Cost Calculator v.4 M65 Blasthole

Key Costs at Varying Presures
$6,000,000
$5,000,000
$4,000,000
$3,000,000
$2,000,000
$1,000,000
Hammer & Bit Cost
Fuel Cost
Rig Cost
Total Project Cost
$0
** Gold Boxes are input data,
Blue Boxes are calculated results,
Green Boxes are comparisons
ITEM
DESCRIPTION
Tonnes in Project
8,000,000
8,000,000
50,000,000
Compressor cfm
900
900
1600
Altitude metres
300
300
1200
Nett cfm
855
Operating Pressure
320
Rock Type
Drilling Rate Index
60
60
48
Bit Diameter
165
165
172
Spherical
M65
0.95
Var % to 1
M65
855
0.95
1376
320
Limestone
Granite
Spherical
Ballistic
Button Shape
10
ROP m/hour (Instant)
11
Fuel $/litre
$0.45
$0.45
$0.45
12
Fuel Litre/hr
77
77
100
13
Rockdrill Oil $/litre
$0.50
$0.50
$0.50
14
Rockdrill Oil Litre/hr
15
ROP m/hr (all incl.)
45
16
Fuel $/m | $/Total
$0.77
17
Fuel $/hr
$35
18
Rockdrill Oil $/m | $/Total
$0.02
19
Labor $/hr
20
Labour $/m | $/Project
21
Rig $/hr
22
Rig $/m | $/Project
23
Pipe Diameter mm
24
Flushing m/min | ft/min
25
Hammer Diameter mm
26
75
0%
45
$101,481
$0.77
$2,929
$0.02
$101,481
$35
$40
$2,929
93
25%
0%
56
25%
0%
$0.80
$117,150
$80
$45
$0.02
$12,017
310%
115
23%
$0.71
$480,686
310%
$1.43
$961,372
310%
9,955
32,651
38%
72,347
10%
$40
$0.89
$234,301
433%
0%
$117,150
0%
$80
$1.78
$540,772
0%
$40
$0.89
0.86
500
Limestone
75
Var % to 1
M65
$80
$1.78
$234,301
0%
115
115
7,228
23,707
Flushing m/min | ft/min
20,141
66,062
27
Piston Frequency
1,830
28
Min RPM
35
29
Hammer Cost
$8,000
$6,000
-25%
$8,000
0%
30
Life
5000
5000
0%
3500
-30%
31
Hammer $/m
32
Bit Cost
149
23,707
0%
20,141
66,062
0%
22,057
1,830
0%
2,485
26%
35
0%
46
30%
149
$1.60
$700
7,228
$210,700
149
$1.20
$500
$158,025
-25%
-29%
$2.29
$700
$1,539,202
631%
0%
ITEM
DESCRIPTION
33
Life
3000
34
Bit $/m
$0.23
$30,727
$0.17
$21,948
-29%
$2.00
$1,346,801
4283%
35
Total $/m | $/Project
$5.27
$694,359
$4.81
$632,905
-9%
$7.23
$4,868,833
601%
36
37
38
M65
3000
Project Calculations
Drill hrs/day
20
Actual ROP m/hr (.6)
Var % to 1
M65
0%
Var % to 1
M65
350
-88%
20
20
45
45
0%
56
25%
899
899
0%
1,121
25%
39
m/day
40
Burden
5.5
41
Spacing
4.5
4.5
42
Bench Height
10
10
10
43
Sub Drill
44
Holes/day
45
Tonnes/m3
82
46
Tonnes/drilled m
61
61
47
Metres in Project
131,687
131,687
0%
673,401
411%
48
Fuel Consumed litres
225,514
225,514
0%
1,201,715
433%
49
Fuel $/m
$0.77
$0.77
0%
$0.80
4%
50
Tonnes/hr
2,732
2,732
0%
4,161
52%
51
Cost/hour
$237
$216
-9%
$405
2.7
82
102
2.7
2.7
74
-$21
$168
71%
52
Cost/Tonne
$0.09
$0.08
-9%
$0.10
12%
53
Tonnes/day
54,631
54,631
0%
83,214
52%
54
Total Cost/day
$4,742
$4,322
-9%
$8,103
55
Total Drilling Hours
2,929
2,929
56
Days/project
146
146
0%
57
Total Project Cost
$694,359
$632,905
-$61,454
-9%
58
Rig $/day
$1,600
$1,600
59
Rig Cost
$234,301
$234,301
60
Rig saving
$0
$0
61
Additional Tonnes
-$420
$3,361
71%
601
454
310%
$4,868,833
$4,174,474
601%
12,017
$1,600
0%
$961,372
310%
-$727,072
0%
-37,814,260
-473%

Cost Calculator v.4 M65 Blasthole

Uploaded by

Copyright:

Available Formats

Cost Calculator v.4 M65 Blasthole

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Calculator v.4 M65 Blasthole

Uploaded by

Copyright:

Available Formats

Key Costs at Varying Presures

Hammer & Bit Cost

Total Project Cost

** Gold Boxes are input data,

Blue Boxes are calculated results,

Green Boxes are comparisons

Drilling Rate Index

ROP m/hour (Instant)

Rockdrill Oil $/litre

Rockdrill Oil Litre/hr

ROP m/hr (all incl.)

Fuel $/m | $/Total

Rockdrill Oil $/m | $/Total

Labour $/m | $/Project

Rig $/m | $/Project

Flushing m/min | ft/min

Flushing m/min | ft/min

Total $/m | $/Project

Actual ROP m/hr (.6)

Fuel Consumed litres

Total Drilling Hours

Total Project Cost

You might also like