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

Table 15.
Case 3 • 10th ORE ZONE CASH FLOW (Additional Area)
Mining Recovery = 90% and Mining Height = 4.5 Feet
AI B I c lolEIFI G IHI I J I K I L I M I N
1 ! . . .
r---'-- . .';;i10 %.J1(j%
::~~;~l~~~:D~~'lt~~~~~~·j:i:~·~::J=I~:~:~~IUitj:[~I~~~i;:It~~~ .•.•.....••• j~:~i~iJ~i;f~~riod····.·.i.~~ m.I~~r:~eii~Y/ .
4 11.25! 56210201 6323651 0.80! 0.90! 7.41: 758838: 1.901 43.40! 5058918! .6flfl6fl]! .6070702i ll.0179j .. ·108840
~'il:75rm"S85009S!"'804888rO:iiol"O:90 r£ii~Li~~~~~L4i!m41;~iiTil~~Q~~] 2553191 ! .44388621 0.0224! ·99431
~.li~j.··~~~iiiir:i!i~i.~'-~l:::i!.::!i:i!.P:;~!i! 11·.!!()LJ;lJ71()()L~.~L ~.~ .()~L!!()6.311]~!""~~~ Ql'l~i~~~():o.()273i •....... ·52886
~J..].~! .. flll.ll!!s..!l.Il.! ll!!!!!.Il.()Al.!! .JU~();1l .• ~.4.i .. J()~3!l.S.s.i·6.3J 3~.lllliflJ~~i'311:. ~5!!41i 1.41l793!j .. 0. ll3117: 576 50
~ .. J.3.~i 1l4!!317!lLJJg~34111.()J!lll.().~(jLJI.g~i qS.o.41S.! ..33.11L 3.~..JflL 764386.1 i. 2264151 i !5503S.!!0;().ll487;2681 23
~J~.!S].J()6.o.ll]I,I; .. !!..9.!!~3 ..P..•ll()t,().!lll!I,I..(jI,l+JJflS.()1!91 J9.l!iI,l3~411(j~;2;ii~i~! 711!5!5:l(j!Jl.(j68U 5..192 16
c-!-!J.4.~iJ4St()S.3i ..J()1l1..!5! ..().!lo.l.9..!l()Ls..IlS.i.J27:H3()L3.J!li21l.llnll!()s.4IliJ()~2113: ...JJI,IS.!l92: 0.0933 j 105 I 0I 7
11
'12i5:25T..
14.751
···5494S62!··S37·9·..S8i"'O·:soT'o:·90is:48!·100556()!"2:511'
89679011 132276510.8010.901 5.651 15873181 3.971
19:72T"'4945376T"'1987213:
23.69! 6071111120338981 17433600!
..
0.11711!·2()55776
. .
~ , , , ,.., , " , , , , , 139S..s'!!!: (j,J.'!4ll[ 72.1l6.
1 3 15.75! 5812551! 915477! 0.801 0.90! 5.29! 1098572! 2.75! 17.20; 5231296! 1904762! 16321643!(j.2145[3S(j0931
n·.iii~t·~·4~1~·ii~.r~.·.~.·iQiii~t~9.~~·i!r·i~9.rj;i~L·.·~~ii!~liiQr·i,,:,,~t·.~~i,,'i~.~ri~4~i~4rli~:lJ·.14j ..... (), ;!.:.... .:l8.75584
if~.~~~i:~.:t~.·.~~.::~i.~:.:.t~~.:~::i~i:j~::~t~::~J::.::J.~~ ..~~:~:~ij~i:::I·.~~:~:j~i.:.ii:~lji:~i;~j ;.; ~~i~:;; '~:~.~:~'.'.".' :~:.~: ~;
17 17.751 34269211 608278! 0.80i 0.901 4.691 7299341 1.821 8.78! 30842291 16901411155445141 0.46131 7171404
J::!::1ii~r::i~~!iiii~r:~:::~~i~q~~:!i;~9.ri~!iCi~ir::::~~iiQI:i.i~I:~;~iil:i~i1iiil .. ·li~~:ii~iii.· .. ·.iQi~.i~~r· .. ().~~:1';j· ••:·••• ~6693:l.4
-H ·:::i:f···j~·~;~:jL·i:·::::~j·::::i·~:::I·::::t· ..1·:::~:~j····~·:·;ii······~:~ij··:~~~:~:l···~·:~:~~~i······~~~:j:':i! .: .• ~:;::;j .•••. :~:~.~.~~.~.~.~
t;!!lJI6.11S.!!
.......- _. ~ ..
III ....,...!.!...
71:,1]1) ,
28 i ! !Tolal Tons Produclg ! 1 14.321 14.32i~::;~j·· .... .. ..I.....! ...
~:::::::::r:::::.::·::::::.::F:·::::::::::::·:l~:=f-~~~r~1~:-:f!i:.::j.:··.·.···:.r\5i;~~1\5~;~~rl~:,,~.;~1·· •... m •••••••••••••••••••••i•.:··.............•.•.:•••
;: :~~f=;~~]:::~±=~J'~=IJ·::i!I~=~f:i[':l";~I::
32 i I !PresentValue= iii 81.91 69.41 -18.5: !
=:;
,
N
00
Information Only