Industrial Refinery & 6N/7N Semiconductor Presets
Load calibrated zinc RLE cementation cake and high-purity vacuum distillation benchmarks:
1. Cu-Cd Cementation Cake, Electrowinning & 6N Distillation
2. Semiconductor Pricing, By-Product Credits & CAPEX
Interactive Cu-Cd Leach, Electrowinning & 6N/7N Vacuum Distillation Flowsheet
Tb(Cd) = 767°C | CdTe Eg = 1.45 eV| Process Parameter | Output / Metric |
|---|---|
| Cu-Cd Cementation Cake Feed | 8,500 t/yr |
| Contained Metals in Cake | 1,402.5 t Cd / 3,825 t Zn / 15.3 t Tl |
| Secondary Zn Dust Required | 858.8 t/yr Zn dust (1.12× stoich) |
| 4N Electrowon Cathode Cd | 1,318.4 t/yr 4N Cd (94.0% rec) |
| Specific Cd EW Energy | 1.40 MWh/t Cd (1,847 MWh/yr) |
| Commercial 4N Cd Sticks/Balls | 629.5 t/yr (629,512 kg/yr) |
| 6N/7N Semiconductor Cd Shot | 688.8 t/yr (688,838 kg/yr) |
| CdTe PV & CZT Allocation | 1,250.1 t/yr CdTe (~19.5 GW PV) + 103.3 t CZT Cd |
| Returned ZnSO4 & 4N Tl | 3,672 t/yr Zn + 12.5 t/yr 4N Tl |
| Revenue / Cost Line | Annual ($M/yr) |
|---|---|
| 6N/7N Semiconductor Cd & CdTe | $53.73M |
| 4N Commercial Cadmium | $3.02M |
| Returned ZnSO4 Tankhouse Credit | $5.32M |
| Co-Product 4N Thallium (Tl) Credit | $5.27M |
| Total Gross Revenue | $67.35M |
| Cu-Cd Cake Feedstock Transfer Cost | $12.33M |
| H2SO4 Leach, KMnO4 & EW Reagents | $3.71M |
| 6N/7N Quartz Distillation & Zone Gas | $7.92M |
| Refinery Electricity Cost | $0.63M |
| Fixed O&M, Closed-Loop EHS & Labor | $8.13M |
| Total Operating Cost (OPEX) | $32.71M |
| Annual EBITDA (Margin) | $34.64M (51.4%) |
20-Year Project NPV & IRR Sensitivity Matrix: Cake Cd Grade vs. 6N/7N Cd & CdTe Price
20-Year Discounted Cash Flow (DCF) Pro-Forma Schedule
10-Year Straight-Line Depreciation | 21% Corporate Tax | 1.5%/yr Escalation| Year | Total Cd (t) | 6N/7N Cd (t) | Revenue ($M) | OPEX ($M) | EBITDA ($M) | Taxes ($M) | Free Cash Flow ($M) | Discounted FCF ($M) | Cumulative FCF ($M) |
|---|
Governing Hydrometallurgical, Electrowinning & Vacuum Distillation Equations
1. Zinc-Dust Galvanic Cementation
Metallic zinc dust (E° = −0.763 V) spontaneously reduces dissolved cadmium ions (E° = −0.403 V) in neutral sulfate solution:
Stoichiometric zinc consumption is MZn / MCd = 65.38 / 112.41 = 0.582 t Zn per tonne Cd (ΔE° = +0.360 V).
2. Cadmium Sulfate Electrowinning
Purified CdSO4 electrolyte is electrowon onto aluminum cathodes using Pb-Ag anodes (n = 2 e−, 476.84 kAh/t Cd):
At Vcell = 2.60 V and ηI = 88.5%, specific electrolysis energy is 1.40 MWh/t 4N Cd.
3. 6N/7N CdTe Semiconductor Synthesis
Vacuum-distilled 6N/7N cadmium (Tb = 767°C) reacts directly with 6N tellurium to form stoichiometric cadmium telluride:
CdTe is 46.84 wt% Cd and 53.16 wt% Te, with a direct optical bandgap Eg = 1.45 eV and melting point of 1,092°C.