Académique Documents
Professionnel Documents
Culture Documents
XERAS Code
Preliminary
2011
Days
Product Coal Volume
Coal Product 1
Coal Product 2
Product 3
Product 4
Total Product Coal
t
t
t
t
t
A$/t
A$/t
A$/t
A$
Material Quantities
Dragline Prime
Dragline Rehandle
Dragline Total
bcm
bcm
bcm
qDragP
qDragR
qDragTot
0
0
0
Shovel Prime
FEL Prime
Total Waste
bcm
bcm
bcm
qShovelP
qFELP
0
0
0
ROM Coal
Recovery
Strip Ratio
Reject Hauled
t
%
qROM
qRej
bcm
bcm
bcm
bcm
qDrillC
qDrillW
qRipC
qRipW
0
0
0
0
AreaReh
0
0
Equipment
Spare
spare
BE1570-1
BE1570-2
Spare
spare
PH4100
ha
ha
ophr
ophr
ophr
ophr
ophr
ophr
ophr
PrdSSC
PrdSTM
0
0
0
0
0
PrdTot
0
0
0
0
hDrgLTot
h4100Tot
0
0
0
0
0
0
0
PH2800-1
PH2800-2
PH2800-3
PH2800 - Total
Hyd Excavator
L1400 - Coal
L1400 - Waste
L1400 - Total
L1100 - Coal
L1100 - Waste
L1100 FEL - Reject
L1100 FEL - Pit Services
L1100 - Total
830E - Shovel Waste
830E - Coal
830E - FEL Waste
830E - Total
510E - Shovel Waste
510E - Coal
510E - FEL Waste
510E - Reject
510E - Total
40K Drill Hrs - Coal
40K Drill Hrs - Waste
60K Drill - Waste
D11 Ripping - Coal
D11 Ripping - Waste
Demonstration Data
Large Dozer Prime Waste
Large Dozer Production Waste
Large Dozer Rehabiliation
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
ophr
bcm
ophr
ophr
hFEL20C
hFEL20W
hFEL20Tot
hFEL14C
hFEL14W
hRD220SW
hRD220C
hRD220FW
hRD172SW
hRD172C
hRD172FW
hRD172REJ
hRD172Tot
hDrlCoal
hDrlOB
hD11RC
hD11RW
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2012/Qtr1
91
539,794.56
623,682.23
###
1,163,476.79
-
2012/Qtr2
91
2012/Qtr3
92
2012/Qtr4
92
2013
365
545,792.28
630,612.03
1,176,404.31
-
551,790.00
637,541.84
1,189,331.83
-
551,790.00
637,541.84
1,189,331.83
-
###
###
###
###
###
-
2,189,166.83
2,529,377.93
4,718,544.77
100.00
-
3,105,365.66
1,137,902.64
4,243,268.30
3,139,869.72
1,150,546.00
4,290,415.72
3,314,295.18
1,163,189.36
4,477,484.54
3,454,216.57
1,163,189.36
4,617,405.93
13,704,228.78
4,614,827.37
18,319,056.15
1,368,796.23
17.89
3.10
205,319.43
1,384,005.07
18.15
3.10
207,600.76
1,399,213.92
18.84
3.20
209,882.09
1,399,213.92
19.53
3.30
209,882.09
5,551,229.14
74.30
3.30
832,684.37
845,916.07
4,031,104.88
522,880.16
212,163.41
22.11
-
855,315.13
4,075,894.94
528,689.94
214,520.79
22.36
-
864,714.20
4,253,610.31
534,499.72
223,874.23
22.61
-
864,714.20
4,386,535.64
534,499.72
230,870.30
22.86
-
3,430,659.61
17,403,103.34
2,120,569.53
915,952.81
1,569.93
1,657.15
1,727.11
6,500.00
6,852.11
###
###
###
###
1,552.68
86.46
93.51
###
###
###
###
903.41
1,502.03
2,405.44
451.70
751.02
684.40
466.40
2,353.51
5,434.39
4,065.32
9,499.71
3,387.77
9,012.19
684.40
13,084.36
1,925.17
1,368.80
939.91
1,057.40
1,612.44
-
913.44
1,518.72
2,432.16
456.72
759.36
692.00
471.58
2,379.66
5,494.77
4,110.50
9,605.27
3,425.41
9,112.32
692.00
13,229.74
719.41
998.73
1,430.41
1,069.14
1,630.36
-
923.48
1,535.41
2,458.89
461.74
767.70
699.61
476.82
2,405.87
5,800.02
4,155.67
9,955.68
3,463.05
9,212.46
699.61
13,375.12
727.40
1,009.82
1,446.30
1,080.89
1,701.44
-
923.48
1,535.41
2,458.89
461.74
767.70
699.61
482.11
2,411.17
6,044.88
4,155.67
10,200.54
3,463.05
9,212.46
699.61
13,375.12
735.48
1,021.04
1,462.37
1,080.89
1,754.61
-
3,663.81
6,091.57
9,755.38
1,831.91
3,045.79
2,775.61
1,425.85
9,079.16
23,982.40
16,487.15
40,469.55
13,739.29
36,549.43
2,775.61
53,064.34
2,960.00
3,515.00
7,779.35
4,288.32
6,961.24
2,000,000.00
3,333.00
1,500.00
2014
365
2015
365
2,219,155.42
2,564,026.95
4,783,182.36
2016
366
3,852,033.97
4,450,665.69
8,302,699.66
2017
365
4,378,333.66
4,426,411.38
8,804,745.05
4,390,329.10
4,438,538.54
8,828,867.64
19,995,086.35
0.21
25,676,898.60
19,737,702.95
0.22
25,646,828.15
19,554,650.35
0.22
25,595,032.13
14,454,685.27
4,678,044.18
19,132,729.46
9,552,386.38
4,640,114.10
34,187,586.83
12,938,154.58
4,614,827.37
37,290,684.90
14,249,420.39
4,627,470.73
38,431,541.47
5,627,273.37
74.33
3.40
844,091.01
9,767,881.95
74.90
3.50
1,465,182.29
10,358,523.58
74.70
3.60
1,553,778.54
10,386,903.10
74.59
3.70
1,558,035.47
3,477,654.94
18,176,092.98
2,149,618.43
956,636.47
6,036,551.05
32,478,207.49
3,731,330.91
1,709,379.34
6,401,567.58
35,426,150.66
3,956,956.01
1,864,534.25
6,419,106.12
36,509,964.40
3,967,796.98
1,921,577.07
73.24
93.24
74.53
100.82
67.79
86.46
64.61
73.24
6,500.00
7,227.34
6,500.00
4,776.19
6,500.00
6,469.08
6,500.00
7,124.71
3,714.00
6,175.02
9,889.02
1,857.00
3,087.51
2,813.64
688.19
8,446.34
25,295.70
16,713.00
42,008.70
13,927.50
37,050.11
2,813.64
53,791.25
2,700.00
2,521.00
7,127.47
4,347.07
7,270.44
6,446.80
6,124.95
12,571.75
3,223.40
3,062.48
4,883.94
718.15
11,887.97
23,880.97
29,010.61
13,781.14
66,672.71
24,175.51
22,968.56
4,883.94
52,028.01
2,734.00
2,350.00
7,767.83
7,545.69
12,991.28
6,836.63
6,091.57
12,928.20
3,418.31
3,045.79
5,179.26
671.17
12,314.53
32,345.39
30,764.82
13,706.04
76,816.24
25,637.35
22,843.40
5,179.26
53,660.00
2,508.00
2,291.00
7,717.40
8,001.96
14,170.46
6,855.36
6,108.26
12,963.62
3,427.68
3,054.13
5,193.45
653.84
12,329.10
42,748.26
51,415.17
27,487.18
121,650.61
25,707.59
13,743.59
5,193.45
44,644.62
2,363.00
2,437.00
7,779.35
8,023.88
14,603.99
2,100,000.00
3,500.00
1,500.00
2,200,000.00
3,667.00
1,500.00
2,100,000.00
3,500.00
1,500.00
2,200,000.00
3,667.00
1,500.00
2018
365
2019
365
4,414,319.97
4,462,792.85
8,877,112.81
2020
366
4,390,329.10
4,438,538.54
8,828,867.64
2021
365
4,378,333.66
4,426,411.38
8,804,745.05
4,366,338.23
4,414,284.23
8,780,622.46
19,479,185.23
0.23
25,626,135.75
19,295,561.85
0.24
25,627,197.83
19,124,372.70
0.25
25,626,497.00
19,229,207.45
0.24
25,633,447.45
15,553,973.42
4,652,757.46
39,685,916.11
16,585,889.51
4,627,470.73
40,508,922.09
17,694,894.27
4,614,827.37
41,434,094.34
18,522,199.22
4,602,184.01
42,353,590.68
10,443,662.13
74.16
3.80
1,566,549.32
10,386,903.10
74.23
3.90
1,558,035.47
10,358,523.58
73.95
4.00
1,553,778.54
10,330,144.07
73.02
4.10
1,549,521.61
6,454,183.20
37,701,620.30
3,989,478.94
1,984,295.81
6,419,106.12
38,483,475.99
3,967,796.98
2,025,446.11
6,401,567.58
39,362,389.62
3,956,956.01
2,071,704.72
6,384,029.03
40,235,911.14
3,946,115.03
2,117,679.53
63.92
74.53
63.88
67.79
62.24
64.61
62.51
63.92
6,500.00
7,776.99
6,500.00
8,292.94
6,500.00
8,847.45
6,500.00
9,261.10
6,892.82
6,141.64
13,034.46
3,446.41
3,070.82
5,221.83
784.40
12,523.46
46,661.92
51,696.13
27,637.38
125,995.43
25,848.06
13,818.69
5,221.83
44,888.58
2,525.00
3,412.00
7,779.35
8,067.73
15,080.65
6,855.36
6,108.26
12,963.62
3,427.68
3,054.13
5,193.45
947.71
12,622.97
49,757.67
51,415.17
27,487.18
128,660.02
25,707.59
13,743.59
5,193.45
44,644.62
2,493.00
6,022.00
7,779.35
8,023.88
15,393.39
6,836.63
6,091.57
12,928.20
3,418.31
3,045.79
5,179.26
977.47
12,620.83
53,084.68
51,274.69
27,412.07
131,771.45
25,637.35
13,706.04
5,179.26
44,522.64
2,609.00
5,832.00
7,779.35
8,001.96
15,744.96
6,817.90
6,074.88
12,892.78
3,408.95
3,037.44
5,165.07
877.91
12,489.37
55,566.60
51,134.21
27,336.97
134,037.78
25,567.11
13,668.49
5,165.07
44,400.67
2,568.00
3,899.00
7,779.35
7,980.04
16,094.36
2,000,000.00
3,333.00
1,500.00
2,200,000.00
3,667.00
1,500.00
2,100,000.00
3,500.00
1,500.00
2,000,000.00
3,333.00
1,500.00
2022
365
2023
365
4,354,342.79
4,402,157.07
8,756,499.87
2024
366
4,354,342.79
4,402,157.07
8,756,499.87
2025
365
4,354,342.79
4,402,157.07
8,756,499.87
4,354,342.79
4,402,157.07
8,756,499.87
19,157,708.85
0.24
25,629,083.55
19,157,708.85
0.24
25,629,083.55
19,157,708.85
0.24
25,629,083.55
19,157,708.85
0.24
25,629,083.55
19,520,161.62
4,589,540.64
43,267,411.11
19,520,161.62
4,589,540.64
43,267,411.11
19,520,161.62
4,589,540.64
43,267,411.11
19,520,161.62
4,589,540.64
43,267,411.11
10,301,764.55
72.84
4.20
1,545,264.68
10,301,764.55
72.84
4.20
1,545,264.68
10,301,764.55
72.84
4.20
1,545,264.68
10,301,764.55
72.84
4.20
1,545,264.68
6,366,490.49
41,104,040.56
3,935,274.06
2,163,370.56
6,366,490.49
41,104,040.56
3,935,274.06
2,163,370.56
6,366,490.49
41,104,040.56
3,935,274.06
2,163,370.56
6,366,490.49
41,104,040.56
3,935,274.06
2,163,370.56
62.00
63.88
62.00
63.88
62.00
63.88
62.00
63.88
6,500.00
9,760.08
6,500.00
9,760.08
6,500.00
9,760.08
6,500.00
9,760.08
6,799.16
6,058.19
12,857.36
3,399.58
3,029.10
5,150.88
926.69
12,506.25
58,560.48
50,993.73
27,261.87
136,816.09
25,496.87
13,630.94
5,150.88
44,278.69
2,509.00
5,011.00
7,779.35
7,958.11
16,441.62
6,799.16
6,058.19
12,857.36
3,399.58
3,029.10
5,150.88
926.69
12,506.25
58,560.48
50,993.73
27,261.87
136,816.09
25,496.87
13,630.94
5,150.88
44,278.69
2,509.00
5,011.00
7,779.35
7,958.11
16,441.62
6,799.16
6,058.19
12,857.36
3,399.58
3,029.10
5,150.88
926.69
12,506.25
58,560.48
50,993.73
27,261.87
136,816.09
25,496.87
13,630.94
5,150.88
44,278.69
2,509.00
5,011.00
7,779.35
7,958.11
16,441.62
6,799.16
6,058.19
12,857.36
3,399.58
3,029.10
5,150.88
926.69
12,506.25
58,560.48
50,993.73
27,261.87
136,816.09
25,496.87
13,630.94
5,150.88
44,278.69
2,509.00
5,011.00
7,779.35
7,958.11
16,441.62
2,100,000.00
3,500.00
1,500.00
2,100,000.00
3,500.00
1,500.00
2,100,000.00
3,500.00
1,500.00
2,100,000.00
3,500.00
1,500.00
2026
365
2027
4,354,342.79
4,402,157.07
8,756,499.87
2028
2029
350
350
350
4,198,402.14
4,244,504.07
8,442,906.21
4,198,402.14
4,244,504.07
8,442,906.21
4,198,402.14
4,244,504.07
8,442,906.21
19,157,708.85
0.24
25,629,083.55
13,195,761.68
0.22
17,219,226.90
13,195,761.68
0.22
17,219,226.90
13,195,761.68
0.22
17,219,226.90
19,520,161.62
4,589,540.64
43,267,411.11
29,063,366.31
4,425,176.93
46,684,304.92
29,063,366.31
4,425,176.93
46,684,304.92
29,063,366.31
4,425,176.93
46,684,304.92
10,301,764.55
72.84
4.20
1,545,264.68
9,932,830.83
72.50
4.70
1,489,924.63
9,932,830.83
72.50
4.70
1,489,924.63
9,932,830.83
72.50
4.70
1,489,924.63
6,366,490.49
41,104,040.56
3,935,274.06
2,163,370.56
6,138,489.46
44,350,089.67
3,794,341.38
2,334,215.25
6,138,489.46
44,350,089.67
3,794,341.38
2,334,215.25
6,138,489.46
44,350,089.67
3,794,341.38
2,334,215.25
62.00
63.88
43.54
64.17
43.54
64.17
43.54
64.17
6,500.00
9,760.08
6,500.00
14,531.68
6,500.00
14,531.68
6,500.00
14,531.68
6,799.16
6,058.19
12,857.36
3,399.58
3,029.10
5,150.88
926.69
12,506.25
58,560.48
50,993.73
27,261.87
136,816.09
25,496.87
13,630.94
5,150.88
44,278.69
2,509.00
5,011.00
7,779.35
7,958.11
16,441.62
6,555.67
5,841.23
12,396.90
3,277.83
2,920.62
4,966.42
868.15
12,033.02
87,190.10
49,167.51
26,285.55
162,643.16
24,583.76
13,142.78
4,966.42
42,692.95
2,419.00
1,423.00
6,562.03
7,673.11
17,740.04
6,555.67
5,841.23
12,396.90
3,277.83
2,920.62
4,966.42
868.15
12,033.02
87,190.10
49,167.51
26,285.55
162,643.16
24,583.76
13,142.78
4,966.42
42,692.95
2,419.00
1,423.00
6,562.03
7,673.11
17,740.04
6,555.67
5,841.23
12,396.90
3,277.83
2,920.62
4,966.42
868.15
12,033.02
87,190.10
49,167.51
26,285.55
162,643.16
24,583.76
13,142.78
4,966.42
42,692.95
2,419.00
1,423.00
6,562.03
7,673.11
17,740.04
2,100,000.00
3,500.00
1,500.00
2,000,000.00
3,333.00
1,500.00
2,000,000.00
3,333.00
1,500.00
2,000,000.00
3,333.00
1,500.00
2030
2031
350
350
4,198,402.14
4,244,504.07
8,442,906.21
4,198,402.14
4,244,504.07
8,442,906.21
13,195,761.68
0.22
17,219,226.90
13,195,761.68
0.22
17,219,226.90
29,063,366.31
4,425,176.93
46,684,304.92
29,063,366.31
4,425,176.93
46,684,304.92
9,932,830.83
72.50
4.70
1,489,924.63
9,932,830.83
72.50
4.70
1,489,924.63
6,138,489.46
44,350,089.67
3,794,341.38
2,334,215.25
6,138,489.46
44,350,089.67
3,794,341.38
2,334,215.25
43.54
64.17
43.54
64.17
6,500.00
14,531.68
6,500.00
14,531.68
6,555.67
5,841.23
12,396.90
3,277.83
2,920.62
4,966.42
868.15
12,033.02
87,190.10
49,167.51
26,285.55
162,643.16
24,583.76
13,142.78
4,966.42
42,692.95
2,419.00
1,423.00
6,562.03
7,673.11
17,740.04
6,555.67
5,841.23
12,396.90
3,277.83
2,920.62
4,966.42
868.15
12,033.02
87,190.10
49,167.51
26,285.55
162,643.16
24,583.76
13,142.78
4,966.42
42,692.95
2,419.00
1,423.00
6,562.03
7,673.11
17,740.04
2,000,000.00
3,333.00
1,500.00
2,000,000.00
3,333.00
1,500.00