The Kolar Gold Mine

Input
Ore Tonnes
Gold Grade

1,000 t
1.68 g/t

Gold price
Exchange Rate

1,200 U$/g
45.00 INR/U$

Mine Unit Cost

Process Unit Cost

3,600 INR/t
1,000 INR/t

Total Cost

4,600,000 INR

Revenue

90,720,000 INR

Profit

86,120,000 INR

Expected Profit

86727080.56 Mill.INR

Distribution ExRate Profit (m, INR)

45.00
86.12
42.1636781
80401975.15
47.101505
90356634.07
43.2817585
82656025.23
46.2759175
88692249.74
48.3031951
92779241.27
45.155654
86433798.55
45.4996992
87127393.66
44.9132515
85945114.99
44.5726511
85258464.69
42.0398517
80152341
45.8941247
87922555.36
46.6232626
89392497.38
46.3031962
88747243.52
45.1082739
86338280.21
42.5073437
81094804.85
46.9236167
89998011.28
45.4366147
87000215.3
50.6661632
97542984.98
38.0081087
72024347.06
43.6866192
83472224.25
48.3314891
92836281.98
41.4201404
78903003.03
45.9197133
87974141.99
46.6686483
89483995.01
48.6495193
93477430.98
47.7505818
91665172.83
46.1878805
88514767.09
47.5874417
91336282.48
41.849561
79768714.92
44.7179572
85551401.72
43.829712
83760699.47
42.4725291
81024618.7
43.75282
83605685.06
48.2587018
92689542.89
46.9634171
90078248.89
43.3419967
82777465.33
45.3526397
86830921.68
47.6389733
91440170.21
47.6886677
91540354.08
42.558953
81198849.29
44.971422
86062386.65
45.4658656
87059185.12
41.9888918
80049605.78
43.9661612
84035780.89
44.8739078
85865798.12

42.6606375
45.7728722
49.2536651
48.2350217
46.1212203
41.861984
46.8132759
44.451583
43.8302009
42.5985275
43.6078417
45.7209288
46.8986856
45.9516411
46.2621564
45.400503
41.936415
44.0493962
44.917488
45.8629744
43.5795893
45.3728932
44.5798481
44.5715544
46.4997674
48.8793844
42.7467504
45.2603896
45.8655913
48.0059196
44.3838815
43.8365187
47.0807837
45.6092788
48.9770363
47.0315038
45.0814513
47.2906908
44.445624
46.7820457
49.1512546
44.9621007
44.8853578
49.2855933
43.8475669
46.7328101
46.0407401
42.2323461
44.7885247
45.3954289

81403845.27
87678110.42
94695388.86
92641803.8
88380380.19
79793759.73
89775564.19
85014391.36
83761685
81278631.48
83313408.86
87573392.52
89947750.26
88038508.45
88664507.26
86927413.97
79943812.64
84203582.77
85953655.8
87859756.31
83256452.09
86871752.73
85272973.71
85256253.72
89143531.09
93940838.94
81577448.87
86644945.51
87865032
92179933.97
84877905.13
83774421.6
90314859.98
87348306.06
94137705.08
90215511.75
86284205.83
90738032.69
85002377.95
89712604.05
94488929.21
86043595.08
85888881.25
94759756.15
83796694.95
89613345.16
88218132.06
80540409.71
85693665.81
86917184.6

40.9537058
44.2370104
45.8251607
44.8245986
46.191327

77962670.82
84581812.98
87783523.94
85766390.77
88521715.23