Excavation rate

Explosive and blasting

No. of holes=(A*0.158+28+3)
64.135872
Drilling Supplies

Rock Support

Other utilities

LHD operating cost

Drill Jumbo Operating cost

Truck Operating cost

Jackleg

Miscellaneous equipment

Ramp maintaince cost

Labour cost

Total Operating cost

Contingency cost

Total Direct operating cost($/round)

Total Direct operating cost/meter advance($/round)
Total Direct operating cost/foot Advance($./round)
Total direct ramp development cost($/round)

Total required shift for ramp development/stope($/round)

Volume/shift
60

Amount of explosive
462

total length/round
195
No of split set/round
6
Cost/m
205.1

21.86
Rig
22.41
Tonnes/haul cycle
11.7

80
Equivalent hrs/week
106
3112.548301171
311.2548301171
3423.8031312881
1141.2677104294
347.9474726919
125539.448147229

36.6666666667

tonnes/shift
168

tonnes/day
336

Cost of explosive/round
457.38

Cost of Blasting utilities

254.1

bits / round
4.3333333333

bit cost/round
273

Split set cost/round

72
Cost/round
615.3

Drill
6.02

Total cost/hour
28.43

Total cycle time

56.4

cycle/hour
0.9042553191

lead miner
2120

Miner#1
1908

tonnes/stope
6160

steel/round
0.1278688525

steel cost/round
22.6327868852

Tonnes/truck-hour
10.579787234

Total truck operating hours/round

16

Mine helper
1590

Mine utility miner

1523.75

Total Blasting and Explosive cost/round

711.48

Total cost of Drilling Supplies/round

295.6327868852

Total Cost of Rock Support/Round

687.3
Total Cost of LHD /Round
167.229
Total Cost of Drill Jumbo /round
86.9958
Total Truck operating cost/Round
403.04
Total Jackleg drilling cost/round
15.81
Total equipment operating cost/round
148.5

Electrician/mech
90.1

Total
7231.85

Ramp maintenance cost/round

80
Direct labour cost/round
516.5607142857

Label
Cost
Explosive cost/tonne
Blasting Utilities/tonne
Drill bit
Split Set
Drill still
Air line
Water line
Water dicharge line
Electrical
Ventilation tubing
Consumable parts
Machine maintaince
Fuel
Lube
Tires
Drill jumbo
Diesel cost
Consumable parts
Machine maintaince
Fuel
Lube
Tires
Drills
Consumable parts
Machine maintaince
Lube
Truck operating cost
Consumable parts
Machine maintaince
Fuel
Lube
Tires
Jack leg
Bits/steel
Consumable supplies/maintainan
Miscellaneous equipment
Auxiliary fans
Pumps
Other
Labour cost
Lead miner
Miner#1
Miner helper
Mine utility miner

0.99
0.55
63
12
177
33.5
24.5
26.25
38.35
82.5
6.27
6.09
6.4
1.1
2
2
5.2
5.16
10
1.85
0.2
2.27
2.5
1.25
7.02
5.67
8
2.3
2.2
16
15
6.25
5
2.5
20
18
15
12.5

Electrician/mech

17