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

Table 18. Profit Margin As A Function of Ore Grade VI-3!
AlB CO E F G H J K
~ ~;;;K2o.·~r~~~:;fT~~1·6~~:lIti~n~:i"i~CI~~~~~:~-~~~... O:~~6~;~e.J~1I1"~~;'~~~;rc~~~-···;O~I.L~;;'·~r case'
3 ···········Tv~i~~·T·· ..i~· ....·r .. ····p~~T~~·····'··c~;i· ····C~;i·T·C;;;i·····' ····C~~l·_··c~~i···c;;
.. ······1-_·· __···············1························· , , - , , : __ : -- -. -
4 $/lon 'Product' Producl :$18/10n $1611 $19.8/1 $17.6/1 '$ 16.2/t $14.4/t
5 ·..:::::; ... ::::::::;::::::::.::;~:i~g.9.~~~i:~T9.~~:i~:9.~~X:::I9.~~~i~2.c::~~~:~::.E:;~~~:1i2.c::~~i::
6.~,!:;_ ..!~,119l.. 7..,.~.~, 1~;1.,.;1.~.L..127..,~,... :.~LI1~.. :H,;1."!!: :!:;,.E;"Io ..... :~.!Lll."!0 :.4.,90!0:~~,11."I0.
7 ~J~c.J~.,.l1.9L. ll.,.~.Q~ J ..2.~,g~ '9.,~L .. :.~.~,J1."!0.L..:n,;1."!! :~~3."Io,.:~!l,~0!0 :~:Ll"!! :24,].°/0.
8 4.25' 74.801 6.091 109.62' 97.44: -31.8%' -23.2%: _38.0%' _30.2%' -24.2% -14.7%
9
1
o::~~.~:·;~:I~..}~:·.::~I~:~:.~~.:::.:.:E ..::..:.:.::.~:.E:~H::J:.::~.~.:::.:t~E:·.~~.:.:~~I::
..:.~~.:~~r:;H·::~:~r.:·:-:~:::~:~r:;~:;:
11 5.75: 74.80: 4.50: 81.021 72.02: -7.7%1 3.9%: -16.1% -5.6%: 2.6% 15.4%
1 2:::~::i:::z;;:~:CiI:::::::;;:::;:;;r::::::i.i§;;L::~:~:i~L:::::Ci:::~~~L:::i::~r.~L:::~~::~~~L·:::~:~/~L.i1::i~Lg~ .4r~
13 6.75 74.80i 3.83i 69.02: 61.35: 8.4%: 21.9%: _1.5%' 10.8%i 20.4%' 35.5%
•••••••••••••• -,. ••• ,•••••••••••• '!"•••••••••••••••••••••'!"._._--_....•••••..•• ~•••.•._ __.. _-_ _~
•. _.--..•....•.••.••••:--.. _-_ __ _--; __ __ :..__........•.....••.•.:••••...................; .
1 4 7.25 74.80: 3.57' 64.26' 57.12: 16.4%' 31.0%i 5.8%i 19.0%: 29.3%' 45.5%
1 5.:·.~·~.~r...i.4.:.~.9r:·:·:::.i:i4.r.:·::::~i·~.iL·:.::.··~Q:.i9r::.~ijr~L.:·:~~:~9~r:::i9:;4~L.:ii.~~L·.::.~i~.%T.:·i~:~o/.~
1 6 8.75i 74.80' 2.96i 53.24: 47.331 40.5%: 58.0%i 27.7%: 43.7%1 56.1%1 75.6%
;::;l,1:fit~~~fjt!l:~~[~~~E::~l~f;~i~~f~
20 10.75i 74.80: 2.41' 43.34: 38.52: 72.6%: 94.2%: 56.9%: 76.5%: 91.8%: 115.7%
··············_-_·..,.·············..•..1·.. ···················t·······-·-----·······:············-··········~···· .., :- :., : : : -.-----.
21 ...J..L~ 74.80: 2.30: 41.41! 36.81! 80.6%: 103.2%i 64.2%: 84.7%: 100.7%: 125.8%
~~~~t~I~t~~;~:~~~~~l~~;i~~~~~
26 10.25: 72.00: 7.32: : 87.80: : -18.0%i : ·25.5%i '-8.9%
............- -.;-..-..--------.--;------ ·:··········-···-··-·-f-----· ·---..·~-···········-··· ..-:- - -..- ~....•................. ~ ~ -.----.- ~ .
27 ...--.-.-.-..-.----:--.---.--.----.. 10.75' 72.00i
--~.--..-
6.98'
···-·~····-···---------···1-·--..·······..-
: 83.72:
·~··-···-··.•..- :- , 014.0%: : - .•...............: : ·21.8%i -.:..- - :• -4.4% - -.-..
28 11.25:
••••••••••- ••••••- •••••••••••••••••••••-
72.001 6.67i
••-.-----.-.-••_
i
-l'••••••••••_
80.001
••_
'-10:~'llil
_
'-18.2%:
._•••••••_ •••- •••- ••••-.----.------.---.-.----.------••~.-----.--.----•••----
• 0.0%
..__~ ••- __•• --
29 11.75: 72.00: 8.381 : 76.60: i -6.0%: : -14.5%; : 4.4%
------.-••--.--••-:----••••••••- ••••.., _ ••_ ":"' -10 • ._.._ _._••••_ ••••••••+ _ ;.•••••••••••.•_ _._._••,•••.••.••
30 1·2.25: 72.00: 6.12' : 73.471 : -2.0%: : -10.9%: : 8.9%
•••••••••••••-••••'!"••••••••••••••••--t------.----..•....•.••'l"•••- --.-••••--..-.----.--- -- _ _._••_••••__•••••••••••••••••••-••••••----••••-.---••--.-••-----.-••-----.--••---•••----
31 12.75: 72.00: 5.881 : 70.591 ' 2.0%1 • -7.3%: • 13.3%
3 2:.:i~:~.L.:'.i.:'.Q.9L...:·.~:'i:..~~~[.:~_~=L·:.i7~ 92l--==.~..~T~.:~.~.~~Q.~C.~:~::: ..~:.::.:T:.::.~.~:::.~.r.:r·.:·:· ..··.. ··::::.~.r:.::·.i.7..~8.%·
3 3 ••.•.••••.•-.-..•.:••..-----.-- 13.751 72.00: •••_.••:••••••••.••.•••••• 5.45: ._: 85.45! :.0.0%: : 0.0%: : 22.2%
__••••_~ __••_ _._ •. _ _ ,;. _•••.•_ •.010.······..•·•.•••·••••• .;.•••••••._•._.. __•__•__ ~ . .__ ._._._.._.
34 14.25: 72.001 5.28: : 63.16; : 14.0%1 I 3.6%: '26.7%
~: :··jf~:.[=t~::~:~r..·--f~;r-F~·~~~*-· _·=~~·::·i: ..:~~~~~:~E::::~.::.~: ..~r:·:::,::r~:~[~::~·::::··~·::i··:::·~~:::~~
37 15.75i 72.00' 4.78, 57.14: : 26.0%i ,14.5%: '40.0%
--.--..------.---.-: - -r- I ._.-.--:---.--_ -:.-.-••--••••••••- ••••;--•••••••••••••••••••~•.•••••••.••--••- .••••• ~ : - .
38 16.25' 72.00' 4.821 55.38: : 30.0%: i 18.2%: . 44.4%
3 9 ·:.:.i.~.:.i:~I:.~.7.i·.9.i[:_-=~~~8! -l._.~iI;3J..:== ..~=.:.~.I~~ii~~C.~::.:: ..·:::.~:I.:::..i.:i~L: ...~.~::..·.~:.=I::::.:4ii~
40 17.25i 72.00: 4.35: : 52.171 '38.0%: : 25.5%: . 53.3%
••--•••••••••.•..""••••••••.•••••••-""t"--._ _••••• _.~__.-4-_. +--__•••..•. _ _ ~_ ; _ - ---- -.--;-----------..- .
41
.--..---.--------~-.-.......•.•.••"t
17.75: 72.00:
-.-.-.--
4.23:
_ ..----:--•••-
: 50.701
•.---,----.•-.-
,42.0%1
---.---.--:----.-.-.•.•.:•..-
: 29.1%:
:...•..•••••••.••••.•••.:
: 57.8%
.
42 18.25: 72.00: 4.11: 1 49.321 : 46.0%: .: 32.7%: : 62.2%
..................: -.~..--- -..-- ~--~~-.----t-.-.--
__.._ _ _ ..,...._. . ~------.--.-.-
-
Information Only
.,. - ..,. - .
43 18.75: 72.00: 4.001 : 48.00: : 50.0%: : 36.4%: i 66.7%
....- - -.:.-----.-- -.-.: -.-..-.-..-~-.----t-.- - t-.- ---"!' ~_ "!'••••••••••••••••..•••• '!'"•••••••-----.--..-.--i---------·-----·--
44 19.25: 72.00' 3.90: 1 48.75: ,54.0%: ,40.0%: : 71.1%
·-----·---------··-:·······..··-·-··t·······-----·-r---··· "f'••••••-.- • ----••-':".-.-.----.-.---.-~--•••••- •••••••••••: ••••••••••••.•••••.••••:•••••••••- ••••- ••••••;- - -.-..--~.-
45 19.75: 72.00' 3.80: : 45.57: : 58.0%: : 43.6%: '75.6%
........- , .•._-.-.--.•--•..f'.- _..-+--.--..-.---.-.~--.------ ..--.-.-- , -.-- -:--.-..--------.----.:.---- ! ! ..
46 20.25: 72.00: 3.70i : 44.441 : 62.0%: '47.3%i : 80.0%
..--..- - : - : ------- +.-- -.- - ---- - - -.-.- - 1'•.•••.••••-._------·-'!'"--·-..··-············t·······..······..·-..-
47 20.75 i 72.00: 3.611 43.371 : 66.0%: : 50.9%: : 84.4%
--•••••••••••••••• "!'•••••••••••- •••••'!"".-.---.- -•••••'!" --••••••••"'.. . ---+---..-----.-+-- ----.----------.: ···················1··········-····-···--·-:·------···· ! .
48 ···.. 21.25' 72.00: 3.531 42.35: • 70.0% ,54.5%: '88.9%
·············~···-·········-··t·-- ..·········-··'!'--..- - ;-.----.-----.-- -:_._--..---:- - - -.;---.- :- ·····-·---------t·-----·-..····-·..:..··············· ··
49 21.75: 72.00: 3.45: : 41.38: 1 74.0%: 58.2%: 93.3%