WG is right the SC cost may be lower due to the new equipment.
silver included but not rhenium (not sure the recovery).
if the high grade starter pit applied, the results will be too good to believe.
i do not think Teck will let this go
| 2010 Highland Valley Data |
|
|
|
|
| Ore milled |
|
|
42,488,000 |
TON |
|
| Cu grade |
|
|
0.27 |
% |
|
| Cu recovery |
|
|
86.3 |
% |
|
| operating cost |
|
$307,000,000 |
CND |
|
| Distribution cost |
|
$34,000,000 |
CND |
|
| Depreciation and amortization |
$80,000,000 |
CND |
|
| total cost |
|
|
$421,000,000 |
CND |
|
| Unit cost=total cost/ore milled |
9.91 |
CND/TON |
|
|
|
|
|
|
|
| Schaft Creek |
|
|
|
|
|
| Grades from 2010 resource estimate and recoveries from the lastet news release |
| Cu grade |
|
|
0.27 |
% |
|
| Mo grade |
|
|
0.017 |
% |
|
| Au grade |
|
|
0.18 |
g/t |
|
| Ag grade |
|
|
1.8 |
g/t |
|
| Cu recovery |
|
|
89 |
% |
|
| Mo recovery |
|
|
64 |
% |
|
| Au Recovey |
|
|
73 |
% |
|
| Ag recovery |
|
|
58 |
% |
|
| Ore milled = 150000 ton/dayx350 day |
52500000 |
ton |
|
| Total cost =9.91 cnd/tonx52500000ton |
520275000 |
CND |
|
|
|
|
|
|
|
| Cu production |
|
277546500 |
lb |
|
| Mo production |
|
12566400 |
lb |
|
| Au product tion |
|
221817 |
ounce |
|
| Ag product tion |
|
1762379 |
ounce |
|
| today's spot price |
|
|
|
|
| Cu |
|
|
3.8348 |
CND/lb |
|
| Mo |
|
|
14.5 |
CND/lb |
|
| Au |
|
|
1722.1 |
CND/Oz |
|
| Ag |
|
|
33.59 |
CND/Oz |
|
|
|
|
|
|
|
| Metal Value |
|
|
|
|
|
| Cu |
|
|
1064335318 |
CND |
|
| Mo |
|
|
182212800 |
CND |
|
| Au |
|
|
381990574 |
CND |
|
| Ag |
|
|
59198325 |
CND |
|
| Total value |
|
|
1687737017 |
CND |
|
|
|
|
|
|
|
| Net Profit per year after depreciation and amortization |
|
|
| total value - total cost |
|
1,167,462,017 |
CND |
|
| Net profit per share |
|
2.92 |
CND/share |
|
