(Price-SRF) x Grade x Mill Rec x Smel. Rec x 20 = Cost (mine + Mill + G&A)
( $1.80 + $0.50)
=
($1.00 -$0.345) x 0.92 x 0.96 x 20
= 0.20 %
c. Copper Equivalent
Hitung nilai NSR (Net Smelter Return) dari 1 ton bijih
dengan kadar 1 % Cu.
($1.00/lb - $0.345/lb) x (1%) x 0.92 x 0.96 x 20 lb/% = $
11.57
Hitung nilai NSR (Net Smelter Return) dari 1 ton bijih
dengan kadar 1 gr/ton Au.
($ 12.86/gr) x 1 gr x (0.80) x (0.98) = $ 10.08
Faktor Eq = NSR Gold / NSR Cooper
Faktor Eq = $ 10.08 / $ 11.57 = 0.871
Copper Equivalent = total Cu + 0.871 x Gold
Discount rate : 15%
Gold price : 400 US$/tr oz
Copper price : 1 US$/lb
Process Rec of Gold : 80%
Process Rec of Copper : 92%
Present Value Factors at 15 % interest
Tabel 9.2. Data Pengolahan Bijih
Cooper Gold
Preice $ 1.00 / lb $ 12.86 / lb
Mill Rec 98 % 80 %
Smelter Rec 96 % 98 %
SRF $ 0.345 -
Year 0 1 2 3 4 5
Factor 1.000 0.870 0.756 0.658 0.572 0.497
Year/ 0 1 2 3 4 5
Waste : ore 5.5 5.5 5.5 4 3
Tabel 9.3. Hasil Perhitungan NPV
Tahun Kton bijih Emas (oz/t) Emas (oz) Kton waste Ktol total
PP 0 0,000 0 11.000 11.000
1 2.700 0,072 199.400 14.300 17.000
2 2.700 0,074 199.800 14.300 17.000
3 2.700 0,068 183.600 14.300 17.000
4 2.700 0,060 162.000 13.683 16.383
5 2.700 0,063 170.100 4.011 6.711
6 1.531 0,059 90.300 2.098 3.629
TOTAL 15.031 0,067 1.005.200 73.692 88.723
Parameter Ekonomi