Post on 16-Feb-2016
description
DESCRIPCION 75,000Plan Producción Concentradora 150,000Tratamiento de Mineral kt/a
Tratamiento kt/d
COSTO OPERACIONAL SAG TOTAL KUS$US$/t tratada
ADMINISTRACION PLANTA KUS$US$/t tratada
Administración KUS$dotación
Seguridad Planta KUS$dotación
Materiales KUS$General y Seguridad KUS$Implementos de Seguridad KUS$Contingencia KUS$
Servicios KUS$Catering KUS$Comunicación y Computación KUS$Control Medioambiental KUS$
Input KUS$Agua Potable KUS$
MANTENIMIENTO KUS$US$/t tratada
Mecánica, Eléctrica, Instrumentación KUS$dotación
Materiales Mantenimiento KUS$106,290,097 3% Materiales (3% costo capex) KUS$102,848,097 Implementos seguridad KUS$
OPERACION KUS$US$/t tratada
Labores de Operación KUS$US$/t tratada
OperaciónKUS$dotación
LaboratorioKUS$dotación
MetalurgiaKUS$dotación
Molienda SAG & Pebbles KUS$US$/t tratada
Materiales Operación KUS$Lubricantes KUS$SAG Mill Liners KUS$SAG Mill Balls , 5" KUS$Ball Mill Liners KUS$Ball Mill Balls , 3" KUS$Equipo Mobil (diesel, mantencion) KUS$Liners y Corazas Ch. Pebbles KUS$
Contingencia (10% liners,balls,mobil,KUS$Implementos de seguridad KUS$
Input KUS$Power KUS$
MWh
KUS$/yPhase I Phase II
SABC TOTAL OPEX COST 99,156 195,259PLANT ADMINISTRATION 0 0- Administration Labor 0 0MAINTENANCE 5,701 8,936- Maintenance Labor 2,512 2,662- Materials 3,189 6,274OPERATION 93,456 186,323
- Operation Labor 688 788- Secondary Crusher- Tertiary Crusher- SAG & Pebbles Mill Grinding 92,768 185,535
Summary 99,156 195,259Total Labor 3,200 3,450- Plant Administration 0 0- Maintenance 2,512 2,662- Operation 688 788Power 46,898 93,796
- Secondary Crusher 0 0- Tertiary Crusher 0 0- SAG & Pebbles Mill Grinding 46,898 93,796
Consumables 41,699 83,399- SAG Balls 35,611 71,221- SAG Liners 5,293 10,585- Liners & Concaves 2nd Crusher 0 0- Liners & Concaves 3rd Crusher (HPGR) 0 0- Liners & Concaves Pebbles Crusher 658 1,315- Lubricants 139 277Maintenance 7,359 14,614Others 4,170 8,340
3,189 6,274
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
25,185 25,185 25,185 25,185 25,185 50,370 50,37069 69 69 69 69 138 138
99,156 99,156 99,156 99,156 99,156 195,259 195,2593.94 3.94 3.94 3.94 3.94 3.88 3.88
0 0 0 0 0 0 00.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0.0 0.0 0.0 0.0 0.0 0.0 0.00 0.0 0.0 0.0 0.0 0.0 0.0
0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
5,701 5,701 5,701 5,701 5,701 8,936 8,9360.23 0.23 0.23 0.23 0.23 0.18 0.18
2512 2512 2512 2512 2512 2662 266267 67 67 67 67 73 73
3,189 3,189 3,189 3,189 3,189 6,274 6,2743,189 3,189 3,189 3,189 3,189 6,274 6,274
0.00 0.00 0.00 0.00 0.00 0.00 0.0093,456 93,456 93,456 93,456 93,456 186,323 186,323
3.71 3.71 3.71 3.71 3.71 3.70 3.70688 688 688 688 688 788 788
0.03 0.03 0.03 0.03 0.03 0.02 0.02
688 688 688 688 688 788 78817 17 17 17 17 21 21
0 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 00 0 0 0 0 0 0
92,768 92,768 92,768 92,768 92,768 185,535 185,5353.68 3.68 3.68 3.68 3.68 3.68 3.68
45,869 45,869 45,869 45,869 45,869 91,739 91,739139 139 139 139 139 277 277
2,485 2,485 2,485 2,485 2,485 4,969 4,96913,647 13,647 13,647 13,647 13,647 27,293 27,293
2,808 2,808 2,808 2,808 2,808 5,616 5,61621,964 21,964 21,964 21,964 21,964 43,928 43,928
0 0 0 0 0 0 0658 658 658 658 658 1,315 1,315
4,170 4,170 4,170 4,170 4,170 8,340 8,3400.000 0.000 0.000 0.000 0.000 0.000 0.000
46,898 46,898 46,898 46,898 46,898 93,796 93,79646,898 46,898 46,898 46,898 46,898 93,796 93,796
468,982 468,982 468,982 468,982 468,982 937,964 937,964
US$/ton kWh/t kW % cost op.Phase I Phase II Phase I Phase II Phase I Phase II Phase I
3.94 3.88 1000.00 0.00 0.00.00 0.000.23 0.18 5.70.10 0.05 2.50.13 0.12 3.23.71 3.70 18.6 18.6 53,537 107,074 94.30.03 0.02 0.7
3.68 3.68 18.6 18.6 53,537 107,074 93.63.94 3.880.13 0.070.00 0.000.10 0.050.03 0.021.86 1.860.00 0.000.00 0.001.86 1.861.66 1.661.41 1.410.21 0.210.00 0.000.00 0.000.03 0.030.01 0.010.29 0.290.17 0.17
Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14
50,370 50,370 50,370 50,370 50,370 50,370 50,370138 138 138 138 138 138 138
195,259 195,259 195,259 195,259 195,259 195,259 195,2593.88 3.88 3.88 3.88 3.88 3.88 3.88
0 0 0 0 0 0 00.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0.0 0.0 0.0 0.0 0.0 0.0 0.00.0 0.0 0.0 0.0 0.0 0.0 0.0
0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
8,936 8,936 8,936 8,936 8,936 8,936 8,9360.18 0.18 0.18 0.18 0.18 0.18 0.18
2662 2662 2662 2662 2662 2662 266273 73 73 73 73 73 73
6,274 6,274 6,274 6,274 6,274 6,274 6,2746,274 6,274 6,274 6,274 6,274 6,274 6,274
0.00 0.00 0.00 0.00 0.00 0.00 0.00186,323 186,323 186,323 186,323 186,323 186,323 186,323
3.70 3.70 3.70 3.70 3.70 3.70 3.70788 788 788 788 788 788 788
0.02 0.02 0.02 0.02 0.02 0.02 0.02
788 788 788 788 788 788 78821 21 21 21 21 21 21
0 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 00 0 0 0 0 0 0
185,535 185,535 185,535 185,535 185,535 185,535 185,5353.68 3.68 3.68 3.68 3.68 3.68 3.68
91,739 91,739 91,739 91,739 91,739 91,739 91,739277 277 277 277 277 277 277
4,969 4,969 4,969 4,969 4,969 4,969 4,96927,293 27,293 27,293 27,293 27,293 27,293 27,293
5,616 5,616 5,616 5,616 5,616 5,616 5,61643,928 43,928 43,928 43,928 43,928 43,928 43,928
0 0 0 0 0 0 01,315 1,315 1,315 1,315 1,315 1,315 1,315
8,340 8,340 8,340 8,340 8,340 8,340 8,3400.000 0.000 0.000 0.000 0.000 0.000 0.000
93,796 93,796 93,796 93,796 93,796 93,796 93,79693,796 93,796 93,796 93,796 93,796 93,796 93,796
937,964 937,964 937,964 937,964 937,964 937,964 937,964
% cost op.Phase II
1000.0
4.61.43.2
95.40.4
95.0
Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Year 21
50,370 50,370 50,370 50,370 50,370 50,370 50,370138 138 138 138 138 138 138
195,259 195,259 195,259 195,259 195,259 195,259 195,2593.88 3.88 3.88 3.88 3.88 3.88 3.88
0 0 0 0 0 0 00.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0.0 0.0 0.0 0.0 0.0 0.0 0.00.0 0.0 0.0 0.0 0.0 0.0 0.0
0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
8,936 8,936 8,936 8,936 8,936 8,936 8,9360.18 0.18 0.18 0.18 0.18 0.18 0.18
2662 2662 2662 2662 2662 2662 266273 73 73 73 73 73 73
6,274 6,274 6,274 6,274 6,274 6,274 6,2746,274 6,274 6,274 6,274 6,274 6,274 6,274
0.00 0.00 0.00 0.00 0.00 0.00 0.00186,323 186,323 186,323 186,323 186,323 186,323 186,323
3.70 3.70 3.70 3.70 3.70 3.70 3.70788 788 788 788 788 788 788
0.02 0.02 0.02 0.02 0.02 0.02 0.02
788 788 788 788 788 788 78821 21 21 21 21 21 21
0 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 00 0 0 0 0 0 0
185,535 185,535 185,535 185,535 185,535 185,535 185,5353.68 3.68 3.68 3.68 3.68 3.68 3.68
91,739 91,739 91,739 91,739 91,739 91,739 91,739277 277 277 277 277 277 277
4,969 4,969 4,969 4,969 4,969 4,969 4,96927,293 27,293 27,293 27,293 27,293 27,293 27,293
5,616 5,616 5,616 5,616 5,616 5,616 5,61643,928 43,928 43,928 43,928 43,928 43,928 43,928
0 0 0 0 0 0 01,315 1,315 1,315 1,315 1,315 1,315 1,315
8,340 8,340 8,340 8,340 8,340 8,340 8,3400.000 0.000 0.000 0.000 0.000 0.000 0.000
93,796 93,796 93,796 93,796 93,796 93,796 93,79693,796 93,796 93,796 93,796 93,796 93,796 93,796
937,964 937,964 937,964 937,964 937,964 937,964 937,964
Year 22 Total
50,370 982,215138 129
195,259 3,815,1893.88 86
0 00.00 0.00
0 000 00
0.0 00.0
0.000.00
0 00000 00
8,936 180,4180.18 4.15
2662 57,81473
6,274 122,6046,274 122,604
0.00 0186,323 3,634,771
3.70 81.44788 16,836
0.02
788 16,83621
0 00
0 00
185,535 3,617,9353.68
91,739 1,788,904277 5,402
4,969 96,90327,293 532,220.66
5,616 109,51043,928 856,590.13
0 01,315 25,650
8,340 162,6280.000 0.00
93,796 1,829,03193,796 1,829,031
937,964 18,290,306
Rate 5%
Items 0 Year 1 Year 2CostCapital Cost KUS$ -223,387Operating Cost KUS$ 99,156 99,156
Net Flux before taxes KUS$ -223,387 99,156 99,156
Econnomical IndexNet Present Cost (NPC) MUS$ 1,672 IVAN -3.7IRR % 44%
Year 1 to 5; 75,000 tpd KUS$/yCapital Fixed Investment Value 175,896
Work Capital (18% VCF) 31,661
Starting procedure (9% VCF) 15,831
Total Investment 223,387
Year 6 to 22; 150,000 tpd KUS$/y
Capital Fixed Investment Value 351,791Work Capital (18% VCF) 63,322
Starting procedure (9% VCF) 31,661
Total Investment 446,775
KTPD KUS$75 175,896
150 351,791
Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
-223,38799,156 99,156 99,156 195,259 195,259 195,259 195,259
99,156 99,156 -124,231 195,259 195,259 195,259 195,259
Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16
195,259 195,259 195,259 195,259 195,259 195,259 195,259
195,259 195,259 195,259 195,259 195,259 195,259 195,259
Year 17 Year 18 Year 19 Year 20 Year 21 Year 22
195,259 195,259 195,259 195,259 195,259 195,259
195,259 195,259 195,259 195,259 195,259 195,259
document.xlsxfile:///tt/file_convert/5695d0331a28ab9b02916c7b/document.xlsx Page 15 of 33
MINERA BARRICK - ZALDIVAREstudio de Perfil Planta Concentradora Zaldivar
TRADE OFF - TECNOLOGIA MOLIENDA
DIRECT COST (US$)
SUMMARY (SAG)Facility / Commodity Quantity Unit Total (US$)
Earthworks 102,710 M3 728,837Concrete 14,720 M3 22,296,384Structural Steel 1,850 t 9,468,300Architectural 3,340 M2 333,332Mecanica EA 112,808,730Piping lot 8,447,256Electrical lot 12,027,473Instrumentation lot 9,785,271TOTAL DIRECT COST 175,895,583
TOTAL DIRECT COST 175,895,583
NOTE: Excluded the Indirect Cost, i.e.: EPCM, Initial Fills, Vendor Representatives, Owner Cost, Contingency, Escalation, and other costs.
Labor Cost US$/yGerencia 220,000Superintendente 160,000Supervisor 67,000
Operador 25,000 PHASE ICuadrilla 15,000
GerenciaAREAS QtyAdministración Planta Total 0- Gerencia- SecretariaOperación Total 0- Superintendente de Operaciones- Supervisor Operaciones- Operador Chancado- Operador Molienda- Operador Flotación Colectiva- Operador Flotación Selectiva- Operador Planta de Filtros- Operador Aire de Servicio- Operación Distribución de Agua- Operador Espesadores Relaves y Agua Recuperada- Operador de Cal y Reactivos- Cuadrilla Molienda- Cuadrilla Flotación Colectiva- Cuadrilla Flotación Selectiva- Cuadrilla Filtros- Cuadrilla Cal y Reactivos- Cuadrilla Espesadores RelavesMantención Total 0- Superintendente de Mantención- Supervisor Operaciones Mantenimiento- Supervisor Mecánico/Civil- Programación Mantenimiento- Supervisor Eléctrico- Supervisor Instrumentación- Operador Mantenimiento Mecánico- Operador Mantenimiento Eléctrico- Operador Mantenimiento Instrumentación- Cuadrilla Mecánica- Cuadrilla Eléctrica- Cuadrilla InstrumentaciónLaboratorio Total 0- Superintendente Laboratorio Químico- Supervisor Laboratorio- Analista Químico- Cuadrilla Técnicos Laboratorio- Cuadrilla ServiciosMetalurgia Total 0- Superintendente Metalurgia- Supervisor Metalurgista- Ingeniero Plan Producción / Estadística- Ayudante Laboratorio- Cuadrilla MuestreoSeguridad Planta Total 0- Supervisor Seguridad Planta
- Coordinador de Seguridad- Inspector de Seguridad
SABCPhase I Phase II
Staff n° n°AdministrationManager 0 0Secretary Supervisor 0 0Total 0 0
OperatingOperations Superintendent 1 1Operations Supervisor 4 4Crushing & Grinding Operator 8 12Grinding Crew 4 4Total 17 21
MaintenanceMaintenance Superintendent 3 3Maintenance Supervisor 16 16Maintenance Operator 24 30Maintenance Crew 24 24Total 67 73
LaboratoryLaboratory Superintendent 0 0Laboratory Supervisor 0 0Laboratory Operator 0 0Laboratory Crew 0 0Total 0 0
MetallurgyMetallurgy Superintendent 0 0Metallurgy Supervisor 0 0Metallrgy Operator 0 0Metallurgy Crew 0 0Total 0 0
Plant SafetySafety Supervisor 0 0Safety Operator 0 0Safety Crew 0 0Total 0 0
Total Staff (US$/y) 84 94
Labor Cost US$/yManagement 220,000Superintendent 160,000Supervisor 67,000Operator 25,000Crew 15,000
PHASE IGerencia Superintendente Supervisor OperadorTurno Costo US$ Qty Turno Costo US$ Qty Turno Costo US$ Qty
0 0 0 0 0 00 0 0 0 0 0- 0 - 0 - 0
0 1 160,000 4 268,000 80 0 1 5x2 160,000 0 00 0 0 0 4 4x3 268,0000 0 0 0 0 0 40 0 0 0 0 0 40 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 3 480,000 16 1,072,000 240 0 1 5x2 160,000 0 00 0 0 0 4 4x3 268,0000 0 0 0 4 4x3 268,0000 0 2 5x2 320,000 0 00 0 0 0 4 4x3 268,0000 0 0 0 4 4x3 268,0000 0 0 0 0 0 80 0 0 0 0 0 80 0 0 0 0 0 80 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0
SABCPhase I Phase II Ph II - Ph IUS$/y US$/y US$/y
0 0 00 0 00 0 0
160,000 160,000 0268,000 268,000 0200,000 300,000 100,00060,000 60,000 0
688,000 788,000 100,000
480,000 480,000 01,072,000 1,072,000 0600,000 750,000 150,000360,000 360,000 0
2,512,000 2,662,000 150,000
0 0 00 0 00 0 00 0 00 0 0
0 0 00 0 00 0 00 0 00 0 0
0 0 00 0 00 0 00 0 0
3,200,000 3,450,000 250,000
PHASE I PHASE IIOperador Cuadrilla Total Costo GerenciaTurno Costo US$ Qty Turno Costo US$ Qty
0 0 0 0 0 00 0 0 0 0 0- 0 - 0 0 0
200,000 4 60,000 17 688,000 00 0 0 0 1 160,0000 0 0 0 4 268,000
4x3 100,000 0 0 4 100,0004x3 100,000 0 0 4 100,000
0 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 4 4x3 60,000 4 60,0000 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
600,000 24 360,000 67 2,512,000 00 0 0 0 1 160,0000 0 0 0 4 268,0000 0 0 0 4 268,0000 0 0 0 2 320,0000 0 0 0 4 268,0000 0 0 0 4 268,000
4x3 200,000 0 0 8 200,0004x3 200,000 0 0 8 200,0004x3 200,000 0 0 8 200,000
0 0 8 4x3 120,000 8 120,0000 0 8 4x3 120,000 8 120,0000 0 8 4x3 120,000 8 120,000
0 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0
PHASE IIGerencia Superintendente Supervisor Operador
Turno Costo US$ Qty Turno Costo US$ Qty Turno Costo US$ Qty Turno0 0 0 0 0 0
0 0 0 0 0 0 0- 0 - 0 - 0 -
0 1 160,000 4 268,000 120 0 1 5x2 160,000 0 0 00 0 0 0 4 4x3 268,000 00 0 0 0 0 0 6 4x30 0 0 0 0 0 6 4x30 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 3 480,000 16 1,072,000 300 0 1 5x2 160,000 0 0 00 0 0 0 4 4x3 268,000 00 0 0 0 4 4x3 268,000 00 0 2 5x2 320,000 0 0 00 0 0 0 4 4x3 268,000 00 0 0 0 4 4x3 268,000 00 0 0 0 0 0 10 4x30 0 0 0 0 0 10 4x30 0 0 0 0 0 10 4x30 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 00 0 0 0 0 0 0
PHASE IIOperador Cuadrilla Total Costo
Costo US$ Qty Turno Costo US$0 0 0 0 00 0 0 0 00 - 0 0 0
300,000 4 60,000 21 788,0000 0 0 1 160,0000 0 0 4 268,000
150,000 0 0 6 150,000150,000 0 0 6 150,000
0 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 4 4x3 60,000 4 60,0000 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0
750,000 24 360,000 73 2,662,0000 0 0 1 160,0000 0 0 4 268,0000 0 0 4 268,0000 0 0 2 320,0000 0 0 4 268,0000 0 0 4 268,000
250,000 0 0 10 250,000250,000 0 0 10 250,000250,000 0 0 10 250,000
0 8 4x3 120,000 8 120,0000 8 4x3 120,000 8 120,0000 8 4x3 120,000 8 120,0000 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0
0 0 0 0 00 0 0 0 0
Servicios
Página 26 de 33
Service
ITEM CostComunication & Computer 0.03 US$/t oreGeneral and Security 200 US$/man/yPersonal safety Administracion 0.53 KUS$/man/yPersonal safety mantenimiento 0.70 KUS$/man/yContingencia 10%Catering 1,100 US$/man/y
Materiales
Página 27 de 33
Operation Consumables for Zaldivar Project
Item CriteriaConsumption Price Unit Price
Primary CrusherLiners & Concaves
Secondary CrusherLiners & Concaves
kWh/ton min kg/kWh Pebbles Crusher0.432 0.015 Liners & Concaves 6.5 g steel/t milled 4.0 US$/kg steel 0.026 US$/t milled
GrindingLubricants 0.01 US$/t milled
6.480 0.0075 SAG Mill Liners 48.6 g steel/t milled 2.0 US$/kg steel 0.099 US$/t milled8.928 0.0056 Ball Mill Liners 50.0 g steel/t milled 2.2 US$/kg steel 0.111 US$/t milled6.480 0.0565 SAG Mills Ball, 5" 366.1 g steel/t milled 1.5 US$/kg steel 0.542 US$/t milled8.928 0.0735 Ball Mill Balls, 3" 656.2 g steel/t milled 1.3 US$/kg steel 0.872 US$/t milled
Cu-Mo FlotationCollector 1Frother 1Cal (Limestone Cost)Regrinding Media (Ball 1.5")
Mo FlotationNASHFrother 1
ThickeningFloculant - ConcentrateFloculant - Tailings
FiltrationCloths
SafetyPersonal Safety 0.7 US$/man/year
LISTADO EQUIPOS PRINCIPALES TamañoTAG Cantidad Descripción kW/un Ton/un Observación Operando
AREA MOLIENDA SAG (ALTERNATIVA SAG)3 Alimentadores Descarga Stock Pile 90 31 Molino SAG 40´x22´ 22,500 12 Molino Bolas 24´x38´ 15,500 22 Harnero Pebble 110 12 Chancadores Pebble, HP1000 750 22 Baterías de Ciclones 22 Bombas Alimentación Molienda 2,500 22 Correa Alim. pebbles 217 22 Alimentadores pebbles 45 21 Corres descarga pebbles 110 11 Puente Grua Molinos 135 11 Puente Grua Bateria Ciclones, 5t 15 11 Puente Grua Pebble, 60t 100 11 Cargador Frontal, área molienda 11 Correa Alimentación SAG, 315 11 Maquina Enlainadora 1
Contingencia 5%
sag 61,579 0.9 CONSUMO ELECTRICOStand by Power Op Utilización FP kWh/día Kwh/ton min
100% 61,579 1,396,612 18.621 Kwh/ton min 18.6210 270 1 5,832 0.0780 22,500 1 486,000 6.4800 31,000 1 669,600 8.9281 110 1 2,376 0.0320 1,500 1 32,400 0.4320 0 0 0.0000 5,000 1 108,000 1.4400 434 1 9,374 0.1250 90 1 1,944 0.0260 110 1 2,376 0.0320 135 1 2,916 0.0390 15 1 324 0.0040 100 1 2,160 0.0290 0 1 0 0.0000 315 1 6,804 0.0910 0 1 0 0.000
66,505 0.887
Mineral 75,000 ton/día
LISTADO EQUIPOS PRINCIPALES TamañoTAG Cantidad Descripción kW/un Ton/un Observación Operando
AREA MOLIENDA SAG (ALTERNATIVA SAG)6 Alimentadores Descarga Stock Pile 90 62 Molino SAG 40´x22´ 22,500 24 Molino Bolas 24´x38´ 15,500 44 Harnero Pebble 110 24 Chancadores Pebble, HP1000 750 44 Baterías de Ciclones 44 Bombas Alimentación Molienda 2,500 44 Correa Alim. pebbles 217 44 Alimentadores pebbles 45 42 Corres descarga pebbles 110 22 Puente Grua Molinos 135 22 Puente Grua Bateria Ciclones, 5t 15 22 Puente Grua Pebble, 60t 100 21 Cargador Frontal, área molienda 12 Correa Alimentación SAG, 315 21 Maquina Enlainadora 1
Contingencia 5%
sag 123,158 0.9 CONSUMO ELECTRICOStand by Power Op Utilización FP kWh/día Kwh/ton min
100% 123,158 2,793,223 18.621 Kwh/ton min0 540 1 11,664 0.0780 45,000 1 972,000 6.4800 62,000 1 1,339,200 8.9282 220 1 4,752 0.0320 3,000 1 64,800 0.4320 0 0 0.0000 10,000 1 216,000 1.4400 868 1 18,749 0.1250 180 1 3,888 0.0260 220 1 4,752 0.0320 270 1 5,832 0.0390 30 1 648 0.0040 200 1 4,320 0.0290 0 1 0 0.0000 630 1 13,608 0.0910 0 1 0 0.000
133,011 0.887
18.621 Mineral 150,000 ton/día