denotes parts of the page that are editable
Again, comments appreciated.
| MINING | ||||||||
| Period | 2009 Q2 | 2009 Q3 | 2009 Q4 | 2010 | 2011 | |||
| Redstone | ||||||||
| by ramp | Total Ore | 18,200 | 18,400 | 18,400 | ||||
| t ore/ day | 200 | 200 | 200 | |||||
| grade ore | 1.90 | 1.90 | 1.90 | |||||
| $ / t ore mined | 115.00 | 115.00 | 115.00 | |||||
| $ development | 200,000 | 200,000 | 200,000 | |||||
| by shaft | Total Ore | 109,500 | 109,500 | |||||
| t ore/d | 300 | 300 | ||||||
| grade ore | 2.30 | 2.30 | ||||||
| $ / t ore mined | 115.00 | 115.00 | ||||||
| $ development | 8,000,000 | 8,000,000 | 4,000,000 | 4,000,000 | 200,000 | |||
| McWatters | ||||||||
| rich zone | Total Ore | |||||||
| t ore/d | ||||||||
| grade ore | ||||||||
| $ / t ore mined | ||||||||
| $ development | ||||||||
| top zone | ||||||||
| Total Ore | 81,900 | 82,800 | 82,800 | 210,970 | ||||
| t ore/d | 900 | 900 | 900 | 578 | ||||
| grade ore | 0.72 | 0.72 | 0.72 | 0.72 | ||||
| $ / t ore mined | 45.00 | 45.00 | 45.00 | 45.00 | ||||
| $ development | 100,000 | 100,000 | 100,000 | 100,000 | ||||
| Hart | ||||||||
| top zone | ||||||||
| Total Ore | 117,530 | 182,500 | ||||||
| t ore/d | 322 | 500 | ||||||
| grade ore | 1.00 | 1.00 | ||||||
| $ / t ore mined | 125.00 | 125.00 | ||||||
| $ operating cost | 14691250 | 22812500 | ||||||
| $ development | 3,600,000 | 3,600,000 | 3,600,000 | 3,600,000 | 200,000 | |||
| bottom | Total Ore | 255,500 | ||||||
| t ore/d | 700 | |||||||
| grade ore | 1.50 | |||||||
| $ / t ore mined | 60.00 | |||||||
| $ development | 4,000,000 | 4,000,000 | 200,000 |
| Period | 2009 Q2 | 2009 Q3 | 2009 Q4 | 2010 | 2011 | |||
| MINING | ||||||||
| Total Ore | 100,100 | 101,200 | 101,200 | 438,000 | 547,500 | |||
| t ore/d | 1,100 | 1,100 | 1,100 | 1,200 | 1,500 | |||
| grade ore | 0.93 | 0.93 | 0.93 | 1.19 | 1.49 | |||
| $ / t ore mined | 57.73 | 57.73 | 57.73 | 83.97 | 92.67 | |||
| $ operating cost | 5,778,500 | 5,842,000 | 5,842,000 | 36,777,400 | 50,735,000 | |||
| $ development | 11,900,000 | 11,900,000 | 11,900,000 | 11,700,000 | 600,000 | |||
| MILLING | Ore Milled | 100,100 | 101,200 | 101,200 | 438,000 | 547,500 | ||
| tonnes milled / d | 1,100 | 1,100 | 1,100 | 1,200 | 1,500 | |||
| $ / t ore milled | 16 | 16 | 16 | 16 | 16 | |||
| $ operating cost | 1,601,600 | 1,619,200 | 1,619,200 | 7,008,000 | 8,760,000 | |||
| grade of Ni | 0.93 | 0.93 | 0.93 | 1.19 | 1.49 | |||
| recovery of Ni | 89 | 89 | 89 | 89 | 89 | |||
| Ni in Conc (lbs) | 1,835,000 | 1,855,165 | 1,855,165 | 10,225,189 | 16,037,715 | |||
| SELLING | ||||||||
| Price of Ni ($/lbs) | 12 | 12 | 12 | 12 | 12 | |||
| Smelter Payment (%) | 72 | 72 | 72 | 72 | 72 | |||
| Ex Rate 1 CDN = X US | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 | |||
| Revenue ($CDN) | 15,061,681 | 15,227,194 | 15,227,194 | 83,928,348 | 131,637,561 | |||
| Period | 2009 Q2 | 2009 Q3 | 2009 Q4 | 2010 | 2011 | |||
| SUMMARY | ||||||||
| REVENUE | $15,061,681 | $15,227,194 | $15,227,194 | $83,928,348 | $131,637,561 | |||
| OPERATING COSTS | $9,760,100 | $9,841,200 | $9,841,200 | $46,125,400 | $59,615,000 | |||
| CAPITAL COSTS | $9,520,000 | $9,520,000 | $9,520,000 | $9,360,000 | $480,000 | |||
| CASH FLOW FROM OPERATIONS | ($4,218,419) | ($4,134,006) | ($4,134,006) | $28,442,948 | $71,542,561 |
0 members recommend this.
Like Liberty Mines Inc? Then you might also be interested in Slam Exploration
