010 1.0010 1.000000
3740.0 112 1.0140 1.0140 1.000000
3735.0 113 1.0270 1.0270 1.000000
3730.0 114 1.0400 1.0400 1.000000
3725.0 115 1.0530 1.0530 1.000000
3720.0 116 1.0660 1.0660 1.000000
3715.0 117 1.0790 1.0790 1.000000
3710.0 118 1.0920 1.0920 1.000000
3705.0 119 1.1050 1.1050 1.000000
3700.0 120 1.1180 1.1180 1.000000
3695.0 121 1.1310 1.1310 1.000000
3690.0 122 1.1440 1.1440 1.000000
3685.0 123 1.1570 1.1570 1.000000
3680.0 124 1.1700 1.1700 1.000000
3675.0 125 1.1830 1.1830 1.000000
3670.0 126 1.1960 1.1960 1.000000
3665.0 127 1.2090 1.2090 1.000000
3660.0 128 1.2220 1.2220 1.000000
3655.0 129 1.2350 1.2350 1.000000
3650.0 130 1.2480 1.2480 1.000000
3645.0 131 1.2610 1.2610 1.000000
3640.0 132 1.2740 1.2740 1.000000
3635.0 133 1.2870 1.2870 1.000000
3630.0 134 1.3000 1.3000 1.000000
3625.0 135 1.3130 1.3130 1.000000
3620.0 136 1.3260 1.3260 1.000000
3615.0 137 1.3390 1.3390 1.000000
3610.0 138 1.3520 1.3520 1.000000
3605.0 139 1.3650 1.3650 1.000000
3600.0 140 1.3780 1.3780 1.000000
3595.0 141 1.3910 1.3910 1.000000
3590.0 142 1.4040 1.4040 1.000000
3585.0 143 1.4170 1.4170 1.000000
3580.0 144 1.4300 1.4300 1.000000
3575.0 145 1.4430 1.4430 1.000000
3570.0 146 1.4560 1.4560 1.000000
3565.0 147 1.4690 1.4690 1.000000
3560.0 148 1.4820 1.4820 1.000000
3555.0 149 1.4950 1.4950 1.000000
3550.0 150 1.5080 1.5080 1.000000
3545.0 151 1.5210 1.5210 1.000000
3540.0 152 1.5340 1.5340 1.000000
3535.0 153 1.5470 1.5470 1.000000
3530.0 154 1.5600 1.5600 1.000000
3525.0 155 1.5730 1.5730 1.000000
3520.0 156 1.5860 1.5860 1.000000
3515.0 157 1.5990 1.5990 1.000000
3510.0 158 1.6120 1.6120 1.000000
3505.0 159 1.6250 1.6250 1.000000
3500.0 160 1.6380 1.6380 1.000000
 RUN# 4. Page 8 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

NUMBER OF SLOPE SECTOR CODES = 3

Model Number Default Slope

1 44.000
2 48.000
3 52.000

GETBOT - Determine pit bottoms to level 160

COMPLEX SLOPE PARAMETERS

DEGREES BETWEEN RAYS = 30.00
DISTANCE BETWEEN POINTS = 20.00
NUMBER OF POINTS PER RAY = 200

NUMBER OF AZIMUTH RAYS = 12

*** read model for case 1 Factor 0.1000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 9 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1903028

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1903028.
= 1903028.
= 1903028.
= 1895959.
= -14999.
= 7069.
= 41445.
= 292972224.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 203997.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 1809476

Number of Undefined MCO values 0
Number of Undefined SGW values 1809476
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 1809476
Number of Undefined RDCOD values 0
Number of Undefined MAT values 302534
Number of assays for CU Undefined 1809476
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 13830

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 10 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1903028.
Total blocks above 0 = 7070.
Mean of blocks above 0 = 41438.8231

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1895958. 0. 99.6 -14999.
0. 7070. 7070. 100.0 41439.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 12804. 62401949. -117153985. -1.87741
0.61605
pta O 7069. 37458285. 292972480. 7.82130
2.39183
dump W 2191627. 11550331736. -31775987475. -2.75109
0.00991

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.10000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 175818494. -6058331872.

Tons 99860235. 2613340831.
CU 1.2822 0.0438
Value/ton 1.7606 -2.3182
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 175818494. -31775987475.

Tons 99860235. 11550331736.
CU 1.2822 0.0099
Value/ton 1.7606 -2.7511

Time in seconds required to read model 2.

*** call design pit case 1 Factor 0.1000

 RUN# 4. Page 11 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1903028.
Number of positive blks 7068.
Mean of positive blks 41451. Total Value 292972512.
Number of negative blks 1895960.
Mean of negative blks -14999.

Summary of Columns with a Positive Sum

Number of columns 183.

Number of blocks total 12120. Value 78945472.
Number of positive blocks 3423. Value 178279816.
Number of negative blocks 8697. Value -99334344.

Total Positive blocks = 7068.

Positive blocks in pit = 277.
Negative blocks in pit = 368.
Percent of Positive blocks mined= 3.92
Ratio of Neg/Pos blocks mined = 1.3285

2-D LG Net Value by rows = 3,153,834.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1903028.
Number of positive blks 7068.
Mean of positive blks 41451. Total Value 292972520.
Number of negative blks 1895960.
Mean of negative blks -14999.
Summary of Columns with a Positive Sum

Number of columns 183.

Number of blocks total 12120. Value 78945472.
Number of positive blocks 3423. Value 178279816.
Number of negative blocks 8697. Value -99334344.

Total Positive blocks = 7068.

Positive blocks in pit = 135.
Negative blocks in pit = 2.
Percent of Positive blocks mined= 1.91
Ratio of Neg/Pos blocks mined = 0.0148

2-D LG Net Value by columns = 9,189.

*** Design case 1 Factor 0.1000

*** vary base start case 1

 RUN# 4. Page 12 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 0
Output pit = 1
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 13 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 0

Base Lerchs-Grossmann Pit Design - Pit Number 1

Area specifications for Pit # 1

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 1

Total # of blocks: 222672
Total # of ORE blocks: 7064
Total # of FEED blocks: 222672
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 7067 BLOCKS WITH NON-NEGATIVE VALUE:
0.603 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 1 Cumulative

Number of (-) blocks mined 4. 4.
Number of (+) blocks mined 12. 12.
Number of total blocks mined 16. 16.
Sum of Value for (+) blocks 27,552. 27,552.
Sum of Value for (-) blocks -14,920. -14,920.
Net revenue = GRO$$ - costs 12,632. 12,632.

Pit optimization values are factored by 0.10000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 2 Factor 0.1500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 14 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1903012

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1903012.
= 1903012.
= 1903012.
= 1891126.
= -14972.
= 11886.
= 47441.
= 563878720.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 320327.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 3618952

Number of Undefined MCO values 0
Number of Undefined SGW values 3618952
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 3618952
Number of Undefined RDCOD values 0
Number of Undefined MAT values 605068
Number of assays for CU Undefined 3618952
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 27660

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 15 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1903023.
Total blocks above 0 = 11888.
Mean of blocks above 0 = 47431.4271

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1891135. 0. 99.4 -14972.
0. 11888. 11888. 100.0 47431.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 23241. 112168280. -194790120. -1.73659
0.42723
pta O 11886. 61220886. 563880247. 9.21059
1.75576
dump W 2176373. 11476802805. -31574298433. -2.75114
0.00759

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.15000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 369090127. -5856642829.

Tons 173389166. 2539811899.
CU 0.8963 0.0343
Value/ton 2.1287 -2.3059
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 369090127. -31574298433.

Tons 173389166. 11476802805.
CU 0.8963 0.0076
Value/ton 2.1287 -2.7511

Time in seconds required to read model 8.

*** call design pit case 2 Factor 0.1500

 RUN# 4. Page 16 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1903012.
Number of positive blks 11867.
Mean of positive blks 47502. Total Value 563704896.
Number of negative blks 1891145.
Mean of negative blks -14972.

Summary of Columns with a Positive Sum

Number of columns 411.

Number of blocks total 24452. Value 277633520.
Number of positive blocks 7587. Value 464922240.
Number of negative blocks 16865. Value -187288720.

Total Positive blocks = 11867.

Positive blocks in pit = 1988.
Negative blocks in pit = 2815.
Percent of Positive blocks mined= 16.75
Ratio of Neg/Pos blocks mined = 1.4160

2-D LG Net Value by rows = 44,068,320.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1903012.
Number of positive blks 11867.
Mean of positive blks 47502. Total Value 563704896.
Number of negative blks 1891145.
Mean of negative blks -14972.
Summary of Columns with a Positive Sum

Number of columns 411.

Number of blocks total 24452. Value 277633520.
Number of positive blocks 7587. Value 464922240.
Number of negative blocks 16865. Value -187288720.

Total Positive blocks = 11867.

Positive blocks in pit = 1576.
Negative blocks in pit = 2672.
Percent of Positive blocks mined= 13.28
Ratio of Neg/Pos blocks mined = 1.6954

2-D LG Net Value by columns = 34,320,240.

*** Design case 2 Factor 0.1500

*** vary base start case 2

 RUN# 4. Page 17 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 1
Output pit = 2
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 18 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 1

Base Lerchs-Grossmann Pit Design - Pit Number 2

Area specifications for Pit # 2

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 2

Total # of blocks: 268294
Total # of ORE blocks: 11851
Total # of FEED blocks: 268294
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 11858 BLOCKS WITH NON-NEGATIVE VALUE:
0.925 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit #

2 Cumulative
Number of (-) blocks mined 345. 349.
Number of (+) blocks mined 313. 325.
Number of total blocks mined 658. 674.
Sum of Value for (+) blocks 3,327,056. 3,354,608.
Sum of Value for (-) blocks -2,118,480. -2,133,400.
Net revenue = GRO$$ - costs 1,208,576. 1,221,208.

Pit optimization values are factored by 0.15000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 3 Factor 0.2000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 19 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1902354

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1902354.
= 1902354.
= 1902354.
= 1883885.
= -14961.
= 18469.
= 47853.
= 883794304.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 436658.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 5428428

Number of Undefined MCO values 0
Number of Undefined SGW values 5428428
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 5428428
Number of Undefined RDCOD values 0
Number of Undefined MAT values 907602
Number of assays for CU Undefined 5428428
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 41490

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 20 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1902907.
Total blocks above 0 = 18465.
Mean of blocks above 0 = 47860.2224

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1884442. 0. 99.0 -14953.
0. 18465. 18465. 100.0 47860.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 30967. 149032379. -248898746. -1.67010
0.32642
pta O 18469. 93184303. 883799433. 9.48442
1.33900
dump W 2162064. 11407975288. -31385780925. -2.75121
0.00606

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.20000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 634900687. -5668125321.

Tons 242216682. 2470984383.
CU 0.7160 0.0280
Value/ton 2.6212 -2.2939
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 634900687. -31385780925.

Tons 242216682. 11407975288.
CU 0.7160 0.0061
Value/ton 2.6212 -2.7512

Time in seconds required to read model 15.

*** call design pit case 3 Factor 0.2000

 RUN# 4. Page 21 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1902354.
Number of positive blks 18026.
Mean of positive blks 48608. Total Value 876202496.
Number of negative blks 1884328.
Mean of negative blks -14954.

Summary of Columns with a Positive Sum

Number of columns 596.

Number of blocks total 32725. Value 542650792.
Number of positive blocks 11931. Value 765443512.
Number of negative blocks 20794. Value -222792720.

Total Positive blocks = 18026.

Positive blocks in pit = 3714.
Negative blocks in pit = 5019.
Percent of Positive blocks mined= 20.60
Ratio of Neg/Pos blocks mined = 1.3514

2-D LG Net Value by rows = 168,343,392.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1902354.
Number of positive blks 18026.
Mean of positive blks 48608. Total Value 876202504.
Number of negative blks 1884328.
Mean of negative blks -14954.
Summary of Columns with a Positive Sum

Number of columns 596.

Number of blocks total 32725. Value 542650792.
Number of positive blocks 11931. Value 765443512.
Number of negative blocks 20794. Value -222792720.

Total Positive blocks = 18026.

Positive blocks in pit = 3823.
Negative blocks in pit = 6886.
Percent of Positive blocks mined= 21.21
Ratio of Neg/Pos blocks mined = 1.8012

2-D LG Net Value by columns = 155,584,464.

*** Design case 3 Factor 0.2000

*** vary base start case 3

 RUN# 4. Page 22 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 2
Output pit = 3
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 23 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 2

Base Lerchs-Grossmann Pit Design - Pit Number 3

Area specifications for Pit # 3

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 3

Total # of blocks: 300121
Total # of ORE blocks: 17975
Total # of FEED blocks: 300121
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 17985 BLOCKS WITH NON-NEGATIVE VALUE:
1.477 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 3 Cumulative

Number of (-) blocks mined 2,573. 2,922.
Number of (+) blocks mined 2,114. 2,439.
Number of total blocks mined 4,687. 5,361.
Sum of Value for (+) blocks 28,901,496. 32,256,104.
Sum of Value for (-) blocks -18,467,472. -20,600,872.
Net revenue = GRO$$ - costs 10,434,024. 11,655,232.

Pit optimization values are factored by 0.20000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 4 Factor 0.2500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 24 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1897667

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1897667.
= 1897667.
= 1897667.
= 1871315.
= -15016.
= 26352.
= 47445.
= 1250279168.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 552989.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 7237904

Number of Undefined MCO values 0
Number of Undefined SGW values 7237904
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 7237904
Number of Undefined RDCOD values 0
Number of Undefined MAT values 1210136
Number of assays for CU Undefined 7237904
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 55320

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 25 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1902552.
Total blocks above 0 = 26342.
Mean of blocks above 0 = 47457.7293

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1876210. 0. 98.6 -14950.
0. 26342. 26342. 100.0 47458.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 34166. 164298131. -266022251. -1.61914
0.26410
pta O 26352. 131230820. 1250278087. 9.52732
1.07370
dump W 2150982. 11354663019. -31241098874. -2.75139
0.00513

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.25000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 984255836. -5523443270.

Tons 295528951. 2417672114.
CU 0.6236 0.0241
Value/ton 3.3305 -2.2846
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 984255836. -31241098874.

Tons 295528951. 11354663019.
CU 0.6236 0.0051
Value/ton 3.3305 -2.7514

Time in seconds required to read model 59.

*** call design pit case 4 Factor 0.2500

 RUN# 4. Page 26 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1897667.
Number of positive blks 23193.
Mean of positive blks 51220. Total Value 1187955072.
Number of negative blks 1874474.
Mean of negative blks -14957.

Summary of Columns with a Positive Sum

Number of columns 742.

Number of blocks total 37227. Value 818631600.
Number of positive blocks 14859. Value 1060348272.
Number of negative blocks 22368. Value -241716672.

Total Positive blocks = 23193.

Positive blocks in pit = 5866.
Negative blocks in pit = 10325.
Percent of Positive blocks mined= 25.29
Ratio of Neg/Pos blocks mined = 1.7601

2-D LG Net Value by rows = 347,307,072.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1897667.
Number of positive blks 23193.
Mean of positive blks 51220. Total Value 1187955128.
Number of negative blks 1874474.
Mean of negative blks -14957.
Summary of Columns with a Positive Sum

Number of columns 742.

Number of blocks total 37227. Value 818631600.
Number of positive blocks 14859. Value 1060348272.
Number of negative blocks 22368. Value -241716672.

Total Positive blocks = 23193.

Positive blocks in pit = 4952.
Negative blocks in pit = 8475.
Percent of Positive blocks mined= 21.35
Ratio of Neg/Pos blocks mined = 1.7114

2-D LG Net Value by columns = 329,753,088.

*** Design case 4 Factor 0.2500

*** vary base start case 4

 RUN# 4. Page 27 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 3
Output pit = 4
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 28 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 3

Base Lerchs-Grossmann Pit Design - Pit Number 4

Area specifications for Pit # 4

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 4

Total # of blocks: 320385
Total # of ORE blocks: 23091
Total # of FEED blocks: 320385
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 23103 BLOCKS WITH NON-NEGATIVE VALUE:
2.173 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 4 Cumulative

Number of (-) blocks mined 39,704. 42,626.
Number of (+) blocks mined 9,128. 11,567.
Number of total blocks mined 48,832. 54,193.
Sum of Value for (+) blocks 515,313,824. 547,569,928.
Sum of Value for (-) blocks -418,450,160. -439,051,032.
Net revenue = GRO$$ - costs 96,863,664. 108,518,896.

Pit optimization values are factored by 0.25000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 5 Factor 0.3000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 29 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1848835

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1848835.
= 1848835.
= 1848835.
= 1815075.
= -15588.
= 33760.
= 49057.
= 1656153984.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 669319.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 9047380

Number of Undefined MCO values 0
Number of Undefined SGW values 9047380
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 9047380
Number of Undefined RDCOD values 0
Number of Undefined MAT values 1512670
Number of assays for CU Undefined 9047380
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 69150

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 30 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1901297.
Total blocks above 0 = 33724.
Mean of blocks above 0 = 49100.8486

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1867573. 0. 98.2 -14952.
0. 33724. 33724. 100.0 49101.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 38444. 184786437. -300403787. -1.62568
0.21947
pta O 33760. 166946952. 1656151491. 9.92023
0.91804
dump W 2139296. 11298458581. -31088157559. -2.75154
0.00431

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.30000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 1355747704. -5370501955.

Tons 351733389. 2361467676.
CU 0.5510 0.0206
Value/ton 3.8545 -2.2742
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 1355747704. -31088157559.

Tons 351733389. 11298458581.
CU 0.5510 0.0043
Value/ton 3.8545 -2.7515

Time in seconds required to read model 132.

*** call design pit case 5 Factor 0.3000

 RUN# 4. Page 31 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1848835.
Number of positive blks 18819.
Mean of positive blks 47557. Total Value 894970176.
Number of negative blks 1830016.
Mean of negative blks -15045.

Summary of Columns with a Positive Sum

Number of columns 864.

Number of blocks total 23681. Value 660174768.
Number of positive blocks 11568. Value 797578560.
Number of negative blocks 12113. Value -137403792.

Total Positive blocks = 18819.

Positive blocks in pit = 5616.
Negative blocks in pit = 7200.
Percent of Positive blocks mined= 29.84
Ratio of Neg/Pos blocks mined = 1.2821

2-D LG Net Value by rows = 256,720,352.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1848835.
Number of positive blks 18819.
Mean of positive blks 47557. Total Value 894970200.
Number of negative blks 1830016.
Mean of negative blks -15045.
Summary of Columns with a Positive Sum

Number of columns 864.

Number of blocks total 23681. Value 660174768.
Number of positive blocks 11568. Value 797578560.
Number of negative blocks 12113. Value -137403792.

Total Positive blocks = 18819.

Positive blocks in pit = 4132.
Negative blocks in pit = 5855.
Percent of Positive blocks mined= 21.96
Ratio of Neg/Pos blocks mined = 1.4170

2-D LG Net Value by columns = 194,275,072.

*** Design case 5 Factor 0.3000

*** vary base start case 5

 RUN# 4. Page 32 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 4
Output pit = 5
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 33 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 4

Base Lerchs-Grossmann Pit Design - Pit Number 5

Area specifications for Pit # 5

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 5

Total # of blocks: 282192
Total # of ORE blocks: 18680
Total # of FEED blocks: 282192
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 18688 BLOCKS WITH NON-NEGATIVE VALUE:
2.035 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 5 Cumulative

Number of (-) blocks mined 13,794. 56,420.
Number of (+) blocks mined 3,863. 15,430.
Number of total blocks mined 17,657. 71,850.
Sum of Value for (+) blocks 185,819,928. 733,389,856.
Sum of Value for (-) blocks -152,989,272. -592,040,304.
Net revenue = GRO$$ - costs 32,830,656. 141,349,552.

Pit optimization values are factored by 0.30000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 6 Factor 0.3500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 34 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1831178

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1831178.
= 1831178.
= 1831178.
= 1790880.
= -15909.
= 40298.
= 51902.
= 2091537664.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 785650.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 10856856

Number of Undefined MCO values 0
Number of Undefined SGW values 10856856
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 10856856
Number of Undefined RDCOD values 0
Number of Undefined MAT values 1815204
Number of assays for CU Undefined 10856856
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 82980

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 35 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1900961.
Total blocks above 0 = 40241.
Mean of blocks above 0 = 51964.8310

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1860720. 0. 97.9 -14945.
0. 40241. 40241. 100.0 51965.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 47394. 227846176. -388179984. -1.70369
0.18327
pta O 40298. 198435416. 2091544602. 10.54018
0.81872
dump W 2123808. 11223910378. -30887866757. -2.75197
0.00341

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.35000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 1703364619. -5170211153.

Tons 426281592. 2286919473.
CU 0.4791 0.0168
Value/ton 3.9959 -2.2608
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 1703364619. -30887866757.

Tons 426281592. 11223910378.
CU 0.4791 0.0034
Value/ton 3.9959 -2.7520

Time in seconds required to read model 153.

*** call design pit case 6 Factor 0.3500

 RUN# 4. Page 36 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1831178.
Number of positive blks 18823.
Mean of positive blks 47928. Total Value 902145920.
Number of negative blks 1812355.
Mean of negative blks -15064.

Summary of Columns with a Positive Sum

Number of columns 902.

Number of blocks total 21790. Value 661699848.
Number of positive blocks 10781. Value 784939360.
Number of negative blocks 11009. Value -123239512.

Total Positive blocks = 18823.

Positive blocks in pit = 6029.
Negative blocks in pit = 7179.
Percent of Positive blocks mined= 32.03
Ratio of Neg/Pos blocks mined = 1.1907

2-D LG Net Value by rows = 269,570,784.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1831178.
Number of positive blks 18823.
Mean of positive blks 47928. Total Value 902145952.
Number of negative blks 1812355.
Mean of negative blks -15064.
Summary of Columns with a Positive Sum

Number of columns 902.

Number of blocks total 21790. Value 661699848.
Number of positive blocks 10781. Value 784939360.
Number of negative blocks 11009. Value -123239512.

Total Positive blocks = 18823.

Positive blocks in pit = 4234.
Negative blocks in pit = 6351.
Percent of Positive blocks mined= 22.49
Ratio of Neg/Pos blocks mined = 1.5000

2-D LG Net Value by columns = 197,198,432.

*** Design case 6 Factor 0.3500

*** vary base start case 6

 RUN# 4. Page 37 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 5
Output pit = 6
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 38 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 5

Base Lerchs-Grossmann Pit Design - Pit Number 6

Area specifications for Pit # 6

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 6

Total # of blocks: 273521
Total # of ORE blocks: 18648
Total # of FEED blocks: 273521
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 18659 BLOCKS WITH NON-NEGATIVE VALUE:
2.445 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 6 Cumulative

Number of (-) blocks mined 16,638. 73,058.
Number of (+) blocks mined 3,395. 18,825.
Number of total blocks mined 20,033. 91,883.
Sum of Value for (+) blocks 200,138,752. 933,528,608.
Sum of Value for (-) blocks -187,019,936. -779,060,240.
Net revenue = GRO$$ - costs 13,118,816. 154,468,368.

Pit optimization values are factored by 0.35000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 7 Factor 0.4000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 39 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1811145

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1811145.
= 1811145.
= 1811145.
= 1764286.
= -16281.
= 46859.
= 54420.
= 2550076928.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 901980.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 12666332

Number of Undefined MCO values 0
Number of Undefined SGW values 12666332
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 12666332
Number of Undefined RDCOD values 0
Number of Undefined MAT values 2117738
Number of assays for CU Undefined 12666332
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 96810

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 40 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1900568.
Total blocks above 0 = 46772.
Mean of blocks above 0 = 54507.4571

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1853796. 0. 97.5 -14942.
0. 46772. 46772. 100.0 54507.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 47221. 227070543. -362156684. -1.59491
0.16496
pta O 46859. 229995165. 2550078647. 11.08753
0.74113
dump W 2117420. 11193126262. -30805575027. -2.75219
0.00309

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.40000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 2187921963. -5087919423.

Tons 457065708. 2256135357.
CU 0.4549 0.0153
Value/ton 4.7869 -2.2551
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 2187921963. -30805575027.

Tons 457065708. 11193126262.
CU 0.4549 0.0031
Value/ton 4.7869 -2.7522

Time in seconds required to read model 187.

*** call design pit case 7 Factor 0.4000

 RUN# 4. Page 41 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1811145.
Number of positive blks 19180.
Mean of positive blks 45227. Total Value 867446016.
Number of negative blks 1791965.
Mean of negative blks -15091.

Summary of Columns with a Positive Sum

Number of columns 948.

Number of blocks total 20909. Value 621116400.
Number of positive blocks 10492. Value 736437744.
Number of negative blocks 10417. Value -115321344.

Total Positive blocks = 19180.

Positive blocks in pit = 6074.
Negative blocks in pit = 7210.
Percent of Positive blocks mined= 31.67
Ratio of Neg/Pos blocks mined = 1.1870

2-D LG Net Value by rows = 251,129,744.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1811145.
Number of positive blks 19180.
Mean of positive blks 45227. Total Value 867446040.
Number of negative blks 1791965.
Mean of negative blks -15091.
Summary of Columns with a Positive Sum

Number of columns 948.

Number of blocks total 20909. Value 621116400.
Number of positive blocks 10492. Value 736437744.
Number of negative blocks 10417. Value -115321344.

Total Positive blocks = 19180.

Positive blocks in pit = 4602.
Negative blocks in pit = 6771.
Percent of Positive blocks mined= 23.99
Ratio of Neg/Pos blocks mined = 1.4713

2-D LG Net Value by columns = 203,407,328.

*** Design case 7 Factor 0.4000

*** vary base start case 7

 RUN# 4. Page 42 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 6
Output pit = 7
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 43 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 6

Base Lerchs-Grossmann Pit Design - Pit Number 7

Area specifications for Pit # 7

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 7

Total # of blocks: 262428
Total # of ORE blocks: 18976
Total # of FEED blocks: 262428
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 18976 BLOCKS WITH NON-NEGATIVE VALUE:
1.958 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 7 Cumulative

Number of (-) blocks mined 4,656. 77,714.
Number of (+) blocks mined 1,807. 20,632.
Number of total blocks mined 6,463. 98,346.
Sum of Value for (+) blocks 60,906,480. 994,435,088.
Sum of Value for (-) blocks -51,451,328. -830,511,568.
Net revenue = GRO$$ - costs 9,455,152. 163,923,520.

Pit optimization values are factored by 0.40000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 8 Factor 0.4500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 44 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1804682

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1804682.
= 1804682.
= 1804682.
= 1751378.
= -16547.
= 53304.
= 56826.
= 3029053696.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1018311.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 14475808

Number of Undefined MCO values 0
Number of Undefined SGW values 14475808
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 14475808
Number of Undefined RDCOD values 0
Number of Undefined MAT values 2420272
Number of assays for CU Undefined 14475808
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 110640

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 45 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1900450.
Total blocks above 0 = 53204.
Mean of blocks above 0 = 56915.1780

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1847246. 0. 97.2 -14939.
0. 53204. 53204. 100.0 56915.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 48098. 231292097. -354815544. -1.53406
0.14886
pta O 53304. 261043631. 3029050993. 11.60362
0.67944
dump W 2110098. 11157856242. -30711307517. -2.75244
0.00276

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.45000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 2674235448. -4993651913.

Tons 492335729. 2220865337.
CU 0.4302 0.0138
Value/ton 5.4317 -2.2485
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 2674235448. -30711307517.

Tons 492335729. 11157856242.
CU 0.4302 0.0028
Value/ton 5.4317 -2.7524

Time in seconds required to read model 203.

*** call design pit case 8 Factor 0.4500

 RUN# 4. Page 46 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1804682.
Number of positive blks 20844.
Mean of positive blks 46547. Total Value 970231360.
Number of negative blks 1783838.
Mean of negative blks -15092.

Summary of Columns with a Positive Sum

Number of columns 1004.

Number of blocks total 22626. Value 694571224.
Number of positive blocks 11220. Value 818612720.
Number of negative blocks 11406. Value -124041496.

Total Positive blocks = 20844.

Positive blocks in pit = 6137.
Negative blocks in pit = 7986.
Percent of Positive blocks mined= 29.44
Ratio of Neg/Pos blocks mined = 1.3013

2-D LG Net Value by rows = 318,111,744.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1804682.
Number of positive blks 20844.
Mean of positive blks 46547. Total Value 970231344.
Number of negative blks 1783838.
Mean of negative blks -15092.
Summary of Columns with a Positive Sum

Number of columns 1004.

Number of blocks total 22626. Value 694571224.
Number of positive blocks 11220. Value 818612720.
Number of negative blocks 11406. Value -124041496.

Total Positive blocks = 20844.

Positive blocks in pit = 4699.
Negative blocks in pit = 7353.
Percent of Positive blocks mined= 22.54
Ratio of Neg/Pos blocks mined = 1.5648

2-D LG Net Value by columns = 256,198,192.

*** Design case 8 Factor 0.4500

*** vary base start case 8

 RUN# 4. Page 47 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 7
Output pit = 8
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 48 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 7

Base Lerchs-Grossmann Pit Design - Pit Number 8

Area specifications for Pit # 8

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 8

Total # of blocks: 264920
Total # of ORE blocks: 20594
Total # of FEED blocks: 264920
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 20594 BLOCKS WITH NON-NEGATIVE VALUE:
3.721 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 8 Cumulative

Number of (-) blocks mined 5,171. 82,885.
Number of (+) blocks mined 1,510. 22,142.
Number of total blocks mined 6,681. 105,027.
Sum of Value for (+) blocks 63,173,904. 1,057,608,992.
Sum of Value for (-) blocks -57,710,440. -888,222,008.
Net revenue = GRO$$ - costs 5,463,464. 169,386,984.

Pit optimization values are factored by 0.45000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 9 Factor 0.5000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 49 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1798001

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1798001.
= 1798001.
= 1798001.
= 1738573.
= -16827.
= 59428.
= 59326.
= 3525601280.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1134642.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 16285284

Number of Undefined MCO values 0
Number of Undefined SGW values 16285284
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 16285284
Number of Undefined RDCOD values 0
Number of Undefined MAT values 2722806
Number of assays for CU Undefined 16285284
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 124470

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 50 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1900338.
Total blocks above 0 = 59347.
Mean of blocks above 0 = 59385.4986

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1840991. 0. 96.9 -14937.
0. 59347. 59347. 100.0 59385.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 50202. 241521599. -363580683. -1.50538
0.13473
pta O 59428. 290531726. 3525593694. 12.13497
0.63065
dump W 2101870. 11118138645. -30605717655. -2.75277
0.00241

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.50000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 3162013011. -4888062051.

Tons 532053325. 2181147740.
CU 0.4055 0.0123
Value/ton 5.9430 -2.2411
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 3162013011. -30605717655.

Tons 532053325. 11118138645.
CU 0.4055 0.0024
Value/ton 5.9430 -2.7528

Time in seconds required to read model 246.

*** call design pit case 9 Factor 0.5000

 RUN# 4. Page 51 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1798001.
Number of positive blks 22774.
Mean of positive blks 46953. Total Value 1069300992.
Number of negative blks 1775227.
Mean of negative blks -15096.

Summary of Columns with a Positive Sum

Number of columns 1038.

Number of blocks total 24550. Value 765655864.
Number of positive blocks 12091. Value 898883720.
Number of negative blocks 12459. Value -133227856.

Total Positive blocks = 22774.

Positive blocks in pit = 6485.
Negative blocks in pit = 8015.
Percent of Positive blocks mined= 28.48
Ratio of Neg/Pos blocks mined = 1.2359

2-D LG Net Value by rows = 384,187,744.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1798001.
Number of positive blks 22774.
Mean of positive blks 46953. Total Value 1069300992.
Number of negative blks 1775227.
Mean of negative blks -15096.
Summary of Columns with a Positive Sum

Number of columns 1038.

Number of blocks total 24550. Value 765655864.
Number of positive blocks 12091. Value 898883720.
Number of negative blocks 12459. Value -133227856.

Total Positive blocks = 22774.

Positive blocks in pit = 5382.
Negative blocks in pit = 8869.
Percent of Positive blocks mined= 23.63
Ratio of Neg/Pos blocks mined = 1.6479

2-D LG Net Value by columns = 318,900,640.

*** Design case 9 Factor 0.5000

*** vary base start case 9

 RUN# 4. Page 52 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 8
Output pit = 9
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 53 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 8

Base Lerchs-Grossmann Pit Design - Pit Number 9

Area specifications for Pit # 9

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 9

Total # of blocks: 266117
Total # of ORE blocks: 22479
Total # of FEED blocks: 266117
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 22487 BLOCKS WITH NON-NEGATIVE VALUE:
3.362 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 9 Cumulative

Number of (-) blocks mined 52,200. 135,085.
Number of (+) blocks mined 6,941. 29,083.
Number of total blocks mined 59,141. 164,168.
Sum of Value for (+) blocks 600,288,376. 1,657,897,368.
Sum of Value for (-) blocks -572,874,824. -1,461,096,832.
Net revenue = GRO$$ - costs 27,413,552. 196,800,536.

Pit optimization values are factored by 0.50000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 10 Factor 0.5500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 54 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1738860

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1738860.
= 1738860.
= 1738860.
= 1673605.
= -17719.
= 65255.
= 61871.
= 4037393152.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1250972.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 18094760

Number of Undefined MCO values 0
Number of Undefined SGW values 18094760
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 18094760
Number of Undefined RDCOD values 0
Number of Undefined MAT values 3025340
Number of assays for CU Undefined 18094760
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 138300

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 55 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898880.
Total blocks above 0 = 65165.
Mean of blocks above 0 = 61932.0189

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1833715. 0. 96.6 -14941.
0. 65165. 65165. 100.0 61932.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 54285. 261275789. -397038285. -1.51961
0.12167
pta O 65255. 318623622. 4037381601. 12.67132
0.59092
dump W 2091960. 11070292559. -30478995516. -2.75322
0.00203

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.55000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 3640343316. -4761339912.

Tons 579899412. 2133301654.
CU 0.3795 0.0105
Value/ton 6.2775 -2.2319
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 3640343316. -30478995516.

Tons 579899412. 11070292559.
CU 0.3795 0.0020
Value/ton 6.2775 -2.7532

Time in seconds required to read model 704.

*** call design pit case 10 Factor 0.5500

 RUN# 4. Page 56 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1738860.
Number of positive blks 18299.
Mean of positive blks 30658. Total Value 561008768.
Number of negative blks 1720561.
Mean of negative blks -15215.

Summary of Columns with a Positive Sum

Number of columns 1153.

Number of blocks total 17172. Value 378291320.
Number of positive blocks 11018. Value 451337256.
Number of negative blocks 6154. Value -73045936.

Total Positive blocks = 18299.

Positive blocks in pit = 6541.
Negative blocks in pit = 2639.
Percent of Positive blocks mined= 35.75
Ratio of Neg/Pos blocks mined = 0.4035

2-D LG Net Value by rows = 161,100,928.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1738860.
Number of positive blks 18299.
Mean of positive blks 30658. Total Value 561008792.
Number of negative blks 1720561.
Mean of negative blks -15215.
Summary of Columns with a Positive Sum

Number of columns 1153.

Number of blocks total 17172. Value 378291320.
Number of positive blocks 11018. Value 451337256.
Number of negative blocks 6154. Value -73045936.

Total Positive blocks = 18299.

Positive blocks in pit = 4847.
Negative blocks in pit = 2446.
Percent of Positive blocks mined= 26.49
Ratio of Neg/Pos blocks mined = 0.5046

2-D LG Net Value by columns = 129,302,408.

*** Design case 10 Factor 0.5500

*** vary base start case 10

 RUN# 4. Page 57 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 9
Output pit = 10
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 58 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 9

Base Lerchs-Grossmann Pit Design - Pit Number 10

Area specifications for Pit # 10

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 10

Total # of blocks: 211789
Total # of ORE blocks: 17962
Total # of FEED blocks: 211789
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 17975 BLOCKS WITH NON-NEGATIVE VALUE:
1.875 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 10 Cumulative

Number of (-) blocks mined 3,552. 138,637.
Number of (+) blocks mined 1,195. 30,278.
Number of total blocks mined 4,747. 168,915.
Sum of Value for (+) blocks 42,435,240. 1,700,332,608.
Sum of Value for (-) blocks -38,324,440. -1,499,421,272.
Net revenue = GRO$$ - costs 4,110,800. 200,911,336.

Pit optimization values are factored by 0.55000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 11 Factor 0.6000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 59 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1734113

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1734113.
= 1734113.
= 1734113.
= 1662958.
= -18069.
= 71155.
= 64121.
= 4562535424.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1367303.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 19904236

Number of Undefined MCO values 0
Number of Undefined SGW values 19904236
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 19904236
Number of Undefined RDCOD values 0
Number of Undefined MAT values 3327874
Number of assays for CU Undefined 19904236
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 152130

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 60 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898820.
Total blocks above 0 = 70991.
Mean of blocks above 0 = 64241.8287

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1827829. 0. 96.3 -14940.
0. 70991. 70991. 100.0 64242.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 60015. 288996456. -457231879. -1.58214
0.10939
pta O 71155. 347037051. 4562541732. 13.14713
0.55599
dump W 2080330. 11014158463. -30329811342. -2.75371
0.00163

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.60000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 4105309853. -4612155738.

Tons 636033507. 2077167558.
CU 0.3531 0.0087
Value/ton 6.4545 -2.2204
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 4105309853. -30329811342.

Tons 636033507. 11014158463.
CU 0.3531 0.0016
Value/ton 6.4545 -2.7537

Time in seconds required to read model 715.

*** call design pit case 11 Factor 0.6000

 RUN# 4. Page 61 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1734113.
Number of positive blks 19586.
Mean of positive blks 31134. Total Value 609784320.
Number of negative blks 1714527.
Mean of negative blks -15221.

Summary of Columns with a Positive Sum

Number of columns 1237.

Number of blocks total 19966. Value 410341576.
Number of positive blocks 12359. Value 500377120.
Number of negative blocks 7607. Value -90035544.

Total Positive blocks = 19586.

Positive blocks in pit = 6618.
Negative blocks in pit = 2885.
Percent of Positive blocks mined= 33.79
Ratio of Neg/Pos blocks mined = 0.4359

2-D LG Net Value by rows = 176,020,448.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1734113.
Number of positive blks 19586.
Mean of positive blks 31134. Total Value 609784328.
Number of negative blks 1714527.
Mean of negative blks -15221.
Summary of Columns with a Positive Sum

Number of columns 1237.

Number of blocks total 19966. Value 410341576.
Number of positive blocks 12359. Value 500377120.
Number of negative blocks 7607. Value -90035544.

Total Positive blocks = 19586.

Positive blocks in pit = 5331.
Negative blocks in pit = 3363.
Percent of Positive blocks mined= 27.22
Ratio of Neg/Pos blocks mined = 0.6308

2-D LG Net Value by columns = 137,061,376.

*** Design case 11 Factor 0.6000

*** vary base start case 11

 RUN# 4. Page 62 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 10
Output pit = 11
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 63 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 10

Base Lerchs-Grossmann Pit Design - Pit Number 11

Area specifications for Pit # 11

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 11

Total # of blocks: 210920
Total # of ORE blocks: 19203
Total # of FEED blocks: 210920
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 19246 BLOCKS WITH NON-NEGATIVE VALUE:
2.118 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 11 Cumulative

Number of (-) blocks mined 6,683. 145,320.
Number of (+) blocks mined 1,441. 31,719.
Number of total blocks mined 8,124. 177,039.
Sum of Value for (+) blocks 85,064,496. 1,785,397,104.
Sum of Value for (-) blocks -78,768,384. -1,578,189,656.
Net revenue = GRO$$ - costs 6,296,112. 207,207,448.

Pit optimization values are factored by 0.60000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 12 Factor 0.6500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 64 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1725989

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1725989.
= 1725989.
= 1725989.
= 1648969.
= -18476.
= 77020.
= 66217.
= 5100015104.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1483634.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 21713712

Number of Undefined MCO values 0
Number of Undefined SGW values 21713712
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 21713712
Number of Undefined RDCOD values 0
Number of Undefined MAT values 3630408
Number of assays for CU Undefined 21713712
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 165960

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 65 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898701.
Total blocks above 0 = 76863.
Mean of blocks above 0 = 66321.6408

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1821838. 0. 96.0 -14945.
0. 76863. 76863. 100.0 66322.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 67370. 324617669. -544520562. -1.67742
0.09800
pta O 77020. 375229660. 5100036405. 13.59177
0.52559
dump W 2067110. 10950344641. -30161181691. -2.75436
0.00123

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.65000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 4555515843. -4443526088.

Tons 699847329. 2013353736.
CU 0.3273 0.0067
Value/ton 6.5093 -2.2070
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 4555515843. -30161181691.

Tons 699847329. 10950344641.
CU 0.3273 0.0012
Value/ton 6.5093 -2.7544

Time in seconds required to read model 727.

*** call design pit case 12 Factor 0.6500

 RUN# 4. Page 66 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1725989.
Number of positive blks 20722.
Mean of positive blks 29495. Total Value 611193344.
Number of negative blks 1705267.
Mean of negative blks -15234.

Summary of Columns with a Positive Sum

Number of columns 1336.

Number of blocks total 22022. Value 406025360.
Number of positive blocks 13637. Value 505972088.
Number of negative blocks 8385. Value -99946728.

Total Positive blocks = 20722.

Positive blocks in pit = 6953.
Negative blocks in pit = 2771.
Percent of Positive blocks mined= 33.55
Ratio of Neg/Pos blocks mined = 0.3985

2-D LG Net Value by rows = 160,855,936.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1725989.
Number of positive blks 20722.
Mean of positive blks 29495. Total Value 611193368.
Number of negative blks 1705267.
Mean of negative blks -15234.
Summary of Columns with a Positive Sum

Number of columns 1336.

Number of blocks total 22022. Value 406025360.
Number of positive blocks 13637. Value 505972088.
Number of negative blocks 8385. Value -99946728.

Total Positive blocks = 20722.

Positive blocks in pit = 5689.
Negative blocks in pit = 3627.
Percent of Positive blocks mined= 27.45
Ratio of Neg/Pos blocks mined = 0.6375

2-D LG Net Value by columns = 115,918,408.

*** Design case 12 Factor 0.6500

*** vary base start case 12

 RUN# 4. Page 67 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 11
Output pit = 12
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 68 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 11

Base Lerchs-Grossmann Pit Design - Pit Number 12

Area specifications for Pit # 12

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 12

Total # of blocks: 205049
Total # of ORE blocks: 20305
Total # of FEED blocks: 205049
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 20322 BLOCKS WITH NON-NEGATIVE VALUE:
2.419 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 12 Cumulative

Number of (-) blocks mined 4,752. 150,072.
Number of (+) blocks mined 1,651. 33,370.
Number of total blocks mined 6,403. 183,442.
Sum of Value for (+) blocks 56,373,384. 1,841,770,488.
Sum of Value for (-) blocks -53,120,752. -1,631,310,408.
Net revenue = GRO$$ - costs 3,252,632. 210,460,080.

Pit optimization values are factored by 0.65000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 13 Factor 0.7000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 69 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1719586

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1719586.
= 1719586.
= 1719586.
= 1637012.
= -18874.
= 82574.
= 68406.
= 5648568832.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1599964.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 23523188

Number of Undefined MCO values 0
Number of Undefined SGW values 23523188
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 23523188
Number of Undefined RDCOD values 0
Number of Undefined MAT values 3932942
Number of assays for CU Undefined 23523188
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 179790

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 70 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898605.
Total blocks above 0 = 82367.
Mean of blocks above 0 = 68544.2554

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1816238. 0. 95.7 -14945.
0. 82367. 82367. 100.0 68544.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 61816. 297917871. -462308070. -1.55180
0.09421
pta O 82574. 401929459. 5648570040. 14.05364
0.49999
dump W 2067110. 10950344641. -30161181691. -2.75436
0.00123

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.70000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 5186261970. -4443526088.

Tons 699847329. 2013353736.
CU 0.3273 0.0067
Value/ton 7.4106 -2.2070
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 5186261970. -30161181691.

Tons 699847329. 10950344641.
CU 0.3273 0.0012
Value/ton 7.4106 -2.7544

Time in seconds required to read model 740.

*** call design pit case 13 Factor 0.7000

 RUN# 4. Page 71 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1719586.
Number of positive blks 21459.
Mean of positive blks 29756. Total Value 638542528.
Number of negative blks 1698127.
Mean of negative blks -15245.

Summary of Columns with a Positive Sum

Number of columns 1407.

Number of blocks total 23652. Value 430036168.
Number of positive blocks 14622. Value 539594400.
Number of negative blocks 9030. Value -109558232.

Total Positive blocks = 21459.

Positive blocks in pit = 7015.
Negative blocks in pit = 3027.
Percent of Positive blocks mined= 32.69
Ratio of Neg/Pos blocks mined = 0.4315

2-D LG Net Value by rows = 157,795,120.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1719586.
Number of positive blks 21459.
Mean of positive blks 29756. Total Value 638542544.
Number of negative blks 1698127.
Mean of negative blks -15245.
Summary of Columns with a Positive Sum

Number of columns 1407.

Number of blocks total 23652. Value 430036168.
Number of positive blocks 14622. Value 539594400.
Number of negative blocks 9030. Value -109558232.

Total Positive blocks = 21459.

Positive blocks in pit = 5578.
Negative blocks in pit = 3355.
Percent of Positive blocks mined= 25.99
Ratio of Neg/Pos blocks mined = 0.6015

2-D LG Net Value by columns = 127,651,104.

*** Design case 13 Factor 0.7000

*** vary base start case 13

 RUN# 4. Page 72 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 12
Output pit = 13
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 73 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 12

Base Lerchs-Grossmann Pit Design - Pit Number 13

Area specifications for Pit # 13

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 13

Total # of blocks: 202502
Total # of ORE blocks: 21021
Total # of FEED blocks: 202502
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 21039 BLOCKS WITH NON-NEGATIVE VALUE:
2.504 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 13 Cumulative

Number of (-) blocks mined 3,347. 153,419.
Number of (+) blocks mined 1,460. 34,830.
Number of total blocks mined 4,807. 188,249.
Sum of Value for (+) blocks 41,443,312. 1,883,213,800.
Sum of Value for (-) blocks -37,959,680. -1,669,270,088.
Net revenue = GRO$$ - costs 3,483,632. 213,943,712.

Pit optimization values are factored by 0.70000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 14 Factor 0.7500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 74 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1714779

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1714779.
= 1714779.
= 1714779.
= 1626941.
= -19266.
= 87838.
= 70660.
= 6206631424.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1716295.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 25332664

Number of Undefined MCO values 0
Number of Undefined SGW values 25332664
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 25332664
Number of Undefined RDCOD values 0
Number of Undefined MAT values 4235476
Number of assays for CU Undefined 25332664
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 193620

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 75 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898536.
Total blocks above 0 = 87665.
Mean of blocks above 0 = 70762.8349

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1810871. 0. 95.4 -14949.
0. 87665. 87665. 100.0 70763.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 56552. 272489245. -389656333. -1.42999
0.09095
pta O 87838. 427358085. 6206664078. 14.52333
0.47793
dump W 2067110. 10950344641. -30161181691. -2.75436
0.00123

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.75000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 5817007745. -4443526088.

Tons 699847329. 2013353736.
CU 0.3273 0.0067
Value/ton 8.3118 -2.2070
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 5817007745. -30161181691.

Tons 699847329. 10950344641.
CU 0.3273 0.0012
Value/ton 8.3118 -2.7544

Time in seconds required to read model 753.

*** call design pit case 14 Factor 0.7500

 RUN# 4. Page 76 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1714779.
Number of positive blks 21871.
Mean of positive blks 31048. Total Value 679061248.
Number of negative blks 1692908.
Mean of negative blks -15250.

Summary of Columns with a Positive Sum

Number of columns 1478.

Number of blocks total 25341. Value 463597736.
Number of positive blocks 15374. Value 584847920.
Number of negative blocks 9967. Value -121250184.

Total Positive blocks = 21871.

Positive blocks in pit = 7468.
Negative blocks in pit = 3590.
Percent of Positive blocks mined= 34.15
Ratio of Neg/Pos blocks mined = 0.4807

2-D LG Net Value by rows = 168,300,240.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1714779.
Number of positive blks 21871.
Mean of positive blks 31048. Total Value 679061280.
Number of negative blks 1692908.
Mean of negative blks -15250.
Summary of Columns with a Positive Sum

Number of columns 1478.

Number of blocks total 25341. Value 463597736.
Number of positive blocks 15374. Value 584847920.
Number of negative blocks 9967. Value -121250184.

Total Positive blocks = 21871.

Positive blocks in pit = 5783.
Negative blocks in pit = 3467.
Percent of Positive blocks mined= 26.44
Ratio of Neg/Pos blocks mined = 0.5995

2-D LG Net Value by columns = 139,026,288.

*** Design case 14 Factor 0.7500

*** vary base start case 14

 RUN# 4. Page 77 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 13
Output pit = 14
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 78 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 13

Base Lerchs-Grossmann Pit Design - Pit Number 14

Area specifications for Pit # 14

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 14

Total # of blocks: 199998
Total # of ORE blocks: 21422
Total # of FEED blocks: 199998
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 21454 BLOCKS WITH NON-NEGATIVE VALUE:
2.559 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 14 Cumulative

Number of (-) blocks mined 3,882. 157,301.
Number of (+) blocks mined 1,450. 36,280.
Number of total blocks mined 5,332. 193,581.
Sum of Value for (+) blocks 48,748,664. 1,931,962,464.
Sum of Value for (-) blocks -44,111,040. -1,713,381,128.
Net revenue = GRO$$ - costs 4,637,624. 218,581,336.

Pit optimization values are factored by 0.75000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 15 Factor 0.8000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 79 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1709447

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1709447.
= 1709447.
= 1709447.
= 1616544.
= -19674.
= 92903.
= 72903.
= 6772918272.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1832626.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 27142140

Number of Undefined MCO values 0
Number of Undefined SGW values 27142140
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 27142140
Number of Undefined RDCOD values 0
Number of Undefined MAT values 4538010
Number of assays for CU Undefined 27142140
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 207450

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 80 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898471.
Total blocks above 0 = 92660.
Mean of blocks above 0 = 73054.7108

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1805811. 0. 95.1 -14950.
0. 92660. 92660. 100.0 73055.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 66069. 318657136. -499868027. -1.56867
0.08185
pta O 92903. 451796274. 6772962486. 14.99119
0.45858
dump W 2052528. 10879738560. -29976366504. -2.75525
0.00085

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.80000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 6273094459. -4258710900.

Tons 770453410. 1942747655.
CU 0.3028 0.0048
Value/ton 8.1421 -2.1921
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 6273094459. -29976366504.

Tons 770453410. 10879738560.
CU 0.3028 0.0009
Value/ton 8.1421 -2.7552

Time in seconds required to read model 771.

*** call design pit case 15 Factor 0.8000

 RUN# 4. Page 81 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1709447.
Number of positive blks 22220.
Mean of positive blks 31940. Total Value 709699392.
Number of negative blks 1687227.
Mean of negative blks -15256.

Summary of Columns with a Positive Sum

Number of columns 1498.

Number of blocks total 26087. Value 494306704.
Number of positive blocks 15981. Value 616729304.
Number of negative blocks 10106. Value -122422600.

Total Positive blocks = 22220.

Positive blocks in pit = 7432.
Negative blocks in pit = 3604.
Percent of Positive blocks mined= 33.45
Ratio of Neg/Pos blocks mined = 0.4849

2-D LG Net Value by rows = 177,705,440.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1709447.
Number of positive blks 22220.
Mean of positive blks 31940. Total Value 709699400.
Number of negative blks 1687227.
Mean of negative blks -15256.
Summary of Columns with a Positive Sum

Number of columns 1498.

Number of blocks total 26087. Value 494306704.
Number of positive blocks 15981. Value 616729304.
Number of negative blocks 10106. Value -122422600.

Total Positive blocks = 22220.

Positive blocks in pit = 5771.
Negative blocks in pit = 3549.
Percent of Positive blocks mined= 25.97
Ratio of Neg/Pos blocks mined = 0.6150

2-D LG Net Value by columns = 149,632,560.

*** Design case 15 Factor 0.8000

*** vary base start case 15

 RUN# 4. Page 82 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 14
Output pit = 15
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 83 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 14

Base Lerchs-Grossmann Pit Design - Pit Number 15

Area specifications for Pit # 15

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 15

Total # of blocks: 199010
Total # of ORE blocks: 21752
Total # of FEED blocks: 199010
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 21752 BLOCKS WITH NON-NEGATIVE VALUE:
2.515 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 15 Cumulative

Number of (-) blocks mined 9,585. 166,886.
Number of (+) blocks mined 2,059. 38,339.
Number of total blocks mined 11,644. 205,225.
Sum of Value for (+) blocks 121,446,144. 2,053,408,608.
Sum of Value for (-) blocks -112,182,016. -1,825,563,144.
Net revenue = GRO$$ - costs 9,264,128. 227,845,464.

Pit optimization values are factored by 0.80000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 16 Factor 0.8500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 84 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1697803

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1697803.
= 1697803.
= 1697803.
= 1600602.
= -20172.
= 97201.
= 75583.
= 7346780160.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 1948956.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 28951616

Number of Undefined MCO values 0
Number of Undefined SGW values 28951616
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 28951616
Number of Undefined RDCOD values 0
Number of Undefined MAT values 4840544
Number of assays for CU Undefined 28951616
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 221280

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 85 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898296.
Total blocks above 0 = 97138.
Mean of blocks above 0 = 75589.3984

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1801158. 0. 94.9 -14950.
0. 97138. 97138. 100.0 75589.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 61771. 297997540. -431294017. -1.44731
0.07962
pta O 97201. 472455871. 7346801298. 15.55024
0.44351
dump W 2052528. 10879738560. -29976366504. -2.75525
0.00085

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.85000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 6915507281. -4258710900.

Tons 770453410. 1942747655.
CU 0.3028 0.0048
Value/ton 8.9759 -2.1921
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 6915507281. -29976366504.

Tons 770453410. 10879738560.
CU 0.3028 0.0009
Value/ton 8.9759 -2.7552

Time in seconds required to read model 788.

*** call design pit case 16 Factor 0.8500

 RUN# 4. Page 86 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1697803.
Number of positive blks 21798.
Mean of positive blks 30257. Total Value 659551744.
Number of negative blks 1676005.
Mean of negative blks -15275.

Summary of Columns with a Positive Sum

Number of columns 1524.

Number of blocks total 25615. Value 460224688.
Number of positive blocks 15980. Value 575166136.
Number of negative blocks 9635. Value -114941448.

Total Positive blocks = 21798.

Positive blocks in pit = 7663.
Negative blocks in pit = 3812.
Percent of Positive blocks mined= 35.15
Ratio of Neg/Pos blocks mined = 0.4975

2-D LG Net Value by rows = 136,891,424.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1697803.
Number of positive blks 21798.
Mean of positive blks 30257. Total Value 659551728.
Number of negative blks 1676005.
Mean of negative blks -15275.
Summary of Columns with a Positive Sum

Number of columns 1524.

Number of blocks total 25615. Value 460224688.
Number of positive blocks 15980. Value 575166136.
Number of negative blocks 9635. Value -114941448.

Total Positive blocks = 21798.

Positive blocks in pit = 5737.
Negative blocks in pit = 3268.
Percent of Positive blocks mined= 26.32
Ratio of Neg/Pos blocks mined = 0.5696

2-D LG Net Value by columns = 125,811,056.

*** Design case 16 Factor 0.8500

*** vary base start case 16

 RUN# 4. Page 87 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 15
Output pit = 16
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 88 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 15

Base Lerchs-Grossmann Pit Design - Pit Number 16

Area specifications for Pit # 16

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 16

Total # of blocks: 191220
Total # of ORE blocks: 21321
Total # of FEED blocks: 191220
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 21385 BLOCKS WITH NON-NEGATIVE VALUE:
2.440 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 16 Cumulative

Number of (-) blocks mined 1,418. 168,304.
Number of (+) blocks mined 654. 38,993.
Number of total blocks mined 2,072. 207,297.
Sum of Value for (+) blocks 16,173,656. 2,069,582,264.
Sum of Value for (-) blocks -15,292,976. -1,840,856,120.
Net revenue = GRO$$ - costs 880,680. 228,726,144.

Pit optimization values are factored by 0.85000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 17 Factor 0.9000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 89 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1695731

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1695731.
= 1695731.
= 1695731.
= 1593446.
= -20568.
= 102285.
= 77508.
= 7927922176.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2065287.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 30761092

Number of Undefined MCO values 0
Number of Undefined SGW values 30761092
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 30761092
Number of Undefined RDCOD values 0
Number of Undefined MAT values 5143078
Number of assays for CU Undefined 30761092
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 235110

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 90 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898280.
Total blocks above 0 = 102014.
Mean of blocks above 0 = 77667.9060

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1796266. 0. 94.6 -14956.
0. 102014. 102014. 100.0 77668.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 56687. 273410539. -369998835. -1.35327
0.07716
pta O 102285. 497042871. 7927919006. 15.95017
0.42686
dump W 2052528. 10879738560. -29976366504. -2.75525
0.00085

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.90000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 7557920171. -4258710900.

Tons 770453410. 1942747655.
CU 0.3028 0.0048
Value/ton 9.8097 -2.1921
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 7557920171. -29976366504.

Tons 770453410. 10879738560.
CU 0.3028 0.0009
Value/ton 9.8097 -2.7552

Time in seconds required to read model 799.

*** call design pit case 17 Factor 0.9000

 RUN# 4. Page 91 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1695731.
Number of positive blks 22823.
Mean of positive blks 31344. Total Value 715356672.
Number of negative blks 1672908.
Mean of negative blks -15279.

Summary of Columns with a Positive Sum

Number of columns 1586.

Number of blocks total 27472. Value 508199520.
Number of positive blocks 17048. Value 633374752.
Number of negative blocks 10424. Value -125175232.

Total Positive blocks = 22823.

Positive blocks in pit = 7937.
Negative blocks in pit = 4049.
Percent of Positive blocks mined= 34.78
Ratio of Neg/Pos blocks mined = 0.5101

2-D LG Net Value by rows = 158,728,400.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1695731.
Number of positive blks 22823.
Mean of positive blks 31344. Total Value 715356656.
Number of negative blks 1672908.
Mean of negative blks -15279.
Summary of Columns with a Positive Sum

Number of columns 1586.

Number of blocks total 27472. Value 508199520.
Number of positive blocks 17048. Value 633374752.
Number of negative blocks 10424. Value -125175232.

Total Positive blocks = 22823.

Positive blocks in pit = 6297.
Negative blocks in pit = 4073.
Percent of Positive blocks mined= 27.59
Ratio of Neg/Pos blocks mined = 0.6468

2-D LG Net Value by columns = 147,456,480.

*** Design case 17 Factor 0.9000

*** vary base start case 17

 RUN# 4. Page 92 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 16
Output pit = 17
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 93 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 16

Base Lerchs-Grossmann Pit Design - Pit Number 17

Area specifications for Pit # 17

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 17

Total # of blocks: 196811
Total # of ORE blocks: 22326
Total # of FEED blocks: 196811
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 22326 BLOCKS WITH NON-NEGATIVE VALUE:
2.595 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 17 Cumulative

Number of (-) blocks mined 3,328. 171,632.
Number of (+) blocks mined 1,113. 40,106.
Number of total blocks mined 4,441. 211,738.
Sum of Value for (+) blocks 41,197,976. 2,110,780,240.
Sum of Value for (-) blocks -39,186,960. -1,880,043,080.
Net revenue = GRO$$ - costs 2,011,016. 230,737,160.

Pit optimization values are factored by 0.90000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 18 Factor 0.9500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 94 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1691290

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1691290.
= 1691290.
= 1691290.
= 1584421.
= -20997.
= 106869.
= 79675.
= 8514838016.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2181618.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 32570568

Number of Undefined MCO values 0
Number of Undefined SGW values 32570568
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 32570568
Number of Undefined RDCOD values 0
Number of Undefined MAT values 5445612
Number of assays for CU Undefined 32570568
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 248940

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 95 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898214.
Total blocks above 0 = 106568.
Mean of blocks above 0 = 79851.9431

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1791646. 0. 94.4 -14959.
0. 106568. 106568. 100.0 79852.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 66187. 319690667. -484393095. -1.51519
0.06967
pta O 106869. 519078594. 8514881930. 16.40384
0.41306
dump W 2038444. 10811422710. -29798577195. -2.75621
0.00054

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 0.95000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 8030488835. -4080921591.

Tons 838769260. 1874431805.
CU 0.2822 0.0031
Value/ton 9.5741 -2.1772
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 8030488835. -29798577195.

Tons 838769260. 10811422710.
CU 0.2822 0.0005
Value/ton 9.5741 -2.7562

Time in seconds required to read model 812.

*** call design pit case 18 Factor 0.9500

 RUN# 4. Page 96 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1691290.
Number of positive blks 23582.
Mean of positive blks 31572. Total Value 744523072.
Number of negative blks 1667708.
Mean of negative blks -15289.

Summary of Columns with a Positive Sum

Number of columns 1647.

Number of blocks total 28635. Value 539655360.
Number of positive blocks 17879. Value 669666224.
Number of negative blocks 10756. Value -130010864.

Total Positive blocks = 23582.

Positive blocks in pit = 7915.
Negative blocks in pit = 3867.
Percent of Positive blocks mined= 33.56
Ratio of Neg/Pos blocks mined = 0.4886

2-D LG Net Value by rows = 166,842,496.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1691290.
Number of positive blks 23582.
Mean of positive blks 31572. Total Value 744523064.
Number of negative blks 1667708.
Mean of negative blks -15289.
Summary of Columns with a Positive Sum

Number of columns 1647.

Number of blocks total 28635. Value 539655360.
Number of positive blocks 17879. Value 669666224.
Number of negative blocks 10756. Value -130010864.

Total Positive blocks = 23582.

Positive blocks in pit = 6754.
Negative blocks in pit = 4334.
Percent of Positive blocks mined= 28.64
Ratio of Neg/Pos blocks mined = 0.6417

2-D LG Net Value by columns = 169,016,208.

*** Design case 18 Factor 0.9500

*** vary base start case 18

 RUN# 4. Page 97 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 17
Output pit = 18
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 98 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 17

Base Lerchs-Grossmann Pit Design - Pit Number 18

Area specifications for Pit # 18

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 18

Total # of blocks: 198652
Total # of ORE blocks: 23079
Total # of FEED blocks: 198652
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 23079 BLOCKS WITH NON-NEGATIVE VALUE:
2.718 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 18 Cumulative

Number of (-) blocks mined 1,417. 173,049.
Number of (+) blocks mined 741. 40,847.
Number of total blocks mined 2,158. 213,896.
Sum of Value for (+) blocks 16,322,992. 2,127,103,232.
Sum of Value for (-) blocks -15,361,480. -1,895,404,560.
Net revenue = GRO$$ - costs 961,512. 231,698,672.

Pit optimization values are factored by 0.95000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 19 Factor 1.0000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 99 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1689132

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1689132.
= 1689132.
= 1689132.
= 1577829.
= -21403.
= 111303.
= 81834.
= 9108397056.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2297948.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 34380044

Number of Undefined MCO values 0
Number of Undefined SGW values 34380044
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 34380044
Number of Undefined RDCOD values 0
Number of Undefined MAT values 5748146
Number of assays for CU Undefined 34380044
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 262770

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 100 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898183.
Total blocks above 0 = 111000.
Mean of blocks above 0 = 82005.7824

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1787183. 0. 94.2 -14964.
0. 111000. 111000. 100.0 82006.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 61753. 298163223. -426087929. -1.42904
0.06786
pta O 111303. 540606038. 9108395700. 16.84849
0.40038
dump W 2038444. 10811422710. -29798577195. -2.75621
0.00054

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 1.00000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 8682307771. -4080921591.

Tons 838769260. 1874431805.
CU 0.2822 0.0031
Value/ton 10.3512 -2.1772
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 8682307771. -29798577195.

Tons 838769260. 10811422710.
CU 0.2822 0.0005
Value/ton 10.3512 -2.7562

Time in seconds required to read model 824.

*** call design pit case 19 Factor 1.0000

 RUN# 4. Page 101 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1689132.
Number of positive blks 24006.
Mean of positive blks 33283. Total Value 798985600.
Number of negative blks 1665126.
Mean of negative blks -15291.

Summary of Columns with a Positive Sum

Number of columns 1688.

Number of blocks total 30255. Value 588531184.
Number of positive blocks 18645. Value 728013368.
Number of negative blocks 11610. Value -139482184.

Total Positive blocks = 24006.

Positive blocks in pit = 8200.
Negative blocks in pit = 4351.
Percent of Positive blocks mined= 34.16
Ratio of Neg/Pos blocks mined = 0.5306

2-D LG Net Value by rows = 189,489,024.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1689132.
Number of positive blks 24006.
Mean of positive blks 33283. Total Value 798985568.
Number of negative blks 1665126.
Mean of negative blks -15291.
Summary of Columns with a Positive Sum

Number of columns 1688.

Number of blocks total 30255. Value 588531184.
Number of positive blocks 18645. Value 728013368.
Number of negative blocks 11610. Value -139482184.

Total Positive blocks = 24006.

Positive blocks in pit = 7407.
Negative blocks in pit = 5150.
Percent of Positive blocks mined= 30.85
Ratio of Neg/Pos blocks mined = 0.6953

2-D LG Net Value by columns = 200,192,960.

*** Design case 19 Factor 1.0000

*** vary base start case 19

 RUN# 4. Page 102 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 18
Output pit = 19
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 103 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 18

Base Lerchs-Grossmann Pit Design - Pit Number 19

Area specifications for Pit # 19

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 19

Total # of blocks: 197541
Total # of ORE blocks: 23498
Total # of FEED blocks: 197541
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 23498 BLOCKS WITH NON-NEGATIVE VALUE:
2.730 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 19 Cumulative

Number of (-) blocks mined 2,434. 175,483.
Number of (+) blocks mined 804. 41,651.
Number of total blocks mined 3,238. 217,134.
Sum of Value for (+) blocks 30,335,416. 2,157,438,648.
Sum of Value for (-) blocks -28,538,560. -1,923,943,120.
Net revenue = GRO$$ - costs 1,796,856. 233,495,528.

Pit optimization values are factored by 1.00000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 20 Factor 1.0500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 104 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1685894

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1685894.
= 1685894.
= 1685894.
= 1570696.
= -21825.
= 115198.
= 84264.
= 9707031552.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2414278.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 36189520

Number of Undefined MCO values 0
Number of Undefined SGW values 36189520
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 36189520
Number of Undefined RDCOD values 0
Number of Undefined MAT values 6050680
Number of assays for CU Undefined 36189520
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 276600

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 105 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898140.
Total blocks above 0 = 114877.
Mean of blocks above 0 = 84443.0240

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1783263. 0. 93.9 -14967.
0. 114877. 114877. 100.0 84443.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 57858. 279458010. -372725348. -1.33374
0.06613
pta O 115198. 559311250. 9706851437. 17.35501
0.39012
dump W 2038444. 10811422710. -29798577195. -2.75621
0.00054

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 1.05000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 9334126089. -4080921591.

Tons 838769260. 1874431805.
CU 0.2822 0.0031
Value/ton 11.1284 -2.1772
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 9334126089. -29798577195.

Tons 838769260. 10811422710.
CU 0.2822 0.0005
Value/ton 11.1284 -2.7562

Time in seconds required to read model 838.

*** call design pit case 20 Factor 1.0500

 RUN# 4. Page 106 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1685894.
Number of positive blks 24967.
Mean of positive blks 33592. Total Value 838682368.
Number of negative blks 1660927.
Mean of negative blks -15300.

Summary of Columns with a Positive Sum

Number of columns 1742.

Number of blocks total 31990. Value 627965576.
Number of positive blocks 19767. Value 774490632.
Number of negative blocks 12223. Value -146525056.

Total Positive blocks = 24967.

Positive blocks in pit = 8386.
Negative blocks in pit = 4730.
Percent of Positive blocks mined= 33.59
Ratio of Neg/Pos blocks mined = 0.5640

2-D LG Net Value by rows = 209,175,152.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1685894.
Number of positive blks 24967.
Mean of positive blks 33592. Total Value 838682360.
Number of negative blks 1660927.
Mean of negative blks -15300.
Summary of Columns with a Positive Sum

Number of columns 1742.

Number of blocks total 31990. Value 627965576.
Number of positive blocks 19767. Value 774490632.
Number of negative blocks 12223. Value -146525056.

Total Positive blocks = 24967.

Positive blocks in pit = 8279.
Negative blocks in pit = 6355.
Percent of Positive blocks mined= 33.16
Ratio of Neg/Pos blocks mined = 0.7676

2-D LG Net Value by columns = 227,013,520.

*** Design case 20 Factor 1.0500

*** vary base start case 20

 RUN# 4. Page 107 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 19
Output pit = 20
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 108 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 19

Base Lerchs-Grossmann Pit Design - Pit Number 20

Area specifications for Pit # 20

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 20

Total # of blocks: 201803
Total # of ORE blocks: 24450
Total # of FEED blocks: 201803
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 24450 BLOCKS WITH NON-NEGATIVE VALUE:
2.850 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 20 Cumulative

Number of (-) blocks mined 1,689. 177,172.
Number of (+) blocks mined 794. 42,445.
Number of total blocks mined 2,483. 219,617.
Sum of Value for (+) blocks 20,648,280. 2,178,086,928.
Sum of Value for (-) blocks -19,383,184. -1,943,326,304.
Net revenue = GRO$$ - costs 1,265,096. 234,760,624.

Pit optimization values are factored by 1.05000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 21 Factor 1.1000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 109 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1683411

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1683411.
= 1683411.
= 1683411.
= 1563617.
= -22255.
= 119794.
= 86066.
= 10310211584.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2530609.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 37998996

Number of Undefined MCO values 0
Number of Undefined SGW values 37998996
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 37998996
Number of Undefined RDCOD values 0
Number of Undefined MAT values 6353214
Number of assays for CU Undefined 37998996
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 290430

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 110 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898107.
Total blocks above 0 = 119452.
Mean of blocks above 0 = 86257.1750

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1778655. 0. 93.7 -14979.
0. 119452. 119452. 100.0 86257.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 53262. 257189598. -324495642. -1.26170
0.06450
pta O 119794. 581579662. 10310443131. 17.72834
0.37844
dump W 2038444. 10811422710. -29798577195. -2.75621
0.00054

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 1.10000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 9985947489. -4080921591.

Tons 838769260. 1874431805.
CU 0.2822 0.0031
Value/ton 11.9055 -2.1772
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 9985947489. -29798577195.

Tons 838769260. 10811422710.
CU 0.2822 0.0005
Value/ton 11.9055 -2.7562

Time in seconds required to read model 853.

*** call design pit case 21 Factor 1.1000

 RUN# 4. Page 111 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1683411.
Number of positive blks 25337.
Mean of positive blks 35046. Total Value 887961728.
Number of negative blks 1658074.
Mean of negative blks -15304.

Summary of Columns with a Positive Sum

Number of columns 1786.

Number of blocks total 32888. Value 677118768.
Number of positive blocks 20425. Value 826467296.
Number of negative blocks 12463. Value -149348528.

Total Positive blocks = 25337.

Positive blocks in pit = 8505.
Negative blocks in pit = 5023.
Percent of Positive blocks mined= 33.57
Ratio of Neg/Pos blocks mined = 0.5906

2-D LG Net Value by rows = 232,408,080.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1683411.
Number of positive blks 25337.
Mean of positive blks 35046. Total Value 887961720.
Number of negative blks 1658074.
Mean of negative blks -15304.
Summary of Columns with a Positive Sum

Number of columns 1786.

Number of blocks total 32888. Value 677118768.
Number of positive blocks 20425. Value 826467296.
Number of negative blocks 12463. Value -149348528.

Total Positive blocks = 25337.

Positive blocks in pit = 8608.
Negative blocks in pit = 6763.
Percent of Positive blocks mined= 33.97
Ratio of Neg/Pos blocks mined = 0.7857

2-D LG Net Value by columns = 266,199,984.

*** Design case 21 Factor 1.1000

*** vary base start case 21

 RUN# 4. Page 112 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 20
Output pit = 21
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 113 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 20

Base Lerchs-Grossmann Pit Design - Pit Number 21

Area specifications for Pit # 21

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 21

Total # of blocks: 199776
Total # of ORE blocks: 24819
Total # of FEED blocks: 199776
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 24819 BLOCKS WITH NON-NEGATIVE VALUE:
2.853 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 21 Cumulative

Number of (-) blocks mined 2,519. 179,691.
Number of (+) blocks mined 1,114. 43,559.
Number of total blocks mined 3,633. 223,250.
Sum of Value for (+) blocks 31,292,656. 2,209,379,584.
Sum of Value for (-) blocks -29,058,984. -1,972,385,288.
Net revenue = GRO$$ - costs 2,233,672. 236,994,296.

Pit optimization values are factored by 1.10000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 22 Factor 1.1500

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 114 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1679778

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1679778.
= 1679778.
= 1679778.
= 1555573.
= -22708.
= 124205.
= 87912.
= 10919081984.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2646940.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 39808472

Number of Undefined MCO values 0
Number of Undefined SGW values 39808472
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 39808472
Number of Undefined RDCOD values 0
Number of Undefined MAT values 6655748
Number of assays for CU Undefined 39808472
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 304260

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 115 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898070.
Total blocks above 0 = 123863.
Mean of blocks above 0 = 88095.1715

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1774207. 0. 93.5 -14991.
0. 123863. 123863. 100.0 88095.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 62370. 301541745. -449191076. -1.48965
0.05777
pta O 124205. 602847707. 10919146583. 18.11261
0.36806
dump W 2024925. 10745802518. -29628553957. -2.75722
0.00030

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 1.15000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 10469955506. -3910898353.

Tons 904389453. 1808811613.
CU 0.2646 0.0018
Value/ton 11.5768 -2.1621
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 10469955506. -29628553957.

Tons 904389453. 10745802518.
CU 0.2646 0.0003
Value/ton 11.5768 -2.7572

Time in seconds required to read model 871.

*** call design pit case 22 Factor 1.1500

 RUN# 4. Page 116 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1679778.
Number of positive blks 25974.
Mean of positive blks 35635. Total Value 925587456.
Number of negative blks 1653804.
Mean of negative blks -15317.

Summary of Columns with a Positive Sum

Number of columns 1826.

Number of blocks total 33721. Value 717891056.
Number of positive blocks 21012. Value 870472688.
Number of negative blocks 12709. Value -152581632.

Total Positive blocks = 25974.

Positive blocks in pit = 8584.
Negative blocks in pit = 5258.
Percent of Positive blocks mined= 33.05
Ratio of Neg/Pos blocks mined = 0.6125

2-D LG Net Value by rows = 255,133,728.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1679778.
Number of positive blks 25974.
Mean of positive blks 35635. Total Value 925587424.
Number of negative blks 1653804.
Mean of negative blks -15317.
Summary of Columns with a Positive Sum

Number of columns 1826.

Number of blocks total 33721. Value 717891056.
Number of positive blocks 21012. Value 870472688.
Number of negative blocks 12709. Value -152581632.

Total Positive blocks = 25974.

Positive blocks in pit = 8777.
Negative blocks in pit = 6678.
Percent of Positive blocks mined= 33.79
Ratio of Neg/Pos blocks mined = 0.7609

2-D LG Net Value by columns = 300,119,200.

*** Design case 22 Factor 1.1500

*** vary base start case 22

 RUN# 4. Page 117 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 21
Output pit = 22
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 118 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 21

Base Lerchs-Grossmann Pit Design - Pit Number 22

Area specifications for Pit # 22

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 22

Total # of blocks: 197625
Total # of ORE blocks: 25452
Total # of FEED blocks: 197625
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 25452 BLOCKS WITH NON-NEGATIVE VALUE:
2.872 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 22 Cumulative

Number of (-) blocks mined 2,599. 182,290.
Number of (+) blocks mined 1,057. 44,616.
Number of total blocks mined 3,656. 226,906.
Sum of Value for (+) blocks 30,090,104. 2,239,469,688.
Sum of Value for (-) blocks -28,246,560. -2,000,631,848.
Net revenue = GRO$$ - costs 1,843,544. 238,837,840.

Pit optimization values are factored by 1.15000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

*** read model for case 23 Factor 1.2000

Compare TOPO precision in 3DBM to TOPOG in GSF

0.0010 TOPO (% below surface) 3DBM precision
0.1000 TOPOG ( avg elev ) from GSF precision
5.0000 Bench height
2.0000 Block % equivalent to TOPOG precision

The TOPOG value will be used to calculate block

percent as of August 2008 and the TOPO in the 3DBM
ignored. This could cause differences in resource
calculations with other tools but the differences
will not be significant.
 RUN# 4. Page 119 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

DV is computed from 3DBM, type =NET/BLK

Summary of Statistics for Design Variable

Number Of Words Used = 1676122

Total Number Of Blocks Below Topo
Total Number Of Blocks Defined
Number Blocks .ge. BMIN
Number of blocks value .lt. 0
Average value
Blocks above zero
Average
Value of blocks above zero
Number of undefined blocks
Number of blocks =BMIN
Number of blocks restricted
Values below BMIN
Values above BMAX
Minimum Value
Maximum Value
Topo blocks ( nx*ny)
Topo blocks pct sum
= 1676122.
= 1676122.
= 1676122.
= 1549188.
= -23145.
= 126934.
= 90848.
= 11531746304.
= 0.
= 0.
= 0.
= 0
= 0
= -20371.
= 2763270.
= 15625
= 15625.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 41617948

Number of Undefined MCO values 0
Number of Undefined SGW values 41617948
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 41617948
Number of Undefined RDCOD values 0
Number of Undefined MAT values 6958282
Number of assays for CU Undefined 41617948
Number of Zero SGO values 0
Number of Zero MCO values 0
Number of Zero SGW values 0
Number of Zero MCW values 0
Number of Zero ORE% values 0
Number of Zero MINE% values 0
Number of Zero USE values 0
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for CU = Zero 318090

The affect of missing or zero values should be

carefully considered.
The net value per ton cutoff is applied to the value
of the block ( excluding mining costs ) for each process
and if the material is below cutoff it is redirected to a
waste destination.

If a net value per block is computed by the user via a user

subroutine, Grail, or M612rp and stored in the 3DBM it can
read and used by MSOPIT. However it is recommended that a
value/ton be computed and used by MSOPIT to compute value
since cutoff grades can be applied and results summarized
by material and destination.
 RUN# 4. Page 120 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Distribution of Value per Block

Intervals = 200
Size = 10000000.00
Total blocks = 1898028.
Total blocks above 0 = 126579.
Mean of blocks above 0 = 91040.5662

Cutoff Blocks Above % Mean

-100000000. 0. 0. 0.0 0.
-90000000. 0. 0. 0.0 0.
-80000000. 0. 0. 0.0 0.
-70000000. 0. 0. 0.0 0.
-60000000. 0. 0. 0.0 0.
-50000000. 0. 0. 0.0 0.
-40000000. 0. 0. 0.0 0.
-30000000. 0. 0. 0.0 0.
-20000000. 0. 0. 0.0 0.
-10000000. 1771449. 0. 93.3 -14988.
0. 126579. 126579. 100.0 91041.
10000000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton

CU
pta M 59641. 288369616. -402799615. -1.39682
0.05671
pta O 126934. 616019836. 11531802491. 18.71986
0.36193
dump W 2024925. 10745802518. -29628553957. -2.75722
0.00030

O = Ore above zero value Processed

M = Ore Below zero value Processed
W = Waste

Prices are multiplied by factor : 1.20000 for Pit design

Reserves are for base case economics

Summary by Material and Destination - Before Mining

pta dump

1 ore Value 11129002876. -3910898353.

Tons 904389453. 1808811613.
CU 0.2646 0.0018
Value/ton 12.3055 -2.1621
 2 wst Value 0. -25717655604.
Tons 0. 8936990905.
CU 0.0000 0.0000
Value/ton 0.0000 -2.8777

Total Value 11129002876. -29628553957.

Tons 904389453. 10745802518.
CU 0.2646 0.0003
Value/ton 12.3055 -2.7572

Time in seconds required to read model 894.

*** call design pit case 23 Factor 1.2000

 RUN# 4. Page 121 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for WE - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1676122.
Number of positive blks 25854.
Mean of positive blks 37267. Total Value 963510080.
Number of negative blks 1650268.
Mean of negative blks -15323.

Summary of Columns with a Positive Sum

Number of columns 1857.

Number of blocks total 34139. Value 759931088.
Number of positive blocks 21425. Value 912890328.
Number of negative blocks 12714. Value -152959240.

Total Positive blocks = 25854.

Positive blocks in pit = 8748.
Negative blocks in pit = 5580.
Percent of Positive blocks mined= 33.84
Ratio of Neg/Pos blocks mined = 0.6379

2-D LG Net Value by rows = 280,448,480.

NOTE: The 2-D lg Analysis is done as a quick

check for an estimate of the pit profit and size.
The slope used is limited by the block sizes and
since it is only in 2-D, the profit is over likely
over estimated. However, if no profitable pit is
computed, then the economics should be reviewed
since none of LG, PF or FC designs will be computed

Input slope for 2-D LG = 44.00

Check Design Variable in B-array for SN - LG

Number of columns 15625. Total 15625.

Number of blocks defined 1676122.
Number of positive blks 25854.
Mean of positive blks 37267. Total Value 963510088.
Number of negative blks 1650268.
Mean of negative blks -15323.
Summary of Columns with a Positive Sum

Number of columns 1857.

Number of blocks total 34139. Value 759931088.
Number of positive blocks 21425. Value 912890328.
Number of negative blocks 12714. Value -152959240.

Total Positive blocks = 25854.

Positive blocks in pit = 9183.
Negative blocks in pit = 7439.
Percent of Positive blocks mined= 35.52
Ratio of Neg/Pos blocks mined = 0.8101

2-D LG Net Value by columns = 329,411,104.

*** Design case 23 Factor 1.2000

*** vary base start case 23

 RUN# 4. Page 122 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Pit Design Option BASE

------------------------
Starting Pit = 22
Output pit = 23
Limiting pit = 0
X Limits ix1,ix2 = 1 125
Y Limits iy1,iy2 = 1 125
Z Limits iz1,iz2 = 1 160
 RUN# 4. Page 123 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Starting Pit Number 22

Base Lerchs-Grossmann Pit Design - Pit Number 23

Area specifications for Pit # 23

----------------------------------
Levels = 1 160 bench #160 = 3500.
East/west = 1 125
North/south = 1 125

Virtual Model Setup in Phase 23

Total # of blocks: 194766
Total # of ORE blocks: 25331
Total # of FEED blocks: 194766
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 8

NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 8

TIME USED TO PRE-CALCULATE CONES FOR 25331 BLOCKS WITH NON-NEGATIVE VALUE:
2.784 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit# 23 Cumulative

Number of (-) blocks mined 4,372. 186,662.
Number of (+) blocks mined 1,935. 46,551.
Number of total blocks mined 6,307. 233,213.
Sum of Value for (+) blocks 52,469,856. 2,291,939,544.
Sum of Value for (-) blocks -49,914,288. -2,050,546,136.
Net revenue = GRO$$ - costs 2,555,568. 241,393,408.

Pit optimization values are factored by 1.20000

Summary by Material and Destination for Pit is not factored.

MSOPDG - End of reading data

 RUN# 4. Page 124 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.10000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 1

pta dump

1 ore Value 2720478. 0.

Tons 59589. 0.
CU 0.9123 0.0000
Value/ton 45.6543 0.0000

2 wst Value 0. -13063.

Tons 0. 6297.
CU 0.0000 0.0000
Value/ton 0.0000 -2.0746

Total Value 2720478. -13063.

Tons 59589. 6297.
CU 0.9123 0.0000
Value/ton 45.6543 -2.0746

Total value of Pit = 2707415.

Total tons in Pit = 65885.
Total blocks in Pit = 16.
 RUN# 4. Page 125 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.15000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 2

pta dump

1 ore Value 80679614. -8422.

Tons 2404795. 3906.
CU 0.6947 0.0400
Value/ton 33.5495 -2.1560

2 wst Value 0. -1214290.

Tons 0. 569324.
CU 0.0000 0.0000
Value/ton 0.0000 -2.1329

Total Value 80679614. -1222712.

Tons 2404795. 573230.
CU 0.6947 0.0003
Value/ton 33.5495 -2.1330

Total value of Pit = 79456902.

Total tons in Pit = 2978025.
Total blocks in Pit = 674.
 RUN# 4. Page 126 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.20000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 3

pta dump

1 ore Value 532490191. -134135.

Tons 22097109. 62539.
CU 0.5242 0.0189
Value/ton 24.0977 -2.1448

2 wst Value 0. -6836332.

Tons 0. 3176703.
CU 0.0000 0.0000
Value/ton 0.0000 -2.1520

Total Value 532490191. -6970467.

Tons 22097109. 3239242.
CU 0.5242 0.0004
Value/ton 24.0977 -2.1519

Total value of Pit = 525519724.

Total tons in Pit = 25336351.
Total blocks in Pit = 5361.
 RUN# 4. Page 127 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.25000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 4

pta dump

1 ore Value 3773978696. -79960940.

Tons 196286385. 33854163.
CU 0.4386 0.0222
Value/ton 19.2269 -2.3619

2 wst Value 0. -83603858.

Tons 0. 35653715.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3449

Total Value 3773978696. -163564798.

Tons 196286385. 69507878.
CU 0.4386 0.0108
Value/ton 19.2269 -2.3532

Total value of Pit = 3610413898.

Total tons in Pit = 265794262.
Total blocks in Pit = 54193.
 RUN# 4. Page 128 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.30000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 5

pta dump

1 ore Value 4713221544. -123801772.

Tons 243215278. 51671606.
CU 0.4423 0.0221
Value/ton 19.3788 -2.3959

2 wst Value 0. -134943510.

Tons 0. 57923006.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3297

Total Value 4713221544. -258745282.

Tons 243215278. 109594612.
CU 0.4423 0.0104
Value/ton 19.3788 -2.3609

Total value of Pit = 4454476262.

Total tons in Pit = 352809890.
Total blocks in Pit = 71850.
 RUN# 4. Page 129 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.35000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 6

pta dump

1 ore Value 5487761720. -182771013.

Tons 299419080. 76226571.
CU 0.4237 0.0238
Value/ton 18.3280 -2.3977

2 wst Value 0. -176730223.

Tons 0. 75242320.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3488

Total Value 5487761720. -359501237.

Tons 299419080. 151468890.
CU 0.4237 0.0120
Value/ton 18.3280 -2.3734

Total value of Pit = 5128260484.

Total tons in Pit = 450887971.
Total blocks in Pit = 91883.
 RUN# 4. Page 130 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.40000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 7

pta dump

1 ore Value 5727735015. -190691625.

Tons 316616181. 79330313.
CU 0.4196 0.0239
Value/ton 18.0905 -2.4038

2 wst Value 0. -203723156.

Tons 0. 86645351.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3512

Total Value 5727735015. -394414782.

Tons 316616181. 165975664.
CU 0.4196 0.0114
Value/ton 18.0905 -2.3763

Total value of Pit = 5333320233.

Total tons in Pit = 482591845.
Total blocks in Pit = 98346.
 RUN# 4. Page 131 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.45000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 8

pta dump

1 ore Value 5922447319. -203785776.

Tons 334292931. 84618688.
CU 0.4130 0.0242
Value/ton 17.7163 -2.4083

2 wst Value 0. -226915100.

Tons 0. 96373872.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3545

Total Value 5922447319. -430700876.

Tons 334292931. 180992559.
CU 0.4130 0.0113
Value/ton 17.7163 -2.3797

Total value of Pit = 5491746443.

Total tons in Pit = 515285491.
Total blocks in Pit = 105027.
 RUN# 4. Page 132 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.50000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 9

pta dump

1 ore Value 7283046576. -326308109.

Tons 513352165. 134931074.
CU 0.3487 0.0261
Value/ton 14.1872 -2.4183

2 wst Value 0. -373091124.

Tons 0. 156621120.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3821

Total Value 7283046576. -699399232.

Tons 513352165. 291552193.
CU 0.3487 0.0121
Value/ton 14.1872 -2.3989

Total value of Pit = 6583647344.

Total tons in Pit = 804904358.
Total blocks in Pit = 164168.
 RUN# 4. Page 133 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.55000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 10

pta dump

1 ore Value 7389780179. -331573552.

Tons 526100460. 136965784.
CU 0.3462 0.0260
Value/ton 14.0463 -2.4208

2 wst Value 0. -393708586.

Tons 0. 165022447.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3858

Total Value 7389780179. -725282138.

Tons 526100460. 301988230.
CU 0.3462 0.0118
Value/ton 14.0463 -2.4017

Total value of Pit = 6664498041.

Total tons in Pit = 828088690.
Total blocks in Pit = 168915.
 RUN# 4. Page 134 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.60000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 11

pta dump

1 ore Value 7556025026. -349040492.

Tons 539907646. 143507584.
CU 0.3454 0.0259
Value/ton 13.9950 -2.4322

2 wst Value 0. -441951160.

Tons 0. 185339042.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3846

Total Value 7556025026. -790991653.

Tons 539907646. 328846626.
CU 0.3454 0.0113
Value/ton 13.9950 -2.4054

Total value of Pit = 6765033373.

Total tons in Pit = 868754272.
Total blocks in Pit = 177039.
 RUN# 4. Page 135 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.65000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 12

pta dump

1 ore Value 7664391073. -356321877.

Tons 555555901. 146291142.
CU 0.3419 0.0259
Value/ton 13.7959 -2.4357

2 wst Value 0. -474112391.

Tons 0. 198478901.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3887

Total Value 7664391073. -830434268.

Tons 555555901. 344770044.
CU 0.3419 0.0110
Value/ton 13.7959 -2.4087

Total value of Pit = 6833956806.

Total tons in Pit = 900325945.
Total blocks in Pit = 183442.
 RUN# 4. Page 136 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.70000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 13

pta dump

1 ore Value 7740258094. -361051120.

Tons 565772392. 148008143.
CU 0.3399 0.0258
Value/ton 13.6809 -2.4394

2 wst Value 0. -502564421.

Tons 0. 210258413.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3902

Total Value 7740258094. -863615541.

Tons 565772392. 358266555.
CU 0.3399 0.0107
Value/ton 13.6809 -2.4105

Total value of Pit = 6876642553.

Total tons in Pit = 924038947.
Total blocks in Pit = 188249.
 RUN# 4. Page 137 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.75000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 14

pta dump

1 ore Value 7812441980. -367151585.

Tons 579440021. 150366339.
CU 0.3365 0.0259
Value/ton 13.4827 -2.4417

2 wst Value 0. -528292076.

Tons 0. 220381131.
CU 0.0000 0.0000
Value/ton 0.0000 -2.3972

Total Value 7812441980. -895443661.

Tons 579440021. 370747470.
CU 0.3365 0.0105
Value/ton 13.4827 -2.4152

Total value of Pit = 6916998319.

Total tons in Pit = 950187491.
Total blocks in Pit = 193581.
 RUN# 4. Page 138 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.80000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 15

pta dump

1 ore Value 7965870170. -387489361.

Tons 600350712. 158141531.
CU 0.3328 0.0260
Value/ton 13.2687 -2.4503

2 wst Value 0. -599920796.

Tons 0. 249857682.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4011

Total Value 7965870170. -987410157.

Tons 600350712. 407999213.
CU 0.3328 0.0101
Value/ton 13.2687 -2.4201

Total value of Pit = 6978460013.

Total tons in Pit = 1008349925.
Total blocks in Pit = 205225.
 RUN# 4. Page 139 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.85000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 16

pta dump

1 ore Value 7986439357. -389275251.

Tons 605374648. 158813635.
CU 0.3314 0.0260
Value/ton 13.1926 -2.4511

2 wst Value 0. -610723042.

Tons 0. 254200116.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4025

Total Value 7986439357. -999998292.

Tons 605374648. 413013751.
CU 0.3314 0.0100
Value/ton 13.1926 -2.4212

Total value of Pit = 6986441064.

Total tons in Pit = 1018388399.
Total blocks in Pit = 207297.
 RUN# 4. Page 140 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.90000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 17

pta dump

1 ore Value 8031814718. -394666699.

Tons 613727259. 160807489.
CU 0.3296 0.0260
Value/ton 13.0869 -2.4543

2 wst Value 0. -639628688.

Tons 0. 265948333.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4051

Total Value 8031814718. -1034295388.

Tons 613727259. 426755822.
CU 0.3296 0.0098
Value/ton 13.0869 -2.4236

Total value of Pit = 6997519330.

Total tons in Pit = 1040483081.
Total blocks in Pit = 211738.
 RUN# 4. Page 141 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 0.95000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 18

pta dump

1 ore Value 8048741028. -395586407.

Tons 618524641. 161143923.
CU 0.3283 0.0260
Value/ton 13.0128 -2.4549

2 wst Value 0. -652535663.

Tons 0. 271324680.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4050

Total Value 8048741028. -1048122071.

Tons 618524641. 432468603.
CU 0.3283 0.0097
Value/ton 13.0128 -2.4236

Total value of Pit = 7000618957.

Total tons in Pit = 1050993244.
Total blocks in Pit = 213896.
 RUN# 4. Page 142 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 1.00000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 19

pta dump

1 ore Value 8076854666. -399848206.

Tons 624055787. 162717407.
CU 0.3271 0.0260
Value/ton 12.9425 -2.4573

2 wst Value 0. -674590616.

Tons 0. 280416812.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4057

Total Value 8076854666. -1074438822.

Tons 624055787. 443134219.
CU 0.3271 0.0095
Value/ton 12.9425 -2.4246

Total value of Pit = 7002415844.

Total tons in Pit = 1067190006.
Total blocks in Pit = 217134.
 RUN# 4. Page 143 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 1.05000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 20

pta dump

1 ore Value 8093404188. -401560517.

Tons 629351685. 163336714.
CU 0.3256 0.0260
Value/ton 12.8599 -2.4585

2 wst Value 0. -690424324.

Tons 0. 286766878.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4076

Total Value 8093404188. -1091984841.

Tons 629351685. 450103592.
CU 0.3256 0.0094
Value/ton 12.8599 -2.4261

Total value of Pit = 7001419347.

Total tons in Pit = 1079455277.
Total blocks in Pit = 219617.
 RUN# 4. Page 144 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 1.10000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 21

pta dump

1 ore Value 8115469050. -403824675.

Tons 636904020. 164151602.
CU 0.3236 0.0260
Value/ton 12.7421 -2.4601

2 wst Value 0. -714325674.

Tons 0. 296356861.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4104

Total Value 8115469050. -1118150349.

Tons 636904020. 460508463.
CU 0.3236 0.0093
Value/ton 12.7421 -2.4281

Total value of Pit = 6997318701.

Total tons in Pit = 1097412482.
Total blocks in Pit = 223250.
 RUN# 4. Page 145 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 1.15000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 22

pta dump

1 ore Value 8134177983. -407359733.

Tons 644341500. 165489130.
CU 0.3215 0.0259
Value/ton 12.6240 -2.4615

2 wst Value 0. -736497155.

Tons 0. 305471730.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4110

Total Value 8134177983. -1143856888.

Tons 644341500. 470960859.
CU 0.3215 0.0091
Value/ton 12.6240 -2.4288

Total value of Pit = 6990321094.

Total tons in Pit = 1115302359.
Total blocks in Pit = 226906.
 RUN# 4. Page 146 _____MSOPT Date 06-29-2021 Time 18:27:25
----------------------------------------------------------------------------

Prices are multiplied by factor : 1.20000 for Pit design

Reserves are for base case economics

Summary by Material and Destination for Pit 23

pta dump

1 ore Value 8163711121. -409811176.

Tons 656868913. 166368524.
CU 0.3181 0.0259
Value/ton 12.4282 -2.4633

2 wst Value 0. -780593957.

Tons 0. 323044273.
CU 0.0000 0.0000
Value/ton 0.0000 -2.4164

Total Value 8163711121. -1190405134.

Tons 656868913. 489412796.
CU 0.3181 0.0088
Value/ton 12.4282 -2.4323

Total value of Pit = 6973305988.

Total tons in Pit = 1146281709.
Total blocks in Pit = 233213.

*** MSOPIT finished on 06-29-2021 18:42:58

*** Current program execution: Elapsed time (sec) Date Time

MSOPIT 933 06-29-2021 18:42:58