Dev Capital Costs Q1 Shaft

1 Shaft Sink Tonnage Meters

Presink 35000 54000000 35
Main Shaft 20000 580
Poor Ground 25000 35
Headframe 3500000 OPEX
Plats 3 250000 54000000
Winder 6500000
Conveyances 2500000 Total Cost
Crusher 6500000 89650000
Installation & Comish 2000000

2 Decline Volume Decline CAPEX

25 210000 5250000
250000 250000

4500 20682873.35
270000
Pythag for single entry m
650 4550 4596.1941
OPEX: 189000000
Total Tonnes:
114904.851942814 114904.851942814 Total Cost
402166.981799849 215452873.3

Q1 I would recommend Option 2 Becauseit is cheaper

Q2
 Bench Ventilation M
Total Cost Time to complete Time: Mobilise 200000
1225000 6 6 Pilot Hole 3500 140
11600000 12 48
875000 6 6
3500000 2 2
750000 2 2
6500000 2 2
2500000
6500000 Weeks:
2000000 2 2 68
35650000

Totals Weeks
5250000 4
250000 2

20682873.349707 92 Weeks
270000 1 99
26452873.349707
Time Total Total Time:
2 200000
1 2145500
2345500
Cost Calculations