Re: $3 Nickel
in response to
by
HIGH-GRADE NI-CU-PT-PD-ZN-CR-AU-V-TI DISCOVERIES IN THE "RING OF FIRE"
NI 43-101 Update (September 2012): 11.1 Mt @ 1.68% Ni, 0.87% Cu, 0.89 gpt Pt and 3.09 gpt Pd and 0.18 gpt Au (Proven & Probable Reserves) / 8.9 Mt @ 1.10% Ni, 1.14% Cu, 1.16 gpt Pt and 3.49 gpt Pd and 0.30 gpt Au (Inferred Resource)
Message: Re: $3 Nickel
Unless I missed something below is a rough estimate of the LOM Revenue and OPEX. I uped the expected OPEX to include freight and treatment charges because I am too lazy to work out the NSR. Shouldn't be too hard to figure out the NPV using what ever capex you feel is appropriate and an appropriate life of mine.
| Tonnes | Ni | Cu | Pt | Pd | Au | |
| Measured | 5,346,000 | 2.08 | 1.07 | 1.04 | 3.55 | 0.2 |
| Indicated | 5,643,000 | 1.5 | 0.89 | 0.94 | 3.27 | 0.2 |
| 10,989,000 | 1.78 | 0.98 | 0.99 | 3.41 | 0.20 | |
| Infered | 8,966,000 | 1.1 | 1.14 | 1.16 | 3.49 | 0.3 |
| MOZ Resource | 19,955,000 | 1.48 | 1.05 | 1.07 | 3.44 | 0.24 |
| Measured and indicated | ||||||
| Resource Recovery 90% | 9,890,100 | 1.78 | 0.98 | 0.99 | 3.41 | 0.20 |
| Planned Dilution 10% | 10,879,110 | 1.62 | 0.89 | 0.90 | 3.10 | 0.18 |
| External Dilution 7% | 11,640,648 | 1.51 | 0.83 | 0.84 | 2.89 | 0.17 |
| Mining Recovery 95% | 11,058,615 | 1.51 | 0.83 | 0.84 | 2.89 | 0.17 |
| LOM Head Grade | 1.51 | 0.83 | 0.84 | 2.89 | 0.17 | |
| Metal Recovery | 80% | 87% | 82.30% | 74% | 77% | |
| Metal Recovered | 133,956 | 79,908 | 7,644,800 | 23,682,537 | 1,446,922 | |
| Metal Payability | 90% | 75.00% | 74.20% | 74.20% | 74.20% | |
| Payable T's or g's | 120560.2121 | 59931.0089 | 5672441.239 | 17572442.27 | 1073615.849 | |
| Payable lb's and Oz's | 265,232,466.58 | 131,848,219.58 | 200084.0198 | 619832.7563 | 37869.65186 | |
| Aproximate price | 6.2 | 3.1 | 1300 | 700 | 1200 | |
| Revenue in '000 | $1,644,441.29 | $408,729.48 | $260,109.23 | $433,882.93 | $45,443.58 | |
| Estimated Cost 110$ per tonne | $1,216,447,684.65 | |||||
| Estimated Revenue | $2,792,606,510.86 | |||||
| MOZ Resource | ||||||
| Resource Recovery 90% | 17959500 | 1.48 | 1.05 | 1.07 | 3.44 | 0.24 |
| Planned Dilution 10% | 19755450 | 1.34 | 0.96 | 0.97 | 3.13 | 0.22 |
| External Dilution 7% | 21138332 | 1.25 | 0.89 | 0.91 | 2.93 | 0.21 |
| Mining Recovery 95% | 20081415 | 1.25 | 0.89 | 0.91 | 2.93 | 0.21 |
| LOM Head Grade | 1.25 | 0.89 | 0.91 | 2.93 | 0.21 | |
| Metal Recovery | 80% | 87% | 82.30% | 74% | 77% | |
| Tonnes Recovered | 201,416 | 155,939 | 14,963,310 | 43,480,568 | 3,217,751 | |
| Metal Payability | 90% | 75.00% | 74.20% | 74.20% | 74.20% | |
| Payable Tonnes | 181,274 | 116,954 | 11,102,776 | 32,262,581 | 2,387,572 | |
| Payable lb's and Oz's | 398,803,631 | 257,298,864 | 391,628 | 1,137,998 | 84,217 | |
| Approximate price | 6.2 | 3.1 | 1300 | 700 | 1200 | |
| Revenue in '000 | $2,472,582.51 | $797,626.48 | $509,116.67 | $796,598.62 | $101,060.17 | |
| Estimated Cost 110$ per tonne | $2,208,955,641.75 | |||||
| Estimated Revenue | $4,676,984,452.21 |
6 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply