Information Only - Waste Isolation Pilot Plant - U.S. Department of ...

Table 10.
Case 3 - 4th ORE ZONE CASH FLOW (Additional Area)
Mining Recovery = 90% and Mining Height = 4.5 Feet
ABC 0 i E F G H J L -0 N
: G;~El r~ddili~n~i_li~Pi~~:lpi~lII! Min.~.J ~~ii~1 productT't';~;~JMi~i~gTi~~~ ------iAn~~~itpr~fit---------------tl~:/o ---:-_-_-t~;~::nl
3 % K20 i Tons iTons K20lRecoJ. Reco~ Cone j Tons 1Lile 1Years 1Mined \A;I~- :For Period 1PVF i Value Flow
:::ijjl::!!1::!i!lI~:'~::!j:;m;;;j;:~;;:;I:i:jI:!:!i:::;::li!!!!::I:m::::[ :.::::l ••••••••••·::;;
7 4.7512426118811152408 0.85 1 0.90! 6.05! 4007231111.45181.371145567131 12714141 668335081 0.0007! 49397
8 '--;;:2;;r;7-6420601-928208- --'0:'8;;'0':901;;:481"'32206781"9:-201 69: 921;05852381;;50327rjl~"2~~4io.002~i 141474
9
1
0 ::_::}:P~~}:ii:[:::::~:~:'I!::'::::: ~~:~::::r:-~:::I~:~~~~}~r~::~[;~:}~[:~~::::[:I:::~~;! ::~~-~;::i--- ~: ~~-:jl----------- ;;~~:_:
1 1 6.75i 42354471 285893 0.85 0.90! 4.26! 994127! 2.84! 50.17! 2541268i 894699i3370039310_0096\ -------32344;
1 2::::i;~I::iii~~~~r:iQQ~ii\:i'-il::~:::~Qrii7.1-:::~~~~~~rii~l~i;~~ri~~~~i~L~~i~~I -_-.i~~i~i~1.f•• \),(lJ;.f--3\)~_I_!l_6_
~ :··~:·~:t··1:~·~ii~I····;:ij:~I·::::I·~:::j::·:~f·~~:i::~j-:::~i·:~:i:!~~~~~~~I·i~:~~:I:if::;::t· ~:~~~~j... 1~::~:~
~ :::::::~~r:::t~r:::r::;}i~::r~:::n·::~!~··~~~~r:~~:::t:trI~~r:~:i~f~·~~::~~~f··-::~·r::f ····:~i:~~~~,······~:~~~rL·············~i:·~::;·
..............M·t·······················...•.......................•........... "T' ~ ••"•.•..•..••.••..........•- -•........ 'J'" .•.•••••.••••••:...••••• • ••••.••.••!- J ,•. ,•.••..... j .••.•..•..••
17 9.75! 5638040 1 549709 '
0.85! 0.901 2.95! 1911488! 5.46! 28.00! 3382824! 619407! 888541011 0.0899! 7991936
.•... __ ·····..:·· __ __ .1 __···········•..1....•...······1"··············.················i···························I..·..··········1".. ······-·····_··1···························~·········- _.-.-- .. -~ - - -- ·········--······-1·-- - -.-- .. _- .. _--,
18 10.251 7678424i 787038! 0.851 0.901 2.811 2738747! 7.821 22.54! 4607054! 5891921 130995833: 0.1694j 22186731
~: ;~~~t~t~~~:~:·~~r~~·~:i.:~:.~I.·:~,@.~r:~::-~-Qr:-~~:~:~I·i~~:::~i:I.~·:.·:;~1.14. 7j.:· ~i~:~~~5l: ':~:6_ ;7:881· ~::~.; ~ ;~:1····\)'.4·~··~:8.r·· •••~.:::~:~·;::.
2 1 --.- -., -- I \§!)-Mr~'n·tO'!.1·:-~!J!!"'·!!!!L.i.j---- t-- - .--. j -. - i- - .. - !-- ! '.
::=:t_=:::-J:.:_l~~-=~-~lJ~;;:f·;;::.:j ....• ':;:;;I- ...••..-If
25 1 i ITotal Tons Product. I 117.561 17.561 17.561!
·••······..·······t···························I········ :..•..•...•.... ~...•.•..•..•..•.....•.••.•.•.•.• ···········-···········..··:·-·············t·················t··························-:-····················""'1"" 1
2 6............j........... ; 1.~"!l~.llElGr~ElL~.~Q"'___L.).!l.,'l'~: !l.,7%i · ~,]~: ····i··· 1··
: ~ ··~::~:·~·:·::I::::::::::·::::::::::j·~·~:··~:~::~::~~:~~:J~r:.~~~~=~~=f!~~:tiQi;i;J:jr:~:~l:J:~:~rJ:~:~I ························1 ··.· .··.1·· .
:: ··::::.::::::::::t:::::::::::::::::::j.:.:::::.::.:lri~:I~~~:.~t~:.;z.t::.:::::·t:··· ····.t~:~~t.:.:::i:~~L:•• !~:~~1 ····················1···
3 1 I I !Prasent Value= I I! 165.21 145.1! 39.01 [
····-f···
.... ~.. -..
;5 ,
N W
Information Only