Professional Documents
Culture Documents
Mine Economics
Mining Revenues and Costs
By
Dr. Mehmet Cigla
1
1
31/01/2023
Financial Optimisation
Capital and operating summation
Revenue
Cash flow statement
Marginal ore utilisation
Rate of return
Production Scheduling
Pre-production costs
Equipment and Facilities
Working room
Capital intensive
Stripping ratios
Equipment selection
Sequencing
Operation costs
Reclamation
Capital depreciation
Operating schedules
Selective mining
Financial
Constraints
Dohm, G.C., Jr. 1979. Circular analysis–Open pit optimization. Chapter 21 in Open Pit Mine Planning and Design (J.T. Crawford, III and William A. Hustrulid, editors). AIME. Pp 281-310. 3
2
31/01/2023
Time value of money – a principle based on the timing of cash flows that states $1 to be received in the future is less valuable than $1
received today.
Discounting – A large future amount of cash is reduced to its smaller current equivalent.
Compounding – A smaller amount of cash earns interest and accumulates to a larger amount in the future.
Cash flow
• Cash outflows – cash costs (capital costs, operating costs, development cost, mineral rights acquisition cost, etc.)
• Cash inflows – revenue from sales
• Cash flow (+/-) = cash inflow – cash outflow
3
31/01/2023
Calculate Given
(calculated) (known) Appropriate
Quantity Quantity Factor
P F P/Fi,n
P A P/Ai,n
F P F/Pi,n
𝑃 = present value F A F/Ai,n
𝐹 = future value A P A/Pi,n
𝐴 = uniform series of equal payments made at each period (year)
A F A/Fi,n
𝑖 = interest rate or discount rate or rate of return
𝑡 = number (compounding) of years
4
31/01/2023
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
F
𝐏= t
1+i
10
10
5
31/01/2023
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
F
𝐏= t
1+i
F −3,400,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
𝐏=
1+i t = + + + + + = $2,286,180 𝑷 = $2,286,180
1+0.1 𝟎 1+0.1 𝟏 1+0.1 𝟐 1+0.1 𝟑 1+0.1 𝟒 1+0.1 𝟓
11
11
12
12
6
31/01/2023
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
𝐅
P= t
F=𝑃 1+i t
1+i
F = 𝑃 1 + i t = 2,397,109 1 + 0.1 0
+ 1,816,404 1 + 0.1 1
+ 1,640,327 1 + 0.1 2
+1,481,357 1 + 0.1 3
+1,697,857 1 + 0.1 4
−3,400,000 1 + 0.1 5
𝐅 = $5,361,734
13
13
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
F=𝑃 1+𝑖 𝑡
F = 𝑃 1 + 𝑖 𝑡 = 1,500,000 1 + 0.1 0 + 1,500,000 1 + 0.1 1 + 1,500,000 1 + 0.1 2 +1,500,000 1 + 0.1 3 +1,500,000 1 + 0.1 4 − 3,400,000 1 + 0.1 5 𝐅 = $3,681,916
𝐴 1+𝑖 𝑡 −1 5
1,500,000 1 + 0.1 −1
𝑭= 𝐹= − 3,400,000 1 + 0.1 5 𝐅 = $3,681,916
𝑖 0.1
14
14
7
31/01/2023
15
15
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
16
16
8
31/01/2023
P A P/Ai,n
F P F/Pi,n
F A F/Ai,n
A P A/Pi,n
A F A/Fi,n
𝐹𝑖 3,400,000 0.1
𝐀= 𝐀= 𝐀 = $556,911
1+𝑖 𝑡−1 1 + 0.1 5 − 1
17
17
18
18
9
31/01/2023
Ore is a natural aggregation of one or more solid minerals that can be mined, processed and sold at a profit.
$/lb or $/t
Profits = Material sold (units) × (Price/unit − Cost/unit)
19
19
20
20
10
31/01/2023
https://goldprice.org/
21
21
22
22
11
31/01/2023
23
23
24
24
12
31/01/2023
25
25
26
26
13
31/01/2023
0.6 𝑡𝑜𝑛𝑛𝑒𝑠 𝑜𝑓 𝐶𝑢
𝟎. 𝟔% 𝑪𝒖 = =⇒
100 𝑡𝑜𝑛𝑛𝑒𝑠 𝑜𝑓 𝑜𝑟𝑒
Cu Price
25 𝑡𝑜𝑛𝑛𝑒𝑠 𝑜𝑓 𝐶𝑢 NSR = ? $/tonne
𝟐𝟓% 𝑪𝒖 = =⇒ 8,000 $/tonne
100 𝑡𝑜𝑛𝑛𝑒𝑠 𝑜𝑓 𝑐𝑜𝑛𝑐𝑒𝑛𝑡𝑟𝑎𝑡𝑒
Calcopyrite CuFeS2
27
27
Ore
Process 𝐆𝐕 =
100 100
𝐏 P = Current price ($/tonne)
Mine Sag Mill
Ball mill
Flotation
BSR = Basic smelter return (($/tonne)
C G−u
𝐁𝐒𝐑 = P−𝐫 −𝑇 r = The refining and selling cost ($/tonne of payable metal)
100 100 T = The treatment charge ($/tonne of payable metal)
28
28
14
31/01/2023
Metal Content Cu GCu 30 % The copper provides the major source of income.
Gross value GVCu 2273.60 $/t of concentrate C G−u
Ag GAg 30.00 t.oz/t
G = P
GPb 2.0 % 100 100
Pb
Payments Credited % Ccu 98 % G =𝑀 P
Fixed unit deduction ucu 1.0 %
Credited % CAg 95 % Basic smelter return BSRCu 2102.55 $/t of concentrate
C G−u
Fixed unit deduction uAg 1.00 t.oz = P− 𝑟 −𝑇
100 100
Credited % CPb NA %
uPb NA % = 𝑀 𝑃− 𝑟 −
Fixed unit deduction
Price Copper price PCu 8,000 $/t Element assessment Deleterious element Pb 75.00 $ per unit
Silver price PAg 25.00 $/t.oz 1.0 % unit is free
0.00 $ per unit
Lead price PPb 4,000 $/t 0.00 % unit is free
Deductions Treatment charge TCu 100 $/t of concentrate 0.00 $ per unit
rCu 250.00 $/t of concentrate 0.0 % unit is free
Refining/selling cost
XPb 75.00 $/t
rAg 1.50 $/t.oz of accountable metal
X 0.00 $/t
rPb NA X 0.00 $/t
Contained metal CMCu 0.30 t Total 75.00 $/t
G By-product credit Ycu 0.00 $/t of concentrate
CMAg 30.00 t.oz C = 𝐶 𝐺 −𝑢
100 YAg 647.43 $/t of concentrate = 𝑃 −𝑟
CMPb 0.02 t 100 100
YPb 0.00 $/t of concentrate
Payable metal content MeCu 0.28 t
C 𝐺−𝑢 Net Smelter Return NSR 2674.98 $/t of concentrate C G−u
MeAg 27.55 t.oz = = 𝑃− 𝑟 −𝑇 − +
100 100 100 100
MePb NA t
= 𝑆𝑅 − +
29
29
30
30
15
31/01/2023
Ore
Process 𝐆𝐕 =
100 100
𝐏 P = Current price ($/tonne)
Mine Sag Mill
Ball mill
Flotation
BSR = Basic smelter return (($/tonne)
C G−u
𝐁𝐒𝐑 = P−𝐫 −𝑇 r = The refining and selling cost ($/tonne of payable metal)
100 100 T = The treatment charge ($/tonne of payable metal)
31
31
C G−u
= 𝑃−𝑟 −𝑇− +
100 100
Reclaim
C G−u
= P − 𝑟 ± e1 − ± e2 − X +
100 100
Ore
Process
Mine Sag Mill
Ball mill
Flotation C = The credited percentage of the metal content (%)
G = Metal concentrate percent (%)
u = The fixed unit deduction (%)
P = Current price ($/tonne)
r = The refining and selling cost ($/tonne of payable metal)
Waste Waste T = The treatment charge ($/tonne of payable metal)
e1 e2 = Cost escalation ($/tonne)
X = The penalty charge due to excessive amounts of certain elements ($/tonne of concentrate)
Y = The credit for valuable by-products recovered ($/tonne of concentrate)
32
32
16
31/01/2023
33
33
Capital cost
Operating cost
General and administrative cost (G&A)
34
34
17
31/01/2023
Capital cost
Operating cost
General and administrative cost (G&A)
Haul Road
4. Haul
Blast holes
1. Drill
35
35
Capital cost
Operating cost
General and administrative cost (G&A)
Area supervision;
Mine supervision;
Employee benefits;
Overtime premium;
Mine office expense;
Head office expense;
Mine surveying;
Pumping;
Development drilling;
Payroll taxes;
State and local taxes;
Insurance;
Assaying;
Mine plant depreciation.
36
36
18
31/01/2023
37
37
38
38
19
31/01/2023
39
39
2634
Cost June 1989 = $100,000 ×
1674
40
40
20
31/01/2023
41
41
42
42
21
31/01/2023
43
43
44
44
22
31/01/2023
45
45
https://www.caterpillar.com
https://www.hitachicm.com
https://www.lnh.net
https://www.komatsu.com.au
https://www.liebherr.com
46
46
23
31/01/2023
47
47
48
48
24