Professional Documents
Culture Documents
Best
Benefits
Ranking
1
Mine XYZ
$1.50
$7.99
Post Pillar
$19.00
$19.00
Efficient
$3.59
$3.59
Automated Drills
$1.60
$1.60
Big Stopes
$1.16
$1.16
Efficient
$6.38
$6.38
Big Stopes
$4.58
$4.58
$0.30
$0.30
Short Distance
$1.49
$1.49
$2.12
$2.12
$1.69
$1.69
$3.39
$3.39
$0.07
$0.07
Electrical Distribution
$3.33
$3.33
$0.73
$0.73
Process Water
Concentrated Mining
$0.25
$0.25
Supply Handling
Ramp Access
$1.76
$1.76
U/G Upkeep
Ramp Access
$1.96
$1.96
$0.98
$0.98
$0.11
$0.11
Surface Services
9000 tpd
$0.38
$0.38
9000 tpd
$0.41
$0.41
9000 tpd
$5.56
$5.56
$0.88
$0.88
Operating Development
Cost per foot
Ore tons per foot of dev't
C & F Mining
ITH
LCD
Blasting
Mucking & 2nd Blast
Backfill
Diamond Drilling
Track Tram
Truck Haulage
Crush & Conveying
Hoisting
Compressed Air
$1,597.60
200.0
$69.70
Worst
Ranking
10
N/A
$9.25
Issues
$49.00
Narrow Vein
$5.76
Less Efficient
$3.50
Manual Drills
$2.19
Small Stopes
$12.00
Less Efficient
$7.29
Small Stopes
$1.42
$2.21
Long Distance
$4.80
$3.78
Multiple Crushers
$7.86
$0.48
$9.79
$2.01
$0.92
$7.25
Shaft Access
$6.32
Shaft Access
$2.91
$2.05
$1.43
2000 tpd
$1.20
2000 tpd
$15.11
2000 tpd
$4.65
per ton
Mine:
Drift type:
width:
height:
$26.50
0%
138%
10%
45.0%
$621.16
XYZ
Typical
16
16
Rock qty:
Perf.:
25.6
0.93
Cost/ft
$665.53
Unit $
jums
an
f
bltr
ventilation
water line
air line
drain line
pc4
rd
p
tons / ft
ft / MS
7.0
ft
7.5 m/s (including mucking round, haulage, ground support)
DIRECT COSTS
Operating Labour cost
wall bolts
back bolts
screen
ft
ft
Ground support
- rebar bolt 6' complete
- rebar bolt 8' complete
- screen No.6 guage
Consumables
- jumbo drill steel and bits
- ANFO powder
- Fuse & acc.
- bolter steel and bits
Services
- vent tube 40" rigid
- victaulic pipe 2" complete
- victaulic pipe 4" complete
- victaulic pipe 4" complete
- power cable, 4/0
- roadbed material
- pump, $6000 ea / 1000 ft
6
8
$11.14 ea
$14.19 ea
$12.60 /sheet
required
Units/ft
Cost/ft
2.50
2.25
0.00
$27.84
$31.92
$0.00
$0.28
$0.24
$2.33
$0.49
/ft
/lb
/hole
/ft
53
52.5
4.8
33.0
$14.84
$12.44
$11.18
$16.17
$42.35
$3.03
$5.83
$5.83
$12.95
$0.86
$8.95
/ft
/ft
/ft
/ft
/ft
/cu ft
/ft
/ft
1
1
1
1
0
10.6
1
$42.35
$3.03
$5.83
$5.83
$0.00
$9.12
$8.95
$0.00
5% of the above
$9.47
$198.97
Sub Total
- Waste and/or rework
10%
$19.90
Total Supplies
5
3
1.5
6
4
1
0
Fuel $/hour
Tire$/hour
$2.15
$2.15
$4.32
$2.15
$29.74
$29.74
$56.74
$218.87
Mtc$/hour
Equip$/round
$73.79
$22.00
$16.67
$93.72
$132.57
$132.57
$46.91
$383.32
$75.62
$36.58
$581.56
$719.54
$179.89
$0.00
$0.73
$1.06
$3.40
$1.06
$17.58
$17.58
$8.79
10%
Total per round
Advance per round
Equipment optg & maint.
$197.65
$2,174.16
11
$197.65
INDIRECT COSTS
Tramming
Crush/Conveyor/Hoist
Surface disposal
Aux. Fan Power
Compressed Air
Tons/ft
25.6
25.6
25.6
18 hrs/day
16 hrs/day
Electricians
Grader Op.
Construction / Nippers
Supervisory / Engineering
1
0.5
2
1
Cost / ton
Included above
$0.00
$0.00
2.57 hours/ft
$20.00 hour
Cost / ft
$0.00
$0.00
$10.07
$45.71
$88.74
$44.37
$177.47
$88.74
Indirect costs
$455.11
$1,537.15
Requirement
30.0%
10.0%
$4.00 /sq ft
$297.00 ea
units / ft
38.0
0.5
Cost / ft
$45.60
$14.85
$1,597.60
cost
length
GROUND SUPPORTS
m6
m8
rb6
rb8
ss6
s4
s6
s6g
s9
s9r
$4.30
$5.73
$11.14
$14.19
$7.23
$16.75
$12.60
$18.02
$9.25
$35.32
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
ea.
6
8
6
8
6
ft
ft
ft
ft
ft
$297.00 ea
$4.00 / sqft
CONSUMABLES
an
f
- ANFO powder
- Fuse & acc.
$0.24 /lb
$2.33 /hole
jums
jaks
bltr
$0.28 /ft
$0.20 /ft
$0.49 /ft
SERVICES
p2
p4
p6
p8
p10
v30f
v36f
v48f
v36r
v38r
v40r
v48r
v54r
$3.03
$5.83
$27.05
$40.14
$46.89
$34.94
$41.63
$68.90
$29.42
$39.68
$42.35
$49.68
$64.43
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
/ft
pc4
p
$12.95 /ft
$8.95 /ft
TRACK
tr
$39.42 /ft
- trolley line
$355.12 /ft
ROADBED MATERIAL
rd
- roadbed material
$0.86 /cuft
Fan HP
30
50
100
50
75
75
150
200
kw
22.38
37.3
74.6
37.3
55.95
55.95
111.9
149.2
Cost/hr
$1.57
$2.61
$5.22
$2.61
$3.92
$3.92
$7.83
$10.44
MOBILE EQUIPMENT
$0.720 / litre
$0.070 / kwhr.
tire$ / hour
maint$ / hour
Apr '99update
Apr '99update
maint$ / hour
1996
- JCI 125
- ST-2
- JS-220
- JCI-250
- ST-3.5
- ST-4 & 5
- JS-500
- ST-6C
- JCI-600
- JCI-700M
- R1600
- Toro 450D
- R1700
- ST-8
- ST-8A
- ST-8B
- EST-8A & B
9.80
14.80
20.10
20.10
25.00
32.40
30.00
40.40
35.00
43.70
43.70
50.40
50.40
41.30
50.40
50.40
149.20
$7.06
$10.66
$14.47
$14.47
$18.00
$23.33
$21.60
$29.09
$25.20
$31.46
$31.46
$36.29
$36.29
$29.74
$36.29
$36.29
$10.44
$6.70
$6.70
$6.70
$6.70
$10.31
$10.31
$12.68
$12.68
$12.68
$12.68
$12.68
$17.58
$17.58
$17.58
$17.58
$17.58
$17.58
$97.21
$159.67
$92.11
$36.55
$112.22
$93.37
$124.99
$58.72
$135.25
$90.11
$24.17
$59.60
$47.59
$132.57
$106.06
$81.13
$231.44
$132.91
$175.52
$63.09
$72.14
$125.61
$107.93
$109.25
$81.04
$135.31
$113.28
- Kiruna K-1050
- Elphinstone AE-40
- MTT-444
- MT-444
- MT-439
- Tamrock EJC 430D truck
- MT-426
- JDT-426
- JDT-420
460.00
81.40
78.80
78.80
65.60
49.90
48.50
48.50
40.00
$32.20
$58.61
$56.74
$56.74
$47.23
$35.93
$34.92
$34.92
$28.80
$8.79
$8.79
$8.79
$8.79
$8.79
$6.34
$6.34
$6.34
$5.16
$99.73
$85.56
$46.91
$60.57
$50.96
$38.43
$92.21
$96.09
$76.00
$123.17
$254.39
$39.40
$36.79
$55.05
$35.37
$42.06
$79.24
$63.70
2.98
2.98
2.98
6.00
$2.15
$2.15
$2.15
$4.32
$0.73
$1.06
$1.06
$3.40
$368.94
$562.32
$66.00
$25.00
$41.13
$46.39
$143.39
$116.45
$78.80
$276.99
jum
ss
anfo
kub
- Jumbo
- Scissor truck/bolter
- Anfo Loader
- Kubota
11
11
11
800
maint$ / hour
1997
$63.26
$159.67
$75.53
$23.78
$131.22
$99.78
$135.42
$75.90
$130.91
$82.56
$51.00
$37.56
$144.00
$111.96
$87.79
$223.78
$130.93
$70.95
$39.53
$64.40
$44.59
$37.98
$92.21
$118.13
$31.44
feet x
feet x
feet x
hours for
1998
$131.15
$108.68
$49.32
$93.21
$86.95
$114.56
$41.53
$139.58
$97.65
$24.17
$68.19
$57.62
$121.14
$100.15
$74.46
$239.09
$68.52
$100.16
$54.28
$56.74
$57.33
$38.88
$74.05
$120.56
$33.54
$51.12
$6.00
$20,000
GROUND SUPPORTS
stock code
05-32865
05-32875
05-33170
96-69814
96-69807
06-92730
05-33260
unit cost
units
$4.30
$5.73
$4.30
$5.73
$5.48
$1.29
$1.48
$1.06
$0.34
1
1
2
1
1
$5.48
$1.29
$2.96
$1.06
$0.34
$11.14
1
1
3
1
1
$6.78
$1.29
$4.45
$1.33
$0.34
$14.19
1
1
$7.23
$0.00
$7.23
05-33175
96-69814
96-69807
06-92720
05-33260
$6.78
$1.29
$1.48
$1.33
$0.34
cost per bolt
06-85903
06-85924
$7.23
N/A
cost per bolt
06-85904
99-21013
99-21015
99-21035
99-21012
99-21017
5'x11'
5'x11'
5'x11'
5'x11'
6'x35' roll
cost
N/A
$16.75
$12.60
$18.02
$9.25
$35.32 not in stock
SERVICES
cost / ft
80-12560
81-49950
$2.22 /ft
$4.13 ea
$2.22
$0.41
$0.39
$3.03
80-12720
81-50000
$4.28 /ft
$7.93 ea
$4.28
$0.79
$0.76
$5.83
80-12870
81-50060
$22.00 /ft
$15.24 ea
$22.00
$1.52
$3.53
$27.05
80-12910
81-50090
05-32865
$31.67 /ft
$24.16 ea
$4.71 ea
$31.67
$2.42
$0.94
$5.11
$40.14
80-12960
81-50120
05-32865
$37.00 /ft
$30.26 ea
4.2975 ea
$37.00
$3.03
$0.86
$6.00
$46.89
Misc.
pump, $8950 ea
82-52710
82-52700
82-52715
82-52732
82-52718
1
0.1
15%
cost per foot
1
0.1
15%
cost per foot
1
0.1
15%
cost per foot
1
0.1
0.2
15%
cost per foot
1
0.1
0.2
15%
cost per foot
$8,950.00 ea
$39.30
$86.42
$160.80
$277.97
$594.45
0.001
$8.95
VENTILATION PIPES
vent. tube 30" flex.
97-04790
95-63460
97-04795
95-63460
97-04810
95-63460
ducting, 30"x25'
$79.82 ea
0.04
ducting replacment at
100%
84% of fan for 36"
$13,280.00 ea
0.002
5/32" s.s. cable
$0.33 /ft
1
allowance for coupling clips and misc. at
5%
cost per foot
$3.19
$3.19
$26.56
$0.33
$1.66
$34.94
ducting, 36"x25'
$91.51 ea
0.04
ducting replacment at
100%
75HP fan and size 4 starter
$16,000.00 ea
0.002
5/32" s.s. cable
$0.33 /ft
1
allowance for coupling clips and misc. at
5%
cost per foot
$3.66
$3.66
$32.00
$0.33
$1.98
$41.63
ducting, 48"x25'
$116.15 ea
0.04
ducting replacment at
100%
150HP fan and size 5 starter
$28,000.00 ea
0.002
5/32" s.s. cable
$0.33 /ft
1
allowance for coupling clips and misc. at
5%
cost per foot
$4.65
$4.65
$56.00
$0.33
$3.28
$68.90
97-04794
$12.10
$3.12
$12.80
$1.40
$29.42
sept/93
$23.39
$14.40
$1.89
$39.68
sept/93
$24.33
$16.00
$2.02
$42.35
97-04806
$15.30
$4.02
$28.00
$2.37
$49.68
sept/93
$22.16
$39.20
$3.07
$64.43
electric cables
$12.95 /ft
0.0943
0.001
5%
05-01947
80-11760
96-44530
Shotcrete
$26.82
$0.16
$5.83
$1.00
$3.50
$2.80
$1.50
$4.69
$1.06
1
30
2
1
20
0
20
20
20
14.6%
cost per bolt
$26.82
$4.90
$11.66
$1.00
$70.00
$0.00
$30.00
$93.80
$21.20
$37.87
$297.00
$4.00 /sqft
OTHERS
Track
93-30470
93-53560
93-37510
93-52000
93-52661
93-17810
11-14110
$9.41
$0.98
$29.75
$4.32
$3.35
$11.75
$10.69
2
2
0.03
1
0.24
0.06
0.5
cost per foot
trolley line
freight
customs
installation
transformer station
$450.00
$15.00
$44.00
$40.00
$140,000.00
/m 0.328084
/m 0.328084
/m 0.328084
/m 0.328084
ea
0.00125
cost per foot
slag
$0.86 /cuft
$0.28 /ft
$0.20 /ft
$0.49 /ft
ANFO powder
Fuse & acc.
$0.24 /lb
$2.33 /hole
Consumables
05-01959
$29.93 ea.
$18.82
$1.96
$0.89
$4.32
$0.80
$0.71
$5.35
$6.57
$39.42
$147.64
$4.92
$14.44
$13.12
$175.00
$355.12
Qty
Unit $
Cost
4.5M deternator
1
$1.82
$1.82
B-line
4
$0.10
$0.40
Elect. Cap & Blasting Wire Allowance
$0.11
$2.33
Width
Height
16 ft
16 ft
jumbo
face area
tons / foot of advance
282 sq ft
25.6 tons / ft
Note: This routine assumes that any drift widths equal to or greater than 12' are driven by a jumbo, otherwise jackleg
NUMBER OF BLAST HOLES
Height Width
16
16
Reference
11
11
Number of drill holes
53
method:
jumbo
height
7
29
29
29
30
32
33
34
35
36
Drift
Height
(feet)
12
13
14
15
16
39
40
41
43
44
45
47
48
49
41
42
43
45
46
47
49
50
51
42
43
44
46
47
48
50
51
52
44
45
46
48
49
50
52
53
54
45
46
47
49
50
51
53
54
55
17
47
48
49
51
52
53
55
56
57
18
48
49
50
52
53
54
56
57
58
10
11
12
13
14
15
16
17
18
19
20
10.0
1.25
3
0.38
11.0
1.38
4
0.50
12.0
1.50
4
0.50
13.0
1.63
5
0.63
14.0
1.75
5
0.63
15.0
1.88
6
0.75
16.0
2.00
6
0.75
17.0
2.13
6
0.75
18.0
2.25
7
0.88
19.0
2.38
8
1.00
20.0
2.50
8
1.00
21.0
2.63
9
1.13
22.0
2.75
9
1.13
of
7
8
9
10
11
12
13
14
15
16
17
18
bolts/8'sc
6
8
8
10
10
12
14
16
16
20
20
22
2.50
bolts/ft
0.75
1.00
1.00
1.25
1.25
1.50
1.75
2.00
2.00
2.50
2.50
2.75
of
Explosives Quantity =
Width
11
31
32
33
36
38
39
40
41
44
8.0
1.00
3
0.38
OTHERS
Rock Bolt Drill Footage =
10
30
29
29
30
32
34
36
39
42
0.88
WALL BOLTS
To within 5' from base of rail.
Shotcrete Coverage =
9
29
29
29
30
32
36
36
38
41
7.0
0.88
2
0.25
2.25
8
29
29
29
30
32
34
35
36
37
19
50
51
52
54
55
56
58
59
60
20
51
52
53
55
56
57
59
60
61
21
53
54
55
57
58
59
61
62
63
22
54
55
56
58
59
60
62
63
64
6
28
29
29
30
32
33
34
35
35
6
7
8
9
10
11
12
13
14
15
16
17
18
at 7'x7' pattern
21
22
23
24
22.0
23
24 25.0
2.75 2.88 3.00 3.13
9
10
10
11
1.13 1.25 1.25 1.38
23
56
57
58
60
61
62
64
65
66
24
57
58
59
61
62
63
65
66
67
25
59
60
61
63
64
65
67
68
69
26
60
61
62
64
65
66
68
69
70
27
62
63
64
66
67
68
70
71
72
28
63
64
65
67
68
69
71
72
73
29
65
66
67
69
70
71
73
74
75
30
67
68
69
71
72
73
75
76
77
31
68
69
70
72
73
74
76
77
78
32
70
71
72
74
75
76
78
79
80
33
71
72
73
75
76
77
79
80
81
34
73
74
75
77
78
79
81
82
83