You are on page 1of 1224

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

*** * Project RUN# 229. *


*** MSOPIT - Revised on 30-SEP-14 * Date started 06-24-2017 *
*** * Time started 14:11:12 *
*** * Project Acct N/A *
*** ------------------------------------*------------------------------*

MINESIGHT Proprietary Software from MINTEC Inc.


MINESIGHT is a Trademark of MINTEC Inc.
Copyright 1974-2014 MINTEC Inc
MineSight Economic Planner v. 3.00-01 [build 1833-404]

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

Line R U N F I L E R E C O R D S
----
1 MEDS-MSOPT 10=bbb10.dat 13=mod13sinsu 15=mod15sinsu 32=optecn.PIT
3=rptopt.PIT
2 PITSINSULF

3
4 USR = / Sat Jun 24 14:11:09 2017 Hora verano Sudamrica Pacfico
5
6 IOP3 = 3 / fixed - do not change
7 IOP5 = 1 201 / COL
8 IOP7 = 1 219 / ROW
9 IOP10 = 1 / 0 = read DV from model
10 COM 1 = compute Design Variable
11 IOP11= 1 155 / LEVELS
12 IOP14= 0 / 1 = measure block from centre
13 IOP15= 0 / 1 = allow mining beyond model for a vertical wall
14 IOP408= 0 / 1= Take Ore First
15 IOP207 = 1 / 1= Use TOPO from 3DBM
16 IOP110 = 0 / 1= always process all ore precent material
17
18
19 COM IOP18 is a limiting pit. Its context is dependent
20 COM on the design strategy. If you have enabled
21 COM the RESOURCE design strategy then this specifies
22 COM resources be calculated for a single pit;
23 COM otherwise, this specifies the limiting surface
24 COM to help reduce the working data set.
RUN# 229. Page 2 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
BBB

PITSINSULF

25 COM
26 COM Using LIMITING SURFACE option.
27 COM
28 IOP18= 0 / Limiting Surface for Design Variable
29
30 IOP19= 0 / Starting pit instead of TOPOG
31
32 IOP27= 3 / Optional code for reserve classes.
33 COM # = treat IUSE code ># as waste
34 IOP29= 0 / Base pit for bottom and slope calculations
35 IOP30= 1 / Default MET code
36 IOP31= 1 1 1 / LG reblocking x, y, z
37 IOP37= 0 / ????
38 IOP36 = 0 / Number of slope surfaces to read - required
39 COM if complex slope option is used
40 IOP41= 1 / 0=Floating Cone, 1=Lerchs-Grossmann DESIGN METHOD
41 IOP81= 0 / 1 = Store LG pits
42 IOP45= 0 0 / 1, 1 = Calculate & Store Ore bottoms
43
44 COM IOP48 is used for LG and IOP49 for FC slope analysis
45 COM IOP48/IOP49 = 0 constant slopes or slope by azimuth
46 COM = 2 complex slopes (floating ray)
47 COM = 3 complex slopes(one cone per ore block
48 IOP48 = 0 / Not working with complex slopes.
49 IOP49 = 0 / Not working with complex slopes.
50
51 IOP51 = 0 / Option to set blocks below starting pit to be mined.
52 COM This option is to compute resources only.
53 IOP101 = 0 / Limit pits by item RCODE > 0
54
55 COM IOP105 is used as an option when you have
56 COM selected an item for Net Value per Ton.
57 COM
58 COM 0 =Include Mining Cost
59 COM 1 =Does NOT Include Mining Cost
60 COM 2 =Includes all Mining Cost in Ore Percent Cases
61 COM
62 COM Item being used is 'VALPT'
63 COM
64 IOP105 = 0
65
66 COM IOP106 is used as an option when you have
67 COM selected an item for net value per block.
68 COM
69 COM 0 =Only if Bench Discounting Option is Used
70 COM 1 =Block is Not Discounted
71 COM
72 COM Item being used is 'VALBK'
73 COM
74 IOP106 = 1
75
RUN# 229. Page 3 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
BBB

PITSINSULF

76 COM IOP401 is used to define the maximum number of blocks in a


77 COM condensed model. This is the number of blocks in the
78 COM B-ARRAY.
79 COM
80 COM The suggested default value is 15000000.
81 COM
82 IOP401 = 15000000
83
84 COM IOP404 is used to define the maximum number of blocks in a
85 COM pit optimization model. This is the number of blocks in the
86 COM pit optimization ARRAYS.
87 COM
88 COM The suggested default value is 15000000.
89 COM
90 IOP404 = 15000000
91
92 COM Calculating the Design Variable.
93 COM PAR1 is equivalent to PAR21.
94 PAR1 = -100000.0 / Mill cutoff grade (used in economic calculations)
95
96 COM PAR2 is constant.
97 PAR2 = 0.0 / Mine cutoff grade (base block cutoff used in cone searching).
98
99 PAR3 = 1.0 / Mining cost per unit of waste material
100 PAR4 = 0.0 / Total operating cost per unit of ore
101 PAR5 = 1.0 / Net value per unit of product ($/# or $/oz)
102 PAR6 = 45.0 / Minimum pit slope (tangent if < 10; degrees if >10)
103 PAR7 = 0.0001 / Radius of cone base
104 PAR9 = 2.7 2.7 / Density of material
105 PAR12 = 22.046 / Pounds per ton (DEFAULT=2000.0 short tons)
106 PAR14 = 1.0 / Mining cost per unit of ore material
107 PAR15 = 0.0 / FC optimization factor (invariant)
108 PAR16 = 30 / Azimuth increment
109 PAR17 = 10 / Distance between point on azimuth
110 COM PAR18 defaults to 50 if 0 or blank.
111 PAR18 = 100 / Number of points along the rays on Azimuth
112
113 PAR19 = 0 / Const to add to input (iop10=0)
114
115 PAR21= -100000.0 / Minimum value
116 PAR22= 999999.0 / Maximum value
117 PAR23= 1.0 / Precision
118 PAR89= 0.0 / Cutoff Grade in Value per Ton
119
120 IOP46= 0 / >0 = Store ore bottom in XLEV1
121
122 PAR24= 1.0 / Mining rate periods per bench
123 PAR25= 8.0 / Discount rate per period percent
124 PAR27= 0 / Depth below IOP19 to compute design variable
125 PAR38= 0 / Level# to audit print block value calculations
126 PAR39= 0 / Column# to audit print block value calculations
RUN# 229. Page 4 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
BBB

PITSINSULF

127 PAR40= 0 / Row# to audit print block value calculations


128
129 PAR44= 0.0 / Design variable distribution interval
130
131 PAR42= / limits the striping ratio of cones selected to PAR42
132 PAR43= / limits the cones selected to ones with a value per ton greater
than PAR43
133 PAR61= / stops the FC mining when the cumulative ore tons exceeds PAR61
000s
134 PAR62= / stops the FC mining when the cumulative total tons exceeds PAR62
000s
135 PAR63= / stops the FC mining when the cumulative total profit exceeds PAR63
000s
136 IOP89 = 1 / 1=use vary value option, 0=ignore
137 PAR91 = 0.0 / Minimum factor
138 PAR92 = 1.0 / Maximum factor
139 PAR93 = 0.01 / Factor increment
140 ITM1= TOPO TOPO / TOPO item
141 ITM2= LEREC GRAD1 / Grade1
142 ITM3= UG PCODE / Processing code item
143 ITM4= CATEG IUSE / Block codes for reserve calssification
144 ITM5= DN CCODE / Classification code by economics
145 ITM6= VALBK VALPB / Value per block - store back to file 15
146 ITM7= VALPT VALPT / Value per block - store back to file 15
147 END

Supplemental data input file name =mspbug.PIT

Reserve summary data file name =restxt.PIT


RUN# 229. Page 5 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
BBB

PITSINSULF

Project Units code = 3

1 = Imperial
2 = Metric
3 = Metric

MSOPIT Input constraints for Mining

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


PAR1 = Minimum block value for processing = -100000.000
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 LEREC 2 2
PCODE UG 3 17
IUSE CATEG 4 24
CCODE DN 5 25
VALPB VALBK 6 26
VALPT VALPT 7 27

File 13 Items

Description Item_label File_Loc# RMX_Loc#


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

Original_Topo TOPOG 1 8 YES


Pit Grid -Original topo PIT00 52 59 YES
Slope definition grid z SLPS1 12 19 NO
Slope definition grid code SLPC1 12 19 NO
Slope definition grid z SLPS1 13 20 NO
Slope definition grid code SLPC1 13 20 NO
Slope definition grid z SLPS2 14 21 NO
Slope definition grid code SLPC2 14 21 NO
Slope definition grid z SLPS2 15 22 NO
Slope definition grid code SLPC2 15 22 NO
Slope definition grid z SLPS3 16 23 NO
Slope definition grid code SLPC3 16 23 NO
Slope definition grid z SLPS3 17 24 NO
Slope definition grid code SLPC3 17 24 NO
Slope definition grid z SLPS4 18 25 NO
Slope definition grid code SLPC4 18 25 NO
Slope definition grid z SLPS4 19 26 NO
Slope definition grid code SLPC4 19 26 NO
Surface limit RCODE 7 0 NO Code = 0
LG by Cols LGWEZ 36 43 YES
LG by Rows LGNSZ 35 42 YES
LG rows&cols LG2DZ 34 41 YES
Starting pit PIT 0 20 0 NO
Limiting Pit PIT 0 52 0 NO
Ore Bottom OREBZ 32 39 YES
Pit Bottom PBOTZ 33 40 YES

Total Number Of Items File 13,15 259

COORDINATES OF MINE MODEL FILE MOD15SINSU


XMIN, XMAX, DX, NX= 492607.6 494617.6 10.0 201
YMIN, YMAX, DY, NY= 592312.2 594502.2 10.0 219
ZMIN, ZMAX, DZ, NZ= 3922.5 4697.5 5.0 155

MSEP-GSF ( File 13) for Pit Optimization = MOD13SINSU

MSEP-GSF Index file = MOD13SINSU.DIP


MSEP-GSF Index file csv format = MOD13SINSU.CSV

The Index file contains a summary documenting how each


surface file was created. MSOPIT writes to the
the Index file

MSEP-GSF Index file:MOD13SINSU.DIP Not found or too few records

This DOES NOT indicate a problem with the MSEP-GSF file


A new file will be created. The new Index will
contain information only about new surfaces created

PAR6 = 45.00 after examining SLOPE input

Data file OPTECN.PIT * unit size from program


-------------------- * --- ---- ---- ----
ECON PARAMETER file * 32
RUN# 229. Page 6 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Number of Destinations 4

# Description Type
----- --------------------------------------------
1 MILL 0
2 HEAP 1
3 ROM 1
4 DUMP 0

Number of Destinations which process material 3


( Type = 1 )

Number of MATerials 4

# Description
----- -------------------------------------
1 OXY
2 SULF
3 WAST
4 AIRE

Economics by MAT code and DEStinations

Number of MAT codes = 4


MAT code default = 1
Number of Destinations = 4

MAT DES PCST MCST SG Grade Price Recovery Factor


=== ==== ====== ====== ====== ======= ========= ========= ==========
1 1 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
1 2 5.500 1.400 2.500 LEREC 3.0000 55.00 22.0462
1 3 1.900 1.400 2.500 LEREC 3.0000 30.00 22.0462
1 4 0.000 1.400 2.500 LEREC 0.0000 0.00 0.0000
2 1 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
2 2 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
2 3 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
2 4 0.000 1.400 2.500 LEREC 0.0000 0.00 0.0000
3 1 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
3 2 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
3 3 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
3 4 0.000 1.400 2.500 LEREC 0.0000 0.00 0.0000
4 1 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
4 2 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
4 3 0.000 0.000-99.000 LEREC 0.0000 0.00 0.0000
4 4 0.000 0.000 2.700 LEREC 0.0000 0.00 0.0000
RUN# 229. Page 7 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Additional Variable Mining Costs

Mining rate - fraction of period to mine 1 bench = 1.0000


which means 1.000 benches mined per period
Discount rate per period % = 8.00

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


Waste Ore
=========================================================
4692.5 1 0.0000 0.0000 0.962250
4687.5 2 0.0100 0.0000 0.890973
4682.5 3 0.0200 0.0000 0.824975
4677.5 4 0.0300 0.0000 0.763865
4672.5 5 0.0400 0.0000 0.707283
4667.5 6 0.0500 0.0000 0.654891
4662.5 7 0.0600 0.0000 0.606381
4657.5 8 0.0700 0.0000 0.561464
4652.5 9 0.0800 0.0000 0.519874
4647.5 10 0.0900 0.0000 0.481365
4642.5 11 0.1000 0.0000 0.445708
4637.5 12 0.1100 0.0000 0.412693
4632.5 13 0.1200 0.0000 0.382123
4627.5 14 0.1300 0.0000 0.353817
4622.5 15 0.1400 0.0000 0.327609
4617.5 16 0.1500 0.0000 0.303341
4612.5 17 0.1600 0.0000 0.280872
4607.5 18 0.1700 0.0000 0.260066
4602.5 19 0.1800 0.0000 0.240802
4597.5 20 0.1900 0.0000 0.222965
4592.5 21 0.2000 0.0000 0.206449
4587.5 22 0.2100 0.0000 0.191156
4582.5 23 0.2200 0.0000 0.176997
4577.5 24 0.2300 0.0000 0.163886
4572.5 25 0.2400 0.0000 0.151746
4567.5 26 0.2500 0.0000 0.140506
4562.5 27 0.2600 0.0000 0.130098
4557.5 28 0.2700 0.0000 0.120461
4552.5 29 0.2800 0.0000 0.111538
4547.5 30 0.2900 0.0000 0.103276
4542.5 31 0.3000 0.0000 0.095626
4537.5 32 0.3100 0.0000 0.088542
4532.5 33 0.3200 0.0000 0.081984
4527.5 34 0.3300 0.0000 0.075911
4522.5 35 0.3400 0.0000 0.070288
4517.5 36 0.3500 0.0000 0.065081
4512.5 37 0.3600 0.0000 0.060260
4507.5 38 0.3700 0.0000 0.055797
4502.5 39 0.3800 0.0000 0.051664
4497.5 40 0.3900 0.0000 0.047837
4492.5 41 0.4000 0.0000 0.044293
4487.5 42 0.4100 0.0000 0.041012
4482.5 43 0.4200 0.0000 0.037974
4477.5 44 0.4300 0.0000 0.035161
4472.5 45 0.4400 0.0000 0.032557
4467.5 46 0.4500 0.0000 0.030145
4462.5 47 0.4600 0.0000 0.027912
4457.5 48 0.4700 0.0000 0.025845
4452.5 49 0.4800 0.0000 0.023930
4447.5 50 0.4900 0.0000 0.022158
4442.5 51 0.5000 0.0000 0.020516
4437.5 52 0.5100 0.0000 0.018997
4432.5 53 0.5200 0.0000 0.017589
4427.5 54 0.5300 0.0000 0.016287
4422.5 55 0.5400 0.0000 0.015080
4417.5 56 0.5500 0.0000 0.013963
4412.5 57 0.5600 0.0000 0.012929
4407.5 58 0.5700 0.0000 0.011971
4402.5 59 0.5800 0.0000 0.011084
4397.5 60 0.5900 0.0000 0.010263
4392.5 61 0.6000 0.0000 0.009503
4387.5 62 0.6100 0.0000 0.008799
4382.5 63 0.6200 0.0000 0.008147
4377.5 64 0.6300 0.0000 0.007544
4372.5 65 0.6400 0.0000 0.006985
4367.5 66 0.6500 0.0000 0.006468
4362.5 67 0.6600 0.0000 0.005989
4357.5 68 0.6700 0.0000 0.005545
4352.5 69 0.6800 0.0000 0.005134
4347.5 70 0.6900 0.0000 0.004754
4342.5 71 0.7000 0.0000 0.004402
4337.5 72 0.7100 0.0000 0.004076
4332.5 73 0.7200 0.0000 0.003774
4327.5 74 0.7300 0.0000 0.003494
4322.5 75 0.7400 0.0000 0.003235
4317.5 76 0.7500 0.0000 0.002996
4312.5 77 0.7600 0.0000 0.002774
4307.5 78 0.7700 0.0000 0.002568
4302.5 79 0.7800 0.0000 0.002378
4297.5 80 0.7900 0.0000 0.002202
4292.5 81 0.8000 0.0000 0.002039
4287.5 82 0.8100 0.0000 0.001888
4282.5 83 0.8200 0.0000 0.001748
4277.5 84 0.8300 0.0000 0.001619
4272.5 85 0.8400 0.0000 0.001499
4267.5 86 0.8500 0.0000 0.001388
4262.5 87 0.8600 0.0000 0.001285
4257.5 88 0.8700 0.0000 0.001190
4252.5 89 0.8800 0.0000 0.001102
4247.5 90 0.8900 0.0000 0.001020
4242.5 91 0.9000 0.0000 0.000944
4237.5 92 0.9100 0.0000 0.000874
4232.5 93 0.9200 0.0000 0.000810
4227.5 94 0.9300 0.0000 0.000750
4222.5 95 0.9400 0.0000 0.000694
4217.5 96 0.9500 0.0000 0.000643
4212.5 97 0.9600 0.0000 0.000595
4207.5 98 0.9700 0.0000 0.000551
4202.5 99 0.9800 0.0000 0.000510
4197.5 100 0.9900 0.0000 0.000472
4192.5 101 1.0000 0.0000 0.000437
4187.5 102 1.0100 0.0000 0.000405
4182.5 103 1.0200 0.0000 0.000375
4177.5 104 1.0300 0.0000 0.000347
4172.5 105 1.0400 0.0000 0.000322
4167.5 106 1.0500 0.0000 0.000298
4162.5 107 1.0600 0.0000 0.000276
4157.5 108 1.0700 0.0000 0.000255
4152.5 109 1.0800 0.0000 0.000236
4147.5 110 1.0900 0.0000 0.000219
4142.5 111 1.1000 0.0000 0.000203
4137.5 112 1.1100 0.0000 0.000188
4132.5 113 1.1200 0.0000 0.000174
4127.5 114 1.1300 0.0000 0.000161
4122.5 115 1.1400 0.0000 0.000149
4117.5 116 1.1500 0.0000 0.000138
4112.5 117 1.1600 0.0000 0.000128
4107.5 118 1.1700 0.0000 0.000118
4102.5 119 1.1800 0.0000 0.000109
4097.5 120 1.1900 0.0000 0.000101
4092.5 121 1.2000 0.0000 0.000094
4087.5 122 1.2100 0.0000 0.000087
4082.5 123 1.2200 0.0000 0.000080
4077.5 124 1.2300 0.0000 0.000075
4072.5 125 1.2400 0.0000 0.000069
4067.5 126 1.2500 0.0000 0.000064
4062.5 127 1.2600 0.0000 0.000059
4057.5 128 1.2700 0.0000 0.000055
4052.5 129 1.2800 0.0000 0.000051
4047.5 130 1.2900 0.0000 0.000047
4042.5 131 1.3000 0.0000 0.000043
4037.5 132 1.3100 0.0000 0.000040
4032.5 133 1.3200 0.0000 0.000037
4027.5 134 1.3300 0.0000 0.000035
4022.5 135 1.3400 0.0000 0.000032
4017.5 136 1.3500 0.0000 0.000030
4012.5 137 1.3600 0.0000 0.000027
4007.5 138 1.3700 0.0000 0.000025
4002.5 139 1.3800 0.0000 0.000023
3997.5 140 1.3900 0.0000 0.000022
3992.5 141 1.4000 0.0000 0.000020
3987.5 142 1.4100 0.0000 0.000019
3982.5 143 1.4200 0.0000 0.000017
3977.5 144 1.4300 0.0000 0.000016
3972.5 145 1.4400 0.0000 0.000015
3967.5 146 1.4500 0.0000 0.000014
3962.5 147 1.4600 0.0000 0.000013
3957.5 148 1.4700 0.0000 0.000012
3952.5 149 1.4800 0.0000 0.000011
3947.5 150 1.4900 0.0000 0.000010
3942.5 151 1.5000 0.0000 0.000009
3937.5 152 1.5100 0.0000 0.000009
3932.5 153 1.5200 0.0000 0.000008
3927.5 154 1.5300 0.0000 0.000007
3922.5 155 1.5400 0.0000 0.000007
RUN# 229. Page 8 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

NUMBER OF AZIMUTHS = 2

NUMBER AZIMUTH SLOPE


1 0.00 45.00
2 360.00 45.00

*** read model for case 1 Factor 0.0000

Compare TOPO precsion 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 precsion

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# 229. Page 9 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

?MSOCDP - NEW SURFACE REQUESTED IS UNDEFINED 0 ORIGINAL SURFACE IS USED

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326332


Total Number Of Blocks Below Topo = 5326332.
Total Number Of Blocks Defined = 5326332.
Number Blocks .ge. BMIN = 5326332.
Number of blocks value .lt. 0 = 5326332.
Average value = -2907.
Blocks above zero = 0.
Average = 0.
Value of blocks above zero = 0.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 0.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 4792963
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 4793310

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 reccomended 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# 229. Page 10 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326332.
Total blocks above 0 = 0.
Mean of blocks above 0 = 0.0000

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326332. 0. 100.0 -2907.
0. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
ROM M 0. 0. 0. 0.00000
0.00000
DUMP W 5326332. 6634225567. -15485181496. -2.33414
0.01949

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.00000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

Prices are multipled by factor : 0.00000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545375825.


Tons 293571746.
LEREC 0.1587
Value/ton -1.8577

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485181496.


Tons 6634225567.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 4.

*** call design pit case 1 Factor 0.0000


RUN# 229. Page 11 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326332.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326332.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326332.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326332.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 1 Factor 0.0000

*** vary base start case 1


RUN# 229. Page 12 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 0
Output pit = 1
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 13 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 0

Base Lerchs-Grossmann Pit Design - Pit Number 1

Area specifications for Pit # 1


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 1


Total # of blocks: 2
Total # of ORE blocks: 0
Total # of FEED blocks: 2
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 2 BLOCKS WITH NON-NEGATIVE VALUE:


0.013 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 1 Cumulative


Number of (-) blocks mined 2. 2.
Number of (+) blocks mined 0. 0.
Number of total blocks mined 2. 2.
Sum of Value for (+) blocks 0. 0.
Sum of Value for (-) blocks -0. -0.
Net revenue = GRO$$ - costs -0. -0.

MSOPDG - Eof reading data

*** read model for case 2 Factor 0.0100

Compare TOPO precsion 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 precsion

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# 229. Page 14 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326330


Total Number Of Blocks Below Topo = 5326330.
Total Number Of Blocks Defined = 5326330.
Number Blocks .ge. BMIN = 5326330.
Number of blocks value .lt. 0 = 5326330.
Average value = -2907.
Blocks above zero = 0.
Average = 0.
Value of blocks above zero = 0.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 0.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 9585926
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 9586620

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 reccomended 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# 229. Page 15 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326330.
Total blocks above 0 = 0.
Mean of blocks above 0 = 0.0000

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326330. 0. 100.0 -2907.
0. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
ROM M 0. 0. 0. 0.00000
0.00000
DUMP W 5326332. 6634225567. -15485181496. -2.33414
0.01949

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.01000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

Prices are multipled by factor : 0.01000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545375825.


Tons 293571746.
LEREC 0.1587
Value/ton -1.8577

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485181496.


Tons 6634225567.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 10.

*** call design pit case 2 Factor 0.0100


RUN# 229. Page 16 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 2 Factor 0.0100

*** vary base start case 2


RUN# 229. Page 17 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 1
Output pit = 2
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 18 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 1

Base Lerchs-Grossmann Pit Design - Pit Number 2

Area specifications for Pit # 2


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 2


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

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 0 BLOCKS WITH NON-NEGATIVE VALUE:


0.011 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 2 Cumulative


Number of (-) blocks mined 0. 2.
Number of (+) blocks mined 0. 0.
Number of total blocks mined 0. 2.
Sum of Value for (+) blocks 0. 0.
Sum of Value for (-) blocks 0. -0.
Net revenue = GRO$$ - costs 0. -0.

MSOPDG - Eof reading data

*** read model for case 3 Factor 0.0200

Compare TOPO precsion 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 precsion

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# 229. Page 19 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326330


Total Number Of Blocks Below Topo = 5326330.
Total Number Of Blocks Defined = 5326330.
Number Blocks .ge. BMIN = 5326330.
Number of blocks value .lt. 0 = 5326330.
Average value = -2907.
Blocks above zero = 0.
Average = 0.
Value of blocks above zero = 0.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 0.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 14378889
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 14379930

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 reccomended 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# 229. Page 20 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326330.
Total blocks above 0 = 0.
Mean of blocks above 0 = 0.0000

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326330. 0. 100.0 -2907.
0. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
ROM M 0. 0. 0. 0.00000
0.00000
DUMP W 5326332. 6634225567. -15485181496. -2.33414
0.01949

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.02000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

Prices are multipled by factor : 0.02000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545375825.


Tons 293571746.
LEREC 0.1587
Value/ton -1.8577

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485181496.


Tons 6634225567.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 15.

*** call design pit case 3 Factor 0.0200


RUN# 229. Page 21 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 3 Factor 0.0200

*** vary base start case 3


RUN# 229. Page 22 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 2
Output pit = 3
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 23 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 2

Base Lerchs-Grossmann Pit Design - Pit Number 3

Area specifications for Pit # 3


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 3


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

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 0 BLOCKS WITH NON-NEGATIVE VALUE:


0.012 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 3 Cumulative


Number of (-) blocks mined 0. 2.
Number of (+) blocks mined 0. 0.
Number of total blocks mined 0. 2.
Sum of Value for (+) blocks 0. 0.
Sum of Value for (-) blocks 0. -0.
Net revenue = GRO$$ - costs 0. -0.

MSOPDG - Eof reading data

*** read model for case 4 Factor 0.0300

Compare TOPO precsion 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 precsion

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# 229. Page 24 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326330


Total Number Of Blocks Below Topo = 5326330.
Total Number Of Blocks Defined = 5326330.
Number Blocks .ge. BMIN = 5326330.
Number of blocks value .lt. 0 = 5326330.
Average value = -2907.
Blocks above zero = 0.
Average = 0.
Value of blocks above zero = 0.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 0.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 19171852
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 19173240

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 reccomended 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# 229. Page 25 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326330.
Total blocks above 0 = 0.
Mean of blocks above 0 = 0.0000

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326330. 0. 100.0 -2907.
0. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
ROM M 3. 2075. -2015. -0.97130
3.91216
DUMP W 5326329. 6634223492. -15485177729. -2.33414
0.01949

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.03000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 0.
-2015.
Tons 0. 0.
2075.
LEREC 0.0000 0.0000
3.9122
Value/ton 0.0000 0.0000
-0.9713

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
-2015.
Tons 0. 0.
2075.
LEREC 0.0000 0.0000
3.9122
Value/ton 0.0000 0.0000
-0.9713

Prices are multipled by factor : 0.03000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545372058.


Tons 293569671.
LEREC 0.1587
Value/ton -1.8577

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485177729.


Tons 6634223492.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 20.

*** call design pit case 4 Factor 0.0300


RUN# 229. Page 26 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 0.
Mean of positive blks 0. Total Value 0.
Number of negative blks 5326330.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 0.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 4 Factor 0.0300

*** vary base start case 4


RUN# 229. Page 27 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 3
Output pit = 4
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 28 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 3

Base Lerchs-Grossmann Pit Design - Pit Number 4

Area specifications for Pit # 4


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 4


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

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 0 BLOCKS WITH NON-NEGATIVE VALUE:


0.012 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 4 Cumulative


Number of (-) blocks mined 0. 2.
Number of (+) blocks mined 0. 0.
Number of total blocks mined 0. 2.
Sum of Value for (+) blocks 0. 0.
Sum of Value for (-) blocks 0. -0.
Net revenue = GRO$$ - costs 0. -0.

MSOPDG - Eof reading data

*** read model for case 5 Factor 0.0400

Compare TOPO precsion 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 precsion

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# 229. Page 29 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326330


Total Number Of Blocks Below Topo = 5326330.
Total Number Of Blocks Defined = 5326330.
Number Blocks .ge. BMIN = 5326330.
Number of blocks value .lt. 0 = 5326329.
Average value = -2907.
Blocks above zero = 1.
Average = 55.
Value of blocks above zero = 55.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 55.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 23964815
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 23966550

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 reccomended 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# 229. Page 30 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326330.
Total blocks above 0 = 1.
Mean of blocks above 0 = 54.6918

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326329. 0. 100.0 -2907.
0. 1. 1. 100.0 55.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
ROM M 12. 12050. -13016. -1.08020
2.79691
ROM O 1. 325. 55. 0.16831
4.37000
DUMP W 5326319. 6634213192. -15485157337. -2.33414
0.01949

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.04000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM
1 OXY Value 0. 0.
-12962.
Tons 0. 0.
12375.
LEREC 0.0000 0.0000
2.8382
Value/ton 0.0000 0.0000
-1.0474

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
-12962.
Tons 0. 0.
12375.
LEREC 0.0000 0.0000
2.8382
Value/ton 0.0000 0.0000
-1.0474

Prices are multipled by factor : 0.04000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545351666.


Tons 293559371.
LEREC 0.1586
Value/ton -1.8577
2 SULF Value -11008292436.
Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485157337.


Tons 6634213192.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 26.

*** call design pit case 5 Factor 0.0400


RUN# 229. Page 31 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 1.
Mean of positive blks 2. Total Value 2.
Number of negative blks 5326329.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 1. Value 2.
Number of positive blocks 1. Value 2.
Number of negative blocks 0. Value 0.

Total Positive blocks = 1.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326330.
Number of positive blks 1.
Mean of positive blks 2. Total Value 2.
Number of negative blks 5326329.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 1. Value 2.
Number of positive blocks 1. Value 2.
Number of negative blocks 0. Value 0.

Total Positive blocks = 1.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 5 Factor 0.0400

*** vary base start case 5


RUN# 229. Page 32 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 4
Output pit = 5
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 33 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 4

Base Lerchs-Grossmann Pit Design - Pit Number 5

Area specifications for Pit # 5


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 5


Total # of blocks: 1
Total # of ORE blocks: 1
Total # of FEED blocks: 1
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 1 BLOCKS WITH NON-NEGATIVE VALUE:


0.012 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 5 Cumulative


Number of (-) blocks mined 0. 2.
Number of (+) blocks mined 1. 1.
Number of total blocks mined 1. 3.
Sum of Value for (+) blocks 1. 1.
Sum of Value for (-) blocks 0. -0.
Net revenue = GRO$$ - costs 1. 0.

MSOPDG - Eof reading data

*** read model for case 6 Factor 0.0500

Compare TOPO precsion 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 precsion

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# 229. Page 34 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326329


Total Number Of Blocks Below Topo = 5326329.
Total Number Of Blocks Defined = 5326329.
Number Blocks .ge. BMIN = 5326329.
Number of blocks value .lt. 0 = 5326326.
Average value = -2907.
Blocks above zero = 3.
Average = 403.
Value of blocks above zero = 1210.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 724.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 28757778
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 28759860

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 reccomended 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# 229. Page 35 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326329.
Total blocks above 0 = 2.
Mean of blocks above 0 = 434.7244

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326327. 0. 100.0 -2907.
0. 2. 2. 100.0 435.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 1. 325. 341. 1.04821
4.37000
ROM M 58. 70300. -83185. -1.18329
2.13361
ROM O 2. 1750. 869. 0.49683
3.82714
DUMP W 5326271. 6634153192. -15485031600. -2.33414
0.01947

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.05000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 341.


-82316.
Tons 0. 325.
72050.
LEREC 0.0000 4.3700
2.1747
Value/ton 0.0000 1.0482
-1.1425

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 341.


-82316.
Tons 0. 325.
72050.
LEREC 0.0000 4.3700
2.1747
Value/ton 0.0000 1.0482
-1.1425

Prices are multipled by factor : 0.05000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -545225928.


Tons 293499371.
LEREC 0.1582
Value/ton -1.8577

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15485031600.


Tons 6634153192.
LEREC 0.0195
Value/ton -2.3341

Time in seconds required to read model 31.

*** call design pit case 6 Factor 0.0500


RUN# 229. Page 36 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326329.
Number of positive blks 2.
Mean of positive blks 18. Total Value 36.
Number of negative blks 5326327.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 2. Value 36.
Number of positive blocks 2. Value 36.
Number of negative blocks 0. Value 0.

Total Positive blocks = 2.


Positive blocks in pit = 105.
Negative blocks in pit = 1.
Percent of Positive blocks mined= 5250.00
Ratio of Neg/Pos blocks mined = 0.0095

2-D LG Net Value by rows = 27.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326329.
Number of positive blks 2.
Mean of positive blks 18. Total Value 36.
Number of negative blks 5326327.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 2. Value 36.
Number of positive blocks 2. Value 36.
Number of negative blocks 0. Value 0.

Total Positive blocks = 2.


Positive blocks in pit = 194.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 9700.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 36.

*** Design case 6 Factor 0.0500

*** vary base start case 6


RUN# 229. Page 37 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 5
Output pit = 6
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 38 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 5

Base Lerchs-Grossmann Pit Design - Pit Number 6

Area specifications for Pit # 6


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 6


Total # of blocks: 2
Total # of ORE blocks: 2
Total # of FEED blocks: 2
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 2 BLOCKS WITH NON-NEGATIVE VALUE:


0.012 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 6 Cumulative


Number of (-) blocks mined 0. 2.
Number of (+) blocks mined 2. 3.
Number of total blocks mined 2. 5.
Sum of Value for (+) blocks 36. 37.
Sum of Value for (-) blocks 0. -0.
Net revenue = GRO$$ - costs 36. 36.

MSOPDG - Eof reading data

*** read model for case 7 Factor 0.0600

Compare TOPO precsion 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 precsion

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# 229. Page 39 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326327


Total Number Of Blocks Below Topo = 5326327.
Total Number Of Blocks Defined = 5326327.
Number Blocks .ge. BMIN = 5326327.
Number of blocks value .lt. 0 = 5326323.
Average value = -2907.
Blocks above zero = 4.
Average = 865.
Value of blocks above zero = 3458.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 2042.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 33550741
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 33553170

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 reccomended 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# 229. Page 40 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326328.
Total blocks above 0 = 2.
Mean of blocks above 0 = 1048.0520

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326326. 0. 100.0 -2907.
0. 2. 2. 100.0 1048.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 2. 1575. 2899. 1.84101
4.00491
ROM M 190. 236375. -261800. -1.10756
1.84162
ROM O 2. 675. 559. 0.82745
3.46700
DUMP W 5326138. 6633986942. -15484683012. -2.33414
0.01942

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.06000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 2899.


-261242.
Tons 0. 1575.
237050.
LEREC 0.0000 4.0049
1.8462
Value/ton 0.0000 1.8410
-1.1021

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 2899.


-261242.
Tons 0. 1575.
237050.
LEREC 0.0000 4.0049
1.8462
Value/ton 0.0000 1.8410
-1.1021

Prices are multipled by factor : 0.06000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -544877341.


Tons 293333121.
LEREC 0.1574
Value/ton -1.8575

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15484683012.


Tons 6633986942.
LEREC 0.0194
Value/ton -2.3341

Time in seconds required to read model 36.

*** call design pit case 7 Factor 0.0600


RUN# 229. Page 41 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326327.
Number of positive blks 1.
Mean of positive blks 2. Total Value 2.
Number of negative blks 5326326.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 1. Value 2.
Number of positive blocks 1. Value 2.
Number of negative blocks 0. Value 0.

Total Positive blocks = 1.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326327.
Number of positive blks 1.
Mean of positive blks 2. Total Value 2.
Number of negative blks 5326326.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 1.
Number of blocks total 1. Value 2.
Number of positive blocks 1. Value 2.
Number of negative blocks 0. Value 0.

Total Positive blocks = 1.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 7 Factor 0.0600

*** vary base start case 7


RUN# 229. Page 42 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 6
Output pit = 7
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 43 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 6

Base Lerchs-Grossmann Pit Design - Pit Number 7

Area specifications for Pit # 7


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 7


Total # of blocks: 2
Total # of ORE blocks: 1
Total # of FEED blocks: 2
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 2 BLOCKS WITH NON-NEGATIVE VALUE:


0.013 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 7 Cumulative


Number of (-) blocks mined 1. 3.
Number of (+) blocks mined 1. 4.
Number of total blocks mined 2. 7.
Sum of Value for (+) blocks 1. 39.
Sum of Value for (-) blocks -0. -1.
Net revenue = GRO$$ - costs 1. 37.

MSOPDG - Eof reading data

*** read model for case 8 Factor 0.0700

Compare TOPO precsion 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 precsion

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# 229. Page 44 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326325


Total Number Of Blocks Below Topo = 5326325.
Total Number Of Blocks Defined = 5326325.
Number Blocks .ge. BMIN = 5326325.
Number of blocks value .lt. 0 = 5326312.
Average value = -2907.
Blocks above zero = 13.
Average = 759.
Value of blocks above zero = 9871.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 3820.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 38343704
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 38346480

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 reccomended 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# 229. Page 45 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326326.
Total blocks above 0 = 9.
Mean of blocks above 0 = 731.0064

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326317. 0. 100.0 -2907.
0. 9. 9. 100.0 731.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 3. 2075. 6353. 3.06167
3.91216
ROM M 475. 593750. -646056. -1.08809
1.59255
ROM O 10. 10300. 3518. 0.34154
2.62187
DUMP W 5325844. 6633619442. -15483924800. -2.33416
0.01934

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.07000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 6353.


-642538.
Tons 0. 2075.
604050.
LEREC 0.0000 3.9122
1.6101
Value/ton 0.0000 3.0617
-1.0637

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 6353.


-642538.
Tons 0. 2075.
604050.
LEREC 0.0000 3.9122
1.6101
Value/ton 0.0000 3.0617
-1.0637

Prices are multipled by factor : 0.07000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -544119128.


Tons 292965621.
LEREC 0.1557
Value/ton -1.8573

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15483924800.


Tons 6633619442.
LEREC 0.0193
Value/ton -2.3342

Time in seconds required to read model 42.

*** call design pit case 8 Factor 0.0700


RUN# 229. Page 46 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326325.
Number of positive blks 8.
Mean of positive blks 7. Total Value 53.
Number of negative blks 5326317.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 3.
Number of blocks total 3. Value 32.
Number of positive blocks 3. Value 32.
Number of negative blocks 0. Value 0.

Total Positive blocks = 8.


Positive blocks in pit = 66.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 825.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 14.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326325.
Number of positive blks 8.
Mean of positive blks 7. Total Value 53.
Number of negative blks 5326317.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 3.
Number of blocks total 3. Value 32.
Number of positive blocks 3. Value 32.
Number of negative blocks 0. Value 0.

Total Positive blocks = 8.


Positive blocks in pit = 141.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 1762.50
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 14.

*** Design case 8 Factor 0.0700

*** vary base start case 8


RUN# 229. Page 47 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 7
Output pit = 8
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 48 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 7

Base Lerchs-Grossmann Pit Design - Pit Number 8

Area specifications for Pit # 8


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 8


Total # of blocks: 25688
Total # of ORE blocks: 8
Total # of FEED blocks: 25688
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 8 BLOCKS WITH NON-NEGATIVE VALUE:


0.018 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 8 Cumulative


Number of (-) blocks mined 0. 3.
Number of (+) blocks mined 3. 7.
Number of total blocks mined 3. 10.
Sum of Value for (+) blocks 32. 71.
Sum of Value for (-) blocks 0. -1.
Net revenue = GRO$$ - costs 32. 70.

MSOPDG - Eof reading data

*** read model for case 9 Factor 0.0800

Compare TOPO precsion 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 precsion

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# 229. Page 49 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326322


Total Number Of Blocks Below Topo = 5326322.
Total Number Of Blocks Defined = 5326322.
Number Blocks .ge. BMIN = 5326322.
Number of blocks value .lt. 0 = 5326291.
Average value = -2907.
Blocks above zero = 31.
Average = 698.
Value of blocks above zero = 21632.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 5598.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 43136667
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 43139790

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 reccomended 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# 229. Page 50 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326325.
Total blocks above 0 = 26.
Mean of blocks above 0 = 619.8651

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326299. 0. 100.0 -2907.
0. 26. 26. 100.0 620.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 6. 4625. 12257. 2.65011
3.28172
ROM M 882. 1094075. -1134195. -1.03667
1.42588
ROM O 25. 30250. 9375. 0.30992
2.27421
DUMP W 5325419. 6633096617. -15482863039. -2.33418
0.01925

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.08000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 12257.


-1124820.
Tons 0. 4625.
1124325.
LEREC 0.0000 3.2817
1.4487
Value/ton 0.0000 2.6501
-1.0004

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 12257.


-1124820.
Tons 0. 4625.
1124325.
LEREC 0.0000 3.2817
1.4487
Value/ton 0.0000 2.6501
-1.0004

Prices are multipled by factor : 0.08000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -543057367.


Tons 292442796.
LEREC 0.1537
Value/ton -1.8570

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15482863039.


Tons 6633096617.
LEREC 0.0192
Value/ton -2.3342

Time in seconds required to read model 47.

*** call design pit case 9 Factor 0.0800


RUN# 229. Page 51 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 23.
Mean of positive blks 4. Total Value 91.
Number of negative blks 5326299.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 23.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 23.
Mean of positive blks 4. Total Value 91.
Number of negative blks 5326299.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 23.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 9 Factor 0.0800

*** vary base start case 9


RUN# 229. Page 52 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 8
Output pit = 9
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 53 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 8

Base Lerchs-Grossmann Pit Design - Pit Number 9

Area specifications for Pit # 9


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 9


Total # of blocks: 30241
Total # of ORE blocks: 13
Total # of FEED blocks: 30241
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16 BLOCKS WITH NON-NEGATIVE VALUE:


0.019 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 9 Cumulative


Number of (-) blocks mined 0. 3.
Number of (+) blocks mined 0. 7.
Number of total blocks mined 0. 10.
Sum of Value for (+) blocks 0. 71.
Sum of Value for (-) blocks 0. -1.
Net revenue = GRO$$ - costs 0. 70.

MSOPDG - Eof reading data

*** read model for case 10 Factor 0.0900

Compare TOPO precsion 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 precsion

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# 229. Page 54 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326322


Total Number Of Blocks Below Topo = 5326322.
Total Number Of Blocks Defined = 5326322.
Number Blocks .ge. BMIN = 5326322.
Number of blocks value .lt. 0 = 5326240.
Average value = -2907.
Blocks above zero = 82.
Average = 639.
Value of blocks above zero = 52368.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 7376.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 47929630
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 47933100

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 reccomended 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# 229. Page 55 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326325.
Total blocks above 0 = 77.
Mean of blocks above 0 = 573.6060

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326248. 0. 100.0 -2907.
0. 77. 77. 100.0 574.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 13. 12375. 29600. 2.39193
2.83822
ROM M 1435. 1780725. -1803400. -1.01273
1.28085
ROM O 69. 86250. 22768. 0.26398
1.99580
DUMP W 5324815. 6632346217. -15481364382. -2.33422
0.01912

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.09000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 29600.


-1780632.
Tons 0. 12375.
1866975.
LEREC 0.0000 2.8382
1.3139
Value/ton 0.0000 2.3919
-0.9538

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 29600.


-1780632.
Tons 0. 12375.
1866975.
LEREC 0.0000 2.8382
1.3139
Value/ton 0.0000 2.3919
-0.9538

Prices are multipled by factor : 0.09000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -541558711.


Tons 291692396.
LEREC 0.1512
Value/ton -1.8566

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15481364382.


Tons 6632346217.
LEREC 0.0191
Value/ton -2.3342

Time in seconds required to read model 53.

*** call design pit case 10 Factor 0.0900


RUN# 229. Page 56 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 74.
Mean of positive blks 4. Total Value 302.
Number of negative blks 5326248.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 74.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 74.
Mean of positive blks 4. Total Value 302.
Number of negative blks 5326248.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 74.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 10 Factor 0.0900

*** vary base start case 10


RUN# 229. Page 57 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 9
Output pit = 10
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 58 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 9

Base Lerchs-Grossmann Pit Design - Pit Number 10

Area specifications for Pit # 10


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 10


Total # of blocks: 45845
Total # of ORE blocks: 55
Total # of FEED blocks: 45845
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 63 BLOCKS WITH NON-NEGATIVE VALUE:


0.026 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 10 Cumulative


Number of (-) blocks mined 0. 3.
Number of (+) blocks mined 0. 7.
Number of total blocks mined 0. 10.
Sum of Value for (+) blocks 0. 71.
Sum of Value for (-) blocks 0. -1.
Net revenue = GRO$$ - costs 0. 70.

MSOPDG - Eof reading data

*** read model for case 11 Factor 0.1000

Compare TOPO precsion 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 precsion

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# 229. Page 59 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326322


Total Number Of Blocks Below Topo = 5326322.
Total Number Of Blocks Defined = 5326322.
Number Blocks .ge. BMIN = 5326322.
Number of blocks value .lt. 0 = 5326175.
Average value = -2907.
Blocks above zero = 147.
Average = 761.
Value of blocks above zero = 111929.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 9154.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 52722593
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 52726410

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 reccomended 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# 229. Page 60 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326325.
Total blocks above 0 = 142.
Mean of blocks above 0 = 711.2404

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326183. 0. 100.0 -2907.
0. 142. 142. 100.0 711.
10000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 21. 22375. 54586. 2.43962
2.56751
ROM M 2384. 2950525. -2993352. -1.01452
1.15187
ROM O 126. 157500. 57342. 0.36408
1.84667
DUMP W 5323801. 6631095167. -15478907190. -2.33429
0.01893

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.10000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 54586.


-2936010.
Tons 0. 22375.
3108025.
LEREC 0.0000 2.5675
1.1871
Value/ton 0.0000 2.4396
-0.9447

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 54586.


-2936010.
Tons 0. 22375.
3108025.
LEREC 0.0000 2.5675
1.1871
Value/ton 0.0000 2.4396
-0.9447

Prices are multipled by factor : 0.10000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -539101518.


Tons 290441346.
LEREC 0.1476
Value/ton -1.8561

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15478907190.


Tons 6631095167.
LEREC 0.0189
Value/ton -2.3343

Time in seconds required to read model 58.

*** call design pit case 11 Factor 0.1000


RUN# 229. Page 61 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 139.
Mean of positive blks 5. Total Value 758.
Number of negative blks 5326183.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 2.
Number of blocks total 5. Value 24.
Number of positive blocks 2. Value 64.
Number of negative blocks 3. Value -40.

Total Positive blocks = 139.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326322.
Number of positive blks 139.
Mean of positive blks 5. Total Value 758.
Number of negative blks 5326183.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 2.
Number of blocks total 5. Value 24.
Number of positive blocks 2. Value 64.
Number of negative blocks 3. Value -40.

Total Positive blocks = 139.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 11 Factor 0.1000

*** vary base start case 11


RUN# 229. Page 62 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 10
Output pit = 11
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 63 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 10

Base Lerchs-Grossmann Pit Design - Pit Number 11

Area specifications for Pit # 11


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 11


Total # of blocks: 48475
Total # of ORE blocks: 108
Total # of FEED blocks: 48475
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 131 BLOCKS WITH NON-NEGATIVE VALUE:
0.032 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 11 Cumulative


Number of (-) blocks mined 5. 8.
Number of (+) blocks mined 2. 9.
Number of total blocks mined 7. 17.
Sum of Value for (+) blocks 64. 135.
Sum of Value for (-) blocks -56. -57.
Net revenue = GRO$$ - costs 7. 78.

MSOPDG - Eof reading data

*** read model for case 12 Factor 0.1100

Compare TOPO precsion 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 precsion

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# 229. Page 64 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326315


Total Number Of Blocks Below Topo = 5326315.
Total Number Of Blocks Defined = 5326315.
Number Blocks .ge. BMIN = 5326315.
Number of blocks value .lt. 0 = 5326047.
Average value = -2907.
Blocks above zero = 268.
Average = 813.
Value of blocks above zero = 217983.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 10932.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 57515556
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 57519720

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 reccomended 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# 229. Page 65 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326321.
Total blocks above 0 = 263.
Mean of blocks above 0 = 776.8765

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5326058. 0. 100.0 -2907.
0. 262. 263. 100.0 777.
10000. 1. 1. 0.4 10932.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 44. 51125. 114591. 2.24139
2.28456
ROM M 3267. 4044275. -3966513. -0.98077
1.06261
ROM O 224. 280000. 103392. 0.36926
1.68116
DUMP W 5322797. 6629850167. -15476471049. -2.33436
0.01877

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.11000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 114591.


-3863121.
Tons 0. 51125.
4324275.
LEREC 0.0000 2.2846
1.1027
Value/ton 0.0000 2.2414
-0.8934

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 114591.


-3863121.
Tons 0. 51125.
4324275.
LEREC 0.0000 2.2846
1.1027
Value/ton 0.0000 2.2414
-0.8934

Prices are multipled by factor : 0.11000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -536665377.


Tons 289196346.
LEREC 0.1443
Value/ton -1.8557

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15476471049.


Tons 6629850167.
LEREC 0.0188
Value/ton -2.3344

Time in seconds required to read model 64.

*** call design pit case 12 Factor 0.1100


RUN# 229. Page 66 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 257.
Mean of positive blks 5. Total Value 1410.
Number of negative blks 5326058.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 257.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 257.
Mean of positive blks 5. Total Value 1410.
Number of negative blks 5326058.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 257.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 12 Factor 0.1100

*** vary base start case 12


RUN# 229. Page 67 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 11
Output pit = 12
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 68 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 11

Base Lerchs-Grossmann Pit Design - Pit Number 12

Area specifications for Pit # 12


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 12


Total # of blocks: 51858
Total # of ORE blocks: 207
Total # of FEED blocks: 51858
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 257 BLOCKS WITH NON-NEGATIVE VALUE:
0.039 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 12 Cumulative


Number of (-) blocks mined 0. 8.
Number of (+) blocks mined 0. 9.
Number of total blocks mined 0. 17.
Sum of Value for (+) blocks 0. 135.
Sum of Value for (-) blocks 0. -57.
Net revenue = GRO$$ - costs 0. 78.

MSOPDG - Eof reading data

*** read model for case 13 Factor 0.1200

Compare TOPO precsion 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 precsion

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# 229. Page 69 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326315


Total Number Of Blocks Below Topo = 5326315.
Total Number Of Blocks Defined = 5326315.
Number Blocks .ge. BMIN = 5326315.
Number of blocks value .lt. 0 = 5325874.
Average value = -2906.
Blocks above zero = 441.
Average = 890.
Value of blocks above zero = 392595.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 12710.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 62308519
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 62313030

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 reccomended 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# 229. Page 70 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326321.
Total blocks above 0 = 436.
Mean of blocks above 0 = 862.8401

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5325885. 0. 100.0 -2906.
0. 435. 436. 100.0 863.
10000. 1. 1. 0.2 12710.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 84. 101125. 227040. 2.24514
2.09504
ROM M 4436. 5483175. -5320230. -0.97028
0.97847
ROM O 357. 446250. 165555. 0.37099
1.54179
DUMP W 5321455. 6628195017. -15473255775. -2.33446
0.01856

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.12000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 227040.


-5154675.
Tons 0. 101125.
5929425.
LEREC 0.0000 2.0950
1.0209
Value/ton 0.0000 2.2451
-0.8693

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 227040.


-5154675.
Tons 0. 101125.
5929425.
LEREC 0.0000 2.0950
1.0209
Value/ton 0.0000 2.2451
-0.8693

Prices are multipled by factor : 0.12000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -533450104.


Tons 287541196.
LEREC 0.1403
Value/ton -1.8552

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15473255775.


Tons 6628195017.
LEREC 0.0186
Value/ton -2.3345

Time in seconds required to read model 69.

*** call design pit case 13 Factor 0.1200


RUN# 229. Page 71 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 430.
Mean of positive blks 6. Total Value 2794.
Number of negative blks 5325885.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 430.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 0.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 430.
Mean of positive blks 6. Total Value 2794.
Number of negative blks 5325885.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 0.
Number of blocks total 0. Value 0.
Number of positive blocks 0. Value 0.
Number of negative blocks 0. Value 0.

Total Positive blocks = 430.


Positive blocks in pit = 0.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 0.00
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 0.

*** Design case 13 Factor 0.1200

*** vary base start case 13


RUN# 229. Page 72 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 12
Output pit = 13
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 73 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 12

Base Lerchs-Grossmann Pit Design - Pit Number 13

Area specifications for Pit # 13


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 13


Total # of blocks: 57827
Total # of ORE blocks: 360
Total # of FEED blocks: 57827
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 410 BLOCKS WITH NON-NEGATIVE VALUE:
0.055 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 13 Cumulative


Number of (-) blocks mined 0. 8.
Number of (+) blocks mined 0. 9.
Number of total blocks mined 0. 17.
Sum of Value for (+) blocks 0. 135.
Sum of Value for (-) blocks 0. -57.
Net revenue = GRO$$ - costs 0. 78.

MSOPDG - Eof reading data

*** read model for case 14 Factor 0.1300

Compare TOPO precsion 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 precsion

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# 229. Page 74 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326315


Total Number Of Blocks Below Topo = 5326315.
Total Number Of Blocks Defined = 5326315.
Number Blocks .ge. BMIN = 5326315.
Number of blocks value .lt. 0 = 5325636.
Average value = -2906.
Blocks above zero = 679.
Average = 959.
Value of blocks above zero = 651470.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 14488.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 67101482
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 67106340

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 reccomended 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# 229. Page 75 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326321.
Total blocks above 0 = 674.
Mean of blocks above 0 = 938.1920

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5325647. 0. 100.0 -2906.
0. 673. 674. 100.0 938.
10000. 1. 1. 0.1 14488.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 143. 174875. 400946. 2.29276
1.94395
ROM M 5763. 7114700. -6856010. -0.96364
0.90577
ROM O 536. 664850. 250524. 0.37681
1.42545
DUMP W 5319890. 6626271142. -15469556946. -2.33458
0.01835

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.13000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 400946.


-6605486.
Tons 0. 174875.
7779550.
LEREC 0.0000 1.9439
0.9502
Value/ton 0.0000 2.2928
-0.8491

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 400946.


-6605486.
Tons 0. 174875.
7779550.
LEREC 0.0000 1.9439
0.9502
Value/ton 0.0000 2.2928
-0.8491

Prices are multipled by factor : 0.13000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -529751274.


Tons 285617321.
LEREC 0.1361
Value/ton -1.8548

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15469556946.


Tons 6626271142.
LEREC 0.0183
Value/ton -2.3346

Time in seconds required to read model 75.

*** call design pit case 14 Factor 0.1300


RUN# 229. Page 76 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 668.
Mean of positive blks 8. Total Value 5349.
Number of negative blks 5325647.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 10.


Number of blocks total 16. Value 95.
Number of positive blocks 11. Value 446.
Number of negative blocks 5. Value -351.

Total Positive blocks = 668.


Positive blocks in pit = 610.
Negative blocks in pit = 1.
Percent of Positive blocks mined= 91.32
Ratio of Neg/Pos blocks mined = 0.0016

2-D LG Net Value by rows = 18.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326315.
Number of positive blks 668.
Mean of positive blks 8. Total Value 5349.
Number of negative blks 5325647.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 10.


Number of blocks total 16. Value 95.
Number of positive blocks 11. Value 446.
Number of negative blocks 5. Value -351.

Total Positive blocks = 668.


Positive blocks in pit = 1107.
Negative blocks in pit = 1.
Percent of Positive blocks mined= 165.72
Ratio of Neg/Pos blocks mined = 0.0009

2-D LG Net Value by columns = 15.

*** Design case 14 Factor 0.1300

*** vary base start case 14


RUN# 229. Page 77 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 13
Output pit = 14
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 78 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 13

Base Lerchs-Grossmann Pit Design - Pit Number 14

Area specifications for Pit # 14


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 14


Total # of blocks: 69902
Total # of ORE blocks: 548
Total # of FEED blocks: 69902
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 638 BLOCKS WITH NON-NEGATIVE VALUE:
0.070 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 14 Cumulative


Number of (-) blocks mined 4. 12.
Number of (+) blocks mined 11. 20.
Number of total blocks mined 15. 32.
Sum of Value for (+) blocks 169. 305.
Sum of Value for (-) blocks -106. -164.
Net revenue = GRO$$ - costs 62. 140.

MSOPDG - Eof reading data

*** read model for case 15 Factor 0.1400

Compare TOPO precsion 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 precsion

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# 229. Page 79 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326300


Total Number Of Blocks Below Topo = 5326300.
Total Number Of Blocks Defined = 5326300.
Number Blocks .ge. BMIN = 5326300.
Number of blocks value .lt. 0 = 5325338.
Average value = -2906.
Blocks above zero = 962.
Average = 1052.
Value of blocks above zero = 1011908.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 16265.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 71894445
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 71899650

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 reccomended 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# 229. Page 80 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326310.
Total blocks above 0 = 948.
Mean of blocks above 0 = 1043.1282

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5325362. 0. 100.0 -2906.
0. 947. 948. 100.0 1043.
10000. 1. 1. 0.1 16265.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 228. 281125. 661628. 2.35350
1.81702
ROM M 7251. 8941551. -8509072. -0.95163
0.84540
ROM O 734. 908325. 350280. 0.38563
1.32681
DUMP W 5318119. 6624094567. -15465404025. -2.33472
0.01812

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.14000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 661628.


-8158792.
Tons 0. 281125.
9849876.
LEREC 0.0000 1.8170
0.8898
Value/ton 0.0000 2.3535
-0.8283

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 661628.


-8158792.
Tons 0. 281125.
9849876.
LEREC 0.0000 1.8170
0.8898
Value/ton 0.0000 2.3535
-0.8283

Prices are multipled by factor : 0.14000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -525598354.


Tons 283440746.
LEREC 0.1317
Value/ton -1.8544

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15465404025.


Tons 6624094567.
LEREC 0.0181
Value/ton -2.3347

Time in seconds required to read model 80.

*** call design pit case 15 Factor 0.1400


RUN# 229. Page 81 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326300.
Number of positive blks 938.
Mean of positive blks 9. Total Value 8842.
Number of negative blks 5325362.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 12.


Number of blocks total 26. Value 248.
Number of positive blocks 15. Value 1034.
Number of negative blocks 11. Value -785.

Total Positive blocks = 938.


Positive blocks in pit = 212.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 22.60
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by rows = 8.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326300.
Number of positive blks 938.
Mean of positive blks 9. Total Value 8842.
Number of negative blks 5325362.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 12.


Number of blocks total 26. Value 248.
Number of positive blocks 15. Value 1034.
Number of negative blocks 11. Value -785.

Total Positive blocks = 938.


Positive blocks in pit = 388.
Negative blocks in pit = 0.
Percent of Positive blocks mined= 41.36
Ratio of Neg/Pos blocks mined = 0.0000

2-D LG Net Value by columns = 8.

*** Design case 15 Factor 0.1400

*** vary base start case 15


RUN# 229. Page 82 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 14
Output pit = 15
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 83 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 14

Base Lerchs-Grossmann Pit Design - Pit Number 15

Area specifications for Pit # 15


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 15


Total # of blocks: 77102
Total # of ORE blocks: 789
Total # of FEED blocks: 77102
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 929 BLOCKS WITH NON-NEGATIVE VALUE:
0.092 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 15 Cumulative


Number of (-) blocks mined 4. 16.
Number of (+) blocks mined 9. 29.
Number of total blocks mined 13. 45.
Sum of Value for (+) blocks 235. 541.
Sum of Value for (-) blocks -194. -358.
Net revenue = GRO$$ - costs 41. 182.

MSOPDG - Eof reading data

*** read model for case 16 Factor 0.1500

Compare TOPO precsion 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 precsion

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# 229. Page 84 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326287


Total Number Of Blocks Below Topo = 5326287.
Total Number Of Blocks Defined = 5326287.
Number Blocks .ge. BMIN = 5326287.
Number of blocks value .lt. 0 = 5325001.
Average value = -2905.
Blocks above zero = 1286.
Average = 1163.
Value of blocks above zero = 1495447.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 18043.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 76687408
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 76692960

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 reccomended 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# 229. Page 85 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326302.
Total blocks above 0 = 1266.
Mean of blocks above 0 = 1158.8873

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5325036. 0. 100.0 -2905.
0. 1264. 1266. 100.0 1159.
10000. 2. 2. 0.2 14053.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 329. 407375. 1013039. 2.48675
1.72031
ROM M 9346. 11498226. -11019546. -0.95837
0.78678
ROM O 957. 1184225. 482410. 0.40736
1.24565
DUMP W 5315700. 6621135742. -15459789733. -2.33492
0.01783

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.15000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 1013039.


-10537136.
Tons 0. 407375.
12682451.
LEREC 0.0000 1.7203
0.8296
Value/ton 0.0000 2.4867
-0.8308

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 1013039.


-10537136.
Tons 0. 407375.
12682451.
LEREC 0.0000 1.7203
0.8296
Value/ton 0.0000 2.4867
-0.8308

Prices are multipled by factor : 0.15000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -519984061.


Tons 280481921.
LEREC 0.1261
Value/ton -1.8539

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15459789733.


Tons 6621135742.
LEREC 0.0178
Value/ton -2.3349

Time in seconds required to read model 86.

*** call design pit case 16 Factor 0.1500


RUN# 229. Page 86 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326287.
Number of positive blks 1252.
Mean of positive blks 11. Total Value 13981.
Number of negative blks 5325035.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 17.


Number of blocks total 48. Value 647.
Number of positive blocks 29. Value 1441.
Number of negative blocks 19. Value -794.

Total Positive blocks = 1252.


Positive blocks in pit = 535.
Negative blocks in pit = 6.
Percent of Positive blocks mined= 42.73
Ratio of Neg/Pos blocks mined = 0.0112

2-D LG Net Value by rows = 353.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326287.
Number of positive blks 1252.
Mean of positive blks 11. Total Value 13981.
Number of negative blks 5325035.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 17.


Number of blocks total 48. Value 647.
Number of positive blocks 29. Value 1441.
Number of negative blocks 19. Value -794.

Total Positive blocks = 1252.


Positive blocks in pit = 1344.
Negative blocks in pit = 1.
Percent of Positive blocks mined= 107.35
Ratio of Neg/Pos blocks mined = 0.0007

2-D LG Net Value by columns = 120.

*** Design case 16 Factor 0.1500

*** vary base start case 16


RUN# 229. Page 87 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 15
Output pit = 16
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 88 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 15

Base Lerchs-Grossmann Pit Design - Pit Number 16

Area specifications for Pit # 16


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 16


Total # of blocks: 81897
Total # of ORE blocks: 1099
Total # of FEED blocks: 81897
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 1256 BLOCKS WITH NON-NEGATIVE VALUE:
0.079 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 16 Cumulative


Number of (-) blocks mined 10. 26.
Number of (+) blocks mined 15. 44.
Number of total blocks mined 25. 70.
Sum of Value for (+) blocks 270. 811.
Sum of Value for (-) blocks -111. -470.
Net revenue = GRO$$ - costs 158. 340.

MSOPDG - Eof reading data

*** read model for case 17 Factor 0.1600

Compare TOPO precsion 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 precsion

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# 229. Page 89 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326262


Total Number Of Blocks Below Topo = 5326262.
Total Number Of Blocks Defined = 5326262.
Number Blocks .ge. BMIN = 5326262.
Number of blocks value .lt. 0 = 5324521.
Average value = -2905.
Blocks above zero = 1741.
Average = 1217.
Value of blocks above zero = 2117927.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 19821.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 81480371
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 81486270

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 reccomended 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# 229. Page 90 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326290.
Total blocks above 0 = 1715.
Mean of blocks above 0 = 1214.9572

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5324575. 0. 100.0 -2905.
0. 1710. 1715. 100.0 1215.
10000. 5. 5. 0.3 12648.
20000. 0. 0. 0.0 0.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 488. 606125. 1525593. 2.51696
1.61798
ROM M 11301. 13892026. -13260984. -0.95458
0.73880
ROM O 1253. 1548625. 592334. 0.38249
1.15997
DUMP W 5313290. 6618178791. -15454218916. -2.33512
0.01757

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.16000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 1525593.


-12668650.
Tons 0. 606125.
15440651.
LEREC 0.0000 1.6180
0.7810
Value/ton 0.0000 2.5170
-0.8205

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 1525593.


-12668650.
Tons 0. 606125.
15440651.
LEREC 0.0000 1.6180
0.7810
Value/ton 0.0000 2.5170
-0.8205

Prices are multipled by factor : 0.16000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -514413244.


Tons 277524970.
LEREC 0.1209
Value/ton -1.8536

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15454218916.


Tons 6618178791.
LEREC 0.0176
Value/ton -2.3351

Time in seconds required to read model 91.

*** call design pit case 17 Factor 0.1600


RUN# 229. Page 91 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326262.
Number of positive blks 1690.
Mean of positive blks 13. Total Value 21286.
Number of negative blks 5324572.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 29.


Number of blocks total 113. Value 1140.
Number of positive blocks 71. Value 2404.
Number of negative blocks 42. Value -1264.

Total Positive blocks = 1690.


Positive blocks in pit = 929.
Negative blocks in pit = 6.
Percent of Positive blocks mined= 54.97
Ratio of Neg/Pos blocks mined = 0.0065

2-D LG Net Value by rows = 528.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326262.
Number of positive blks 1690.
Mean of positive blks 13. Total Value 21286.
Number of negative blks 5324572.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 29.


Number of blocks total 113. Value 1140.
Number of positive blocks 71. Value 2404.
Number of negative blocks 42. Value -1264.

Total Positive blocks = 1690.


Positive blocks in pit = 2100.
Negative blocks in pit = 3.
Percent of Positive blocks mined= 124.26
Ratio of Neg/Pos blocks mined = 0.0014

2-D LG Net Value by columns = 95.

*** Design case 17 Factor 0.1600

*** vary base start case 17


RUN# 229. Page 92 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 16
Output pit = 17
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 93 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 16

Base Lerchs-Grossmann Pit Design - Pit Number 17

Area specifications for Pit # 17


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 17


Total # of blocks: 87312
Total # of ORE blocks: 1460
Total # of FEED blocks: 87312
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 1662 BLOCKS WITH NON-NEGATIVE VALUE:
0.067 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 17 Cumulative


Number of (-) blocks mined 16. 42.
Number of (+) blocks mined 16. 60.
Number of total blocks mined 32. 102.
Sum of Value for (+) blocks 498. 1,309.
Sum of Value for (-) blocks -341. -811.
Net revenue = GRO$$ - costs 156. 497.

MSOPDG - Eof reading data

*** read model for case 18 Factor 0.1700

Compare TOPO precsion 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 precsion

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# 229. Page 94 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326230


Total Number Of Blocks Below Topo = 5326230.
Total Number Of Blocks Defined = 5326230.
Number Blocks .ge. BMIN = 5326230.
Number of blocks value .lt. 0 = 5323901.
Average value = -2905.
Blocks above zero = 2329.
Average = 1252.
Value of blocks above zero = 2916491.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 21599.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 86273334
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 86279580

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 reccomended 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# 229. Page 95 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326268.
Total blocks above 0 = 2289.
Mean of blocks above 0 = 1255.6444

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5323979. 0. 100.0 -2905.
0. 2281. 2289. 100.0 1256.
10000. 7. 8. 0.3 12719.
20000. 1. 1. 0.0 21599.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 656. 810975. 2139530. 2.63822
1.54241
ROM M 13079. 16068501. -15198093. -0.94583
0.69793
ROM O 1673. 2070175. 776957. 0.37531
1.08960
DUMP W 5310924. 6615275916. -15448758520. -2.33532
0.01732

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.17000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 2139530.


-14421136.
Tons 0. 810975.
18138676.
LEREC 0.0000 1.5424
0.7426
Value/ton 0.0000 2.6382
-0.7950

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 2139530.


-14421136.
Tons 0. 810975.
18138676.
LEREC 0.0000 1.5424
0.7426
Value/ton 0.0000 2.6382
-0.7950

Prices are multipled by factor : 0.17000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -508952849.


Tons 274622095.
LEREC 0.1161
Value/ton -1.8533

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15448758520.


Tons 6615275916.
LEREC 0.0173
Value/ton -2.3353

Time in seconds required to read model 97.

*** call design pit case 18 Factor 0.1700


RUN# 229. Page 96 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326230.
Number of positive blks 2254.
Mean of positive blks 14. Total Value 31836.
Number of negative blks 5323976.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 56.


Number of blocks total 311. Value 2139.
Number of positive blocks 213. Value 5094.
Number of negative blocks 98. Value -2955.

Total Positive blocks = 2254.


Positive blocks in pit = 1207.
Negative blocks in pit = 4.
Percent of Positive blocks mined= 53.55
Ratio of Neg/Pos blocks mined = 0.0033

2-D LG Net Value by rows = 755.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326230.
Number of positive blks 2254.
Mean of positive blks 14. Total Value 31836.
Number of negative blks 5323976.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 56.


Number of blocks total 311. Value 2139.
Number of positive blocks 213. Value 5094.
Number of negative blocks 98. Value -2955.

Total Positive blocks = 2254.


Positive blocks in pit = 2087.
Negative blocks in pit = 2.
Percent of Positive blocks mined= 92.59
Ratio of Neg/Pos blocks mined = 0.0010

2-D LG Net Value by columns = 132.

*** Design case 18 Factor 0.1700

*** vary base start case 18


RUN# 229. Page 97 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 17
Output pit = 18
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 98 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 17

Base Lerchs-Grossmann Pit Design - Pit Number 18

Area specifications for Pit # 18


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 18


Total # of blocks: 92687
Total # of ORE blocks: 2020
Total # of FEED blocks: 92687
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 2243 BLOCKS WITH NON-NEGATIVE VALUE:
0.078 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 18 Cumulative


Number of (-) blocks mined 22. 64.
Number of (+) blocks mined 42. 102.
Number of total blocks mined 64. 166.
Sum of Value for (+) blocks 608. 1,917.
Sum of Value for (-) blocks -383. -1,195.
Net revenue = GRO$$ - costs 224. 721.

MSOPDG - Eof reading data

*** read model for case 19 Factor 0.1800

Compare TOPO precsion 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 precsion

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# 229. Page 99 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326166


Total Number Of Blocks Below Topo = 5326166.
Total Number Of Blocks Defined = 5326166.
Number Blocks .ge. BMIN = 5326166.
Number of blocks value .lt. 0 = 5323256.
Average value = -2904.
Blocks above zero = 2910.
Average = 1343.
Value of blocks above zero = 3908766.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 23377.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 91066297
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 91072890

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 reccomended 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# 229. Page 100 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326240.
Total blocks above 0 = 2858.
Mean of blocks above 0 = 1349.2166

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5323382. 0. 99.9 -2904.
0. 2849. 2858. 100.0 1349.
10000. 8. 9. 0.3 13555.
20000. 1. 1. 0.0 23377.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 880. 1088625. 2936014. 2.69699
1.46570
ROM M 15351. 18861226. -17734934. -0.94029
0.66071
ROM O 2030. 2513175. 972750. 0.38706
1.03236
DUMP W 5308071. 6611762541. -15442164357. -2.33556
0.01704

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.18000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 2936014.


-16762184.
Tons 0. 1088625.
21374401.
LEREC 0.0000 1.4657
0.7044
Value/ton 0.0000 2.6970
-0.7842

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 2936014.


-16762184.
Tons 0. 1088625.
21374401.
LEREC 0.0000 1.4657
0.7044
Value/ton 0.0000 2.6970
-0.7842

Prices are multipled by factor : 0.18000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -502358686.


Tons 271108720.
LEREC 0.1105
Value/ton -1.8530

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15442164357.


Tons 6611762541.
LEREC 0.0170
Value/ton -2.3356

Time in seconds required to read model 102.

*** call design pit case 19 Factor 0.1800


RUN# 229. Page 101 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326166.
Number of positive blks 2788.
Mean of positive blks 16. Total Value 45719.
Number of negative blks 5323378.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 77.


Number of blocks total 451. Value 4282.
Number of positive blocks 306. Value 9201.
Number of negative blocks 145. Value -4919.

Total Positive blocks = 2788.


Positive blocks in pit = 1223.
Negative blocks in pit = 23.
Percent of Positive blocks mined= 43.87
Ratio of Neg/Pos blocks mined = 0.0188

2-D LG Net Value by rows = 1,103.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326166.
Number of positive blks 2788.
Mean of positive blks 16. Total Value 45719.
Number of negative blks 5323378.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 77.


Number of blocks total 451. Value 4282.
Number of positive blocks 306. Value 9201.
Number of negative blocks 145. Value -4919.

Total Positive blocks = 2788.


Positive blocks in pit = 2003.
Negative blocks in pit = 7.
Percent of Positive blocks mined= 71.84
Ratio of Neg/Pos blocks mined = 0.0035

2-D LG Net Value by columns = 196.

*** Design case 19 Factor 0.1800

*** vary base start case 19


RUN# 229. Page 102 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 18
Output pit = 19
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 103 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 18

Base Lerchs-Grossmann Pit Design - Pit Number 19

Area specifications for Pit # 19


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 19


Total # of blocks: 94790
Total # of ORE blocks: 2537
Total # of FEED blocks: 94790
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 2768 BLOCKS WITH NON-NEGATIVE VALUE:
0.089 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 19 Cumulative


Number of (-) blocks mined 25. 89.
Number of (+) blocks mined 27. 129.
Number of total blocks mined 52. 218.
Sum of Value for (+) blocks 1,114. 3,032.
Sum of Value for (-) blocks -811. -2,007.
Net revenue = GRO$$ - costs 303. 1,025.

MSOPDG - Eof reading data

*** read model for case 20 Factor 0.1900

Compare TOPO precsion 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 precsion

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# 229. Page 104 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326114


Total Number Of Blocks Below Topo = 5326114.
Total Number Of Blocks Defined = 5326114.
Number Blocks .ge. BMIN = 5326114.
Number of blocks value .lt. 0 = 5322579.
Average value = -2904.
Blocks above zero = 3535.
Average = 1442.
Value of blocks above zero = 5097628.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 25155.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 95859260
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 95866200

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 reccomended 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# 229. Page 105 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326219.
Total blocks above 0 = 3469.
Mean of blocks above 0 = 1450.5657

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5322750. 0. 99.9 -2904.
0. 3450. 3469. 100.0 1451.
10000. 18. 19. 0.5 12496.
20000. 1. 1. 0.0 25155.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 1118. 1383050. 3875638. 2.80224
1.40379
ROM M 18291. 22452801. -21181903. -0.94340
0.62511
ROM O 2417. 2992350. 1221983. 0.40837
0.98368
DUMP W 5304506. 6607397367. -15434006946. -2.33587
0.01671

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.19000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 3875638.


-19959920.
Tons 0. 1383050.
25445151.
LEREC 0.0000 1.4038
0.6673
Value/ton 0.0000 2.8022
-0.7844

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 3875638.


-19959920.
Tons 0. 1383050.
25445151.
LEREC 0.0000 1.4038
0.6673
Value/ton 0.0000 2.8022
-0.7844

Prices are multipled by factor : 0.19000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -494201275.


Tons 266743546.
LEREC 0.1038
Value/ton -1.8527

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15434006946.


Tons 6607397367.
LEREC 0.0167
Value/ton -2.3359

Time in seconds required to read model 108.

*** call design pit case 20 Factor 0.1900


RUN# 229. Page 106 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326114.
Number of positive blks 3374.
Mean of positive blks 19. Total Value 62732.
Number of negative blks 5322740.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 93.


Number of blocks total 606. Value 7406.
Number of positive blocks 428. Value 12874.
Number of negative blocks 178. Value -5468.

Total Positive blocks = 3374.


Positive blocks in pit = 2109.
Negative blocks in pit = 40.
Percent of Positive blocks mined= 62.51
Ratio of Neg/Pos blocks mined = 0.0190

2-D LG Net Value by rows = 1,829.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326114.
Number of positive blks 3374.
Mean of positive blks 19. Total Value 62732.
Number of negative blks 5322740.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 93.


Number of blocks total 606. Value 7406.
Number of positive blocks 428. Value 12874.
Number of negative blocks 178. Value -5468.

Total Positive blocks = 3374.


Positive blocks in pit = 2116.
Negative blocks in pit = 12.
Percent of Positive blocks mined= 62.71
Ratio of Neg/Pos blocks mined = 0.0057

2-D LG Net Value by columns = 255.

*** Design case 20 Factor 0.1900

*** vary base start case 20


RUN# 229. Page 107 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 19
Output pit = 20
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 108 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 19

Base Lerchs-Grossmann Pit Design - Pit Number 20

Area specifications for Pit # 20


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 20


Total # of blocks: 104939
Total # of ORE blocks: 3087
Total # of FEED blocks: 104939
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 3410 BLOCKS WITH NON-NEGATIVE VALUE:
0.104 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 20 Cumulative


Number of (-) blocks mined 40. 129.
Number of (+) blocks mined 44. 173.
Number of total blocks mined 84. 302.
Sum of Value for (+) blocks 531. 3,564.
Sum of Value for (-) blocks -346. -2,353.
Net revenue = GRO$$ - costs 185. 1,210.

MSOPDG - Eof reading data

*** read model for case 21 Factor 0.2000

Compare TOPO precsion 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 precsion

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# 229. Page 109 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5326030


Total Number Of Blocks Below Topo = 5326030.
Total Number Of Blocks Defined = 5326030.
Number Blocks .ge. BMIN = 5326030.
Number of blocks value .lt. 0 = 5321847.
Average value = -2903.
Blocks above zero = 4183.
Average = 1551.
Value of blocks above zero = 6488112.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 26933.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 100652223
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 100659510

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 reccomended 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# 229. Page 110 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326180.
Total blocks above 0 = 4095.
Mean of blocks above 0 = 1564.3786

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5322085. 0. 99.9 -2903.
0. 4066. 4095. 100.0 1564.
10000. 28. 29. 0.7 12498.
20000. 1. 1. 0.0 26933.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 1405. 1739350. 5005739. 2.87794
1.34400
ROM M 22005. 27019451. -25747328. -0.95292
0.59146
ROM O 2778. 3433375. 1482350. 0.43175
0.94039
DUMP W 5300144. 6602033392. -15423979508. -2.33625
0.01632

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.20000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 5005739.


-24264978.
Tons 0. 1739350.
30452826.
LEREC 0.0000 1.3440
0.6308
Value/ton 0.0000 2.8779
-0.7968

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 5005739.


-24264978.
Tons 0. 1739350.
30452826.
LEREC 0.0000 1.3440
0.6308
Value/ton 0.0000 2.8779
-0.7968

Prices are multipled by factor : 0.20000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -484173836.


Tons 261379571.
LEREC 0.0959
Value/ton -1.8524

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15423979508.


Tons 6602033392.
LEREC 0.0163
Value/ton -2.3362

Time in seconds required to read model 114.

*** call design pit case 21 Factor 0.2000


RUN# 229. Page 111 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326030.
Number of positive blks 3961.
Mean of positive blks 21. Total Value 84349.
Number of negative blks 5322069.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 116.


Number of blocks total 743. Value 11528.
Number of positive blocks 546. Value 18774.
Number of negative blocks 197. Value -7246.

Total Positive blocks = 3961.


Positive blocks in pit = 1820.
Negative blocks in pit = 32.
Percent of Positive blocks mined= 45.95
Ratio of Neg/Pos blocks mined = 0.0176

2-D LG Net Value by rows = 2,569.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5326030.
Number of positive blks 3961.
Mean of positive blks 21. Total Value 84349.
Number of negative blks 5322069.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 116.


Number of blocks total 743. Value 11528.
Number of positive blocks 546. Value 18774.
Number of negative blocks 197. Value -7246.

Total Positive blocks = 3961.


Positive blocks in pit = 3647.
Negative blocks in pit = 35.
Percent of Positive blocks mined= 92.07
Ratio of Neg/Pos blocks mined = 0.0096

2-D LG Net Value by columns = 783.

*** Design case 21 Factor 0.2000

*** vary base start case 21


RUN# 229. Page 112 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 20
Output pit = 21
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 113 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 20

Base Lerchs-Grossmann Pit Design - Pit Number 21

Area specifications for Pit # 21


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 21


Total # of blocks: 108721
Total # of ORE blocks: 3702
Total # of FEED blocks: 108721
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 4002 BLOCKS WITH NON-NEGATIVE VALUE:
0.111 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 21 Cumulative


Number of (-) blocks mined 103. 232.
Number of (+) blocks mined 73. 246.
Number of total blocks mined 176. 478.
Sum of Value for (+) blocks 4,205. 7,769.
Sum of Value for (-) blocks -3,816. -6,169.
Net revenue = GRO$$ - costs 389. 1,599.

MSOPDG - Eof reading data

*** read model for case 22 Factor 0.2100

Compare TOPO precsion 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 precsion

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# 229. Page 114 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5325854


Total Number Of Blocks Below Topo = 5325854.
Total Number Of Blocks Defined = 5325854.
Number Blocks .ge. BMIN = 5325854.
Number of blocks value .lt. 0 = 5320977.
Average value = -2903.
Blocks above zero = 4877.
Average = 1659.
Value of blocks above zero = 8089256.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 28711.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 105445186
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 105452820

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 reccomended 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# 229. Page 115 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326114.
Total blocks above 0 = 4770.
Mean of blocks above 0 = 1674.7374

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5321344. 0. 99.9 -2902.
0. 4724. 4770. 100.0 1675.
10000. 45. 46. 1.0 12376.
20000. 1. 1. 0.0 28711.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 1741. 2154750. 6346139. 2.94519
1.28880
ROM M 24603. 30208326. -28171932. -0.93259
0.56817
ROM O 3136. 3875800. 1743149. 0.44975
0.89993
DUMP W 5296852. 6597986691. -15416399779. -2.33653
0.01605

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.21000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 6346139.


-26428783.
Tons 0. 2154750.
34084126.
LEREC 0.0000 1.2888
0.6059
Value/ton 0.0000 2.9452
-0.7754

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 6346139.


-26428783.
Tons 0. 2154750.
34084126.
LEREC 0.0000 1.2888
0.6059
Value/ton 0.0000 2.9452
-0.7754

Prices are multipled by factor : 0.21000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -476594108.


Tons 257332871.
LEREC 0.0901
Value/ton -1.8521

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15416399779.


Tons 6597986691.
LEREC 0.0160
Value/ton -2.3365

Time in seconds required to read model 119.

*** call design pit case 22 Factor 0.2100


RUN# 229. Page 116 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325854.
Number of positive blks 4553.
Mean of positive blks 23. Total Value 106186.
Number of negative blks 5321301.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 151.


Number of blocks total 881. Value 14921.
Number of positive blocks 665. Value 24204.
Number of negative blocks 216. Value -9283.

Total Positive blocks = 4553.


Positive blocks in pit = 2248.
Negative blocks in pit = 12.
Percent of Positive blocks mined= 49.37
Ratio of Neg/Pos blocks mined = 0.0053

2-D LG Net Value by rows = 2,050.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325854.
Number of positive blks 4553.
Mean of positive blks 23. Total Value 106186.
Number of negative blks 5321301.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 151.


Number of blocks total 881. Value 14921.
Number of positive blocks 665. Value 24204.
Number of negative blocks 216. Value -9283.

Total Positive blocks = 4553.


Positive blocks in pit = 4760.
Negative blocks in pit = 36.
Percent of Positive blocks mined= 104.55
Ratio of Neg/Pos blocks mined = 0.0076

2-D LG Net Value by columns = 1,192.

*** Design case 22 Factor 0.2100

*** vary base start case 22


RUN# 229. Page 117 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 21
Output pit = 22
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 118 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 21

Base Lerchs-Grossmann Pit Design - Pit Number 22

Area specifications for Pit # 22


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 22


Total # of blocks: 110654
Total # of ORE blocks: 4261
Total # of FEED blocks: 110654
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 4563 BLOCKS WITH NON-NEGATIVE VALUE:
0.123 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 22 Cumulative


Number of (-) blocks mined 56. 288.
Number of (+) blocks mined 51. 297.
Number of total blocks mined 107. 585.
Sum of Value for (+) blocks 2,748. 10,518.
Sum of Value for (-) blocks -2,428. -8,598.
Net revenue = GRO$$ - costs 320. 1,920.

MSOPDG - Eof reading data

*** read model for case 23 Factor 0.2200

Compare TOPO precsion 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 precsion

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# 229. Page 119 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5325747


Total Number Of Blocks Below Topo = 5325747.
Total Number Of Blocks Defined = 5325747.
Number Blocks .ge. BMIN = 5325747.
Number of blocks value .lt. 0 = 5319925.
Average value = -2902.
Blocks above zero = 5822.
Average = 1705.
Value of blocks above zero = 9925636.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 30489.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 110238149
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 110246130

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 reccomended 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# 229. Page 120 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5326071.
Total blocks above 0 = 5690.
Mean of blocks above 0 = 1722.7707

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5320381. 0. 99.9 -2902.
0. 5622. 5690. 100.0 1723.
10000. 67. 68. 1.2 12426.
20000. 0. 1. 0.0 30489.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 2239. 2770075. 8077307. 2.91592
1.22656
ROM M 27300. 33537176. -30954888. -0.92300
0.54454
ROM O 3583. 4419700. 1848331. 0.41820
0.85179
DUMP W 5293210. 6593498616. -15407986732. -2.33685
0.01575

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.22000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 8077307.


-29106556.
Tons 0. 2770075.
37956876.
LEREC 0.0000 1.2266
0.5803
Value/ton 0.0000 2.9159
-0.7668

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 8077307.


-29106556.
Tons 0. 2770075.
37956876.
LEREC 0.0000 1.2266
0.5803
Value/ton 0.0000 2.9159
-0.7668

Prices are multipled by factor : 0.22000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -468181061.


Tons 252844795.
LEREC 0.0838
Value/ton -1.8517

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15407986732.


Tons 6593498616.
LEREC 0.0158
Value/ton -2.3368

Time in seconds required to read model 125.

*** call design pit case 23 Factor 0.2200


RUN# 229. Page 121 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325747.
Number of positive blks 5415.
Mean of positive blks 25. Total Value 134738.
Number of negative blks 5320332.
Mean of negative blks -28.

Summary of Columns with a Positive Sum

Number of columns 200.


Number of blocks total 1233. Value 20833.
Number of positive blocks 908. Value 33838.
Number of negative blocks 325. Value -13005.

Total Positive blocks = 5415.


Positive blocks in pit = 3120.
Negative blocks in pit = 16.
Percent of Positive blocks mined= 57.62
Ratio of Neg/Pos blocks mined = 0.0051

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

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325747.
Number of positive blks 5415.
Mean of positive blks 25. Total Value 134738.
Number of negative blks 5320332.
Mean of negative blks -28.
Summary of Columns with a Positive Sum

Number of columns 200.


Number of blocks total 1233. Value 20833.
Number of positive blocks 908. Value 33838.
Number of negative blocks 325. Value -13005.

Total Positive blocks = 5415.


Positive blocks in pit = 4120.
Negative blocks in pit = 24.
Percent of Positive blocks mined= 76.08
Ratio of Neg/Pos blocks mined = 0.0058

2-D LG Net Value by columns = 2,206.

*** Design case 23 Factor 0.2200

*** vary base start case 23


RUN# 229. Page 122 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 22
Output pit = 23
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 123 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 22

Base Lerchs-Grossmann Pit Design - Pit Number 23

Area specifications for Pit # 23


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 23


Total # of blocks: 119615
Total # of ORE blocks: 4987
Total # of FEED blocks: 119615
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 5398 BLOCKS WITH NON-NEGATIVE VALUE:
0.134 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 23 Cumulative


Number of (-) blocks mined 72. 360.
Number of (+) blocks mined 87. 384.
Number of total blocks mined 159. 744.
Sum of Value for (+) blocks 2,652. 13,171.
Sum of Value for (-) blocks -2,064. -10,662.
Net revenue = GRO$$ - costs 588. 2,509.

MSOPDG - Eof reading data

*** read model for case 24 Factor 0.2300

Compare TOPO precsion 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 precsion

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# 229. Page 124 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5325588


Total Number Of Blocks Below Topo = 5325588.
Total Number Of Blocks Defined = 5325588.
Number Blocks .ge. BMIN = 5325588.
Number of blocks value .lt. 0 = 5318833.
Average value = -2902.
Blocks above zero = 6755.
Average = 1781.
Value of blocks above zero = 12029769.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 32266.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 115031112
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 115039440

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 reccomended 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# 229. Page 125 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325999.
Total blocks above 0 = 6587.
Mean of blocks above 0 = 1803.4775

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5319412. 0. 99.9 -2901.
0. 6500. 6587. 100.0 1803.
10000. 85. 87. 1.3 12757.
20000. 1. 2. 0.0 26148.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 2659. 3290400. 9916584. 3.01379
1.18493
ROM M 30182. 37094376. -33824069. -0.91184
0.52331
ROM O 4096. 5048225. 2113216. 0.41861
0.81485
DUMP W 5289395. 6588792566. -15399171086. -2.33718
0.01546

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.23000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 9916584.


-31710852.
Tons 0. 3290400.
42142601.
LEREC 0.0000 1.1849
0.5582
Value/ton 0.0000 3.0138
-0.7525

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 9916584.


-31710852.
Tons 0. 3290400.
42142601.
LEREC 0.0000 1.1849
0.5582
Value/ton 0.0000 3.0138
-0.7525

Prices are multipled by factor : 0.23000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -459365414.


Tons 248138745.
LEREC 0.0773
Value/ton -1.8512

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15399171086.


Tons 6588792566.
LEREC 0.0155
Value/ton -2.3372

Time in seconds required to read model 131.

*** call design pit case 24 Factor 0.2300


RUN# 229. Page 126 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325588.
Number of positive blks 6232.
Mean of positive blks 27. Total Value 169605.
Number of negative blks 5319356.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 237.


Number of blocks total 1533. Value 29005.
Number of positive blocks 1103. Value 45933.
Number of negative blocks 430. Value -16928.

Total Positive blocks = 6232.


Positive blocks in pit = 3231.
Negative blocks in pit = 22.
Percent of Positive blocks mined= 51.85
Ratio of Neg/Pos blocks mined = 0.0068

2-D LG Net Value by rows = 2,547.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325588.
Number of positive blks 6232.
Mean of positive blks 27. Total Value 169605.
Number of negative blks 5319356.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 237.


Number of blocks total 1533. Value 29005.
Number of positive blocks 1103. Value 45933.
Number of negative blocks 430. Value -16928.

Total Positive blocks = 6232.


Positive blocks in pit = 5949.
Negative blocks in pit = 54.
Percent of Positive blocks mined= 95.46
Ratio of Neg/Pos blocks mined = 0.0091

2-D LG Net Value by columns = 3,552.

*** Design case 24 Factor 0.2300

*** vary base start case 24


RUN# 229. Page 127 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 23
Output pit = 24
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 128 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 23

Base Lerchs-Grossmann Pit Design - Pit Number 24

Area specifications for Pit # 24


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 24


Total # of blocks: 124936
Total # of ORE blocks: 5810
Total # of FEED blocks: 124936
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 6254 BLOCKS WITH NON-NEGATIVE VALUE:
0.155 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 24 Cumulative


Number of (-) blocks mined 62. 422.
Number of (+) blocks mined 63. 447.
Number of total blocks mined 125. 869.
Sum of Value for (+) blocks 2,257. 15,429.
Sum of Value for (-) blocks -1,765. -12,427.
Net revenue = GRO$$ - costs 492. 3,001.

MSOPDG - Eof reading data

*** read model for case 25 Factor 0.2400

Compare TOPO precsion 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 precsion

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# 229. Page 129 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5325463


Total Number Of Blocks Below Topo = 5325463.
Total Number Of Blocks Defined = 5325463.
Number Blocks .ge. BMIN = 5325463.
Number of blocks value .lt. 0 = 5317635.
Average value = -2901.
Blocks above zero = 7828.
Average = 1841.
Value of blocks above zero = 14412281.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 34044.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 119824075
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 119832750

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 reccomended 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# 229. Page 130 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325943.
Total blocks above 0 = 7631.
Mean of blocks above 0 = 1864.9264

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5318312. 0. 99.9 -2901.
0. 7511. 7631. 100.0 1865.
10000. 116. 120. 1.6 12798.
20000. 3. 4. 0.1 24141.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 3126. 3869375. 12020177. 3.10649
1.14618
ROM M 33244. 40889775. -37095756. -0.90721
0.50248
ROM O 4702. 5790350. 2392083. 0.41312
0.77974
DUMP W 5285260. 6583676066. -15389569363. -2.33753
0.01516

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.24000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 12020177.


-34703673.
Tons 0. 3869375.
46680126.
LEREC 0.0000 1.1462
0.5369
Value/ton 0.0000 3.1065
-0.7434

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 12020177.


-34703673.
Tons 0. 3869375.
46680126.
LEREC 0.0000 1.1462
0.5369
Value/ton 0.0000 3.1065
-0.7434

Prices are multipled by factor : 0.24000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -449763692.


Tons 243022246.
LEREC 0.0704
Value/ton -1.8507

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15389569363.


Tons 6583676066.
LEREC 0.0152
Value/ton -2.3375

Time in seconds required to read model 137.

*** call design pit case 25 Factor 0.2400


RUN# 229. Page 131 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325463.
Number of positive blks 7205.
Mean of positive blks 29. Total Value 211801.
Number of negative blks 5318258.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 317.


Number of blocks total 2136. Value 41096.
Number of positive blocks 1471. Value 64133.
Number of negative blocks 665. Value -23037.

Total Positive blocks = 7205.


Positive blocks in pit = 3801.
Negative blocks in pit = 93.
Percent of Positive blocks mined= 52.76
Ratio of Neg/Pos blocks mined = 0.0245

2-D LG Net Value by rows = 3,726.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325463.
Number of positive blks 7205.
Mean of positive blks 29. Total Value 211801.
Number of negative blks 5318258.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 317.


Number of blocks total 2136. Value 41096.
Number of positive blocks 1471. Value 64133.
Number of negative blocks 665. Value -23037.

Total Positive blocks = 7205.


Positive blocks in pit = 5883.
Negative blocks in pit = 129.
Percent of Positive blocks mined= 81.65
Ratio of Neg/Pos blocks mined = 0.0219

2-D LG Net Value by columns = 5,675.

*** Design case 25 Factor 0.2400

*** vary base start case 25


RUN# 229. Page 132 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 24
Output pit = 25
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 133 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 24

Base Lerchs-Grossmann Pit Design - Pit Number 25

Area specifications for Pit # 25


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 25


Total # of blocks: 128158
Total # of ORE blocks: 6745
Total # of FEED blocks: 128158
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 7162 BLOCKS WITH NON-NEGATIVE VALUE:
0.169 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 25 Cumulative


Number of (-) blocks mined 117. 539.
Number of (+) blocks mined 120. 567.
Number of total blocks mined 237. 1,106.
Sum of Value for (+) blocks 5,865. 21,295.
Sum of Value for (-) blocks -4,751. -17,178.
Net revenue = GRO$$ - costs 1,114. 4,116.

MSOPDG - Eof reading data

*** read model for case 26 Factor 0.2500

Compare TOPO precsion 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 precsion

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# 229. Page 134 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5325226


Total Number Of Blocks Below Topo = 5325226.
Total Number Of Blocks Defined = 5325226.
Number Blocks .ge. BMIN = 5325226.
Number of blocks value .lt. 0 = 5316187.
Average value = -2901.
Blocks above zero = 9039.
Average = 1888.
Value of blocks above zero = 17065436.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 35822.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 124617038
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 124626060

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 reccomended 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# 229. Page 135 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325849.
Total blocks above 0 = 8796.
Mean of blocks above 0 = 1915.4724

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5317053. 0. 99.8 -2900.
0. 8637. 8796. 100.0 1915.
10000. 153. 159. 1.8 12875.
20000. 5. 6. 0.1 23924.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 3535. 4375400. 14234350. 3.25327
1.11647
ROM M 34101. 41958750. -36607864. -0.87247
0.48938
ROM O 5504. 6766126. 2831415. 0.41847
0.74963
DUMP W 5283192. 6581125292. -15384771116. -2.33771
0.01501

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.25000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 14234350.


-33776449.
Tons 0. 4375400.
48724875.
LEREC 0.0000 1.1165
0.5255
Value/ton 0.0000 3.2533
-0.6932

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 14234350.


-33776449.
Tons 0. 4375400.
48724875.
LEREC 0.0000 1.1165
0.5255
Value/ton 0.0000 3.2533
-0.6932

Prices are multipled by factor : 0.25000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -444965445.


Tons 240471471.
LEREC 0.0670
Value/ton -1.8504

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15384771116.


Tons 6581125292.
LEREC 0.0150
Value/ton -2.3377

Time in seconds required to read model 143.

*** call design pit case 26 Factor 0.2500


RUN# 229. Page 136 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325226.
Number of positive blks 8254.
Mean of positive blks 31. Total Value 256257.
Number of negative blks 5316972.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 379.


Number of blocks total 2656. Value 54561.
Number of positive blocks 1862. Value 85230.
Number of negative blocks 794. Value -30669.

Total Positive blocks = 8254.


Positive blocks in pit = 4452.
Negative blocks in pit = 183.
Percent of Positive blocks mined= 53.94
Ratio of Neg/Pos blocks mined = 0.0411

2-D LG Net Value by rows = 6,481.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5325226.
Number of positive blks 8254.
Mean of positive blks 31. Total Value 256257.
Number of negative blks 5316972.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 379.


Number of blocks total 2656. Value 54561.
Number of positive blocks 1862. Value 85230.
Number of negative blocks 794. Value -30669.

Total Positive blocks = 8254.


Positive blocks in pit = 7352.
Negative blocks in pit = 162.
Percent of Positive blocks mined= 89.07
Ratio of Neg/Pos blocks mined = 0.0220

2-D LG Net Value by columns = 8,659.

*** Design case 26 Factor 0.2500

*** vary base start case 26


RUN# 229. Page 137 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 25
Output pit = 26
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 138 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 25

Base Lerchs-Grossmann Pit Design - Pit Number 26

Area specifications for Pit # 26


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 26


Total # of blocks: 131166
Total # of ORE blocks: 7647
Total # of FEED blocks: 131166
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 8069 BLOCKS WITH NON-NEGATIVE VALUE:
0.182 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 26 Cumulative


Number of (-) blocks mined 285. 824.
Number of (+) blocks mined 279. 846.
Number of total blocks mined 564. 1,670.
Sum of Value for (+) blocks 9,455. 30,750.
Sum of Value for (-) blocks -7,216. -24,395.
Net revenue = GRO$$ - costs 2,239. 6,355.

MSOPDG - Eof reading data

*** read model for case 27 Factor 0.2600

Compare TOPO precsion 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 precsion

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# 229. Page 139 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5324662


Total Number Of Blocks Below Topo = 5324662.
Total Number Of Blocks Defined = 5324662.
Number Blocks .ge. BMIN = 5324662.
Number of blocks value .lt. 0 = 5314030.
Average value = -2901.
Blocks above zero = 10632.
Average = 1882.
Value of blocks above zero = 20006320.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 37600.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 129410001
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 129419370

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 reccomended 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# 229. Page 140 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325711.
Total blocks above 0 = 10328.
Mean of blocks above 0 = 1912.0179

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5315383. 0. 99.8 -2900.
0. 10125. 10328. 100.0 1912.
10000. 195. 203. 2.0 13001.
20000. 7. 8. 0.1 24019.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 4183. 5172725. 16954056. 3.27759
1.07610
ROM M 37020. 45561850. -40220073. -0.88276
0.46857
ROM O 6449. 7917101. 3052241. 0.38553
0.71441
DUMP W 5278680. 6575573892. -15374344568. -2.33810
0.01471

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.26000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 16954056.


-37167832.
Tons 0. 5172725.
53478951.
LEREC 0.0000 1.0761
0.5050
Value/ton 0.0000 3.2776
-0.6950

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 16954056.


-37167832.
Tons 0. 5172725.
53478951.
LEREC 0.0000 1.0761
0.5050
Value/ton 0.0000 3.2776
-0.6950

Prices are multipled by factor : 0.26000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -434538897.


Tons 234920071.
LEREC 0.0597
Value/ton -1.8497

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15374344568.


Tons 6575573892.
LEREC 0.0147
Value/ton -2.3381

Time in seconds required to read model 149.

*** call design pit case 27 Factor 0.2600


RUN# 229. Page 141 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5324662.
Number of positive blks 9454.
Mean of positive blks 32. Total Value 302525.
Number of negative blks 5315208.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 462.


Number of blocks total 3056. Value 69295.
Number of positive blocks 2217. Value 106388.
Number of negative blocks 839. Value -37093.

Total Positive blocks = 9454.


Positive blocks in pit = 6121.
Negative blocks in pit = 132.
Percent of Positive blocks mined= 64.75
Ratio of Neg/Pos blocks mined = 0.0216

2-D LG Net Value by rows = 7,179.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5324662.
Number of positive blks 9454.
Mean of positive blks 32. Total Value 302525.
Number of negative blks 5315208.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 462.


Number of blocks total 3056. Value 69295.
Number of positive blocks 2217. Value 106388.
Number of negative blocks 839. Value -37093.

Total Positive blocks = 9454.


Positive blocks in pit = 8078.
Negative blocks in pit = 143.
Percent of Positive blocks mined= 85.45
Ratio of Neg/Pos blocks mined = 0.0177

2-D LG Net Value by columns = 10,186.

*** Design case 27 Factor 0.2600

*** vary base start case 27


RUN# 229. Page 142 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 26
Output pit = 27
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 143 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 26

Base Lerchs-Grossmann Pit Design - Pit Number 27

Area specifications for Pit # 27


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 27


Total # of blocks: 133612
Total # of ORE blocks: 8394
Total # of FEED blocks: 133612
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 9073 BLOCKS WITH NON-NEGATIVE VALUE:
0.198 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 27 Cumulative


Number of (-) blocks mined 195. 1,019.
Number of (+) blocks mined 267. 1,113.
Number of total blocks mined 462. 2,132.
Sum of Value for (+) blocks 8,067. 38,817.
Sum of Value for (-) blocks -6,656. -31,051.
Net revenue = GRO$$ - costs 1,410. 7,766.

MSOPDG - Eof reading data

*** read model for case 28 Factor 0.2700

Compare TOPO precsion 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 precsion

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# 229. Page 144 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5324200


Total Number Of Blocks Below Topo = 5324200.
Total Number Of Blocks Defined = 5324200.
Number Blocks .ge. BMIN = 5324200.
Number of blocks value .lt. 0 = 5312382.
Average value = -2901.
Blocks above zero = 11818.
Average = 1968.
Value of blocks above zero = 23261180.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 39378.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 134202964
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 134212680

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 reccomended 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# 229. Page 145 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325592.
Total blocks above 0 = 11450.
Mean of blocks above 0 = 2004.5701

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5314142. 0. 99.8 -2900.
0. 11187. 11450. 100.0 2005.
10000. 255. 263. 2.3 13035.
20000. 7. 8. 0.1 25275.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 4685. 5793125. 19693995. 3.39955
1.04866
ROM M 38123. 46932725. -39932141. -0.85084
0.45717
ROM O 7133. 8753350. 3567140. 0.40752
0.69206
DUMP W 5276391. 6572746367. -15369018038. -2.33829
0.01456

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.27000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 19693995.


-36365001.
Tons 0. 5793125.
55686075.
LEREC 0.0000 1.0487
0.4941
Value/ton 0.0000 3.3995
-0.6530

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 19693995.


-36365001.
Tons 0. 5793125.
55686075.
LEREC 0.0000 1.0487
0.4941
Value/ton 0.0000 3.3995
-0.6530

Prices are multipled by factor : 0.27000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -429212366.


Tons 232092546.
LEREC 0.0561
Value/ton -1.8493

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15369018038.


Tons 6572746367.
LEREC 0.0146
Value/ton -2.3383

Time in seconds required to read model 155.

*** call design pit case 28 Factor 0.2700


RUN# 229. Page 146 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5324200.
Number of positive blks 10300.
Mean of positive blks 35. Total Value 357016.
Number of negative blks 5313900.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 536.


Number of blocks total 3827. Value 88884.
Number of positive blocks 2707. Value 139353.
Number of negative blocks 1120. Value -50469.

Total Positive blocks = 10300.


Positive blocks in pit = 5922.
Negative blocks in pit = 161.
Percent of Positive blocks mined= 57.50
Ratio of Neg/Pos blocks mined = 0.0272

2-D LG Net Value by rows = 9,471.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5324200.
Number of positive blks 10300.
Mean of positive blks 35. Total Value 357016.
Number of negative blks 5313900.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 536.


Number of blocks total 3827. Value 88884.
Number of positive blocks 2707. Value 139353.
Number of negative blocks 1120. Value -50469.

Total Positive blocks = 10300.


Positive blocks in pit = 9389.
Negative blocks in pit = 203.
Percent of Positive blocks mined= 91.16
Ratio of Neg/Pos blocks mined = 0.0216

2-D LG Net Value by columns = 14,332.

*** Design case 28 Factor 0.2700

*** vary base start case 28


RUN# 229. Page 147 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 27
Output pit = 28
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 148 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 27

Base Lerchs-Grossmann Pit Design - Pit Number 28

Area specifications for Pit # 28


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 28


Total # of blocks: 135311
Total # of ORE blocks: 9536
Total # of FEED blocks: 135311
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 9965 BLOCKS WITH NON-NEGATIVE VALUE:
0.217 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 28 Cumulative


Number of (-) blocks mined 176. 1,195.
Number of (+) blocks mined 211. 1,324.
Number of total blocks mined 387. 2,519.
Sum of Value for (+) blocks 7,532. 46,349.
Sum of Value for (-) blocks -6,158. -37,209.
Net revenue = GRO$$ - costs 1,373. 9,140.

MSOPDG - Eof reading data

*** read model for case 29 Factor 0.2800

Compare TOPO precsion 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 precsion

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# 229. Page 149 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5323813


Total Number Of Blocks Below Topo = 5323813.
Total Number Of Blocks Defined = 5323813.
Number Blocks .ge. BMIN = 5323813.
Number of blocks value .lt. 0 = 5310771.
Average value = -2901.
Blocks above zero = 13042.
Average = 2055.
Value of blocks above zero = 26806662.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 41156.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 138995927
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 139005990

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 reccomended 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# 229. Page 150 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325479.
Total blocks above 0 = 12618.
Mean of blocks above 0 = 2095.5560

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5312861. 0. 99.8 -2899.
0. 12305. 12618. 100.0 2096.
10000. 302. 313. 2.5 13282.
20000. 10. 11. 0.1 24813.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 5315. 6569350. 22789424. 3.46905
1.01804
ROM M 39279. 48363750. -39739460. -0.82168
0.44609
ROM O 7727. 9477426. 4017283. 0.42388
0.67029
DUMP W 5274011. 6569815041. -15363493116. -2.33850
0.01441

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.28000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


MILL HEAP
ROM

1 OXY Value 0. 22789424.


-35722177.
Tons 0. 6569350.
57841176.
LEREC 0.0000 1.0180
0.4828
Value/ton 0.0000 3.4691
-0.6176

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 22789424.


-35722177.
Tons 0. 6569350.
57841176.
LEREC 0.0000 1.0180
0.4828
Value/ton 0.0000 3.4691
-0.6176

Prices are multipled by factor : 0.28000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -423687445.


Tons 229161220.
LEREC 0.0523
Value/ton -1.8489

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15363493116.


Tons 6569815041.
LEREC 0.0144
Value/ton -2.3385

Time in seconds required to read model 162.

*** call design pit case 29 Factor 0.2800


RUN# 229. Page 151 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5323813.
Number of positive blks 11229.
Mean of positive blks 37. Total Value 418499.
Number of negative blks 5312584.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 632.


Number of blocks total 4773. Value 114412.
Number of positive blocks 3300. Value 184654.
Number of negative blocks 1473. Value -70242.

Total Positive blocks = 11229.


Positive blocks in pit = 6837.
Negative blocks in pit = 318.
Percent of Positive blocks mined= 60.89
Ratio of Neg/Pos blocks mined = 0.0465

2-D LG Net Value by rows = 13,305.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5323813.
Number of positive blks 11229.
Mean of positive blks 37. Total Value 418499.
Number of negative blks 5312584.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 632.


Number of blocks total 4773. Value 114412.
Number of positive blocks 3300. Value 184654.
Number of negative blocks 1473. Value -70242.

Total Positive blocks = 11229.


Positive blocks in pit = 10808.
Negative blocks in pit = 242.
Percent of Positive blocks mined= 96.25
Ratio of Neg/Pos blocks mined = 0.0224

2-D LG Net Value by columns = 21,635.

*** Design case 29 Factor 0.2800

*** vary base start case 29


RUN# 229. Page 152 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 28
Output pit = 29
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 153 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 28

Base Lerchs-Grossmann Pit Design - Pit Number 29

Area specifications for Pit # 29


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 29


Total # of blocks: 146964
Total # of ORE blocks: 10513
Total # of FEED blocks: 146964
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 10969 BLOCKS WITH NON-NEGATIVE VALUE:
0.232 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 29 Cumulative


Number of (-) blocks mined 208. 1,403.
Number of (+) blocks mined 221. 1,545.
Number of total blocks mined 429. 2,948.
Sum of Value for (+) blocks 7,161. 53,511.
Sum of Value for (-) blocks -5,341. -42,550.
Net revenue = GRO$$ - costs 1,820. 10,960.

MSOPDG - Eof reading data

*** read model for case 30 Factor 0.2900

Compare TOPO precsion 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 precsion

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# 229. Page 154 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5323384


Total Number Of Blocks Below Topo = 5323384.
Total Number Of Blocks Defined = 5323384.
Number Blocks .ge. BMIN = 5323384.
Number of blocks value .lt. 0 = 5308875.
Average value = -2901.
Blocks above zero = 14509.
Average = 2113.
Value of blocks above zero = 30655752.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 42934.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 143788890
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 143799300

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 reccomended 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# 229. Page 155 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325362.
Total blocks above 0 = 14018.
Mean of blocks above 0 = 2156.2882

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5311344. 0. 99.7 -2899.
0. 13624. 14018. 100.0 2156.
10000. 378. 394. 2.8 13298.
20000. 15. 16. 0.1 24300.
30000. 0. 1. 0.0 42934.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 5822. 7189775. 25946909. 3.60886
0.99619
ROM M 40188. 49490175. -39495824. -0.79805
0.43481
ROM O 8687. 10650176. 4709077. 0.44216
0.65035
DUMP W 5271635. 6566895441. -15357989912. -2.33870
0.01427

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.29000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 25946909.


-34786747.
Tons 0. 7189775.
60140351.
LEREC 0.0000 0.9962
0.4730
Value/ton 0.0000 3.6089
-0.5784

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 25946909.


-34786747.
Tons 0. 7189775.
60140351.
LEREC 0.0000 0.9962
0.4730
Value/ton 0.0000 3.6089
-0.5784

Prices are multipled by factor : 0.29000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -418184241.


Tons 226241620.
LEREC 0.0486
Value/ton -1.8484

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15357989912.


Tons 6566895441.
LEREC 0.0143
Value/ton -2.3387

Time in seconds required to read model 168.

*** call design pit case 30 Factor 0.2900


RUN# 229. Page 156 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5323384.
Number of positive blks 12379.
Mean of positive blks 39. Total Value 487394.
Number of negative blks 5311005.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 727.


Number of blocks total 5649. Value 144925.
Number of positive blocks 3929. Value 230115.
Number of negative blocks 1720. Value -85190.

Total Positive blocks = 12379.


Positive blocks in pit = 7889.
Negative blocks in pit = 512.
Percent of Positive blocks mined= 63.73
Ratio of Neg/Pos blocks mined = 0.0649

2-D LG Net Value by rows = 20,656.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5323384.
Number of positive blks 12379.
Mean of positive blks 39. Total Value 487394.
Number of negative blks 5311005.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 727.


Number of blocks total 5649. Value 144925.
Number of positive blocks 3929. Value 230115.
Number of negative blocks 1720. Value -85190.

Total Positive blocks = 12379.


Positive blocks in pit = 9927.
Negative blocks in pit = 387.
Percent of Positive blocks mined= 80.19
Ratio of Neg/Pos blocks mined = 0.0390

2-D LG Net Value by columns = 29,353.

*** Design case 30 Factor 0.2900

*** vary base start case 30


RUN# 229. Page 157 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 29
Output pit = 30
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 158 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 29

Base Lerchs-Grossmann Pit Design - Pit Number 30

Area specifications for Pit # 30


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 30


Total # of blocks: 148611
Total # of ORE blocks: 11625
Total # of FEED blocks: 148611
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 12105 BLOCKS WITH NON-NEGATIVE VALUE:
0.249 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 30 Cumulative


Number of (-) blocks mined 412. 1,815.
Number of (+) blocks mined 425. 1,970.
Number of total blocks mined 837. 3,785.
Sum of Value for (+) blocks 28,237. 81,748.
Sum of Value for (-) blocks -24,254. -66,804.
Net revenue = GRO$$ - costs 3,983. 14,943.

MSOPDG - Eof reading data

*** read model for case 31 Factor 0.3000

Compare TOPO precsion 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 precsion

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# 229. Page 159 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5322547


Total Number Of Blocks Below Topo = 5322547.
Total Number Of Blocks Defined = 5322547.
Number Blocks .ge. BMIN = 5322547.
Number of blocks value .lt. 0 = 5306262.
Average value = -2901.
Blocks above zero = 16285.
Average = 2140.
Value of blocks above zero = 34855252.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 44712.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 148581853
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 148592610

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 reccomended 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# 229. Page 160 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5325185.
Total blocks above 0 = 15726.
Mean of blocks above 0 = 2184.6015

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5309459. 0. 99.7 -2899.
0. 15243. 15726. 100.0 2185.
10000. 460. 483. 3.1 13363.
20000. 22. 23. 0.1 23936.
30000. 0. 1. 0.0 44712.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 6755. 8338626. 29902187. 3.58599
0.96088
ROM M 43415. 53485450. -43800843. -0.81893
0.41681
ROM O 9530. 11683801. 4953338. 0.42395
0.62561
DUMP W 5266632. 6560717691. -15346319666. -2.33912
0.01398

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.30000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 29902187.


-38847506.
Tons 0. 8338626.
65169251.
LEREC 0.0000 0.9609
0.4542
Value/ton 0.0000 3.5860
-0.5961

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 29902187.


-38847506.
Tons 0. 8338626.
65169251.
LEREC 0.0000 0.9609
0.4542
Value/ton 0.0000 3.5860
-0.5961

Prices are multipled by factor : 0.30000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -406513995.


Tons 220063870.
LEREC 0.0408
Value/ton -1.8473

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15346319666.


Tons 6560717691.
LEREC 0.0140
Value/ton -2.3391

Time in seconds required to read model 174.

*** call design pit case 31 Factor 0.3000


RUN# 229. Page 161 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5322547.
Number of positive blks 13610.
Mean of positive blks 40. Total Value 540405.
Number of negative blks 5308937.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 808.


Number of blocks total 6710. Value 170224.
Number of positive blocks 4625. Value 266237.
Number of negative blocks 2085. Value -96013.

Total Positive blocks = 13610.


Positive blocks in pit = 8085.
Negative blocks in pit = 589.
Percent of Positive blocks mined= 59.40
Ratio of Neg/Pos blocks mined = 0.0729

2-D LG Net Value by rows = 25,250.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5322547.
Number of positive blks 13610.
Mean of positive blks 40. Total Value 540405.
Number of negative blks 5308937.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 808.


Number of blocks total 6710. Value 170224.
Number of positive blocks 4625. Value 266237.
Number of negative blocks 2085. Value -96013.

Total Positive blocks = 13610.


Positive blocks in pit = 9434.
Negative blocks in pit = 492.
Percent of Positive blocks mined= 69.32
Ratio of Neg/Pos blocks mined = 0.0522

2-D LG Net Value by columns = 29,578.

*** Design case 31 Factor 0.3000

*** vary base start case 31


RUN# 229. Page 162 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 30
Output pit = 31
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 163 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 30

Base Lerchs-Grossmann Pit Design - Pit Number 31

Area specifications for Pit # 31


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 31


Total # of blocks: 150455
Total # of ORE blocks: 12787
Total # of FEED blocks: 150455
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 13248 BLOCKS WITH NON-NEGATIVE VALUE:
0.262 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 31 Cumulative


Number of (-) blocks mined 508. 2,323.
Number of (+) blocks mined 497. 2,467.
Number of total blocks mined 1,005. 4,790.
Sum of Value for (+) blocks 18,243. 99,992.
Sum of Value for (-) blocks -16,070. -82,875.
Net revenue = GRO$$ - costs 2,173. 17,116.

MSOPDG - Eof reading data

*** read model for case 32 Factor 0.3100

Compare TOPO precsion 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 precsion

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# 229. Page 164 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5321542


Total Number Of Blocks Below Topo = 5321542.
Total Number Of Blocks Defined = 5321542.
Number Blocks .ge. BMIN = 5321542.
Number of blocks value .lt. 0 = 5303281.
Average value = -2902.
Blocks above zero = 18261.
Average = 2158.
Value of blocks above zero = 39401760.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 46490.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 153374816
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 153385920

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 reccomended 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# 229. Page 165 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324980.
Total blocks above 0 = 17636.
Mean of blocks above 0 = 2201.3324

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5307344. 0. 99.7 -2899.
0. 17095. 17636. 100.0 2201.
10000. 511. 541. 3.1 13695.
20000. 29. 30. 0.2 23983.
30000. 0. 1. 0.0 46490.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 7450. 9194850. 33811606. 3.67723
0.93798
ROM M 43869. 54039075. -43675257. -0.80822
0.40511
ROM O 10811. 13268176. 5590239. 0.42133
0.60501
DUMP W 5264202. 6557723466. -15340672411. -2.33933
0.01384

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.31000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 33811606.


-38085018.
Tons 0. 9194850.
67307251.
LEREC 0.0000 0.9380
0.4445
Value/ton 0.0000 3.6772
-0.5658

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 33811606.


-38085018.
Tons 0. 9194850.
67307251.
LEREC 0.0000 0.9380
0.4445
Value/ton 0.0000 3.6772
-0.5658

Prices are multipled by factor : 0.31000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -400866739.


Tons 217069645.
LEREC 0.0371
Value/ton -1.8467

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15340672411.


Tons 6557723466.
LEREC 0.0138
Value/ton -2.3393

Time in seconds required to read model 181.

*** call design pit case 32 Factor 0.3100


RUN# 229. Page 166 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5321542.
Number of positive blks 14922.
Mean of positive blks 41. Total Value 610306.
Number of negative blks 5306620.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 934.


Number of blocks total 7562. Value 205602.
Number of positive blocks 5287. Value 313943.
Number of negative blocks 2275. Value -108341.

Total Positive blocks = 14922.


Positive blocks in pit = 8911.
Negative blocks in pit = 667.
Percent of Positive blocks mined= 59.72
Ratio of Neg/Pos blocks mined = 0.0749

2-D LG Net Value by rows = 32,333.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5321542.
Number of positive blks 14922.
Mean of positive blks 41. Total Value 610305.
Number of negative blks 5306620.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 934.


Number of blocks total 7562. Value 205602.
Number of positive blocks 5287. Value 313943.
Number of negative blocks 2275. Value -108341.

Total Positive blocks = 14922.


Positive blocks in pit = 10690.
Negative blocks in pit = 522.
Percent of Positive blocks mined= 71.64
Ratio of Neg/Pos blocks mined = 0.0488

2-D LG Net Value by columns = 36,978.

*** Design case 32 Factor 0.3100

*** vary base start case 32


RUN# 229. Page 167 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 31
Output pit = 32
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 168 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 31

Base Lerchs-Grossmann Pit Design - Pit Number 32

Area specifications for Pit # 32


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 32


Total # of blocks: 152887
Total # of ORE blocks: 13799
Total # of FEED blocks: 152887
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 14347 BLOCKS WITH NON-NEGATIVE VALUE:
0.278 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 32 Cumulative


Number of (-) blocks mined 367. 2,690.
Number of (+) blocks mined 389. 2,856.
Number of total blocks mined 756. 5,546.
Sum of Value for (+) blocks 23,707. 123,700.
Sum of Value for (-) blocks -21,342. -104,217.
Net revenue = GRO$$ - costs 2,365. 19,482.

MSOPDG - Eof reading data

*** read model for case 33 Factor 0.3200

Compare TOPO precsion 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 precsion

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# 229. Page 169 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5320786


Total Number Of Blocks Below Topo = 5320786.
Total Number Of Blocks Defined = 5320786.
Number Blocks .ge. BMIN = 5320786.
Number of blocks value .lt. 0 = 5300176.
Average value = -2903.
Blocks above zero = 20610.
Average = 2149.
Value of blocks above zero = 44294856.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 48267.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 158167779
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 158179230

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 reccomended 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# 229. Page 170 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324835.
Total blocks above 0 = 19892.
Mean of blocks above 0 = 2193.3627

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5304943. 0. 99.6 -2899.
0. 19248. 19892. 100.0 2193.
10000. 603. 644. 3.2 13764.
20000. 37. 41. 0.2 23801.
30000. 3. 4. 0.0 35063.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 8213. 10131001. 38062615. 3.75704
0.91552
ROM M 43963. 54191226. -43642075. -0.80533
0.39290
ROM O 12397. 15203950. 6232748. 0.40994
0.58431
DUMP W 5261759. 6554699390. -15334964035. -2.33954
0.01371

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.32000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 38062615.


-37409327.
Tons 0. 10131001.
69395176.
LEREC 0.0000 0.9155
0.4348
Value/ton 0.0000 3.7570
-0.5391

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 38062615.


-37409327.
Tons 0. 10131001.
69395176.
LEREC 0.0000 0.9155
0.4348
Value/ton 0.0000 3.7570
-0.5391

Prices are multipled by factor : 0.32000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -395158364.


Tons 214045569.
LEREC 0.0334
Value/ton -1.8461

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15334964035.


Tons 6554699390.
LEREC 0.0137
Value/ton -2.3395

Time in seconds required to read model 188.

*** call design pit case 33 Factor 0.3200


RUN# 229. Page 171 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5320786.
Number of positive blks 16682.
Mean of positive blks 41. Total Value 680856.
Number of negative blks 5304104.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1075.


Number of blocks total 9019. Value 244212.
Number of positive blocks 6326. Value 373061.
Number of negative blocks 2693. Value -128850.

Total Positive blocks = 16682.


Positive blocks in pit = 9990.
Negative blocks in pit = 917.
Percent of Positive blocks mined= 59.88
Ratio of Neg/Pos blocks mined = 0.0918

2-D LG Net Value by rows = 43,577.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5320786.
Number of positive blks 16682.
Mean of positive blks 41. Total Value 680856.
Number of negative blks 5304104.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1075.


Number of blocks total 9019. Value 244212.
Number of positive blocks 6326. Value 373061.
Number of negative blocks 2693. Value -128850.

Total Positive blocks = 16682.


Positive blocks in pit = 11284.
Negative blocks in pit = 747.
Percent of Positive blocks mined= 67.64
Ratio of Neg/Pos blocks mined = 0.0662

2-D LG Net Value by columns = 44,682.

*** Design case 33 Factor 0.3200

*** vary base start case 33


RUN# 229. Page 172 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 32
Output pit = 33
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 173 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 32

Base Lerchs-Grossmann Pit Design - Pit Number 33

Area specifications for Pit # 33


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 33


Total # of blocks: 154551
Total # of ORE blocks: 14729
Total # of FEED blocks: 154551
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 15901 BLOCKS WITH NON-NEGATIVE VALUE:
0.298 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 33 Cumulative


Number of (-) blocks mined 561. 3,251.
Number of (+) blocks mined 532. 3,388.
Number of total blocks mined 1,093. 6,639.
Sum of Value for (+) blocks 19,209. 142,909.
Sum of Value for (-) blocks -16,864. -121,081.
Net revenue = GRO$$ - costs 2,345. 21,828.

MSOPDG - Eof reading data

*** read model for case 34 Factor 0.3300

Compare TOPO precsion 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 precsion

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# 229. Page 174 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5319693


Total Number Of Blocks Below Topo = 5319693.
Total Number Of Blocks Defined = 5319693.
Number Blocks .ge. BMIN = 5319693.
Number of blocks value .lt. 0 = 5297867.
Average value = -2904.
Blocks above zero = 21826.
Average = 2271.
Value of blocks above zero = 49575048.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 50045.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 162960742
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 162972540

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 reccomended 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# 229. Page 175 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324671.
Total blocks above 0 = 21038.
Mean of blocks above 0 = 2320.3266

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5303633. 0. 99.6 -2899.
0. 20300. 21038. 100.0 2320.
10000. 681. 738. 3.5 13939.
20000. 52. 57. 0.3 23594.
30000. 4. 5. 0.0 35250.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 9517. 11720151. 43242040. 3.68955
0.88216
ROM M 42747. 52697976. -39476172. -0.74910
0.38959
ROM O 12309. 15108050. 6332574. 0.41915
0.56801
DUMP W 5261759. 6554699390. -15334964035. -2.33954
0.01371

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.33000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 43242040.


-33143597.
Tons 0. 11720151.
67806026.
LEREC 0.0000 0.8822
0.4293
Value/ton 0.0000 3.6895
-0.4888

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 43242040.


-33143597.
Tons 0. 11720151.
67806026.
LEREC 0.0000 0.8822
0.4293
Value/ton 0.0000 3.6895
-0.4888

Prices are multipled by factor : 0.33000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -395158364.


Tons 214045569.
LEREC 0.0334
Value/ton -1.8461

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15334964035.


Tons 6554699390.
LEREC 0.0137
Value/ton -2.3395

Time in seconds required to read model 194.

*** call design pit case 34 Factor 0.3300


RUN# 229. Page 176 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5319693.
Number of positive blks 17255.
Mean of positive blks 44. Total Value 764268.
Number of negative blks 5302438.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1197.


Number of blocks total 10326. Value 294433.
Number of positive blocks 7156. Value 448019.
Number of negative blocks 3170. Value -153586.

Total Positive blocks = 17255.


Positive blocks in pit = 10713.
Negative blocks in pit = 1120.
Percent of Positive blocks mined= 62.09
Ratio of Neg/Pos blocks mined = 0.1045

2-D LG Net Value by rows = 55,990.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5319693.
Number of positive blks 17255.
Mean of positive blks 44. Total Value 764268.
Number of negative blks 5302438.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1197.


Number of blocks total 10326. Value 294433.
Number of positive blocks 7156. Value 448019.
Number of negative blocks 3170. Value -153586.

Total Positive blocks = 17255.


Positive blocks in pit = 11682.
Negative blocks in pit = 913.
Percent of Positive blocks mined= 67.70
Ratio of Neg/Pos blocks mined = 0.0782

2-D LG Net Value by columns = 60,348.

*** Design case 34 Factor 0.3300

*** vary base start case 34


RUN# 229. Page 177 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 33
Output pit = 34
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 178 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 33

Base Lerchs-Grossmann Pit Design - Pit Number 34

Area specifications for Pit # 34


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 34


Total # of blocks: 155556
Total # of ORE blocks: 16296
Total # of FEED blocks: 155556
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16838 BLOCKS WITH NON-NEGATIVE VALUE:
0.312 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 34 Cumulative


Number of (-) blocks mined 464. 3,715.
Number of (+) blocks mined 564. 3,952.
Number of total blocks mined 1,028. 7,667.
Sum of Value for (+) blocks 23,014. 165,924.
Sum of Value for (-) blocks -19,969. -141,051.
Net revenue = GRO$$ - costs 3,045. 24,873.

MSOPDG - Eof reading data

*** read model for case 35 Factor 0.3400

Compare TOPO precsion 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 precsion

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# 229. Page 179 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5318665


Total Number Of Blocks Below Topo = 5318665.
Total Number Of Blocks Defined = 5318665.
Number Blocks .ge. BMIN = 5318665.
Number of blocks value .lt. 0 = 5293978.
Average value = -2905.
Blocks above zero = 24687.
Average = 2236.
Value of blocks above zero = 55209120.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 51823.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 167753705
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 167765850

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 reccomended 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# 229. Page 180 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324496.
Total blocks above 0 = 23809.
Mean of blocks above 0 = 2282.6178

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5300687. 0. 99.6 -2899.
0. 22945. 23809. 100.0 2283.
10000. 791. 864. 3.6 13994.
20000. 67. 73. 0.3 23650.
30000. 5. 6. 0.0 35642.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 10076. 12406976. 47785386. 3.85149
0.86931
ROM M 42181. 52011826. -39343038. -0.75642
0.37704
ROM O 14611. 17941100. 7423065. 0.41375
0.55050
DUMP W 5259464. 6551865665. -15329614029. -2.33973
0.01359

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.34000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 47785386.


-31919973.
Tons 0. 12406976.
69952926.
LEREC 0.0000 0.8693
0.4215
Value/ton 0.0000 3.8515
-0.4563

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 47785386.


-31919973.
Tons 0. 12406976.
69952926.
LEREC 0.0000 0.8693
0.4215
Value/ton 0.0000 3.8515
-0.4563

Prices are multipled by factor : 0.34000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -389808357.


Tons 211211844.
LEREC 0.0300
Value/ton -1.8456

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15329614029.


Tons 6551865665.
LEREC 0.0136
Value/ton -2.3397

Time in seconds required to read model 201.

*** call design pit case 35 Factor 0.3400


RUN# 229. Page 181 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5318665.
Number of positive blks 19274.
Mean of positive blks 44. Total Value 849767.
Number of negative blks 5299391.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1357.


Number of blocks total 11535. Value 349769.
Number of positive blocks 8125. Value 515629.
Number of negative blocks 3410. Value -165860.

Total Positive blocks = 19274.


Positive blocks in pit = 12424.
Negative blocks in pit = 1345.
Percent of Positive blocks mined= 64.46
Ratio of Neg/Pos blocks mined = 0.1083

2-D LG Net Value by rows = 77,720.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5318665.
Number of positive blks 19274.
Mean of positive blks 44. Total Value 849767.
Number of negative blks 5299391.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1357.


Number of blocks total 11535. Value 349769.
Number of positive blocks 8125. Value 515629.
Number of negative blocks 3410. Value -165860.

Total Positive blocks = 19274.


Positive blocks in pit = 12802.
Negative blocks in pit = 945.
Percent of Positive blocks mined= 66.42
Ratio of Neg/Pos blocks mined = 0.0738

2-D LG Net Value by columns = 79,569.

*** Design case 35 Factor 0.3400

*** vary base start case 35


RUN# 229. Page 182 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 34
Output pit = 35
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 183 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 34

Base Lerchs-Grossmann Pit Design - Pit Number 35

Area specifications for Pit # 35


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 35


Total # of blocks: 156430
Total # of ORE blocks: 17255
Total # of FEED blocks: 156430
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18474 BLOCKS WITH NON-NEGATIVE VALUE:
0.326 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 35 Cumulative


Number of (-) blocks mined 901. 4,616.
Number of (+) blocks mined 838. 4,790.
Number of total blocks mined 1,739. 9,406.
Sum of Value for (+) blocks 78,045. 243,970.
Sum of Value for (-) blocks -71,327. -212,379.
Net revenue = GRO$$ - costs 6,717. 31,590.

MSOPDG - Eof reading data

*** read model for case 36 Factor 0.3500

Compare TOPO precsion 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 precsion

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# 229. Page 184 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5316926


Total Number Of Blocks Below Topo = 5316926.
Total Number Of Blocks Defined = 5316926.
Number Blocks .ge. BMIN = 5316926.
Number of blocks value .lt. 0 = 5290738.
Average value = -2906.
Blocks above zero = 26188.
Average = 2339.
Value of blocks above zero = 61256432.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 53601.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 172546668
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 172559160

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 reccomended 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# 229. Page 185 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324219.
Total blocks above 0 = 25240.
Mean of blocks above 0 = 2388.4269

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5298979. 0. 99.5 -2899.
0. 24260. 25240. 100.0 2388.
10000. 897. 980. 3.9 14144.
20000. 75. 83. 0.3 24107.
30000. 7. 8. 0.0 35319.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 11223. 13818626. 53378059. 3.86276
0.84535
ROM M 43005. 53044751. -39413434. -0.74302
0.36820
ROM O 14965. 18373550. 7879256. 0.42884
0.53694
DUMP W 5257139. 6548988641. -15324190182. -2.33993
0.01347

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.35000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 53378059.


-31534178.
Tons 0. 13818626.
71418301.
LEREC 0.0000 0.8454
0.4116
Value/ton 0.0000 3.8628
-0.4415

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 53378059.


-31534178.
Tons 0. 13818626.
71418301.
LEREC 0.0000 0.8454
0.4116
Value/ton 0.0000 3.8628
-0.4415

Prices are multipled by factor : 0.35000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -384384511.


Tons 208334820.
LEREC 0.0265
Value/ton -1.8450

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15324190182.


Tons 6548988641.
LEREC 0.0135
Value/ton -2.3399

Time in seconds required to read model 208.

*** call design pit case 36 Factor 0.3500


RUN# 229. Page 186 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5316926.
Number of positive blks 19745.
Mean of positive blks 45. Total Value 882797.
Number of negative blks 5297181.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1449.


Number of blocks total 12320. Value 390929.
Number of positive blocks 8739. Value 538580.
Number of negative blocks 3581. Value -147651.

Total Positive blocks = 19745.


Positive blocks in pit = 12665.
Negative blocks in pit = 2028.
Percent of Positive blocks mined= 64.14
Ratio of Neg/Pos blocks mined = 0.1601

2-D LG Net Value by rows = 92,067.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5316926.
Number of positive blks 19745.
Mean of positive blks 45. Total Value 882797.
Number of negative blks 5297181.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1449.


Number of blocks total 12320. Value 390929.
Number of positive blocks 8739. Value 538580.
Number of negative blocks 3581. Value -147651.

Total Positive blocks = 19745.


Positive blocks in pit = 12797.
Negative blocks in pit = 991.
Percent of Positive blocks mined= 64.81
Ratio of Neg/Pos blocks mined = 0.0774

2-D LG Net Value by columns = 82,226.

*** Design case 36 Factor 0.3500

*** vary base start case 36


RUN# 229. Page 187 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 35
Output pit = 36
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 188 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 35

Base Lerchs-Grossmann Pit Design - Pit Number 36

Area specifications for Pit # 36


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 36


Total # of blocks: 157614
Total # of ORE blocks: 18637
Total # of FEED blocks: 157614
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19195 BLOCKS WITH NON-NEGATIVE VALUE:
0.345 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 36 Cumulative


Number of (-) blocks mined 954. 5,570.
Number of (+) blocks mined 768. 5,558.
Number of total blocks mined 1,722. 11,128.
Sum of Value for (+) blocks 81,863. 325,833.
Sum of Value for (-) blocks -76,964. -289,343.
Net revenue = GRO$$ - costs 4,899. 36,489.

MSOPDG - Eof reading data

*** read model for case 37 Factor 0.3600

Compare TOPO precsion 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 precsion

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# 229. Page 189 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5315204


Total Number Of Blocks Below Topo = 5315204.
Total Number Of Blocks Defined = 5315204.
Number Blocks .ge. BMIN = 5315204.
Number of blocks value .lt. 0 = 5287399.
Average value = -2907.
Blocks above zero = 27805.
Average = 2434.
Value of blocks above zero = 67665960.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 55379.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 177339631
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 177352470

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 reccomended 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# 229. Page 190 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5324001.
Total blocks above 0 = 26789.
Mean of blocks above 0 = 2485.1001

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5297212. 0. 99.5 -2899.
0. 25653. 26789. 100.0 2485.
10000. 1028. 1136. 4.2 14174.
20000. 100. 108. 0.4 23945.
30000. 7. 8. 0.0 36575.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 12424. 15284476. 59317866. 3.88092
0.82326
ROM M 43690. 53913851. -39556068. -0.73369
0.35928
ROM O 15381. 18885875. 8348176. 0.44203
0.52388
DUMP W 5254837. 6546141366. -15318814020. -2.34013
0.01336

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.36000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 59317866.


-31207892.
Tons 0. 15284476.
72799726.
LEREC 0.0000 0.8233
0.4020
Value/ton 0.0000 3.8809
-0.4287

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 59317866.


-31207892.
Tons 0. 15284476.
72799726.
LEREC 0.0000 0.8233
0.4020
Value/ton 0.0000 3.8809
-0.4287

Prices are multipled by factor : 0.36000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -379008348.


Tons 205487545.
LEREC 0.0231
Value/ton -1.8444

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15318814020.


Tons 6546141366.
LEREC 0.0134
Value/ton -2.3401

Time in seconds required to read model 215.

*** call design pit case 37 Factor 0.3600


RUN# 229. Page 191 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5315204.
Number of positive blks 20346.
Mean of positive blks 45. Total Value 913107.
Number of negative blks 5294858.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1575.


Number of blocks total 13562. Value 427776.
Number of positive blocks 9566. Value 579145.
Number of negative blocks 3996. Value -151369.

Total Positive blocks = 20346.


Positive blocks in pit = 13280.
Negative blocks in pit = 2253.
Percent of Positive blocks mined= 65.27
Ratio of Neg/Pos blocks mined = 0.1697

2-D LG Net Value by rows = 123,023.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5315204.
Number of positive blks 20346.
Mean of positive blks 45. Total Value 913107.
Number of negative blks 5294858.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1575.


Number of blocks total 13562. Value 427776.
Number of positive blocks 9566. Value 579145.
Number of negative blocks 3996. Value -151369.

Total Positive blocks = 20346.


Positive blocks in pit = 13278.
Negative blocks in pit = 1198.
Percent of Positive blocks mined= 65.26
Ratio of Neg/Pos blocks mined = 0.0902

2-D LG Net Value by columns = 76,888.

*** Design case 37 Factor 0.3600

*** vary base start case 37


RUN# 229. Page 192 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 36
Output pit = 37
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 193 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 36

Base Lerchs-Grossmann Pit Design - Pit Number 37

Area specifications for Pit # 37


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 37


Total # of blocks: 157464
Total # of ORE blocks: 19398
Total # of FEED blocks: 157464
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20236 BLOCKS WITH NON-NEGATIVE VALUE:
0.367 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 37 Cumulative


Number of (-) blocks mined 769. 6,339.
Number of (+) blocks mined 827. 6,385.
Number of total blocks mined 1,596. 12,724.
Sum of Value for (+) blocks 45,527. 371,361.
Sum of Value for (-) blocks -41,248. -330,591.
Net revenue = GRO$$ - costs 4,279. 40,769.

MSOPDG - Eof reading data

*** read model for case 38 Factor 0.3700

Compare TOPO precsion 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 precsion

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# 229. Page 194 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5313608


Total Number Of Blocks Below Topo = 5313608.
Total Number Of Blocks Defined = 5313608.
Number Blocks .ge. BMIN = 5313608.
Number of blocks value .lt. 0 = 5282385.
Average value = -2910.
Blocks above zero = 31223.
Average = 2384.
Value of blocks above zero = 74436848.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 57157.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 182132594
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 182145780

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 reccomended 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# 229. Page 195 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5323758.
Total blocks above 0 = 30096.
Mean of blocks above 0 = 2432.6838

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5293662. 0. 99.4 -2900.
0. 28834. 30096. 100.0 2433.
10000. 1142. 1262. 4.2 14348.
20000. 111. 120. 0.4 24402.
30000. 8. 9. 0.0 36968.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 13715. 16868751. 65646844. 3.89162
0.80180
ROM M 42460. 52407326. -39650301. -0.75658
0.34645
ROM O 17508. 21518250. 8788405. 0.40842
0.50514
DUMP W 5252649. 6543431241. -15313675036. -2.34031
0.01326

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.37000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 65646844.


-30861896.
Tons 0. 16868751.
73925576.
LEREC 0.0000 0.8018
0.3926
Value/ton 0.0000 3.8916
-0.4175

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 65646844.


-30861896.
Tons 0. 16868751.
73925576.
LEREC 0.0000 0.8018
0.3926
Value/ton 0.0000 3.8916
-0.4175

Prices are multipled by factor : 0.37000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -373869365.


Tons 202777420.
LEREC 0.0200
Value/ton -1.8437

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15313675036.


Tons 6543431241.
LEREC 0.0133
Value/ton -2.3403

Time in seconds required to read model 223.

*** call design pit case 38 Factor 0.3700


RUN# 229. Page 196 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5313608.
Number of positive blks 22398.
Mean of positive blks 44. Total Value 982720.
Number of negative blks 5291210.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1712.


Number of blocks total 14493. Value 479521.
Number of positive blocks 10596. Value 637357.
Number of negative blocks 3897. Value -157836.

Total Positive blocks = 22398.


Positive blocks in pit = 14687.
Negative blocks in pit = 2393.
Percent of Positive blocks mined= 65.57
Ratio of Neg/Pos blocks mined = 0.1629

2-D LG Net Value by rows = 162,159.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5313608.
Number of positive blks 22398.
Mean of positive blks 44. Total Value 982720.
Number of negative blks 5291210.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1712.


Number of blocks total 14493. Value 479521.
Number of positive blocks 10596. Value 637357.
Number of negative blocks 3897. Value -157836.

Total Positive blocks = 22398.


Positive blocks in pit = 15294.
Negative blocks in pit = 1350.
Percent of Positive blocks mined= 68.28
Ratio of Neg/Pos blocks mined = 0.0883

2-D LG Net Value by columns = 92,208.

*** Design case 38 Factor 0.3700

*** vary base start case 38


RUN# 229. Page 197 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 37
Output pit = 38
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 198 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 37

Base Lerchs-Grossmann Pit Design - Pit Number 38

Area specifications for Pit # 38


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 38


Total # of blocks: 157210
Total # of ORE blocks: 20070
Total # of FEED blocks: 157210
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 21453 BLOCKS WITH NON-NEGATIVE VALUE:
0.383 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 38 Cumulative


Number of (-) blocks mined 909. 7,248.
Number of (+) blocks mined 1,093. 7,478.
Number of total blocks mined 2,002. 14,726.
Sum of Value for (+) blocks 63,459. 434,820.
Sum of Value for (-) blocks -58,322. -388,913.
Net revenue = GRO$$ - costs 5,137. 45,906.

MSOPDG - Eof reading data

*** read model for case 39 Factor 0.3800

Compare TOPO precsion 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 precsion

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# 229. Page 199 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5311606


Total Number Of Blocks Below Topo = 5311606.
Total Number Of Blocks Defined = 5311606.
Number Blocks .ge. BMIN = 5311606.
Number of blocks value .lt. 0 = 5278484.
Average value = -2912.
Blocks above zero = 33122.
Average = 2464.
Value of blocks above zero = 81597000.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 58935.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 186925557
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 186939090

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 reccomended 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# 229. Page 200 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5323523.
Total blocks above 0 = 31921.
Mean of blocks above 0 = 2513.5968

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5291602. 0. 99.4 -2901.
0. 30494. 31921. 100.0 2514.
10000. 1276. 1427. 4.5 14419.
20000. 139. 151. 0.5 24281.
30000. 11. 12. 0.0 36199.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 14509. 17839951. 71652011. 4.01638
0.78973
ROM M 40561. 50067376. -36088750. -0.72080
0.34208
ROM O 18613. 22887000. 9943921. 0.43448
0.49530
DUMP W 5252649. 6543431241. -15313675036. -2.34031
0.01326

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.38000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 71652011.


-26144828.
Tons 0. 17839951.
72954375.
LEREC 0.0000 0.7897
0.3901
Value/ton 0.0000 4.0164
-0.3584

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 71652011.


-26144828.
Tons 0. 17839951.
72954375.
LEREC 0.0000 0.7897
0.3901
Value/ton 0.0000 4.0164
-0.3584

Prices are multipled by factor : 0.38000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -373869365.


Tons 202777420.
LEREC 0.0200
Value/ton -1.8437

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15313675036.


Tons 6543431241.
LEREC 0.0133
Value/ton -2.3403

Time in seconds required to read model 231.

*** call design pit case 39 Factor 0.3800


RUN# 229. Page 201 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5311606.
Number of positive blks 22920.
Mean of positive blks 45. Total Value 1036217.
Number of negative blks 5288686.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1817.


Number of blocks total 15367. Value 524785.
Number of positive blocks 11238. Value 687499.
Number of negative blocks 4129. Value -162715.

Total Positive blocks = 22920.


Positive blocks in pit = 14298.
Negative blocks in pit = 2401.
Percent of Positive blocks mined= 62.38
Ratio of Neg/Pos blocks mined = 0.1679

2-D LG Net Value by rows = 193,916.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5311606.
Number of positive blks 22920.
Mean of positive blks 45. Total Value 1036217.
Number of negative blks 5288686.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1817.


Number of blocks total 15367. Value 524785.
Number of positive blocks 11238. Value 687499.
Number of negative blocks 4129. Value -162715.

Total Positive blocks = 22920.


Positive blocks in pit = 15641.
Negative blocks in pit = 1566.
Percent of Positive blocks mined= 68.24
Ratio of Neg/Pos blocks mined = 0.1001

2-D LG Net Value by columns = 116,888.

*** Design case 39 Factor 0.3800

*** vary base start case 39


RUN# 229. Page 202 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 38
Output pit = 39
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 203 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 38

Base Lerchs-Grossmann Pit Design - Pit Number 39

Area specifications for Pit # 39


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 39


Total # of blocks: 157077
Total # of ORE blocks: 21216
Total # of FEED blocks: 157077
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22042 BLOCKS WITH NON-NEGATIVE VALUE:
0.390 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 39 Cumulative


Number of (-) blocks mined 888. 8,136.
Number of (+) blocks mined 1,063. 8,541.
Number of total blocks mined 1,951. 16,677.
Sum of Value for (+) blocks 78,994. 513,814.
Sum of Value for (-) blocks -70,751. -459,665.
Net revenue = GRO$$ - costs 8,243. 54,149.

MSOPDG - Eof reading data

*** read model for case 40 Factor 0.3900

Compare TOPO precsion 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 precsion

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# 229. Page 204 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5309655


Total Number Of Blocks Below Topo = 5309655.
Total Number Of Blocks Defined = 5309655.
Number Blocks .ge. BMIN = 5309655.
Number of blocks value .lt. 0 = 5274657.
Average value = -2914.
Blocks above zero = 34998.
Average = 2547.
Value of blocks above zero = 89128688.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 60713.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 191718520
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 191732400

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 reccomended 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# 229. Page 205 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5323328.
Total blocks above 0 = 33744.
Mean of blocks above 0 = 2596.7654

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5289584. 0. 99.4 -2901.
0. 32193. 33744. 100.0 2597.
10000. 1380. 1551. 4.6 14645.
20000. 155. 171. 0.5 24584.
30000. 15. 16. 0.0 35653.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 16285. 20022426. 79214115. 3.95627
0.76524
ROM M 40805. 50385075. -36342340. -0.72129
0.33324
ROM O 18713. 23014875. 9915288. 0.43082
0.48213
DUMP W 5250529. 6540803191. -15308711213. -2.34049
0.01316

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.39000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 79214115.


-26427052.
Tons 0. 20022426.
73399950.
LEREC 0.0000 0.7652
0.3799
Value/ton 0.0000 3.9563
-0.3600

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 79214115.


-26427052.
Tons 0. 20022426.
73399950.
LEREC 0.0000 0.7652
0.3799
Value/ton 0.0000 3.9563
-0.3600

Prices are multipled by factor : 0.39000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -368905541.


Tons 200149370.
LEREC 0.0170
Value/ton -1.8432

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15308711213.


Tons 6540803191.
LEREC 0.0132
Value/ton -2.3405

Time in seconds required to read model 238.

*** call design pit case 40 Factor 0.3900


RUN# 229. Page 206 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5309655.
Number of positive blks 23417.
Mean of positive blks 46. Total Value 1071757.
Number of negative blks 5286238.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 1950.


Number of blocks total 16189. Value 567747.
Number of positive blocks 11968. Value 731840.
Number of negative blocks 4221. Value -164093.

Total Positive blocks = 23417.


Positive blocks in pit = 14867.
Negative blocks in pit = 2318.
Percent of Positive blocks mined= 63.49
Ratio of Neg/Pos blocks mined = 0.1559

2-D LG Net Value by rows = 227,670.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5309655.
Number of positive blks 23417.
Mean of positive blks 46. Total Value 1071757.
Number of negative blks 5286238.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 1950.


Number of blocks total 16189. Value 567747.
Number of positive blocks 11968. Value 731840.
Number of negative blocks 4221. Value -164093.

Total Positive blocks = 23417.


Positive blocks in pit = 16074.
Negative blocks in pit = 1839.
Percent of Positive blocks mined= 68.64
Ratio of Neg/Pos blocks mined = 0.1144

2-D LG Net Value by columns = 127,417.

*** Design case 40 Factor 0.3900

*** vary base start case 40


RUN# 229. Page 207 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 39
Output pit = 40
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 208 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 39

Base Lerchs-Grossmann Pit Design - Pit Number 40

Area specifications for Pit # 40


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 40


Total # of blocks: 157523
Total # of ORE blocks: 22023
Total # of FEED blocks: 157523
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22558 BLOCKS WITH NON-NEGATIVE VALUE:
0.411 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 40 Cumulative


Number of (-) blocks mined 1,580. 9,716.
Number of (+) blocks mined 1,805. 10,346.
Number of total blocks mined 3,385. 20,062.
Sum of Value for (+) blocks 104,766. 618,581.
Sum of Value for (-) blocks -92,367. -552,032.
Net revenue = GRO$$ - costs 12,398. 66,548.

MSOPDG - Eof reading data

*** read model for case 41 Factor 0.4000

Compare TOPO precsion 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 precsion

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# 229. Page 209 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5306270


Total Number Of Blocks Below Topo = 5306270.
Total Number Of Blocks Defined = 5306270.
Number Blocks .ge. BMIN = 5306270.
Number of blocks value .lt. 0 = 5269333.
Average value = -2917.
Blocks above zero = 36937.
Average = 2627.
Value of blocks above zero = 97026992.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 62491.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 196511483
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 196525710

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 reccomended 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# 229. Page 210 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5323123.
Total blocks above 0 = 35619.
Mean of blocks above 0 = 2677.5929

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5287504. 0. 99.3 -2901.
0. 33840. 35619. 100.0 2678.
10000. 1576. 1779. 5.0 14608.
20000. 184. 203. 0.6 24646.
30000. 16. 19. 0.1 35840.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 17254. 21221226. 86109681. 4.05771
0.75308
ROM M 40858. 50461600. -36540092. -0.72412
0.32456
ROM O 19683. 24211775. 10920025. 0.45102
0.47262
DUMP W 5248537. 6538330965. -15304038475. -2.34066
0.01308

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.40000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 86109681.


-25620067.
Tons 0. 21221226.
74673376.
LEREC 0.0000 0.7531
0.3726
Value/ton 0.0000 4.0577
-0.3431

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 86109681.


-25620067.
Tons 0. 21221226.
74673376.
LEREC 0.0000 0.7531
0.3726
Value/ton 0.0000 4.0577
-0.3431

Prices are multipled by factor : 0.40000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -364232804.


Tons 197677145.
LEREC 0.0142
Value/ton -1.8426

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15304038475.


Tons 6538330965.
LEREC 0.0131
Value/ton -2.3407

Time in seconds required to read model 246.

*** call design pit case 41 Factor 0.4000


RUN# 229. Page 211 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5306270.
Number of positive blks 23147.
Mean of positive blks 46. Total Value 1075851.
Number of negative blks 5283123.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2012.


Number of blocks total 15910. Value 583335.
Number of positive blocks 11886. Value 741921.
Number of negative blocks 4024. Value -158585.

Total Positive blocks = 23147.


Positive blocks in pit = 14786.
Negative blocks in pit = 2081.
Percent of Positive blocks mined= 63.88
Ratio of Neg/Pos blocks mined = 0.1407

2-D LG Net Value by rows = 243,900.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5306270.
Number of positive blks 23147.
Mean of positive blks 46. Total Value 1075851.
Number of negative blks 5283123.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2012.


Number of blocks total 15910. Value 583335.
Number of positive blocks 11886. Value 741921.
Number of negative blocks 4024. Value -158585.

Total Positive blocks = 23147.


Positive blocks in pit = 15640.
Negative blocks in pit = 1795.
Percent of Positive blocks mined= 67.57
Ratio of Neg/Pos blocks mined = 0.1148

2-D LG Net Value by columns = 123,207.

*** Design case 41 Factor 0.4000

*** vary base start case 41


RUN# 229. Page 212 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 40
Output pit = 41
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 213 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 40

Base Lerchs-Grossmann Pit Design - Pit Number 41

Area specifications for Pit # 41


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 41


Total # of blocks: 155896
Total # of ORE blocks: 21860
Total # of FEED blocks: 155896
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22365 BLOCKS WITH NON-NEGATIVE VALUE:
0.406 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 41 Cumulative


Number of (-) blocks mined 985. 10,701.
Number of (+) blocks mined 1,335. 11,681.
Number of total blocks mined 2,320. 22,382.
Sum of Value for (+) blocks 54,022. 672,604.
Sum of Value for (-) blocks -47,883. -599,916.
Net revenue = GRO$$ - costs 6,139. 72,687.

MSOPDG - Eof reading data

*** read model for case 42 Factor 0.4100

Compare TOPO precsion 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 precsion

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# 229. Page 214 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5303950


Total Number Of Blocks Below Topo = 5303950.
Total Number Of Blocks Defined = 5303950.
Number Blocks .ge. BMIN = 5303950.
Number of blocks value .lt. 0 = 5264971.
Average value = -2919.
Blocks above zero = 38979.
Average = 2701.
Value of blocks above zero = 105279000.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 64268.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 201304446
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 201319020

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 reccomended 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# 229. Page 215 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322955.
Total blocks above 0 = 37607.
Mean of blocks above 0 = 2751.1869

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5285348. 0. 99.3 -2902.
0. 35504. 37607. 100.0 2751.
10000. 1860. 2103. 5.6 14418.
20000. 217. 243. 0.6 24634.
30000. 21. 26. 0.1 35236.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 18261. 22463026. 93355768. 4.15597
0.74130
ROM M 38816. 47937676. -33379774. -0.69632
0.32006
ROM O 20718. 25493900. 11922580. 0.46766
0.46314
DUMP W 5248537. 6538330965. -15304038475. -2.34066
0.01308

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.41000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 93355768.


-21457194.
Tons 0. 22463026.
73431576.
LEREC 0.0000 0.7413
0.3697
Value/ton 0.0000 4.1560
-0.2922

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 93355768.


-21457194.
Tons 0. 22463026.
73431576.
LEREC 0.0000 0.7413
0.3697
Value/ton 0.0000 4.1560
-0.2922

Prices are multipled by factor : 0.41000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -364232804.


Tons 197677145.
LEREC 0.0142
Value/ton -1.8426

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15304038475.


Tons 6538330965.
LEREC 0.0131
Value/ton -2.3407

Time in seconds required to read model 255.

*** call design pit case 42 Factor 0.4100


RUN# 229. Page 216 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5303950.
Number of positive blks 23395.
Mean of positive blks 48. Total Value 1130231.
Number of negative blks 5280555.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2059.


Number of blocks total 16163. Value 625491.
Number of positive blocks 12101. Value 792471.
Number of negative blocks 4062. Value -166979.

Total Positive blocks = 23395.


Positive blocks in pit = 15656.
Negative blocks in pit = 2180.
Percent of Positive blocks mined= 66.92
Ratio of Neg/Pos blocks mined = 0.1392

2-D LG Net Value by rows = 262,702.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5303950.
Number of positive blks 23395.
Mean of positive blks 48. Total Value 1130231.
Number of negative blks 5280555.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2059.


Number of blocks total 16163. Value 625491.
Number of positive blocks 12101. Value 792471.
Number of negative blocks 4062. Value -166979.

Total Positive blocks = 23395.


Positive blocks in pit = 15488.
Negative blocks in pit = 1675.
Percent of Positive blocks mined= 66.20
Ratio of Neg/Pos blocks mined = 0.1081

2-D LG Net Value by columns = 142,351.

*** Design case 42 Factor 0.4100

*** vary base start case 42


RUN# 229. Page 217 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 41
Output pit = 42
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 218 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 41

Base Lerchs-Grossmann Pit Design - Pit Number 42

Area specifications for Pit # 42


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 42


Total # of blocks: 154697
Total # of ORE blocks: 22049
Total # of FEED blocks: 154697
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22597 BLOCKS WITH NON-NEGATIVE VALUE:
0.413 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 42 Cumulative


Number of (-) blocks mined 1,296. 11,997.
Number of (+) blocks mined 1,456. 13,137.
Number of total blocks mined 2,752. 25,134.
Sum of Value for (+) blocks 85,137. 757,741.
Sum of Value for (-) blocks -77,022. -676,938.
Net revenue = GRO$$ - costs 8,115. 80,803.

MSOPDG - Eof reading data

*** read model for case 43 Factor 0.4200

Compare TOPO precsion 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 precsion

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# 229. Page 219 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5301198


Total Number Of Blocks Below Topo = 5301198.
Total Number Of Blocks Defined = 5301198.
Number Blocks .ge. BMIN = 5301198.
Number of blocks value .lt. 0 = 5260126.
Average value = -2922.
Blocks above zero = 41072.
Average = 2773.
Value of blocks above zero = 113882312.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 66046.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 206097409
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 206112330

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 reccomended 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# 229. Page 220 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322800.
Total blocks above 0 = 39652.
Mean of blocks above 0 = 2822.3444

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5283148. 0. 99.3 -2902.
0. 37372. 39652. 100.0 2822.
10000. 1996. 2280. 5.8 14608.
20000. 252. 284. 0.7 24701.
30000. 26. 32. 0.1 35216.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 20610. 25334951. 102621311. 4.05058
0.71675
ROM M 38737. 47836451. -33868368. -0.70800
0.31103
ROM O 20462. 25214550. 11270403. 0.44698
0.44963
DUMP W 5246523. 6535839615. -15299310744. -2.34083
0.01299

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.42000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 102621311.


-22597965.
Tons 0. 25334951.
73051001.
LEREC 0.0000 0.7168
0.3589
Value/ton 0.0000 4.0506
-0.3093

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 102621311.


-22597965.
Tons 0. 25334951.
73051001.
LEREC 0.0000 0.7168
0.3589
Value/ton 0.0000 4.0506
-0.3093

Prices are multipled by factor : 0.42000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -359505072.


Tons 195185794.
LEREC 0.0114
Value/ton -1.8419

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15299310744.


Tons 6535839615.
LEREC 0.0130
Value/ton -2.3408

Time in seconds required to read model 263.

*** call design pit case 43 Factor 0.4200


RUN# 229. Page 221 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5301198.
Number of positive blks 23471.
Mean of positive blks 49. Total Value 1151110.
Number of negative blks 5277727.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16112. Value 644023.
Number of positive blocks 12185. Value 807428.
Number of negative blocks 3927. Value -163405.

Total Positive blocks = 23471.


Positive blocks in pit = 15264.
Negative blocks in pit = 2194.
Percent of Positive blocks mined= 65.03
Ratio of Neg/Pos blocks mined = 0.1437

2-D LG Net Value by rows = 262,882.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5301198.
Number of positive blks 23471.
Mean of positive blks 49. Total Value 1151110.
Number of negative blks 5277727.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16112. Value 644023.
Number of positive blocks 12185. Value 807428.
Number of negative blocks 3927. Value -163405.

Total Positive blocks = 23471.


Positive blocks in pit = 17023.
Negative blocks in pit = 1681.
Percent of Positive blocks mined= 72.53
Ratio of Neg/Pos blocks mined = 0.0987

2-D LG Net Value by columns = 154,228.

*** Design case 43 Factor 0.4200

*** vary base start case 43


RUN# 229. Page 222 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 42
Output pit = 43
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 223 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 42

Base Lerchs-Grossmann Pit Design - Pit Number 43

Area specifications for Pit # 43


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 43


Total # of blocks: 152884
Total # of ORE blocks: 22103
Total # of FEED blocks: 152884
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22601 BLOCKS WITH NON-NEGATIVE VALUE:
0.420 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 43 Cumulative


Number of (-) blocks mined 1,039. 13,036.
Number of (+) blocks mined 1,182. 14,319.
Number of total blocks mined 2,221. 27,355.
Sum of Value for (+) blocks 64,351. 822,092.
Sum of Value for (-) blocks -58,823. -735,761.
Net revenue = GRO$$ - costs 5,527. 86,330.

MSOPDG - Eof reading data

*** read model for case 44 Factor 0.4300

Compare TOPO precsion 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 precsion

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# 229. Page 224 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5298977


Total Number Of Blocks Below Topo = 5298977.
Total Number Of Blocks Defined = 5298977.
Number Blocks .ge. BMIN = 5298977.
Number of blocks value .lt. 0 = 5255837.
Average value = -2925.
Blocks above zero = 43140.
Average = 2848.
Value of blocks above zero = 122860168.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 67824.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 210890372
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 210905640

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 reccomended 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# 229. Page 225 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322611.
Total blocks above 0 = 41663.
Mean of blocks above 0 = 2897.1483

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5280948. 0. 99.2 -2903.
0. 39185. 41663. 100.0 2897.
10000. 2165. 2478. 5.9 14768.
20000. 274. 313. 0.8 25019.
30000. 33. 39. 0.1 35207.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 21826. 26828201. 110835525. 4.13131
0.70525
ROM M 36669. 45285677. -30986159. -0.68424
0.30659
ROM O 21314. 26272075. 12020067. 0.45752
0.44041
DUMP W 5246523. 6535839615. -15299310744. -2.34083
0.01299

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.43000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 110835525.


-18966092.
Tons 0. 26828201.
71557751.
LEREC 0.0000 0.7052
0.3557
Value/ton 0.0000 4.1313
-0.2650

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 110835525.


-18966092.
Tons 0. 26828201.
71557751.
LEREC 0.0000 0.7052
0.3557
Value/ton 0.0000 4.1313
-0.2650

Prices are multipled by factor : 0.43000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -359505072.


Tons 195185794.
LEREC 0.0114
Value/ton -1.8419

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15299310744.


Tons 6535839615.
LEREC 0.0130
Value/ton -2.3408

Time in seconds required to read model 271.

*** call design pit case 44 Factor 0.4300


RUN# 229. Page 226 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5298977.
Number of positive blks 23812.
Mean of positive blks 50. Total Value 1192551.
Number of negative blks 5275165.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2176.


Number of blocks total 16343. Value 677018.
Number of positive blocks 12423. Value 841508.
Number of negative blocks 3920. Value -164490.

Total Positive blocks = 23812.


Positive blocks in pit = 15404.
Negative blocks in pit = 2186.
Percent of Positive blocks mined= 64.69
Ratio of Neg/Pos blocks mined = 0.1419

2-D LG Net Value by rows = 284,391.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5298977.
Number of positive blks 23812.
Mean of positive blks 50. Total Value 1192551.
Number of negative blks 5275165.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2176.


Number of blocks total 16343. Value 677018.
Number of positive blocks 12423. Value 841508.
Number of negative blocks 3920. Value -164490.

Total Positive blocks = 23812.


Positive blocks in pit = 17181.
Negative blocks in pit = 1683.
Percent of Positive blocks mined= 72.15
Ratio of Neg/Pos blocks mined = 0.0980

2-D LG Net Value by columns = 164,782.

*** Design case 44 Factor 0.4300

*** vary base start case 44


RUN# 229. Page 227 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 43
Output pit = 44
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 228 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 43

Base Lerchs-Grossmann Pit Design - Pit Number 44

Area specifications for Pit # 44


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 44


Total # of blocks: 152190
Total # of ORE blocks: 22213
Total # of FEED blocks: 152190
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22837 BLOCKS WITH NON-NEGATIVE VALUE:
0.435 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 44 Cumulative


Number of (-) blocks mined 1,124. 14,160.
Number of (+) blocks mined 1,388. 15,707.
Number of total blocks mined 2,512. 29,867.
Sum of Value for (+) blocks 62,805. 884,897.
Sum of Value for (-) blocks -58,036. -793,798.
Net revenue = GRO$$ - costs 4,768. 91,099.

MSOPDG - Eof reading data

*** read model for case 45 Factor 0.4400

Compare TOPO precsion 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 precsion

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# 229. Page 229 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5296465


Total Number Of Blocks Below Topo = 5296465.
Total Number Of Blocks Defined = 5296465.
Number Blocks .ge. BMIN = 5296465.
Number of blocks value .lt. 0 = 5251193.
Average value = -2928.
Blocks above zero = 45272.
Average = 2919.
Value of blocks above zero = 132140296.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 69602.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 215683335
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 215698950

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 reccomended 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# 229. Page 230 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322439.
Total blocks above 0 = 43731.
Mean of blocks above 0 = 2968.4621

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5278708. 0. 99.2 -2903.
0. 40999. 43731. 100.0 2968.
10000. 2377. 2732. 6.2 14844.
20000. 306. 355. 0.8 25158.
30000. 42. 49. 0.1 35064.
40000. 6. 7. 0.0 47566.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 23185. 28506876. 119569298. 4.19440
0.69316
ROM M 36313. 44871701. -31321510. -0.69802
0.29804
ROM O 22087. 27214425. 12573706. 0.46202
0.43092
DUMP W 5244747. 6533632565. -15295125441. -2.34098
0.01292

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.44000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 119569298.


-18747804.
Tons 0. 28506876.
72086127.
LEREC 0.0000 0.6932
0.3482
Value/ton 0.0000 4.1944
-0.2601

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 119569298.


-18747804.
Tons 0. 28506876.
72086127.
LEREC 0.0000 0.6932
0.3482
Value/ton 0.0000 4.1944
-0.2601

Prices are multipled by factor : 0.44000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -355319769.
Tons 192978744.
LEREC 0.0090
Value/ton -1.8412

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15295125441.


Tons 6533632565.
LEREC 0.0129
Value/ton -2.3410

Time in seconds required to read model 279.

*** call design pit case 45 Factor 0.4400


RUN# 229. Page 231 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5296465.
Number of positive blks 23956.
Mean of positive blks 52. Total Value 1234826.
Number of negative blks 5272509.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2276.


Number of blocks total 16382. Value 709028.
Number of positive blocks 12528. Value 876532.
Number of negative blocks 3854. Value -167505.

Total Positive blocks = 23956.


Positive blocks in pit = 16624.
Negative blocks in pit = 2177.
Percent of Positive blocks mined= 69.39
Ratio of Neg/Pos blocks mined = 0.1310

2-D LG Net Value by rows = 299,208.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5296465.
Number of positive blks 23956.
Mean of positive blks 52. Total Value 1234826.
Number of negative blks 5272509.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2276.


Number of blocks total 16382. Value 709028.
Number of positive blocks 12528. Value 876532.
Number of negative blocks 3854. Value -167505.

Total Positive blocks = 23956.


Positive blocks in pit = 17437.
Negative blocks in pit = 1747.
Percent of Positive blocks mined= 72.79
Ratio of Neg/Pos blocks mined = 0.1002

2-D LG Net Value by columns = 177,272.

*** Design case 45 Factor 0.4400

*** vary base start case 45


RUN# 229. Page 232 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 44
Output pit = 45
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 233 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 44

Base Lerchs-Grossmann Pit Design - Pit Number 45

Area specifications for Pit # 45


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 45


Total # of blocks: 150392
Total # of ORE blocks: 21987
Total # of FEED blocks: 150392
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22894 BLOCKS WITH NON-NEGATIVE VALUE:
0.423 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 45 Cumulative


Number of (-) blocks mined 1,059. 15,219.
Number of (+) blocks mined 1,246. 16,953.
Number of total blocks mined 2,305. 32,172.
Sum of Value for (+) blocks 44,337. 929,235.
Sum of Value for (-) blocks -41,066. -834,864.
Net revenue = GRO$$ - costs 3,270. 94,370.

MSOPDG - Eof reading data

*** read model for case 46 Factor 0.4500

Compare TOPO precsion 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 precsion

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# 229. Page 234 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5294160


Total Number Of Blocks Below Topo = 5294160.
Total Number Of Blocks Defined = 5294160.
Number Blocks .ge. BMIN = 5294160.
Number of blocks value .lt. 0 = 5246508.
Average value = -2932.
Blocks above zero = 47652.
Average = 2975.
Value of blocks above zero = 141742128.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 71380.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 220476298
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 220492260

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 reccomended 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# 229. Page 235 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322266.
Total blocks above 0 = 46021.
Mean of blocks above 0 = 3025.5791

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5276245. 0. 99.1 -2904.
0. 43059. 46021. 100.0 3026.
10000. 2538. 2962. 6.4 14984.
20000. 362. 424. 0.9 25022.
30000. 54. 62. 0.1 34892.
40000. 7. 8. 0.0 47875.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 24687. 30348076. 128821073. 4.24479
0.68083
ROM M 33933. 41941326. -28678606. -0.68378
0.29301
ROM O 22965. 28303600. 12931747. 0.45689
0.42077
DUMP W 5244747. 6533632565. -15295125441. -2.34098
0.01292

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.45000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 128821073.


-15746858.
Tons 0. 30348076.
70244926.
LEREC 0.0000 0.6808
0.3445
Value/ton 0.0000 4.2448
-0.2242

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 128821073.


-15746858.
Tons 0. 30348076.
70244926.
LEREC 0.0000 0.6808
0.3445
Value/ton 0.0000 4.2448
-0.2242

Prices are multipled by factor : 0.45000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -355319769.
Tons 192978744.
LEREC 0.0090
Value/ton -1.8412

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15295125441.


Tons 6533632565.
LEREC 0.0129
Value/ton -2.3410

Time in seconds required to read model 287.

*** call design pit case 46 Factor 0.4500


RUN# 229. Page 236 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5294160.
Number of positive blks 24410.
Mean of positive blks 53. Total Value 1296701.
Number of negative blks 5269750.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2370.


Number of blocks total 16815. Value 753669.
Number of positive blocks 12942. Value 931116.
Number of negative blocks 3873. Value -177447.

Total Positive blocks = 24410.


Positive blocks in pit = 17100.
Negative blocks in pit = 2088.
Percent of Positive blocks mined= 70.05
Ratio of Neg/Pos blocks mined = 0.1221

2-D LG Net Value by rows = 325,746.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5294160.
Number of positive blks 24410.
Mean of positive blks 53. Total Value 1296701.
Number of negative blks 5269750.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2370.


Number of blocks total 16815. Value 753669.
Number of positive blocks 12942. Value 931116.
Number of negative blocks 3873. Value -177447.

Total Positive blocks = 24410.


Positive blocks in pit = 18257.
Negative blocks in pit = 1713.
Percent of Positive blocks mined= 74.79
Ratio of Neg/Pos blocks mined = 0.0938

2-D LG Net Value by columns = 195,141.

*** Design case 46 Factor 0.4500

*** vary base start case 46


RUN# 229. Page 237 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 45
Output pit = 46
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 238 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 45

Base Lerchs-Grossmann Pit Design - Pit Number 46

Area specifications for Pit # 46


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 46


Total # of blocks: 148881
Total # of ORE blocks: 21638
Total # of FEED blocks: 148881
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 23147 BLOCKS WITH NON-NEGATIVE VALUE:
0.426 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 46 Cumulative


Number of (-) blocks mined 1,206. 16,425.
Number of (+) blocks mined 1,330. 18,283.
Number of total blocks mined 2,536. 34,708.
Sum of Value for (+) blocks 73,512. 1,002,748.
Sum of Value for (-) blocks -68,422. -903,287.
Net revenue = GRO$$ - costs 5,090. 99,461.

MSOPDG - Eof reading data

*** read model for case 47 Factor 0.4600

Compare TOPO precsion 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 precsion

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# 229. Page 239 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5291624


Total Number Of Blocks Below Topo = 5291624.
Total Number Of Blocks Defined = 5291624.
Number Blocks .ge. BMIN = 5291624.
Number of blocks value .lt. 0 = 5243972.
Average value = -2934.
Blocks above zero = 47652.
Average = 3184.
Value of blocks above zero = 151725632.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 73158.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 225269261
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 225285570

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 reccomended 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# 229. Page 240 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5322141.
Total blocks above 0 = 46014.
Mean of blocks above 0 = 3238.6264

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5276127. 0. 99.1 -2903.
0. 42843. 46014. 100.0 3239.
10000. 2688. 3171. 6.9 15165.
20000. 406. 483. 1.0 25090.
30000. 69. 77. 0.2 34783.
40000. 7. 8. 0.0 49130.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 26188. 32192176. 138424405. 4.29994
0.66933
ROM M 35529. 43928226. -28988698. -0.65991
0.28926
ROM O 21464. 26459500. 13301204. 0.50270
0.41664
DUMP W 5243151. 6531645665. -15291343472. -2.34112
0.01286

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.46000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 138424405.


-15687494.
Tons 0. 32192176.
70387727.
LEREC 0.0000 0.6693
0.3371
Value/ton 0.0000 4.2999
-0.2229

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 138424405.


-15687494.
Tons 0. 32192176.
70387727.
LEREC 0.0000 0.6693
0.3371
Value/ton 0.0000 4.2999
-0.2229

Prices are multipled by factor : 0.46000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -351537801.
Tons 190991844.
LEREC 0.0069
Value/ton -1.8406

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15291343472.


Tons 6531645665.
LEREC 0.0129
Value/ton -2.3411

Time in seconds required to read model 295.

*** call design pit case 47 Factor 0.4600


RUN# 229. Page 241 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5291624.
Number of positive blks 23080.
Mean of positive blks 58. Total Value 1329091.
Number of negative blks 5268544.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2357.


Number of blocks total 16742. Value 772536.
Number of positive blocks 12569. Value 959541.
Number of negative blocks 4173. Value -187006.

Total Positive blocks = 23080.


Positive blocks in pit = 15544.
Negative blocks in pit = 1990.
Percent of Positive blocks mined= 67.35
Ratio of Neg/Pos blocks mined = 0.1280

2-D LG Net Value by rows = 330,631.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5291624.
Number of positive blks 23080.
Mean of positive blks 58. Total Value 1329091.
Number of negative blks 5268544.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2357.


Number of blocks total 16742. Value 772536.
Number of positive blocks 12569. Value 959541.
Number of negative blocks 4173. Value -187006.

Total Positive blocks = 23080.


Positive blocks in pit = 17815.
Negative blocks in pit = 1807.
Percent of Positive blocks mined= 77.19
Ratio of Neg/Pos blocks mined = 0.1014

2-D LG Net Value by columns = 205,508.

*** Design case 47 Factor 0.4600

*** vary base start case 47


RUN# 229. Page 242 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 46
Output pit = 47
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 243 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 46

Base Lerchs-Grossmann Pit Design - Pit Number 47

Area specifications for Pit # 47


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 47


Total # of blocks: 148012
Total # of ORE blocks: 21850
Total # of FEED blocks: 148012
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22866 BLOCKS WITH NON-NEGATIVE VALUE:
0.425 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 47 Cumulative


Number of (-) blocks mined 1,199. 17,624.
Number of (+) blocks mined 1,139. 19,422.
Number of total blocks mined 2,338. 37,046.
Sum of Value for (+) blocks 139,721. 1,142,469.
Sum of Value for (-) blocks -134,567. -1,037,854.
Net revenue = GRO$$ - costs 5,154. 104,615.

MSOPDG - Eof reading data

*** read model for case 48 Factor 0.4700

Compare TOPO precsion 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 precsion

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# 229. Page 244 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5289286


Total Number Of Blocks Below Topo = 5289286.
Total Number Of Blocks Defined = 5289286.
Number Blocks .ge. BMIN = 5289286.
Number of blocks value .lt. 0 = 5239345.
Average value = -2937.
Blocks above zero = 49941.
Average = 3244.
Value of blocks above zero = 162017120.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 74936.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 230062224
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 230078880

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 reccomended 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# 229. Page 245 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321963.
Total blocks above 0 = 48243.
Mean of blocks above 0 = 3298.2361

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5273720. 0. 99.1 -2904.
0. 44784. 48243. 100.0 3298.
10000. 2930. 3459. 7.2 15234.
20000. 447. 529. 1.1 25338.
30000. 73. 82. 0.2 35397.
40000. 8. 9. 0.0 49291.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 27805. 34170351. 148508719. 4.34613
0.65779
ROM M 33240. 41100702. -26629225. -0.64790
0.28439
ROM O 22136. 27308850. 13507897. 0.49463
0.40691
DUMP W 5243151. 6531645665. -15291343472. -2.34112
0.01286

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.47000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 148508719.


-13121329.
Tons 0. 34170351.
68409552.
LEREC 0.0000 0.6578
0.3333
Value/ton 0.0000 4.3461
-0.1918

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 148508719.


-13121329.
Tons 0. 34170351.
68409552.
LEREC 0.0000 0.6578
0.3333
Value/ton 0.0000 4.3461
-0.1918

Prices are multipled by factor : 0.47000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -351537801.
Tons 190991844.
LEREC 0.0069
Value/ton -1.8406

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15291343472.


Tons 6531645665.
LEREC 0.0129
Value/ton -2.3411

Time in seconds required to read model 303.

*** call design pit case 48 Factor 0.4700


RUN# 229. Page 246 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5289286.
Number of positive blks 23465.
Mean of positive blks 55. Total Value 1291178.
Number of negative blks 5265821.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2444.


Number of blocks total 17015. Value 783477.
Number of positive blocks 12964. Value 944070.
Number of negative blocks 4051. Value -160593.

Total Positive blocks = 23465.


Positive blocks in pit = 15850.
Negative blocks in pit = 1940.
Percent of Positive blocks mined= 67.55
Ratio of Neg/Pos blocks mined = 0.1224

2-D LG Net Value by rows = 334,081.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5289286.
Number of positive blks 23465.
Mean of positive blks 55. Total Value 1291178.
Number of negative blks 5265821.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2444.


Number of blocks total 17015. Value 783477.
Number of positive blocks 12964. Value 944070.
Number of negative blocks 4051. Value -160593.

Total Positive blocks = 23465.


Positive blocks in pit = 18141.
Negative blocks in pit = 1724.
Percent of Positive blocks mined= 77.31
Ratio of Neg/Pos blocks mined = 0.0950

2-D LG Net Value by columns = 196,885.

*** Design case 48 Factor 0.4700

*** vary base start case 48


RUN# 229. Page 247 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 47
Output pit = 48
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 248 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 47

Base Lerchs-Grossmann Pit Design - Pit Number 48

Area specifications for Pit # 48


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 48


Total # of blocks: 146634
Total # of ORE blocks: 22107
Total # of FEED blocks: 146634
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22623 BLOCKS WITH NON-NEGATIVE VALUE:
0.425 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 48 Cumulative


Number of (-) blocks mined 1,235. 18,859.
Number of (+) blocks mined 1,564. 20,986.
Number of total blocks mined 2,799. 39,845.
Sum of Value for (+) blocks 102,709. 1,245,178.
Sum of Value for (-) blocks -97,132. -1,134,986.
Net revenue = GRO$$ - costs 5,576. 110,192.

MSOPDG - Eof reading data

*** read model for case 49 Factor 0.4800

Compare TOPO precsion 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 precsion

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# 229. Page 249 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5286487


Total Number Of Blocks Below Topo = 5286487.
Total Number Of Blocks Defined = 5286487.
Number Blocks .ge. BMIN = 5286487.
Number of blocks value .lt. 0 = 5234166.
Average value = -2941.
Blocks above zero = 52321.
Average = 3299.
Value of blocks above zero = 172597488.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 76714.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 234855187
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 234872190

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 reccomended 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# 229. Page 250 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321800.
Total blocks above 0 = 50550.
Mean of blocks above 0 = 3353.0895

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5271250. 0. 99.1 -2905.
0. 46797. 50550. 100.0 3353.
10000. 3193. 3753. 7.4 15312.
20000. 465. 560. 1.1 25740.
30000. 82. 95. 0.2 35502.
40000. 10. 13. 0.0 47383.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 29480. 36238876. 159026269. 4.38828
0.64650
ROM M 32298. 39956551. -26901363. -0.67327
0.27580
ROM O 22841. 28171650. 13574466. 0.48185
0.39709
DUMP W 5241713. 6529858490. -15287929039. -2.34123
0.01281

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.48000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 159026269.


-13326897.
Tons 0. 36238876.
68128201.
LEREC 0.0000 0.6465
0.3260
Value/ton 0.0000 4.3883
-0.1956

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 159026269.


-13326897.
Tons 0. 36238876.
68128201.
LEREC 0.0000 0.6465
0.3260
Value/ton 0.0000 4.3883
-0.1956

Prices are multipled by factor : 0.48000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -348123368.
Tons 189204669.
LEREC 0.0051
Value/ton -1.8399

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15287929039.


Tons 6529858490.
LEREC 0.0128
Value/ton -2.3412

Time in seconds required to read model 310.

*** call design pit case 49 Factor 0.4800


RUN# 229. Page 251 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5286487.
Number of positive blks 23467.
Mean of positive blks 55. Total Value 1285308.
Number of negative blks 5263020.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2479.


Number of blocks total 16779. Value 789868.
Number of positive blocks 12912. Value 944817.
Number of negative blocks 3867. Value -154949.

Total Positive blocks = 23467.


Positive blocks in pit = 14862.
Negative blocks in pit = 1912.
Percent of Positive blocks mined= 63.33
Ratio of Neg/Pos blocks mined = 0.1287

2-D LG Net Value by rows = 344,783.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5286487.
Number of positive blks 23467.
Mean of positive blks 55. Total Value 1285308.
Number of negative blks 5263020.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2479.


Number of blocks total 16779. Value 789868.
Number of positive blocks 12912. Value 944817.
Number of negative blocks 3867. Value -154949.

Total Positive blocks = 23467.


Positive blocks in pit = 18978.
Negative blocks in pit = 1775.
Percent of Positive blocks mined= 80.87
Ratio of Neg/Pos blocks mined = 0.0935

2-D LG Net Value by columns = 190,185.

*** Design case 49 Factor 0.4800

*** vary base start case 49


RUN# 229. Page 252 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 48
Output pit = 49
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 253 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 48

Base Lerchs-Grossmann Pit Design - Pit Number 49

Area specifications for Pit # 49


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 49


Total # of blocks: 144576
Total # of ORE blocks: 21787
Total # of FEED blocks: 144576
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22293 BLOCKS WITH NON-NEGATIVE VALUE:
0.417 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 49 Cumulative


Number of (-) blocks mined 625. 19,484.
Number of (+) blocks mined 728. 21,714.
Number of total blocks mined 1,353. 41,198.
Sum of Value for (+) blocks 54,743. 1,299,922.
Sum of Value for (-) blocks -52,439. -1,187,425.
Net revenue = GRO$$ - costs 2,304. 112,496.

MSOPDG - Eof reading data

*** read model for case 50 Factor 0.4900

Compare TOPO precsion 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 precsion

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# 229. Page 254 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5285134


Total Number Of Blocks Below Topo = 5285134.
Total Number Of Blocks Defined = 5285134.
Number Blocks .ge. BMIN = 5285134.
Number of blocks value .lt. 0 = 5230437.
Average value = -2944.
Blocks above zero = 54697.
Average = 3354.
Value of blocks above zero = 183458480.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 78492.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 239648150
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 239665500

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 reccomended 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# 229. Page 255 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321714.
Total blocks above 0 = 52844.
Mean of blocks above 0 = 3409.0507

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5268870. 0. 99.0 -2906.
0. 48755. 52844. 100.0 3409.
10000. 3445. 4089. 7.7 15350.
20000. 532. 644. 1.2 25658.
30000. 97. 112. 0.2 35508.
40000. 11. 15. 0.0 47477.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 31223. 38387001. 169956601. 4.42745
0.63550
ROM M 29922. 37036951. -24731168. -0.66774
0.27074
ROM O 23474. 28943126. 13501057. 0.46647
0.38740
DUMP W 5241713. 6529858490. -15287929039. -2.34123
0.01281

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.49000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 169956601.


-11230111.
Tons 0. 38387001.
65980076.
LEREC 0.0000 0.6355
0.3219
Value/ton 0.0000 4.4275
-0.1702

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 169956601.


-11230111.
Tons 0. 38387001.
65980076.
LEREC 0.0000 0.6355
0.3219
Value/ton 0.0000 4.4275
-0.1702

Prices are multipled by factor : 0.49000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -348123368.
Tons 189204669.
LEREC 0.0051
Value/ton -1.8399

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15287929039.


Tons 6529858490.
LEREC 0.0128
Value/ton -2.3412

Time in seconds required to read model 318.

*** call design pit case 50 Factor 0.4900


RUN# 229. Page 256 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5285134.
Number of positive blks 24363.
Mean of positive blks 54. Total Value 1326924.
Number of negative blks 5260771.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2570.


Number of blocks total 17505. Value 821226.
Number of positive blocks 13554. Value 989046.
Number of negative blocks 3951. Value -167820.

Total Positive blocks = 24363.


Positive blocks in pit = 15578.
Negative blocks in pit = 2011.
Percent of Positive blocks mined= 63.94
Ratio of Neg/Pos blocks mined = 0.1291

2-D LG Net Value by rows = 366,557.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5285134.
Number of positive blks 24363.
Mean of positive blks 54. Total Value 1326924.
Number of negative blks 5260771.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2570.


Number of blocks total 17505. Value 821226.
Number of positive blocks 13554. Value 989046.
Number of negative blocks 3951. Value -167820.

Total Positive blocks = 24363.


Positive blocks in pit = 18776.
Negative blocks in pit = 1877.
Percent of Positive blocks mined= 77.07
Ratio of Neg/Pos blocks mined = 0.1000

2-D LG Net Value by columns = 198,871.

*** Design case 50 Factor 0.4900

*** vary base start case 50


RUN# 229. Page 257 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 49
Output pit = 50
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 258 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 49

Base Lerchs-Grossmann Pit Design - Pit Number 50

Area specifications for Pit # 50


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 50


Total # of blocks: 144396
Total # of ORE blocks: 21529
Total # of FEED blocks: 144396
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22902 BLOCKS WITH NON-NEGATIVE VALUE:
0.423 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 50 Cumulative


Number of (-) blocks mined 644. 20,128.
Number of (+) blocks mined 816. 22,530.
Number of total blocks mined 1,460. 42,658.
Sum of Value for (+) blocks 36,044. 1,335,967.
Sum of Value for (-) blocks -33,959. -1,221,385.
Net revenue = GRO$$ - costs 2,085. 114,581.

MSOPDG - Eof reading data

*** read model for case 51 Factor 0.5000

Compare TOPO precsion 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 precsion

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# 229. Page 259 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5283674


Total Number Of Blocks Below Topo = 5283674.
Total Number Of Blocks Defined = 5283674.
Number Blocks .ge. BMIN = 5283674.
Number of blocks value .lt. 0 = 5228977.
Average value = -2946.
Blocks above zero = 54697.
Average = 3558.
Value of blocks above zero = 194632144.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 80269.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 244441113
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 244458810

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 reccomended 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# 229. Page 260 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321603.
Total blocks above 0 = 52837.
Mean of blocks above 0 = 3617.1764

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5268766. 0. 99.0 -2905.
0. 48424. 52837. 100.0 3617.
10000. 3704. 4413. 8.4 15420.
20000. 585. 709. 1.3 25798.
30000. 105. 124. 0.2 35813.
40000. 14. 19. 0.0 46956.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 33122. 40726951. 181411074. 4.45432
0.62427
ROM M 29922. 37036951. -22741554. -0.61402
0.27074
ROM O 21575. 26603175. 13233435. 0.49744
0.38278
DUMP W 5241713. 6529858490. -15287929039. -2.34123
0.01281

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.50000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 181411074.


-9508120.
Tons 0. 40726951.
63640126.
LEREC 0.0000 0.6243
0.3176
Value/ton 0.0000 4.4543
-0.1494

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 181411074.


-9508120.
Tons 0. 40726951.
63640126.
LEREC 0.0000 0.6243
0.3176
Value/ton 0.0000 4.4543
-0.1494

Prices are multipled by factor : 0.50000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -348123368.
Tons 189204669.
LEREC 0.0051
Value/ton -1.8399

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15287929039.


Tons 6529858490.
LEREC 0.0128
Value/ton -2.3412

Time in seconds required to read model 326.

*** call design pit case 51 Factor 0.5000


RUN# 229. Page 261 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5283674.
Number of positive blks 23547.
Mean of positive blks 59. Total Value 1388899.
Number of negative blks 5260127.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2532.


Number of blocks total 17791. Value 871403.
Number of positive blocks 13512. Value 1045251.
Number of negative blocks 4279. Value -173848.

Total Positive blocks = 23547.


Positive blocks in pit = 14847.
Negative blocks in pit = 2162.
Percent of Positive blocks mined= 63.05
Ratio of Neg/Pos blocks mined = 0.1456

2-D LG Net Value by rows = 391,637.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5283674.
Number of positive blks 23547.
Mean of positive blks 59. Total Value 1388899.
Number of negative blks 5260127.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2532.


Number of blocks total 17791. Value 871403.
Number of positive blocks 13512. Value 1045251.
Number of negative blocks 4279. Value -173848.

Total Positive blocks = 23547.


Positive blocks in pit = 18427.
Negative blocks in pit = 2027.
Percent of Positive blocks mined= 78.26
Ratio of Neg/Pos blocks mined = 0.1100

2-D LG Net Value by columns = 225,399.

*** Design case 51 Factor 0.5000

*** vary base start case 51


RUN# 229. Page 262 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 50
Output pit = 51
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 263 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 50

Base Lerchs-Grossmann Pit Design - Pit Number 51

Area specifications for Pit # 51


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 51


Total # of blocks: 144100
Total # of ORE blocks: 22116
Total # of FEED blocks: 144100
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22812 BLOCKS WITH NON-NEGATIVE VALUE:
0.430 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 51 Cumulative


Number of (-) blocks mined 833. 20,961.
Number of (+) blocks mined 797. 23,327.
Number of total blocks mined 1,630. 44,288.
Sum of Value for (+) blocks 61,770. 1,397,737.
Sum of Value for (-) blocks -58,975. -1,280,360.
Net revenue = GRO$$ - costs 2,794. 117,376.

MSOPDG - Eof reading data

*** read model for case 52 Factor 0.5100

Compare TOPO precsion 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 precsion

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# 229. Page 264 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5282044


Total Number Of Blocks Below Topo = 5282044.
Total Number Of Blocks Defined = 5282044.
Number Blocks .ge. BMIN = 5282044.
Number of blocks value .lt. 0 = 5224850.
Average value = -2949.
Blocks above zero = 57194.
Average = 3604.
Value of blocks above zero = 206099360.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 82047.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 249234076
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 249252120

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 reccomended 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# 229. Page 265 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321519.
Total blocks above 0 = 55256.
Mean of blocks above 0 = 3662.0866

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5266263. 0. 99.0 -2906.
0. 50681. 55256. 100.0 3662.
10000. 3802. 4575. 8.3 15698.
20000. 631. 773. 1.4 25969.
30000. 119. 142. 0.3 35898.
40000. 17. 23. 0.0 46728.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 34998. 43037301. 193148562. 4.48793
0.61384
ROM M 28543. 35347750. -22791140. -0.64477
0.26240
ROM O 22196. 27374526. 12946360. 0.47293
0.37285
DUMP W 5240595. 6528465991. -15285281383. -2.34133
0.01278

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.51000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 193148562.


-9844781.
Tons 0. 43037301.
62722276.
LEREC 0.0000 0.6138
0.3106
Value/ton 0.0000 4.4879
-0.1570

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 193148562.


-9844781.
Tons 0. 43037301.
62722276.
LEREC 0.0000 0.6138
0.3106
Value/ton 0.0000 4.4879
-0.1570

Prices are multipled by factor : 0.51000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -345475711.
Tons 187812170.
LEREC 0.0037
Value/ton -1.8395

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15285281383.


Tons 6528465991.
LEREC 0.0128
Value/ton -2.3413

Time in seconds required to read model 334.

*** call design pit case 52 Factor 0.5100


RUN# 229. Page 266 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5282044.
Number of positive blks 24356.
Mean of positive blks 59. Total Value 1424867.
Number of negative blks 5257688.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2597.


Number of blocks total 18392. Value 903113.
Number of positive blocks 14095. Value 1089119.
Number of negative blocks 4297. Value -186006.

Total Positive blocks = 24356.


Positive blocks in pit = 15695.
Negative blocks in pit = 2336.
Percent of Positive blocks mined= 64.44
Ratio of Neg/Pos blocks mined = 0.1488

2-D LG Net Value by rows = 400,458.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5282044.
Number of positive blks 24356.
Mean of positive blks 59. Total Value 1424867.
Number of negative blks 5257688.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2597.


Number of blocks total 18392. Value 903113.
Number of positive blocks 14095. Value 1089119.
Number of negative blocks 4297. Value -186006.

Total Positive blocks = 24356.


Positive blocks in pit = 17992.
Negative blocks in pit = 2064.
Percent of Positive blocks mined= 73.87
Ratio of Neg/Pos blocks mined = 0.1147

2-D LG Net Value by columns = 246,191.

*** Design case 52 Factor 0.5100

*** vary base start case 52


RUN# 229. Page 267 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 51
Output pit = 52
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 268 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 51

Base Lerchs-Grossmann Pit Design - Pit Number 52

Area specifications for Pit # 52


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 52


Total # of blocks: 143437
Total # of ORE blocks: 22637
Total # of FEED blocks: 143437
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 23094 BLOCKS WITH NON-NEGATIVE VALUE:
0.435 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 52 Cumulative


Number of (-) blocks mined 2,416. 23,377.
Number of (+) blocks mined 2,136. 25,463.
Number of total blocks mined 4,552. 48,840.
Sum of Value for (+) blocks 115,561. 1,513,298.
Sum of Value for (-) blocks -111,472. -1,391,833.
Net revenue = GRO$$ - costs 4,088. 121,465.

MSOPDG - Eof reading data

*** read model for case 53 Factor 0.5200

Compare TOPO precsion 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 precsion

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# 229. Page 269 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5277492


Total Number Of Blocks Below Topo = 5277492.
Total Number Of Blocks Defined = 5277492.
Number Blocks .ge. BMIN = 5277492.
Number of blocks value .lt. 0 = 5217792.
Average value = -2955.
Blocks above zero = 59700.
Average = 3647.
Value of blocks above zero = 217738320.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 83825.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 254027039
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 254045430

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 reccomended 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# 229. Page 270 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321192.
Total blocks above 0 = 57707.
Mean of blocks above 0 = 3704.8554

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5263485. 0. 98.9 -2907.
0. 52741. 57707. 100.0 3705.
10000. 4137. 4966. 8.6 15701.
20000. 670. 829. 1.4 26222.
30000. 130. 159. 0.3 36096.
40000. 22. 29. 0.1 46296.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 36937. 45433001. 205260930. 4.51788
0.60362
ROM M 26037. 32251700. -20955897. -0.64976
0.25687
ROM O 22763. 28074875. 12500856. 0.44527
0.36300
DUMP W 5240595. 6528465991. -15285281383. -2.34133
0.01278

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.52000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 205260930.


-8455041.
Tons 0. 45433001.
60326575.
LEREC 0.0000 0.6036
0.3063
Value/ton 0.0000 4.5179
-0.1402

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 205260930.


-8455041.
Tons 0. 45433001.
60326575.
LEREC 0.0000 0.6036
0.3063
Value/ton 0.0000 4.5179
-0.1402

Prices are multipled by factor : 0.52000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -345475711.
Tons 187812170.
LEREC 0.0037
Value/ton -1.8395

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15285281383.


Tons 6528465991.
LEREC 0.0128
Value/ton -2.3413

Time in seconds required to read model 342.

*** call design pit case 53 Factor 0.5200


RUN# 229. Page 271 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5277492.
Number of positive blks 23897.
Mean of positive blks 59. Total Value 1401388.
Number of negative blks 5253595.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2665.


Number of blocks total 17274. Value 906673.
Number of positive blocks 13667. Value 1076536.
Number of negative blocks 3607. Value -169862.

Total Positive blocks = 23897.


Positive blocks in pit = 15058.
Negative blocks in pit = 1797.
Percent of Positive blocks mined= 63.01
Ratio of Neg/Pos blocks mined = 0.1193

2-D LG Net Value by rows = 410,127.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5277492.
Number of positive blks 23897.
Mean of positive blks 59. Total Value 1401388.
Number of negative blks 5253595.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2665.


Number of blocks total 17274. Value 906673.
Number of positive blocks 13667. Value 1076536.
Number of negative blocks 3607. Value -169862.

Total Positive blocks = 23897.


Positive blocks in pit = 18275.
Negative blocks in pit = 1798.
Percent of Positive blocks mined= 76.47
Ratio of Neg/Pos blocks mined = 0.0984

2-D LG Net Value by columns = 244,798.

*** Design case 53 Factor 0.5200

*** vary base start case 53


RUN# 229. Page 272 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 52
Output pit = 53
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 273 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 52

Base Lerchs-Grossmann Pit Design - Pit Number 53

Area specifications for Pit # 53


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 53


Total # of blocks: 139335
Total # of ORE blocks: 20766
Total # of FEED blocks: 139335
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 22254 BLOCKS WITH NON-NEGATIVE VALUE:
0.418 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 53 Cumulative


Number of (-) blocks mined 1,563. 24,940.
Number of (+) blocks mined 1,944. 27,407.
Number of total blocks mined 3,507. 52,347.
Sum of Value for (+) blocks 190,938. 1,704,237.
Sum of Value for (-) blocks -179,966. -1,571,799.
Net revenue = GRO$$ - costs 10,972. 132,437.

MSOPDG - Eof reading data

*** read model for case 54 Factor 0.5300

Compare TOPO precsion 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 precsion

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# 229. Page 274 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5273985


Total Number Of Blocks Below Topo = 5273985.
Total Number Of Blocks Defined = 5273985.
Number Blocks .ge. BMIN = 5273985.
Number of blocks value .lt. 0 = 5214285.
Average value = -2959.
Blocks above zero = 59700.
Average = 3849.
Value of blocks above zero = 229768768.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 85603.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 258820002
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 258838740

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 reccomended 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# 229. Page 275 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5321017.
Total blocks above 0 = 57697.
Mean of blocks above 0 = 3909.4927

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5263320. 0. 98.9 -2907.
0. 52511. 57697. 100.0 3909.
10000. 4243. 5186. 9.0 15915.
20000. 759. 943. 1.6 26091.
30000. 152. 184. 0.3 36058.
40000. 25. 32. 0.1 46698.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 36937. 45433001. 215236853. 4.73746
0.60362
ROM M 26037. 32251700. -19312153. -0.59879
0.25687
ROM O 22763. 28074875. 14522932. 0.51729
0.36300
DUMP W 5240595. 6528465991. -15285281383. -2.34133
0.01278

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.53000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 215236853.


-4789222.
Tons 0. 45433001.
60326575.
LEREC 0.0000 0.6036
0.3063
Value/ton 0.0000 4.7375
-0.0794

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 215236853.


-4789222.
Tons 0. 45433001.
60326575.
LEREC 0.0000 0.6036
0.3063
Value/ton 0.0000 4.7375
-0.0794

Prices are multipled by factor : 0.53000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -345475711.
Tons 187812170.
LEREC 0.0037
Value/ton -1.8395

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15285281383.


Tons 6528465991.
LEREC 0.0128
Value/ton -2.3413

Time in seconds required to read model 350.

*** call design pit case 54 Factor 0.5300


RUN# 229. Page 276 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5273985.
Number of positive blks 21956.
Mean of positive blks 59. Total Value 1293212.
Number of negative blks 5252029.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2575.


Number of blocks total 16266. Value 846461.
Number of positive blocks 12621. Value 986386.
Number of negative blocks 3645. Value -139925.

Total Positive blocks = 21956.


Positive blocks in pit = 15358.
Negative blocks in pit = 1755.
Percent of Positive blocks mined= 69.95
Ratio of Neg/Pos blocks mined = 0.1143

2-D LG Net Value by rows = 360,666.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5273985.
Number of positive blks 21956.
Mean of positive blks 59. Total Value 1293212.
Number of negative blks 5252029.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2575.


Number of blocks total 16266. Value 846461.
Number of positive blocks 12621. Value 986386.
Number of negative blocks 3645. Value -139925.

Total Positive blocks = 21956.


Positive blocks in pit = 17594.
Negative blocks in pit = 1695.
Percent of Positive blocks mined= 80.13
Ratio of Neg/Pos blocks mined = 0.0963

2-D LG Net Value by columns = 237,176.

*** Design case 54 Factor 0.5300

*** vary base start case 54


RUN# 229. Page 277 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 53
Output pit = 54
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 278 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 53

Base Lerchs-Grossmann Pit Design - Pit Number 54

Area specifications for Pit # 54


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 54


Total # of blocks: 137833
Total # of ORE blocks: 20354
Total # of FEED blocks: 137833
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20812 BLOCKS WITH NON-NEGATIVE VALUE:
0.405 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 54 Cumulative


Number of (-) blocks mined 739. 25,679.
Number of (+) blocks mined 806. 28,213.
Number of total blocks mined 1,545. 53,892.
Sum of Value for (+) blocks 64,875. 1,769,112.
Sum of Value for (-) blocks -62,101. -1,633,901.
Net revenue = GRO$$ - costs 2,773. 135,211.

MSOPDG - Eof reading data

*** read model for case 55 Factor 0.5400

Compare TOPO precsion 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 precsion

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# 229. Page 279 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5272440


Total Number Of Blocks Below Topo = 5272440.
Total Number Of Blocks Defined = 5272440.
Number Blocks .ge. BMIN = 5272440.
Number of blocks value .lt. 0 = 5210310.
Average value = -2962.
Blocks above zero = 62130.
Average = 3895.
Value of blocks above zero = 241983488.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 87381.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 263612965
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 263632050

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 reccomended 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# 229. Page 280 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320922.
Total blocks above 0 = 60059.
Mean of blocks above 0 = 3955.2840

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5260863. 0. 98.9 -2908.
0. 54387. 60059. 100.0 3955.
10000. 4651. 5672. 9.4 15845.
20000. 818. 1021. 1.7 26247.
30000. 167. 203. 0.3 36291.
40000. 28. 36. 0.1 46956.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 38979. 47956926. 228124667. 4.75687
0.59343
ROM M 24471. 30334800. -19210162. -0.63327
0.24889
ROM O 23151. 28545175. 13850866. 0.48523
0.35328
DUMP W 5239731. 6527388665. -15283235983. -2.34140
0.01275

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.54000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 228124667.


-5359296.
Tons 0. 47956926.
58879976.
LEREC 0.0000 0.5934
0.2995
Value/ton 0.0000 4.7569
-0.0910

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 228124667.


-5359296.
Tons 0. 47956926.
58879976.
LEREC 0.0000 0.5934
0.2995
Value/ton 0.0000 4.7569
-0.0910

Prices are multipled by factor : 0.54000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -343430311.
Tons 186734844.
LEREC 0.0027
Value/ton -1.8391

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15283235983.


Tons 6527388665.
LEREC 0.0127
Value/ton -2.3414

Time in seconds required to read model 358.

*** call design pit case 55 Factor 0.5400


RUN# 229. Page 281 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5272440.
Number of positive blks 22665.
Mean of positive blks 58. Total Value 1309129.
Number of negative blks 5249775.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2590.


Number of blocks total 16467. Value 856477.
Number of positive blocks 12940. Value 997485.
Number of negative blocks 3527. Value -141008.

Total Positive blocks = 22665.


Positive blocks in pit = 15582.
Negative blocks in pit = 1793.
Percent of Positive blocks mined= 68.75
Ratio of Neg/Pos blocks mined = 0.1151

2-D LG Net Value by rows = 367,335.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5272440.
Number of positive blks 22665.
Mean of positive blks 58. Total Value 1309129.
Number of negative blks 5249775.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2590.


Number of blocks total 16467. Value 856477.
Number of positive blocks 12940. Value 997485.
Number of negative blocks 3527. Value -141008.

Total Positive blocks = 22665.


Positive blocks in pit = 17888.
Negative blocks in pit = 1723.
Percent of Positive blocks mined= 78.92
Ratio of Neg/Pos blocks mined = 0.0963

2-D LG Net Value by columns = 238,333.

*** Design case 55 Factor 0.5400

*** vary base start case 55


RUN# 229. Page 282 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 54
Output pit = 55
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 283 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 54

Base Lerchs-Grossmann Pit Design - Pit Number 55

Area specifications for Pit # 55


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 55


Total # of blocks: 136613
Total # of ORE blocks: 20336
Total # of FEED blocks: 136613
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 21115 BLOCKS WITH NON-NEGATIVE VALUE:
0.419 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 55 Cumulative


Number of (-) blocks mined 1,214. 26,893.
Number of (+) blocks mined 1,454. 29,667.
Number of total blocks mined 2,668. 56,560.
Sum of Value for (+) blocks 78,330. 1,847,443.
Sum of Value for (-) blocks -75,165. -1,709,066.
Net revenue = GRO$$ - costs 3,165. 138,376.

MSOPDG - Eof reading data

*** read model for case 56 Factor 0.5500

Compare TOPO precsion 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 precsion

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# 229. Page 284 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5269772


Total Number Of Blocks Below Topo = 5269772.
Total Number Of Blocks Defined = 5269772.
Number Blocks .ge. BMIN = 5269772.
Number of blocks value .lt. 0 = 5207642.
Average value = -2966.
Blocks above zero = 62130.
Average = 4095.
Value of blocks above zero = 254427504.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 89159.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 268405928
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 268425360

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 reccomended 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# 229. Page 285 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320807.
Total blocks above 0 = 60055.
Mean of blocks above 0 = 4158.9602

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5260752. 0. 98.9 -2908.
0. 54084. 60055. 100.0 4159.
10000. 4875. 5971. 9.9 15989.
20000. 866. 1096. 1.8 26438.
30000. 183. 230. 0.4 36335.
40000. 39. 47. 0.1 46245.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 41072. 50549501. 241336072. 4.77425
0.58351
ROM M 24471. 30334800. -17712107. -0.58389
0.24889
ROM O 21058. 25952601. 13090326. 0.50439
0.34862
DUMP W 5239731. 6527388665. -15283235983. -2.34140
0.01275

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.55000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 241336072.


-4621781.
Tons 0. 50549501.
56287401.
LEREC 0.0000 0.5835
0.2949
Value/ton 0.0000 4.7743
-0.0821

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 241336072.


-4621781.
Tons 0. 50549501.
56287401.
LEREC 0.0000 0.5835
0.2949
Value/ton 0.0000 4.7743
-0.0821

Prices are multipled by factor : 0.55000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -343430311.
Tons 186734844.
LEREC 0.0027
Value/ton -1.8391

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15283235983.


Tons 6527388665.
LEREC 0.0127
Value/ton -2.3414

Time in seconds required to read model 365.

*** call design pit case 56 Factor 0.5500


RUN# 229. Page 286 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5269772.
Number of positive blks 21211.
Mean of positive blks 62. Total Value 1309399.
Number of negative blks 5248561.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2445.


Number of blocks total 15557. Value 855563.
Number of positive blocks 12048. Value 989508.
Number of negative blocks 3509. Value -133945.

Total Positive blocks = 21211.


Positive blocks in pit = 15943.
Negative blocks in pit = 1816.
Percent of Positive blocks mined= 75.16
Ratio of Neg/Pos blocks mined = 0.1139

2-D LG Net Value by rows = 367,591.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5269772.
Number of positive blks 21211.
Mean of positive blks 62. Total Value 1309399.
Number of negative blks 5248561.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2445.


Number of blocks total 15557. Value 855563.
Number of positive blocks 12048. Value 989508.
Number of negative blocks 3509. Value -133945.

Total Positive blocks = 21211.


Positive blocks in pit = 17242.
Negative blocks in pit = 1640.
Percent of Positive blocks mined= 81.29
Ratio of Neg/Pos blocks mined = 0.0951

2-D LG Net Value by columns = 243,806.

*** Design case 56 Factor 0.5500

*** vary base start case 56


RUN# 229. Page 287 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 55
Output pit = 56
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 288 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 55

Base Lerchs-Grossmann Pit Design - Pit Number 56

Area specifications for Pit # 56


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 56


Total # of blocks: 134430
Total # of ORE blocks: 19583
Total # of FEED blocks: 134430
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20268 BLOCKS WITH NON-NEGATIVE VALUE:
0.398 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 56 Cumulative


Number of (-) blocks mined 717. 27,610.
Number of (+) blocks mined 688. 30,355.
Number of total blocks mined 1,405. 57,965.
Sum of Value for (+) blocks 36,000. 1,883,444.
Sum of Value for (-) blocks -34,503. -1,743,570.
Net revenue = GRO$$ - costs 1,496. 139,873.

MSOPDG - Eof reading data

*** read model for case 57 Factor 0.5600

Compare TOPO precsion 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 precsion

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# 229. Page 289 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5268367


Total Number Of Blocks Below Topo = 5268367.
Total Number Of Blocks Defined = 5268367.
Number Blocks .ge. BMIN = 5268367.
Number of blocks value .lt. 0 = 5203794.
Average value = -2969.
Blocks above zero = 64573.
Average = 4136.
Value of blocks above zero = 267077744.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 90937.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 273198891
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 273218670

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 reccomended 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# 229. Page 290 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320714.
Total blocks above 0 = 62438.
Mean of blocks above 0 = 4199.0910

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5258276. 0. 98.8 -2909.
0. 56162. 62438. 100.0 4199.
10000. 5103. 6276. 10.1 16134.
20000. 910. 1173. 1.9 26629.
30000. 206. 263. 0.4 36300.
40000. 49. 57. 0.1 46050.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 43140. 53100276. 254730106. 4.79715
0.57421
ROM M 22028. 27310725. -16315021. -0.59739
0.24323
ROM O 21433. 26425901. 12350465. 0.46736
0.33906
DUMP W 5239731. 6527388665. -15283235983. -2.34140
0.01275

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.56000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 254730106.


-3964556.
Tons 0. 53100276.
53736626.
LEREC 0.0000 0.5742
0.2904
Value/ton 0.0000 4.7972
-0.0738

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 254730106.


-3964556.
Tons 0. 53100276.
53736626.
LEREC 0.0000 0.5742
0.2904
Value/ton 0.0000 4.7972
-0.0738

Prices are multipled by factor : 0.56000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -343430311.
Tons 186734844.
LEREC 0.0027
Value/ton -1.8391

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15283235983.


Tons 6527388665.
LEREC 0.0127
Value/ton -2.3414

Time in seconds required to read model 373.

*** call design pit case 57 Factor 0.5600


RUN# 229. Page 291 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5268367.
Number of positive blks 22002.
Mean of positive blks 61. Total Value 1351985.
Number of negative blks 5246365.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2464.


Number of blocks total 15648. Value 887511.
Number of positive blocks 12356. Value 1025153.
Number of negative blocks 3292. Value -137642.

Total Positive blocks = 22002.


Positive blocks in pit = 15175.
Negative blocks in pit = 1780.
Percent of Positive blocks mined= 68.97
Ratio of Neg/Pos blocks mined = 0.1173

2-D LG Net Value by rows = 388,231.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5268367.
Number of positive blks 22002.
Mean of positive blks 61. Total Value 1351985.
Number of negative blks 5246365.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2464.


Number of blocks total 15648. Value 887511.
Number of positive blocks 12356. Value 1025153.
Number of negative blocks 3292. Value -137642.

Total Positive blocks = 22002.


Positive blocks in pit = 17163.
Negative blocks in pit = 1622.
Percent of Positive blocks mined= 78.01
Ratio of Neg/Pos blocks mined = 0.0945

2-D LG Net Value by columns = 256,566.

*** Design case 57 Factor 0.5600

*** vary base start case 57


RUN# 229. Page 292 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 56
Output pit = 57
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 293 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 56

Base Lerchs-Grossmann Pit Design - Pit Number 57

Area specifications for Pit # 57


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 57


Total # of blocks: 133671
Total # of ORE blocks: 19959
Total # of FEED blocks: 133671
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20443 BLOCKS WITH NON-NEGATIVE VALUE:
0.400 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 57 Cumulative


Number of (-) blocks mined 647. 28,257.
Number of (+) blocks mined 786. 31,141.
Number of total blocks mined 1,433. 59,398.
Sum of Value for (+) blocks 66,730. 1,950,175.
Sum of Value for (-) blocks -64,947. -1,808,518.
Net revenue = GRO$$ - costs 1,783. 141,657.

MSOPDG - Eof reading data

*** read model for case 58 Factor 0.5700

Compare TOPO precsion 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 precsion

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# 229. Page 294 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5266934


Total Number Of Blocks Below Topo = 5266934.
Total Number Of Blocks Defined = 5266934.
Number Blocks .ge. BMIN = 5266934.
Number of blocks value .lt. 0 = 5202361.
Average value = -2972.
Blocks above zero = 64573.
Average = 4335.
Value of blocks above zero = 279943840.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 92715.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 277991854
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 278011980

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 reccomended 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# 229. Page 295 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320633.
Total blocks above 0 = 62438.
Mean of blocks above 0 = 4401.3449

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5258195. 0. 98.8 -2909.
0. 55532. 62438. 100.0 4401.
10000. 5644. 6906. 11.1 15991.
20000. 978. 1262. 2.0 26766.
30000. 220. 284. 0.5 36603.
40000. 55. 64. 0.1 46297.
50000. 5. 9. 0.0 61613.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 43140. 53100276. 265821551. 5.00603
0.57421
ROM M 22726. 28178950. -16192833. -0.57464
0.24098
ROM O 21433. 26425901. 14128252. 0.53464
0.33906
DUMP W 5239033. 6526520440. -15281577343. -2.34146
0.01273

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.57000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 265821551.


-2064581.
Tons 0. 53100276.
54604851.
LEREC 0.0000 0.5742
0.2884
Value/ton 0.0000 5.0060
-0.0378

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 265821551.


-2064581.
Tons 0. 53100276.
54604851.
LEREC 0.0000 0.5742
0.2884
Value/ton 0.0000 5.0060
-0.0378

Prices are multipled by factor : 0.57000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -341771672.
Tons 185866620.
LEREC 0.0019
Value/ton -1.8388

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15281577343.


Tons 6526520440.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 380.

*** call design pit case 58 Factor 0.5700


RUN# 229. Page 296 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5266934.
Number of positive blks 21216.
Mean of positive blks 64. Total Value 1361831.
Number of negative blks 5245718.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2387.


Number of blocks total 15641. Value 889337.
Number of positive blocks 12080. Value 1032262.
Number of negative blocks 3561. Value -142925.

Total Positive blocks = 21216.


Positive blocks in pit = 15341.
Negative blocks in pit = 1826.
Percent of Positive blocks mined= 72.31
Ratio of Neg/Pos blocks mined = 0.1190

2-D LG Net Value by rows = 384,090.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5266934.
Number of positive blks 21216.
Mean of positive blks 64. Total Value 1361831.
Number of negative blks 5245718.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2387.


Number of blocks total 15641. Value 889337.
Number of positive blocks 12080. Value 1032262.
Number of negative blocks 3561. Value -142925.

Total Positive blocks = 21216.


Positive blocks in pit = 16927.
Negative blocks in pit = 1638.
Percent of Positive blocks mined= 79.78
Ratio of Neg/Pos blocks mined = 0.0968

2-D LG Net Value by columns = 265,736.

*** Design case 58 Factor 0.5700

*** vary base start case 58


RUN# 229. Page 297 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 57
Output pit = 58
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 298 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 57

Base Lerchs-Grossmann Pit Design - Pit Number 58

Area specifications for Pit # 58


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 58


Total # of blocks: 132547
Total # of ORE blocks: 19530
Total # of FEED blocks: 132547
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20277 BLOCKS WITH NON-NEGATIVE VALUE:
0.400 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 58 Cumulative


Number of (-) blocks mined 743. 29,000.
Number of (+) blocks mined 619. 31,760.
Number of total blocks mined 1,362. 60,760.
Sum of Value for (+) blocks 69,712. 2,019,888.
Sum of Value for (-) blocks -65,175. -1,873,693.
Net revenue = GRO$$ - costs 4,537. 146,194.

MSOPDG - Eof reading data

*** read model for case 59 Factor 0.5800

Compare TOPO precsion 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 precsion

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# 229. Page 299 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5265572


Total Number Of Blocks Below Topo = 5265572.
Total Number Of Blocks Defined = 5265572.
Number Blocks .ge. BMIN = 5265572.
Number of blocks value .lt. 0 = 5198704.
Average value = -2975.
Blocks above zero = 66868.
Average = 4383.
Value of blocks above zero = 293050624.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 94493.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 282784817
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 282805290

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 reccomended 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# 229. Page 300 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320548.
Total blocks above 0 = 64682.
Mean of blocks above 0 = 4447.2719

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5255866. 0. 98.8 -2910.
0. 57433. 64682. 100.0 4447.
10000. 5871. 7249. 11.2 16124.
20000. 1065. 1378. 2.1 26786.
30000. 236. 313. 0.5 36755.
40000. 64. 77. 0.1 46107.
50000. 8. 13. 0.0 59052.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 45272. 55721301. 279841575. 5.02217
0.56508
ROM M 20431. 25345225. -14951351. -0.58991
0.23549
ROM O 21596. 26638601. 13199308. 0.49550
0.32981
DUMP W 5239033. 6526520440. -15281577343. -2.34146
0.01273

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.58000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 279841575.


-1752043.
Tons 0. 55721301.
51983826.
LEREC 0.0000 0.5651
0.2838
Value/ton 0.0000 5.0222
-0.0337

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 279841575.


-1752043.
Tons 0. 55721301.
51983826.
LEREC 0.0000 0.5651
0.2838
Value/ton 0.0000 5.0222
-0.0337

Prices are multipled by factor : 0.58000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -341771672.
Tons 185866620.
LEREC 0.0019
Value/ton -1.8388

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15281577343.


Tons 6526520440.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 387.

*** call design pit case 59 Factor 0.5800


RUN# 229. Page 301 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5265572.
Number of positive blks 21886.
Mean of positive blks 62. Total Value 1366794.
Number of negative blks 5243686.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2431.


Number of blocks total 15831. Value 890184.
Number of positive blocks 12405. Value 1035318.
Number of negative blocks 3426. Value -145133.

Total Positive blocks = 21886.


Positive blocks in pit = 15718.
Negative blocks in pit = 1781.
Percent of Positive blocks mined= 71.82
Ratio of Neg/Pos blocks mined = 0.1133

2-D LG Net Value by rows = 384,076.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5265572.
Number of positive blks 21886.
Mean of positive blks 62. Total Value 1366794.
Number of negative blks 5243686.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2431.


Number of blocks total 15831. Value 890184.
Number of positive blocks 12405. Value 1035318.
Number of negative blocks 3426. Value -145133.

Total Positive blocks = 21886.


Positive blocks in pit = 16992.
Negative blocks in pit = 1560.
Percent of Positive blocks mined= 77.64
Ratio of Neg/Pos blocks mined = 0.0918

2-D LG Net Value by columns = 263,427.

*** Design case 59 Factor 0.5800

*** vary base start case 59


RUN# 229. Page 302 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 58
Output pit = 59
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 303 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 58

Base Lerchs-Grossmann Pit Design - Pit Number 59

Area specifications for Pit # 59


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 59


Total # of blocks: 131675
Total # of ORE blocks: 19843
Total # of FEED blocks: 131675
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20245 BLOCKS WITH NON-NEGATIVE VALUE:
0.398 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 59 Cumulative


Number of (-) blocks mined 781. 29,781.
Number of (+) blocks mined 888. 32,648.
Number of total blocks mined 1,669. 62,429.
Sum of Value for (+) blocks 49,314. 2,069,202.
Sum of Value for (-) blocks -47,565. -1,921,259.
Net revenue = GRO$$ - costs 1,748. 147,942.

MSOPDG - Eof reading data

*** read model for case 60 Factor 0.5900

Compare TOPO precsion 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 precsion

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# 229. Page 304 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5263903


Total Number Of Blocks Below Topo = 5263903.
Total Number Of Blocks Defined = 5263903.
Number Blocks .ge. BMIN = 5263903.
Number of blocks value .lt. 0 = 5197035.
Average value = -2978.
Blocks above zero = 66868.
Average = 4580.
Value of blocks above zero = 306261568.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 96270.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 287577780
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 287598600

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 reccomended 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# 229. Page 305 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320401.
Total blocks above 0 = 64681.
Mean of blocks above 0 = 4648.0025

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5255720. 0. 98.8 -2909.
0. 57068. 64681. 100.0 4648.
10000. 6123. 7613. 11.8 16245.
20000. 1135. 1490. 2.3 26855.
30000. 276. 355. 0.5 36675.
40000. 64. 79. 0.1 46891.
50000. 9. 15. 0.0 58927.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 47652. 58651676. 294345634. 5.01854
0.55533
ROM M 20431. 25345225. -13767078. -0.54318
0.23549
ROM O 19216. 23708226. 11920088. 0.50278
0.32484
DUMP W 5239033. 6526520440. -15281577343. -2.34146
0.01273

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.59000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 294345634.


-1846990.
Tons 0. 58651676.
49053451.
LEREC 0.0000 0.5553
0.2787
Value/ton 0.0000 5.0185
-0.0377

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 294345634.


-1846990.
Tons 0. 58651676.
49053451.
LEREC 0.0000 0.5553
0.2787
Value/ton 0.0000 5.0185
-0.0377

Prices are multipled by factor : 0.59000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -341771672.
Tons 185866620.
LEREC 0.0019
Value/ton -1.8388

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15281577343.


Tons 6526520440.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 395.

*** call design pit case 60 Factor 0.5900


RUN# 229. Page 306 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5263903.
Number of positive blks 20998.
Mean of positive blks 66. Total Value 1390238.
Number of negative blks 5242905.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2383.


Number of blocks total 15315. Value 913714.
Number of positive blocks 11899. Value 1049583.
Number of negative blocks 3416. Value -135869.

Total Positive blocks = 20998.


Positive blocks in pit = 16063.
Negative blocks in pit = 1747.
Percent of Positive blocks mined= 76.50
Ratio of Neg/Pos blocks mined = 0.1088

2-D LG Net Value by rows = 398,485.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5263903.
Number of positive blks 20998.
Mean of positive blks 66. Total Value 1390238.
Number of negative blks 5242905.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2383.


Number of blocks total 15315. Value 913714.
Number of positive blocks 11899. Value 1049583.
Number of negative blocks 3416. Value -135869.

Total Positive blocks = 20998.


Positive blocks in pit = 16363.
Negative blocks in pit = 1456.
Percent of Positive blocks mined= 77.93
Ratio of Neg/Pos blocks mined = 0.0890

2-D LG Net Value by columns = 274,338.

*** Design case 60 Factor 0.5900

*** vary base start case 60


RUN# 229. Page 307 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 59
Output pit = 60
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 308 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 59

Base Lerchs-Grossmann Pit Design - Pit Number 60

Area specifications for Pit # 60


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 60


Total # of blocks: 130362
Total # of ORE blocks: 19230
Total # of FEED blocks: 130362
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19902 BLOCKS WITH NON-NEGATIVE VALUE:
0.394 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 60 Cumulative


Number of (-) blocks mined 443. 30,224.
Number of (+) blocks mined 399. 33,047.
Number of total blocks mined 842. 63,271.
Sum of Value for (+) blocks 26,011. 2,095,213.
Sum of Value for (-) blocks -25,201. -1,946,460.
Net revenue = GRO$$ - costs 810. 148,752.

MSOPDG - Eof reading data

*** read model for case 61 Factor 0.6000

Compare TOPO precsion 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 precsion

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# 229. Page 309 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5263061


Total Number Of Blocks Below Topo = 5263061.
Total Number Of Blocks Defined = 5263061.
Number Blocks .ge. BMIN = 5263061.
Number of blocks value .lt. 0 = 5193868.
Average value = -2982.
Blocks above zero = 69193.
Average = 4621.
Value of blocks above zero = 319746944.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 98048.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 292370743
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 292391910

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 reccomended 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# 229. Page 310 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320353.
Total blocks above 0 = 66958.
Mean of blocks above 0 = 4687.4115

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5253395. 0. 98.7 -2910.
0. 58975. 66958. 100.0 4687.
10000. 6354. 7983. 11.9 16366.
20000. 1235. 1629. 2.4 26832.
30000. 307. 394. 0.6 36733.
40000. 68. 87. 0.1 47153.
50000. 13. 19. 0.0 58073.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 47652. 58651676. 306193783. 5.22055
0.55533
ROM M 18738. 23258025. -13780828. -0.59252
0.22742
ROM O 21541. 26585251. 13544222. 0.50946
0.31999
DUMP W 5238401. 6525730616. -15280073356. -2.34151
0.01271

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.60000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 306193783.


-236607.
Tons 0. 58651676.
49843276.
LEREC 0.0000 0.5553
0.2768
Value/ton 0.0000 5.2205
-0.0047

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 306193783.


-236607.
Tons 0. 58651676.
49843276.
LEREC 0.0000 0.5553
0.2768
Value/ton 0.0000 5.2205
-0.0047

Prices are multipled by factor : 0.60000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -340267685.
Tons 185076795.
LEREC 0.0013
Value/ton -1.8385

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15280073356.


Tons 6525730616.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 402.

*** call design pit case 61 Factor 0.6000


RUN# 229. Page 311 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5263061.
Number of positive blks 21956.
Mean of positive blks 66. Total Value 1438298.
Number of negative blks 5241105.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2434.


Number of blocks total 15637. Value 948408.
Number of positive blocks 12362. Value 1090801.
Number of negative blocks 3275. Value -142393.

Total Positive blocks = 21956.


Positive blocks in pit = 15726.
Negative blocks in pit = 1837.
Percent of Positive blocks mined= 71.63
Ratio of Neg/Pos blocks mined = 0.1168

2-D LG Net Value by rows = 418,930.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5263061.
Number of positive blks 21956.
Mean of positive blks 66. Total Value 1438298.
Number of negative blks 5241105.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2434.


Number of blocks total 15637. Value 948408.
Number of positive blocks 12362. Value 1090801.
Number of negative blocks 3275. Value -142393.

Total Positive blocks = 21956.


Positive blocks in pit = 15751.
Negative blocks in pit = 1501.
Percent of Positive blocks mined= 71.74
Ratio of Neg/Pos blocks mined = 0.0953

2-D LG Net Value by columns = 285,316.

*** Design case 61 Factor 0.6000

*** vary base start case 61


RUN# 229. Page 312 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 60
Output pit = 61
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 313 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 60

Base Lerchs-Grossmann Pit Design - Pit Number 61

Area specifications for Pit # 61


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 61


Total # of blocks: 129951
Total # of ORE blocks: 19783
Total # of FEED blocks: 129951
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20153 BLOCKS WITH NON-NEGATIVE VALUE:
0.409 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 61 Cumulative


Number of (-) blocks mined 612. 30,836.
Number of (+) blocks mined 582. 33,629.
Number of total blocks mined 1,194. 64,465.
Sum of Value for (+) blocks 35,476. 2,130,689.
Sum of Value for (-) blocks -34,384. -1,980,845.
Net revenue = GRO$$ - costs 1,091. 149,844.

MSOPDG - Eof reading data

*** read model for case 62 Factor 0.6100

Compare TOPO precsion 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 precsion

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# 229. Page 314 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5261867


Total Number Of Blocks Below Topo = 5261867.
Total Number Of Blocks Defined = 5261867.
Number Blocks .ge. BMIN = 5261867.
Number of blocks value .lt. 0 = 5192674.
Average value = -2984.
Blocks above zero = 69193.
Average = 4818.
Value of blocks above zero = 333368224.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 99826.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 297163706
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 297185220

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 reccomended 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# 229. Page 315 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320295.
Total blocks above 0 = 66957.
Mean of blocks above 0 = 4887.1866

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5253338. 0. 98.7 -2910.
0. 58588. 66957. 100.0 4887.
10000. 6662. 8369. 12.5 16481.
20000. 1283. 1707. 2.5 27094.
30000. 322. 424. 0.6 36985.
40000. 81. 102. 0.2 46955.
50000. 14. 21. 0.0 58327.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 49941. 61479201. 321118968. 5.22321
0.54635
ROM M 18738. 23258025. -12731315. -0.54739
0.22742
ROM O 19252. 23757726. 12242864. 0.51532
0.31523
DUMP W 5238401. 6525730616. -15280073356. -2.34151
0.01271

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.61000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 321118968.


-488451.
Tons 0. 61479201.
47015751.
LEREC 0.0000 0.5463
0.2718
Value/ton 0.0000 5.2232
-0.0104

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 321118968.


-488451.
Tons 0. 61479201.
47015751.
LEREC 0.0000 0.5463
0.2718
Value/ton 0.0000 5.2232
-0.0104

Prices are multipled by factor : 0.61000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -340267685.
Tons 185076795.
LEREC 0.0013
Value/ton -1.8385

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15280073356.


Tons 6525730616.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 410.

*** call design pit case 62 Factor 0.6100


RUN# 229. Page 316 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5261867.
Number of positive blks 21374.
Mean of positive blks 69. Total Value 1476886.
Number of negative blks 5240493.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2356.


Number of blocks total 15542. Value 973466.
Number of positive blocks 12140. Value 1121063.
Number of negative blocks 3402. Value -147596.

Total Positive blocks = 21374.


Positive blocks in pit = 16327.
Negative blocks in pit = 1915.
Percent of Positive blocks mined= 76.39
Ratio of Neg/Pos blocks mined = 0.1173

2-D LG Net Value by rows = 430,919.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5261867.
Number of positive blks 21374.
Mean of positive blks 69. Total Value 1476886.
Number of negative blks 5240493.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2356.


Number of blocks total 15542. Value 973466.
Number of positive blocks 12140. Value 1121063.
Number of negative blocks 3402. Value -147596.

Total Positive blocks = 21374.


Positive blocks in pit = 16492.
Negative blocks in pit = 1496.
Percent of Positive blocks mined= 77.16
Ratio of Neg/Pos blocks mined = 0.0907

2-D LG Net Value by columns = 301,179.

*** Design case 62 Factor 0.6100

*** vary base start case 62


RUN# 229. Page 317 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 61
Output pit = 62
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 318 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 61

Base Lerchs-Grossmann Pit Design - Pit Number 62

Area specifications for Pit # 62


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 62


Total # of blocks: 129275
Total # of ORE blocks: 19508
Total # of FEED blocks: 129275
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19992 BLOCKS WITH NON-NEGATIVE VALUE:
0.397 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 62 Cumulative


Number of (-) blocks mined 950. 31,786.
Number of (+) blocks mined 755. 34,384.
Number of total blocks mined 1,705. 66,170.
Sum of Value for (+) blocks 118,074. 2,248,764.
Sum of Value for (-) blocks -115,405. -2,096,251.
Net revenue = GRO$$ - costs 2,668. 152,513.

MSOPDG - Eof reading data

*** read model for case 63 Factor 0.6200

Compare TOPO precsion 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 precsion

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# 229. Page 319 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5260162


Total Number Of Blocks Below Topo = 5260162.
Total Number Of Blocks Defined = 5260162.
Number Blocks .ge. BMIN = 5260162.
Number of blocks value .lt. 0 = 5188667.
Average value = -2989.
Blocks above zero = 71495.
Average = 4855.
Value of blocks above zero = 347115232.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 101604.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 301956669
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 301978530

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 reccomended 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# 229. Page 320 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320177.
Total blocks above 0 = 69203.
Mean of blocks above 0 = 4923.8125

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5250974. 0. 98.7 -2911.
0. 60425. 69203. 100.0 4924.
10000. 6905. 8778. 12.7 16584.
20000. 1411. 1873. 2.7 27021.
30000. 348. 462. 0.7 37127.
40000. 88. 114. 0.2 47093.
50000. 19. 26. 0.0 57701.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 49941. 61479201. 333337411. 5.42195
0.54635
ROM M 16436. 20410750. -11742964. -0.57533
0.22149
ROM O 21554. 26605001. 13789979. 0.51832
0.31039
DUMP W 5238401. 6525730616. -15280073356. -2.34151
0.01271

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.62000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 333337411.


2047015.
Tons 0. 61479201.
47015751.
LEREC 0.0000 0.5463
0.2718
Value/ton 0.0000 5.4220
0.0435

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 333337411.


2047015.
Tons 0. 61479201.
47015751.
LEREC 0.0000 0.5463
0.2718
Value/ton 0.0000 5.4220
0.0435

Prices are multipled by factor : 0.62000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -340267685.
Tons 185076795.
LEREC 0.0013
Value/ton -1.8385

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15280073356.


Tons 6525730616.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 417.

*** call design pit case 63 Factor 0.6200


RUN# 229. Page 321 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5260162.
Number of positive blks 21972.
Mean of positive blks 65. Total Value 1429065.
Number of negative blks 5238190.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2424.


Number of blocks total 15621. Value 951957.
Number of positive blocks 12399. Value 1093746.
Number of negative blocks 3222. Value -141789.

Total Positive blocks = 21972.


Positive blocks in pit = 16196.
Negative blocks in pit = 1713.
Percent of Positive blocks mined= 73.71
Ratio of Neg/Pos blocks mined = 0.1058

2-D LG Net Value by rows = 421,021.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5260162.
Number of positive blks 21972.
Mean of positive blks 65. Total Value 1429065.
Number of negative blks 5238190.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2424.


Number of blocks total 15621. Value 951957.
Number of positive blocks 12399. Value 1093746.
Number of negative blocks 3222. Value -141789.

Total Positive blocks = 21972.


Positive blocks in pit = 16875.
Negative blocks in pit = 1416.
Percent of Positive blocks mined= 76.80
Ratio of Neg/Pos blocks mined = 0.0839

2-D LG Net Value by columns = 276,340.

*** Design case 63 Factor 0.6200

*** vary base start case 63


RUN# 229. Page 322 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 62
Output pit = 63
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 323 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 62

Base Lerchs-Grossmann Pit Design - Pit Number 63

Area specifications for Pit # 63


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 63


Total # of blocks: 128144
Total # of ORE blocks: 19406
Total # of FEED blocks: 128144
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20011 BLOCKS WITH NON-NEGATIVE VALUE:
0.397 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 63 Cumulative


Number of (-) blocks mined 493. 32,279.
Number of (+) blocks mined 641. 35,025.
Number of total blocks mined 1,134. 67,304.
Sum of Value for (+) blocks 36,650. 2,285,415.
Sum of Value for (-) blocks -35,608. -2,131,860.
Net revenue = GRO$$ - costs 1,041. 153,554.

MSOPDG - Eof reading data

*** read model for case 64 Factor 0.6300

Compare TOPO precsion 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 precsion

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# 229. Page 324 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5259028


Total Number Of Blocks Below Topo = 5259028.
Total Number Of Blocks Defined = 5259028.
Number Blocks .ge. BMIN = 5259028.
Number of blocks value .lt. 0 = 5187533.
Average value = -2991.
Blocks above zero = 71495.
Average = 5051.
Value of blocks above zero = 361107136.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 103382.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 306749632
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 306771840

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 reccomended 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# 229. Page 325 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320110.
Total blocks above 0 = 69201.
Mean of blocks above 0 = 5122.4115

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5250909. 0. 98.7 -2911.
0. 59973. 69201. 100.0 5122.
10000. 7125. 9228. 13.3 16663.
20000. 1588. 2103. 3.0 26783.
30000. 391. 515. 0.7 37094.
40000. 95. 124. 0.2 47367.
50000. 21. 29. 0.0 57913.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 52321. 64410526. 348841788. 5.41591
0.53741
ROM M 16436. 20410750. -10845985. -0.53139
0.22149
ROM O 19174. 23673676. 12277098. 0.51860
0.30548
DUMP W 5238401. 6525730616. -15280073356. -2.34151
0.01271

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.63000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 348841788.


1431113.
Tons 0. 64410526.
44084426.
LEREC 0.0000 0.5374
0.2666
Value/ton 0.0000 5.4159
0.0325

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 348841788.


1431113.
Tons 0. 64410526.
44084426.
LEREC 0.0000 0.5374
0.2666
Value/ton 0.0000 5.4159
0.0325

Prices are multipled by factor : 0.63000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -340267685.
Tons 185076795.
LEREC 0.0013
Value/ton -1.8385

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15280073356.


Tons 6525730616.
LEREC 0.0127
Value/ton -2.3415

Time in seconds required to read model 425.

*** call design pit case 64 Factor 0.6300


RUN# 229. Page 326 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5259028.
Number of positive blks 21331.
Mean of positive blks 69. Total Value 1462657.
Number of negative blks 5237697.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2337.


Number of blocks total 15441. Value 976506.
Number of positive blocks 12118. Value 1121708.
Number of negative blocks 3323. Value -145202.

Total Positive blocks = 21331.


Positive blocks in pit = 16266.
Negative blocks in pit = 1673.
Percent of Positive blocks mined= 76.26
Ratio of Neg/Pos blocks mined = 0.1029

2-D LG Net Value by rows = 431,070.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5259028.
Number of positive blks 21331.
Mean of positive blks 69. Total Value 1462657.
Number of negative blks 5237697.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2337.


Number of blocks total 15441. Value 976506.
Number of positive blocks 12118. Value 1121708.
Number of negative blocks 3323. Value -145202.

Total Positive blocks = 21331.


Positive blocks in pit = 16020.
Negative blocks in pit = 1556.
Percent of Positive blocks mined= 75.10
Ratio of Neg/Pos blocks mined = 0.0971

2-D LG Net Value by columns = 286,038.

*** Design case 64 Factor 0.6300

*** vary base start case 64


RUN# 229. Page 327 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 63
Output pit = 64
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 328 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 63

Base Lerchs-Grossmann Pit Design - Pit Number 64

Area specifications for Pit # 64


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 64


Total # of blocks: 127526
Total # of ORE blocks: 19347
Total # of FEED blocks: 127526
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19683 BLOCKS WITH NON-NEGATIVE VALUE:
0.394 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 64 Cumulative


Number of (-) blocks mined 346. 32,625.
Number of (+) blocks mined 373. 35,398.
Number of total blocks mined 719. 68,023.
Sum of Value for (+) blocks 42,201. 2,327,616.
Sum of Value for (-) blocks -41,019. -2,172,880.
Net revenue = GRO$$ - costs 1,181. 154,736.

MSOPDG - Eof reading data

*** read model for case 65 Factor 0.6400

Compare TOPO precsion 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 precsion

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# 229. Page 329 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5258309


Total Number Of Blocks Below Topo = 5258309.
Total Number Of Blocks Defined = 5258309.
Number Blocks .ge. BMIN = 5258309.
Number of blocks value .lt. 0 = 5184626.
Average value = -2995.
Blocks above zero = 73683.
Average = 5092.
Value of blocks above zero = 375178176.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 105160.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 311542595
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 311565150

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 reccomended 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# 229. Page 330 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5320065.
Total blocks above 0 = 71337.
Mean of blocks above 0 = 5162.0933

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5248728. 0. 98.7 -2912.
0. 61576. 71337. 100.0 5162.
10000. 7568. 9761. 13.7 16695.
20000. 1652. 2193. 3.1 27051.
30000. 403. 541. 0.8 37455.
40000. 106. 138. 0.2 47458.
50000. 24. 32. 0.0 58180.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 52321. 64410526. 361433418. 5.61140
0.53741
ROM M 14749. 18325075. -10824691. -0.59070
0.21335
ROM O 21362. 26383801. 13716459. 0.51988
0.30081
DUMP W 5237900. 6525106165. -15278883489. -2.34155
0.01270

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.64000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 361433418.


2891768.
Tons 0. 64410526.
44708876.
LEREC 0.0000 0.5374
0.2650
Value/ton 0.0000 5.6114
0.0647

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 361433418.


2891768.
Tons 0. 64410526.
44708876.
LEREC 0.0000 0.5374
0.2650
Value/ton 0.0000 5.6114
0.0647

Prices are multipled by factor : 0.64000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -339077818.
Tons 184452344.
LEREC 0.0008
Value/ton -1.8383

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278883489.


Tons 6525106165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 432.

*** call design pit case 65 Factor 0.6400


RUN# 229. Page 331 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5258309.
Number of positive blks 22287.
Mean of positive blks 67. Total Value 1488647.
Number of negative blks 5236022.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2392.


Number of blocks total 15682. Value 991984.
Number of positive blocks 12526. Value 1142931.
Number of negative blocks 3156. Value -150947.

Total Positive blocks = 22287.


Positive blocks in pit = 17028.
Negative blocks in pit = 1798.
Percent of Positive blocks mined= 76.40
Ratio of Neg/Pos blocks mined = 0.1056

2-D LG Net Value by rows = 434,880.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5258309.
Number of positive blks 22287.
Mean of positive blks 67. Total Value 1488647.
Number of negative blks 5236022.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2392.


Number of blocks total 15682. Value 991984.
Number of positive blocks 12526. Value 1142931.
Number of negative blocks 3156. Value -150947.

Total Positive blocks = 22287.


Positive blocks in pit = 16204.
Negative blocks in pit = 1606.
Percent of Positive blocks mined= 72.71
Ratio of Neg/Pos blocks mined = 0.0991

2-D LG Net Value by columns = 285,123.

*** Design case 65 Factor 0.6400

*** vary base start case 65


RUN# 229. Page 332 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 64
Output pit = 65
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 333 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 64

Base Lerchs-Grossmann Pit Design - Pit Number 65

Area specifications for Pit # 65


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 65


Total # of blocks: 126959
Total # of ORE blocks: 19053
Total # of FEED blocks: 126959
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20175 BLOCKS WITH NON-NEGATIVE VALUE:
0.403 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 65 Cumulative


Number of (-) blocks mined 719. 33,344.
Number of (+) blocks mined 456. 35,854.
Number of total blocks mined 1,175. 69,198.
Sum of Value for (+) blocks 38,932. 2,366,548.
Sum of Value for (-) blocks -38,107. -2,210,987.
Net revenue = GRO$$ - costs 824. 155,560.

MSOPDG - Eof reading data

*** read model for case 66 Factor 0.6500

Compare TOPO precsion 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 precsion

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# 229. Page 334 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5257134


Total Number Of Blocks Below Topo = 5257134.
Total Number Of Blocks Defined = 5257134.
Number Blocks .ge. BMIN = 5257134.
Number of blocks value .lt. 0 = 5183451.
Average value = -2998.
Blocks above zero = 73683.
Average = 5285.
Value of blocks above zero = 389420800.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 106938.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 316335558
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 316358460

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 reccomended 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# 229. Page 335 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319996.
Total blocks above 0 = 71335.
Mean of blocks above 0 = 5359.3464

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5248661. 0. 98.7 -2912.
0. 61042. 71335. 100.0 5359.
10000. 7926. 10293. 14.4 16739.
20000. 1782. 2367. 3.3 27063.
30000. 430. 585. 0.8 37577.
40000. 119. 155. 0.2 47468.
50000. 28. 36. 0.1 58278.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 54697. 67330126. 377350910. 5.60449
0.52885
ROM M 14749. 18325075. -10048942. -0.54837
0.21335
ROM O 18986. 23464200. 12123462. 0.51668
0.29593
DUMP W 5237900. 6525106165. -15278883489. -2.34155
0.01270

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.65000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 377350910.


2074520.
Tons 0. 67330126.
41789276.
LEREC 0.0000 0.5289
0.2597
Value/ton 0.0000 5.6045
0.0496

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 377350910.


2074520.
Tons 0. 67330126.
41789276.
LEREC 0.0000 0.5289
0.2597
Value/ton 0.0000 5.6045
0.0496

Prices are multipled by factor : 0.65000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -339077818.
Tons 184452344.
LEREC 0.0008
Value/ton -1.8383

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278883489.


Tons 6525106165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 440.

*** call design pit case 66 Factor 0.6500


RUN# 229. Page 336 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5257134.
Number of positive blks 21831.
Mean of positive blks 70. Total Value 1520029.
Number of negative blks 5235303.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2359.


Number of blocks total 15745. Value 1012141.
Number of positive blocks 12429. Value 1167428.
Number of negative blocks 3316. Value -155286.

Total Positive blocks = 21831.


Positive blocks in pit = 16716.
Negative blocks in pit = 1816.
Percent of Positive blocks mined= 76.57
Ratio of Neg/Pos blocks mined = 0.1086

2-D LG Net Value by rows = 440,923.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5257134.
Number of positive blks 21831.
Mean of positive blks 70. Total Value 1520029.
Number of negative blks 5235303.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2359.


Number of blocks total 15745. Value 1012141.
Number of positive blocks 12429. Value 1167428.
Number of negative blocks 3316. Value -155286.

Total Positive blocks = 21831.


Positive blocks in pit = 16673.
Negative blocks in pit = 1478.
Percent of Positive blocks mined= 76.37
Ratio of Neg/Pos blocks mined = 0.0886

2-D LG Net Value by columns = 298,038.

*** Design case 66 Factor 0.6500

*** vary base start case 66


RUN# 229. Page 337 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 65
Output pit = 66
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 338 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 65

Base Lerchs-Grossmann Pit Design - Pit Number 66

Area specifications for Pit # 66


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 66


Total # of blocks: 126222
Total # of ORE blocks: 19622
Total # of FEED blocks: 126222
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19925 BLOCKS WITH NON-NEGATIVE VALUE:
0.397 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 66 Cumulative


Number of (-) blocks mined 523. 33,867.
Number of (+) blocks mined 469. 36,323.
Number of total blocks mined 992. 70,190.
Sum of Value for (+) blocks 57,806. 2,424,354.
Sum of Value for (-) blocks -57,017. -2,268,005.
Net revenue = GRO$$ - costs 788. 156,349.

MSOPDG - Eof reading data

*** read model for case 67 Factor 0.6600

Compare TOPO precsion 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 precsion

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# 229. Page 339 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5256142


Total Number Of Blocks Below Topo = 5256142.
Total Number Of Blocks Defined = 5256142.
Number Blocks .ge. BMIN = 5256142.
Number of blocks value .lt. 0 = 5182459.
Average value = -3000.
Blocks above zero = 73683.
Average = 5480.
Value of blocks above zero = 403784768.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 108716.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 321128521
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 321151770

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 reccomended 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# 229. Page 340 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319916.
Total blocks above 0 = 71335.
Mean of blocks above 0 = 5556.5901

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5248581. 0. 98.7 -2912.
0. 60470. 71335. 100.0 5557.
10000. 8387. 10865. 15.2 16768.
20000. 1834. 2478. 3.5 27280.
30000. 479. 644. 0.9 37552.
40000. 119. 165. 0.2 47851.
50000. 37. 46. 0.1 57378.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 57194. 70411827. 393455414. 5.58792
0.52015
ROM M 14749. 18325075. -9273192. -0.50604
0.21335
ROM O 16489. 20382500. 10353285. 0.50795
0.29078
DUMP W 5237900. 6525106165. -15278883489. -2.34155
0.01270

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.66000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 393455414.


1080094.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.5879
0.0279

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 393455414.


1080094.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.5879
0.0279

Prices are multipled by factor : 0.66000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -339077818.
Tons 184452344.
LEREC 0.0008
Value/ton -1.8383

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278883489.


Tons 6525106165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 447.

*** call design pit case 67 Factor 0.6600


RUN# 229. Page 341 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5256142.
Number of positive blks 21362.
Mean of positive blks 72. Total Value 1529873.
Number of negative blks 5234780.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2334.


Number of blocks total 15696. Value 1015261.
Number of positive blocks 12263. Value 1172157.
Number of negative blocks 3433. Value -156896.

Total Positive blocks = 21362.


Positive blocks in pit = 16313.
Negative blocks in pit = 1830.
Percent of Positive blocks mined= 76.36
Ratio of Neg/Pos blocks mined = 0.1122

2-D LG Net Value by rows = 435,763.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5256142.
Number of positive blks 21362.
Mean of positive blks 72. Total Value 1529873.
Number of negative blks 5234780.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2334.


Number of blocks total 15696. Value 1015261.
Number of positive blocks 12263. Value 1172157.
Number of negative blocks 3433. Value -156896.

Total Positive blocks = 21362.


Positive blocks in pit = 17172.
Negative blocks in pit = 1546.
Percent of Positive blocks mined= 80.39
Ratio of Neg/Pos blocks mined = 0.0900

2-D LG Net Value by columns = 305,842.

*** Design case 67 Factor 0.6600

*** vary base start case 67


RUN# 229. Page 342 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 66
Output pit = 67
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 343 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 66

Base Lerchs-Grossmann Pit Design - Pit Number 67

Area specifications for Pit # 67


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 67


Total # of blocks: 125457
Total # of ORE blocks: 19313
Total # of FEED blocks: 125457
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19893 BLOCKS WITH NON-NEGATIVE VALUE:
0.399 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 67 Cumulative


Number of (-) blocks mined 640. 34,507.
Number of (+) blocks mined 575. 36,898.
Number of total blocks mined 1,215. 71,405.
Sum of Value for (+) blocks 47,779. 2,472,134.
Sum of Value for (-) blocks -46,951. -2,314,956.
Net revenue = GRO$$ - costs 828. 157,177.

MSOPDG - Eof reading data

*** read model for case 68 Factor 0.6700

Compare TOPO precsion 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 precsion

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# 229. Page 344 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5254927


Total Number Of Blocks Below Topo = 5254927.
Total Number Of Blocks Defined = 5254927.
Number Blocks .ge. BMIN = 5254927.
Number of blocks value .lt. 0 = 5179124.
Average value = -3004.
Blocks above zero = 75803.
Average = 5519.
Value of blocks above zero = 418361280.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 110494.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 325921484
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 325945080

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 reccomended 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# 229. Page 345 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319816.
Total blocks above 0 = 73403.
Mean of blocks above 0 = 5594.7497

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5246413. 0. 98.6 -2913.
0. 61974. 73403. 100.0 5595.
10000. 8697. 11429. 15.6 16813.
20000. 2044. 2732. 3.7 27112.
30000. 499. 688. 0.9 37739.
40000. 136. 189. 0.3 47656.
50000. 44. 53. 0.1 57318.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 57194. 70411827. 406778077. 5.77713
0.52015
ROM M 12629. 15697025. -8559108. -0.54527
0.20722
ROM O 18609. 23010550. 11590945. 0.50372
0.28613
DUMP W 5237900. 6525106165. -15278883489. -2.34155
0.01270

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.67000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 406778077.


3031837.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.7771
0.0783

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 406778077.


3031837.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.7771
0.0783

Prices are multipled by factor : 0.67000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -339077818.
Tons 184452344.
LEREC 0.0008
Value/ton -1.8383

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278883489.


Tons 6525106165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 455.

*** call design pit case 68 Factor 0.6700


RUN# 229. Page 346 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5254927.
Number of positive blks 21982.
Mean of positive blks 71. Total Value 1549814.
Number of negative blks 5232945.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2353.


Number of blocks total 15728. Value 1027920.
Number of positive blocks 12503. Value 1184681.
Number of negative blocks 3225. Value -156761.

Total Positive blocks = 21982.


Positive blocks in pit = 15745.
Negative blocks in pit = 1765.
Percent of Positive blocks mined= 71.63
Ratio of Neg/Pos blocks mined = 0.1121

2-D LG Net Value by rows = 437,712.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5254927.
Number of positive blks 21982.
Mean of positive blks 71. Total Value 1549813.
Number of negative blks 5232945.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2353.


Number of blocks total 15728. Value 1027920.
Number of positive blocks 12503. Value 1184681.
Number of negative blocks 3225. Value -156761.

Total Positive blocks = 21982.


Positive blocks in pit = 16771.
Negative blocks in pit = 1446.
Percent of Positive blocks mined= 76.29
Ratio of Neg/Pos blocks mined = 0.0862

2-D LG Net Value by columns = 307,282.

*** Design case 68 Factor 0.6700

*** vary base start case 68


RUN# 229. Page 347 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 67
Output pit = 68
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 348 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 67

Base Lerchs-Grossmann Pit Design - Pit Number 68

Area specifications for Pit # 68


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 68


Total # of blocks: 124409
Total # of ORE blocks: 19328
Total # of FEED blocks: 124409
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19844 BLOCKS WITH NON-NEGATIVE VALUE:
0.397 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 68 Cumulative


Number of (-) blocks mined 723. 35,230.
Number of (+) blocks mined 555. 37,453.
Number of total blocks mined 1,278. 72,683.
Sum of Value for (+) blocks 87,327. 2,559,462.
Sum of Value for (-) blocks -85,455. -2,400,411.
Net revenue = GRO$$ - costs 1,872. 159,050.

MSOPDG - Eof reading data

*** read model for case 69 Factor 0.6800

Compare TOPO precsion 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 precsion

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# 229. Page 349 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5253649


Total Number Of Blocks Below Topo = 5253649.
Total Number Of Blocks Defined = 5253649.
Number Blocks .ge. BMIN = 5253649.
Number of blocks value .lt. 0 = 5177846.
Average value = -3007.
Blocks above zero = 75803.
Average = 5712.
Value of blocks above zero = 433014752.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 112271.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 330714447
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 330738390

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 reccomended 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# 229. Page 350 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319737.
Total blocks above 0 = 73401.
Mean of blocks above 0 = 5790.5345

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5246336. 0. 98.6 -2913.
0. 61402. 73401. 100.0 5791.
10000. 9146. 11999. 16.3 16862.
20000. 2115. 2853. 3.9 27326.
30000. 535. 738. 1.0 37870.
40000. 144. 203. 0.3 47935.
50000. 45. 59. 0.1 57507.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 57194. 70411827. 420100868. 5.96634
0.52015
ROM M 12629. 15697025. -7913714. -0.50415
0.20722
ROM O 18609. 23010550. 12897310. 0.56050
0.28613
DUMP W 5237900. 6525106165. -15278883489. -2.34155
0.01270

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.68000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 420100868.


4983597.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.9663
0.1287

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 420100868.


4983597.
Tons 0. 70411827.
38707575.
LEREC 0.0000 0.5201
0.2541
Value/ton 0.0000 5.9663
0.1287

Prices are multipled by factor : 0.68000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -339077818.
Tons 184452344.
LEREC 0.0008
Value/ton -1.8383

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278883489.


Tons 6525106165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 463.

*** call design pit case 69 Factor 0.6800


RUN# 229. Page 351 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5253649.
Number of positive blks 21427.
Mean of positive blks 71. Total Value 1527791.
Number of negative blks 5232222.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2317.


Number of blocks total 15883. Value 998060.
Number of positive blocks 12411. Value 1166509.
Number of negative blocks 3472. Value -168448.

Total Positive blocks = 21427.


Positive blocks in pit = 15257.
Negative blocks in pit = 1769.
Percent of Positive blocks mined= 71.20
Ratio of Neg/Pos blocks mined = 0.1159

2-D LG Net Value by rows = 434,673.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5253649.
Number of positive blks 21427.
Mean of positive blks 71. Total Value 1527791.
Number of negative blks 5232222.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2317.


Number of blocks total 15883. Value 998060.
Number of positive blocks 12411. Value 1166509.
Number of negative blocks 3472. Value -168448.

Total Positive blocks = 21427.


Positive blocks in pit = 17215.
Negative blocks in pit = 1618.
Percent of Positive blocks mined= 80.34
Ratio of Neg/Pos blocks mined = 0.0940

2-D LG Net Value by columns = 269,594.

*** Design case 69 Factor 0.6800

*** vary base start case 69


RUN# 229. Page 352 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 68
Output pit = 69
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 353 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 68

Base Lerchs-Grossmann Pit Design - Pit Number 69

Area specifications for Pit # 69


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 69


Total # of blocks: 123367
Total # of ORE blocks: 19210
Total # of FEED blocks: 123367
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19448 BLOCKS WITH NON-NEGATIVE VALUE:
0.409 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 69 Cumulative


Number of (-) blocks mined 209. 35,439.
Number of (+) blocks mined 183. 37,636.
Number of total blocks mined 392. 73,075.
Sum of Value for (+) blocks 20,981. 2,580,443.
Sum of Value for (-) blocks -20,415. -2,420,827.
Net revenue = GRO$$ - costs 566. 159,616.

MSOPDG - Eof reading data

*** read model for case 70 Factor 0.6900

Compare TOPO precsion 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 precsion

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# 229. Page 354 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5253257


Total Number Of Blocks Below Topo = 5253257.
Total Number Of Blocks Defined = 5253257.
Number Blocks .ge. BMIN = 5253257.
Number of blocks value .lt. 0 = 5177454.
Average value = -3009.
Blocks above zero = 75803.
Average = 5907.
Value of blocks above zero = 447775584.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 114049.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 335507410
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 335531700

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 reccomended 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# 229. Page 355 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319703.
Total blocks above 0 = 73401.
Mean of blocks above 0 = 5988.2821

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5246302. 0. 98.6 -2913.
0. 60807. 73401. 100.0 5988.
10000. 9632. 12594. 17.2 16905.
20000. 2189. 2962. 4.0 27575.
30000. 543. 773. 1.1 38179.
40000. 162. 230. 0.3 47780.
50000. 53. 68. 0.1 57400.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 59700. 73507876. 436927866. 5.94396
0.51172
ROM M 13002. 16163275. -7913291. -0.48958
0.20528
ROM O 16103. 19914500. 10856768. 0.54517
0.28086
DUMP W 5237527. 6524639915. -15278013764. -2.34159
0.01269

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.69000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 436927866.


2943477.
Tons 0. 73507876.
36077776.
LEREC 0.0000 0.5117
0.2470
Value/ton 0.0000 5.9440
0.0816

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 436927866.


2943477.
Tons 0. 73507876.
36077776.
LEREC 0.0000 0.5117
0.2470
Value/ton 0.0000 5.9440
0.0816

Prices are multipled by factor : 0.69000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

DUMP
1 OXY Value -338208093.
Tons 183986094.
LEREC 0.0004
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278013764.


Tons 6524639915.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 470.

*** call design pit case 70 Factor 0.6900


RUN# 229. Page 356 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5253257.
Number of positive blks 21244.
Mean of positive blks 74. Total Value 1572420.
Number of negative blks 5232013.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2333.


Number of blocks total 16258. Value 1034021.
Number of positive blocks 12554. Value 1210705.
Number of negative blocks 3704. Value -176684.

Total Positive blocks = 21244.


Positive blocks in pit = 15433.
Negative blocks in pit = 1812.
Percent of Positive blocks mined= 72.65
Ratio of Neg/Pos blocks mined = 0.1174

2-D LG Net Value by rows = 448,019.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5253257.
Number of positive blks 21244.
Mean of positive blks 74. Total Value 1572420.
Number of negative blks 5232013.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2333.


Number of blocks total 16258. Value 1034021.
Number of positive blocks 12554. Value 1210705.
Number of negative blocks 3704. Value -176684.

Total Positive blocks = 21244.


Positive blocks in pit = 17395.
Negative blocks in pit = 1758.
Percent of Positive blocks mined= 81.88
Ratio of Neg/Pos blocks mined = 0.1011

2-D LG Net Value by columns = 281,441.

*** Design case 70 Factor 0.6900

*** vary base start case 70


RUN# 229. Page 357 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 69
Output pit = 70
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 358 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 69

Base Lerchs-Grossmann Pit Design - Pit Number 70

Area specifications for Pit # 70


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 70


Total # of blocks: 123007
Total # of ORE blocks: 19098
Total # of FEED blocks: 123007
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19792 BLOCKS WITH NON-NEGATIVE VALUE:
0.398 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 70 Cumulative


Number of (-) blocks mined 328. 35,767.
Number of (+) blocks mined 259. 37,895.
Number of total blocks mined 587. 73,662.
Sum of Value for (+) blocks 27,946. 2,608,390.
Sum of Value for (-) blocks -27,056. -2,447,884.
Net revenue = GRO$$ - costs 889. 160,505.

MSOPDG - Eof reading data

*** read model for case 71 Factor 0.7000

Compare TOPO precsion 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 precsion

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# 229. Page 359 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5252670


Total Number Of Blocks Below Topo = 5252670.
Total Number Of Blocks Defined = 5252670.
Number Blocks .ge. BMIN = 5252670.
Number of blocks value .lt. 0 = 5174875.
Average value = -3013.
Blocks above zero = 77795.
Average = 5947.
Value of blocks above zero = 462649920.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 115827.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 340300373
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 340325010

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 reccomended 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# 229. Page 360 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319649.
Total blocks above 0 = 75358.
Mean of blocks above 0 = 6026.5491

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5244291. 0. 98.6 -2914.
0. 62126. 75358. 100.0 6027.
10000. 10061. 13232. 17.6 16931.
20000. 2342. 3171. 4.2 27577.
30000. 576. 829. 1.1 38284.
40000. 176. 253. 0.3 47838.
50000. 58. 77. 0.1 57431.
60000. 12. 19. 0.0 69189.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 59700. 73507876. 450610902. 6.13010
0.51172
ROM M 11010. 13691050. -7337488. -0.53593
0.19901
ROM O 18095. 22386725. 12049079. 0.53822
0.27635
DUMP W 5237527. 6524639915. -15278013764. -2.34159
0.01269

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.70000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 450610902.


4711591.
Tons 0. 73507876.
36077776.
LEREC 0.0000 0.5117
0.2470
Value/ton 0.0000 6.1301
0.1306

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 450610902.


4711591.
Tons 0. 73507876.
36077776.
LEREC 0.0000 0.5117
0.2470
Value/ton 0.0000 6.1301
0.1306

Prices are multipled by factor : 0.70000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -338208093.


Tons 183986094.
LEREC 0.0004
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278013764.


Tons 6524639915.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 478.

*** call design pit case 71 Factor 0.7000


RUN# 229. Page 361 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5252670.
Number of positive blks 22217.
Mean of positive blks 72. Total Value 1610344.
Number of negative blks 5230453.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2387.


Number of blocks total 16589. Value 1062843.
Number of positive blocks 13121. Value 1244316.
Number of negative blocks 3468. Value -181473.

Total Positive blocks = 22217.


Positive blocks in pit = 15835.
Negative blocks in pit = 1850.
Percent of Positive blocks mined= 71.27
Ratio of Neg/Pos blocks mined = 0.1168

2-D LG Net Value by rows = 465,273.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5252670.
Number of positive blks 22217.
Mean of positive blks 72. Total Value 1610344.
Number of negative blks 5230453.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2387.


Number of blocks total 16589. Value 1062843.
Number of positive blocks 13121. Value 1244316.
Number of negative blocks 3468. Value -181473.

Total Positive blocks = 22217.


Positive blocks in pit = 17346.
Negative blocks in pit = 1721.
Percent of Positive blocks mined= 78.08
Ratio of Neg/Pos blocks mined = 0.0992

2-D LG Net Value by columns = 285,061.

*** Design case 71 Factor 0.7000

*** vary base start case 71


RUN# 229. Page 362 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 70
Output pit = 71
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 363 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 70

Base Lerchs-Grossmann Pit Design - Pit Number 71

Area specifications for Pit # 71


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 71


Total # of blocks: 122721
Total # of ORE blocks: 19623
Total # of FEED blocks: 122721
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19963 BLOCKS WITH NON-NEGATIVE VALUE:
0.404 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 71 Cumulative


Number of (-) blocks mined 749. 36,516.
Number of (+) blocks mined 570. 38,465.
Number of total blocks mined 1,319. 74,981.
Sum of Value for (+) blocks 51,660. 2,660,050.
Sum of Value for (-) blocks -50,671. -2,498,555.
Net revenue = GRO$$ - costs 989. 161,495.

MSOPDG - Eof reading data

*** read model for case 72 Factor 0.7100

Compare TOPO precsion 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 precsion

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# 229. Page 364 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5251351


Total Number Of Blocks Below Topo = 5251351.
Total Number Of Blocks Defined = 5251351.
Number Blocks .ge. BMIN = 5251351.
Number of blocks value .lt. 0 = 5173556.
Average value = -3016.
Blocks above zero = 77795.
Average = 6140.
Value of blocks above zero = 477672512.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 117605.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 345093336
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 345118320

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 reccomended 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# 229. Page 365 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319564.
Total blocks above 0 = 75357.
Mean of blocks above 0 = 6222.4086

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5244207. 0. 98.6 -2914.
0. 61367. 75357. 100.0 6222.
10000. 10665. 13990. 18.6 16907.
20000. 2430. 3325. 4.4 27724.
30000. 624. 895. 1.2 38315.
40000. 192. 271. 0.4 48091.
50000. 60. 79. 0.1 58182.
60000. 12. 19. 0.0 70301.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 62130. 76502101. 467606818. 6.11234
0.50382
ROM M 11010. 13691050. -6796874. -0.49645
0.19901
ROM O 15665. 19392500. 10081348. 0.51986
0.27115
DUMP W 5237527. 6524639915. -15278013764. -2.34159
0.01269

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.71000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 467606818.


3284475.
Tons 0. 76502101.
33083550.
LEREC 0.0000 0.5038
0.2413
Value/ton 0.0000 6.1123
0.0993

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 467606818.


3284475.
Tons 0. 76502101.
33083550.
LEREC 0.0000 0.5038
0.2413
Value/ton 0.0000 6.1123
0.0993

Prices are multipled by factor : 0.71000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -338208093.


Tons 183986094.
LEREC 0.0004
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278013764.


Tons 6524639915.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 485.

*** call design pit case 72 Factor 0.7100


RUN# 229. Page 366 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5251351.
Number of positive blks 21647.
Mean of positive blks 75. Total Value 1624449.
Number of negative blks 5229704.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2368.


Number of blocks total 16533. Value 1068335.
Number of positive blocks 12930. Value 1253713.
Number of negative blocks 3603. Value -185378.

Total Positive blocks = 21647.


Positive blocks in pit = 15227.
Negative blocks in pit = 1857.
Percent of Positive blocks mined= 70.34
Ratio of Neg/Pos blocks mined = 0.1220

2-D LG Net Value by rows = 457,435.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5251351.
Number of positive blks 21647.
Mean of positive blks 75. Total Value 1624449.
Number of negative blks 5229704.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2368.


Number of blocks total 16533. Value 1068335.
Number of positive blocks 12930. Value 1253713.
Number of negative blocks 3603. Value -185378.

Total Positive blocks = 21647.


Positive blocks in pit = 17437.
Negative blocks in pit = 1727.
Percent of Positive blocks mined= 80.55
Ratio of Neg/Pos blocks mined = 0.0990

2-D LG Net Value by columns = 289,097.

*** Design case 72 Factor 0.7100

*** vary base start case 72


RUN# 229. Page 367 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 71
Output pit = 72
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 368 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 71

Base Lerchs-Grossmann Pit Design - Pit Number 72

Area specifications for Pit # 72


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 72


Total # of blocks: 121580
Total # of ORE blocks: 19315
Total # of FEED blocks: 121580
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19556 BLOCKS WITH NON-NEGATIVE VALUE:
0.396 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 72 Cumulative


Number of (-) blocks mined 248. 36,764.
Number of (+) blocks mined 240. 38,705.
Number of total blocks mined 488. 75,469.
Sum of Value for (+) blocks 25,814. 2,685,865.
Sum of Value for (-) blocks -25,101. -2,523,657.
Net revenue = GRO$$ - costs 713. 162,208.

MSOPDG - Eof reading data

*** read model for case 73 Factor 0.7200

Compare TOPO precsion 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 precsion

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# 229. Page 369 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5250863


Total Number Of Blocks Below Topo = 5250863.
Total Number Of Blocks Defined = 5250863.
Number Blocks .ge. BMIN = 5250863.
Number of blocks value .lt. 0 = 5173068.
Average value = -3019.
Blocks above zero = 77795.
Average = 6334.
Value of blocks above zero = 492765792.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 119383.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 349886299
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 349911630

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 reccomended 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# 229. Page 370 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319536.
Total blocks above 0 = 75357.
Mean of blocks above 0 = 6418.6565

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5244179. 0. 98.6 -2914.
0. 60496. 75357. 100.0 6419.
10000. 11402. 14861. 19.7 16842.
20000. 2479. 3459. 4.6 27924.
30000. 684. 980. 1.3 38214.
40000. 213. 296. 0.4 48167.
50000. 60. 83. 0.1 58710.
60000. 15. 23. 0.0 69521.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 62130. 76502101. 481627499. 6.29561
0.50382
ROM M 11010. 13691050. -6256262. -0.45696
0.19901
ROM O 15665. 19392500. 11124678. 0.57366
0.27115
DUMP W 5237527. 6524639915. -15278013764. -2.34159
0.01269

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.72000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 481627499.


4868416.
Tons 0. 76502101.
33083550.
LEREC 0.0000 0.5038
0.2413
Value/ton 0.0000 6.2956
0.1472

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 481627499.


4868416.
Tons 0. 76502101.
33083550.
LEREC 0.0000 0.5038
0.2413
Value/ton 0.0000 6.2956
0.1472

Prices are multipled by factor : 0.72000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -338208093.


Tons 183986094.
LEREC 0.0004
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278013764.


Tons 6524639915.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 493.

*** call design pit case 73 Factor 0.7200


RUN# 229. Page 371 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5250863.
Number of positive blks 21407.
Mean of positive blks 78. Total Value 1663645.
Number of negative blks 5229456.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2353.


Number of blocks total 16692. Value 1097564.
Number of positive blocks 12948. Value 1288263.
Number of negative blocks 3744. Value -190699.

Total Positive blocks = 21407.


Positive blocks in pit = 15495.
Negative blocks in pit = 1958.
Percent of Positive blocks mined= 72.38
Ratio of Neg/Pos blocks mined = 0.1264

2-D LG Net Value by rows = 463,446.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5250863.
Number of positive blks 21407.
Mean of positive blks 78. Total Value 1663645.
Number of negative blks 5229456.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2353.


Number of blocks total 16692. Value 1097564.
Number of positive blocks 12948. Value 1288263.
Number of negative blocks 3744. Value -190699.

Total Positive blocks = 21407.


Positive blocks in pit = 17636.
Negative blocks in pit = 1922.
Percent of Positive blocks mined= 82.38
Ratio of Neg/Pos blocks mined = 0.1090

2-D LG Net Value by columns = 303,824.

*** Design case 73 Factor 0.7200

*** vary base start case 73


RUN# 229. Page 372 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 72
Output pit = 73
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 373 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 72

Base Lerchs-Grossmann Pit Design - Pit Number 73

Area specifications for Pit # 73


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 73


Total # of blocks: 121129
Total # of ORE blocks: 19133
Total # of FEED blocks: 121129
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19891 BLOCKS WITH NON-NEGATIVE VALUE:
0.405 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 73 Cumulative


Number of (-) blocks mined 417. 37,181.
Number of (+) blocks mined 360. 39,065.
Number of total blocks mined 777. 76,246.
Sum of Value for (+) blocks 40,286. 2,726,151.
Sum of Value for (-) blocks -39,306. -2,562,963.
Net revenue = GRO$$ - costs 979. 163,187.

MSOPDG - Eof reading data

*** read model for case 74 Factor 0.7300

Compare TOPO precsion 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 precsion

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# 229. Page 374 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5250086


Total Number Of Blocks Below Topo = 5250086.
Total Number Of Blocks Defined = 5250086.
Number Blocks .ge. BMIN = 5250086.
Number of blocks value .lt. 0 = 5170277.
Average value = -3023.
Blocks above zero = 79809.
Average = 6365.
Value of blocks above zero = 507991232.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 121161.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 354679262
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 354704940

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 reccomended 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# 229. Page 375 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319484.
Total blocks above 0 = 77330.
Mean of blocks above 0 = 6447.9451

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5242154. 0. 98.5 -2915.
0. 62469. 77330. 100.0 6448.
10000. 11245. 14861. 19.2 17196.
20000. 2595. 3616. 4.7 28077.
30000. 708. 1021. 1.3 38517.
40000. 218. 313. 0.4 48491.
50000. 68. 95. 0.1 58485.
60000. 19. 27. 0.0 69121.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 64573. 79526177. 498873043. 6.27307
0.49607
ROM M 8996. 11199700. -5793880. -0.51732
0.19212
ROM O 15236. 18859775. 9085153. 0.48172
0.26109
DUMP W 5237527. 6524639915. -15278013764. -2.34159
0.01269

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.73000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 498873043.


3291273.
Tons 0. 79526177.
30059475.
LEREC 0.0000 0.4961
0.2354
Value/ton 0.0000 6.2731
0.1095

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 498873043.


3291273.
Tons 0. 79526177.
30059475.
LEREC 0.0000 0.4961
0.2354
Value/ton 0.0000 6.2731
0.1095

Prices are multipled by factor : 0.73000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -338208093.


Tons 183986094.
LEREC 0.0004
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15278013764.


Tons 6524639915.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 501.

*** call design pit case 74 Factor 0.7300


RUN# 229. Page 376 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5250086.
Number of positive blks 22337.
Mean of positive blks 76. Total Value 1688517.
Number of negative blks 5227749.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2360.


Number of blocks total 16686. Value 1114135.
Number of positive blocks 13287. Value 1305183.
Number of negative blocks 3399. Value -191048.

Total Positive blocks = 22337.


Positive blocks in pit = 15293.
Negative blocks in pit = 1901.
Percent of Positive blocks mined= 68.46
Ratio of Neg/Pos blocks mined = 0.1243

2-D LG Net Value by rows = 469,143.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5250086.
Number of positive blks 22337.
Mean of positive blks 76. Total Value 1688517.
Number of negative blks 5227749.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2360.


Number of blocks total 16686. Value 1114135.
Number of positive blocks 13287. Value 1305183.
Number of negative blocks 3399. Value -191048.

Total Positive blocks = 22337.


Positive blocks in pit = 17923.
Negative blocks in pit = 2123.
Percent of Positive blocks mined= 80.24
Ratio of Neg/Pos blocks mined = 0.1185

2-D LG Net Value by columns = 305,239.

*** Design case 74 Factor 0.7300

*** vary base start case 74


RUN# 229. Page 377 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 73
Output pit = 74
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 378 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 73

Base Lerchs-Grossmann Pit Design - Pit Number 74

Area specifications for Pit # 74


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 74


Total # of blocks: 120570
Total # of ORE blocks: 19519
Total # of FEED blocks: 120570
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19921 BLOCKS WITH NON-NEGATIVE VALUE:
0.400 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 74 Cumulative


Number of (-) blocks mined 517. 37,698.
Number of (+) blocks mined 402. 39,467.
Number of total blocks mined 919. 77,165.
Sum of Value for (+) blocks 50,405. 2,776,557.
Sum of Value for (-) blocks -49,412. -2,612,376.
Net revenue = GRO$$ - costs 993. 164,181.

MSOPDG - Eof reading data

*** read model for case 75 Factor 0.7400

Compare TOPO precsion 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 precsion

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# 229. Page 379 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5249167


Total Number Of Blocks Below Topo = 5249167.
Total Number Of Blocks Defined = 5249167.
Number Blocks .ge. BMIN = 5249167.
Number of blocks value .lt. 0 = 5169358.
Average value = -3026.
Blocks above zero = 79809.
Average = 6556.
Value of blocks above zero = 523257920.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 122939.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 359472225
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 359498250

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 reccomended 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# 229. Page 380 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319429.
Total blocks above 0 = 77329.
Mean of blocks above 0 = 6642.6392

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5242100. 0. 98.5 -2915.
0. 61633. 77329. 100.0 6643.
10000. 11943. 15696. 20.3 17160.
20000. 2657. 3753. 4.9 28278.
30000. 756. 1096. 1.4 38551.
40000. 232. 340. 0.4 48561.
50000. 78. 108. 0.1 58325.
60000. 22. 30. 0.0 69214.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 64573. 79526177. 513223904. 6.45352
0.49607
ROM M 9179. 11428450. -5685203. -0.49746
0.19087
ROM O 15236. 18859775. 10062183. 0.53353
0.26109
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.74000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 513223904.


4376980.
Tons 0. 79526177.
30288225.
LEREC 0.0000 0.4961
0.2346
Value/ton 0.0000 6.4535
0.1445

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 513223904.


4376980.
Tons 0. 79526177.
30288225.
LEREC 0.0000 0.4961
0.2346
Value/ton 0.0000 6.4535
0.1445

Prices are multipled by factor : 0.74000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 508.

*** call design pit case 75 Factor 0.7400


RUN# 229. Page 381 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5249167.
Number of positive blks 21935.
Mean of positive blks 78. Total Value 1702821.
Number of negative blks 5227232.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2314.


Number of blocks total 16702. Value 1118587.
Number of positive blocks 13179. Value 1311743.
Number of negative blocks 3523. Value -193156.

Total Positive blocks = 21935.


Positive blocks in pit = 15429.
Negative blocks in pit = 1837.
Percent of Positive blocks mined= 70.34
Ratio of Neg/Pos blocks mined = 0.1191

2-D LG Net Value by rows = 458,361.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5249167.
Number of positive blks 21935.
Mean of positive blks 78. Total Value 1702821.
Number of negative blks 5227232.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2314.


Number of blocks total 16702. Value 1118587.
Number of positive blocks 13179. Value 1311743.
Number of negative blocks 3523. Value -193156.

Total Positive blocks = 21935.


Positive blocks in pit = 17591.
Negative blocks in pit = 2080.
Percent of Positive blocks mined= 80.20
Ratio of Neg/Pos blocks mined = 0.1182

2-D LG Net Value by columns = 311,753.

*** Design case 75 Factor 0.7400

*** vary base start case 75


RUN# 229. Page 382 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 74
Output pit = 75
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 383 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 74

Base Lerchs-Grossmann Pit Design - Pit Number 75

Area specifications for Pit # 75


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 75


Total # of blocks: 119791
Total # of ORE blocks: 19411
Total # of FEED blocks: 119791
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19673 BLOCKS WITH NON-NEGATIVE VALUE:
0.397 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 75 Cumulative


Number of (-) blocks mined 282. 37,980.
Number of (+) blocks mined 143. 39,610.
Number of total blocks mined 425. 77,590.
Sum of Value for (+) blocks 13,167. 2,789,724.
Sum of Value for (-) blocks -12,921. -2,625,297.
Net revenue = GRO$$ - costs 246. 164,427.

MSOPDG - Eof reading data

*** read model for case 76 Factor 0.7500

Compare TOPO precsion 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 precsion

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# 229. Page 384 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5248742


Total Number Of Blocks Below Topo = 5248742.
Total Number Of Blocks Defined = 5248742.
Number Blocks .ge. BMIN = 5248742.
Number of blocks value .lt. 0 = 5168933.
Average value = -3028.
Blocks above zero = 79809.
Average = 6748.
Value of blocks above zero = 538582464.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 124717.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 364265188
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 364291560

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 reccomended 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# 229. Page 385 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319398.
Total blocks above 0 = 77329.
Mean of blocks above 0 = 6837.2479

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5242069. 0. 98.5 -2914.
0. 60691. 77329. 100.0 6837.
10000. 12549. 16638. 21.5 17091.
20000. 2953. 4089. 5.3 28071.
30000. 759. 1136. 1.5 38874.
40000. 263. 377. 0.5 48445.
50000. 82. 114. 0.1 58776.
60000. 24. 32. 0.0 69662.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 64573. 79526177. 527574597. 6.63397
0.49607
ROM M 9179. 11428450. -5252383. -0.45959
0.19087
ROM O 15236. 18859775. 11039199. 0.58533
0.26109
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.75000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 527574597.


5786816.
Tons 0. 79526177.
30288225.
LEREC 0.0000 0.4961
0.2346
Value/ton 0.0000 6.6340
0.1911

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 527574597.


5786816.
Tons 0. 79526177.
30288225.
LEREC 0.0000 0.4961
0.2346
Value/ton 0.0000 6.6340
0.1911

Prices are multipled by factor : 0.75000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 516.

*** call design pit case 76 Factor 0.7500


RUN# 229. Page 386 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5248742.
Number of positive blks 21792.
Mean of positive blks 80. Total Value 1753889.
Number of negative blks 5226950.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2322.


Number of blocks total 16996. Value 1156371.
Number of positive blocks 13306. Value 1354527.
Number of negative blocks 3690. Value -198157.

Total Positive blocks = 21792.


Positive blocks in pit = 15607.
Negative blocks in pit = 1971.
Percent of Positive blocks mined= 71.62
Ratio of Neg/Pos blocks mined = 0.1263

2-D LG Net Value by rows = 477,135.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5248742.
Number of positive blks 21792.
Mean of positive blks 80. Total Value 1753889.
Number of negative blks 5226950.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2322.


Number of blocks total 16996. Value 1156371.
Number of positive blocks 13306. Value 1354527.
Number of negative blocks 3690. Value -198157.

Total Positive blocks = 21792.


Positive blocks in pit = 17947.
Negative blocks in pit = 2172.
Percent of Positive blocks mined= 82.36
Ratio of Neg/Pos blocks mined = 0.1210

2-D LG Net Value by columns = 327,266.

*** Design case 76 Factor 0.7500

*** vary base start case 76


RUN# 229. Page 387 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 75
Output pit = 76
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 388 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 75

Base Lerchs-Grossmann Pit Design - Pit Number 76

Area specifications for Pit # 76


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 76


Total # of blocks: 119390
Total # of ORE blocks: 19352
Total # of FEED blocks: 119390
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19851 BLOCKS WITH NON-NEGATIVE VALUE:
0.402 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 76 Cumulative


Number of (-) blocks mined 375. 38,355.
Number of (+) blocks mined 276. 39,886.
Number of total blocks mined 651. 78,241.
Sum of Value for (+) blocks 37,502. 2,827,226.
Sum of Value for (-) blocks -36,334. -2,661,631.
Net revenue = GRO$$ - costs 1,167. 165,594.

MSOPDG - Eof reading data

*** read model for case 77 Factor 0.7600

Compare TOPO precsion 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 precsion

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# 229. Page 389 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5248091


Total Number Of Blocks Below Topo = 5248091.
Total Number Of Blocks Defined = 5248091.
Number Blocks .ge. BMIN = 5248091.
Number of blocks value .lt. 0 = 5166506.
Average value = -3032.
Blocks above zero = 81585.
Average = 6791.
Value of blocks above zero = 554026304.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 126495.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 369058151
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 369084870

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 reccomended 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# 229. Page 390 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319360.
Total blocks above 0 = 79073.
Mean of blocks above 0 = 6878.8169

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5240287. 0. 98.5 -2915.
0. 61455. 79073. 100.0 6879.
10000. 13371. 17618. 22.3 17022.
20000. 3032. 4247. 5.4 28244.
30000. 803. 1215. 1.5 38904.
40000. 288. 412. 0.5 48447.
50000. 88. 124. 0.2 58921.
60000. 27. 36. 0.0 69600.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 66868. 82359902. 545091514. 6.61841
0.48898
ROM M 7403. 9221400. -4858215. -0.52684
0.18390
ROM O 14717. 18233100. 9014045. 0.49438
0.25162
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.76000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 545091514.


4155831.
Tons 0. 82359902.
27454500.
LEREC 0.0000 0.4890
0.2289
Value/ton 0.0000 6.6184
0.1514

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 545091514.


4155831.
Tons 0. 82359902.
27454500.
LEREC 0.0000 0.4890
0.2289
Value/ton 0.0000 6.6184
0.1514

Prices are multipled by factor : 0.76000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 524.

*** call design pit case 77 Factor 0.7600


RUN# 229. Page 391 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5248091.
Number of positive blks 22656.
Mean of positive blks 79. Total Value 1780934.
Number of negative blks 5225435.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2341.


Number of blocks total 17172. Value 1172768.
Number of positive blocks 13717. Value 1375771.
Number of negative blocks 3455. Value -203003.

Total Positive blocks = 22656.


Positive blocks in pit = 15326.
Negative blocks in pit = 1995.
Percent of Positive blocks mined= 67.65
Ratio of Neg/Pos blocks mined = 0.1302

2-D LG Net Value by rows = 477,075.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5248091.
Number of positive blks 22656.
Mean of positive blks 79. Total Value 1780934.
Number of negative blks 5225435.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2341.


Number of blocks total 17172. Value 1172768.
Number of positive blocks 13717. Value 1375771.
Number of negative blocks 3455. Value -203003.

Total Positive blocks = 22656.


Positive blocks in pit = 17853.
Negative blocks in pit = 2256.
Percent of Positive blocks mined= 78.80
Ratio of Neg/Pos blocks mined = 0.1264

2-D LG Net Value by columns = 340,210.

*** Design case 77 Factor 0.7600

*** vary base start case 77


RUN# 229. Page 392 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 76
Output pit = 77
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 393 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 76

Base Lerchs-Grossmann Pit Design - Pit Number 77

Area specifications for Pit # 77


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 77


Total # of blocks: 118855
Total # of ORE blocks: 19456
Total # of FEED blocks: 118855
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 20052 BLOCKS WITH NON-NEGATIVE VALUE:
0.409 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 77 Cumulative


Number of (-) blocks mined 340. 38,695.
Number of (+) blocks mined 337. 40,223.
Number of total blocks mined 677. 78,918.
Sum of Value for (+) blocks 28,445. 2,855,672.
Sum of Value for (-) blocks -27,875. -2,689,507.
Net revenue = GRO$$ - costs 569. 166,164.

MSOPDG - Eof reading data

*** read model for case 78 Factor 0.7700

Compare TOPO precsion 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 precsion

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# 229. Page 394 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5247414


Total Number Of Blocks Below Topo = 5247414.
Total Number Of Blocks Defined = 5247414.
Number Blocks .ge. BMIN = 5247414.
Number of blocks value .lt. 0 = 5165829.
Average value = -3035.
Blocks above zero = 81585.
Average = 6982.
Value of blocks above zero = 569609856.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 128272.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 373851114
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 373878180

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 reccomended 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# 229. Page 395 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319318.
Total blocks above 0 = 79073.
Mean of blocks above 0 = 7072.0372

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5240245. 0. 98.5 -2915.
0. 61455. 79073. 100.0 7072.
10000. 13205. 17618. 22.3 17359.
20000. 3151. 4413. 5.6 28404.
30000. 826. 1262. 1.6 39184.
40000. 298. 436. 0.6 48703.
50000. 97. 138. 0.2 58849.
60000. 30. 41. 0.1 69401.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 66868. 82359902. 559741154. 6.79628
0.48898
ROM M 7403. 9221400. -4521736. -0.49035
0.18390
ROM O 14717. 18233100. 9924348. 0.54430
0.25162
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.77000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 559741154.


5402612.
Tons 0. 82359902.
27454500.
LEREC 0.0000 0.4890
0.2289
Value/ton 0.0000 6.7963
0.1968

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 559741154.


5402612.
Tons 0. 82359902.
27454500.
LEREC 0.0000 0.4890
0.2289
Value/ton 0.0000 6.7963
0.1968

Prices are multipled by factor : 0.77000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 531.

*** call design pit case 78 Factor 0.7700


RUN# 229. Page 396 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5247414.
Number of positive blks 22319.
Mean of positive blks 81. Total Value 1816919.
Number of negative blks 5225095.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2320.


Number of blocks total 17261. Value 1198649.
Number of positive blocks 13692. Value 1408870.
Number of negative blocks 3569. Value -210221.

Total Positive blocks = 22319.


Positive blocks in pit = 15306.
Negative blocks in pit = 2070.
Percent of Positive blocks mined= 68.58
Ratio of Neg/Pos blocks mined = 0.1352

2-D LG Net Value by rows = 494,877.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5247414.
Number of positive blks 22319.
Mean of positive blks 81. Total Value 1816919.
Number of negative blks 5225095.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2320.


Number of blocks total 17261. Value 1198649.
Number of positive blocks 13692. Value 1408870.
Number of negative blocks 3569. Value -210221.

Total Positive blocks = 22319.


Positive blocks in pit = 18557.
Negative blocks in pit = 2501.
Percent of Positive blocks mined= 83.14
Ratio of Neg/Pos blocks mined = 0.1348

2-D LG Net Value by columns = 350,544.

*** Design case 78 Factor 0.7700

*** vary base start case 78


RUN# 229. Page 397 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 77
Output pit = 78
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 398 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 77

Base Lerchs-Grossmann Pit Design - Pit Number 78

Area specifications for Pit # 78


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 78


Total # of blocks: 118292
Total # of ORE blocks: 19570
Total # of FEED blocks: 118292
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19810 BLOCKS WITH NON-NEGATIVE VALUE:
0.398 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 78 Cumulative


Number of (-) blocks mined 201. 38,896.
Number of (+) blocks mined 178. 40,401.
Number of total blocks mined 379. 79,297.
Sum of Value for (+) blocks 18,477. 2,874,149.
Sum of Value for (-) blocks -18,138. -2,707,646.
Net revenue = GRO$$ - costs 338. 166,503.

MSOPDG - Eof reading data

*** read model for case 79 Factor 0.7800

Compare TOPO precsion 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 precsion

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# 229. Page 399 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5247035


Total Number Of Blocks Below Topo = 5247035.
Total Number Of Blocks Defined = 5247035.
Number Blocks .ge. BMIN = 5247035.
Number of blocks value .lt. 0 = 5165450.
Average value = -3037.
Blocks above zero = 81585.
Average = 7173.
Value of blocks above zero = 585197568.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 130050.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 378644077
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 378671490

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 reccomended 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# 229. Page 400 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319290.
Total blocks above 0 = 79073.
Mean of blocks above 0 = 7265.6594

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5240217. 0. 98.5 -2915.
0. 60403. 79073. 100.0 7266.
10000. 14095. 18670. 23.6 17273.
20000. 3197. 4575. 5.8 28574.
30000. 916. 1378. 1.7 38996.
40000. 311. 462. 0.6 48934.
50000. 102. 151. 0.2 58919.
60000. 35. 49. 0.1 68823.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 69193. 85236927. 577396038. 6.77401
0.48193
ROM M 7403. 9221400. -4185257. -0.45386
0.18390
ROM O 12392. 15356076. 7861534. 0.51195
0.24631
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.78000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 577396038.


3676277.
Tons 0. 85236927.
24577475.
LEREC 0.0000 0.4819
0.2229
Value/ton 0.0000 6.7740
0.1496

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 577396038.


3676277.
Tons 0. 85236927.
24577475.
LEREC 0.0000 0.4819
0.2229
Value/ton 0.0000 6.7740
0.1496

Prices are multipled by factor : 0.78000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 539.

*** call design pit case 79 Factor 0.7800


RUN# 229. Page 401 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5247035.
Number of positive blks 22141.
Mean of positive blks 84. Total Value 1862672.
Number of negative blks 5224894.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2322.


Number of blocks total 17514. Value 1230835.
Number of positive blocks 13768. Value 1452720.
Number of negative blocks 3746. Value -221886.

Total Positive blocks = 22141.


Positive blocks in pit = 15767.
Negative blocks in pit = 2266.
Percent of Positive blocks mined= 71.21
Ratio of Neg/Pos blocks mined = 0.1437

2-D LG Net Value by rows = 506,530.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5247035.
Number of positive blks 22141.
Mean of positive blks 84. Total Value 1862672.
Number of negative blks 5224894.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2322.


Number of blocks total 17514. Value 1230835.
Number of positive blocks 13768. Value 1452720.
Number of negative blocks 3746. Value -221886.

Total Positive blocks = 22141.


Positive blocks in pit = 18654.
Negative blocks in pit = 2568.
Percent of Positive blocks mined= 84.25
Ratio of Neg/Pos blocks mined = 0.1377

2-D LG Net Value by columns = 368,583.

*** Design case 79 Factor 0.7800

*** vary base start case 79


RUN# 229. Page 402 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 78
Output pit = 79
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 403 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 78

Base Lerchs-Grossmann Pit Design - Pit Number 79

Area specifications for Pit # 79


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 79


Total # of blocks: 117926
Total # of ORE blocks: 19523
Total # of FEED blocks: 117926
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19780 BLOCKS WITH NON-NEGATIVE VALUE:
0.399 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 79 Cumulative


Number of (-) blocks mined 1,315. 40,211.
Number of (+) blocks mined 1,147. 41,548.
Number of total blocks mined 2,462. 81,759.
Sum of Value for (+) blocks 109,759. 2,983,909.
Sum of Value for (-) blocks -107,705. -2,815,351.
Net revenue = GRO$$ - costs 2,054. 168,558.

MSOPDG - Eof reading data

*** read model for case 80 Factor 0.7900

Compare TOPO precsion 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 precsion

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# 229. Page 404 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5244573


Total Number Of Blocks Below Topo = 5244573.
Total Number Of Blocks Defined = 5244573.
Number Blocks .ge. BMIN = 5244573.
Number of blocks value .lt. 0 = 5162988.
Average value = -3041.
Blocks above zero = 81585.
Average = 7366.
Value of blocks above zero = 600920704.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 131828.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 383437040
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 383464800

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 reccomended 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# 229. Page 405 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319081.
Total blocks above 0 = 79073.
Mean of blocks above 0 = 7460.5465

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5240008. 0. 98.5 -2915.
0. 59219. 79073. 100.0 7461.
10000. 15093. 19854. 25.1 17155.
20000. 3334. 4761. 6.0 28702.
30000. 926. 1427. 1.8 39283.
40000. 342. 501. 0.6 48952.
50000. 103. 159. 0.2 59316.
60000. 41. 56. 0.1 68658.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 69193. 85236927. 592338794. 6.94932
0.48193
ROM M 7403. 9221400. -3848777. -0.41737
0.18390
ROM O 12392. 15356076. 8612005. 0.56082
0.24631
DUMP W 5237344. 6524411165. -15277581189. -2.34160
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.79000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 592338794.


4763228.
Tons 0. 85236927.
24577475.
LEREC 0.0000 0.4819
0.2229
Value/ton 0.0000 6.9493
0.1938

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 592338794.


4763228.
Tons 0. 85236927.
24577475.
LEREC 0.0000 0.4819
0.2229
Value/ton 0.0000 6.9493
0.1938

Prices are multipled by factor : 0.79000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337775518.


Tons 183757344.
LEREC 0.0003
Value/ton -1.8382

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277581189.


Tons 6524411165.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 547.

*** call design pit case 80 Factor 0.7900


RUN# 229. Page 406 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5244573.
Number of positive blks 20994.
Mean of positive blks 86. Total Value 1814329.
Number of negative blks 5223579.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2297.


Number of blocks total 16686. Value 1195177.
Number of positive blocks 13074. Value 1409867.
Number of negative blocks 3612. Value -214691.

Total Positive blocks = 20994.


Positive blocks in pit = 15643.
Negative blocks in pit = 2208.
Percent of Positive blocks mined= 74.51
Ratio of Neg/Pos blocks mined = 0.1411

2-D LG Net Value by rows = 466,219.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5244573.
Number of positive blks 20994.
Mean of positive blks 86. Total Value 1814329.
Number of negative blks 5223579.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2297.


Number of blocks total 16686. Value 1195177.
Number of positive blocks 13074. Value 1409867.
Number of negative blocks 3612. Value -214691.

Total Positive blocks = 20994.


Positive blocks in pit = 18794.
Negative blocks in pit = 2123.
Percent of Positive blocks mined= 89.52
Ratio of Neg/Pos blocks mined = 0.1130

2-D LG Net Value by columns = 361,582.

*** Design case 80 Factor 0.7900

*** vary base start case 80


RUN# 229. Page 407 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 79
Output pit = 80
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 408 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 79

Base Lerchs-Grossmann Pit Design - Pit Number 80

Area specifications for Pit # 80


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 80


Total # of blocks: 115489
Total # of ORE blocks: 18410
Total # of FEED blocks: 115489
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19155 BLOCKS WITH NON-NEGATIVE VALUE:
0.391 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 80 Cumulative


Number of (-) blocks mined 746. 40,957.
Number of (+) blocks mined 387. 41,935.
Number of total blocks mined 1,133. 82,892.
Sum of Value for (+) blocks 42,028. 3,025,938.
Sum of Value for (-) blocks -41,615. -2,856,966.
Net revenue = GRO$$ - costs 413. 168,971.

MSOPDG - Eof reading data

*** read model for case 81 Factor 0.8000

Compare TOPO precsion 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 precsion

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# 229. Page 409 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5243440


Total Number Of Blocks Below Topo = 5243440.
Total Number Of Blocks Defined = 5243440.
Number Blocks .ge. BMIN = 5243440.
Number of blocks value .lt. 0 = 5160259.
Average value = -3046.
Blocks above zero = 83181.
Average = 7414.
Value of blocks above zero = 616711296.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 133606.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 388230003
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 388258110

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 reccomended 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# 229. Page 410 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5319016.
Total blocks above 0 = 80655.
Mean of blocks above 0 = 7506.0944

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5238361. 0. 98.5 -2916.
0. 60801. 80655. 100.0 7506.
10000. 14888. 19854. 24.6 17481.
20000. 3476. 4966. 6.2 28800.
30000. 961. 1490. 1.8 39483.
40000. 358. 529. 0.7 49184.
50000. 109. 171. 0.2 59496.
60000. 44. 62. 0.1 68739.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 69193. 85236927. 607281468. 7.12463
0.48193
ROM M 5949. 7410775. -3824573. -0.51608
0.17538
ROM O 13988. 17342976. 9428806. 0.54367
0.24215
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.80000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 607281468.


5604233.
Tons 0. 85236927.
24753750.
LEREC 0.0000 0.4819
0.2222
Value/ton 0.0000 7.1246
0.2264

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 607281468.


5604233.
Tons 0. 85236927.
24753750.
LEREC 0.0000 0.4819
0.2222
Value/ton 0.0000 7.1246
0.2264

Prices are multipled by factor : 0.80000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 555.

*** call design pit case 81 Factor 0.8000


RUN# 229. Page 411 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5243440.
Number of positive blks 21675.
Mean of positive blks 85. Total Value 1833674.
Number of negative blks 5221765.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2300.


Number of blocks total 16765. Value 1204792.
Number of positive blocks 13373. Value 1431931.
Number of negative blocks 3392. Value -227139.

Total Positive blocks = 21675.


Positive blocks in pit = 15429.
Negative blocks in pit = 2269.
Percent of Positive blocks mined= 71.18
Ratio of Neg/Pos blocks mined = 0.1471

2-D LG Net Value by rows = 465,613.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5243440.
Number of positive blks 21675.
Mean of positive blks 85. Total Value 1833674.
Number of negative blks 5221765.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2300.


Number of blocks total 16765. Value 1204792.
Number of positive blocks 13373. Value 1431931.
Number of negative blocks 3392. Value -227139.

Total Positive blocks = 21675.


Positive blocks in pit = 18898.
Negative blocks in pit = 2068.
Percent of Positive blocks mined= 87.19
Ratio of Neg/Pos blocks mined = 0.1094

2-D LG Net Value by columns = 370,931.

*** Design case 81 Factor 0.8000

*** vary base start case 81


RUN# 229. Page 412 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 80
Output pit = 81
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 413 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 80

Base Lerchs-Grossmann Pit Design - Pit Number 81

Area specifications for Pit # 81


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 81


Total # of blocks: 114817
Total # of ORE blocks: 18580
Total # of FEED blocks: 114817
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18927 BLOCKS WITH NON-NEGATIVE VALUE:
0.378 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 81 Cumulative


Number of (-) blocks mined 592. 41,549.
Number of (+) blocks mined 294. 42,229.
Number of total blocks mined 886. 83,778.
Sum of Value for (+) blocks 41,689. 3,067,627.
Sum of Value for (-) blocks -41,279. -2,898,246.
Net revenue = GRO$$ - costs 409. 169,381.

MSOPDG - Eof reading data

*** read model for case 82 Factor 0.8100

Compare TOPO precsion 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 precsion

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# 229. Page 414 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5242554


Total Number Of Blocks Below Topo = 5242554.
Total Number Of Blocks Defined = 5242554.
Number Blocks .ge. BMIN = 5242554.
Number of blocks value .lt. 0 = 5159373.
Average value = -3049.
Blocks above zero = 83181.
Average = 7604.
Value of blocks above zero = 632519104.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 135384.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 393022966
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 393051420

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 reccomended 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# 229. Page 415 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318947.
Total blocks above 0 = 80655.
Mean of blocks above 0 = 7698.7423

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5238292. 0. 98.5 -2916.
0. 59635. 80655. 100.0 7699.
10000. 15834. 21020. 26.1 17383.
20000. 3557. 5186. 6.4 28879.
30000. 1088. 1629. 2.0 39242.
40000. 352. 541. 0.7 49695.
50000. 121. 189. 0.2 59417.
60000. 49. 68. 0.1 68882.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 71495. 88084202. 625229537. 7.09809
0.47508
ROM M 5949. 7410775. -3566684. -0.48128
0.17538
ROM O 11686. 14495701. 7302744. 0.50379
0.23668
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.81000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 625229537.


3736060.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.0981
0.1705

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 625229537.


3736060.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.0981
0.1705

Prices are multipled by factor : 0.81000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 563.

*** call design pit case 82 Factor 0.8100


RUN# 229. Page 416 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242554.
Number of positive blks 21381.
Mean of positive blks 87. Total Value 1853008.
Number of negative blks 5221173.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2294.


Number of blocks total 16818. Value 1218065.
Number of positive blocks 13348. Value 1450096.
Number of negative blocks 3470. Value -232031.

Total Positive blocks = 21381.


Positive blocks in pit = 15619.
Negative blocks in pit = 2261.
Percent of Positive blocks mined= 73.05
Ratio of Neg/Pos blocks mined = 0.1448

2-D LG Net Value by rows = 475,265.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242554.
Number of positive blks 21381.
Mean of positive blks 87. Total Value 1853008.
Number of negative blks 5221173.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2294.


Number of blocks total 16818. Value 1218065.
Number of positive blocks 13348. Value 1450096.
Number of negative blocks 3470. Value -232031.

Total Positive blocks = 21381.


Positive blocks in pit = 18660.
Negative blocks in pit = 2170.
Percent of Positive blocks mined= 87.27
Ratio of Neg/Pos blocks mined = 0.1163

2-D LG Net Value by columns = 372,281.

*** Design case 82 Factor 0.8100

*** vary base start case 82


RUN# 229. Page 417 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 81
Output pit = 82
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 418 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 81

Base Lerchs-Grossmann Pit Design - Pit Number 82

Area specifications for Pit # 82


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 82


Total # of blocks: 114076
Total # of ORE blocks: 18506
Total # of FEED blocks: 114076
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18713 BLOCKS WITH NON-NEGATIVE VALUE:
0.390 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 82 Cumulative


Number of (-) blocks mined 115. 41,664.
Number of (+) blocks mined 102. 42,331.
Number of total blocks mined 217. 83,995.
Sum of Value for (+) blocks 9,845. 3,077,472.
Sum of Value for (-) blocks -9,660. -2,907,907.
Net revenue = GRO$$ - costs 184. 169,565.

MSOPDG - Eof reading data

*** read model for case 83 Factor 0.8200

Compare TOPO precsion 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 precsion

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# 229. Page 419 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5242337


Total Number Of Blocks Below Topo = 5242337.
Total Number Of Blocks Defined = 5242337.
Number Blocks .ge. BMIN = 5242337.
Number of blocks value .lt. 0 = 5159156.
Average value = -3051.
Blocks above zero = 83181.
Average = 7795.
Value of blocks above zero = 648415424.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 137162.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 397815929
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 397844730

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 reccomended 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# 229. Page 420 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318929.
Total blocks above 0 = 80655.
Mean of blocks above 0 = 7892.3803

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5238274. 0. 98.5 -2916.
0. 58318. 80655. 100.0 7892.
10000. 16919. 22337. 27.7 17251.
20000. 3711. 5418. 6.7 28946.
30000. 1122. 1707. 2.1 39391.
40000. 382. 585. 0.7 49660.
50000. 126. 203. 0.3 59580.
60000. 55. 77. 0.1 68755.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 71495. 88084202. 640451880. 7.27091
0.47508
ROM M 5949. 7410775. -3308797. -0.44648
0.17538
ROM O 11686. 14495701. 7983466. 0.55075
0.23668
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.82000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 640451880.


4674669.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.2709
0.2134

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 640451880.


4674669.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.2709
0.2134

Prices are multipled by factor : 0.82000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 571.

*** call design pit case 83 Factor 0.8200


RUN# 229. Page 421 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242337.
Number of positive blks 21279.
Mean of positive blks 90. Total Value 1904558.
Number of negative blks 5221058.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2302.


Number of blocks total 17038. Value 1256145.
Number of positive blocks 13422. Value 1502776.
Number of negative blocks 3616. Value -246630.

Total Positive blocks = 21279.


Positive blocks in pit = 15710.
Negative blocks in pit = 2316.
Percent of Positive blocks mined= 73.83
Ratio of Neg/Pos blocks mined = 0.1474

2-D LG Net Value by rows = 493,001.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242337.
Number of positive blks 21279.
Mean of positive blks 90. Total Value 1904558.
Number of negative blks 5221058.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2302.


Number of blocks total 17038. Value 1256145.
Number of positive blocks 13422. Value 1502776.
Number of negative blocks 3616. Value -246630.

Total Positive blocks = 21279.


Positive blocks in pit = 18318.
Negative blocks in pit = 2148.
Percent of Positive blocks mined= 86.08
Ratio of Neg/Pos blocks mined = 0.1173

2-D LG Net Value by columns = 391,831.

*** Design case 83 Factor 0.8200

*** vary base start case 83


RUN# 229. Page 422 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 82
Output pit = 83
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 423 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 82

Base Lerchs-Grossmann Pit Design - Pit Number 83

Area specifications for Pit # 83


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 83


Total # of blocks: 113924
Total # of ORE blocks: 18481
Total # of FEED blocks: 113924
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18745 BLOCKS WITH NON-NEGATIVE VALUE:
0.387 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 83 Cumulative


Number of (-) blocks mined 178. 41,842.
Number of (+) blocks mined 153. 42,484.
Number of total blocks mined 331. 84,326.
Sum of Value for (+) blocks 14,494. 3,091,966.
Sum of Value for (-) blocks -14,398. -2,922,305.
Net revenue = GRO$$ - costs 95. 169,661.

MSOPDG - Eof reading data

*** read model for case 84 Factor 0.8300

Compare TOPO precsion 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 precsion

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# 229. Page 424 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5242006


Total Number Of Blocks Below Topo = 5242006.
Total Number Of Blocks Defined = 5242006.
Number Blocks .ge. BMIN = 5242006.
Number of blocks value .lt. 0 = 5158825.
Average value = -3054.
Blocks above zero = 83181.
Average = 7986.
Value of blocks above zero = 664301248.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 138940.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 402608892
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 402638040

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 reccomended 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# 229. Page 425 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318905.
Total blocks above 0 = 80655.
Mean of blocks above 0 = 8086.0178

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5238250. 0. 98.5 -2916.
0. 58318. 80655. 100.0 8086.
10000. 16665. 22337. 27.7 17566.
20000. 3893. 5672. 7.0 28986.
30000. 1135. 1779. 2.2 39583.
40000. 421. 644. 0.8 49446.
50000. 144. 223. 0.3 59517.
60000. 53. 79. 0.1 69474.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 71495. 88084202. 655674188. 7.44372
0.47508
ROM M 5949. 7410775. -3050910. -0.41169
0.17538
ROM O 11686. 14495701. 8664187. 0.59771
0.23668
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste

Prices are multipled by factor : 0.83000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 655674188.


5613277.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.4437
0.2562

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 655674188.


5613277.
Tons 0. 88084202.
21906475.
LEREC 0.0000 0.4751
0.2159
Value/ton 0.0000 7.4437
0.2562

Prices are multipled by factor : 0.83000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 578.

*** call design pit case 84 Factor 0.8300


RUN# 229. Page 426 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242006.
Number of positive blks 21126.
Mean of positive blks 92. Total Value 1950962.
Number of negative blks 5220880.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2290.


Number of blocks total 17090. Value 1291082.
Number of positive blocks 13393. Value 1542064.
Number of negative blocks 3697. Value -250982.

Total Positive blocks = 21126.


Positive blocks in pit = 15905.
Negative blocks in pit = 2398.
Percent of Positive blocks mined= 75.29
Ratio of Neg/Pos blocks mined = 0.1508

2-D LG Net Value by rows = 512,506.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5242006.
Number of positive blks 21126.
Mean of positive blks 92. Total Value 1950962.
Number of negative blks 5220880.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2290.


Number of blocks total 17090. Value 1291082.
Number of positive blocks 13393. Value 1542064.
Number of negative blocks 3697. Value -250982.

Total Positive blocks = 21126.


Positive blocks in pit = 18985.
Negative blocks in pit = 2303.
Percent of Positive blocks mined= 89.87
Ratio of Neg/Pos blocks mined = 0.1213

2-D LG Net Value by columns = 406,305.

*** Design case 84 Factor 0.8300

*** vary base start case 84


RUN# 229. Page 427 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 83
Output pit = 84
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 428 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 83

Base Lerchs-Grossmann Pit Design - Pit Number 84

Area specifications for Pit # 84


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 84


Total # of blocks: 113606
Total # of ORE blocks: 18350
Total # of FEED blocks: 113606
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 19052 BLOCKS WITH NON-NEGATIVE VALUE:
0.386 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 84 Cumulative


Number of (-) blocks mined 350. 42,192.
Number of (+) blocks mined 257. 42,741.
Number of total blocks mined 607. 84,933.
Sum of Value for (+) blocks 23,070. 3,115,036.
Sum of Value for (-) blocks -22,808. -2,945,114.
Net revenue = GRO$$ - costs 261. 169,922.

MSOPDG - Eof reading data

*** read model for case 85 Factor 0.8400

Compare TOPO precsion 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 precsion

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# 229. Page 429 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5241399


Total Number Of Blocks Below Topo = 5241399.
Total Number Of Blocks Defined = 5241399.
Number Blocks .ge. BMIN = 5241399.
Number of blocks value .lt. 0 = 5156780.
Average value = -3058.
Blocks above zero = 84619.
Average = 8039.
Value of blocks above zero = 680289344.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 140718.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 407401855
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 407431350

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 reccomended 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# 229. Page 430 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318869.
Total blocks above 0 = 82077.
Mean of blocks above 0 = 8137.2950

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5236792. 0. 98.5 -2917.
0. 58299. 82077. 100.0 8137.
10000. 17807. 23778. 29.0 17410.
20000. 4098. 5971. 7.3 28967.
30000. 1206. 1873. 2.3 39670.
40000. 424. 667. 0.8 49805.
50000. 160. 243. 0.3 59515.
60000. 54. 83. 0.1 69933.
70000. 21. 29. 0.0 80093.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 73683. 90794327. 673727432. 7.42037
0.46866
ROM M 4511. 5623600. -2852689. -0.50727
0.16756
ROM O 10936. 13572751. 6603929. 0.48656
0.22719
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.84000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 673727432.


3751240.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.4204
0.1954

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 673727432.


3751240.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.4204
0.1954

Prices are multipled by factor : 0.84000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 586.

*** call design pit case 85 Factor 0.8400


RUN# 229. Page 431 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5241399.
Number of positive blks 21835.
Mean of positive blks 91. Total Value 1989283.
Number of negative blks 5219564.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2272.


Number of blocks total 17107. Value 1325701.
Number of positive blocks 13644. Value 1578880.
Number of negative blocks 3463. Value -253179.

Total Positive blocks = 21835.


Positive blocks in pit = 16215.
Negative blocks in pit = 2518.
Percent of Positive blocks mined= 74.26
Ratio of Neg/Pos blocks mined = 0.1553

2-D LG Net Value by rows = 526,817.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5241399.
Number of positive blks 21835.
Mean of positive blks 91. Total Value 1989283.
Number of negative blks 5219564.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2272.


Number of blocks total 17107. Value 1325701.
Number of positive blocks 13644. Value 1578880.
Number of negative blocks 3463. Value -253179.

Total Positive blocks = 21835.


Positive blocks in pit = 19484.
Negative blocks in pit = 2295.
Percent of Positive blocks mined= 89.23
Ratio of Neg/Pos blocks mined = 0.1178

2-D LG Net Value by columns = 427,917.

*** Design case 85 Factor 0.8400

*** vary base start case 85


RUN# 229. Page 432 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 84
Output pit = 85
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 433 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 84

Base Lerchs-Grossmann Pit Design - Pit Number 85

Area specifications for Pit # 85


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 85


Total # of blocks: 113163
Total # of ORE blocks: 18539
Total # of FEED blocks: 113163
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18862 BLOCKS WITH NON-NEGATIVE VALUE:
0.387 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 85 Cumulative


Number of (-) blocks mined 931. 43,123.
Number of (+) blocks mined 490. 43,231.
Number of total blocks mined 1,421. 86,354.
Sum of Value for (+) blocks 70,650. 3,185,687.
Sum of Value for (-) blocks -69,593. -3,014,707.
Net revenue = GRO$$ - costs 1,057. 170,979.

MSOPDG - Eof reading data

*** read model for case 86 Factor 0.8500

Compare TOPO precsion 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 precsion

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# 229. Page 434 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5239978


Total Number Of Blocks Below Topo = 5239978.
Total Number Of Blocks Defined = 5239978.
Number Blocks .ge. BMIN = 5239978.
Number of blocks value .lt. 0 = 5155359.
Average value = -3061.
Blocks above zero = 84619.
Average = 8230.
Value of blocks above zero = 696419008.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 142495.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 412194818
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 412224660

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 reccomended 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# 229. Page 435 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318803.
Total blocks above 0 = 82077.
Mean of blocks above 0 = 8329.8345

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5236726. 0. 98.5 -2917.
0. 58299. 82077. 100.0 8330.
10000. 17807. 23778. 29.0 17720.
20000. 3868. 5971. 7.3 29415.
30000. 1394. 2103. 2.6 39148.
40000. 446. 709. 0.9 49895.
50000. 172. 263. 0.3 59565.
60000. 61. 91. 0.1 69944.
70000. 21. 30. 0.0 80785.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 73683. 90794327. 689206076. 7.59085
0.46866
ROM M 4511. 5623600. -2665722. -0.47402
0.16756
ROM O 10936. 13572751. 7215759. 0.53164
0.22719
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.85000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 689206076.


4550037.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.5908
0.2370

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 689206076.


4550037.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.5908
0.2370

Prices are multipled by factor : 0.85000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 594.

*** call design pit case 86 Factor 0.8500


RUN# 229. Page 436 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5239978.
Number of positive blks 21345.
Mean of positive blks 93. Total Value 1979101.
Number of negative blks 5218633.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2245.


Number of blocks total 17126. Value 1312666.
Number of positive blocks 13512. Value 1575357.
Number of negative blocks 3614. Value -262692.

Total Positive blocks = 21345.


Positive blocks in pit = 16203.
Negative blocks in pit = 2412.
Percent of Positive blocks mined= 75.91
Ratio of Neg/Pos blocks mined = 0.1489

2-D LG Net Value by rows = 515,712.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5239978.
Number of positive blks 21345.
Mean of positive blks 93. Total Value 1979101.
Number of negative blks 5218633.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2245.


Number of blocks total 17126. Value 1312666.
Number of positive blocks 13512. Value 1575357.
Number of negative blocks 3614. Value -262692.

Total Positive blocks = 21345.


Positive blocks in pit = 18474.
Negative blocks in pit = 2004.
Percent of Positive blocks mined= 86.55
Ratio of Neg/Pos blocks mined = 0.1085

2-D LG Net Value by columns = 425,206.

*** Design case 86 Factor 0.8500

*** vary base start case 86


RUN# 229. Page 437 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 85
Output pit = 86
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 438 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 85

Base Lerchs-Grossmann Pit Design - Pit Number 86

Area specifications for Pit # 86


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 86


Total # of blocks: 112560
Total # of ORE blocks: 18320
Total # of FEED blocks: 112560
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18500 BLOCKS WITH NON-NEGATIVE VALUE:
0.379 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 86 Cumulative


Number of (-) blocks mined 160. 43,283.
Number of (+) blocks mined 140. 43,371.
Number of total blocks mined 300. 86,654.
Sum of Value for (+) blocks 23,700. 3,209,387.
Sum of Value for (-) blocks -23,363. -3,038,071.
Net revenue = GRO$$ - costs 336. 171,316.

MSOPDG - Eof reading data

*** read model for case 87 Factor 0.8600

Compare TOPO precsion 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 precsion

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# 229. Page 439 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5239678


Total Number Of Blocks Below Topo = 5239678.
Total Number Of Blocks Defined = 5239678.
Number Blocks .ge. BMIN = 5239678.
Number of blocks value .lt. 0 = 5155059.
Average value = -3064.
Blocks above zero = 84619.
Average = 8420.
Value of blocks above zero = 712523136.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 144273.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 416987781
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 417017970

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 reccomended 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# 229. Page 440 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318787.
Total blocks above 0 = 82077.
Mean of blocks above 0 = 8522.3741

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5236710. 0. 98.5 -2917.
0. 56851. 82077. 100.0 8522.
10000. 18950. 25226. 30.7 17577.
20000. 4083. 6276. 7.6 29398.
30000. 1455. 2193. 2.7 39315.
40000. 454. 738. 0.9 50177.
50000. 182. 284. 0.3 59614.
60000. 70. 102. 0.1 69733.
70000. 23. 32. 0.0 81144.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 73683. 90794327. 704684725. 7.76133
0.46866
ROM M 4511. 5623600. -2478756. -0.44078
0.16756
ROM O 10936. 13572751. 7827593. 0.57671
0.22719
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.86000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 704684725.


5348837.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.7613
0.2786

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 704684725.


5348837.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.7613
0.2786

Prices are multipled by factor : 0.86000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 602.

*** call design pit case 87 Factor 0.8600


RUN# 229. Page 441 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5239678.
Number of positive blks 21205.
Mean of positive blks 95. Total Value 2015068.
Number of negative blks 5218473.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2237.


Number of blocks total 17164. Value 1340208.
Number of positive blocks 13486. Value 1606209.
Number of negative blocks 3678. Value -266001.

Total Positive blocks = 21205.


Positive blocks in pit = 15541.
Negative blocks in pit = 2475.
Percent of Positive blocks mined= 73.29
Ratio of Neg/Pos blocks mined = 0.1593

2-D LG Net Value by rows = 530,485.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5239678.
Number of positive blks 21205.
Mean of positive blks 95. Total Value 2015069.
Number of negative blks 5218473.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2237.


Number of blocks total 17164. Value 1340208.
Number of positive blocks 13486. Value 1606209.
Number of negative blocks 3678. Value -266001.

Total Positive blocks = 21205.


Positive blocks in pit = 18304.
Negative blocks in pit = 2031.
Percent of Positive blocks mined= 86.32
Ratio of Neg/Pos blocks mined = 0.1110

2-D LG Net Value by columns = 435,251.

*** Design case 87 Factor 0.8600

*** vary base start case 87


RUN# 229. Page 442 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 86
Output pit = 87
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 443 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 86

Base Lerchs-Grossmann Pit Design - Pit Number 87

Area specifications for Pit # 87


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 87


Total # of blocks: 112270
Total # of ORE blocks: 18236
Total # of FEED blocks: 112270
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 18426 BLOCKS WITH NON-NEGATIVE VALUE:
0.379 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 87 Cumulative


Number of (-) blocks mined 962. 44,245.
Number of (+) blocks mined 724. 44,095.
Number of total blocks mined 1,686. 88,340.
Sum of Value for (+) blocks 97,027. 3,306,414.
Sum of Value for (-) blocks -96,549. -3,134,621.
Net revenue = GRO$$ - costs 477. 171,793.

MSOPDG - Eof reading data

*** read model for case 88 Factor 0.8700

Compare TOPO precsion 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 precsion

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# 229. Page 444 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5237992


Total Number Of Blocks Below Topo = 5237992.
Total Number Of Blocks Defined = 5237992.
Number Blocks .ge. BMIN = 5237992.
Number of blocks value .lt. 0 = 5153373.
Average value = -3068.
Blocks above zero = 84619.
Average = 8610.
Value of blocks above zero = 728560384.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 146051.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 421780744
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 421811280

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 reccomended 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# 229. Page 445 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318609.
Total blocks above 0 = 82077.
Mean of blocks above 0 = 8714.9153

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5236532. 0. 98.5 -2917.
0. 56851. 82077. 100.0 8715.
10000. 18649. 25226. 30.7 17882.
20000. 4297. 6577. 8.0 29401.
30000. 1478. 2280. 2.8 39501.
40000. 506. 802. 1.0 50014.
50000. 184. 296. 0.4 59998.
60000. 76. 112. 0.1 69734.
70000. 25. 36. 0.0 80922.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 73683. 90794327. 720163505. 7.93181
0.46866
ROM M 4511. 5623600. -2291788. -0.40753
0.16756
ROM O 10936. 13572751. 8439429. 0.62179
0.22719
DUMP W 5237202. 6524234890. -15277240974. -2.34161
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.87000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 720163505.


6147641.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.9318
0.3203

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 720163505.


6147641.
Tons 0. 90794327.
19196350.
LEREC 0.0000 0.4687
0.2097
Value/ton 0.0000 7.9318
0.3203

Prices are multipled by factor : 0.87000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337435302.


Tons 183581069.
LEREC 0.0001
Value/ton -1.8381

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15277240974.


Tons 6524234890.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 610.

*** call design pit case 88 Factor 0.8700


RUN# 229. Page 446 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5237992.
Number of positive blks 20481.
Mean of positive blks 96. Total Value 1974862.
Number of negative blks 5217511.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2187.


Number of blocks total 16534. Value 1332688.
Number of positive blocks 13040. Value 1573720.
Number of negative blocks 3494. Value -241032.

Total Positive blocks = 20481.


Positive blocks in pit = 15461.
Negative blocks in pit = 2255.
Percent of Positive blocks mined= 75.49
Ratio of Neg/Pos blocks mined = 0.1459

2-D LG Net Value by rows = 532,824.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5237992.
Number of positive blks 20481.
Mean of positive blks 96. Total Value 1974862.
Number of negative blks 5217511.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2187.


Number of blocks total 16534. Value 1332688.
Number of positive blocks 13040. Value 1573720.
Number of negative blocks 3494. Value -241032.

Total Positive blocks = 20481.


Positive blocks in pit = 17541.
Negative blocks in pit = 1938.
Percent of Positive blocks mined= 85.65
Ratio of Neg/Pos blocks mined = 0.1105

2-D LG Net Value by columns = 416,438.

*** Design case 88 Factor 0.8700

*** vary base start case 88


RUN# 229. Page 447 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 87
Output pit = 88
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 448 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 87

Base Lerchs-Grossmann Pit Design - Pit Number 88

Area specifications for Pit # 88


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 88


Total # of blocks: 110596
Total # of ORE blocks: 17547
Total # of FEED blocks: 110596
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17916 BLOCKS WITH NON-NEGATIVE VALUE:
0.375 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 88 Cumulative


Number of (-) blocks mined 295. 44,540.
Number of (+) blocks mined 203. 44,298.
Number of total blocks mined 498. 88,838.
Sum of Value for (+) blocks 40,377. 3,346,792.
Sum of Value for (-) blocks -39,748. -3,174,369.
Net revenue = GRO$$ - costs 628. 172,422.

MSOPDG - Eof reading data

*** read model for case 89 Factor 0.8800

Compare TOPO precsion 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 precsion

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# 229. Page 449 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5237494


Total Number Of Blocks Below Topo = 5237494.
Total Number Of Blocks Defined = 5237494.
Number Blocks .ge. BMIN = 5237494.
Number of blocks value .lt. 0 = 5151757.
Average value = -3071.
Blocks above zero = 85737.
Average = 8688.
Value of blocks above zero = 744887488.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 147829.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 426573707
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 426604590

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 reccomended 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# 229. Page 450 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318567.
Total blocks above 0 = 83183.
Mean of blocks above 0 = 8790.4804

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5235384. 0. 98.4 -2917.
0. 56408. 83183. 100.0 8790.
10000. 19869. 26775. 32.2 17723.
20000. 4539. 6906. 8.3 29379.
30000. 1538. 2367. 2.8 39692.
40000. 516. 829. 1.0 50346.
50000. 199. 313. 0.4 60227.
60000. 73. 114. 0.1 70459.
70000. 27. 41. 0.0 80547.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 75803. 93422377. 738540272. 7.90539
0.46251
ROM M 3495. 4358600. -2305073. -0.52886
0.15871
ROM O 9934. 12337200. 6276388. 0.50874
0.21813
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.88000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 738540272.


3971315.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 7.9054
0.2379

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 738540272.


3971315.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 7.9054
0.2379

Prices are multipled by factor : 0.88000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 617.

*** call design pit case 89 Factor 0.8800


RUN# 229. Page 451 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5237494.
Number of positive blks 21028.
Mean of positive blks 95. Total Value 1991513.
Number of negative blks 5216466.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2191.


Number of blocks total 16642. Value 1344246.
Number of positive blocks 13289. Value 1589858.
Number of negative blocks 3353. Value -245612.

Total Positive blocks = 21028.


Positive blocks in pit = 15150.
Negative blocks in pit = 2328.
Percent of Positive blocks mined= 72.05
Ratio of Neg/Pos blocks mined = 0.1537

2-D LG Net Value by rows = 535,819.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5237494.
Number of positive blks 21028.
Mean of positive blks 95. Total Value 1991513.
Number of negative blks 5216466.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2191.


Number of blocks total 16642. Value 1344246.
Number of positive blocks 13289. Value 1589858.
Number of negative blocks 3353. Value -245612.

Total Positive blocks = 21028.


Positive blocks in pit = 17711.
Negative blocks in pit = 1995.
Percent of Positive blocks mined= 84.23
Ratio of Neg/Pos blocks mined = 0.1126

2-D LG Net Value by columns = 420,954.

*** Design case 89 Factor 0.8800

*** vary base start case 89


RUN# 229. Page 452 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 88
Output pit = 89
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 453 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 88

Base Lerchs-Grossmann Pit Design - Pit Number 89

Area specifications for Pit # 89


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 89


Total # of blocks: 110228
Total # of ORE blocks: 17600
Total # of FEED blocks: 110228
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17979 BLOCKS WITH NON-NEGATIVE VALUE:
0.374 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 89 Cumulative


Number of (-) blocks mined 571. 45,111.
Number of (+) blocks mined 307. 44,605.
Number of total blocks mined 878. 89,716.
Sum of Value for (+) blocks 52,798. 3,399,590.
Sum of Value for (-) blocks -52,341. -3,226,711.
Net revenue = GRO$$ - costs 456. 172,878.

MSOPDG - Eof reading data

*** read model for case 90 Factor 0.8900

Compare TOPO precsion 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 precsion

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# 229. Page 454 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5236616


Total Number Of Blocks Below Topo = 5236616.
Total Number Of Blocks Defined = 5236616.
Number Blocks .ge. BMIN = 5236616.
Number of blocks value .lt. 0 = 5150879.
Average value = -3075.
Blocks above zero = 85737.
Average = 8877.
Value of blocks above zero = 761083264.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 149607.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 431366670
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 431397900

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 reccomended 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# 229. Page 455 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318525.
Total blocks above 0 = 83183.
Mean of blocks above 0 = 8982.3700

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5235342. 0. 98.4 -2917.
0. 56408. 83183. 100.0 8982.
10000. 19526. 26775. 32.2 18023.
20000. 4771. 7249. 8.7 29351.
30000. 1614. 2478. 3.0 39792.
40000. 524. 864. 1.0 50584.
50000. 216. 340. 0.4 60153.
60000. 77. 124. 0.1 70475.
70000. 32. 47. 0.1 80165.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 75803. 93422377. 754257925. 8.07363
0.46251
ROM M 3495. 4358600. -2167820. -0.49737
0.15871
ROM O 9934. 12337200. 6810353. 0.55202
0.21813
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.89000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 754257925.


4642533.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 8.0736
0.2781

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 754257925.


4642533.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 8.0736
0.2781

Prices are multipled by factor : 0.89000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 625.

*** call design pit case 90 Factor 0.8900


RUN# 229. Page 456 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5236616.
Number of positive blks 20721.
Mean of positive blks 96. Total Value 1995083.
Number of negative blks 5215895.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2138.


Number of blocks total 16574. Value 1337021.
Number of positive blocks 13137. Value 1588377.
Number of negative blocks 3437. Value -251356.

Total Positive blocks = 20721.


Positive blocks in pit = 14579.
Negative blocks in pit = 2452.
Percent of Positive blocks mined= 70.36
Ratio of Neg/Pos blocks mined = 0.1682

2-D LG Net Value by rows = 517,933.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5236616.
Number of positive blks 20721.
Mean of positive blks 96. Total Value 1995083.
Number of negative blks 5215895.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2138.


Number of blocks total 16574. Value 1337021.
Number of positive blocks 13137. Value 1588377.
Number of negative blocks 3437. Value -251356.

Total Positive blocks = 20721.


Positive blocks in pit = 17893.
Negative blocks in pit = 1843.
Percent of Positive blocks mined= 86.35
Ratio of Neg/Pos blocks mined = 0.1030

2-D LG Net Value by columns = 429,711.

*** Design case 90 Factor 0.8900

*** vary base start case 90


RUN# 229. Page 457 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 89
Output pit = 90
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 458 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 89

Base Lerchs-Grossmann Pit Design - Pit Number 90

Area specifications for Pit # 90


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 90


Total # of blocks: 109458
Total # of ORE blocks: 17544
Total # of FEED blocks: 109458
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17717 BLOCKS WITH NON-NEGATIVE VALUE:
0.369 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 90 Cumulative


Number of (-) blocks mined 461. 45,572.
Number of (+) blocks mined 227. 44,832.
Number of total blocks mined 688. 90,404.
Sum of Value for (+) blocks 21,930. 3,421,520.
Sum of Value for (-) blocks -21,700. -3,248,412.
Net revenue = GRO$$ - costs 229. 173,108.

MSOPDG - Eof reading data

*** read model for case 91 Factor 0.9000

Compare TOPO precsion 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 precsion

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# 229. Page 459 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5235928


Total Number Of Blocks Below Topo = 5235928.
Total Number Of Blocks Defined = 5235928.
Number Blocks .ge. BMIN = 5235928.
Number of blocks value .lt. 0 = 5150191.
Average value = -3078.
Blocks above zero = 85737.
Average = 9066.
Value of blocks above zero = 777301120.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 151385.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 436159633
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 436191210

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 reccomended 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# 229. Page 460 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318481.
Total blocks above 0 = 83183.
Mean of blocks above 0 = 9174.2593

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5235298. 0. 98.4 -2917.
0. 54789. 83183. 100.0 9174.
10000. 20781. 28394. 34.1 17859.
20000. 5007. 7613. 9.2 29312.
30000. 1663. 2606. 3.1 39841.
40000. 588. 943. 1.1 50327.
50000. 217. 355. 0.4 60477.
60000. 85. 138. 0.2 70241.
70000. 35. 53. 0.1 79955.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 75803. 93422377. 769975558. 8.24188
0.46251
ROM M 3495. 4358600. -2030567. -0.46588
0.15871
ROM O 9934. 12337200. 7344320. 0.59530
0.21813
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.90000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 769975558.


5313753.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 8.2419
0.3183

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 769975558.


5313753.
Tons 0. 93422377.
16695800.
LEREC 0.0000 0.4625
0.2026
Value/ton 0.0000 8.2419
0.3183

Prices are multipled by factor : 0.90000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 633.

*** call design pit case 91 Factor 0.9000


RUN# 229. Page 461 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235928.
Number of positive blks 20494.
Mean of positive blks 99. Total Value 2028862.
Number of negative blks 5215434.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2139.


Number of blocks total 16508. Value 1364447.
Number of positive blocks 13030. Value 1617459.
Number of negative blocks 3478. Value -253012.

Total Positive blocks = 20494.


Positive blocks in pit = 14661.
Negative blocks in pit = 2462.
Percent of Positive blocks mined= 71.54
Ratio of Neg/Pos blocks mined = 0.1679

2-D LG Net Value by rows = 530,429.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235928.
Number of positive blks 20494.
Mean of positive blks 99. Total Value 2028862.
Number of negative blks 5215434.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2139.


Number of blocks total 16508. Value 1364447.
Number of positive blocks 13030. Value 1617459.
Number of negative blocks 3478. Value -253012.

Total Positive blocks = 20494.


Positive blocks in pit = 18015.
Negative blocks in pit = 1771.
Percent of Positive blocks mined= 87.90
Ratio of Neg/Pos blocks mined = 0.0983

2-D LG Net Value by columns = 440,768.

*** Design case 91 Factor 0.9000

*** vary base start case 91


RUN# 229. Page 462 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 90
Output pit = 91
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 463 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 90

Base Lerchs-Grossmann Pit Design - Pit Number 91

Area specifications for Pit # 91


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 91


Total # of blocks: 108817
Total # of ORE blocks: 17392
Total # of FEED blocks: 108817
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17510 BLOCKS WITH NON-NEGATIVE VALUE:
0.370 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 91 Cumulative


Number of (-) blocks mined 291. 45,863.
Number of (+) blocks mined 206. 45,038.
Number of total blocks mined 497. 90,901.
Sum of Value for (+) blocks 47,669. 3,469,190.
Sum of Value for (-) blocks -46,692. -3,295,104.
Net revenue = GRO$$ - costs 977. 174,086.

MSOPDG - Eof reading data

*** read model for case 92 Factor 0.9100

Compare TOPO precsion 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 precsion

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# 229. Page 464 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5235431


Total Number Of Blocks Below Topo = 5235431.
Total Number Of Blocks Defined = 5235431.
Number Blocks .ge. BMIN = 5235431.
Number of blocks value .lt. 0 = 5149694.
Average value = -3081.
Blocks above zero = 85737.
Average = 9256.
Value of blocks above zero = 793605312.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 153163.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 440952596
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 440984520

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 reccomended 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# 229. Page 465 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318441.
Total blocks above 0 = 83183.
Mean of blocks above 0 = 9366.4768

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5235258. 0. 98.4 -2917.
0. 54789. 83183. 100.0 9366.
10000. 20781. 28394. 34.1 18153.
20000. 4881. 7613. 9.2 29733.
30000. 1752. 2732. 3.3 39913.
40000. 586. 980. 1.2 50575.
50000. 243. 394. 0.5 60167.
60000. 94. 151. 0.2 70177.
70000. 38. 57. 0.1 80221.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 77795. 95894602. 788275589. 8.22023
0.45677
ROM M 3495. 4358600. -1893313. -0.43439
0.15871
ROM O 7942. 9864975. 5323489. 0.53964
0.21265
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.91000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 788275589.


3430176.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.2202
0.2412

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 788275589.


3430176.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.2202
0.2412

Prices are multipled by factor : 0.91000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 640.

*** call design pit case 92 Factor 0.9100


RUN# 229. Page 466 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235431.
Number of positive blks 20288.
Mean of positive blks 100. Total Value 2035813.
Number of negative blks 5215143.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16487. Value 1365308.
Number of positive blocks 12966. Value 1621736.
Number of negative blocks 3521. Value -256428.

Total Positive blocks = 20288.


Positive blocks in pit = 15329.
Negative blocks in pit = 2453.
Percent of Positive blocks mined= 75.56
Ratio of Neg/Pos blocks mined = 0.1600

2-D LG Net Value by rows = 526,414.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235431.
Number of positive blks 20288.
Mean of positive blks 100. Total Value 2035813.
Number of negative blks 5215143.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16487. Value 1365308.
Number of positive blocks 12966. Value 1621736.
Number of negative blocks 3521. Value -256428.

Total Positive blocks = 20288.


Positive blocks in pit = 18040.
Negative blocks in pit = 1767.
Percent of Positive blocks mined= 88.92
Ratio of Neg/Pos blocks mined = 0.0979

2-D LG Net Value by columns = 441,550.

*** Design case 92 Factor 0.9100

*** vary base start case 92


RUN# 229. Page 467 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 91
Output pit = 92
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 468 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 91

Base Lerchs-Grossmann Pit Design - Pit Number 92

Area specifications for Pit # 92


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 92


Total # of blocks: 108320
Total # of ORE blocks: 17215
Total # of FEED blocks: 108320
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17373 BLOCKS WITH NON-NEGATIVE VALUE:
0.365 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 92 Cumulative


Number of (-) blocks mined 204. 46,067.
Number of (+) blocks mined 115. 45,153.
Number of total blocks mined 319. 91,220.
Sum of Value for (+) blocks 13,863. 3,483,054.
Sum of Value for (-) blocks -13,684. -3,308,788.
Net revenue = GRO$$ - costs 179. 174,265.

MSOPDG - Eof reading data

*** read model for case 93 Factor 0.9200

Compare TOPO precsion 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 precsion

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# 229. Page 469 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5235112


Total Number Of Blocks Below Topo = 5235112.
Total Number Of Blocks Defined = 5235112.
Number Blocks .ge. BMIN = 5235112.
Number of blocks value .lt. 0 = 5149375.
Average value = -3084.
Blocks above zero = 85737.
Average = 9447.
Value of blocks above zero = 809947008.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 154941.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 445745559
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 445777830

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 reccomended 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# 229. Page 470 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318420.
Total blocks above 0 = 83183.
Mean of blocks above 0 = 9559.5328

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5235237. 0. 98.4 -2917.
0. 53107. 83183. 100.0 9560.
10000. 22093. 30076. 36.2 17986.
20000. 5130. 7983. 9.6 29695.
30000. 1832. 2853. 3.4 40015.
40000. 609. 1021. 1.2 50787.
50000. 257. 412. 0.5 60462.
60000. 91. 155. 0.2 70768.
70000. 43. 64. 0.1 80021.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 77795. 95894602. 804209075. 8.38639
0.45677
ROM M 3495. 4358600. -1756060. -0.40290
0.15871
ROM O 7942. 9864975. 5739729. 0.58183
0.21265
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.92000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 804209075.


3983669.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.3864
0.2801

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 804209075.


3983669.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.3864
0.2801

Prices are multipled by factor : 0.92000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 648.

*** call design pit case 93 Factor 0.9200


RUN# 229. Page 471 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235112.
Number of positive blks 20173.
Mean of positive blks 103. Total Value 2077021.
Number of negative blks 5214939.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2118.


Number of blocks total 16549. Value 1396924.
Number of positive blocks 12966. Value 1656755.
Number of negative blocks 3583. Value -259831.

Total Positive blocks = 20173.


Positive blocks in pit = 15560.
Negative blocks in pit = 2495.
Percent of Positive blocks mined= 77.13
Ratio of Neg/Pos blocks mined = 0.1603

2-D LG Net Value by rows = 542,950.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5235112.
Number of positive blks 20173.
Mean of positive blks 103. Total Value 2077021.
Number of negative blks 5214939.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2118.


Number of blocks total 16549. Value 1396924.
Number of positive blocks 12966. Value 1656755.
Number of negative blocks 3583. Value -259831.

Total Positive blocks = 20173.


Positive blocks in pit = 17926.
Negative blocks in pit = 1778.
Percent of Positive blocks mined= 88.86
Ratio of Neg/Pos blocks mined = 0.0992

2-D LG Net Value by columns = 454,560.

*** Design case 93 Factor 0.9200

*** vary base start case 93


RUN# 229. Page 472 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 92
Output pit = 93
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 473 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 92

Base Lerchs-Grossmann Pit Design - Pit Number 93

Area specifications for Pit # 93


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 93


Total # of blocks: 108007
Total # of ORE blocks: 17111
Total # of FEED blocks: 108007
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17453 BLOCKS WITH NON-NEGATIVE VALUE:
0.374 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 93 Cumulative


Number of (-) blocks mined 201. 46,268.
Number of (+) blocks mined 174. 45,327.
Number of total blocks mined 375. 91,595.
Sum of Value for (+) blocks 26,761. 3,509,816.
Sum of Value for (-) blocks -26,467. -3,335,256.
Net revenue = GRO$$ - costs 294. 174,559.

MSOPDG - Eof reading data

*** read model for case 94 Factor 0.9300

Compare TOPO precsion 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 precsion

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# 229. Page 474 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5234737


Total Number Of Blocks Below Topo = 5234737.
Total Number Of Blocks Defined = 5234737.
Number Blocks .ge. BMIN = 5234737.
Number of blocks value .lt. 0 = 5148136.
Average value = -3087.
Blocks above zero = 86601.
Average = 9541.
Value of blocks above zero = 826289792.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 156719.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 450538522
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 450571140

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 reccomended 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# 229. Page 475 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318394.
Total blocks above 0 = 84042.
Mean of blocks above 0 = 9653.1829

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5234352. 0. 98.4 -2918.
0. 53966. 84042. 100.0 9653.
10000. 21707. 30076. 35.8 18276.
20000. 5407. 8369. 10.0 29651.
30000. 1866. 2962. 3.5 40166.
40000. 660. 1096. 1.3 50663.
50000. 271. 436. 0.5 60616.
60000. 92. 165. 0.2 70955.
70000. 50. 73. 0.1 79657.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 77795. 95894602. 820142701. 8.55254
0.45677
ROM M 2631. 3281275. -1641947. -0.50040
0.15172
ROM O 8806. 10942300. 6179114. 0.56470
0.20944
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.93000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 820142701.


4537167.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.5525
0.3190

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 820142701.


4537167.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.5525
0.3190

Prices are multipled by factor : 0.93000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 655.

*** call design pit case 94 Factor 0.9300


RUN# 229. Page 476 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5234737.
Number of positive blks 20585.
Mean of positive blks 102. Total Value 2105044.
Number of negative blks 5214152.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2131.


Number of blocks total 16780. Value 1420280.
Number of positive blocks 13229. Value 1685378.
Number of negative blocks 3551. Value -265098.

Total Positive blocks = 20585.


Positive blocks in pit = 15376.
Negative blocks in pit = 2612.
Percent of Positive blocks mined= 74.70
Ratio of Neg/Pos blocks mined = 0.1699

2-D LG Net Value by rows = 557,809.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5234737.
Number of positive blks 20585.
Mean of positive blks 102. Total Value 2105044.
Number of negative blks 5214152.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2131.


Number of blocks total 16780. Value 1420280.
Number of positive blocks 13229. Value 1685378.
Number of negative blocks 3551. Value -265098.

Total Positive blocks = 20585.


Positive blocks in pit = 18004.
Negative blocks in pit = 1906.
Percent of Positive blocks mined= 87.46
Ratio of Neg/Pos blocks mined = 0.1059

2-D LG Net Value by columns = 461,888.

*** Design case 94 Factor 0.9300

*** vary base start case 94


RUN# 229. Page 477 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 93
Output pit = 94
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 478 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 93

Base Lerchs-Grossmann Pit Design - Pit Number 94

Area specifications for Pit # 94


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 94


Total # of blocks: 107670
Total # of ORE blocks: 17152
Total # of FEED blocks: 107670
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17437 BLOCKS WITH NON-NEGATIVE VALUE:
0.360 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 94 Cumulative


Number of (-) blocks mined 461. 46,729.
Number of (+) blocks mined 316. 45,643.
Number of total blocks mined 777. 92,372.
Sum of Value for (+) blocks 61,147. 3,570,963.
Sum of Value for (-) blocks -60,619. -3,395,875.
Net revenue = GRO$$ - costs 528. 175,087.

MSOPDG - Eof reading data

*** read model for case 95 Factor 0.9400

Compare TOPO precsion 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 precsion

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# 229. Page 479 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5233960


Total Number Of Blocks Below Topo = 5233960.
Total Number Of Blocks Defined = 5233960.
Number Blocks .ge. BMIN = 5233960.
Number of blocks value .lt. 0 = 5147359.
Average value = -3090.
Blocks above zero = 86601.
Average = 9731.
Value of blocks above zero = 842718720.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 158496.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 455331485
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 455364450

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 reccomended 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# 229. Page 480 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318337.
Total blocks above 0 = 84042.
Mean of blocks above 0 = 9844.7219

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5234295. 0. 98.4 -2918.
0. 52131. 84042. 100.0 9845.
10000. 23133. 31911. 38.0 18083.
20000. 5716. 8778. 10.4 29595.
30000. 1926. 3062. 3.6 40351.
40000. 674. 1136. 1.4 50907.
50000. 278. 462. 0.5 60741.
60000. 105. 184. 0.2 70624.
70000. 53. 79. 0.1 79824.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 77795. 95894602. 836076179. 8.71870
0.45677
ROM M 2631. 3281275. -1543170. -0.47030
0.15172
ROM O 8806. 10942300. 6633832. 0.60626
0.20944
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.94000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 836076179.


5090662.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.7187
0.3579

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 836076179.


5090662.
Tons 0. 95894602.
14223575.
LEREC 0.0000 0.4568
0.1961
Value/ton 0.0000 8.7187
0.3579

Prices are multipled by factor : 0.94000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 663.

*** call design pit case 95 Factor 0.9400


RUN# 229. Page 481 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233960.
Number of positive blks 20269.
Mean of positive blks 103. Total Value 2097242.
Number of negative blks 5213691.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2129.


Number of blocks total 16710. Value 1416979.
Number of positive blocks 13112. Value 1687181.
Number of negative blocks 3598. Value -270201.

Total Positive blocks = 20269.


Positive blocks in pit = 15288.
Negative blocks in pit = 2571.
Percent of Positive blocks mined= 75.43
Ratio of Neg/Pos blocks mined = 0.1682

2-D LG Net Value by rows = 567,321.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233960.
Number of positive blks 20269.
Mean of positive blks 103. Total Value 2097242.
Number of negative blks 5213691.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2129.


Number of blocks total 16710. Value 1416979.
Number of positive blocks 13112. Value 1687181.
Number of negative blocks 3598. Value -270201.

Total Positive blocks = 20269.


Positive blocks in pit = 18067.
Negative blocks in pit = 1941.
Percent of Positive blocks mined= 89.14
Ratio of Neg/Pos blocks mined = 0.1074

2-D LG Net Value by columns = 450,730.

*** Design case 95 Factor 0.9400

*** vary base start case 95


RUN# 229. Page 482 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 94
Output pit = 95
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 483 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 94

Base Lerchs-Grossmann Pit Design - Pit Number 95

Area specifications for Pit # 95


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 95


Total # of blocks: 106970
Total # of ORE blocks: 17018
Total # of FEED blocks: 106970
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17171 BLOCKS WITH NON-NEGATIVE VALUE:
0.364 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 95 Cumulative


Number of (-) blocks mined 185. 46,914.
Number of (+) blocks mined 168. 45,811.
Number of total blocks mined 353. 92,725.
Sum of Value for (+) blocks 22,526. 3,593,490.
Sum of Value for (-) blocks -22,348. -3,418,224.
Net revenue = GRO$$ - costs 178. 175,266.

MSOPDG - Eof reading data

*** read model for case 96 Factor 0.9500

Compare TOPO precsion 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 precsion

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# 229. Page 484 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5233607


Total Number Of Blocks Below Topo = 5233607.
Total Number Of Blocks Defined = 5233607.
Number Blocks .ge. BMIN = 5233607.
Number of blocks value .lt. 0 = 5147006.
Average value = -3093.
Blocks above zero = 86601.
Average = 9918.
Value of blocks above zero = 858896000.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 160274.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 460124448
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 460157760

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 reccomended 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# 229. Page 485 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318316.
Total blocks above 0 = 84042.
Mean of blocks above 0 = 10036.6370

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5234274. 0. 98.4 -2918.
0. 52131. 84042. 100.0 10037.
10000. 23133. 31911. 38.0 18367.
20000. 5607. 8778. 10.4 30001.
30000. 1998. 3171. 3.8 40507.
40000. 672. 1173. 1.4 51182.
50000. 306. 501. 0.6 60613.
60000. 116. 195. 0.2 70835.
70000. 50. 79. 0.1 80765.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 79809. 98385952. 854621115. 8.68641
0.45103
ROM M 2631. 3281275. -1444393. -0.44019
0.15172
ROM O 6792. 8450950. 4509042. 0.53355
0.20338
DUMP W 5237100. 6524107390. -15276992949. -2.34162
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.95000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 854621115.


3064649.
Tons 0. 98385952.
11732225.
LEREC 0.0000 0.4510
0.1889
Value/ton 0.0000 8.6864
0.2612

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 854621115.


3064649.
Tons 0. 98385952.
11732225.
LEREC 0.0000 0.4510
0.1889
Value/ton 0.0000 8.6864
0.2612

Prices are multipled by factor : 0.95000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337187277.


Tons 183453569.
LEREC 0.0001
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276992949.


Tons 6524107390.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 670.

*** call design pit case 96 Factor 0.9500


RUN# 229. Page 486 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233607.
Number of positive blks 20101.
Mean of positive blks 106. Total Value 2127598.
Number of negative blks 5213506.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2117.


Number of blocks total 16726. Value 1440336.
Number of positive blocks 13067. Value 1716981.
Number of negative blocks 3659. Value -276645.

Total Positive blocks = 20101.


Positive blocks in pit = 15265.
Negative blocks in pit = 2579.
Percent of Positive blocks mined= 75.94
Ratio of Neg/Pos blocks mined = 0.1689

2-D LG Net Value by rows = 578,858.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233607.
Number of positive blks 20101.
Mean of positive blks 106. Total Value 2127598.
Number of negative blks 5213506.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2117.


Number of blocks total 16726. Value 1440336.
Number of positive blocks 13067. Value 1716981.
Number of negative blocks 3659. Value -276645.

Total Positive blocks = 20101.


Positive blocks in pit = 17585.
Negative blocks in pit = 2041.
Percent of Positive blocks mined= 87.48
Ratio of Neg/Pos blocks mined = 0.1161

2-D LG Net Value by columns = 460,235.

*** Design case 96 Factor 0.9500

*** vary base start case 96


RUN# 229. Page 487 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 95
Output pit = 96
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 488 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 95

Base Lerchs-Grossmann Pit Design - Pit Number 96

Area specifications for Pit # 96


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 96


Total # of blocks: 106618
Total # of ORE blocks: 16911
Total # of FEED blocks: 106618
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 17023 BLOCKS WITH NON-NEGATIVE VALUE:
0.358 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 96 Cumulative


Number of (-) blocks mined 298. 47,212.
Number of (+) blocks mined 111. 45,922.
Number of total blocks mined 409. 93,134.
Sum of Value for (+) blocks 16,024. 3,609,515.
Sum of Value for (-) blocks -15,947. -3,434,172.
Net revenue = GRO$$ - costs 76. 175,342.

MSOPDG - Eof reading data

*** read model for case 97 Factor 0.9600

Compare TOPO precsion 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 precsion

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# 229. Page 489 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5233198


Total Number Of Blocks Below Topo = 5233198.
Total Number Of Blocks Defined = 5233198.
Number Blocks .ge. BMIN = 5233198.
Number of blocks value .lt. 0 = 5146597.
Average value = -3096.
Blocks above zero = 86601.
Average = 10111.
Value of blocks above zero = 875606656.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 162052.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 464917411
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 464951070

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 reccomended 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# 229. Page 490 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318293.
Total blocks above 0 = 84042.
Mean of blocks above 0 = 10229.2911

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5234251. 0. 98.4 -2918.
0. 50314. 84042. 100.0 10229.
10000. 24500. 33728. 40.1 18193.
20000. 5903. 9228. 11.0 29909.
30000. 2110. 3325. 4.0 40524.
40000. 700. 1215. 1.4 51412.
50000. 312. 515. 0.6 61042.
60000. 121. 203. 0.2 71225.
70000. 52. 82. 0.1 81292.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 79809. 98385952. 870763008. 8.85048
0.45103
ROM M 2678. 3340025. -1427585. -0.42742
0.15081
ROM O 6792. 8450950. 4850062. 0.57391
0.20338
DUMP W 5237053. 6524048640. -15276876436. -2.34163
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.96000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 870763008.


3422477.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 8.8505
0.2903

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 870763008.


3422477.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 8.8505
0.2903

Prices are multipled by factor : 0.96000 for Pit design


Reserves are for base case economics

Summary by Material and Destination - Before Mining


DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 678.

*** call design pit case 97 Factor 0.9600


RUN# 229. Page 491 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233198.
Number of positive blks 19990.
Mean of positive blks 108. Total Value 2164827.
Number of negative blks 5213208.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2122.


Number of blocks total 16779. Value 1470991.
Number of positive blocks 13089. Value 1750620.
Number of negative blocks 3690. Value -279629.

Total Positive blocks = 19990.


Positive blocks in pit = 15284.
Negative blocks in pit = 2557.
Percent of Positive blocks mined= 76.46
Ratio of Neg/Pos blocks mined = 0.1673

2-D LG Net Value by rows = 593,909.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5233198.
Number of positive blks 19990.
Mean of positive blks 108. Total Value 2164827.
Number of negative blks 5213208.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2122.


Number of blocks total 16779. Value 1470991.
Number of positive blocks 13089. Value 1750620.
Number of negative blocks 3690. Value -279629.

Total Positive blocks = 19990.


Positive blocks in pit = 17588.
Negative blocks in pit = 2062.
Percent of Positive blocks mined= 87.98
Ratio of Neg/Pos blocks mined = 0.1172

2-D LG Net Value by columns = 476,003.

*** Design case 97 Factor 0.9600

*** vary base start case 97


RUN# 229. Page 492 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 96
Output pit = 97
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 493 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 96

Base Lerchs-Grossmann Pit Design - Pit Number 97

Area specifications for Pit # 97


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 97


Total # of blocks: 106209
Total # of ORE blocks: 16822
Total # of FEED blocks: 106209
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16956 BLOCKS WITH NON-NEGATIVE VALUE:
0.360 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 97 Cumulative


Number of (-) blocks mined 361. 47,573.
Number of (+) blocks mined 239. 46,161.
Number of total blocks mined 600. 93,734.
Sum of Value for (+) blocks 40,887. 3,650,403.
Sum of Value for (-) blocks -40,665. -3,474,837.
Net revenue = GRO$$ - costs 222. 175,565.

MSOPDG - Eof reading data

*** read model for case 98 Factor 0.9700

Compare TOPO precsion 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 precsion

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# 229. Page 494 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5232598


Total Number Of Blocks Below Topo = 5232598.
Total Number Of Blocks Defined = 5232598.
Number Blocks .ge. BMIN = 5232598.
Number of blocks value .lt. 0 = 5145997.
Average value = -3099.
Blocks above zero = 86601.
Average = 10301.
Value of blocks above zero = 892071616.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 163830.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 469710374
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 469744380

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 reccomended 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# 229. Page 495 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318251.
Total blocks above 0 = 84042.
Mean of blocks above 0 = 10421.9455

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5234209. 0. 98.4 -2918.
0. 50314. 84042. 100.0 10422.
10000. 23967. 33728. 40.1 18472.
20000. 6302. 9761. 11.6 29750.
30000. 2197. 3459. 4.1 40615.
40000. 721. 1262. 1.5 51602.
50000. 318. 541. 0.6 61215.
60000. 136. 223. 0.3 71011.
70000. 52. 87. 0.1 81549.
80000. 23. 35. 0.0 91546.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 79809. 98385952. 886904926. 9.01455
0.45103
ROM M 2678. 3340025. -1327642. -0.39749
0.15081
ROM O 6792. 8450950. 5191083. 0.61426
0.20338
DUMP W 5237053. 6524048640. -15276876436. -2.34163
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.97000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 886904926.


3863441.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 9.0145
0.3277

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 886904926.


3863441.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 9.0145
0.3277

Prices are multipled by factor : 0.97000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 686.

*** call design pit case 98 Factor 0.9700


RUN# 229. Page 496 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5232598.
Number of positive blks 19751.
Mean of positive blks 110. Total Value 2176041.
Number of negative blks 5212847.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16686. Value 1478760.
Number of positive blocks 12967. Value 1757129.
Number of negative blocks 3719. Value -278370.

Total Positive blocks = 19751.


Positive blocks in pit = 15979.
Negative blocks in pit = 2508.
Percent of Positive blocks mined= 80.90
Ratio of Neg/Pos blocks mined = 0.1570

2-D LG Net Value by rows = 593,112.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5232598.
Number of positive blks 19751.
Mean of positive blks 110. Total Value 2176041.
Number of negative blks 5212847.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2123.


Number of blocks total 16686. Value 1478760.
Number of positive blocks 12967. Value 1757129.
Number of negative blocks 3719. Value -278370.

Total Positive blocks = 19751.


Positive blocks in pit = 17791.
Negative blocks in pit = 2133.
Percent of Positive blocks mined= 90.08
Ratio of Neg/Pos blocks mined = 0.1199

2-D LG Net Value by columns = 485,947.

*** Design case 98 Factor 0.9700

*** vary base start case 98


RUN# 229. Page 497 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 97
Output pit = 98
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 498 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 97

Base Lerchs-Grossmann Pit Design - Pit Number 98

Area specifications for Pit # 98


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 98


Total # of blocks: 105612
Total # of ORE blocks: 16596
Total # of FEED blocks: 105612
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16837 BLOCKS WITH NON-NEGATIVE VALUE:
0.358 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 98 Cumulative


Number of (-) blocks mined 135. 47,708.
Number of (+) blocks mined 99. 46,260.
Number of total blocks mined 234. 93,968.
Sum of Value for (+) blocks 14,151. 3,664,554.
Sum of Value for (-) blocks -13,982. -3,488,820.
Net revenue = GRO$$ - costs 168. 175,734.

MSOPDG - Eof reading data

*** read model for case 99 Factor 0.9800

Compare TOPO precsion 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 precsion

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# 229. Page 499 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5232364


Total Number Of Blocks Below Topo = 5232364.
Total Number Of Blocks Defined = 5232364.
Number Blocks .ge. BMIN = 5232364.
Number of blocks value .lt. 0 = 5145065.
Average value = -3102.
Blocks above zero = 87299.
Average = 10407.
Value of blocks above zero = 908560768.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 165608.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 474503337
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 474537690

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 reccomended 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# 229. Page 500 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318232.
Total blocks above 0 = 84737.
Mean of blocks above 0 = 10527.5977

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5233495. 0. 98.4 -2918.
0. 49128. 84737. 100.0 10528.
10000. 25848. 35609. 42.0 18294.
20000. 6145. 9761. 11.5 30146.
30000. 2300. 3616. 4.3 40646.
40000. 756. 1316. 1.6 51737.
50000. 330. 560. 0.7 61537.
60000. 135. 230. 0.3 71486.
70000. 59. 95. 0.1 81468.
80000. 22. 36. 0.0 92244.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 79809. 98385952. 903046829. 9.17862
0.45103
ROM M 1980. 2471800. -1232568. -0.49865
0.14407
ROM O 7490. 9319175. 5536975. 0.59415
0.20027
DUMP W 5237053. 6524048640. -15276876436. -2.34163
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.98000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 903046829.


4304407.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 9.1786
0.3651

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 903046829.


4304407.
Tons 0. 98385952.
11790975.
LEREC 0.0000 0.4510
0.1885
Value/ton 0.0000 9.1786
0.3651

Prices are multipled by factor : 0.98000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 693.

*** call design pit case 99 Factor 0.9800


RUN# 229. Page 501 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5232364.
Number of positive blks 20167.
Mean of positive blks 110. Total Value 2213680.
Number of negative blks 5212197.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2129.


Number of blocks total 16920. Value 1506618.
Number of positive blocks 13255. Value 1796132.
Number of negative blocks 3665. Value -289515.

Total Positive blocks = 20167.


Positive blocks in pit = 15546.
Negative blocks in pit = 2528.
Percent of Positive blocks mined= 77.09
Ratio of Neg/Pos blocks mined = 0.1626

2-D LG Net Value by rows = 604,966.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5232364.
Number of positive blks 20167.
Mean of positive blks 110. Total Value 2213681.
Number of negative blks 5212197.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2129.


Number of blocks total 16920. Value 1506618.
Number of positive blocks 13255. Value 1796132.
Number of negative blocks 3665. Value -289515.

Total Positive blocks = 20167.


Positive blocks in pit = 18060.
Negative blocks in pit = 2174.
Percent of Positive blocks mined= 89.55
Ratio of Neg/Pos blocks mined = 0.1204

2-D LG Net Value by columns = 501,202.

*** Design case 99 Factor 0.9800

*** vary base start case 99


RUN# 229. Page 502 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 98
Output pit = 99
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 503 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 98

Base Lerchs-Grossmann Pit Design - Pit Number 99

Area specifications for Pit # 99


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 99


Total # of blocks: 105384
Total # of ORE blocks: 16565
Total # of FEED blocks: 105384
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16919 BLOCKS WITH NON-NEGATIVE VALUE:
0.359 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit # 99 Cumulative


Number of (-) blocks mined 546. 48,254.
Number of (+) blocks mined 270. 46,530.
Number of total blocks mined 816. 94,784.
Sum of Value for (+) blocks 47,086. 3,711,641.
Sum of Value for (-) blocks -46,635. -3,535,455.
Net revenue = GRO$$ - costs 451. 176,185.

MSOPDG - Eof reading data

*** read model for case 100 Factor 0.9900

Compare TOPO precsion 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 precsion

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# 229. Page 504 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5231548


Total Number Of Blocks Below Topo = 5231548.
Total Number Of Blocks Defined = 5231548.
Number Blocks .ge. BMIN = 5231548.
Number of blocks value .lt. 0 = 5144249.
Average value = -3106.
Blocks above zero = 87299.
Average = 10596.
Value of blocks above zero = 925016832.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 167386.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 479296300
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 479331000

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 reccomended 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# 229. Page 505 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318200.
Total blocks above 0 = 84734.
Mean of blocks above 0 = 10719.4279

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5233466. 0. 98.4 -2918.
0. 49125. 84734. 100.0 10719.
10000. 25316. 35609. 42.0 18569.
20000. 6540. 10293. 12.1 30006.
30000. 2375. 3753. 4.4 40745.
40000. 793. 1378. 1.6 51817.
50000. 332. 585. 0.7 61744.
60000. 145. 253. 0.3 71231.
70000. 67. 108. 0.1 80944.
80000. 27. 41. 0.0 91694.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 81585. 100593002. 921445999. 9.16014
0.44596
ROM M 1980. 2471800. -1161911. -0.47007
0.14407
ROM O 5714. 7112125. 3652790. 0.51360
0.19414
DUMP W 5237053. 6524048640. -15276876436. -2.34163
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 0.99000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 921445999.


2490879.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.1601
0.2599

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 921445999.


2490879.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.1601
0.2599

Prices are multipled by factor : 0.99000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 701.

*** call design pit case 100 Factor 0.9900


RUN# 229. Page 506 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5231548.
Number of positive blks 19897.
Mean of positive blks 111. Total Value 2217950.
Number of negative blks 5211651.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2116.


Number of blocks total 17060. Value 1503560.
Number of positive blocks 13204. Value 1809845.
Number of negative blocks 3856. Value -306286.

Total Positive blocks = 19897.


Positive blocks in pit = 15455.
Negative blocks in pit = 2506.
Percent of Positive blocks mined= 77.68
Ratio of Neg/Pos blocks mined = 0.1621

2-D LG Net Value by rows = 599,217.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5231548.
Number of positive blks 19897.
Mean of positive blks 111. Total Value 2217950.
Number of negative blks 5211651.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2116.


Number of blocks total 17060. Value 1503560.
Number of positive blocks 13204. Value 1809845.
Number of negative blocks 3856. Value -306286.

Total Positive blocks = 19897.


Positive blocks in pit = 17819.
Negative blocks in pit = 1989.
Percent of Positive blocks mined= 89.56
Ratio of Neg/Pos blocks mined = 0.1116

2-D LG Net Value by columns = 501,970.

*** Design case 100 Factor 0.9900

*** vary base start case 100


RUN# 229. Page 507 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 99
Output pit = 100
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 508 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 99

Base Lerchs-Grossmann Pit Design - Pit Number 100

Area specifications for Pit #100


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 100


Total # of blocks: 104616
Total # of ORE blocks: 16512
Total # of FEED blocks: 104616
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16676 BLOCKS WITH NON-NEGATIVE VALUE:
0.358 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit #100 Cumulative


Number of (-) blocks mined 268. 48,522.
Number of (+) blocks mined 167. 46,697.
Number of total blocks mined 435. 95,219.
Sum of Value for (+) blocks 29,735. 3,741,377.
Sum of Value for (-) blocks -29,440. -3,564,896.
Net revenue = GRO$$ - costs 295. 176,480.

MSOPDG - Eof reading data

*** read model for case 101 Factor 1.0000

Compare TOPO precsion 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 precsion

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# 229. Page 509 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

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

Summary of Statistics for Design Variable

Number Of Words Used = 5231113


Total Number Of Blocks Below Topo = 5231113.
Total Number Of Blocks Defined = 5231113.
Number Blocks .ge. BMIN = 5231113.
Number of blocks value .lt. 0 = 5143814.
Average value = -3109.
Blocks above zero = 87299.
Average = 10787.
Value of blocks above zero = 941701760.
Number of undefined blocks = 0.
Number of blocks =BMIN = 0.
Number of blocks restricted = 0.
Values below BMIN = 0
Values above BMAX = 0
Minimum Value = -3675.
Maximum Value = 169164.
Topo blocks ( nx*ny) = 44019
Topo blocks pct sum = 44019.

Net value/ ton Cutoff = 0.0000

Number of Undefined SGO values 0


Number of Undefined MCO values 0
Number of Undefined SGW values 0
Number of Undefined MCW values 0
Number of Undefined ORE% values 0
Number of Undefined MINE% values 0
Number of Undefined USE values 0
Number of Undefined RDCOD values 0
Number of Undefined MAT values 0
Number of assays for LEREC Undefined 0
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 484089263
Number of Zero RDCOD values 0
Number of Zero MAT values 0
Number of assays for LEREC = Zero 484124310

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 reccomended 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# 229. Page 510 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Distribution of Value per Block

Intervals = 200
Size = 10000.00
Total blocks = 5318166.
Total blocks above 0 = 84734.
Mean of blocks above 0 = 10911.7908

Cutoff Blocks Above % Mean

-100000. 0. 0. 0.0 0.
-90000. 0. 0. 0.0 0.
-80000. 0. 0. 0.0 0.
-70000. 0. 0. 0.0 0.
-60000. 0. 0. 0.0 0.
-50000. 0. 0. 0.0 0.
-40000. 0. 0. 0.0 0.
-30000. 0. 0. 0.0 0.
-20000. 0. 0. 0.0 0.
-10000. 5233432. 0. 98.4 -2918.
0. 47137. 84734. 100.0 10912.
10000. 26732. 37597. 44.4 18377.
20000. 6942. 10865. 12.8 29850.
30000. 2433. 3923. 4.6 40758.
40000. 846. 1490. 1.8 51511.
50000. 373. 644. 0.8 61341.
60000. 157. 271. 0.3 71257.
70000. 67. 114. 0.1 81243.
80000. 29. 47. 0.1 91139.

Summary by Destination Assignment

Cutoff on Value/ton = 0.0000

Process Blocks OreTons Value Value/ton


LEREC
MILL M 0. 0. 0. 0.00000
0.00000
HEAP M 0. 0. 0. 0.00000
0.00000
HEAP O 81585. 100593002. 937764677. 9.32236
0.44596
ROM M 1980. 2471800. -1091254. -0.44148
0.14407
ROM O 5714. 7112125. 3926760. 0.55212
0.19414
DUMP W 5237053. 6524048640. -15276876436. -2.34163
0.01268

O = Ore above zero value Processed


M = Ore Below zero value Processed
W = Waste
Prices are multipled by factor : 1.00000 for Pit design
Reserves are for base case economics

Summary by Material and Destination - Before Mining

MILL HEAP
ROM

1 OXY Value 0. 937764677.


2835507.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.3224
0.2959

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 937764677.


2835507.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.3224
0.2959

Prices are multipled by factor : 1.00000 for Pit design


Reserves are for base case economics
Summary by Material and Destination - Before Mining

DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Time in seconds required to read model 708.

*** call design pit case 101 Factor 1.0000


RUN# 229. Page 511 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for WE - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5231113.
Number of positive blks 19730.
Mean of positive blks 114. Total Value 2239705.
Number of negative blks 5211383.
Mean of negative blks -27.

Summary of Columns with a Positive Sum

Number of columns 2094.


Number of blocks total 17173. Value 1521171.
Number of positive blocks 13209. Value 1836241.
Number of negative blocks 3964. Value -315070.

Total Positive blocks = 19730.


Positive blocks in pit = 15370.
Negative blocks in pit = 2543.
Percent of Positive blocks mined= 77.90
Ratio of Neg/Pos blocks mined = 0.1655

2-D LG Net Value by rows = 604,555.

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 neither LG or FC designs will be computed

Input slope for 2-D LG = 45.00

Check Design Variable in B-array for SN - LG

Number of columns 44019. Total 44019.


Number of blocks defined 5231113.
Number of positive blks 19730.
Mean of positive blks 114. Total Value 2239705.
Number of negative blks 5211383.
Mean of negative blks -27.
Summary of Columns with a Positive Sum

Number of columns 2094.


Number of blocks total 17173. Value 1521171.
Number of positive blocks 13209. Value 1836241.
Number of negative blocks 3964. Value -315070.

Total Positive blocks = 19730.


Positive blocks in pit = 16994.
Negative blocks in pit = 1985.
Percent of Positive blocks mined= 86.13
Ratio of Neg/Pos blocks mined = 0.1168

2-D LG Net Value by columns = 511,085.

*** Design case 101 Factor 1.0000

*** vary base start case 101


RUN# 229. Page 512 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Pit Design Option BASE


------------------------
Starting Pit = 100
Output pit = 101
Limiting pit = 200
X Limits ix1,ix2 = 1 201
Y Limits iy1,iy2 = 1 219
Z Limits iz1,iz2 = 1 155
RUN# 229. Page 513 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Starting Pit Number 100

Base Lerchs-Grossmann Pit Design - Pit Number 101

Area specifications for Pit #101


----------------------------------
Levels = 1 155 bench #155 = 3922.
East/west = 1 201
North/south = 1 219

Virtual Model Setup in Phase 101


Total # of blocks: 104189
Total # of ORE blocks: 16443
Total # of FEED blocks: 104189
Total # of WASTE blocks: 0

NUMBER OF PROCESSORS AVAILABLE : 4


NUMBER OF PROCESSORS IN USE : 1

STARTING MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 4

TIME USED TO PRE-CALCULATE CONES FOR 16526 BLOCKS WITH NON-NEGATIVE VALUE:
0.353 SECS

END OF MULTIPROCESSING.
NUMBER OF PROCESSORS IN USE : 1

Summary for area requested Pit #101 Cumulative


Number of (-) blocks mined 633. 49,155.
Number of (+) blocks mined 436. 47,133.
Number of total blocks mined 1,069. 96,288.
Sum of Value for (+) blocks 152,239. 3,893,616.
Sum of Value for (-) blocks -150,580. -3,715,477.
Net revenue = GRO$$ - costs 1,658. 178,139.

MSOPDG - Eof reading data


RUN# 229. Page 514 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

?MSOCDP BOTTOM SURFACE REQUESTED IS UNDEFINED 160


SET TO ZMIN

Prices are multipled by factor : 0.00000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 160

MILL HEAP
ROM

1 OXY Value 0. 937764677.


2835507.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.3224
0.2959

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 937764677.


2835507.
Tons 0. 100593002.
9583925.
LEREC 0.0000 0.4460
0.1812
Value/ton 0.0000 9.3224
0.2959

Prices are multipled by factor : 0.00000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 160

DUMP

1 OXY Value -337070765.


Tons 183394819.
LEREC 0.0000
Value/ton -1.8380

2 SULF Value -11008292436.


Tons 4633421948.
LEREC 0.0178
Value/ton -2.3758

3 WAST Value -3931513236.


Tons 1707231873.
LEREC 0.0000
Value/ton -2.3029

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15276876436.


Tons 6524048640.
LEREC 0.0127
Value/ton -2.3416

Total value of Pit = -14336276253.


Total tons in Pit = 6634225567.
Total blocks in Pit = 5326332.
RUN# 229. Page 515 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.01000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 2

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000
Prices are multipled by factor : 0.01000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 2

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = -100.


Total tons in Pit = 50.
Total blocks in Pit = 2.
RUN# 229. Page 516 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.02000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 3

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000
Prices are multipled by factor : 0.02000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 3

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = -100.


Total tons in Pit = 50.
Total blocks in Pit = 2.
RUN# 229. Page 517 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.03000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 4

MILL HEAP
ROM

1 OXY Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000
Prices are multipled by factor : 0.03000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 4

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = -100.


Total tons in Pit = 50.
Total blocks in Pit = 2.
RUN# 229. Page 518 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.04000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 5

MILL HEAP
ROM

1 OXY Value 0. 49413.


0.
Tons 0. 325.
0.
LEREC 0.0000 4.3700
0.0000
Value/ton 0.0000 152.0641
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 49413.


0.
Tons 0. 325.
0.
LEREC 0.0000 4.3700
0.0000
Value/ton 0.0000 152.0641
0.0000
Prices are multipled by factor : 0.04000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 5

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 49313.


Total tons in Pit = 375.
Total blocks in Pit = 3.
RUN# 229. Page 519 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.05000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 6

MILL HEAP
ROM

1 OXY Value 0. 280968.


0.
Tons 0. 2075.
0.
LEREC 0.0000 3.9122
0.0000
Value/ton 0.0000 135.4095
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 280968.


0.
Tons 0. 2075.
0.
LEREC 0.0000 3.9122
0.0000
Value/ton 0.0000 135.4095
0.0000
Prices are multipled by factor : 0.05000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 6

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 280868.


Total tons in Pit = 2125.
Total blocks in Pit = 5.
RUN# 229. Page 520 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.06000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 7

MILL HEAP
ROM

1 OXY Value 0. 404240.


0.
Tons 0. 3375.
0.
LEREC 0.0000 3.4824
0.0000
Value/ton 0.0000 119.7748
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 404240.


0.
Tons 0. 3375.
0.
LEREC 0.0000 3.4824
0.0000
Value/ton 0.0000 119.7748
0.0000
Prices are multipled by factor : 0.06000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 7

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 404140.


Total tons in Pit = 3425.
Total blocks in Pit = 7.
RUN# 229. Page 521 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.07000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 8

MILL HEAP
ROM

1 OXY Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000
Prices are multipled by factor : 0.07000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 8

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 655531.


Total tons in Pit = 6175.
Total blocks in Pit = 10.
RUN# 229. Page 522 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.08000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 9

MILL HEAP
ROM

1 OXY Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000
Prices are multipled by factor : 0.08000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 9

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 655531.


Total tons in Pit = 6175.
Total blocks in Pit = 10.
RUN# 229. Page 523 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.09000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 10

MILL HEAP
ROM

1 OXY Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 655631.


0.
Tons 0. 6125.
0.
LEREC 0.0000 3.1323
0.0000
Value/ton 0.0000 107.0418
0.0000
Prices are multipled by factor : 0.09000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 10

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 655531.


Total tons in Pit = 6175.
Total blocks in Pit = 10.
RUN# 229. Page 524 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.10000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 11

MILL HEAP
ROM

1 OXY Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000
Prices are multipled by factor : 0.10000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 11

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 901347.


Total tons in Pit = 10625.
Total blocks in Pit = 17.
RUN# 229. Page 525 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.11000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 12

MILL HEAP
ROM

1 OXY Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000
Prices are multipled by factor : 0.11000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 12

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 901347.


Total tons in Pit = 10625.
Total blocks in Pit = 17.
RUN# 229. Page 526 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.12000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 13

MILL HEAP
ROM

1 OXY Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 901448.


0.
Tons 0. 10575.
0.
LEREC 0.0000 2.5331
0.0000
Value/ton 0.0000 85.2437
0.0000
Prices are multipled by factor : 0.12000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 13

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 901347.


Total tons in Pit = 10625.
Total blocks in Pit = 17.
RUN# 229. Page 527 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.13000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 14

MILL HEAP
ROM

1 OXY Value 0. 1310497.


0.
Tons 0. 20700.
0.
LEREC 0.0000 1.9301
0.0000
Value/ton 0.0000 63.3092
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 1310497.


0.
Tons 0. 20700.
0.
LEREC 0.0000 1.9301
0.0000
Value/ton 0.0000 63.3092
0.0000
Prices are multipled by factor : 0.13000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 14

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 1310396.


Total tons in Pit = 20750.
Total blocks in Pit = 32.
RUN# 229. Page 528 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.14000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 15

MILL HEAP
ROM

1 OXY Value 0. 1711927.


0.
Tons 0. 32025.
0.
LEREC 0.0000 1.6592
0.0000
Value/ton 0.0000 53.4561
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 1711927.


0.
Tons 0. 32025.
0.
LEREC 0.0000 1.6592
0.0000
Value/ton 0.0000 53.4561
0.0000
Prices are multipled by factor : 0.14000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 15

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 1711826.


Total tons in Pit = 32075.
Total blocks in Pit = 45.
RUN# 229. Page 529 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.15000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 16

MILL HEAP
ROM

1 OXY Value 0. 2432194.


0.
Tons 0. 52400.
0.
LEREC 0.0000 1.4657
0.0000
Value/ton 0.0000 46.4159
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 2432194.


0.
Tons 0. 52400.
0.
LEREC 0.0000 1.4657
0.0000
Value/ton 0.0000 46.4159
0.0000
Prices are multipled by factor : 0.15000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 16

DUMP

1 OXY Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0000

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -100.


Tons 50.
LEREC 0.0000
Value/ton -2.0050

Total value of Pit = 2432093.


Total tons in Pit = 52450.
Total blocks in Pit = 70.
RUN# 229. Page 530 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.16000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 17

MILL HEAP
ROM

1 OXY Value 0. 3195372.


0.
Tons 0. 76050.
0.
LEREC 0.0000 1.3447
0.0000
Value/ton 0.0000 42.0166
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 3195372.


0.
Tons 0. 76050.
0.
LEREC 0.0000 1.3447
0.0000
Value/ton 0.0000 42.0166
0.0000
Prices are multipled by factor : 0.16000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 17

DUMP

1 OXY Value -712.


Tons 425.
LEREC 0.0000
Value/ton -1.6747

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -762.


Tons 450.
LEREC 0.0000
Value/ton -1.6934

Total value of Pit = 3194610.


Total tons in Pit = 76500.
Total blocks in Pit = 102.
RUN# 229. Page 531 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.17000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 18

MILL HEAP
ROM

1 OXY Value 0. 5013924.


0.
Tons 0. 137001.
0.
LEREC 0.0000 1.1958
0.0000
Value/ton 0.0000 36.5979
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 5013924.


0.
Tons 0. 137001.
0.
LEREC 0.0000 1.1958
0.0000
Value/ton 0.0000 36.5979
0.0000
Prices are multipled by factor : 0.17000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 18

DUMP

1 OXY Value -2484.


Tons 1400.
LEREC 0.0000
Value/ton -1.7745

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -2535.


Tons 1425.
LEREC 0.0000
Value/ton -1.7786

Total value of Pit = 5011389.


Total tons in Pit = 138426.
Total blocks in Pit = 166.
RUN# 229. Page 532 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.18000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 19

MILL HEAP
ROM

1 OXY Value 0. 6381162.


0.
Tons 0. 184451.
0.
LEREC 0.0000 1.1407
0.0000
Value/ton 0.0000 34.5955
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 6381162.


0.
Tons 0. 184451.
0.
LEREC 0.0000 1.1407
0.0000
Value/ton 0.0000 34.5955
0.0000
Prices are multipled by factor : 0.18000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 19

DUMP

1 OXY Value -6550.


Tons 3850.
LEREC 0.0000
Value/ton -1.7012

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -6600.


Tons 3875.
LEREC 0.0000
Value/ton -1.7032

Total value of Pit = 6374562.


Total tons in Pit = 188326.
Total blocks in Pit = 218.
RUN# 229. Page 533 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.19000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 20

MILL HEAP
ROM

1 OXY Value 0. 8424223.


0.
Tons 0. 263525.
0.
LEREC 0.0000 1.0685
0.0000
Value/ton 0.0000 31.9674
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 8424223.


0.
Tons 0. 263525.
0.
LEREC 0.0000 1.0685
0.0000
Value/ton 0.0000 31.9674
0.0000
Prices are multipled by factor : 0.19000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 20

DUMP

1 OXY Value -7211.


Tons 4200.
LEREC 0.0000
Value/ton -1.7170

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -7261.


Tons 4225.
LEREC 0.0000
Value/ton -1.7187

Total value of Pit = 8416962.


Total tons in Pit = 267750.
Total blocks in Pit = 302.
RUN# 229. Page 534 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.20000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 21

MILL HEAP
ROM

1 OXY Value 0. 12450344.


0.
Tons 0. 429325.
0.
LEREC 0.0000 0.9869
0.0000
Value/ton 0.0000 28.9998
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 12450344.


0.
Tons 0. 429325.
0.
LEREC 0.0000 0.9869
0.0000
Value/ton 0.0000 28.9998
0.0000
Prices are multipled by factor : 0.20000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 21

DUMP

1 OXY Value -28141.


Tons 15500.
LEREC 0.0000
Value/ton -1.8156

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -28192.


Tons 15525.
LEREC 0.0000
Value/ton -1.8159

Total value of Pit = 12422152.


Total tons in Pit = 444850.
Total blocks in Pit = 478.
RUN# 229. Page 535 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.21000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 22

MILL HEAP
ROM

1 OXY Value 0. 14744771.


0.
Tons 0. 525500.
0.
LEREC 0.0000 0.9610
0.0000
Value/ton 0.0000 28.0585
0.0000

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 14744771.


0.
Tons 0. 525500.
0.
LEREC 0.0000 0.9610
0.0000
Value/ton 0.0000 28.0585
0.0000
Prices are multipled by factor : 0.21000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 22

DUMP

1 OXY Value -50691.


Tons 27925.
LEREC 0.0000
Value/ton -1.8153

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -50741.


Tons 27950.
LEREC 0.0000
Value/ton -1.8154

Total value of Pit = 14694030.


Total tons in Pit = 553450.
Total blocks in Pit = 585.
RUN# 229. Page 536 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.22000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 23

MILL HEAP
ROM

1 OXY Value 0. 17874519.


294.
Tons 0. 663950.
625.
LEREC 0.0000 0.9298
0.1900
Value/ton 0.0000 26.9215
0.4699

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 17874519.


294.
Tons 0. 663950.
625.
LEREC 0.0000 0.9298
0.1900
Value/ton 0.0000 26.9215
0.4699
Prices are multipled by factor : 0.22000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 23

DUMP

1 OXY Value -71741.


Tons 39325.
LEREC 0.0000
Value/ton -1.8243

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -71792.


Tons 39350.
LEREC 0.0000
Value/ton -1.8244

Total value of Pit = 17803021.


Total tons in Pit = 703925.
Total blocks in Pit = 744.
RUN# 229. Page 537 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.23000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 24

MILL HEAP
ROM

1 OXY Value 0. 20311791.


294.
Tons 0. 783400.
625.
LEREC 0.0000 0.9025
0.1900
Value/ton 0.0000 25.9277
0.4699

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 20311791.


294.
Tons 0. 783400.
625.
LEREC 0.0000 0.9025
0.1900
Value/ton 0.0000 25.9277
0.4699
Prices are multipled by factor : 0.23000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 24

DUMP

1 OXY Value -79994.


Tons 44025.
LEREC 0.0000
Value/ton -1.8170

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -80045.


Tons 44050.
LEREC 0.0000
Value/ton -1.8171

Total value of Pit = 20232040.


Total tons in Pit = 828075.
Total blocks in Pit = 869.
RUN# 229. Page 538 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.24000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 25

MILL HEAP
ROM

1 OXY Value 0. 24667413.


294.
Tons 0. 1006626.
625.
LEREC 0.0000 0.8633
0.1900
Value/ton 0.0000 24.5050
0.4699

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 24667413.


294.
Tons 0. 1006626.
625.
LEREC 0.0000 0.8633
0.1900
Value/ton 0.0000 24.5050
0.4699
Prices are multipled by factor : 0.24000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 25

DUMP

1 OXY Value -96758.


Tons 53799.
LEREC 0.0000
Value/ton -1.7985

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -50.


Tons 25.
LEREC 0.0000
Value/ton -2.0100

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -96809.


Tons 53824.
LEREC 0.0000
Value/ton -1.7986

Total value of Pit = 24570898.


Total tons in Pit = 1061075.
Total blocks in Pit = 1106.
RUN# 229. Page 539 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.25000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 26

MILL HEAP
ROM

1 OXY Value 0. 35718243.


294.
Tons 0. 1608626.
625.
LEREC 0.0000 0.8001
0.1900
Value/ton 0.0000 22.2042
0.4699

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 35718243.


294.
Tons 0. 1608626.
625.
LEREC 0.0000 0.8001
0.1900
Value/ton 0.0000 22.2042
0.4699
Prices are multipled by factor : 0.25000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 26

DUMP

1 OXY Value -125459.


Tons 70400.
LEREC 0.0000
Value/ton -1.7821

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -132.


Tons 75.
LEREC 0.0000
Value/ton -1.7633

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -125591.


Tons 70475.
LEREC 0.0000
Value/ton -1.7821

Total value of Pit = 35592946.


Total tons in Pit = 1679726.
Total blocks in Pit = 1670.
RUN# 229. Page 540 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.26000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 27

MILL HEAP
ROM

1 OXY Value 0. 44215930.


294.
Tons 0. 2085926.
625.
LEREC 0.0000 0.7724
0.1900
Value/ton 0.0000 21.1973
0.4699

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 44215930.


294.
Tons 0. 2085926.
625.
LEREC 0.0000 0.7724
0.1900
Value/ton 0.0000 21.1973
0.4699
Prices are multipled by factor : 0.26000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 27

DUMP

1 OXY Value -175197.


Tons 98275.
LEREC 0.0000
Value/ton -1.7827

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -2295.


Tons 1350.
LEREC 0.0000
Value/ton -1.6996

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -177492.


Tons 99625.
LEREC 0.0000
Value/ton -1.7816

Total value of Pit = 44038732.


Total tons in Pit = 2186176.
Total blocks in Pit = 2132.
RUN# 229. Page 541 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.27000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 28

MILL HEAP
ROM

1 OXY Value 0. 50827648.


602.
Tons 0. 2475251.
2675.
LEREC 0.0000 0.7542
0.1777
Value/ton 0.0000 20.5343
0.2251

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 50827648.


602.
Tons 0. 2475251.
2675.
LEREC 0.0000 0.7542
0.1777
Value/ton 0.0000 20.5343
0.2251
Prices are multipled by factor : 0.27000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 28

DUMP

1 OXY Value -218972.


Tons 122349.
LEREC 0.0000
Value/ton -1.7897

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -2949.


Tons 1725.
LEREC 0.0000
Value/ton -1.7094

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -221921.


Tons 124075.
LEREC 0.0000
Value/ton -1.7886

Total value of Pit = 50606329.


Total tons in Pit = 2602000.
Total blocks in Pit = 2519.
RUN# 229. Page 542 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.28000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 29

MILL HEAP
ROM

1 OXY Value 0. 57905444.


942.
Tons 0. 2920651.
3925.
LEREC 0.0000 0.7347
0.1784
Value/ton 0.0000 19.8262
0.2399

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 57905444.


942.
Tons 0. 2920651.
3925.
LEREC 0.0000 0.7347
0.1784
Value/ton 0.0000 19.8262
0.2399
Prices are multipled by factor : 0.28000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 29

DUMP

1 OXY Value -244497.


Tons 136699.
LEREC 0.0000
Value/ton -1.7886

2 SULF Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

3 WAST Value -2949.


Tons 1725.
LEREC 0.0000
Value/ton -1.7094

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -247446.


Tons 138424.
LEREC 0.0000
Value/ton -1.7876

Total value of Pit = 57658939.


Total tons in Pit = 3063001.
Total blocks in Pit = 2948.
RUN# 229. Page 543 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.29000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 30

MILL HEAP
ROM

1 OXY Value 0. 71277068.


1281.
Tons 0. 3771051.
5175.
LEREC 0.0000 0.7093
0.1788
Value/ton 0.0000 18.9011
0.2475

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 71277068.


1281.
Tons 0. 3771051.
5175.
LEREC 0.0000 0.7093
0.1788
Value/ton 0.0000 18.9011
0.2475
Prices are multipled by factor : 0.29000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 30

DUMP

1 OXY Value -382037.


Tons 216699.
LEREC 0.0000
Value/ton -1.7630

2 SULF Value -4312.


Tons 2500.
LEREC 0.3350
Value/ton -1.7250

3 WAST Value -3369.


Tons 1975.
LEREC 0.0000
Value/ton -1.7057

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -389719.


Tons 221174.
LEREC 0.0038
Value/ton -1.7620

Total value of Pit = 70888630.


Total tons in Pit = 3997401.
Total blocks in Pit = 3785.
RUN# 229. Page 544 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.30000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 31

MILL HEAP
ROM

1 OXY Value 0. 86760519.


1563.
Tons 0. 4854226.
5775.
LEREC 0.0000 0.6810
0.1800
Value/ton 0.0000 17.8732
0.2706

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 86760519.


1563.
Tons 0. 4854226.
5775.
LEREC 0.0000 0.6810
0.1800
Value/ton 0.0000 17.8732
0.2706
Prices are multipled by factor : 0.30000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 31

DUMP

1 OXY Value -472390.


Tons 267525.
LEREC 0.0000
Value/ton -1.7658

2 SULF Value -5554.


Tons 3150.
LEREC 0.2766
Value/ton -1.7632

3 WAST Value -3369.


Tons 1975.
LEREC 0.0000
Value/ton -1.7057

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -481313.


Tons 272650.
LEREC 0.0032
Value/ton -1.7653

Total value of Pit = 86280769.


Total tons in Pit = 5132651.
Total blocks in Pit = 4790.
RUN# 229. Page 545 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.31000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 32

MILL HEAP
ROM

1 OXY Value 0. 97862990.


1547.
Tons 0. 5635425.
5825.
LEREC 0.0000 0.6671
0.1797
Value/ton 0.0000 17.3657
0.2655

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 97862990.


1547.
Tons 0. 5635425.
5825.
LEREC 0.0000 0.6671
0.1797
Value/ton 0.0000 17.3657
0.2655
Prices are multipled by factor : 0.31000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 32

DUMP

1 OXY Value -601525.


Tons 342700.
LEREC 0.0000
Value/ton -1.7553

2 SULF Value -5554.


Tons 3150.
LEREC 0.2766
Value/ton -1.7632

3 WAST Value -3369.


Tons 1975.
LEREC 0.0000
Value/ton -1.7057

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -610448.


Tons 347825.
LEREC 0.0025
Value/ton -1.7550

Total value of Pit = 97254089.


Total tons in Pit = 5989075.
Total blocks in Pit = 5546.
RUN# 229. Page 546 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.32000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 33

MILL HEAP
ROM

1 OXY Value 0. 113695111.


2214.
Tons 0. 6858500.
9125.
LEREC 0.0000 0.6454
0.1785
Value/ton 0.0000 16.5773
0.2427

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 113695111.


2214.
Tons 0. 6858500.
9125.
LEREC 0.0000 0.6454
0.1785
Value/ton 0.0000 16.5773
0.2427
Prices are multipled by factor : 0.32000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 33

DUMP

1 OXY Value -671204.


Tons 382400.
LEREC 0.0000
Value/ton -1.7552

2 SULF Value -5554.


Tons 3150.
LEREC 0.2766
Value/ton -1.7632

3 WAST Value -3369.


Tons 1975.
LEREC 0.0000
Value/ton -1.7057

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -680127.


Tons 387525.
LEREC 0.0022
Value/ton -1.7551

Total value of Pit = 113017198.


Total tons in Pit = 7255151.
Total blocks in Pit = 6639.
RUN# 229. Page 547 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.33000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 34

MILL HEAP
ROM

1 OXY Value 0. 127899518.


2214.
Tons 0. 7964251.
9125.
LEREC 0.0000 0.6312
0.1785
Value/ton 0.0000 16.0592
0.2427

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 127899518.


2214.
Tons 0. 7964251.
9125.
LEREC 0.0000 0.6312
0.1785
Value/ton 0.0000 16.0592
0.2427
Prices are multipled by factor : 0.33000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 34

DUMP

1 OXY Value -795386.


Tons 452525.
LEREC 0.0000
Value/ton -1.7577

2 SULF Value -12917.


Tons 6900.
LEREC 0.2875
Value/ton -1.8720

3 WAST Value -3369.


Tons 1975.
LEREC 0.0000
Value/ton -1.7057

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -811671.


Tons 461400.
LEREC 0.0043
Value/ton -1.7591

Total value of Pit = 127090061.


Total tons in Pit = 8434776.
Total blocks in Pit = 7667.
RUN# 229. Page 548 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.34000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 35

MILL HEAP
ROM

1 OXY Value 0. 150213732.


3350.
Tons 0. 9739676.
10825.
LEREC 0.0000 0.6137
0.1819
Value/ton 0.0000 15.4229
0.3095

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 150213732.


3350.
Tons 0. 9739676.
10825.
LEREC 0.0000 0.6137
0.1819
Value/ton 0.0000 15.4229
0.3095
Prices are multipled by factor : 0.34000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 35

DUMP

1 OXY Value -1163748.


Tons 671325.
LEREC 0.0000
Value/ton -1.7335

2 SULF Value -17592.


Tons 9400.
LEREC 0.2923
Value/ton -1.8714

3 WAST Value -3676.


Tons 2150.
LEREC 0.0000
Value/ton -1.7098

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -1185015.


Tons 682875.
LEREC 0.0040
Value/ton -1.7353

Total value of Pit = 149032068.


Total tons in Pit = 10433376.
Total blocks in Pit = 9406.
RUN# 229. Page 549 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.35000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 36

MILL HEAP
ROM

1 OXY Value 0. 171812613.


3350.
Tons 0. 11485876.
10825.
LEREC 0.0000 0.6009
0.1819
Value/ton 0.0000 14.9586
0.3095

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 171812613.


3350.
Tons 0. 11485876.
10825.
LEREC 0.0000 0.6009
0.1819
Value/ton 0.0000 14.9586
0.3095
Prices are multipled by factor : 0.35000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 36

DUMP

1 OXY Value -1627872.


Tons 941401.
LEREC 0.0000
Value/ton -1.7292

2 SULF Value -46142.


Tons 25650.
LEREC 0.3425
Value/ton -1.7989

3 WAST Value -3676.


Tons 2150.
LEREC 0.0000
Value/ton -1.7098

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -1677690.


Tons 969201.
LEREC 0.0091
Value/ton -1.7310

Total value of Pit = 170138273.


Total tons in Pit = 12465902.
Total blocks in Pit = 11128.
RUN# 229. Page 550 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.36000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 37

MILL HEAP
ROM

1 OXY Value 0. 191312737.


5251.
Tons 0. 13119451.
14700.
LEREC 0.0000 0.5906
0.1843
Value/ton 0.0000 14.5824
0.3572

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 191312737.


5251.
Tons 0. 13119451.
14700.
LEREC 0.0000 0.5906
0.1843
Value/ton 0.0000 14.5824
0.3572
Prices are multipled by factor : 0.36000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 37

DUMP

1 OXY Value -2025776.


Tons 1163350.
LEREC 0.0000
Value/ton -1.7413

2 SULF Value -63367.


Tons 34400.
LEREC 0.3487
Value/ton -1.8420

3 WAST Value -3676.


Tons 2150.
LEREC 0.0000
Value/ton -1.7098

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -2092818.


Tons 1199900.
LEREC 0.0100
Value/ton -1.7442

Total value of Pit = 189225170.


Total tons in Pit = 14334052.
Total blocks in Pit = 12724.
RUN# 229. Page 551 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.37000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 38

MILL HEAP
ROM

1 OXY Value 0. 215014138.


9649.
Tons 0. 15163726.
22750.
LEREC 0.0000 0.5795
0.1877
Value/ton 0.0000 14.1795
0.4241

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 215014138.


9649.
Tons 0. 15163726.
22750.
LEREC 0.0000 0.5795
0.1877
Value/ton 0.0000 14.1795
0.4241
Prices are multipled by factor : 0.37000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 38

DUMP

1 OXY Value -2555332.


Tons 1460225.
LEREC 0.0000
Value/ton -1.7500

2 SULF Value -80454.


Tons 43150.
LEREC 0.3814
Value/ton -1.8645

3 WAST Value -4425.


Tons 2575.
LEREC 0.0000
Value/ton -1.7184

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -2640210.


Tons 1505950.
LEREC 0.0109
Value/ton -1.7532

Total value of Pit = 212383576.


Total tons in Pit = 16692426.
Total blocks in Pit = 14726.
RUN# 229. Page 552 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.38000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 39

MILL HEAP
ROM

1 OXY Value 0. 237330981.


11233.
Tons 0. 17248002.
24750.
LEREC 0.0000 0.5680
0.1892
Value/ton 0.0000 13.7599
0.4539

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 237330981.


11233.
Tons 0. 17248002.
24750.
LEREC 0.0000 0.5680
0.1892
Value/ton 0.0000 13.7599
0.4539
Prices are multipled by factor : 0.38000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 39

DUMP

1 OXY Value -2959939.


Tons 1695875.
LEREC 0.0000
Value/ton -1.7454

2 SULF Value -85129.


Tons 45650.
LEREC 0.3750
Value/ton -1.8648

3 WAST Value -4923.


Tons 2850.
LEREC 0.0000
Value/ton -1.7273

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -3049991.


Tons 1744375.
LEREC 0.0098
Value/ton -1.7485

Total value of Pit = 234292224.


Total tons in Pit = 19017127.
Total blocks in Pit = 16677.
RUN# 229. Page 553 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.39000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 40

MILL HEAP
ROM

1 OXY Value 0. 276185432.


20155.
Tons 0. 21097277.
38775.
LEREC 0.0000 0.5496
0.1925
Value/ton 0.0000 13.0910
0.5198

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 276185432.


20155.
Tons 0. 21097277.
38775.
LEREC 0.0000 0.5496
0.1925
Value/ton 0.0000 13.0910
0.5198
Prices are multipled by factor : 0.39000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 40

DUMP

1 OXY Value -3390846.


Tons 1940400.
LEREC 0.0000
Value/ton -1.7475

2 SULF Value -102498.


Tons 54800.
LEREC 0.3764
Value/ton -1.8704

3 WAST Value -5095.


Tons 2950.
LEREC 0.0000
Value/ton -1.7270

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -3498438.


Tons 1998150.
LEREC 0.0103
Value/ton -1.7508

Total value of Pit = 272707149.


Total tons in Pit = 23134202.
Total blocks in Pit = 20062.
RUN# 229. Page 554 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.40000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 41

MILL HEAP
ROM

1 OXY Value 0. 301655164.


31933.
Tons 0. 23724452.
56925.
LEREC 0.0000 0.5392
0.1946
Value/ton 0.0000 12.7149
0.5610

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 301655164.


31933.
Tons 0. 23724452.
56925.
LEREC 0.0000 0.5392
0.1946
Value/ton 0.0000 12.7149
0.5610
Prices are multipled by factor : 0.40000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 41

DUMP

1 OXY Value -3638268.


Tons 2080550.
LEREC 0.0000
Value/ton -1.7487

2 SULF Value -137419.


Tons 73700.
LEREC 0.3450
Value/ton -1.8646

3 WAST Value -5095.


Tons 2950.
LEREC 0.0000
Value/ton -1.7270

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -3780781.


Tons 2157200.
LEREC 0.0118
Value/ton -1.7526

Total value of Pit = 297906316.


Total tons in Pit = 25938577.
Total blocks in Pit = 22382.
RUN# 229. Page 555 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.41000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 42

MILL HEAP
ROM

1 OXY Value 0. 331979846.


56276.
Tons 0. 26793902.
98175.
LEREC 0.0000 0.5303
0.1952
Value/ton 0.0000 12.3901
0.5732

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 331979846.


56276.
Tons 0. 26793902.
98175.
LEREC 0.0000 0.5303
0.1952
Value/ton 0.0000 12.3901
0.5732
Prices are multipled by factor : 0.41000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 42

DUMP

1 OXY Value -4033700.


Tons 2306325.
LEREC 0.0000
Value/ton -1.7490

2 SULF Value -172206.


Tons 92450.
LEREC 0.3597
Value/ton -1.8627

3 WAST Value -5095.


Tons 2950.
LEREC 0.0000
Value/ton -1.7270

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -4211001.


Tons 2401725.
LEREC 0.0138
Value/ton -1.7533

Total value of Pit = 327825121.


Total tons in Pit = 29293802.
Total blocks in Pit = 25134.
RUN# 229. Page 556 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.42000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 43

MILL HEAP
ROM

1 OXY Value 0. 354524926.


74863.
Tons 0. 29143852.
133075.
LEREC 0.0000 0.5241
0.1947
Value/ton 0.0000 12.1647
0.5626

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 354524926.


74863.
Tons 0. 29143852.
133075.
LEREC 0.0000 0.5241
0.1947
Value/ton 0.0000 12.1647
0.5626
Prices are multipled by factor : 0.42000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 43

DUMP

1 OXY Value -4515398.


Tons 2577500.
LEREC 0.0000
Value/ton -1.7519

2 SULF Value -181306.


Tons 97450.
LEREC 0.3621
Value/ton -1.8605

3 WAST Value -5230.


Tons 3025.
LEREC 0.0000
Value/ton -1.7291

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -4701935.


Tons 2677975.
LEREC 0.0132
Value/ton -1.7558

Total value of Pit = 349897855.


Total tons in Pit = 31954902.
Total blocks in Pit = 27355.
RUN# 229. Page 557 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.43000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 44

MILL HEAP
ROM

1 OXY Value 0. 379260256.


85388.
Tons 0. 31832477.
157150.
LEREC 0.0000 0.5172
0.1937
Value/ton 0.0000 11.9143
0.5434

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 379260256.


85388.
Tons 0. 31832477.
157150.
LEREC 0.0000 0.5172
0.1937
Value/ton 0.0000 11.9143
0.5434
Prices are multipled by factor : 0.43000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 44

DUMP

1 OXY Value -5051064.


Tons 2875225.
LEREC 0.0000
Value/ton -1.7568

2 SULF Value -229839.


Tons 123400.
LEREC 0.3215
Value/ton -1.8626

3 WAST Value -5524.


Tons 3200.
LEREC 0.0000
Value/ton -1.7264

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -5286427.


Tons 3001825.
LEREC 0.0132
Value/ton -1.7611

Total value of Pit = 374059216.


Total tons in Pit = 34991451.
Total blocks in Pit = 29867.
RUN# 229. Page 558 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.44000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 45

MILL HEAP
ROM

1 OXY Value 0. 400908670.


127774.
Tons 0. 34308027.
224425.
LEREC 0.0000 0.5109
0.1950
Value/ton 0.0000 11.6856
0.5693

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 400908670.


127774.
Tons 0. 34308027.
224425.
LEREC 0.0000 0.5109
0.1950
Value/ton 0.0000 11.6856
0.5693
Prices are multipled by factor : 0.44000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 45

DUMP

1 OXY Value -5436388.


Tons 3080450.
LEREC 0.0000
Value/ton -1.7648

2 SULF Value -305449.


Tons 163525.
LEREC 0.2941
Value/ton -1.8679

3 WAST Value -5524.


Tons 3200.
LEREC 0.0000
Value/ton -1.7264

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -5747361.


Tons 3247175.
LEREC 0.0148
Value/ton -1.7700

Total value of Pit = 395289083.


Total tons in Pit = 37779627.
Total blocks in Pit = 32172.
RUN# 229. Page 559 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.45000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 46

MILL HEAP
ROM

1 OXY Value 0. 424693960.


151196.
Tons 0. 36925103.
273350.
LEREC 0.0000 0.5059
0.1942
Value/ton 0.0000 11.5015
0.5531

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 424693960.


151196.
Tons 0. 36925103.
273350.
LEREC 0.0000 0.5059
0.1942
Value/ton 0.0000 11.5015
0.5531
Prices are multipled by factor : 0.45000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 46

DUMP

1 OXY Value -5995374.


Tons 3392625.
LEREC 0.0000
Value/ton -1.7672

2 SULF Value -543487.


Tons 292275.
LEREC 0.2837
Value/ton -1.8595

3 WAST Value -5876.


Tons 3400.
LEREC 0.0000
Value/ton -1.7284

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -6544737.


Tons 3688299.
LEREC 0.0225
Value/ton -1.7745

Total value of Pit = 418300418.


Total tons in Pit = 40886752.
Total blocks in Pit = 34708.
RUN# 229. Page 560 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.46000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 47

MILL HEAP
ROM

1 OXY Value 0. 444910870.


166465.
Tons 0. 38980228.
377100.
LEREC 0.0000 0.5035
0.1886
Value/ton 0.0000 11.4138
0.4414

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 444910870.


166465.
Tons 0. 38980228.
377100.
LEREC 0.0000 0.5035
0.1886
Value/ton 0.0000 11.4138
0.4414
Prices are multipled by factor : 0.46000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 47

DUMP

1 OXY Value -7054462.


Tons 4007199.
LEREC 0.0000
Value/ton -1.7604

2 SULF Value -641124.


Tons 343525.
LEREC 0.2690
Value/ton -1.8663

3 WAST Value -5876.


Tons 3400.
LEREC 0.0000
Value/ton -1.7284

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -7701462.


Tons 4354124.
LEREC 0.0212
Value/ton -1.7688

Total value of Pit = 437375873.


Total tons in Pit = 43711451.
Total blocks in Pit = 37046.
RUN# 229. Page 561 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.47000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 48

MILL HEAP
ROM

1 OXY Value 0. 468484137.


200741.
Tons 0. 41765952.
455850.
LEREC 0.0000 0.4980
0.1885
Value/ton 0.0000 11.2169
0.4404

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 468484137.


200741.
Tons 0. 41765952.
455850.
LEREC 0.0000 0.4980
0.1885
Value/ton 0.0000 11.2169
0.4404
Prices are multipled by factor : 0.47000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 48

DUMP

1 OXY Value -7843595.


Tons 4459275.
LEREC 0.0000
Value/ton -1.7589

2 SULF Value -812809.


Tons 435425.
LEREC 0.2618
Value/ton -1.8667

3 WAST Value -6228.


Tons 3600.
LEREC 0.0000
Value/ton -1.7302

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -8662632.


Tons 4898300.
LEREC 0.0233
Value/ton -1.7685

Total value of Pit = 460022246.


Total tons in Pit = 47120102.
Total blocks in Pit = 39845.
RUN# 229. Page 562 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.48000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 49

MILL HEAP
ROM

1 OXY Value 0. 479157297.


210700.
Tons 0. 43090827.
497100.
LEREC 0.0000 0.4954
0.1877
Value/ton 0.0000 11.1197
0.4239

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 479157297.


210700.
Tons 0. 43090827.
497100.
LEREC 0.0000 0.4954
0.1877
Value/ton 0.0000 11.1197
0.4239
Prices are multipled by factor : 0.48000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 49

DUMP

1 OXY Value -8233445.


Tons 4681000.
LEREC 0.0001
Value/ton -1.7589

2 SULF Value -912684.


Tons 489175.
LEREC 0.2600
Value/ton -1.8658

3 WAST Value -6406.


Tons 3700.
LEREC 0.0000
Value/ton -1.7316

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -9152535.


Tons 5173875.
LEREC 0.0246
Value/ton -1.7690

Total value of Pit = 470215462.


Total tons in Pit = 48761802.
Total blocks in Pit = 41198.
RUN# 229. Page 563 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.49000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 50

MILL HEAP
ROM

1 OXY Value 0. 489971242.


222916.
Tons 0. 44479952.
522475.
LEREC 0.0000 0.4925
0.1878
Value/ton 0.0000 11.0156
0.4267

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 489971242.


222916.
Tons 0. 44479952.
522475.
LEREC 0.0000 0.4925
0.1878
Value/ton 0.0000 11.0156
0.4267
Prices are multipled by factor : 0.49000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 50

DUMP

1 OXY Value -8728683.


Tons 4949350.
LEREC 0.0001
Value/ton -1.7636

2 SULF Value -1050484.


Tons 561675.
LEREC 0.2653
Value/ton -1.8703

3 WAST Value -6406.


Tons 3700.
LEREC 0.0000
Value/ton -1.7316

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -9785573.


Tons 5514725.
LEREC 0.0271
Value/ton -1.7744

Total value of Pit = 480408585.


Total tons in Pit = 50517152.
Total blocks in Pit = 42658.
RUN# 229. Page 564 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.50000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 51

MILL HEAP
ROM

1 OXY Value 0. 502788916.


257762.
Tons 0. 45982227.
587225.
LEREC 0.0000 0.4903
0.1884
Value/ton 0.0000 10.9344
0.4389

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 502788916.


257762.
Tons 0. 45982227.
587225.
LEREC 0.0000 0.4903
0.1884
Value/ton 0.0000 10.9344
0.4389
Prices are multipled by factor : 0.50000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 51

DUMP

1 OXY Value -9268032.


Tons 5252000.
LEREC 0.0001
Value/ton -1.7647

2 SULF Value -1278135.


Tons 686125.
LEREC 0.2668
Value/ton -1.8628

3 WAST Value -6406.


Tons 3700.
LEREC 0.0000
Value/ton -1.7316

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -10552574.


Tons 5941824.
LEREC 0.0309
Value/ton -1.7760

Total value of Pit = 492494105.


Total tons in Pit = 52511277.
Total blocks in Pit = 44288.
RUN# 229. Page 565 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.51000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 52

MILL HEAP
ROM

1 OXY Value 0. 535387269.


293708.
Tons 0. 49648128.
692900.
LEREC 0.0000 0.4861
0.1877
Value/ton 0.0000 10.7836
0.4239

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 535387269.


293708.
Tons 0. 49648128.
692900.
LEREC 0.0000 0.4861
0.1877
Value/ton 0.0000 10.7836
0.4239
Prices are multipled by factor : 0.51000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 52

DUMP

1 OXY Value -11851952.


Tons 6624600.
LEREC 0.0001
Value/ton -1.7891

2 SULF Value -1950257.


Tons 1037700.
LEREC 0.3102
Value/ton -1.8794

3 WAST Value -7383.


Tons 4250.
LEREC 0.0000
Value/ton -1.7372

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -13809592.


Tons 7666550.
LEREC 0.0420
Value/ton -1.8013

Total value of Pit = 521871385.


Total tons in Pit = 58007577.
Total blocks in Pit = 48840.
RUN# 229. Page 566 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.52000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 53

MILL HEAP
ROM

1 OXY Value 0. 560265534.


330833.
Tons 0. 52853478.
786400.
LEREC 0.0000 0.4811
0.1875
Value/ton 0.0000 10.6004
0.4207

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 560265534.


330833.
Tons 0. 52853478.
786400.
LEREC 0.0000 0.4811
0.1875
Value/ton 0.0000 10.6004
0.4207
Prices are multipled by factor : 0.52000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 53

DUMP

1 OXY Value -13422432.


Tons 7525600.
LEREC 0.0001
Value/ton -1.7836

2 SULF Value -2095257.


Tons 1115200.
LEREC 0.3066
Value/ton -1.8788

3 WAST Value -7752.


Tons 4475.
LEREC 0.0000
Value/ton -1.7323

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -15525440.


Tons 8645275.
LEREC 0.0396
Value/ton -1.7958

Total value of Pit = 545070927.


Total tons in Pit = 62285152.
Total blocks in Pit = 52347.
RUN# 229. Page 567 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.53000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 54

MILL HEAP
ROM

1 OXY Value 0. 570867518.


355519.
Tons 0. 54223152.
834100.
LEREC 0.0000 0.4791
0.1878
Value/ton 0.0000 10.5281
0.4262

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 570867518.


355519.
Tons 0. 54223152.
834100.
LEREC 0.0000 0.4791
0.1878
Value/ton 0.0000 10.5281
0.4262
Prices are multipled by factor : 0.53000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 54

DUMP

1 OXY Value -14015135.


Tons 7860400.
LEREC 0.0000
Value/ton -1.7830

2 SULF Value -2317994.


Tons 1233950.
LEREC 0.3034
Value/ton -1.8785

3 WAST Value -7752.


Tons 4475.
LEREC 0.0000
Value/ton -1.7323

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -16340882.


Tons 9098825.
LEREC 0.0412
Value/ton -1.7959

Total value of Pit = 554882156.


Total tons in Pit = 64156077.
Total blocks in Pit = 53892.
RUN# 229. Page 568 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.54000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 55

MILL HEAP
ROM

1 OXY Value 0. 588954059.


411555.
Tons 0. 56632677.
962850.
LEREC 0.0000 0.4756
0.1879
Value/ton 0.0000 10.3995
0.4274

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 588954059.


411555.
Tons 0. 56632677.
962850.
LEREC 0.0000 0.4756
0.1879
Value/ton 0.0000 10.3995
0.4274
Prices are multipled by factor : 0.54000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 55

DUMP

1 OXY Value -14931044.


Tons 8367524.
LEREC 0.0000
Value/ton -1.7844

2 SULF Value -2725069.


Tons 1453950.
LEREC 0.2970
Value/ton -1.8743

3 WAST Value -7752.


Tons 4475.
LEREC 0.0000
Value/ton -1.7323

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -17663865.


Tons 9825949.
LEREC 0.0440
Value/ton -1.7977

Total value of Pit = 571701749.


Total tons in Pit = 67421476.
Total blocks in Pit = 56560.
RUN# 229. Page 569 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.55000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 56

MILL HEAP
ROM

1 OXY Value 0. 597764806.


434942.
Tons 0. 57828202.
1023600.
LEREC 0.0000 0.4739
0.1877
Value/ton 0.0000 10.3369
0.4249

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 597764806.


434942.
Tons 0. 57828202.
1023600.
LEREC 0.0000 0.4739
0.1877
Value/ton 0.0000 10.3369
0.4249
Prices are multipled by factor : 0.55000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 56

DUMP

1 OXY Value -15623068.


Tons 8735175.
LEREC 0.0000
Value/ton -1.7885

2 SULF Value -2867632.


Tons 1531450.
LEREC 0.2951
Value/ton -1.8725

3 WAST Value -7752.


Tons 4475.
LEREC 0.0000
Value/ton -1.7323

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -18498452.


Tons 10271099.
LEREC 0.0440
Value/ton -1.8010

Total value of Pit = 579701297.


Total tons in Pit = 69122902.
Total blocks in Pit = 57965.
RUN# 229. Page 570 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.56000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 57

MILL HEAP
ROM

1 OXY Value 0. 606470991.


454325.
Tons 0. 59023827.
1088600.
LEREC 0.0000 0.4721
0.1874
Value/ton 0.0000 10.2750
0.4173

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 606470991.


454325.
Tons 0. 59023827.
1088600.
LEREC 0.0000 0.4721
0.1874
Value/ton 0.0000 10.2750
0.4173
Prices are multipled by factor : 0.56000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 57

DUMP

1 OXY Value -16301308.


Tons 9118975.
LEREC 0.0000
Value/ton -1.7876

2 SULF Value -3060912.


Tons 1634200.
LEREC 0.2939
Value/ton -1.8730

3 WAST Value -7752.


Tons 4475.
LEREC 0.0000
Value/ton -1.7323

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -19369972.


Tons 10757650.
LEREC 0.0447
Value/ton -1.8006

Total value of Pit = 587555345.


Total tons in Pit = 70870077.
Total blocks in Pit = 59398.
RUN# 229. Page 571 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.57000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 58

MILL HEAP
ROM

1 OXY Value 0. 614159433.


495793.
Tons 0. 60163227.
1191100.
LEREC 0.0000 0.4703
0.1873
Value/ton 0.0000 10.2082
0.4162

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 614159433.


495793.
Tons 0. 60163227.
1191100.
LEREC 0.0000 0.4703
0.1873
Value/ton 0.0000 10.2082
0.4162
Prices are multipled by factor : 0.57000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 58

DUMP

1 OXY Value -16825153.


Tons 9414500.
LEREC 0.0000
Value/ton -1.7872

2 SULF Value -3263587.


Tons 1746700.
LEREC 0.2873
Value/ton -1.8684

3 WAST Value -8329.


Tons 4800.
LEREC 0.0000
Value/ton -1.7353

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -20097069.


Tons 11165999.
LEREC 0.0450
Value/ton -1.7998

Total value of Pit = 594558157.


Total tons in Pit = 72520326.
Total blocks in Pit = 60760.
RUN# 229. Page 572 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.58000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 59

MILL HEAP
ROM

1 OXY Value 0. 623447073.


513170.
Tons 0. 61504477.
1232375.
LEREC 0.0000 0.4683
0.1873
Value/ton 0.0000 10.1366
0.4164

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 623447073.


513170.
Tons 0. 61504477.
1232375.
LEREC 0.0000 0.4683
0.1873
Value/ton 0.0000 10.1366
0.4164
Prices are multipled by factor : 0.58000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 59

DUMP

1 OXY Value -17635778.


Tons 9854524.
LEREC 0.0000
Value/ton -1.7896

2 SULF Value -3581037.


Tons 1919200.
LEREC 0.2806
Value/ton -1.8659

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -21225600.


Tons 11778774.
LEREC 0.0457
Value/ton -1.8020

Total value of Pit = 602734643.


Total tons in Pit = 74515626.
Total blocks in Pit = 62429.
RUN# 229. Page 573 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.59000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 60

MILL HEAP
ROM

1 OXY Value 0. 628036040.


527893.
Tons 0. 62231127.
1257375.
LEREC 0.0000 0.4671
0.1875
Value/ton 0.0000 10.0920
0.4198

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 628036040.


527893.
Tons 0. 62231127.
1257375.
LEREC 0.0000 0.4671
0.1875
Value/ton 0.0000 10.0920
0.4198
Prices are multipled by factor : 0.59000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 60

DUMP

1 OXY Value -17964056.


Tons 10036849.
LEREC 0.0000
Value/ton -1.7898

2 SULF Value -3743287.


Tons 2006700.
LEREC 0.2764
Value/ton -1.8654

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -21716128.


Tons 12048598.
LEREC 0.0461
Value/ton -1.8024

Total value of Pit = 606847805.


Total tons in Pit = 75537100.
Total blocks in Pit = 63271.
RUN# 229. Page 574 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.60000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 61

MILL HEAP
ROM

1 OXY Value 0. 635485240.


546041.
Tons 0. 63071652.
1281175.
LEREC 0.0000 0.4667
0.1878
Value/ton 0.0000 10.0756
0.4262

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 635485240.


546041.
Tons 0. 63071652.
1281175.
LEREC 0.0000 0.4667
0.1878
Value/ton 0.0000 10.0756
0.4262
Prices are multipled by factor : 0.60000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 61

DUMP

1 OXY Value -18808075.


Tons 10487398.
LEREC 0.0000
Value/ton -1.7934

2 SULF Value -4011474.


Tons 2147950.
LEREC 0.2743
Value/ton -1.8676

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -22828334.


Tons 12640398.
LEREC 0.0466
Value/ton -1.8060

Total value of Pit = 613202948.


Total tons in Pit = 76993225.
Total blocks in Pit = 64465.
RUN# 229. Page 575 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.61000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 62

MILL HEAP
ROM

1 OXY Value 0. 644641646.


586778.
Tons 0. 64322802.
1355200.
LEREC 0.0000 0.4652
0.1881
Value/ton 0.0000 10.0220
0.4330

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 644641646.


586778.
Tons 0. 64322802.
1355200.
LEREC 0.0000 0.4652
0.1881
Value/ton 0.0000 10.0220
0.4330
Prices are multipled by factor : 0.61000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 62

DUMP

1 OXY Value -19960912.


Tons 11155449.
LEREC 0.0000
Value/ton -1.7893

2 SULF Value -4158362.


Tons 2227950.
LEREC 0.2746
Value/ton -1.8665

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -24128059.


Tons 13388448.
LEREC 0.0457
Value/ton -1.8022

Total value of Pit = 621100365.


Total tons in Pit = 79066450.
Total blocks in Pit = 66170.
RUN# 229. Page 576 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.62000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 63

MILL HEAP
ROM

1 OXY Value 0. 650084682.


608916.
Tons 0. 65276777.
1400200.
LEREC 0.0000 0.4635
0.1882
Value/ton 0.0000 9.9589
0.4349

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 650084682.


608916.
Tons 0. 65276777.
1400200.
LEREC 0.0000 0.4635
0.1882
Value/ton 0.0000 9.9589
0.4349
Prices are multipled by factor : 0.62000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 63

DUMP

1 OXY Value -20505247.


Tons 11450698.
LEREC 0.0000
Value/ton -1.7907

2 SULF Value -4308649.


Tons 2310450.
LEREC 0.2731
Value/ton -1.8649

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -24822681.


Tons 13766198.
LEREC 0.0459
Value/ton -1.8032

Total value of Pit = 625870917.


Total tons in Pit = 80443175.
Total blocks in Pit = 67304.
RUN# 229. Page 577 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.63000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 64

MILL HEAP
ROM

1 OXY Value 0. 653472207.


628377.
Tons 0. 65887952.
1452700.
LEREC 0.0000 0.4623
0.1881
Value/ton 0.0000 9.9179
0.4326

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 653472207.


628377.
Tons 0. 65887952.
1452700.
LEREC 0.0000 0.4623
0.1881
Value/ton 0.0000 9.9179
0.4326
Prices are multipled by factor : 0.63000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 64

DUMP

1 OXY Value -20767660.


Tons 11604573.
LEREC 0.0000
Value/ton -1.7896

2 SULF Value -4409562.


Tons 2366700.
LEREC 0.2710
Value/ton -1.8632

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -25186007.


Tons 13976323.
LEREC 0.0459
Value/ton -1.8020

Total value of Pit = 628914577.


Total tons in Pit = 81316975.
Total blocks in Pit = 68023.
RUN# 229. Page 578 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.64000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 65

MILL HEAP
ROM

1 OXY Value 0. 661101689.


640347.
Tons 0. 66496452.
1473950.
LEREC 0.0000 0.4630
0.1882
Value/ton 0.0000 9.9419
0.4344

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 661101689.


640347.
Tons 0. 66496452.
1473950.
LEREC 0.0000 0.4630
0.1882
Value/ton 0.0000 9.9419
0.4344
Prices are multipled by factor : 0.64000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 65

DUMP

1 OXY Value -21948839.


Tons 12223798.
LEREC 0.0000
Value/ton -1.7956

2 SULF Value -4765937.


Tons 2550450.
LEREC 0.2697
Value/ton -1.8687

3 WAST Value -8785.


Tons 5050.
LEREC 0.0000
Value/ton -1.7397

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -26723561.


Tons 14779298.
LEREC 0.0466
Value/ton -1.8082

Total value of Pit = 635018475.


Total tons in Pit = 82749700.
Total blocks in Pit = 69198.
RUN# 229. Page 579 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.65000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 66

MILL HEAP
ROM

1 OXY Value 0. 665851379.


659012.
Tons 0. 67157702.
1518950.
LEREC 0.0000 0.4622
0.1882
Value/ton 0.0000 9.9147
0.4339

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 665851379.


659012.
Tons 0. 67157702.
1518950.
LEREC 0.0000 0.4622
0.1882
Value/ton 0.0000 9.9147
0.4339
Prices are multipled by factor : 0.65000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 66

DUMP

1 OXY Value -22637662.


Tons 12611623.
LEREC 0.0000
Value/ton -1.7950

2 SULF Value -4942649.


Tons 2646700.
LEREC 0.2667
Value/ton -1.8675

3 WAST Value -9984.


Tons 5725.
LEREC 0.0000
Value/ton -1.7440

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -27590295.


Tons 15264048.
LEREC 0.0463
Value/ton -1.8075

Total value of Pit = 638920095.


Total tons in Pit = 83940700.
Total blocks in Pit = 70190.
RUN# 229. Page 580 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.66000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 67

MILL HEAP
ROM

1 OXY Value 0. 671481984.


673365.
Tons 0. 68037627.
1543225.
LEREC 0.0000 0.4610
0.1883
Value/ton 0.0000 9.8693
0.4363

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 671481984.


673365.
Tons 0. 68037627.
1543225.
LEREC 0.0000 0.4610
0.1883
Value/ton 0.0000 9.8693
0.4363
Prices are multipled by factor : 0.66000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 67

DUMP

1 OXY Value -23317224.


Tons 12981748.
LEREC 0.0000
Value/ton -1.7962

2 SULF Value -5285774.


Tons 2836700.
LEREC 0.2596
Value/ton -1.8634

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -28613736.


Tons 15824598.
LEREC 0.0466
Value/ton -1.8082

Total value of Pit = 643541613.


Total tons in Pit = 85405450.
Total blocks in Pit = 71405.
RUN# 229. Page 581 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.67000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 68

MILL HEAP
ROM

1 OXY Value 0. 677671899.


702017.
Tons 0. 68801752.
1585725.
LEREC 0.0000 0.4605
0.1886
Value/ton 0.0000 9.8496
0.4427

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 677671899.


702017.
Tons 0. 68801752.
1585725.
LEREC 0.0000 0.4605
0.1886
Value/ton 0.0000 9.8496
0.4427
Prices are multipled by factor : 0.67000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 68

DUMP

1 OXY Value -24443867.


Tons 13609273.
LEREC 0.0000
Value/ton -1.7961

2 SULF Value -5509612.


Tons 2957950.
LEREC 0.2578
Value/ton -1.8626

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -29964216.


Tons 16573373.
LEREC 0.0460
Value/ton -1.8080

Total value of Pit = 648409700.


Total tons in Pit = 86960850.
Total blocks in Pit = 72683.
RUN# 229. Page 582 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.68000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 69

MILL HEAP
ROM

1 OXY Value 0. 679282383.


715983.
Tons 0. 69077252.
1620725.
LEREC 0.0000 0.4600
0.1886
Value/ton 0.0000 9.8337
0.4418

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 679282383.


715983.
Tons 0. 69077252.
1620725.
LEREC 0.0000 0.4600
0.1886
Value/ton 0.0000 9.8337
0.4418
Prices are multipled by factor : 0.68000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 69

DUMP

1 OXY Value -24667059.


Tons 13733673.
LEREC 0.0000
Value/ton -1.7961

2 SULF Value -5574699.


Tons 2992950.
LEREC 0.2577
Value/ton -1.8626

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -30252495.


Tons 16732773.
LEREC 0.0461
Value/ton -1.8080

Total value of Pit = 649745870.


Total tons in Pit = 87430749.
Total blocks in Pit = 73075.
RUN# 229. Page 583 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.69000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 70

MILL HEAP
ROM

1 OXY Value 0. 681622003.


723736.
Tons 0. 69504152.
1641975.
LEREC 0.0000 0.4593
0.1885
Value/ton 0.0000 9.8069
0.4408

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 681622003.


723736.
Tons 0. 69504152.
1641975.
LEREC 0.0000 0.4593
0.1885
Value/ton 0.0000 9.8069
0.4408
Prices are multipled by factor : 0.69000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 70

DUMP

1 OXY Value -25062309.


Tons 13953773.
LEREC 0.0000
Value/ton -1.7961

2 SULF Value -5636912.


Tons 3025450.
LEREC 0.2582
Value/ton -1.8632

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -30709957.


Tons 16985373.
LEREC 0.0460
Value/ton -1.8080

Total value of Pit = 651635781.


Total tons in Pit = 88131500.
Total blocks in Pit = 73662.
RUN# 229. Page 584 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.70000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 71

MILL HEAP
ROM

1 OXY Value 0. 688700770.


749150.
Tons 0. 70252402.
1694475.
LEREC 0.0000 0.4592
0.1886
Value/ton 0.0000 9.8032
0.4421

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 688700770.


749150.
Tons 0. 70252402.
1694475.
LEREC 0.0000 0.4592
0.1886
Value/ton 0.0000 9.8032
0.4421
Prices are multipled by factor : 0.70000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 71

DUMP

1 OXY Value -26109353.


Tons 14515223.
LEREC 0.0000
Value/ton -1.7988

2 SULF Value -6080674.


Tons 3260450.
LEREC 0.2576
Value/ton -1.8650

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -32200764.


Tons 17781823.
LEREC 0.0473
Value/ton -1.8109

Total value of Pit = 657249156.


Total tons in Pit = 89728700.
Total blocks in Pit = 74981.
RUN# 229. Page 585 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.71000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 72

MILL HEAP
ROM

1 OXY Value 0. 690731712.


765192.
Tons 0. 70589902.
1730725.
LEREC 0.0000 0.4587
0.1886
Value/ton 0.0000 9.7851
0.4421

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 690731712.


765192.
Tons 0. 70589902.
1730725.
LEREC 0.0000 0.4587
0.1886
Value/ton 0.0000 9.7851
0.4421
Prices are multipled by factor : 0.71000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 72

DUMP

1 OXY Value -26359959.


Tons 14655198.
LEREC 0.0000
Value/ton -1.7987

2 SULF Value -6223849.


Tons 3340450.
LEREC 0.2550
Value/ton -1.8632

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -32594545.


Tons 18001798.
LEREC 0.0473
Value/ton -1.8106

Total value of Pit = 658902358.


Total tons in Pit = 90322425.
Total blocks in Pit = 75469.
RUN# 229. Page 586 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.72000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 73

MILL HEAP
ROM

1 OXY Value 0. 693710945.


781134.
Tons 0. 71155452.
1771725.
LEREC 0.0000 0.4577
0.1885
Value/ton 0.0000 9.7492
0.4409

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 693710945.


781134.
Tons 0. 71155452.
1771725.
LEREC 0.0000 0.4577
0.1885
Value/ton 0.0000 9.7492
0.4409
Prices are multipled by factor : 0.72000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 73

DUMP

1 OXY Value -26821998.


Tons 14915623.
LEREC 0.0000
Value/ton -1.7982

2 SULF Value -6358062.


Tons 3411700.
LEREC 0.2539
Value/ton -1.8636

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -33190797.


Tons 18333473.
LEREC 0.0473
Value/ton -1.8104

Total value of Pit = 661301282.


Total tons in Pit = 91260650.
Total blocks in Pit = 76246.
RUN# 229. Page 587 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.73000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 74

MILL HEAP
ROM

1 OXY Value 0. 698013793.


794487.
Tons 0. 71671377.
1801725.
LEREC 0.0000 0.4574
0.1885
Value/ton 0.0000 9.7391
0.4410

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 698013793.


794487.
Tons 0. 71671377.
1801725.
LEREC 0.0000 0.4574
0.1885
Value/ton 0.0000 9.7391
0.4410
Prices are multipled by factor : 0.73000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 74

DUMP

1 OXY Value -27538619.


Tons 15301873.
LEREC 0.0000
Value/ton -1.7997

2 SULF Value -6686649.


Tons 3591700.
LEREC 0.2488
Value/ton -1.8617

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -34236006.


Tons 18899723.
LEREC 0.0473
Value/ton -1.8115

Total value of Pit = 664572275.


Total tons in Pit = 92372825.
Total blocks in Pit = 77165.
RUN# 229. Page 588 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.74000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 75

MILL HEAP
ROM

1 OXY Value 0. 700176680.


801849.
Tons 0. 71856802.
1814225.
LEREC 0.0000 0.4576
0.1886
Value/ton 0.0000 9.7441
0.4420

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 700176680.


801849.
Tons 0. 71856802.
1814225.
LEREC 0.0000 0.4576
0.1886
Value/ton 0.0000 9.7441
0.4420
Prices are multipled by factor : 0.74000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 75

DUMP

1 OXY Value -27974244.


Tons 15527223.
LEREC 0.0000
Value/ton -1.8016

2 SULF Value -6853549.


Tons 3679200.
LEREC 0.2476
Value/ton -1.8628

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -34838530.


Tons 19212572.
LEREC 0.0474
Value/ton -1.8133

Total value of Pit = 666139999.


Total tons in Pit = 92883599.
Total blocks in Pit = 77590.
RUN# 229. Page 589 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.75000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 76

MILL HEAP
ROM

1 OXY Value 0. 702689546.


832053.
Tons 0. 72273002.
1877975.
LEREC 0.0000 0.4570
0.1886
Value/ton 0.0000 9.7227
0.4431

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 702689546.


832053.
Tons 0. 72273002.
1877975.
LEREC 0.0000 0.4570
0.1886
Value/ton 0.0000 9.7227
0.4431
Prices are multipled by factor : 0.75000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 76

DUMP

1 OXY Value -28422751.


Tons 15774348.
LEREC 0.0000
Value/ton -1.8018

2 SULF Value -6989237.


Tons 3750450.
LEREC 0.2470
Value/ton -1.8636

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -35422725.


Tons 19530947.
LEREC 0.0475
Value/ton -1.8137

Total value of Pit = 668098874.


Total tons in Pit = 93681924.
Total blocks in Pit = 78241.
RUN# 229. Page 590 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.76000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 77

MILL HEAP
ROM

1 OXY Value 0. 705080664.


853851.
Tons 0. 72694252.
1921725.
LEREC 0.0000 0.4563
0.1887
Value/ton 0.0000 9.6993
0.4443

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 705080664.


853851.
Tons 0. 72694252.
1921725.
LEREC 0.0000 0.4563
0.1887
Value/ton 0.0000 9.6993
0.4443
Prices are multipled by factor : 0.76000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 77

DUMP

1 OXY Value -28930178.


Tons 16052947.
LEREC 0.0000
Value/ton -1.8022

2 SULF Value -7139899.


Tons 3830450.
LEREC 0.2456
Value/ton -1.8640

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -36080814.


Tons 19889547.
LEREC 0.0473
Value/ton -1.8141

Total value of Pit = 669853701.


Total tons in Pit = 94505524.
Total blocks in Pit = 78918.
RUN# 229. Page 591 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.77000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 78

MILL HEAP
ROM

1 OXY Value 0. 706463243.


861239.
Tons 0. 72916752.
1937975.
LEREC 0.0000 0.4560
0.1887
Value/ton 0.0000 9.6886
0.4444

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 706463243.


861239.
Tons 0. 72916752.
1937975.
LEREC 0.0000 0.4560
0.1887
Value/ton 0.0000 9.6886
0.4444
Prices are multipled by factor : 0.77000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 78

DUMP

1 OXY Value -29117300.


Tons 16153948.
LEREC 0.0000
Value/ton -1.8025

2 SULF Value -7358424.


Tons 3950450.
LEREC 0.2456
Value/ton -1.8627

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -36486461.


Tons 20110547.
LEREC 0.0483
Value/ton -1.8143

Total value of Pit = 670838021.


Total tons in Pit = 94965274.
Total blocks in Pit = 79297.
RUN# 229. Page 592 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.78000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 79

MILL HEAP
ROM

1 OXY Value 0. 716168516.


945389.
Tons 0. 74350502.
2091150.
LEREC 0.0000 0.4545
0.1891
Value/ton 0.0000 9.6323
0.4521

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 716168516.


945389.
Tons 0. 74350502.
2091150.
LEREC 0.0000 0.4545
0.1891
Value/ton 0.0000 9.6323
0.4521
Prices are multipled by factor : 0.78000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 79

DUMP

1 OXY Value -31197934.


Tons 17280822.
LEREC 0.0000
Value/ton -1.8054

2 SULF Value -7884973.


Tons 4229475.
LEREC 0.2456
Value/ton -1.8643

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -39093644.


Tons 21516447.
LEREC 0.0483
Value/ton -1.8169

Total value of Pit = 678020261.


Total tons in Pit = 97958099.
Total blocks in Pit = 81759.
RUN# 229. Page 593 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.79000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 80

MILL HEAP
ROM

1 OXY Value 0. 721597768.


1029229.
Tons 0. 74834252.
2223650.
LEREC 0.0000 0.4548
0.1896
Value/ton 0.0000 9.6426
0.4629

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 721597768.


1029229.
Tons 0. 74834252.
2223650.
LEREC 0.0000 0.4548
0.1896
Value/ton 0.0000 9.6426
0.4629
Prices are multipled by factor : 0.79000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 80

DUMP

1 OXY Value -32234099.


Tons 17837147.
LEREC 0.0000
Value/ton -1.8071

2 SULF Value -8283673.


Tons 4433225.
LEREC 0.2468
Value/ton -1.8685

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -40528510.


Tons 22276522.
LEREC 0.0491
Value/ton -1.8193

Total value of Pit = 682098487.


Total tons in Pit = 99334424.
Total blocks in Pit = 82892.
RUN# 229. Page 594 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.80000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 81

MILL HEAP
ROM

1 OXY Value 0. 725527620.


1054942.
Tons 0. 75178002.
2283650.
LEREC 0.0000 0.4550
0.1896
Value/ton 0.0000 9.6508
0.4620

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 725527620.


1054942.
Tons 0. 75178002.
2283650.
LEREC 0.0000 0.4550
0.1896
Value/ton 0.0000 9.6508
0.4620
Prices are multipled by factor : 0.80000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 81

DUMP

1 OXY Value -33408457.


Tons 18457047.
LEREC 0.0000
Value/ton -1.8101

2 SULF Value -8363336.


Tons 4475725.
LEREC 0.2463
Value/ton -1.8686

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -41782529.


Tons 22938922.
LEREC 0.0481
Value/ton -1.8215

Total value of Pit = 684800033.


Total tons in Pit = 100400574.
Total blocks in Pit = 83778.
RUN# 229. Page 595 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.81000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 82

MILL HEAP
ROM

1 OXY Value 0. 726198364.


1059941.
Tons 0. 75301752.
2301150.
LEREC 0.0000 0.4548
0.1895
Value/ton 0.0000 9.6438
0.4606

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 726198364.


1059941.
Tons 0. 75301752.
2301150.
LEREC 0.0000 0.4548
0.1895
Value/ton 0.0000 9.6438
0.4606
Prices are multipled by factor : 0.81000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 82

DUMP

1 OXY Value -33497275.


Tons 18505822.
LEREC 0.0000
Value/ton -1.8101

2 SULF Value -8492359.


Tons 4545650.
LEREC 0.2462
Value/ton -1.8682

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -42000371.


Tons 23057622.
LEREC 0.0486
Value/ton -1.8215

Total value of Pit = 685257934.


Total tons in Pit = 100660524.
Total blocks in Pit = 83995.
RUN# 229. Page 596 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.82000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 83

MILL HEAP
ROM

1 OXY Value 0. 727127129.


1081192.
Tons 0. 75483002.
2337400.
LEREC 0.0000 0.4545
0.1896
Value/ton 0.0000 9.6330
0.4626

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 727127129.


1081192.
Tons 0. 75483002.
2337400.
LEREC 0.0000 0.4545
0.1896
Value/ton 0.0000 9.6330
0.4626
Prices are multipled by factor : 0.82000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 83

DUMP

1 OXY Value -33768759.


Tons 18653822.
LEREC 0.0000
Value/ton -1.8103

2 SULF Value -8561359.


Tons 4581900.
LEREC 0.2455
Value/ton -1.8685

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -42340855.


Tons 23241872.
LEREC 0.0484
Value/ton -1.8217

Total value of Pit = 685867466.


Total tons in Pit = 101062274.
Total blocks in Pit = 84326.
RUN# 229. Page 597 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.83000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 84

MILL HEAP
ROM

1 OXY Value 0. 728981344.


1136116.
Tons 0. 75794252.
2441850.
LEREC 0.0000 0.4541
0.1898
Value/ton 0.0000 9.6179
0.4653

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 728981344.


1136116.
Tons 0. 75794252.
2441850.
LEREC 0.0000 0.4541
0.1898
Value/ton 0.0000 9.6179
0.4653
Prices are multipled by factor : 0.83000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 84

DUMP

1 OXY Value -34116362.


Tons 18844223.
LEREC 0.0000
Value/ton -1.8104

2 SULF Value -8804559.


Tons 4710650.
LEREC 0.2435
Value/ton -1.8691

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -42931657.


Tons 23561022.
LEREC 0.0487
Value/ton -1.8221

Total value of Pit = 687185803.


Total tons in Pit = 101797124.
Total blocks in Pit = 84933.
RUN# 229. Page 598 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.84000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 85

MILL HEAP
ROM

1 OXY Value 0. 736328671.


1167925.
Tons 0. 76369252.
2534350.
LEREC 0.0000 0.4547
0.1895
Value/ton 0.0000 9.6417
0.4608

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 736328671.


1167925.
Tons 0. 76369252.
2534350.
LEREC 0.0000 0.4547
0.1895
Value/ton 0.0000 9.6417
0.4608
Prices are multipled by factor : 0.84000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 85

DUMP

1 OXY Value -35657899.


Tons 19664648.
LEREC 0.0000
Value/ton -1.8133

2 SULF Value -9300896.


Tons 4969400.
LEREC 0.2419
Value/ton -1.8716

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -44969532.


Tons 24640197.
LEREC 0.0488
Value/ton -1.8250

Total value of Pit = 692527064.


Total tons in Pit = 103543799.
Total blocks in Pit = 86354.
RUN# 229. Page 599 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.85000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 86

MILL HEAP
ROM

1 OXY Value 0. 737203097.


1178980.
Tons 0. 76530502.
2566850.
LEREC 0.0000 0.4545
0.1895
Value/ton 0.0000 9.6328
0.4593

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 737203097.


1178980.
Tons 0. 76530502.
2566850.
LEREC 0.0000 0.4545
0.1895
Value/ton 0.0000 9.6328
0.4593
Prices are multipled by factor : 0.85000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 86

DUMP

1 OXY Value -35888059.


Tons 19793273.
LEREC 0.0000
Value/ton -1.8131

2 SULF Value -9381359.


Tons 5014400.
LEREC 0.2415
Value/ton -1.8709

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -45280155.


Tons 24813822.
LEREC 0.0488
Value/ton -1.8248

Total value of Pit = 693101923.


Total tons in Pit = 103911174.
Total blocks in Pit = 86654.
RUN# 229. Page 600 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.86000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 87

MILL HEAP
ROM

1 OXY Value 0. 742363551.


1206130.
Tons 0. 77404252.
2619350.
LEREC 0.0000 0.4533
0.1895
Value/ton 0.0000 9.5907
0.4605

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 742363551.


1206130.
Tons 0. 77404252.
2619350.
LEREC 0.0000 0.4533
0.1895
Value/ton 0.0000 9.5907
0.4605
Prices are multipled by factor : 0.86000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 87

DUMP

1 OXY Value -37480398.


Tons 20686973.
LEREC 0.0000
Value/ton -1.8118

2 SULF Value -9733271.


Tons 5201900.
LEREC 0.2413
Value/ton -1.8711

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -47224406.


Tons 25895022.
LEREC 0.0485
Value/ton -1.8237

Total value of Pit = 696345275.


Total tons in Pit = 105918624.
Total blocks in Pit = 88340.
RUN# 229. Page 601 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.87000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 88

MILL HEAP
ROM

1 OXY Value 0. 743791829.


1229680.
Tons 0. 77646752.
2671050.
LEREC 0.0000 0.4530
0.1895
Value/ton 0.0000 9.5792
0.4604

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 743791829.


1229680.
Tons 0. 77646752.
2671050.
LEREC 0.0000 0.4530
0.1895
Value/ton 0.0000 9.5792
0.4604
Prices are multipled by factor : 0.87000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 88

DUMP

1 OXY Value -37959928.


Tons 20959923.
LEREC 0.0000
Value/ton -1.8111

2 SULF Value -9780871.


Tons 5226900.
LEREC 0.2412
Value/ton -1.8713

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -47751537.


Tons 26192972.
LEREC 0.0482
Value/ton -1.8231

Total value of Pit = 697269973.


Total tons in Pit = 106510774.
Total blocks in Pit = 88838.
RUN# 229. Page 602 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.88000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 89

MILL HEAP
ROM

1 OXY Value 0. 748341585.


1243829.
Tons 0. 78003002.
2708550.
LEREC 0.0000 0.4534
0.1895
Value/ton 0.0000 9.5938
0.4592

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 748341585.


1243829.
Tons 0. 78003002.
2708550.
LEREC 0.0000 0.4534
0.1895
Value/ton 0.0000 9.5938
0.4592
Prices are multipled by factor : 0.88000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 89

DUMP

1 OXY Value -38833119.


Tons 21437498.
LEREC 0.0000
Value/ton -1.8115

2 SULF Value -10177796.


Tons 5433150.
LEREC 0.2437
Value/ton -1.8733

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -49021652.


Tons 26876797.
LEREC 0.0493
Value/ton -1.8239

Total value of Pit = 700563762.


Total tons in Pit = 107588349.
Total blocks in Pit = 89716.
RUN# 229. Page 603 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.89000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 90

MILL HEAP
ROM

1 OXY Value 0. 751534326.


1259127.
Tons 0. 78264252.
2744800.
LEREC 0.0000 0.4537
0.1894
Value/ton 0.0000 9.6025
0.4587

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 751534326.


1259127.
Tons 0. 78264252.
2744800.
LEREC 0.0000 0.4537
0.1894
Value/ton 0.0000 9.6025
0.4587
Prices are multipled by factor : 0.89000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 90

DUMP

1 OXY Value -39551970.


Tons 21809273.
LEREC 0.0000
Value/ton -1.8135

2 SULF Value -10500884.


Tons 5594400.
LEREC 0.2390
Value/ton -1.8770

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -50063590.


Tons 27409822.
LEREC 0.0488
Value/ton -1.8265

Total value of Pit = 702729862.


Total tons in Pit = 108418874.
Total blocks in Pit = 90404.
RUN# 229. Page 604 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.90000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 91

MILL HEAP
ROM

1 OXY Value 0. 752979112.


1287333.
Tons 0. 78479252.
2818550.
LEREC 0.0000 0.4534
0.1893
Value/ton 0.0000 9.5946
0.4567

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 752979112.


1287333.
Tons 0. 78479252.
2818550.
LEREC 0.0000 0.4534
0.1893
Value/ton 0.0000 9.5946
0.4567
Prices are multipled by factor : 0.90000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 91

DUMP

1 OXY Value -39919455.


Tons 22020598.
LEREC 0.0000
Value/ton -1.8128

2 SULF Value -10679321.


Tons 5690650.
LEREC 0.2376
Value/ton -1.8766

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -50609513.


Tons 27717397.
LEREC 0.0488
Value/ton -1.8259

Total value of Pit = 703656932.


Total tons in Pit = 109015199.
Total blocks in Pit = 90901.
RUN# 229. Page 605 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.91000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 92

MILL HEAP
ROM

1 OXY Value 0. 753938679.


1296640.
Tons 0. 78610502.
2837300.
LEREC 0.0000 0.4533
0.1893
Value/ton 0.0000 9.5908
0.4570

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 753938679.


1296640.
Tons 0. 78610502.
2837300.
LEREC 0.0000 0.4533
0.1893
Value/ton 0.0000 9.5908
0.4570
Prices are multipled by factor : 0.91000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 92

DUMP

1 OXY Value -40140109.


Tons 22140548.
LEREC 0.0000
Value/ton -1.8130

2 SULF Value -10902259.


Tons 5806900.
LEREC 0.2383
Value/ton -1.8775

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -51053105.


Tons 27953597.
LEREC 0.0495
Value/ton -1.8264

Total value of Pit = 704182214.


Total tons in Pit = 109401399.
Total blocks in Pit = 91220.
RUN# 229. Page 606 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.92000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 93

MILL HEAP
ROM

1 OXY Value 0. 754831781.


1310515.
Tons 0. 78814252.
2871050.
LEREC 0.0000 0.4530
0.1893
Value/ton 0.0000 9.5774
0.4565

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 754831781.


1310515.
Tons 0. 78814252.
2871050.
LEREC 0.0000 0.4530
0.1893
Value/ton 0.0000 9.5774
0.4565
Prices are multipled by factor : 0.92000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 93

DUMP

1 OXY Value -40520128.


Tons 22354573.
LEREC 0.0000
Value/ton -1.8126

2 SULF Value -10914159.


Tons 5813150.
LEREC 0.2382
Value/ton -1.8775

3 WAST Value -10737.


Tons 6150.
LEREC 0.0000
Value/ton -1.7459

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -51445024.


Tons 28173872.
LEREC 0.0492
Value/ton -1.8260

Total value of Pit = 704697273.


Total tons in Pit = 109859174.
Total blocks in Pit = 91595.
RUN# 229. Page 607 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.93000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 94

MILL HEAP
ROM

1 OXY Value 0. 756866561.


1329010.
Tons 0. 79169252.
2927300.
LEREC 0.0000 0.4525
0.1892
Value/ton 0.0000 9.5601
0.4540

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 756866561.


1329010.
Tons 0. 79169252.
2927300.
LEREC 0.0000 0.4525
0.1892
Value/ton 0.0000 9.5601
0.4540
Prices are multipled by factor : 0.93000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 94

DUMP

1 OXY Value -41371592.


Tons 22831672.
LEREC 0.0000
Value/ton -1.8120

2 SULF Value -11010787.


Tons 5864375.
LEREC 0.2375
Value/ton -1.8776

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -52393199.


Tons 28702247.
LEREC 0.0485
Value/ton -1.8254

Total value of Pit = 705802372.


Total tons in Pit = 110798799.
Total blocks in Pit = 92372.
RUN# 229. Page 608 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.94000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 95

MILL HEAP
ROM

1 OXY Value 0. 757616500.


1343524.
Tons 0. 79339252.
2993550.
LEREC 0.0000 0.4522
0.1889
Value/ton 0.0000 9.5491
0.4488

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 757616500.


1343524.
Tons 0. 79339252.
2993550.
LEREC 0.0000 0.4522
0.1889
Value/ton 0.0000 9.5491
0.4488
Prices are multipled by factor : 0.94000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 95

DUMP

1 OXY Value -41694075.


Tons 23008897.
LEREC 0.0000
Value/ton -1.8121

2 SULF Value -11040650.


Tons 5880625.
LEREC 0.2375
Value/ton -1.8775

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -52745545.


Tons 28895721.
LEREC 0.0484
Value/ton -1.8254

Total value of Pit = 706214479.


Total tons in Pit = 111228523.
Total blocks in Pit = 92725.
RUN# 229. Page 609 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.95000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 96

MILL HEAP
ROM

1 OXY Value 0. 759518239.


1345899.
Tons 0. 79473002.
3002300.
LEREC 0.0000 0.4524
0.1889
Value/ton 0.0000 9.5569
0.4483

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 759518239.


1345899.
Tons 0. 79473002.
3002300.
LEREC 0.0000 0.4524
0.1889
Value/ton 0.0000 9.5569
0.4483
Prices are multipled by factor : 0.95000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 96

DUMP

1 OXY Value -42125724.


Tons 23233097.
LEREC 0.0000
Value/ton -1.8132

2 SULF Value -11295112.


Tons 6011875.
LEREC 0.2351
Value/ton -1.8788

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -53431657.


Tons 29251171.
LEREC 0.0483
Value/ton -1.8267

Total value of Pit = 707432481.


Total tons in Pit = 111726473.
Total blocks in Pit = 93134.
RUN# 229. Page 610 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.96000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 97

MILL HEAP
ROM

1 OXY Value 0. 761586499.


1365569.
Tons 0. 79734252.
3061050.
LEREC 0.0000 0.4523
0.1888
Value/ton 0.0000 9.5516
0.4461

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 761586499.


1365569.
Tons 0. 79734252.
3061050.
LEREC 0.0000 0.4523
0.1888
Value/ton 0.0000 9.5516
0.4461
Prices are multipled by factor : 0.96000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 97

DUMP

1 OXY Value -42759268.


Tons 23578597.
LEREC 0.0000
Value/ton -1.8135

2 SULF Value -11428400.


Tons 6079375.
LEREC 0.2335
Value/ton -1.8799

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -54198489.


Tons 29664171.
LEREC 0.0479
Value/ton -1.8271

Total value of Pit = 708753580.


Total tons in Pit = 112459473.
Total blocks in Pit = 93734.
RUN# 229. Page 611 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.97000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 98

MILL HEAP
ROM

1 OXY Value 0. 762173066.


1367227.
Tons 0. 79853002.
3073550.
LEREC 0.0000 0.4521
0.1887
Value/ton 0.0000 9.5447
0.4448

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 762173066.


1367227.
Tons 0. 79853002.
3073550.
LEREC 0.0000 0.4521
0.1887
Value/ton 0.0000 9.5447
0.4448
Prices are multipled by factor : 0.97000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 98

DUMP

1 OXY Value -42936522.


Tons 23675697.
LEREC 0.0000
Value/ton -1.8135

2 SULF Value -11527375.


Tons 6134375.
LEREC 0.2328
Value/ton -1.8791

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -54474718.


Tons 29816272.
LEREC 0.0479
Value/ton -1.8270

Total value of Pit = 709065575.


Total tons in Pit = 112742824.
Total blocks in Pit = 93968.
RUN# 229. Page 612 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.98000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 99

MILL HEAP
ROM

1 OXY Value 0. 766073085.


1386820.
Tons 0. 80133002.
3141425.
LEREC 0.0000 0.4525
0.1886
Value/ton 0.0000 9.5600
0.4415

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 766073085.


1386820.
Tons 0. 80133002.
3141425.
LEREC 0.0000 0.4525
0.1886
Value/ton 0.0000 9.5600
0.4415
Prices are multipled by factor : 0.98000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 99

DUMP

1 OXY Value -43612560.


Tons 24049423.
LEREC 0.0000
Value/ton -1.8135

2 SULF Value -12059728.


Tons 6413725.
LEREC 0.2332
Value/ton -1.8803

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -55683109.


Tons 30469347.
LEREC 0.0491
Value/ton -1.8275

Total value of Pit = 711776795.


Total tons in Pit = 113743774.
Total blocks in Pit = 94784.
RUN# 229. Page 613 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 0.99000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 100

MILL HEAP
ROM

1 OXY Value 0. 767198412.


1394821.
Tons 0. 80325502.
3162675.
LEREC 0.0000 0.4522
0.1885
Value/ton 0.0000 9.5511
0.4410

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 767198412.


1394821.
Tons 0. 80325502.
3162675.
LEREC 0.0000 0.4522
0.1885
Value/ton 0.0000 9.5511
0.4410
Prices are multipled by factor : 0.99000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 100

DUMP

1 OXY Value -43925270.


Tons 24221898.
LEREC 0.0000
Value/ton -1.8135

2 SULF Value -12313753.


Tons 6551225.
LEREC 0.2323
Value/ton -1.8796

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -56249844.


Tons 30779322.
LEREC 0.0495
Value/ton -1.8275

Total value of Pit = 712343389.


Total tons in Pit = 114267499.
Total blocks in Pit = 95219.
RUN# 229. Page 614 METL MSOPT Date 06-24-2017 Time 14:11:12
----------------------------------------------------------------------------
PITSINSULF

Prices are multipled by factor : 1.00000 for Pit design


Reserves are for base case economics

Summary by Material and Destination for Pit 101

MILL HEAP
ROM

1 OXY Value 0. 769538129.


1407924.
Tons 0. 80824252.
3240175.
LEREC 0.0000 0.4514
0.1882
Value/ton 0.0000 9.5211
0.4345

2 SULF Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

3 WAST Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

4 AIRE Value 0. 0.
0.
Tons 0. 0.
0.
LEREC 0.0000 0.0000
0.0000
Value/ton 0.0000 0.0000
0.0000

5 Total Value 0. 769538129.


1407924.
Tons 0. 80824252.
3240175.
LEREC 0.0000 0.4514
0.1882
Value/ton 0.0000 9.5211
0.4345
Prices are multipled by factor : 1.00000 for Pit design
Reserves are for base case economics

Summary by Material and Destination for Pit 101

DUMP

1 OXY Value -44978441.


Tons 24843272.
LEREC 0.0000
Value/ton -1.8105

2 SULF Value -12497091.


Tons 6648725.
LEREC 0.2318
Value/ton -1.8796

3 WAST Value -10820.


Tons 6200.
LEREC 0.0000
Value/ton -1.7453

4 AIRE Value 0.
Tons 0.
LEREC 0.0000
Value/ton 0.0000

5 Total Value -57486352.


Tons 31498197.
LEREC 0.0490
Value/ton -1.8251

Total value of Pit = 713459701.


Total tons in Pit = 115562623.
Total blocks in Pit = 96288.

*** MSOPIT finished on 06-24-2017 14:24:11

*** Current program execution: Elapsed time (sec) Date Time


MSOPIT 779 06-24-2017 14:24:11

You might also like