TWP Shaft Report

CDH
Vertical Shaft Study Report
209050-00014-000-GE-REP-0001
Rev 0
4-Feb-2014
Av. La Encalada 1257, Piso 8, Surco, Lima, Peru

Tel: +51 1 437 7473
Fax: +51 1 437 7216
www.worleyparsons.com
VERTICAL SHAFT STUDY REPORT
TABLE OF CONTENT
1 INTRODUCTION .....................................................................................................6
2 EXECUTIVE SUMMARY .........................................................................................7
3 USER REQUIREMENTS .......................................................................................10
3.1 Shaft configuration .................................................................................................10
3.2 Surface infrastructure.............................................................................................11
3.3 Shaft duty ..............................................................................................................11
4 DESIGN CRITERIA ...............................................................................................12
5 TECHNICAL REPORT...........................................................................................13
5.1 Surface layout ........................................................................................................13
5.2 Winding plant .........................................................................................................15
5.3 Ropes and attachments .........................................................................................16
5.4 Conveyances .........................................................................................................17
5.5 Shaft configuration .................................................................................................17
5.6 Loading arrangements ...........................................................................................18
5.7 Shaft spillage arrangements ..................................................................................19
6 SHAFT SERVICES ................................................................................................21
6.1 Power distribution ..................................................................................................21
6.2 Service water supply ..............................................................................................23
6.3 Compressed air service system .............................................................................24
6.4 Dewatering system ................................................................................................25
7 PROJECT COSTS................................................................................................27
7.1 Capital requirements ..............................................................................................27
7.2 Operating Costs (Opex) .........................................................................................29
8 CONCLUSION .......................................................................................................30
ANNEX 1: CAPEX ...............................................................................................................31
ANNEX 2: OPEX .................................................................................................................32
ANNEX 3: WINDER DUTIES...............................................................................................33
209050-00014-000-GE-REP-0001 3
Rev 0 (04-Feb-14)
ANNEX 4: LOAD PROFILES ...............................................................................................34

ANNEX 5: SCHEDULE........................................................................................................35
209050-00014-000-GE-REP-0001 4
Rev 0 (04-Feb-14)
List of Figures
Figure 1: Locality Plan ...........................................................................................................6

Figure 2: Distribution Of Capex .............................................................................................8
Figure 3: Opex Distribution ....................................................................................................9
Figure 4 : Shaft Crossection ................................................................................................10
Figure 5: General Surface Layout ........................................................................................14
Figure 6 : Shaft Configuration ..............................................................................................18
Figure 7 : Proposed Loading Arrangements ........................................................................19
Figure 8 : Shaft Spillage Cleaning Arrangements ................................................................20
Figure 9 : Service Water Reticulation ..................................................................................24
Figure 10 : Shaft Bottom Dewatering ...................................................................................26
List of Tables
Table 1: Capital Requirements By Discipline .........................................................................8

Table 2: Shaft Operational Costs ...........................................................................................9
Table 3: Study Design Criteria .............................................................................................12
Table 4: Rock Winder Duty ..................................................................................................16
Table 5: Man/Material Winder Duty .....................................................................................16
Table 6: Total Electrical Load ..............................................................................................21
Table 7 : Capital Requirement By Wbs ................................................................................27
Table 8 : Capital Cash Flow.................................................................................................28
Table 9 : Detailed OPEX .....................................................................................................29
209050-00014-000-GE-REP-0001 5
Rev 0 (04-Feb-14)
1 INTRODUCTION
Basados Canteras Del Hallazgo (CDH) are in the process of doing a trade-off study on ore
reserve access at the Chucapaca Shaft Project, situated in the Andes mountainous range in
the Moquegua district of Peru.
FIGURE 1: LOCALITY PLAN
The trade-off study will be based on the most feasible access configuration. It is the intention
to do a comparison between decline ramps and a vertical shaft complex, for the transporting
of men,material and rock to the underground workings. The study considers both capital
(CAPEX) and operating (OPEX) cost.
WorleyParsons have been given the contract to evaluate the shaft complex requirements as
part of the trade-off study.
This report outlines the optimal vertical shaft configuration and services selected to support
the CAPEX and OPEX submitted.
209050-00014-000-GE-REP-0001 6
Rev 0 (04-Feb-14)
2 EXECUTIVE SUMMARY
WorleyParsons has concluded the study based on sound engineering practices in terms of
the shaft infrastructure and in accordance with user requirements given by CDH. The
request was that the study be done to an accuracy level of 30% in terms of the estimate and
50% in terms of labor
The scope of work given by CDH is as follows:
• Surface infrastructure;
- Winding plant and associated services
- Lamproom and shift control centre
- Ore handling facilities
• Vertical shaft infrastructure for men, material and rock hoisting;
• Loading arrangements;
• Shaft pumping and spillage arrangements;
• CAPEX and OPEX for the shaft infrastructure only.
An optimal shaft dimension was found to be 5 m diameter by 455m deep. This will facilitate
the hoisting of men, material and rock.
Ore handling facilities include the conveying of ore to a stockpile and waste conveying to a
bin from where it will be transported by truck to the process plant and waste dump facilities.
The resultant capital requirements are tabled in Table 1 and Figure 2 represents the
distribution of the CAPEX :
209050-00014-000-GE-REP-0001 7
Rev 0 (04-Feb-14)
TABLE 1: CAPITAL REQUIREMENTS BY DISCIPLINE
Labour Labour Material Const Eqpt Process Eqpt Amount

ÍTEM DESCRIPCIÓN Manhour Total Cost Total Cost Total Cost Total Cost Total Cost
(m-h) (US$) (US$) (US$) (US$) (US$)
1500 General Surface - Buildings and Infrastructure 57 966 550 790 214 752 1 713 445 - 2 478 987
1600 Shafts - Surface System 172 113 1 826 384 2 780 694 1 587 420 8 734 710 14 929 208
1700 Shafts - Mining & Engineering 262 168 2 878 667 1 567 958 6 600 203 2 282 702 13 329 530
9000 Indirect Cost - 2 062 917 1 905 221 3 886 169 3 139 962 10 994 270
Contingency (25%) 123 062 1 829 689 1 617 156 3 446 809 3 539 344 10 432 999
TOTAL COST 615 310 9 148 447 8 085 782 17 234 047 17 696 718 52 164 993
FIGURE 2: DISTRIBUTION OF CAPEX
The operating costs are tabled in TABLE 2 and FIGURE 3 represents the distribution of the
operating costs
209050-00014-000-GE-REP-0001 8
Rev 0 (04-Feb-14)
TABLE 2: SHAFT OPERATIONAL COSTS
Item Description Month (US$) Annual (US$) $/t
01 LABOR $71 474 $857 693 0.74

02 MAINTENANCE COST - CONSUMABLES $20 000 $240 000 0.21
03 POWER $87 019 $1 044 228 0.90
TOTAL COST $178 493 $2 141 921 1.85
FIGURE 3: OPEX DISTRIBUTION
The majority of the capital costs were derived from quotations as submitted by the suppliers
and others were extracted from the WorleyParsons data base.
The OPEX was calculated on the following:
• Manpower requirements for shaft operations, including the Lamproom;
• Typical 24 hr load profiles including diversity factors for winding operations;
• Estimated consumables required for maintenance.
209050-00014-000-GE-REP-0001 9
Rev 0 (04-Feb-14)
3 USER REQUIREMENTS
3.1 Shaft configuration
Figure 4 is a representation of the shaft depth and level access elevations to the reserves,
as submitted by CDH.
FIGURE 4 : SHAFT CROSSECTION
209050-00014-000-GE-REP-0001 10
Rev 0 (04-Feb-14)
Included in the layout is an addit, on level 4600, which CMH will develop for the following:
• Exploration purposes;
• Ventilation requirements;
• Trackless mining equipment;
• Drainage system for mine return water.
3.2 Surface infrastructure
Provision is to be made for rock handling facilities and a Lamproom.
In terms of rock handling, ore is to be conveyed via a conveyor system to a stockpile facility
to allow for the loading of trucks for transportation to the process plant. Waste is to be
conveyed to a storage bin/silo, designed to facilitate the transport of the waste to the waste
dump facility by means of trucks.
Material cars will be transported via the shaft and therefore, a marshal yard is required for
this purpose. Cognizance is to be taken of this to determine the bank terrace area required.
3.3 Shaft dut y
The shaft is required for men, material and rock hoisting. The station landings are to be
excavated such that long material can be slung to the working levels. The shaft duty is
defined as follows:
• 150 persons per shift;
• 3000 tons per day reef and 800 tons per day waste;
• Shaft services to include service water piping, compressed air piping, mine return
water piping and shaft cabling.
209050-00014-000-GE-REP-0001 11
Rev 0 (04-Feb-14)
4 DESIGN CRITERIA
CDH has included the following design criteria:
TABLE 3: STUDY DESIGN CRITERIA
DESCRIPTION CRITERIA
Ore handling facilities 3000 t/day (dry)

Waste handling facilities 800 t/day (dry)
Depth of shaft 400 m
Personnel hoisting 150 persons (both ways)
Mine return water below level 4600 20 l/s
Plant availability 96 %
S.G. of broken ore 2.2
Production shifts 2 per day
Study accuracy for labour +50 %
Study accuracy for equipment +30 %
DESIGN CRITERIA BASED ON INDUSTRY NORMS
Compressed air consumption 0.13 kg/s per 1000 tons broken

per day
Service water requirements 0.75 m³ per ton broken
Material car requirements 90 t per material car
Brocken rock lump size 300 mm
209050-00014-000-GE-REP-0001 12
Rev 0 (04-Feb-14)
5 TECHNICAL REPORT
5.1 Surface layout
In Order to establish the footprint of the surface area to be terraced, the area required for the
sinking contractor was established to house the following:
• A contractor yard for site offices, consumable and equipment storage and workshop
facilities;
• A laydown area for stacking of jigged bunton sets and guides;
• Ring fencing of the surface area for construction and operational security.
Figure 5 represents the area required and includes the proposed layout for the winding
plants, headgear and Lamproom:
209050-00014-000-GE-REP-0001 13
Rev 0 (04-Feb-14)
FIGURE 5: GENERAL SURFACE LAYOUT
The layout is conceptual and can be optimised with the project going forward
209050-00014-000-GE-REP-0001 14
Rev 0 (04-Feb-14)
5.2 Winding plant
The preferred winder configuration selected was standard double drum winders. For the
purpose of standardization, motor drives are proposed to be duplicated. Squirrel cage AC
motor drives are recommended and these are standard motors readily available.
Provision is made for a spare motor as the turnaround time for repairs is excessive.
The winders are equipped with the following:
• Controlled braking;
• Upper and lower limit overwind protection;
• Over-speed protection;
• Slack/tight rope monitoring;
• Rope coiling protection;
• Man/material winding speed – 7 m/s (regulated);
• Rock winder speed – 9 m/s (regulated);
• Factor of Safety of winder ropes – 5 (regulated);
• Minimum drum over rope diameter – 80 (regulated);
• Locked bell system (Beltronic or equivalent);
• Ecam communication systems.
The rock winder duty is tabulated in TABLE 4.
209050-00014-000-GE-REP-0001 15
Rev 0 (04-Feb-14)
TABLE 4: ROCK WINDER DUTY

ROCK WINDER DUTY
Description Unit Value
Skip capacity tons 7
Winding speed m/s 7
Number of skips per hour no. 32
Production per day tons 4362
Drum and sheave diameter m 3.2
Rope diameter mm 35
RMS value of motor kW 645
Selected motor rating kW 1000
The man/material winder duty is tabulated in TABLE 5.
TABLE 5: MAN/MATERIAL WINDER DUTY

MAN/MATERIAL WINDER DUTY
Description Unit Value
Cage capacity men 56
Winding speed m/s 7
Number of men per hour men. 710
Cage configuration decks 2
Drum and sheave diameter m 3.2
Rope diameter mm 30
RMS value of motor kW 464
Selected motor rating kW 600
5.3 Ropes and attachments
Standard galvanized triangular strand ropes with fiber core were selected. One set of spare
ropes per winder is provided for.
Cappel attachments, commonly used in Peru, were selected for ease of attachment to the
conveyances (no splicing). Humble hooks with resin sockets may be the client’s preference
and can be provided for. A spare set of attachments are provided for each winder.
209050-00014-000-GE-REP-0001 16
Rev 0 (04-Feb-14)
5.4 Conveyances
• Rock hoisting skips
Standard bottom discharge skips with a camel back opening cam was selected and includes
a trigger arm locking device to prevent the inadvertent opening up of the skips in transit.
Spare skips are provided for.
Underslung inspection/repair baskets are provided for each rock compartment;
• Man/material hoisting
A double deck cage configuration was selected with roller shutter doors. Slinging lugs are
included for the slinging of long material and the attachment of the inspection baskets.
A counter weight conveyance with a capacity of 70% of the attached load for men/material
hoisting has been accounted for.
Underslung inspection/repair baskets are provided for the man/material compartment and for
the counterweight compartment.
5.5 Shaft configuration
The shaft diameter was selected on the basis that the maximum lump size for rock will be
300mm. The minimum footprint for the skips should therefore be no less than 1m by 1m.
Smaller dimensions will result in rock hanging up during skip discharge. Considering the fact
that material cars are to be transported in the cage, a 5 m diameter shaft was selected with
a cage footprint of 2.5 m long by 2.1 m wide. It should be noted that material, chutes and
boxes need to be designed, taking cognizance of the limited footprint.
All service piping is placed in areas for ease of access for installation and maintenance
purposes. Shaft cabling is housed in front of the 2 deck conveyance to facilitate the
installation of the shaft cabling via the 2 decks of the man/material conveyance. This position
is convenient for installation via the 2 deck man cage and for future maintenance purposes.
Figure 2 represents the shaft configuration selected.
209050-00014-000-GE-REP-0001 17
Rev 0 (04-Feb-14)
FIGURE 6 : SHAFT CONFIGURATION
5.6 Loadi ng arrangements
The reef production is 3000 t/d or 1500 t per production shift. For the purpose of this study, it
is assumed that the storage capacity for reef, to the loading station, should be approximately
equal to that produced during 1 production shift. Considering the low tonnage of waste, a 2.4
m diameter ore pass of 350 ton capacity will suffice. A 5m lined silo (use shaft formwork for
lining) with a capacity of 1900 t lined silo is recommended for reef storage underground.
Standard belt and flask loading arrangements are proposed with flask loading cells and spill
free flask discharge arrangements. Interlocking between the winder, flask discharge and
loading belt is provided for. Changeover from ore to waste, and vice versa, will be
interlocked to ensure the system is set up to load and discharge to the appropriate surface
stockpile/silo.
209050-00014-000-GE-REP-0001 18
Rev 0 (04-Feb-14)
Figure 3 represents the loading arrangements accounted for:
FIGURE 7 : PROPOSED LOADING ARRANGEMENTS
5.7 Shaft spillage arrangements
The relatively low production tons and the introduction of spill free loading arrangements, will
result in minor spillage handling requirements.
A decline equipped with a spillage winch and a 2 t tipping hopper is proposed. The hopper
will discharge directly onto the loading belt via an ore pass.
Cage loading of spillage cars via an established platform below the spillage box could be
investigated as part of optimization going forward with the study.
Figure 8 represents a schematic of a typical loading arrangement proposed for this project:
209050-00014-000-GE-REP-0001 19
Rev 0 (04-Feb-14)
FIGURE 8 : SHAFT SPILLAGE CLEANING ARRANGEMENTS
209050-00014-000-GE-REP-0001 20
Rev 0 (04-Feb-14)
6 SHAFT SERVICES
The services for the Chucapaca Shaft Project comprises of the following:
• Electrical reticulation;
• Service Water;
• Compressed air services;
• Dewatering facilities;
• Services for the winder house (Water and compressed air);
• Services in the Headgear (Water and compressed air).
6.1 Pow er distribution
• Electrical Load
The total electric load is summarized in the following table:
TABLE 6: TOTAL ELECTRICAL LOAD
ACTIVE
REACTIVE
ITEM DESCRIPCTION POWER
POWER
KW
1 SURFACE
1.1 Winder Service 598 196
1.2 Winder Production 1197 393
Motor Control Center Winder
1.3 129 69
Production
1.4 Motor Control Center Winder
136 71
Service
1.5 Conveyor N°1 27 13
1.6 Conveyor N°2 72 34.8
1.7 Conveyor N°3 36 17
1.8 Lamp Camp 162 78
1.9 Chutes 7.5 4.8
209050-00014-000-GE-REP-0001 21
Rev 0 (04-Feb-14)
ACTIVE
REACTIVE
ITEM DESCRIPCTION POWER
POWER
KW
1.10 Auxiliary Services 68.4 33.1
1 UNDERGROUND
2.1 4750 Level 34.2 16.6
2.2 4700 Level 34.2 16.6
2.3 4650 Level 70.3 37
2.4 4600 Level 34.2 16.6
2.5 Top Silos 191.3 101.7
2.6 Loading Station 244.7 124.7
2.7 Shaft Bottom 59.8 31.6
TOTAL 3101.6 1254.5
• Principle 13.8 kV and 4.16 kV Substation
The Principal 13.8 kV and 4.16 kV Substation shall be located on principal Station. This
substation shall comprise of a 13.8 kV metal-clad switchgear GIS and a 4.16 kV metal-clad
switchgear GIS – referred to as the principal 13.8 kV switchboard and principal 4.16 kV
switchboard respectively from this point forward. The principal 13.8 kV switchboard shall
supply the rock and man winder convertor transformers (To be specified by the winder
Vendor), 2 x 700 kVA 13.8/4.16 kV distribution transformers and will house one spare feeder
panel for future expansion.
The principal 4.16 kV switchboard shall distribute power to all other 4.16 kV, 480 V and 230
V electrical equipment and shall comprise of two separate bus sections separated by a bus
section/riser panel. Each bus section shall be supplied via a 800 kVA distribution transformer
with each bus section designed to have an equally distributed load.
• Subsidiary 4.16 kV Switchboards
A total of 3 subsidiary 4.16 kV switchboards connected in a ring configuration and supplied

from the principal 4.16 kV switchboard shall be utilized to distribute power to station
distribution panels, MCCs and lighting panels.
209050-00014-000-GE-REP-0001 22
Rev 0 (04-Feb-14)
• 480 V Motor Control Centres (MCCs)
480 V MCC metal-enclosed assemblies shall be utilized to drive all 480 V motors. These
include the winder auxiliaries at the Principle Station and Loading Station will supply
conveyor, vibrating, chutes.
• 480 V Distribution Panels (DPs)
480 V distribution panels shall be used to distribute power at 480 V to subsidiary 480 V
distribution panels, lighting and small power transformers and welding sockets.
6.2 Ser vice w ater supply

For the calculation of service water, the following ratio of water consumption per ton mined is
considered:
• 0.75 m³ of water / Ton mined;
• The daily production is 3,800 Ton/day;
• The daily service water consumption will then be 2 850 m³/day.
It is assumed that 70% of water is consumed during the drilling period that is approximately
5.5 hours in duration, if there are two shifts per day, it will be 11 hours of drilling per day,
thus, the peak water flow will be 182 m³/hr or 51 l/s.
The pipe nominal size required for this flow is 150 mm diameter. A Schedule 40 pipe is
required for the 400 m head
Each working level will have a pressure reducing valve station (PRVS) to reduce pressure to
a maximum pressure 10 bar feeding the workings.
See FIGURE 8 for more details:
209050-00014-000-GE-REP-0001 23
Rev 0 (04-Feb-14)
FIGURE 9 : SERVICE WATER RETICULATION
6.3 Compressed air service syst em
For calculating the Compressed air requirements, the following ratio of compressed air
consumption per tons mined is considered:
• 0.13 kg/s air / 1000 ton broken;
• The daily production is then 3,800 ton/day.
Thus compressed air consumption will be 0.494 kg/s, at normal conditions (density of 1
kg/m³), the Air flow will be 0.494 m³/s (29.64 m³/min).
The altitude of the mine is approximately 5000 AMSL, the atmospheric pressure being 55
kPa (a).
Assuming a site temperature of 10°C flow of free air is calculated to be:
209050-00014-000-GE-REP-0001 24
Rev 0 (04-Feb-14)
Where:
• qFAD: Flow rate to the operation site conditions;
• qN: Flow Rate to the Normal Conditions;
• TFAD: Site Temperature in K, for this case is 10°C (283K);
• TN: Temperature to Normal Conditions in K, 20°C (293K);
• PFAD: Site Atmospheric Pressure in bar is 0.55 bar;
• PN : Pressure at Normal Conditions in bar is 1 bar.
Thus the flow at altitude (qFAD) is 52.1 m³/min.
The pipe nominal size required for this flow is 150 mm diameter.
The Air pressure required in the operations is 4.5 bar minimum, the pressure drop for this
pipe size and flow is approximately 0.016 bar per 100 meters of pipe.
A 150 diameter Schedule 20 A53 Gr.B steel pipe is selected.
6.4 Dew atering system
The dewatering flow required is 20 l/s and the discharge level for the water is 4,600. The
dewatering system will be located at the shaft bottom (level 4,442). The proposed system for
dewatering consists of the following:
• The mine water collects in a sump located at the shaft bottom. This sump has two
vertical spindle pumps (one stand by) installed. These pumps are 5HP, 20 l/s. These
sump pumps sends the water to a containment pond of 72m3 (retention of 1 hour) also
located at the shaft bottom. . This retention pond is about 3x4x6m. The pond feeds
the main pumping system. The pipe length from the sump to the pond has been
estimated in 25m. The pipe will be a 150 mm diameter steel pipe (A53 Gr.B), Schedule
40, Flanged Class 150;
209050-00014-000-GE-REP-0001 25
Rev 0 (04-Feb-14)
• The main pumping system consist of two positive displacement pumps of 22 kW @ 20

l/s delivery each (one on standby). This pump sends the water to the discharge point
located on level 4,600 from where it will be gravitate out the mine. For the required
flow, the pipe will be 100 mm diameter schedule 40 and the total length of the pipe will
be 225 m;
See FIGURE 3 for schematic of the proposed dewatering system.
FIGURE 10 : SHAFT BOTTOM DEWATERING
209050-00014-000-GE-REP-0001 26
Rev 0 (04-Feb-14)
7 PROJECT COSTS
7.1 Capital requirement s
TABLE 7 lists the capital requirements by Work Breakdown Structure in the format
requested by CDH.
The costs include a contingency of 25%, which is based on recent quotations and costs
extracted from the WorleyParsons data base on recent projects
TABLE 7 : CAPITAL REQUIREMENT BY WBS

Labour Labour Material Const Eqpt Process Eqpt
Total Cost
Item Description Manhour Total Cost Total Cost Total Cost Total Cost
(US$)
(m-h) (US$) (US$) (US$) (US$)
1000 Mine
1500 General Surface - Buildings and Infrastructure 57 966 550 790 214 752 1 713 445 - 2 478 987
1510 General & Site Development 57 466 545 927 64 752 1 670 020 - 2 280 699
1520 Laydown Area - - - - - -
1530 Roads & Drainage 350 3 325 - 14 963 - 18 288
1540 Parking, Bus & Taxi Rank - - - - - -
1550 Environmental Stockpile - - - - - -
1560 Waste Dump - - - - - -
1570 HT Substation 150 1 538 150 000 28 463 - 180 000
1600 Shafts - Surface System 172 113 1 826 384 2 780 694 1 587 420 8 734 710 14 929 208
1610 General & Site Development 7 405 80 555 216 021 54 016 - 350 592
1620 Shaft Bank - - - - - -
1630 Winding Plant 145 431 1 553 084 2 155 314 1 188 015 7 121 076 12 017 489
1640 Reef and Waste Storage & Conveying 4 274 47 019 - 70 763 588 910 706 692
1660 Electrical Distribution 1 337 13 706 217 600 29 814 - 261 120
1670 Substations 9 724 93 613 97 800 221 627 979 200 1 392 240
1680 Lamp & Crush Ontel 3 942 38 407 93 959 23 185 45 524 201 075
1700 Shafts - Mining & Engineering 262 168 2 878 667 1 567 958 6 600 203 2 282 702 13 329 530
1710 General - - - 383 000 - 383 000
1720 Vertical Shaft 193 555 2 129 084 594 610 4 750 940 - 7 474 635
1730 Station 01 5 121 55 758 45 945 125 869 38 101 265 673
1740 Station 02 5 121 55 758 45 945 125 869 38 101 265 673
1750 Station 03 5 164 56 199 45 945 151 189 166 901 420 233
1760 Station 04 7 069 77 187 45 945 179 441 38 101 340 673
1770 Station 05 7 069 77 187 45 945 179 441 38 101 340 673
1780 Loading Station and pumping 29 261 318 071 657 443 543 839 1 608 296 3 127 649
1790 Shaft Bottom 9 811 109 424 86 180 160 615 355 101 711 320
Direct Costs Subtotal: 492 248 5 255 840 4 563 404 9 901 068 11 017 412 30 737 724
9000 Indirect Cost - 2 062 917 1 905 221 3 886 169 3 139 962 10 994 270
9100 EPCM - 1 051 168 912 681 1 980 214 - 3 944 063
9200 Temporary Facilities - 315 350 273 804 594 064 - 1 183 219
9250 Temporary Services - 525 584 456 340 990 107 - 1 972 031
9300 CM Supplied Construction Equipment - 105 117 91 268 198 021 - 394 406
9400 Safety & Health - 13 140 11 409 24 753 - 49 301
9500 Freight - - 114 085 - 2 203 482 2 317 567
9600 QAQC - 52 558 45 634 99 011 110 174 307 377
9610 Vendor Representatives - - - - 275 435 275 435
9620 First Fill - - - - 330 522 330 522
9650 Commisioning - - - - 220 348 220 348
9700 Spares - - - - - -
Indirect Costs Subtotal: - 2 062 917 1 905 221 3 886 169 3 139 962 10 994 270
Contingency (25%) 123 062 1 829 689 1 617 156 3 446 809 3 539 344 10 432 999
TOTAL COST 615 310 9 148 447 8 085 782 17 234 047 17 696 718 52 164 993
209050-00014-000-GE-REP-0001 27
Rev 0 (04-Feb-14)
TABLE 8 represents the cash flow for the project up to commissioning of the shaft. The cash
flow is based on the supply of the sinking kibble winder and shaft headgear frame by CDH.
TABLE 8 : CAPITAL CASH FLOW
Study Construction
Item Description
Year 1 Year 2 Year 3 Year 4 Year 5
1000 Mine
1500 General Surface - Buildings and Infrastructure - 2 478 987 - - -
1510 General & Site Development 2 280 699
1520 Laydown Area
1530 Roads & Drainage 18 288
1540 Parking, Bus & Taxi Rank
1550 Environmental Stockpile
1560 Waste Dump
1570 HT Substation 180 000
1600 Shafts - Surface System - - 7 055 457 7 542 116 331 635
1610 General & Site Development 350 592
1620 Shaft Bank
1630 Winding Plant 6 008 744 6 008 744
1640 Reef and Waste Storage & Conveying 706 692
1660 Electrical Distribution 130 560 130 560
1670 Substations 696 120 696 120
1680 Lamp & Crush Ontel 201 075
1700 Shafts - Mining & Engineering - - 2 625 390 4 622 780 6 081 359
1710 General 383 000
1720 Vertical Shaft 2 242 390 2 989 854 2 242 390
1730 Station 01 265 673
1740 Station 02 265 673
1750 Station 03 420 233
1760 Station 04 340 673
1770 Station 05 340 673
1780 Loading Station and pumping 3 127 649
1790 Shaft Bottom 711 320
Direct Costs Subtotal: - 2 478 987 9 680 847 12 164 897 6 412 994
9000 Indirect Cost 798 673 4 425 173 1 653 418 1 912 718 2 204 288
9100 EPCM 788 813 788 813 788 813 788 813 788 813
9200 Temporary Facilities 1 183 219
9250 Temporary Services 1 972 031
9300 CM Supplied Construction Equipment 394 406
9400 Safety & Health 9 860 9 860 9 860 9 860 9 860
9500 Freight 695 270 927 027 695 270
9600 QAQC 76 844 76 844 76 844 76 844
9610 Vendor Representatives 82 631 110 174 82 631
9620 First Fill 330 522
9650 Commisioning 220 348
9700 Spares
Indirect Costs Subtotal: 798 673 4 425 173 1 653 418 1 912 718 2 204 288
Contingency (25%) 199 668 1 726 040 2 833 566 3 519 404 2 154 321
TOTAL COST 998 341 8 630 200 14 167 831 17 597 018 10 771 603
209050-00014-000-GE-REP-0001 28
Rev 0 (04-Feb-14)
7.2 Operating Costs (Opex)
TABLE 9 lists the expected OPEX for steady state production
TABLE 9 : DETAILED OPEX
Month (US$) Annual (US$)

Item Description Quant $/t
Unit Mhr Total Mhr Unit Total
1 OPEX
1.1 LABOR 0.74
1.1.1 Engineers – shared servie with trackless mining 0.50 $ 12,461.04 $ 6,230.52 $ 149,532.50 $ 74,766.25
1.1.3 Shaft operations Supervisors (Engineering) – 1 per day + relief 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.4 Boilermakers – 1 off (1 per day shared + relief) 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.5 Fitters – 1 per day shared + spare 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.6 Electrical – 3 off same as fitters Yes 3.00 $ 3,030.64 $ 9,091.91 $ 36,367.65 $ 109,102.94
1.1.7 Bell operators - 3 3.00 $ 3,030.64 $ 9,091.91 $ 36,367.65 $ 109,102.94
1.1.8 Banksmen - 3 3.00 $ 2,687.50 $ 8,062.50 $ 32,250.00 $ 96,750.00
1.1.9 Helpers - 5 5.00 $ 2,687.50 $ 13,437.50 $ 32,250.00 $ 161,250.00
1.1.10 Loading operations – 2 operators per shift (one for silo control, one for the convey 5.00 $ 2,687.50 $ 13,437.50 $ 32,250.00 $ 161,250.00
1.1.11 Supervisors for lamp room - 3 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.12 Lamp repairers - $ 3,030.64 $ 0.00 $ 36,367.65 $ 0.00
1.1.13 Shift controllers - $ 2,687.50 $ 0.00 $ 32,250.00 $ 0.00
1.1.14 Helpers for lamp issuing - $ 2,687.50 $ 0.00 $ 32,250.00 $ 0.00
1.2 MAINTENANCE COST - CONSUMABLES 0.21
1.2.1 Ore handling at 3 % of equipment cost of $4 200 000 per annum 1.00 $ 10,500.00 $ 10,500.00 $ 126,000.00 $ 126,000.00
1.2.2 Winding plant at 1.5 % of equipment cost of $7 000 000 per annum 1.00 $ 8,750.00 $ 8,750.00 $ 105,000.00 $ 105,000.00
1.2.3 lamproom at 3 % of equipment cost of $300 000 per annum 1.00 $ 750.00 $ 750.00 $ 9,000.00 $ 9,000.00
1.3 POWER 0.90
1.3.1 Power cost during construciotn - $ 17,700.00 $ 0.00 $ 212,400.00 $ 0.00
1.3.2 Power cost at full production 1.00 $ 87,019.00 $ 87,019.00 $ 1,044,228.03 $ 1,044,228.03
TOTAL COST $ 178,493 $ 2,141,921 1.85
The OPEX is based on the following:
• Labor requirements for the shaft complex inclusive of the Lamproom;
• A typical 24 hr load profile and applying diversity factors for power consumption;
• The estimated cost of consumables for maintenance purposes.
209050-00014-000-GE-REP-0001 29
Rev 0 (04-Feb-14)
8 CONCLUSION
WorleyParsons have concluded the study using sound and proven engineering practices in
terms of ore handling and shaft infrastructure. Where possible, quotations were obtained
from suppliers and the balance of the costs was derived from recent projects as per the data
base.
In terms of the shaft configuration, it is proposed that the potential to transport all equipment
down the vertical shaft, hence eliminating ramps to the workings, be considered in the next
phase of the project. This is considered to be optimal in terms of shaft designs but, early
extraction of ore is key to the project, and may be an overriding factor in the provision of the
proposed ramps.
209050-00014-000-GE-REP-0001 30
Rev 0 (04-Feb-14)
ANNEX 1: CAPEX
209050-00014-000-GE-REP-0001 31
Rev 0 (04-Feb-14)
CASH FLOW
Document Nr: Prepared by: Julio Villanueva

Project: SHAFT DESIGN - CHUCAPACA Date: 27/01/2014
Project Nr: 209050-00014 Review: B
Study Construction
Item Description
Year 1 Year 2 Year 3 Year 4 Year 5
1000 Mine
1500 General Surface - Buildings and Infrastructure - 2,478,987 - - -
1510 General & Site Development 2,280,699
1520 Laydown Area
1530 Roads & Drainage 18,288
1540 Parking, Bus & Taxi Rank
1550 Environmental Stockpile
1560 Waste Dump
1570 HT Substation 180,000
1600 Shafts - Surface System - - 7,055,457 7,542,116 331,635

1610 General & Site Development 350,592
1620 Shaft Bank
1630 Winding Plant 6,008,744 6,008,744
1640 Reef and Waste Storage & Conveying 706,692
1660 Electrical Distribution 130,560 130,560
1670 Substations 696,120 696,120
1680 Lamp & Crush Ontel 201,075
1700 Shafts - Mining & Engineering - - 2,625,390 4,622,780 6,081,359

1710 General 383,000
1720 Vertical Shaft 2,242,390 2,989,854 2,242,390
1730 Station 01 265,673
1740 Station 02 265,673
1750 Station 03 420,233
1760 Station 04 340,673
1770 Station 05 340,673
1780 Loading Station and pumping 3,127,649
1790 Shaft Bottom 711,320
Direct Costs Subtotal: - 2,478,987 9,680,847 12,164,897 6,412,994
9000 Indirect Cost 798,673 4,425,173 1,653,418 1,912,718 2,204,288
9100 EPCM 788,813 788,813 788,813 788,813 788,813
9200 Temporary Facilities 1,183,219
9250 Temporary Services 1,972,031
9300 CM Supplied Construction Equipment 394,406
9400 Safety & Health 9,860 9,860 9,860 9,860 9,860
9500 Freight 695,270 927,027 695,270
9600 QAQC 76,844 76,844 76,844 76,844
9610 Vendor Representatives 82,631 110,174 82,631
9620 First Fill 330,522
9650 Commisioning 220,348
9700 Spares
Indirect Costs Subtotal: 798,673 4,425,173 1,653,418 1,912,718 2,204,288
Contingency (25%) 199,668 1,726,040 2,833,566 3,519,404 2,154,321
TOTAL COST 998,341 8,630,200 14,167,831 17,597,018 10,771,603
CAPEX
SCOPING STUDY
Total
# WBS # WBS Labour Manhour (mh) Labour Cost (US$) Material Cost (US$) Const Eqpt (US$) Process Eqpt (US$) Total Cost
# WBS L2 Discip. Item Description UoM Quant Unit Cost
L3 L4
Unit Mhr Total Mhr Rate Unit Total Unit Total Unit Total Unit Total (US$) (US$)
1500 T 01.01 General Surface - Buildings and Infrastructure
1500 1510 T 01.01.01 General & Site Development
1500 1511 T 01.01.01.01 Platform Earthworks
1500 02 01.01.01.01.01 Civil
1500 1510 1511 02 01.01.01.01.01.01 Cut m3 878,600.00 0.06 52,716.00 9.50 0.57 500,802.00 - - 1.80 1,581,480.00 - - 2.37 2,082,282.00
1500 1510 1511 02 01.01.01.01.01.02 Fill m3 38,000.00 0.10 3,800.00 9.50 0.95 36,100.00 - - 2.28 86,640.00 - - 3.23 122,740.00
1500 03 01.01.01.01.02 Structural
1500 1510 1511 03 01.01.01.01.02.01 Perimeter fence m 380.00 2.50 950.00 9.50 23.75 9,025.00 170.40 64,752.00 5.00 1,900.00 - 199.15 75,677.00
1500 1510 1511 03 01.01.01.01.02.02 - - - - - - - -
1500 1512 T 01.01.01.02 Activity 02

1500 02 01.01.01.02.01 Civil
1500 1510 1511 02 01.01.01.01.02.01 - - - - - - - -
1500 1510 1511 02 01.01.01.01.02.02 - - - - - - - -
1500 03 01.01.01.02.02 Structural
1500 1510 1511 03 01.01.01.02.02.01 - - - - - - - -
1500 1510 1511 03 01.01.01.02.02.02 - - - - - - - -
1500 1520 T 01.01.02 Laydown Area

1500 1521 T 01.01.02.01 Activity 01
1500 02 01.01.02.01.01 Civil
1500 1520 1521 02 01.01.02.01.01.01 - - - - - - - -
1500 1520 1521 02 01.01.02.01.01.02 - - - - - - - -
1500 03 01.01.02.01.02 Structural
1500 1520 1521 03 01.01.02.01.02.01 - - - - - - - -
1500 1520 1521 03 01.01.02.01.02.02 - - - - - - - -
1500 1522 T 01.01.02.02 Activity 02

1500 02 01.01.02.02.01 Civil
1500 1520 1521 02 01.01.02.01.02.01 - - - - - - - -
1500 1520 1521 02 01.01.02.01.02.02 - - - - - - - -
1500 03 01.01.02.02.02 Structural
1500 1520 1521 03 01.01.02.02.02.01 - - - - - - - -
1500 1520 1521 03 01.01.02.02.02.02 - - - - - - - -
1500 1530 T 01.01.03 Roads & Drainage

1500 1531 T 01.01.03.01 Roads
1500 02 01.01.03.01.01 Civil
1500 1530 1531 02 01.01.03.01.01.01 - - - - - - - -
1500 1530 1531 02 01.01.03.01.01.02 - - - - - - - -
1500 1532 T 01.01.03.02 Drainage

1500 02 01.01.03.02.01 Civil
1500 1530 1532 02 01.01.03.01.02.01 Gutter of derivation m 350.00 1.00 350.00 9.50 9.50 3,325.00 - 42.75 14,962.50 - 52.25 18,287.50
1500 1530 1532 02 01.01.03.01.02.02 - - - - - - - -
1500 1540 T 01.01.04 Parking, Bus & Taxi Rank

1500 1541 T 01.01.04.01 Activity 01
1500 02 01.01.04.01.01 Civil
1500 1540 1541 02 01.01.04.01.01.01 - - - - - - - -
1500 1540 1541 02 01.01.04.01.01.02 - - - - - - - -
1500 03 01.01.04.01.02 Structural
1500 1540 1541 03 01.01.04.01.02.01 - - - - - - - -
1500 1540 1541 03 01.01.04.01.02.02 - - - - - - - -
1500 1542 T 01.01.04.02 Activity 02

1500 02 01.01.04.02.01 Civil
1500 1540 1542 02 01.01.04.01.02.01 - - - - - - - -
1500 1540 1542 02 01.01.04.01.02.02 - - - - - - - -
1500 03 01.01.04.02.02 Structural
1500 1540 1542 03 01.01.04.02.02.01 - - - - - - - -
1500 1540 1542 03 01.01.04.02.02.02 - - - - - - - -
1500 1550 T 01.01.05 Environmental Stockpile

1500 1551 T 01.01.05.01 Activity 01
1500 02 01.01.05.01.01 Civil
1500 1550 1551 02 01.01.05.01.01.01 - - - - - - - -
1500 1550 1551 02 01.01.05.01.01.02 - - - - - - - -
1500 1552 T 01.01.05.02 Activity 02

1500 02 01.01.05.02.01 Civil
1500 1550 1551 02 01.01.05.01.02.01 - - - - - - - -
1500 1550 1551 02 01.01.05.01.02.02 - - - - - - - -
CAPEX
SCOPING STUDY
Total
L3 L4
1500 1560 T 01.01.06 Waste Dump

1500 1561 T 01.01.06.01 Activity 01
1500 02 01.01.06.01.01 Civil
1500 1560 1561 02 01.01.06.01.01.01 - - - - - - - -
1500 1560 1561 02 01.01.06.01.01.02 - - - - - - - -
1500 1562 T 01.01.06.02 Activity 02

1500 02 01.01.06.02.01 Civil
1500 1560 1562 02 01.01.06.01.02.01 - - - - - - - -
1500 1560 1562 02 01.01.06.01.02.02 - - - - - - - -
1500 1570 T 01.01.07 HT Substation

1500 1571 T 01.01.07.01 Overhead Powerline
1500 02 01.01.07.01.01 Civil
1500 1570 1571 02 01.01.07.01.01.01 - - - - - - - -
1500 1570 1571 02 01.01.07.01.01.02 - - - - - - - -
1500 03 01.01.07.01.02 Structural
1500 1570 1571 03 01.01.07.01.02.01 - - - - - - - -
1500 1570 1571 03 01.01.07.01.02.02 - - - - - - - -
1500 06 01.01.07.01.03 Electrical
1500 1570 1571 06 01.01.07.01.03.01 Power Line, 13.8kv, wood pole km 5.00 30.00 150.00 10.25 307.50 1,537.50 30,000.00 150,000.00 5,692.50 28,462.50 - 36,000.00 180,000.00
1500 1570 1571 06 01.01.07.01.03.02 - - - - - - - -
1500 1572 T 01.01.07.02 Activity 02

1500 02 01.01.07.02.01 Civil
1500 1570 1572 02 01.01.07.01.02.01 - - - - - - - -
1500 1570 1572 02 01.01.07.01.02.02 - - - - - - - -
1500 03 01.01.07.02.02 Structural
1500 1570 1572 03 01.01.07.02.02.01 - - - - - - - -
1500 1570 1572 03 01.01.07.02.02.02 - - - - - - - -
1500 06 01.01.07.02.03 Electrical
1500 1570 1572 06 01.01.07.02.03.01 - - - - - - - -
1500 1570 1572 06 01.01.07.02.03.02 - - - - - - - -
1600 T 01.02 Shafts - Surface System

1600 1610 T 01.02.01 General & Site Development
1600 1611 T 01.02.01.01 Activity 01
1600 02 01.02.01.01.01 Civil
1600 1610 1611 02 01.02.01.01.01.01 - - - - - - - -
1600 1610 1611 02 01.02.01.01.01.02 - - - - - - - -
1600 03 01.02.01.01.02 Structural
Conveyor Foundations (L=150m)
1600 1610 1611 03 01.02.01.01.02.01 Excavation m3 50.00 0.22 11.00 9.50 2.09 104.50 - - 3.41 170.50 - - 5.50 275.00
1600 1610 1611 03 01.02.01.01.02.02 Compacting m2 14.00 1.95 27.30 9.50 18.53 259.35 - - 5.55 77.70 - - 24.08 337.05
1600 1610 1611 03 01.02.01.01.02.03 Blinding - 50mm - 10 mPa m3 0.70 4.20 2.94 9.50 39.90 27.93 188.50 131.95 6.78 4.75 - - 235.18 164.63
1600 1610 1611 03 01.02.01.01.02.04 Shuttering Bases- Single Use m2 42.00 1.90 79.80 9.50 18.05 758.10 8.87 372.54 3.79 159.18 - - 30.71 1,289.82
1600 1610 1611 03 01.02.01.01.02.05 Reinforcing - Bases - 130kg/m³ - Supply & Fix t 1.30 59.00 76.70 9.50 560.50 728.65 1,394.00 1,812.20 78.47 102.01 - - 2,032.97 2,642.86
1600 1610 1611 03 01.02.01.01.02.06 Concrete - 25 mPa m3 10.00 7.98 79.80 9.50 75.81 758.10 387.26 3,872.60 12.89 128.90 - - 475.96 4,759.60
1600 1610 1611 03 01.02.01.01.02.07 Woodfloat Bases m2 14.00 1.90 26.60 9.50 18.05 252.70 8.87 124.18 3.79 53.06 - - 30.71 429.94
1600 1610 1611 03 01.02.01.01.02.08 Shuttering Plinth- Single Use m2 77.00 1.90 146.30 9.50 18.05 1,389.85 8.87 682.99 3.79 291.83 - - 30.71 2,364.67
1600 1610 1611 03 01.02.01.01.02.09 Reinforcing - Plinths - 130kg/m³ - Supply & Fix t 1.09 59.00 64.43 9.50 560.50 612.07 1,394.00 1,522.25 78.47 85.69 - - 2,032.97 2,220.00
1600 1610 1611 03 01.02.01.01.02.10 Fix Foundation Bolts ea 56.00 0.10 5.60 11.00 1.10 61.60 4.01 224.56 1.60 89.60 - - 6.71 375.76
1600 1610 1611 03 01.02.01.01.02.11 Concrete - 25 mPa m3 8.40 7.98 67.03 9.50 75.81 636.80 387.26 3,252.98 12.89 108.28 - - 475.96 3,998.06
1600 1610 1611 03 01.02.01.01.02.12 Woodfloat Plinths m2 2.80 1.90 5.32 9.50 18.05 50.54 8.87 24.84 3.79 10.61 - - 30.71 85.99
1600 1610 1611 03 01.02.01.01.02.13 Back Fill m3 30.90 0.39 12.05 9.50 3.71 114.48 - - 1.11 34.30 - - 4.82 148.78
1600 1610 1611 03 01.02.01.01.02.14 Conveyor Steelwork t 85.00 80.00 6,800.00 11.00 880.00 74,800.00 2,400.00 204,000.00 620.00 52,700.00 - - 3,900.00 331,500.00
1600 07 01.02.03.01.06 Instrumentation
1600 1630 1631 07 01.02.03.01.06.01 Fiber Optic MM 12 wires m 1,000.00 0.27 270.00 10.25 2.77 2,767.50 7.38 7,380.00 3.69 3,690.00 - 13.84 13,837.50
1600 1630 1631 07 01.02.03.01.06.02 Leaky Feeder m 1,000.00 0.27 270.00 10.25 2.77 2,767.50 4.00 4,000.00 2.00 2,000.00 - 8.77 8,767.50
1600 1630 1631 07 01.02.03.01.06.03 Cable Cu, S / UTP m 600.00 0.34 204.00 10.25 3.49 2,091.00 0.74 442.62 0.37 221.31 - 4.59 2,754.93
1600 1630 1631 07 01.02.03.01.06.04 Telephone Cable m 300.00 0.30 90.00 10.25 3.08 922.50 0.15 45.00 0.08 22.50 - 3.30 990.00
1600 1612 T 01.02.01.02 Activity 02

1600 02 01.02.01.02.01 Civil
1600 1610 1612 02 01.02.01.02.01.01 - - - - - - - -
1600 1610 1612 02 01.02.01.02.01.02 - - - - - - - -
1600 03 01.02.01.02.02 Structural
1600 1610 1612 03 01.02.01.02.02.01 - - - - - - - -
1600 1610 1612 03 01.02.01.02.02.02 - - - - - - - -
1600 1620 T 01.02.02 Shaft Bank

CAPEX
SCOPING STUDY
Total
L3 L4
1600 1621 T 01.02.02.01 Terrace
1600 02 01.02.02.01.01 Civil
1600 1620 1621 02 01.02.02.01.01.01 - - - - - - - -
1600 1620 1621 02 01.02.02.01.01.02 - - - - - - - -
1600 1622 T 01.02.02.02 Railways & Spur

1600 03 01.02.02.02.01 Structural
1600 1620 1622 03 01.02.02.02.01.01 Steel Structures - - - - - - - - -
1600 1620 1622 03 01.02.02.02.01.02 - - - - - - - -
1600 1623 T 01.02.02.03 Mine Vehicles

1600 04 01.02.02.03.01 Mechanical
1600 1620 1623 04 01.02.02.03.01.01 - - - - - - - -
1600 1620 1623 04 01.02.02.03.01.02 - - - - - - - -
1600 1624 T 01.02.02.04 Banksmans Cabin

1600 03 01.02.02.04.01 Structural
1600 1620 1624 03 01.02.02.04.01.01 - - - - - - - -
1600 1620 1624 03 01.02.02.04.01.02 - - - - - - - -
1600 1630 T 01.02.03 Winding Plant

1600 1631 T 01.02.03.01 Headgear
1600 02 01.02.03.01.01 Civil
1600 1630 1631 02 01.02.03.01.01.01 - - - - - - - -
1600 1630 1631 02 01.02.03.01.01.02 - - - - - - - -
1600 03 01.02.03.01.02 Structural
RACKER LEG FOUNDATIONS
1600 1630 1631 03 01.02.03.01.02.01 Excavation m3 224.41 0.22 49.37 9.50 2.09 469.02 - - 3.41 765.24 - - 5.50 1,234.27
1600 1630 1631 03 01.02.03.01.02.02 Compacting m2 53.68 1.95 104.67 9.50 18.53 994.33 - - 5.55 297.90 - - 24.08 1,292.23
1600 1630 1631 03 01.02.03.01.02.03 Blinding - 50mm - 10 mPa m3 2.61 4.20 10.96 9.50 39.90 104.14 188.50 491.99 6.78 17.70 - - 235.18 613.82
1600 1630 1631 03 01.02.03.01.02.04 Shuttering Bases- Single Use m2 67.47 1.90 128.19 9.50 18.05 1,217.83 8.87 598.46 3.79 255.71 - - 30.71 2,072.00
1600 1630 1631 03 01.02.03.01.02.05 Reinforcing - Bases - 130kg/m³ - Supply & Fix t 8.77 59.00 517.49 9.50 560.50 4,916.20 1,394.00 12,226.91 78.47 688.27 - - 2,032.97 17,831.38
1600 1630 1631 03 01.02.03.01.02.06 Concrete - 25 mPa m3 67.47 7.98 538.41 9.50 75.81 5,114.90 387.26 26,128.43 12.89 869.69 - - 475.96 32,113.02
1600 1630 1631 03 01.02.03.01.02.07 Woodfloat Bases m2 53.68 1.90 101.98 9.50 18.05 968.83 8.87 476.10 3.79 203.43 - - 30.71 1,648.36
1600 1630 1631 03 01.02.03.01.02.08 Shuttering Plinth- Single Use m2 21.24 1.90 40.36 9.50 18.05 383.42 8.87 188.42 3.79 80.51 - - 30.71 652.34
1600 1630 1631 03 01.02.03.01.02.09 Reinforcing - Plinths - 130kg/m³ - Supply & Fix t 2.76 59.00 162.93 9.50 560.50 1,547.80 1,394.00 3,849.48 78.47 216.69 - - 2,032.97 5,613.97
1600 1630 1631 03 01.02.03.01.02.11 Concrete - 25 mPa m3 24.24 7.98 193.45 9.50 75.81 1,837.79 387.26 9,387.96 12.89 312.48 - - 475.96 11,538.22
1600 1630 1631 03 01.02.03.01.02.13 Back Fill m3 130.09 0.39 50.74 9.50 3.71 481.99 - - 1.11 144.40 - - 4.82 626.39
HEADGEAR & BIN FOUNDATIONS
1600 1630 1631 03 01.02.03.01.02.14 Excavation m3 187.01 0.22 41.14 9.50 2.09 390.85 - - 3.41 637.70 - - 5.50 1,028.56
1600 1630 1631 03 01.02.03.01.02.15 Compacting m2 53.68 1.95 104.67 9.50 18.53 994.33 - - 5.55 297.90 - - 24.08 1,292.23
1600 1630 1631 03 01.02.03.01.02.16 Blinding - 50mm - 10 mPa m3 2.61 4.20 10.96 9.50 39.90 104.14 188.50 491.99 6.78 17.70 - - 235.18 613.82
1600 1630 1631 03 01.02.03.01.02.17 Shuttering Bases- Single Use m2 67.47 1.90 128.19 9.50 18.05 1,217.83 8.87 598.46 3.79 255.71 - - 30.71 2,072.00
1600 1630 1631 03 01.02.03.01.02.18 Reinforcing - Bases - 130kg/m³ - Supply & Fix t 8.77 59.00 517.49 9.50 560.50 4,916.20 1,394.00 12,226.91 78.47 688.27 - - 2,032.97 17,831.38
1600 1630 1631 03 01.02.03.01.02.19 Concrete - 25 mPa m3 67.47 7.98 538.41 9.50 75.81 5,114.90 387.26 26,128.43 12.89 869.69 - - 475.96 32,113.02
1600 1630 1631 03 01.02.03.01.02.20 Woodfloat Bases m2 53.68 1.90 101.98 9.50 18.05 968.83 8.87 476.10 3.79 203.43 - - 30.71 1,648.36
1600 1630 1631 03 01.02.03.01.02.21 Shuttering Plinth- Single Use m2 21.24 1.90 40.36 9.50 18.05 383.42 8.87 188.42 3.79 80.51 - - 30.71 652.34
1600 1630 1631 03 01.02.03.01.02.22 Reinforcing - Plinths - 130kg/m³ - Supply & Fix t 2.76 59.00 162.91 9.50 560.50 1,547.65 1,394.00 3,849.11 78.47 216.67 - - 2,032.97 5,613.44
1600 1630 1631 03 01.02.03.01.02.24 Concrete - 25 mPa m3 21.24 7.98 169.51 9.50 75.81 1,610.36 387.26 8,226.18 12.89 273.81 - - 475.96 10,110.34
1600 1630 1631 03 01.02.03.01.02.26 Back Fill m3 98.30 0.39 38.34 9.50 3.71 364.20 - - 1.11 109.11 - - 4.82 473.31
1600 1630 1631 03 01.02.03.01.02.27 Steel Structures t 390.00 80.00 31,200.00 11.00 880.00 343,200.00 2,400.00 936,000.00 620.00 241,800.00 - - 3,900.00 1,521,000.00
1600 04 01.02.03.01.03 Mechanical
1600 1630 1631 04 01.02.03.01.03.01 Sheave Wheel ea 4.00 2,216.00 8,864.00 11.00 24,375.99 97,503.95 - 16,250.66 65,002.63 203,133.22 812,532.88 243,759.86 975,039.46
1600 1630 1631 04 01.02.03.01.03.02 Crane 10t ea 2.00 310.91 621.82 11.00 3,420.00 6,840.00 - 2,280.00 4,560.00 28,500.00 57,000.00 34,200.00 68,400.00
1600 1630 1631 04 01.02.03.01.03.03 Reception Chute ea 2.00 163.64 327.27 11.00 1,800.00 3,600.00 15,000.00 30,000.00 1,200.00 2,400.00 - 18,000.00 36,000.00
1600 1630 1631 04 01.02.03.01.03.04 Arc Chute ea 1.00 75.87 75.87 11.00 834.60 834.60 - 556.40 556.40 6,955.00 6,955.00 8,346.00 8,346.00
1600 1630 1631 04 01.02.03.01.03.05 1 Discharge Chute + 1 Vibrating Feeder + 1 Conveyor Loading Chute + support
ea 1.00 with access2,351.73
steel complete platform, handrails and2,351.73
stairways 11.00 25,869.00 25,869.00 - 17,246.00 17,246.00 215,575.00 215,575.00 258,690.00 258,690.00
1600 05 01.02.03.01.04 Piping
1600 1630 1631 05 01.02.03.01.04.01 Compressed air service pipe. Ø2", Sch40, Class 150, Carbon Steel Galvanized,
m Threaded50.00 2.50
(Includes valves and accesories) 125.00 11.00 27.50 1,375.00 24.00 1,200.00 29.76 1,488.00 - 81.26 4,063.00
1600 1630 1631 05 01.02.03.01.04.02 Water Service pipe. Ø2", Sch40, Class 150, Carbon Steel Galvanized, Threaded
m (Includes50.00
valves and accesories)2.50 125.00 11.00 27.50 1,375.00 24.00 1,200.00 29.76 1,488.00 - 81.26 4,063.00
1600 06 01.02.03.01.05 Electrical
1600 1630 1631 06 01.02.03.01.05.01 Panelboard 480V, 25kA, 60Hz, 150A ea 4.00 31.20 124.80 10.25 319.80 1,279.20 - 2,180.20 8,720.80 12,500.00 50,000.00 15,000.00 60,000.00
1600 1630 1631 06 01.02.03.01.05.02 Panelboard 230V, 25kA, 60Hz, 60A ea 4.00 31.20 124.80 10.25 319.80 1,279.20 - 980.20 3,920.80 6,500.00 26,000.00 7,800.00 31,200.00
1600 1630 1631 06 01.02.03.01.05.03 Lightning, PDC ea 1.00 8.00 8.00 10.25 82.00 82.00 - 718.00 718.00 4,000.00 4,000.00 4,800.00 4,800.00
1600 1630 1631 06 01.02.03.01.05.04 Bulk Materials (Lighting, welding socket, earthing, trays,etc) lot 1.00 34.15 34.15 10.25 350.00 350.00 3,500.00 3,500.00 350.00 350.00 - 4,200.00 4,200.00
1600 1630 1631 07 01.02.03.01.06.01 ea pedestal 1.00
Sistema de telececomunicaciones incluye: Gabinete de telecomunicaciones 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1600 1630 1631 07 01.02.03.01.06.02 switch de telecomunicaciones ea 1.00 3.70 3.70 10.25 37.93 37.93 - 1,394.88 1,394.88 2,789.76 2,789.76 4,222.57 4,222.57
1600 1630 1631 07 01.02.03.01.06.03 Transceiver SFP ea 2.00 3.00 6.00 10.25 30.75 61.50 - 480.08 960.15 960.15 1,920.30 1,470.98 2,941.95
1600 1630 1631 07 01.02.03.01.06.04 patch panel para fibra óptica ea 1.00 2.50 2.50 10.25 25.63 25.63 - 214.51 214.51 429.01 429.01 669.14 669.14
1600 1630 1631 07 01.02.03.01.06.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1600 1630 1631 07 01.02.03.01.06.06 CCTV Incuye: Cámara IP -Térmica, ea 1.00 12.40 12.40 10.25 127.10 127.10 - 7,922.60 7,922.60 15,845.19 15,845.19 23,894.89 23,894.89
CAPEX
SCOPING STUDY
Total
L3 L4
1600 1630 1631 07 01.02.03.01.06.07 Fuente para cámara IP ea 1.00 2.50 2.50 10.25 25.63 25.63 - 71.62 71.62 143.23 143.23 240.47 240.47
1600 1630 1631 07 01.02.03.01.06.08 PABX Incluye: Teléfono emergencia para trabajos en ambiente minero,ea 1.00 1.00 1.00 10.25 10.25 10.25 - 251.53 251.53 503.05 503.05 764.83 764.83
1600 1630 1631 07 01.02.03.01.06.09 conversor de medios ea 1.00 3.50 3.50 10.25 35.88 35.88 - 231.04 231.04 462.07 462.07 728.98 728.98
1600 1630 1631 07 01.02.03.01.06.10 LEAKY FEEDER Incluye: Amplificador, fin de línea y splitter ea 1.00 5.00 5.00 10.25 51.25 51.25 - 750.00 750.00 1,500.00 1,500.00 2,301.25 2,301.25
1600 1630 1631 07 01.02.03.01.06.11 Tablero eléctrico instrumentación 120VAC ea 1.00 10.00 10.00 10.25 102.50 102.50 - 2,075.00 2,075.00 4,150.00 4,150.00 6,327.50 6,327.50
1600 1632 T 01.02.03.02 Winder House

1600 02 01.02.03.02.01 Civil
1600 1630 1632 02 01.02.03.02.01.01 - - - - - - - -
1600 1630 1632 02 01.02.03.02.01.02 - - - - - - - -
1600 03 01.02.03.02.02 Structural
1600 1630 1632 03 01.02.03.02.02.01 Concrete Structures (foundations) m3 368.90 7.98 2,943.82 9.50 75.81 27,966.31 387.26 142,860.21 12.89 4,755.12 - - 475.96 175,581.64
LEAN TOO FOUNDATIONS
1600 1630 1632 03 01.02.03.02.02.02 Shuttering Bases - Single Use m2 24.00 1.90 45.60 9.50 18.05 433.20 8.87 212.88 3.79 90.96 - - 30.71 737.04
1600 1630 1632 03 01.02.03.02.02.03 Reinforcing - 130kg/m³ - Supply & Fix t 1.17 59.00 69.03 9.50 560.50 655.79 1,394.00 1,630.98 78.47 91.81 - - 2,032.97 2,378.57
1600 1630 1632 03 01.02.03.02.02.05 Shuttering Plinths - Single Use m2 32.00 1.90 60.80 9.50 18.05 577.60 8.87 283.84 3.79 121.28 - - 30.71 982.72
1600 1630 1632 03 01.02.03.02.02.09 Back Fill m3 32.95 0.39 12.85 9.50 3.71 122.08 - - 1.11 36.57 - - 4.82 158.65
CRANE FOUNDATIONS
1600 1630 1632 03 01.02.03.02.02.10 Excavation m3 448.35 0.22 98.64 9.50 2.09 937.05 - - 3.41 1,528.87 - - 5.50 2,465.93
1600 1630 1632 03 01.02.03.02.02.11 Compacting m2 147.00 1.95 286.65 9.50 18.53 2,723.18 - - 5.55 815.85 - - 24.08 3,539.03
1600 1630 1632 03 01.02.03.02.02.12 Blinding - 50mm - 10 mPa m3 5.40 4.20 22.68 9.50 39.90 215.46 188.50 1,017.90 6.78 36.61 - - 235.18 1,269.97
1600 1630 1632 03 01.02.03.02.02.13 Shuttering Bases - Single Use m2 144.00 1.90 273.60 9.50 18.05 2,599.20 8.87 1,277.28 3.79 545.76 - - 30.71 4,422.24
1600 1630 1632 03 01.02.03.02.02.14 Reinforcing - 130kg/m³ - Supply & Fix t 14.04 59.00 828.36 9.50 560.50 7,869.42 1,394.00 19,571.76 78.47 1,101.72 - - 2,032.97 28,542.90
1600 1630 1632 03 01.02.03.02.02.15 Woodfloat Bases m2 108.00 1.90 205.20 9.50 18.05 1,949.40 8.87 957.96 3.79 409.32 - - 30.71 3,316.68
1600 1630 1632 03 01.02.03.02.02.16 Shuttering Plinths - Single Use m2 204.00 1.90 387.60 9.50 18.05 3,682.20 8.87 1,809.48 3.79 773.16 - - 30.71 6,264.84
1600 1630 1632 03 01.02.03.02.02.17 Reinforcing - 130kg/m³ - Supply & Fix t 9.87 59.00 582.15 9.50 560.50 5,530.45 1,394.00 13,754.60 78.47 774.26 - - 2,032.97 20,059.31
1600 1630 1632 03 01.02.03.02.02.18 Fix Foundation Bolts ea 192.00 0.10 19.20 11.00 1.10 211.20 4.01 769.92 1.60 307.20 - - 6.71 1,288.32
1600 1630 1632 03 01.02.03.02.02.20 Back Fill m3 259.05 0.39 101.03 9.50 3.71 959.78 - - 1.11 287.55 - - 4.82 1,247.33
GABLE FOUNDATIONS
1600 1630 1632 03 01.02.03.02.02.21 Excavation m3 73.20 0.22 16.10 9.50 2.09 152.99 - - 3.41 249.61 - - 5.50 402.60
1600 1630 1632 03 01.02.03.02.02.22 Compacting m2 24.00 1.95 46.80 9.50 18.53 444.60 - - 5.55 133.20 - - 24.08 577.80
1600 1630 1632 03 01.02.03.02.02.23 Blinding - 50mm - 10 mPa m3 0.68 4.20 2.84 9.50 39.90 26.93 188.50 127.24 6.78 4.58 - - 235.18 158.75
1600 1630 1632 03 01.02.03.02.02.24 Shuttering Bases - Single Use m2 36.00 1.90 68.40 9.50 18.05 649.80 8.87 319.32 3.79 136.44 - - 30.71 1,105.56
1600 1630 1632 03 01.02.03.02.02.27 Shuttering Plinths - Single Use m2 48.00 1.90 91.20 9.50 18.05 866.40 8.87 425.76 3.79 181.92 - - 30.71 1,474.08
1600 1630 1632 03 01.02.03.02.02.31 Back Fill m3 49.67 0.39 19.37 9.50 3.71 184.03 - - 1.11 55.13 - - 4.82 239.16
BRICK WALL FOUNDATION
1600 1630 1632 03 01.02.03.02.02.32 Excavation m3 71.78 0.22 15.79 9.50 2.09 150.02 - - 3.41 244.76 - - 5.50 394.78
1600 1630 1632 03 01.02.03.02.02.33 Compacting m2 95.70 1.95 186.62 9.50 18.53 1,772.92 - - 5.55 531.16 - - 24.08 2,304.07
1600 1630 1632 03 01.02.03.02.02.34 Mesh m2 143.55 1.50 215.33 11.00 16.50 2,368.58 35.00 5,024.25 17.50 2,512.13 - 69.00 9,904.95
1600 1630 1632 03 01.02.03.02.02.35 Concrete - 25 mPa m3 23.93 7.98 190.96 9.50 75.81 1,814.13 387.26 9,267.13 12.89 308.46 - - 475.96 11,389.72
1600 1630 1632 03 01.02.03.02.02.36 Woodfloat Bases m2 95.70 1.90 181.84 9.50 18.05 1,727.46 8.87 848.89 3.79 362.72 - - 30.71 2,939.07
1600 1630 1632 03 01.02.03.02.02.37 Brick work m2 55.03 10.00 550.30 9.50 95.00 5,227.83 184.50 10,153.00 22.00 1,210.66 - - 301.50 16,591.48
1600 1630 1632 03 01.02.03.02.02.38 Back Fill m3 32.13 0.39 12.53 9.50 3.71 119.03 - - 1.11 35.66 - - 4.82 154.69
FLOOR
1600 1630 1632 03 01.02.03.02.02.39 Compacting m2 992.43 1.95 1,935.24 9.50 18.53 18,384.77 - - 5.55 5,507.99 - - 24.08 23,892.75
1600 1630 1632 03 01.02.03.02.02.40 Mesh - Top and Bottom m2 1,984.86 1.50 2,977.29 11.00 16.50 32,750.19 35.00 69,470.10 17.50 34,735.05 - 69.00 136,955.34
1600 1630 1632 03 01.02.03.02.02.41 Shuttering Bases - Single Use - 200mm Thick Slab m2 28.88 1.90 54.87 9.50 18.05 521.24 8.87 256.14 3.79 109.45 - - 30.71 886.83
1600 1630 1632 03 01.02.03.02.02.42 Shuttering Bases - Single Use - 150mm Thick Slab m2 110.25 1.90 209.48 9.50 18.05 1,990.01 8.87 977.92 3.79 417.85 - - 30.71 3,385.78
1600 1630 1632 03 01.02.03.02.02.43 Concrete - 25 mPa - 200mm Thick Slab m3 28.88 7.98 230.44 9.50 75.81 2,189.20 387.26 11,183.10 12.89 372.23 - - 475.96 13,744.53
1600 1630 1632 03 01.02.03.02.02.44 Concrete - 25 mPa - 150mm Thick Slab m3 110.25 7.98 879.80 9.50 75.81 8,358.05 387.26 42,695.42 12.89 1,421.12 - - 475.96 52,474.59
1600 1630 1632 03 01.02.03.02.02.45 Woodfloat - 200mm Thick Slab m2 144.39 1.90 274.34 9.50 18.05 2,606.20 8.87 1,280.72 3.79 547.23 - - 30.71 4,434.15
1600 1630 1632 03 01.02.03.02.02.46 Woodfloat - 150mm Thick Slab m2 735.04 1.90 1,396.58 9.50 18.05 13,267.47 8.87 6,519.80 3.79 2,785.80 - - 30.71 22,573.08
1600 1630 1632 03 01.02.03.02.02.47 Steel Structurres - Winder House t 86.40 80.00 6,912.00 11.00 880.00 76,032.00 2,400.00 207,360.00 620.00 53,568.00 - - 3,900.00 336,960.00
1600 1630 1632 03 01.02.03.02.02.48 Cladding m2 4,670.00 1.20 5,604.00 9.50 11.40 53,238.00 25.93 121,093.10 18.34 85,647.80 - 55.67 259,978.90
1600 04 01.02.03.02.03 Mechanical
1600 1630 1632 04 01.02.03.02.03.01 Overhead Crane ea 1.00 1,003.90 1,003.90 11.00 11,042.88 11,042.88 - 7,361.92 7,361.92 92,024.00 92,024.00 110,428.80 110,428.80
1600 05 01.02.03.02.04 Piping
1600 1630 1632 05 01.02.03.02.04.01 Compressed air service pipe. Ø2", Sch40, Class 150, Carbon Steel Galvanized,
m Threaded100.00 2.50
(Includes valves and accesories) 250.00 11.00 27.50 2,750.00 24.00 2,400.00 29.76 2,976.00 - 81.26 8,126.00
1600 1630 1632 05 01.02.03.02.04.02 Water Service pipe. Ø2", Sch40, Class 150, Carbon Steel Galvanized, Threaded
m 100.00
(Includes valves and accesories)2.50 250.00 11.00 27.50 2,750.00 24.00 2,400.00 29.76 2,976.00 - 81.26 8,126.00
1600 06 01.02.03.02.05 Electrical
1600 1630 1632 06 01.02.03.02.05.01 Panelboard 480V, 25kA, 60Hz, 150A ea 7.00 31.20 218.40 10.25 319.80 2,238.60 - 2,180.20 15,261.40 12,500.00 87,500.00 15,000.00 105,000.00
1600 1630 1632 06 01.02.03.02.05.02 Panelboard 230V, 25kA, 60Hz, 60A ea 7.00 31.20 218.40 10.25 319.80 2,238.60 - 980.20 6,861.40 6,500.00 45,500.00 7,800.00 54,600.00
1600 1630 1632 07 01.02.03.02.06.01 Sistema de telecomunicaciones incluye: Gabinete de telecomunicaciones ea 42 RU 3.00 10.00 30.00 10.25 102.50 307.50 - 975.00 2,925.00 1,950.00 5,850.00 3,027.50 9,082.50
1600 1630 1632 07 01.02.03.02.06.03 patch panel para fibra óptica ea 3.00 2.50 7.50 10.25 25.63 76.88 - 333.04 999.11 666.07 1,998.21 1,024.73 3,074.19
CAPEX
SCOPING STUDY
Total
L3 L4
1600 1630 1632 07 01.02.03.02.06.04 Accesorios ea 3.00 78.79 236.37 10.25 807.60 2,422.79 1,000.00 3,000.00 500.00 1,500.00 - 2,307.60 6,922.79
1600 1630 1632 07 01.02.03.02.06.05 CCTV Incluye: Servidor de video ea 1.00 12.40 12.40 10.25 127.10 127.10 - 3,374.50 3,374.50 6,748.99 6,748.99 10,250.59 10,250.59
1600 1630 1632 07 01.02.03.02.06.06 Monitor 42" ea 2.00 1.00 2.00 10.25 10.25 20.50 - 1,094.78 2,189.56 2,189.56 4,379.12 3,294.59 6,589.18
1600 1630 1632 07 01.02.03.02.06.07 Jostick de mando ea 1.00 0.50 0.50 10.25 5.13 5.13 - 337.45 337.45 674.90 674.90 1,017.48 1,017.48
1600 1630 1632 07 01.02.03.02.06.08 Cámara IP-IR con PoE ea 3.00 12.40 37.20 10.25 127.10 381.30 - 550.74 1,652.22 1,101.48 3,304.44 1,779.32 5,337.96
1600 1630 1632 07 01.02.03.02.06.09 Accesorios ea 1.00 218.72 218.72 10.25 2,241.89 2,241.89 2,776.12 2,776.12 1,388.06 1,388.06 - 6,406.07 6,406.07
1600 1630 1632 07 01.02.03.02.06.10 PABX Incluye: Central PABX ea 1.00 1.00 1.00 10.25 10.25 10.25 - 1,291.68 1,291.68 2,583.36 2,583.36 3,885.29 3,885.29
1600 1630 1632 07 01.02.03.02.06.11 Teléfonos IP ea 3.00 3.00 9.00 10.25 30.75 92.25 - 252.72 758.16 505.44 1,516.32 788.91 2,366.73
1600 1630 1632 07 01.02.03.02.06.12 Accesorios ea 1.00 39.40 39.40 10.25 403.80 403.80 505.44 505.44 252.72 252.72 - 1,161.96 1,161.96
1600 1630 1632 07 01.02.03.02.06.13 LEAKY FEEDER Incluye: Estación base ea 1.00 5.00 5.00 10.25 51.25 51.25 - 10,000.00 10,000.00 20,000.00 20,000.00 30,051.25 30,051.25
1600 1630 1632 07 01.02.03.02.06.14 Accesorios ea 1.00 7.88 7.88 10.25 80.76 80.76 100.00 100.00 50.00 50.00 - 230.76 230.76
1600 1630 1632 07 01.02.03.02.06.15 Servidores sistema de control ea 2.00 20.00 40.00 10.25 205.00 410.00 - 2,500.00 5,000.00 5,000.00 10,000.00 7,705.00 15,410.00
1600 1630 1632 07 01.02.03.02.06.16 Servidor de control de acceso ea 1.00 20.00 20.00 10.25 205.00 205.00 - 3,500.00 3,500.00 7,000.00 7,000.00 10,705.00 10,705.00
1600 1633 T 01.02.03.03 Rock Winder

1600 02 01.02.03.03.01 Civil
1600 1630 1633 02 01.02.03.03.01.01 - - - - - - - -
1600 1630 1633 02 01.02.03.03.01.02 - - - - - - - -
1600 03 01.02.03.03.02 Structural
1600 1630 1633 03 01.02.03.03.02.01 Excavation m3 192.99 0.22 42.46 9.50 2.09 403.34 - - 3.41 658.09 - - 5.50 1,061.43
1600 1630 1633 03 01.02.03.03.02.02 Compacting m2 51.88 1.95 101.16 9.50 18.53 961.04 - - 5.55 287.92 - - 24.08 1,248.96
1600 1630 1633 03 01.02.03.03.02.03 Blinding - 50mm - 10 mPa m3 2.59 4.20 10.89 9.50 39.90 103.50 188.50 488.95 6.78 17.59 - - 235.18 610.03
1600 1630 1633 03 01.02.03.03.02.04 Shuttering - Single Use m2 201.40 1.90 382.66 9.50 18.05 3,635.27 8.87 1,786.42 3.79 763.31 - - 30.71 6,184.99
1600 1630 1633 03 01.02.03.03.02.05 Reinforcing - 130kg/m³ - Supply & Fix t 19.22 59.00 1,134.16 9.50 560.50 10,774.55 1,394.00 26,797.00 78.47 1,508.44 - - 2,032.97 39,079.99
1600 1630 1633 03 01.02.03.03.02.06 Fix Foundation Bolts and Sleeves ea 23.00 0.10 2.30 11.00 1.10 25.30 4.01 92.23 1.60 36.80 - - 6.71 154.33
1600 1630 1633 03 01.02.03.03.02.07 Concrete - 35 MPa m3 147.87 7.98 1,180.00 9.50 75.81 11,210.02 387.26 57,264.14 12.89 1,906.04 - - 475.96 70,380.21
1600 1630 1633 03 01.02.03.03.02.08 Woodfloat m2 48.54 1.90 92.23 9.50 18.05 876.15 8.87 430.55 3.79 183.97 - - 30.71 1,490.66
1600 1630 1633 03 01.02.03.03.02.09 Back Fill m3 26.52 0.39 10.34 9.50 3.71 98.26 - - 1.11 29.44 - - 4.82 127.69
1600 1630 1633 03 01.02.03.03.02.10 Steel Structurres - platforms t 3.00 80.00 240.00 11.00 880.00 2,640.00 2,400.00 7,200.00 620.00 1,860.00 - - 3,900.00 11,700.00
1600 04 01.02.03.03.03 Mechanical
1600 1630 1633 04 01.02.03.03.03.01 Rock Winder ea 1.00 18,272.73 18,272.73 11.00 201,000.00 201,000.00 - 134,000.00 134,000.00 1,675,000.00 1,675,000.00 2,010,000.00 2,010,000.00
1600 05 01.02.03.03.04 Piping
1600 1630 1633 05 01.02.03.03.04.01 - - - - - - - -
1600 1630 1633 05 01.02.03.03.04.02 - - - - - - - -
1600 06 01.02.03.03.05 Electrical
1600 1630 1633 06 01.02.03.03.05.01 Motor Electric 600kW, 480V, Induction ea 3.00 100.00 300.00 10.25 1,025.00 3,075.00 - 19,775.00 59,325.00 104,000.00 312,000.00 124,800.00 374,400.00
1600 1630 1633 07 01.02.03.03.06.01 Control System & Instrumentation lot 1.00 1,756.10 1,756.10 10.25 18,000.00 18,000.00 - 12,000.00 12,000.00 150,000.00 150,000.00 180,000.00 180,000.00
1600 1630 1633 07 01.02.03.03.06.02 - - - - - - - -
1600 1634 T 01.02.03.04 Rock Winding Ropes and attacments

1600 04 01.02.03.04.01 Mechanical
1600 1630 1634 04 01.02.03.04.01.01 Wire Rope m 2,000.00 0.50 994.91 11.00 5.47 10,944.00 45.60 91,200.00 3.65 7,296.00 - 54.72 109,440.00
1600 1630 1634 04 01.02.03.04.01.02 Thimple Cappels ea 4.00 176.84 707.35 11.00 1,945.20 7,780.80 - 1,296.80 5,187.20 16,210.00 64,840.00 19,452.00 77,808.00
1600 1635 T 01.02.03.05 Skips and Service Cage

1600 03 01.02.03.05.01 Structural
1600 1630 1635 03 01.02.03.05.01.01 - - - - - - - -
1600 1630 1635 03 01.02.03.05.01.02 - - - - - - - -
1600 04 01.02.03.05.02 Mechanical
Skips
1600 1630 1635 04 01.02.03.05.02.01 Bottom dump Skip ea 3.00 1,423.18 4,269.55 11.00 15,655.00 46,965.00 - 10,436.67 31,310.00 130,458.33 391,375.00 156,550.00 469,650.00
1600 1630 1635 04 01.02.03.05.02.02 Set, guide rollers, suspensions, brackets ea 2.00 220.91 441.82 11.00 2,430.00 4,860.00 - 1,620.00 3,240.00 20,250.00 40,500.00 24,300.00 48,600.00
1600 1630 1635 04 01.02.03.05.02.03 Inspction hood, mounts to top of Skip ea 1.00 106.64 106.64 11.00 1,173.00 1,173.00 - 782.00 782.00 9,775.00 9,775.00 11,730.00 11,730.00
1600 1630 1635 04 01.02.03.05.02.04 Fixed Dump Plates and Scrolls ea 2.00 279.55 559.09 11.00 3,075.00 6,150.00 - 2,050.00 4,100.00 25,625.00 51,250.00 30,750.00 61,500.00
1600 1630 1635 04 01.02.03.05.02.05 Catch gear sufficient for two (2) Skip compartments ea 1.00 2,032.80 2,032.80 11.00 22,360.80 22,360.80 - 14,907.20 14,907.20 186,340.00 186,340.00 223,608.00 223,608.00
Service Cage
1600 1630 1635 04 01.02.03.05.02.06 Service Cage, Double Deck, 2 Guide ea 2.00 1,888.75 3,777.49 11.00 20,776.20 41,552.40 - 13,850.80 27,701.60 173,135.00 346,270.00 207,762.00 415,524.00
1600 1630 1635 04 01.02.03.05.02.07 Set, guide rollers, suspensions, brackets ea 2.00 220.91 441.82 11.00 2,430.00 4,860.00 - 1,620.00 3,240.00 20,250.00 40,500.00 24,300.00 48,600.00
1600 1630 1635 04 01.02.03.05.02.08 Inspction hood, mounts to top of Cage ea 1.00 96.27 96.27 11.00 1,059.00 1,059.00 - 706.00 706.00 8,825.00 8,825.00 10,590.00 10,590.00
1600 1630 1635 04 01.02.03.05.02.09 Drop test to prove cage safety mechanism on steel guides ea 1.00 410.95 410.95 11.00 4,520.40 4,520.40 - 3,013.60 3,013.60 37,670.00 37,670.00 45,204.00 45,204.00
1600 1630 1635 04 01.02.03.05.02.10 Catch gear sufficient for one (1) Cage compartment ea 1.00 1,619.02 1,619.02 11.00 17,809.20 17,809.20 - 11,872.80 11,872.80 148,410.00 148,410.00 178,092.00 178,092.00
Counterweight
1600 1630 1635 04 01.02.03.05.02.11 Counterweight, bail and slab type ea 1.00 636.93 636.93 11.00 7,006.20 7,006.20 - 4,670.80 4,670.80 58,385.00 58,385.00 70,062.00 70,062.00
1600 1630 1635 04 01.02.03.05.02.12 Set, guide rollers, brackets ea 1.00 146.07 146.07 11.00 1,606.80 1,606.80 - 1,071.20 1,071.20 13,390.00 13,390.00 16,068.00 16,068.00
1600 1630 1635 04 01.02.03.05.02.13 Inspection hood for installation on top of counterweight ea 1.00 83.45 83.45 11.00 918.00 918.00 - 612.00 612.00 7,650.00 7,650.00 9,180.00 9,180.00
1600 1630 1635 04 01.02.03.05.02.14 Catch gear sufficient for one (1) Cage compartment ea 1.00 1,619.02 1,619.02 11.00 17,809.20 17,809.20 - 11,872.80 11,872.80 148,410.00 148,410.00 178,092.00 178,092.00
1600 1636 T 01.02.03.06 Man Material Winder

1600 02 01.02.03.06.01 Civil
1600 1630 1636 02 01.02.03.03.06.01 - - - - - - - -
1600 1630 1636 02 01.02.03.03.06.02 - - - - - - - -
1600 03 01.02.03.06.02 Structural
1600 1630 1636 03 01.02.03.06.02.01 Excavation m3 192.99 0.22 42.46 9.50 2.09 403.34 - - 3.41 658.09 - - 5.50 1,061.43
1600 1630 1636 03 01.02.03.06.02.02 Compacting m2 51.88 1.95 101.16 9.50 18.53 961.04 - - 5.55 287.92 - - 24.08 1,248.96
1600 1630 1636 03 01.02.03.06.02.03 Blinding - 50mm - 10 mPa m3 2.59 4.20 10.89 9.50 39.90 103.50 188.50 488.95 6.78 17.59 - - 235.18 610.03
CAPEX
SCOPING STUDY
Total
L3 L4
1600 1630 1636 03 01.02.03.06.02.04 Shuttering - Single Use m2 201.40 1.90 382.66 9.50 18.05 3,635.27 8.87 1,786.42 3.79 763.31 - - 30.71 6,184.99
1600 1630 1636 03 01.02.03.06.02.05 Reinforcing - 130kg/m³ - Supply & Fix t 19.22 59.00 1,134.16 9.50 560.50 10,774.55 1,394.00 26,797.00 78.47 1,508.44 - - 2,032.97 39,079.99
1600 1630 1636 03 01.02.03.06.02.06 Fix Foundation Bolts and Sleeves ea 23.00 0.10 2.30 11.00 1.10 25.30 4.01 92.23 1.60 36.80 - - 6.71 154.33
1600 1630 1636 03 01.02.03.06.02.07 Concrete - 35 MPa m3 147.87 7.98 1,180.00 9.50 75.81 11,210.02 387.26 57,264.14 12.89 1,906.04 - - 475.96 70,380.21
1600 1630 1636 03 01.02.03.06.02.08 Woodfloat m2 48.54 1.90 92.23 9.50 18.05 876.15 8.87 430.55 3.79 183.97 - - 30.71 1,490.66
1600 1630 1636 03 01.02.03.06.02.09 Back Fill m3 26.52 0.39 10.34 9.50 3.71 98.26 - - 1.11 29.44 - - 4.82 127.69
1600 1630 1636 03 01.02.03.06.02.10 Steel Structurres - platforms t 3.00 80.00 240.00 11.00 880.00 2,640.00 2,400.00 7,200.00 620.00 1,860.00 - - 3,900.00 11,700.00
1600 04 01.02.03.06.03 Mechanical
1600 1630 1636 04 01.02.03.06.03.01 Man Material Winder ea 1.00 17,400.00 17,400.00 11.00 191,400.00 191,400.00 - 127,600.00 127,600.00 1,595,000.00 1,595,000.00 1,914,000.00 1,914,000.00
1600 05 01.02.03.06.04 Piping
1600 1630 1636 05 01.02.03.06.04.01 - - - - - - - -
1600 1630 1636 05 01.02.03.06.04.02 - - - - - - - -
1600 06 01.02.03.06.05 Electrical
1600 1630 1636 06 01.02.03.06.05.01 Motor Electric 600kW, 480V, Induction ea 1.00 100.00 100.00 10.25 1,025.00 1,025.00 - 19,775.00 19,775.00 104,000.00 104,000.00 124,800.00 124,800.00
1600 1630 1636 07 01.02.03.06.06.01 Control System & Instrumentation lot 1.00 1,756.10 1,756.10 10.25 18,000.00 18,000.00 - 12,000.00 12,000.00 150,000.00 150,000.00 180,000.00 180,000.00
1600 1630 1636 07 01.02.03.06.06.02 - - - - - - - -
1600 1637 T 01.02.03.07 Man Material Winding Ropes and attacments

1600 04 01.02.03.07.01 Mechanical
1600 1630 1637 04 01.02.03.07.01.01 Wire Rope m 2,000.00 0.50 994.91 11.00 5.47 10,944.00 45.60 91,200.00 3.65 7,296.00 - 54.72 109,440.00
1600 1630 1637 04 01.02.03.07.01.02 Thimple Cappels ea 4.00 176.84 707.35 11.00 1,945.20 7,780.80 - 1,296.80 5,187.20 16,210.00 64,840.00 19,452.00 77,808.00
1600 1638 T 01.02.03.08 Conveyances and Inspection Baskets

1600 03 01.02.03.08.01 Structural
1600 1630 1638 03 01.02.03.08.01.01 - - - - - - - -
1600 1630 1638 03 01.02.03.08.01.02 - - - - - - - -
1600 1640 T 01.02.04 Reef and Waste Storage & Conveying

1600 1641 T 01.02.04.01 Waste Bin
1600 03 01.02.04.01.01 Structural
1600 1640 1641 03 01.02.04.01.01.01 - - - - - - - -
1600 1640 1641 03 01.02.04.01.01.02 - - - - - - - -
1600 04 01.02.04.01.02 Mechanical
1600 1640 1641 04 01.02.04.01.02.01 Diverter Chute ea 1.00 272.73 272.73 11.00 3,000.00 3,000.00 - 2,000.00 2,000.00 25,000.00 25,000.00 30,000.00 30,000.00
1600 1640 1641 04 01.02.04.01.02.02 Discharge Chute ea 2.00 75.87 151.75 11.00 834.60 1,669.20 - 556.40 1,112.80 6,955.00 13,910.00 8,346.00 16,692.00
1600 1642 T 01.02.04.02 Conveyor

1600 04 01.02.04.02.01 Mechanical
1600 1640 1642 04 01.02.04.02.01.01 Belt Conveyor 1 m 20.00 35.00 700.00 11.00 385.00 7,700.00 - 615.00 12,300.00 5,000.00 100,000.00 6,000.00 120,000.00
1600 1640 1642 04 01.02.04.02.01.02 Belt Conveyor 2 m 25.00 35.00 875.00 11.00 385.00 9,625.00 - 615.00 15,375.00 5,000.00 125,000.00 6,000.00 150,000.00
1600 1640 1642 04 01.02.04.02.01.03 Belt Conveyor 3 m 65.00 35.00 2,275.00 11.00 385.00 25,025.00 - 615.00 39,975.00 5,000.00 325,000.00 6,000.00 390,000.00
1600 1643 T 01.02.04.03 Reef Stock pile

1600 02 01.02.04.03.01 Civil
1600 1640 1643 02 01.02.04.03.01.01 - - - - - - - -
1600 1640 1643 02 01.02.04.03.01.02 - - - - - - - -
1600 1660 T 01.02.06 Electrical Distribution

1600 1661 T 01.02.06.01 Cable Racking and Trenches
1600 02 01.02.06.01.01 Civil
1600 1660 1661 02 01.02.06.01.01.01 - - - - - - - -
1600 1660 1661 02 01.02.06.01.01.02 - - - - - - - -
1600 03 01.02.06.01.02 Structural
1600 1660 1661 03 01.02.06.01.02.01 - - - - - - - -
1600 1660 1661 03 01.02.06.01.02.02 - - - - - - - -
1600 1662 T 01.02.06.02 Electrical cables

1600 06 01.02.06.02.01 Electrical
1600 1660 1662 06 01.02.06.02.01.01 Electrical cables, medium voltage 13.8 kV m 80.00 0.30 24.00 10.25 3.08 246.00 135.00 10,800.00 23.93 1,914.00 - 162.00 12,960.00
1600 1660 1662 06 01.02.06.02.01.02 Electrical cables, medium voltage 4.16 kV m 800.00 0.30 240.00 10.25 3.08 2,460.00 121.00 96,800.00 21.13 16,900.00 - 145.20 116,160.00
1600 1660 1662 06 01.02.06.02.01.03 Electrical cables, low voltage 480V and 230V lot 1.00 1,073.17 1,073.17 10.25 11,000.00 11,000.00 110,000.00 110,000.00 11,000.00 11,000.00 - 132,000.00 132,000.00
1600 1670 T 01.02.07 Substations

1600 1671 T 01.02.07.01 HT & LV Substation
1600 02 01.02.07.01.01 Civil
1600 1670 1671 02 01.02.07.01.01.01 - - - - - - - -
1600 1670 1671 02 01.02.07.01.01.02 - - - - - - - -
1600 03 01.02.07.01.02 Structural
1600 1670 1671 03 01.02.07.01.02.01 Substations - Civil Woks m2 160.00 50.53 8,084.21 9.50 480.00 76,800.00 480.00 76,800.00 240.00 38,400.00 - 1,200.00 192,000.00
1600 1670 1671 03 01.02.07.01.02.02 - - - - - - - -
1600 06 01.02.07.01.03 Electrical
1600 1670 1671 06 01.02.07.01.03.01 Switchgear SF6, 630A, 13.8 kV, 60Hz, 25 kA, 7 feeders ea 1.00 25.00 25.00 10.25 256.25 256.25 - 58,543.75 58,543.75 294,000.00 294,000.00 352,800.00 352,800.00
1600 1670 1671 06 01.02.07.01.03.02 Switchgear SF6, 630A, 4.16 kV, 60Hz, 25 kA, 3 feeders ea 1.00 25.00 25.00 10.25 256.25 256.25 - 23,743.75 23,743.75 120,000.00 120,000.00 144,000.00 144,000.00
CAPEX
SCOPING STUDY
Total
L3 L4
1600 1670 1671 06 01.02.07.01.03.03 Isolation Distribution Transformer 700 kVA, Dyn5, 13.8/0.48kV ea 3.00 18.00 54.00 10.25 184.50 553.50 - 4,815.50 14,446.50 25,000.00 75,000.00 30,000.00 90,000.00
1600 1670 1671 06 01.02.07.01.03.04 Variable Frecuency Drive, AFE, 600 kW, 60Hz ea 3.00 400.00 1,200.00 10.25 4,100.00 12,300.00 - 21,900.00 65,700.00 130,000.00 390,000.00 156,000.00 468,000.00
1600 1670 1671 06 01.02.07.01.03.05 Distribution Transformer 800 kVA 13.8/4.16 kV, Dyn5 ea 1.00 18.00 18.00 10.25 184.50 184.50 - 5,815.50 5,815.50 30,000.00 30,000.00 36,000.00 36,000.00
1600 1670 1671 06 01.02.07.01.03.06 Distribution Transformer 750 kVA 13.8/0.48 kV, Dyn5 ea 1.00 18.00 18.00 10.25 184.50 184.50 - 5,415.50 5,415.50 28,000.00 28,000.00 33,600.00 33,600.00
1600 1670 1671 06 01.02.07.01.03.07 Switchboard 480V, 25KA, Main breaker 1000A, Nema 4 ea 1.00 25.00 25.00 10.25 256.25 256.25 - 4,743.75 4,743.75 25,000.00 25,000.00 30,000.00 30,000.00
1600 1670 1671 06 01.02.07.01.03.08 Panelboard 230V, 25kA, 60Hz ea 2.00 31.20 62.40 10.25 319.80 639.60 - 980.20 1,960.40 6,500.00 13,000.00 7,800.00 15,600.00
1600 1670 1671 06 01.02.07.01.03.09 Charging and bank battery, 125Vdc, ea 1.00 8.00 8.00 10.25 82.00 82.00 - 758.00 758.00 4,200.00 4,200.00 5,040.00 5,040.00
1600 1670 1671 06 01.02.07.01.03.10 Bulk Materials (Lighting, welding socket, earthing, trays,etc) lot 1.00 204.88 204.88 10.25 2,100.00 2,100.00 21,000.00 21,000.00 2,100.00 2,100.00 - 25,200.00 25,200.00
1600 1680 T 01.02.08 Lamp & Crush Ontel

1600 1681 T 01.02.08.01 Lamp Room
1600 03 01.02.08.01.01 Structural
1600 1680 1681 03 01.02.08.01.01.01 Concrete Structures f'c=280 kg/cm2 m3 57.09 7.98 455.56 9.50 75.81 4,327.84 387.26 22,107.90 12.89 735.86 - - 475.96 27,171.60
1600 1680 1681 03 01.02.08.01.01.02 Steel Structures t 3.00 80.00 240.00 11.00 880.00 2,640.00 2,400.00 7,200.00 620.00 1,860.00 - - 3,900.00 11,700.00
1600 1680 1681 03 01.02.08.01.01.03 brick wall m2 250.00 10.00 2,500.00 9.50 95.00 23,750.00 184.50 46,125.00 22.00 5,500.00 - - 301.50 75,375.00
1600 1680 1681 03 01.02.08.01.01.04 Excavation m3 87.82 0.22 19.32 9.50 2.09 183.54 - - 3.41 299.47 - - 5.50 483.01
1600 1680 1681 03 01.02.08.01.01.05 Blinding - 50mm - 10 mPa m3 1.20 4.20 5.04 9.50 39.90 47.88 188.50 226.20 6.78 8.14 - - 235.18 282.22
1600 1680 1681 03 01.02.08.01.01.06 Back Fill m3 84.00 0.39 32.76 9.50 3.71 311.22 - - 1.11 93.24 - - 4.82 404.46
1600 1680 1681 03 01.02.08.01.01.07 waste m3 84.00 0.10 8.40 9.50 0.95 79.80 - 1.79 150.36 - 2.74 230.16
1600 1680 1681 03 01.02.08.01.01.08 formwork m2 62.00 1.90 117.80 9.50 18.05 1,119.10 8.87 549.94 3.79 234.98 - - 30.71 1,904.02
1600 1682 T 01.02.08.02 Lamps and Lamp chargers

1600 06 01.02.08.02.01 Electrical
1600 1680 1682 06 01.02.08.02.01.01 Transformer 100kVA, 480/230V, Dyn5 ea 1.00 18.00 18.00 10.25 184.50 184.50 - 1,815.50 1,815.50 10,000.00 10,000.00 12,000.00 12,000.00
1600 1680 1682 06 01.02.08.02.01.02 Panelboard 480V, 25kA, 60Hz, 150A ea 1.00 31.20 31.20 10.25 319.80 319.80 - 2,180.20 2,180.20 12,500.00 12,500.00 15,000.00 15,000.00
1600 1680 1682 06 01.02.08.02.01.03 Panelboard 230V, 25kA, 60Hz, 60A ea 1.00 31.20 31.20 10.25 319.80 319.80 - 980.20 980.20 6,500.00 6,500.00 7,800.00 7,800.00
1600 1680 1682 06 01.02.08.02.01.04 Bulk Materials (Lighting, small power, earthing, trays,etc) lot 1.00 92.68 92.68 10.25 950.00 950.00 9,500.00 9,500.00 950.00 950.00 - 11,400.00 11,400.00
1600 1683 T 01.02.08.03 Crush

1600 02 01.02.08.03.01 Civil
1600 1680 1683 02 01.02.08.03.01.01 - - - - - - - -
1600 1680 1683 02 01.02.08.03.01.02 - - - - - - - -
1600 03 01.02.08.03.02 Structural
1600 1680 1683 03 01.02.08.03.02.01 - - - - - - - -
1600 1680 1683 03 01.02.08.03.02.02 - - - - - - - -
1600 06 01.02.08.03.03 Electrical
1600 1680 1683 07 01.02.08.03.04.01 Control de acceso incluye: Detector de tarjetas ea 1.00 3.50 3.50 10.25 35.88 35.88 - 100.00 100.00 200.00 200.00 335.88 335.88
1600 1680 1683 07 01.02.08.03.04.02 Accesorios ea 1.00 3.94 3.94 10.25 40.38 40.38 50.00 50.00 25.00 25.00 - 115.38 115.38
1600 1680 1683 07 01.02.08.03.04.03 Sistema de telececomunicaciones incluye: Gabinete de telecomunicaciones
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1600 1680 1683 07 01.02.08.03.04.07 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 T 01.03 Shafts - Mining & Engineering

1700 1710 T 01.03.01 General
1700 1711 T 01.03.01.01 Preliminary Works
1700 01 01.03.01.01.01 Mining
1700 1710 1711 01 01.03.01.01.01.01 Mobilization and Demobilization lot 1.00 - - - - 143,000.00 143,000.00 - 143,000.00 143,000.00
1700 1710 1711 01 01.03.01.01.01.02 Mobilization and Demobilization(Sinking Winder 800 HP) lot 1.00 - - - - 240,000.00 240,000.00 - 240,000.00 240,000.00
1700 1720 T 01.03.02 Vertical Shaft

1700 1721 T 01.03.02.01 Activity 01
1700 01 01.03.02.01.01 Mining
Civil Works
1700 1720 1721 01 01.03.02.01.01.01 Shaft Collar Foundation (Lv 4897) lot 1.00 1,688.31 1,688.31 11.00 18,571.43 18,571.43 - 46,428.57 46,428.57 - 65,000.00 65,000.00
1700 1720 1721 01 01.03.02.01.01.02 Ore Bins Foundations(Lv 4897) lot 1.00 259.74 259.74 11.00 2,857.14 2,857.14 - 7,142.86 7,142.86 - 10,000.00 10,000.00
1700 1720 1721 01 01.03.02.01.01.03 Galloway winder and Sinking Winder Foundations(Lv 4897) lot 1.00 129.87 129.87 11.00 1,428.57 1,428.57 - 3,571.43 3,571.43 - 5,000.00 5,000.00
1700 1720 1721 01 01.03.02.01.01.04 Production Winder Foundation(Lv 4897) lot 1.00 837.66 837.66 11.00 9,214.29 9,214.29 - 23,035.71 23,035.71 - 32,250.00 32,250.00
1700 1720 1721 01 01.03.02.01.01.05 Service Winder Foundation(Lv 4897) lot 1.00 558.44 558.44 11.00 6,142.86 6,142.86 - 15,357.14 15,357.14 - 21,500.00 21,500.00
1700 1720 1721 01 01.03.02.01.01.06 Bin walls Foundation(Lv 4482) lot 1.00 389.61 389.61 11.00 4,285.71 4,285.71 - 10,714.29 10,714.29 - 15,000.00 15,000.00
1700 1720 1721 01 01.03.02.01.01.07 Sub Station Foundation (Lv 4750, 4700, 4650, 4600, 4522, 4482, 4442)lot 7.00 44.16 309.09 11.00 485.71 3,400.00 - 1,214.29 8,500.00 - 1,700.00 11,900.00
Building for Winder
1700 1720 1721 01 01.03.02.01.01.08 Walls and Slabs Foundations (excavation and concrete) lot 1.00 290.91 290.91 11.00 3,200.00 3,200.00 - 8,000.00 8,000.00 - 11,200.00 11,200.00
1700 1720 1721 01 01.03.02.01.01.09 Steel structure (supply, pre assembly and assembly) lot 1.00 6,422.08 6,422.08 11.00 70,642.86 70,642.86 - 176,607.14 176,607.14 - 247,250.00 247,250.00
1700 1720 1721 01 01.03.02.01.01.10 Overhead Travelling Crane (supply, pre assembly and assembly) lot 1.00 1,974.03 1,974.03 11.00 21,714.29 21,714.29 - 54,285.71 54,285.71 - 76,000.00 76,000.00
1700 1720 1721 01 01.03.02.01.01.11 Electrical System (Lighting, power plugs, earthing) lot 1.00 502.60 502.60 11.00 5,528.57 5,528.57 - 13,821.43 13,821.43 - 19,350.00 19,350.00
Mounting structure of constructive system of Shaft
1700 1720 1721 01 01.03.02.01.01.12 Sinking Shaft Winder Assembly(Lv 4897) lot 1.00 3,896.10 3,896.10 11.00 42,857.14 42,857.14 - 107,142.86 107,142.86 - 150,000.00 150,000.00
CAPEX
SCOPING STUDY
Total
L3 L4
1700 1720 1721 01 01.03.02.01.01.13 Sheave and Accesories Assembly(Lv 4897) lot 1.00 488.08 488.08 11.00 5,368.86 5,368.86 - 13,422.14 13,422.14 - 18,791.00 18,791.00
1700 1720 1721 01 01.03.02.01.01.14 Galloway Winders Assembly(3) lot 1.00 587.01 587.01 11.00 6,457.14 6,457.14 - 16,142.86 16,142.86 - 22,600.00 22,600.00
1700 1720 1721 01 01.03.02.01.01.15 Galloway Assembly(3) lot 1.00 587.01 587.01 11.00 6,457.14 6,457.14 - 16,142.86 16,142.86 - 22,600.00 22,600.00
1700 1720 1721 01 01.03.02.01.01.16 Cryderman Assembly lot 1.00 298.70 298.70 11.00 3,285.71 3,285.71 - 8,214.29 8,214.29 - 11,500.00 11,500.00
Preliminary Facilities Construction Shaft
1700 1720 1721 01 01.03.02.01.01.17 Safety Door lot 1.00 254.55 254.55 11.00 2,800.00 2,800.00 - 7,000.00 7,000.00 - 9,800.00 9,800.00
1700 1720 1721 01 01.03.02.01.01.18 Buckets (2.4 m3) lot 3.00 259.74 779.22 11.00 2,857.14 8,571.43 - 7,142.86 21,428.57 - 10,000.00 30,000.00
1700 1720 1721 01 01.03.02.01.01.19 Formwork lot 2.00 571.43 1,142.86 11.00 6,285.71 12,571.43 - 15,714.29 31,428.57 - 22,000.00 44,000.00
1700 1720 1721 01 01.03.02.01.01.20 Sinking Winder( 800 HP) month 8.53 1,038.96 8,863.64 11.00 11,428.57 97,500.00 - 28,571.43 243,750.00 - 40,000.00 341,250.00
1700 1720 1721 01 01.03.02.01.01.21 Sinking Winder sheaves lot 1.00 519.48 519.48 11.00 5,714.29 5,714.29 - 14,285.71 14,285.71 - 20,000.00 20,000.00
1700 1720 1721 01 01.03.02.01.01.22 Sinking Winder ropes lot 1.00 584.42 584.42 11.00 6,428.57 6,428.57 - 16,071.43 16,071.43 - 22,500.00 22,500.00
1700 1720 1721 01 01.03.02.01.01.23 Galloway Winders (3) lot 3.00 2,259.74 6,779.22 11.00 24,857.14 74,571.43 - 62,142.86 186,428.57 - 87,000.00 261,000.00
1700 1720 1721 01 01.03.02.01.01.24 Spares kit (Sinking winder, and Galloway winders) lot 1.00 1,558.44 1,558.44 11.00 17,142.86 17,142.86 - 42,857.14 42,857.14 - 60,000.00 60,000.00
1700 1720 1721 01 01.03.02.01.01.25 Galloway lot 1.00 1,688.31 1,688.31 11.00 18,571.43 18,571.43 - 46,428.57 46,428.57 - 65,000.00 65,000.00
1700 1720 1721 01 01.03.02.01.01.26 Cryderman lot 1.00 2,857.14 2,857.14 11.00 31,428.57 31,428.57 - 78,571.43 78,571.43 - 110,000.00 110,000.00
1700 1720 1721 01 01.03.02.01.01.27 Galloway Accesories lot 1.00 2,571.43 2,571.43 11.00 28,285.71 28,285.71 - 70,714.29 70,714.29 - 99,000.00 99,000.00
1700 1720 1721 01 01.03.02.01.01.28 System discharge bucket depth lot 1.00 636.36 636.36 11.00 7,000.00 7,000.00 - 17,500.00 17,500.00 - 24,500.00 24,500.00
1700 1720 1721 01 01.03.02.01.01.29 Shaft Bottom pumps (50 HP) lot 2.00 155.84 311.69 11.00 1,714.29 3,428.57 - 4,285.71 8,571.43 - 6,000.00 12,000.00
1700 1720 1721 01 01.03.02.01.01.30 Electrical Equipment and accesories lot 1.00 311.69 311.69 11.00 3,428.57 3,428.57 - 8,571.43 8,571.43 - 12,000.00 12,000.00
1700 1720 1721 01 01.03.02.01.01.31 Conic Plug ( d = 2.4 m) lot 1.00 259.74 259.74 11.00 2,857.14 2,857.14 - 7,142.86 7,142.86 - 10,000.00 10,000.00
1700 1720 1721 01 01.03.02.01.01.32 Workshops installation (concrete, mechanical, electrical and cellar) lot 1.00 122.03 122.03 11.00 1,342.29 1,342.29 - 3,355.71 3,355.71 - 4,698.00 4,698.00
Excavation Shaft
1700 1720 1721 01 01.03.02.01.01.33 Shaft Sinking - Rock Tipe III y IV ( Lv 4897/4442) m 455.00 58.44 26,590.91 11.00 642.86 292,500.00 - 1,607.14 731,250.00 - 2,250.00 1,023,750.00
1700 1720 1721 01 01.03.02.01.01.34 Shaft Concrete Resurfacing (Lv 4897/4442) m 455.00 37.34 16,988.64 11.00 410.71 186,875.00 - 1,026.79 467,187.50 - 1,437.50 654,062.50
1700 1720 1721 01 01.03.02.01.01.35 Steel Structures installation September (Lv 4897/4442) m 455.00 34.90 15,880.68 11.00 383.93 174,687.50 - 959.82 436,718.75 - 1,343.75 611,406.25
1700 1720 1721 01 01.03.02.01.01.36 Galloway removal lot 1.00 36.61 36.61 11.00 402.69 402.69 - 1,006.71 1,006.71 - 1,409.40 1,409.40
1700 1720 1721 01 01.03.02.01.01.37 Pocket Excavation Lv-4482 m3 1,446.91 2.73 3,946.12 11.00 30.00 43,407.36 - 75.00 108,518.40 - 105.00 151,925.76
Sustaining Shaft
1700 1720 1721 01 01.03.02.01.01.38 Hydrabolt Installation 2.1 m ea 5,460.00 0.81 4,424.73 11.00 8.91 48,672.00 - 22.29 121,680.00 - 31.20 170,352.00
1700 1720 1721 01 01.03.02.01.01.39 Cable Bolting 8´ m 1,200.00 1.04 1,246.75 11.00 11.43 13,714.29 - 28.57 34,285.71 - 40.00 48,000.00
1700 1720 1721 01 01.03.02.01.01.40 Welded Mesh installation 4´´x4´´ #8 m2 11,206.69 0.49 5,530.57 11.00 5.43 60,836.31 - 13.57 152,090.78 - 19.00 212,927.10
1700 1720 1721 01 01.03.02.01.01.41 Shotcrete 50mm width @ 25 Mpa (with fiber) m2 3,735.56 1.45 5,433.55 11.00 16.00 59,769.01 - 40.00 149,422.52 - 56.00 209,191.53
1700 1720 1721 01 01.03.02.01.01.42 Shotcrete 100mm width @ 25 Mpa (with fiber) m2 - 1.90 - 11.00 20.91 - - 52.29 - - 73.20 -
1700 1720 1721 01 01.03.02.01.01.43 Shaft Supplies lot 1.00 4,692.09 4,692.09 11.00 51,613.03 51,613.03 - 129,032.57 129,032.57 - 180,645.60 180,645.60
Concreto
1700 1720 1721 01 01.03.02.01.01.44 Suministros Pique anillo de concreto (455 m) m3 2,470.05 12.36 30,536.18 11.00 135.99 335,898.00 - 339.97 839,745.00 - 475.96 1,175,643.00
Shaft Ventilation
1700 1720 1721 01 01.03.02.01.01.45 Ventilation (Lv-1000, 100 HP @ 50K cfm) ea 1.00 1,558.44 1,558.44 11.00 17,142.86 17,142.86 - 42,857.14 42,857.14 - 60,000.00 60,000.00
1700 02 01.03.02.01.02 Civil
1700 1720 1721 02 01.03.02.01.02.01 - - - - - - - -
1700 1720 1721 02 01.03.02.01.02.02 - - - - - - - -
1700 03 01.03.02.01.03 Structural
1700 1720 1721 03 01.03.02.01.03.01 Concrete Structures include in mining data - - - - - - - -
1700 1720 1721 03 01.03.02.01.03.02 Steel Structures t 219.86 80.00 17,588.67 11.00 880.00 193,475.33 2,400.00 527,660.00 620.00 136,312.17 - - 3,900.00 857,447.50
1700 04 01.03.02.01.04 Mechanical
1700 1720 1721 04 01.03.02.01.04.01 - - - - - - - -
1700 1720 1721 04 01.03.02.01.04.02 - - - - - - - -
1700 05 01.03.02.01.05 Piping
Compressed air system
1700 1720 1721 05 01.03.02.01.05.01 Pipe Ø6", Sch40, Carbon Steel, mechanical couplings each 6m (includesmvalves, accesories 455.00
and painting) 10.00 4,550.00 11.00 110.00 50,050.00 45.00 20,475.00 56.00 25,480.00 - 211.00 96,005.00
1700 1720 1721 05 01.03.02.01.05.02 kginstallation)2,000.00
Steel structures for piping supports (includes construction, painting and 0.08 160.00 11.00 0.88 1,760.00 2.50 5,000.00 1.12 2,240.00 - 4.50 9,000.00
Water service system
and painting) 10.00 4,550.00 11.00 110.00 50,050.00 45.00 20,475.00 56.00 25,480.00 - 211.00 96,005.00
1700 1720 1721 05 01.03.02.01.05.04 kginstallation)2,000.00
Steel structures for piping supports (includes construction, painting and 0.08 160.00 11.00 0.88 1,760.00 2.50 5,000.00 1.12 2,240.00 - 4.50 9,000.00
Dewatering Pipe
and painting) 4.50 1,125.00 11.00 49.50 12,375.00 45.00 11,250.00 46.00 11,500.00 - 140.50 35,125.00
1700 1720 1721 05 01.03.02.01.05.06 kginstallation) 900.00
Steel structures for piping supports (includes construction, painting and 0.08 72.00 11.00 0.88 792.00 2.50 2,250.00 1.12 1,008.00 - 4.50 4,050.00
1700 06 01.03.02.01.06 Electrical
1700 1720 1721 06 01.03.02.01.06.01 Bulk Materials (Clamp fo cables, trays,etc) lot 1.00 24.39 24.39 10.25 250.00 250.00 2,500.00 2,500.00 250.00 250.00 - 3,000.00 3,000.00
1700 1720 1721 07 01.03.02.01.07.01 - - - - - - - -
1700 1720 1721 07 01.03.02.01.07.02 - - - - - - - -
1700 1730 T 01.03.03 Station 01

1700 1731 T 01.03.03.01 Activity 01
1700 01 01.03.03.01.01 Mining
1700 1730 1731 01 01.03.03.01.01.01 Estation 4750 lot 1.00 3,896.10 3,896.10 11.00 42,857.14 42,857.14 - 107,142.86 107,142.86 - 150,000.00 150,000.00
1700 1730 1731 01 01.03.03.01.01.02 - - - - - - - -
1700 02 01.03.03.01.02 Civil
1700 1730 1731 02 01.03.03.01.02.01 - - - - - - - -
1700 1730 1731 02 01.03.03.01.02.02 - - - - - - - -
1700 03 01.03.03.01.03 Structural
1700 04 01.03.03.01.04 Mechanical
1700 1730 1731 04 01.03.03.01.04.01 - - - - - - - -
CAPEX
SCOPING STUDY
Total
L3 L4
1700 1730 1731 04 01.03.03.01.04.02 - - - - - - - -
1700 05 01.03.03.01.05 Piping
Pressure reduction station for water service
1700 1730 1731 05 01.03.03.01.05.01 Pressure reduction valve Ø3", Carbon steel, flanged 300 Class ea 2.00 5.00 10.00 11.00 55.00 110.00 2,000.00 4,000.00 345.00 690.00 - 2,400.00 4,800.00
1700 1730 1731 05 01.03.03.01.05.02 Safety valve Ø2"xØ3", Carbon steel, flanged ea 1.00 4.50 4.50 11.00 49.50 49.50 2,500.00 2,500.00 450.50 450.50 - 3,000.00 3,000.00
1700 1730 1731 05 01.03.03.01.05.03 Pressure gauge, Ø1/2" connection, Dial Ø4", Scale 0-200PSIG ea 2.00 2.50 5.00 11.00 27.50 55.00 150.00 300.00 2.50 5.00 - 180.00 360.00
1700 1730 1731 05 01.03.03.01.05.04 Pipe Ø3" Sch 80, flanged Class 300 (include accesorioes) m 2.00 2.50 5.00 11.00 27.50 55.00 25.00 50.00 31.00 62.00 - 83.50 167.00
1700 1730 1731 05 01.03.03.01.05.05 Gate valve Ø3", flanged class 300, Carbon Steel. ea 4.00 3.00 12.00 11.00 33.00 132.00 500.00 2,000.00 67.00 268.00 - 600.00 2,400.00
1700 1730 1731 05 01.03.03.01.05.06 Buterfly valve Ø3", lug style, class 150, Ductile iron ea 1.00 2.50 2.50 11.00 27.50 27.50 250.00 250.00 22.50 22.50 - 300.00 300.00
Station for Compressed air service -
1700 1730 1731 05 01.03.03.01.05.08 Water trap Ø1", Carbon Steel ea 1.00 1.50 1.50 11.00 16.50 16.50 200.00 200.00 23.50 23.50 - 240.00 240.00
1700 06 01.03.03.01.06 Electrical
1700 1730 1731 06 01.03.03.01.06.03 Transformer 20kVA, 480/230V, Dyn5 ea 1.00 18.00 18.00 10.25 184.50 184.50 - 315.50 315.50 2,500.00 2,500.00 3,000.00 3,000.00
1700 1730 1731 06 01.03.03.01.06.04 Transformer 3.5kVA, 230/120V, Dyn5 ea 1.00 18.00 18.00 10.25 184.50 184.50 - 115.50 115.50 1,500.00 1,500.00 1,800.00 1,800.00
1700 1730 1731 06 01.03.03.01.06.05 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1730 1731 07 01.03.03.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 1730 1731 07 01.03.03.01.07.06 CCTV Incuye: Cámara IP-IR con PoE ea 1.00 12.40 12.40 10.25 127.10 127.10 - 550.74 550.74 1,101.48 1,101.48 1,779.32 1,779.32
1700 1740 T 01.03.04 Station 02

1700 1741 T 01.03.04.01 Activity 01
1700 01 01.03.04.01.01 Mining
1700 1740 1741 01 01.03.04.01.01.01 Estation 4700 lot 1.00 3,896.10 3,896.10 11.00 42,857.14 42,857.14 - 107,142.86 107,142.86 - 150,000.00 150,000.00
1700 1740 1741 01 01.03.04.01.01.02 - - - - - - - -
1700 02 01.03.04.01.02 Civil
1700 1740 1741 02 01.03.04.01.02.01 - - - - - - - -
1700 1740 1741 02 01.03.04.01.02.02 - - - - - - - -
1700 03 01.03.04.01.03 Structural
1700 04 01.03.04.01.04 Mechanical
1700 1740 1741 04 01.03.04.01.04.01 - - - - - - - -
1700 1740 1741 04 01.03.04.01.04.02 - - - - - - - -
1700 05 01.03.04.01.05 Piping
1700 06 01.03.04.01.06 Electrical
1700 1740 1741 06 01.03.04.01.06.05 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1740 1741 07 01.03.04.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
CAPEX
SCOPING STUDY
Total
L3 L4
1700 1750 T 01.03.05 Station 03

1700 1751 T 01.03.05.01 Activity 01
1700 01 01.03.05.01.01 Mining
1700 1750 1751 01 01.03.05.01.01.01 Estation 4650 lot 1.00 3,896.10 3,896.10 11.00 42,857.14 42,857.14 - 107,142.86 107,142.86 - 150,000.00 150,000.00
1700 1750 1751 01 01.03.05.01.01.02 - - - - - - - -
1700 02 01.03.05.01.02 Civil
1700 1750 1751 02 01.03.05.01.02.01 - - - - - - - -
1700 1750 1751 02 01.03.05.01.02.02 - - - - - - - -
1700 03 01.03.05.01.03 Structural
1700 04 01.03.05.01.04 Mechanical
1700 1750 1751 04 01.03.05.01.04.01 - - - - - - - -
1700 1750 1751 04 01.03.05.01.04.02 - - - - - - - -
1700 05 01.03.05.01.05 Piping
1700 06 01.03.05.01.06 Electrical
1700 1750 1751 06 01.03.05.01.06.01 Switchgear 4.16 Kv, 630A, 60Hz, 3 Feeders 25kA ea 1.00 25.00 25.00 10.25 256.25 256.25 - 19,743.75 19,743.75 100,000.00 100,000.00 120,000.00 120,000.00
1700 1750 1751 06 01.03.05.01.06.07 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1750 1751 07 01.03.05.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 1760 T 01.03.06 Station 04

1700 1761 T 01.03.06.01 Activity 01
1700 01 01.03.06.01.01 Mining
1700 1760 1761 01 01.03.06.01.01.01 Estation 4522 lot 1.00 5,844.16 5,844.16 11.00 64,285.71 64,285.71 - 160,714.29 160,714.29 - 225,000.00 225,000.00
1700 1760 1761 01 01.03.06.01.01.02 - - - - - - - -
1700 02 01.03.06.01.02 Civil
1700 1760 1761 02 01.03.06.01.02.01 - - - - - - - -
1700 1760 1761 02 01.03.06.01.02.02 - - - - - - - -
1700 03 01.03.06.01.03 Structural
1700 04 01.03.06.01.04 Mechanical
1700 1760 1761 04 01.03.06.01.04.01 - - - - - - - -
1700 1760 1761 04 01.03.06.01.04.02 - - - - - - - -
1700 05 01.03.06.01.05 Piping
CAPEX
SCOPING STUDY
Total
L3 L4
1700 06 01.03.06.01.06 Electrical
1700 1760 1761 06 01.03.06.01.06.05 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1760 1761 07 01.03.06.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 1770 T 01.03.07 Station 05

1700 1771 T 01.03.07.01 Activity 01
1700 01 01.03.07.01.01 Mining
1700 1770 1771 01 01.03.07.01.01.01 Estation 4482 lot 1.00 5,844.16 5,844.16 11.00 64,285.71 64,285.71 - 160,714.29 160,714.29 - 225,000.00 225,000.00
1700 1770 1771 01 01.03.07.01.01.02 - - - - - - - -
1700 02 01.03.07.01.02 Civil
1700 1770 1771 02 01.03.07.01.02.01 - - - - - - - -
1700 1770 1771 02 01.03.07.01.02.02 - - - - - - - -
1700 03 01.03.07.01.03 Structural
1700 04 01.03.07.01.04 Mechanical
1700 1770 1771 04 01.03.07.01.04.01 - - - - - - - -
1700 1770 1771 04 01.03.07.01.04.02 - - - - - - - -
1700 05 01.03.07.01.05 Piping
1700 06 01.03.07.01.06 Electrical
1700 1770 1771 06 01.03.07.01.06.05 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1770 1771 07 01.03.07.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 1780 T 01.03.08 Loading Station and pumping

1700 1781 T 01.03.08.01 Activity 01
1700 01 01.03.08.01.01 Mining
1700 1780 1781 01 01.03.08.01.01.01 Loading Station and pumping 4442 lot 1.00 2,597.40 2,597.40 11.00 28,571.43 28,571.43 - 71,428.57 71,428.57 - 100,000.00 100,000.00
1700 1780 1781 01 01.03.08.01.01.02 - - - - - - - -
1700 02 01.03.08.01.02 Civil
1700 1780 1781 02 01.03.08.01.02.01 - - - - - - - -
CAPEX
SCOPING STUDY
Total
L3 L4
1700 1780 1781 02 01.03.08.01.02.02 - - - - - - - -
1700 03 01.03.08.01.03 Structural
1700 1780 1781 03 01.03.08.01.03.01 Concrete Structures f'c=280 kg/cm2 m3 291.00 7.98 2,322.18 9.50 75.81 22,060.71 387.26 112,692.66 12.89 3,750.99 - - 475.96 138,504.36
1700 1780 1781 03 01.03.08.01.03.02 Steel Structures ( include grizzlys) t 39.00 80.00 3,120.00 11.00 880.00 34,320.00 2,400.00 93,600.00 620.00 24,180.00 - - 3,900.00 152,100.00
1700 04 01.03.08.01.04 Mechanical
1700 1780 1781 04 01.03.08.01.04.01 Rock Breaker ea 2.00 327.27 654.55 11.00 3,600.00 7,200.00 - 2,400.00 4,800.00 30,000.00 60,000.00 36,000.00 72,000.00
1700 1780 1781 04 01.03.08.01.04.02 Grizzly (02ea) t 42.00 80.00 3,360.00 11.00 880.00 36,960.00 2,400.00 100,800.00 680.00 28,560.00 - - 3,960.00 166,320.00
1700 1780 1781 04 01.03.08.01.04.03 Crane 2t ea 2.00 169.75 339.49 11.00 1,867.20 3,734.40 - 1,244.80 2,489.60 15,560.00 31,120.00 18,672.00 37,344.00
1700 1780 1781 04 01.03.08.01.04.04 In-Line Chute Assembly ea 2.00 2,351.73 4,703.45 11.00 25,869.00 51,738.00 - 17,246.00 34,492.00 215,575.00 431,150.00 258,690.00 517,380.00
1700 1780 1781 04 01.03.08.01.04.04.01 01 Discharge Chute - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.04.02 01 Vibrating Feeder - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.04.03 01 Conveyor Loading Chute - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.04.04 Support steel complete with access platform - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.04.05 Handrails and stairways - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.05 Belt Conveyor 36" L=80m ea 1.00 2,850.00 2,850.00 11.00 31,350.00 31,350.00 - 20,900.00 20,900.00 261,250.00 261,250.00 313,500.00 313,500.00
1700 1780 1781 04 01.03.08.01.04.06 Double Compartment Loading Station ea 1.00 5,490.55 5,490.55 11.00 60,396.00 60,396.00 - 40,264.00 40,264.00 503,300.00 503,300.00 603,960.00 603,960.00
1700 1780 1781 04 01.03.08.01.04.06.01 01 Transfer Chute - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.02 02 Loading Flask - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.03 02 Discharge Gate Arc Style - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.04 02 Discharge Chute - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.05 Access plataforms complete with handrails - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.06 Ladder (caged) - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.07 Stairways - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.08 Support steel - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.06.09 Load cell weight system complete with with weight indicate - - - - - - - -
1700 1780 1781 04 01.03.08.01.04.07 Loading Station Spares lot 1.00 - 11.00 - - - 15,780.67 15,780.67 - 15,780.67 15,780.67
1700 05 01.03.08.01.05 Piping
Dewatering Pumping System
1700 1780 1781 05 01.03.08.01.05.01 Positive displacement Pumps, 30HP, 20 l/s, TDH=180m ea 2.00 645.00 1,290.00 11.00 7,095.00 14,190.00 150,000.00 300,000.00 105,405.00 210,810.00 - 262,500.00 525,000.00
1700 1780 1781 05 01.03.08.01.05.02 Contention pond (civil works), Capacity 72m3 (Include asociated instrumentation)
ea 1.00 509.09 509.09 11.00 5,600.00 5,600.00 12,000.00 12,000.00 2,400.00 2,400.00 - 20,000.00 20,000.00
1700 1780 1781 05 01.03.08.01.05.03 Vertical spindle Sump Pumps 5HP, 20 l/s, TDH=15m ea 2.00 700.00 1,400.00 11.00 7,700.00 15,400.00 14,000.00 28,000.00 2,800.00 5,600.00 - 24,500.00 49,000.00
1700 1780 1781 05 01.03.08.01.05.04 Sump (civil works), Capacity 6m3 ea 1.00 63.64 63.64 11.00 700.04 700.04 1,500.00 1,500.00 300.00 300.00 - 2,500.04 2,500.04
1700 1780 1781 05 01.03.08.01.05.05 Pipe Ø4" Sch 40, Flanges Class 150, Carbon Steel (Include Vlaves, accesories 30.00
m and painting) 4.50 135.00 11.00 49.50 1,485.00 45.00 1,350.00 46.00 1,380.00 - 140.50 4,215.00
1700 06 01.03.08.01.06 Electrical
1700 1780 1781 06 01.03.08.01.06.01 Switchgear 4.16 kV, 630A, 60Hz, 3 Feeders 25kA ea 1.00 25.00 25.00 10.25 256.25 256.25 - 19,743.75 19,743.75 100,000.00 100,000.00 120,000.00 120,000.00
1700 1780 1781 06 01.03.08.01.06.03 Motor Control Center 480V, 25kA, 60Hz, 1000A ea 1.00 100.00 100.00 10.25 1,025.00 1,025.00 - 26,975.00 26,975.00 140,000.00 140,000.00 168,000.00 168,000.00
1700 1780 1781 06 01.03.08.01.06.07 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
1700 1780 1781 07 01.03.08.01.07.01 Sistema de telececomunicaciones incluye: Gabinete de telecomunicacionesea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1780 1781 07 01.03.08.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
1700 1780 1781 07 01.03.08.01.07.06 CCTV Incuye: Cámara IP -Térmica, ea 2.00 12.40 24.80 10.25 127.10 254.20 - 7,922.60 15,845.19 15,845.19 31,690.38 23,894.89 47,789.77
1700 1780 1781 07 01.03.08.01.07.07 Fuente para cámara IP ea 2.00 2.50 5.00 10.25 25.63 51.25 - 71.62 143.23 143.23 286.46 240.47 480.94
1700 1790 T 01.03.09 Shaft Bottom

1700 1791 T 01.03.09.01 Activity 01
1700 01 01.03.09.01.01 Mining
1700 1790 1791 01 01.03.09.01.01.01 Shaft Bottom lot 1.00 3,896.10 3,896.10 11.00 42,857.14 42,857.14 - 107,142.86 107,142.86 - 150,000.00 150,000.00
1700 1790 1791 01 01.03.09.01.01.02 - - - - - - - -
1700 02 01.03.09.01.02 Civil
1700 1790 1791 02 01.03.09.01.02.01 - - - - - - - -
1700 1790 1791 02 01.03.09.01.02.02 - - - - - - - -
1700 03 01.03.09.01.03 Structural
1700 1790 1791 03 01.03.09.01.03.02 Steel Structures t 25.00 80.00 2,000.00 11.00 880.00 22,000.00 2,400.00 60,000.00 620.00 15,500.00 - - 3,900.00 97,500.00
1700 04 01.03.09.01.04 Mechanical
1700 1790 1791 04 01.03.09.01.04.01 Spillage Winder 50 kW ea 1.00 3,218.18 3,218.18 11.00 35,400.00 35,400.00 - 23,600.00 23,600.00 295,000.00 295,000.00 354,000.00 354,000.00
1700 1790 1791 04 01.03.09.01.04.02 Wire Rope m 150.00 0.49 11.00 5.35 802.80 44.60 6,690.00 3.57 535.20 - 53.52 8,028.00
1700 1790 1791 04 01.03.09.01.04.03 Spillage car ea 1.00 125.45 11.00 1,380.00 1,380.00 - 920.00 920.00 11,500.00 11,500.00 13,800.00 13,800.00
1700 1790 1791 04 01.03.09.01.04.04 Spillage Sheave Wheel ea 1.00 114.55 114.55 11.00 1,260.00 1,260.00 - 840.00 840.00 10,500.00 10,500.00 12,600.00 12,600.00
1700 05 01.03.09.01.05 Piping
1700 1790 1791 05 01.03.09.01.05.01 - - - - - - - -
1700 1790 1791 05 01.03.09.01.05.02 - - - - - - - -
1700 06 01.03.09.01.06 Electrical
CAPEX
SCOPING STUDY
Total
L3 L4
1700 1790 1791 06 01.03.09.01.06.05 UPS 1KVA, 120VAC, 1PH ea 1.00 2.00 2.00 10.25 20.50 20.50 - 219.50 219.50 1,200.00 1,200.00 1,440.00 1,440.00
ea pedestal 1.00 10.00 10.00 10.25 102.50 102.50 - 522.64 522.64 1,045.27 1,045.27 1,670.41 1,670.41
1700 1790 1791 07 01.03.09.01.07.05 Accesorios ea 1.00 78.79 78.79 10.25 807.60 807.60 1,000.00 1,000.00 500.00 500.00 - 2,307.60 2,307.60
9000 T 01.05 Indirect Cost

9000 9100 01.05.01 EPCM 1,051,168 912,681 1,980,214 3,944,063
9000 9200 01.05.03 Temporary Facilities 315,350 273,804 594,064 1,183,219
9000 9250 01.05.04 Temporary Services 525,584 456,340 990,107 1,972,031
9000 9300 01.05.05 CM Supplied Construction Equipment 105,117 91,268 198,021 394,406
9000 9400 01.05.06 Safety & Health 13,140 11,409 24,753 49,301
9000 9500 01.05.07 Freight 114,085 2,203,482 2,317,567
9000 9600 01.05.08 QAQC 52,558 45,634 99,011 110,174 307,377
9000 9610 01.05.09 Vendor Representatives 275,435 275,435
9000 9620 01.05.10 First Fill 330,522 330,522
9000 9650 01.05.11 Commisioning 220,348 220,348
9000 9700 01.05.12 Spares -
Contingency (25%) 123,062 1,829,689 1,617,156 3,446,809 3,539,344 10,432,999
615,310 9,148,447 8,085,782 17,234,047 17,696,718 52,164,993
ANNEX 2: OPEX
209050-00014-000-GE-REP-0001 32
Rev 0 (04-Feb-14)
OPEX
SCOPING STUDY
Project: SHAFT DESIGN ‐ CHUCAPACA Date: 3‐Feb‐14
Project Nr: 2090‐00014 Review: 0
Annual Production: 1,160,000 TPY
Month (US$) Annual (US$)

Item Description Quant $/t
Unit Mhr Total Mhr Unit Total
1 OPEX
1.1 LABOR 0.74
1.1.1 Engineers – shared servie with trackless mining 0.50 $ 12,461.04 $ 6,230.52 $ 149,532.50 $ 74,766.25
1.1.3 Shaft operations Supervisors (Engineering) – 1 per day + relief 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.4 Boilermakers – 1 off (1 per day shared + relief) 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.5 Fitters – 1 per day shared + spare 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.6 Electrical – 3 off same as fitters Yes 3.00 $ 3,030.64 $ 9,091.91 $ 36,367.65 $ 109,102.94
1.1.7 Bell operators ‐ 3 3.00 $ 3,030.64 $ 9,091.91 $ 36,367.65 $ 109,102.94
1.1.8 Banksmen ‐ 3 3.00 $ 2,687.50 $ 8,062.50 $ 32,250.00 $ 96,750.00
1.1.9 Helpers ‐ 5 5.00 $ 2,687.50 $ 13,437.50 $ 32,250.00 $ 161,250.00
1.1.10 Loading operations – 2 operators per shift (one for silo control, one for the conveyor) 5.00 $ 2,687.50 $ 13,437.50 $ 32,250.00 $ 161,250.00
1.1.11 Supervisors for lamp room ‐ 3 1.00 $ 3,030.64 $ 3,030.64 $ 36,367.65 $ 36,367.65
1.1.12 Lamp repairers ‐ $ 3,030.64 $ 0.00 $ 36,367.65 $ 0.00
1.1.13 Shift controllers ‐ $ 2,687.50 $ 0.00 $ 32,250.00 $ 0.00
1.1.14 Helpers for lamp issuing ‐ $ 2,687.50 $ 0.00 $ 32,250.00 $ 0.00
1.2 MAINTENANCE COST ‐ CONSUMABLES 0.21
1.2.1 Ore handling at 3 % of equipment cost of $4 200 000 per annum 1.00 $ 10,500.00 $ 10,500.00 $ 126,000.00 $ 126,000.00
1.2.2 Winding plant at 1.5 % of equipment cost of $7 000 000 per annum 1.00 $ 8,750.00 $ 8,750.00 $ 105,000.00 $ 105,000.00
1.2.3 lamproom at 3 % of equipment cost of $300 000 per annum 1.00 $ 750.00 $ 750.00 $ 9,000.00 $ 9,000.00
1.3 POWER 0.90
1.3.1 Power cost during construciotn ‐ $ 17,700.00 $ 0.00 $ 212,400.00 $ 0.00
1.3.2 Power cost at full production 1.00 $ 87,019.00 $ 87,019.00 $ 1,044,228.03 $ 1,044,228.03
TOTAL COST $ 178,493 $ 2,141,921 1.85

ANNEX 3: WINDER DUTIES
209050-00014-000-GE-REP-0001 33
Rev 0 (04-Feb-14)
WINDER DUTY CYCLE CALCULATION
DOUBLE DRUM
Winder: TH2 Chucapaca Shaft

Man Winder Vertical
Geared Cage / Cage
Hoisting & Lowering Load Double Drum
Run By: J Vollenbroek Run No: 1.00
For: TwoDeck hoisting 400m File No:
Drg No: double drum winder Date & Time April 2013
Note:
Power consumption kw hr per cycle - Brace to lowest level 18.30
PRODUCTION: INPUT PRODUCTION: OUTPUT

Payload ---------- [tons] 5.00 CycleTime --------------------- [s] 283.86
Hrs Per Day ---------- 18.00 Trips Per Hour ----------------- 12.68
Days Per Month ------- 23.00 MenPerTrip -------------- 56.00
Length Of Wind -------- [m] 400.00 MenPerHour -------------- 710.22
Rope Speed --------- [m/s] 7.00 ROPE:
Accel ----------- [m/s^2] 0.25 Safety Factor 2 ------------ 6.52
Decel ----------- [m/s^2] 0.25 Safety Factor -------- [%] 144.82
Creep Out Speed ----- [m/s] 0.50 Capacity Factor ---------- 7.73
Creep In Speed ------ [m/s] 0.50 Capacity Factor ------- [%] 77.30
Creep Out Dist -------- [m] 5.00 Layers ------------------ 1.36
Creep In Dist --------- [m] 5.00 Actual D/d ratio -------- 106.67
Loading Pause -------- [s] 180.00 Ideal min. D/d ratio ---- 67.20
ROPE: Rope Pull ----------- [kN] 97.75
CageMass --------- [tons] [tons] 3.40 Coils Per Layer ----------- 47.00
No Counterweight ( = 0) 0.00 Height Above Drum ---- [mm] 55.53
Drum Diameter -------- [m] 3.20 MECHANICAL
LebusThickness ----- [mm] 0.00 RMS/Rated Torque ----- [%] 50.00
Drum Width ----------- [m] 1.50 Peak/Rated Torque (Max 180) [%] 125.37
Number Ropes ------------- 1.00 Peak/RMS torque ------ [%] 250.74
Rope Diameter ------- [mm] 30.00 RMS torque -------- [kN.m] 50.75
Rope Mass --------- [kg/m] 3.91 Peak Torque ------- [kN.m] 127.25
Break Force --------- [kN] 637.00 Rated Torque ------ [kN.m] 101.50
Tensile Strength --- [MPa] 1800.00 Calc Speed --------- [rpm] 56.45
Construction ----- Scaw ropes - 6x30 Tri Calc / Rated Speed ----- [%] 100.00
D/d factor -------------- 42.00 Gear Ratio --------------- 1.37
Dead Turns --------------- 25.00 ELECTRICAL
Pitch Factor ------------- 1.05 RMS Motor Power --- [kW] 464
Longest Distance ----- [m] 400.00 RMS Motor Current ------- [A] 0
Incline ----------- [deg] 90.00 Peak Accel / Decel Power -------- [kW] 752
MOTOR & GEAR: Peak Accel / Decel Current ------- [A] 0
============= (0=don't know) Accel / Decel Time -------- [s] [s] 26.00
Rated Speed -------- [rpm] 56.45 Static Power @ shaft bottom [kW]
Rated Power --------- [kW] 600.00 MISCELLANEOUS:
Rated Amps ----------- [A] Approx Diameter -- [feet] 10.50
Gear Ratio --------------- Approx Width ------ [feet] 4.92
Gear Efficiency ------ [%] 100.00 Drum Dia ------------- [m] 3.20
MISCELLANEOUS: Min Dia -------------- [m] 3.23
Inert Drum ------ [kg.m^2] 750000.00 Mean Dia ------------- [m] 3.25
Inert Sheave ---- [kg.m^2] 20000.00 Single Drum Accel - [m/s^2] 0.34
Inert Rotor ----- [kg.m^2] 25000.00 CageFactor ------------- 0.68
Shaft Efficiency ----- [%] 95.00 Natural Decel ---- [m/s^2] 0.04
Drum speed [rpm] 41.10
Manmaterial winder duty 27/01/2014

WINDER DUTY CYCLE CALCULATION
DOUBLE DRUM
Winder: TH2 Chucapaca Shaft

Rock Winder Vertical
Geared Skip / Skip
Hoisting & Lowering Load Double Drum
Run By: J Vollenbroek Run No: 1.00
For: Rock hoisting 455m File No:
Drg No: double drum winder Date & Time January 2014
Note:
Power consumption kw hr per cycle - Brace to lowest level 14.78
PRODUCTION: INPUT PRODUCTION: OUTPUT

Payload ---------- [tons] 7.00 CycleTime --------------------- [s] 103.98
Hrs Per Day ---------- 18.00 Trips Per Hour ----------------- 34.62
Days Per Month ------- 23.00 Tons Per Hour ------------- 242.35
Length Of Wind -------- [m] 455.00 Tons Per Month ------------ 87400.00 100,333.25
Rope Speed --------- [m/s] 9.00 ROPE:
Accel ----------- [m/s^2] 0.30 Safety Factor 2 ------------ 6.71
Decel ----------- [m/s^2] 0.30 Safety Factor -------- [%] 149.21
Creep Out Speed ----- [m/s] 0.50 Capacity Factor ---------- 8.13
Creep In Speed ------ [m/s] 0.50 Capacity Factor ------- [%] 90.31
Creep Out Dist -------- [m] 3.00 Layers ------------------ 1.73
Creep In Dist --------- [m] 3.00 Actual D/d ratio -------- 91.43
Loading Pause -------- [s] 12.00 Ideal min. D/d ratio ---- 75.60
ROPE: Rope Pull ----------- [kN] 132.99
SkipMass --------- [tons] 4.20 Coils Per Layer ----------- 40.00
No Counterweight ( = 0) 0.00 Height Above Drum ---- [mm] 64.79
Drum Diameter -------- [m] 3.20 MECHANICAL
LebusThickness ----- [mm] 0.00 RMS/Rated Torque ----- [%] 70.34
Drum Width ----------- [m] 1.50 Peak/Rated Torque (Max 180) [%] 104.36
Number Ropes ------------- 1.00 Peak/RMS torque ------ [%] 148.37
Rope Diameter ------- [mm] 35.00 RMS torque -------- [kN.m] 142.78
Rope Mass --------- [kg/m] 5.18 Peak Torque ------- [kN.m] 211.84
Break Force --------- [kN] 893.00 Rated Torque ------ [kN.m] 203.00
Tensile Strength --- [MPa] 1800.00 Calc Speed --------- [rpm] 56.45
Construction ----- Scaw ropes - 6x30 Tri Calc / Rated Speed ----- [%] 100.00
D/d factor -------------- 42.00 Gear Ratio --------------- 1.08
Dead Turns --------------- 25.00 ELECTRICAL
Pitch Factor ------------- 1.05 RMS Motor Power --- [kW] 1023
Longest Distance ----- [m] 455.00 RMS Motor Current ------- [A] 0
Incline ----------- [deg] 90.00 Peak Accel / Decel Power -------- [kW] 1252
MOTOR & GEAR: Peak Accel / Decel Current ------- [A] 0
============= (0=don't know) Accel / Decel Time -------- [s] [s] 28.33
Rated Speed -------- [rpm] 56.45 Static Power @ shaft bottom [kW]
Rated Power --------- [kW] 1200.00 MISCELLANEOUS:
Rated Amps ----------- [A] Approx Diameter -- [feet] 10.50
Gear Ratio --------------- Approx Width ------ [feet] 4.92
Gear Efficiency ------ [%] 100.00 Drum Dia ------------- [m] 3.20
MISCELLANEOUS: Min Dia -------------- [m] 3.24
Inert Drum ------ [kg.m^2] 800000.00 Mean Dia ------------- [m] 3.27
Inert Sheave ---- [kg.m^2] 20000.00 Single Drum Accel - [m/s^2] 0.61
Inert Rotor ----- [kg.m^2] 25000.00 Skip Factor -------------- 0.60
Shaft Efficiency ----- [%] 95.00 Natural Decel ---- [m/s^2] 0.06
Drum speed [rpm] 52.49
Rock winder duty 27/01/2014

ANNEX 4: LOAD PROFILES
209050-00014-000-GE-REP-0001 34
Rev 0 (04-Feb-14)
Diagram Load
Construction
1200
1000
800
kW
600
400
200
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Hour
Diagram Load
Production
3000
2500
2000
kW
1500
1000
500
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Hour
ANNEX 5: SCHEDULE
209050-00014-000-GE-REP-0001 35
Rev 0 (04-Feb-14)
Chucapaca Shaft Project
Id Task Name Duración Comienzo Fin año 1 año 2 año 3 año 4 año 5 año 6
M-1 M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 M13 M14 M15 M16 M17 M18 M19 M20 M21 M22 M23 M24 M25 M26 M27 M28 M29 M30 M31 M32 M33 M34 M35 M36 M37 M38 M39 M40 M41 M42 M43 M44 M45 M46 M47 M48 M49 M50 M51 M52 M53 M54 M55 M56 M57 M58 M59 M60 M61 M62 M63 M64 M65 M66 M67 M68 M69 M70 M71 M72 M73 M74 M75 M76 M77 M
1 Typical Shaft Sinking 1641 d lun 13/01/14 vie 24/04/20
2 PROJECT EXECUTION PERIOD 1641 d lun 13/01/14 vie 24/04/20
3 SECTION 1 : STUDY, CIVIL AND EARTH 726 d lun 13/01/14 lun 24/10/16
WORKS
4 Prefeasibility study 96 d lun 13/01/14 lun 26/05/14
5 Stage gate review & approval 90 d mar 27/05/14 lun 29/09/14
6 Winder Purchase and installation 350 d mar 06/01/15 mar 10/05/16
7 Headgear purchase and installation 270 d mar 28/04/15 mar 10/05/16
8 Feasibility study 180 d mar 30/09/14 lun 08/06/15
9 Stage gate review & approval 90 d mar 09/06/15 lun 12/10/15
10 Power, access road and site preperation 90 d mar 13/10/15 lun 15/02/16
11 Shaft collar and winder civils 60 d mar 16/02/16 lun 09/05/16
12 Commision sinking winder and winder house 120 d mar 10/05/16 lun 24/10/16
13 Contractor site establishment 90 d mar 10/05/16 lun 12/09/16
14 SECTION 2 : SHAFT SINKING AND 945 d mar 13/09/16 vie 24/04/20

DEVELOPMENT - 5 dia
15 SCHEDULE 1 : MAIN SHAFT SINK & LINE 945 d mar 13/09/16 vie 24/04/20
16 Pre-Sink 50m @ 0,7 m/d 71 d mar 13/09/16 mar 20/12/16
17 Slow-Sink 50m@0.82 m/d 61 d mié 21/12/16 mié 15/03/17
18 Sink & Line to Level 1 - 147 m @ 2.2m/d 67 d jue 16/03/17 vie 16/06/17
19 Station Excavation and station D 45 d lun 19/06/17 jue 17/08/17

Development - 15 m @1,8 m/d
20 Sink & Line to Level 2 - 50m @ 2.2 m/d 23 d vie 18/08/17 mar 19/09/17
21 Station Excavation and station D 45 d mié 20/09/17 mar 21/11/17

22 Sink & Line to 3 Level - 50m @ 1.8m/d 23 d mié 22/11/17 vie 22/12/17
23 Station Excavation and station D 45 d lun 25/12/17 vie 23/02/18

24 Sink & Line to Level 4 - 50m @ 1.8m/d 23 d lun 26/02/18 mié 28/03/18
25 Station Excavation and station D 45 d jue 29/03/18 mié 30/05/18

26 Sink & Line to 5 Level - 78 m @ 1.8m/d 35 d jue 31/05/18 mié 18/07/18
27 Station Excavation and station D 45 d jue 19/07/18 mié 19/09/18

28 Sink & Line to loading Level 50m @ 1.8m/d 28 d jue 20/09/18 lun 29/10/18
29 Station Excavation and station D 60 d mar 30/10/18 lun 21/01/19

Development 60m @1,8 m/d
30 Sink & Line to Shaft Bottom - 40 m @ 2.2m/d 19 d mar 22/01/19 vie 15/02/19
31 Shaft bottom and second outlet 60 d lun 18/02/19 vie 10/05/19
32 Headgear changeover for equipping 30 d lun 13/05/19 vie 21/06/19
33 MAIN SHAFT EQUIPPING @ 140 m/month 100 d lun 24/06/19 vie 08/11/19
34 Headgear changeover to permanent and 30 d lun 11/11/19 vie 20/12/19

rope up
35 Construct loading station 60 d lun 23/12/19 vie 13/03/20
36 Commission shaft 30 d lun 16/03/20 vie 24/04/20
Page 1 of 1 CHUCAPACA PROGRAM_RevA

TWP Shaft Report

Uploaded by

Document Information

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

TWP Shaft Report

Uploaded by

Copyright:

Available Formats

CDH

Vertical Shaft Study Report

Av. La Encalada 1257, Piso 8, Surco, Lima, Peru

ANNEX 4: LOAD PROFILES ...............................................................................................34

Figure 1: Locality Plan ...........................................................................................................6

Table 1: Capital Requirements By Discipline .........................................................................8

FIGURE 1: LOCALITY PLAN

The scope of work given by CDH is as follows:

- Winding plant and associated services

- Lamproom and shift control centre

- Ore handling facilities

• Vertical shaft infrastructure for men, material and rock hoisting;

• Shaft pumping and spillage arrangements;

• CAPEX and OPEX for the shaft infrastructure only.

TABLE 1: CAPITAL REQUIREMENTS BY DISCIPLINE

Labour Labour Material Const Eqpt Process Eqpt Amount

FIGURE 2: DISTRIBUTION OF CAPEX

TABLE 2: SHAFT OPERATIONAL COSTS

Item Description Month (US$) Annual (US$) $/t

01 LABOR $71 474 $857 693 0.74

FIGURE 3: OPEX DISTRIBUTION

The OPEX was calculated on the following:

• Manpower requirements for shaft operations, including the Lamproom;

• Typical 24 hr load profiles including diversity factors for winding operations;

• Estimated consumables required for maintenance.

3.1 Shaft configuration

FIGURE 4 : SHAFT CROSSECTION

• Trackless mining equipment;

• Drainage system for mine return water.

3.2 Surface infrastructure

Provision is to be made for rock handling facilities and a Lamproom.

3.3 Shaft dut y

• 150 persons per shift;

TABLE 3: STUDY DESIGN CRITERIA

Ore handling facilities 3000 t/day (dry)

Compressed air consumption 0.13 kg/s per 1000 tons broken

5.1 Surface layout

• A laydown area for stacking of jigged bunton sets and guides;

FIGURE 5: GENERAL SURFACE LAYOUT

5.2 Winding plant

The winders are equipped with the following:

• Upper and lower limit overwind protection;

• Slack/tight rope monitoring;

• Rope coiling protection;

• Man/material winding speed – 7 m/s (regulated);

• Rock winder speed – 9 m/s (regulated);

• Factor of Safety of winder ropes – 5 (regulated);

• Minimum drum over rope diameter – 80 (regulated);

• Locked bell system (Beltronic or equivalent);

• Ecam communication systems.

The rock winder duty is tabulated in TABLE 4.

TABLE 4: ROCK WINDER DUTY

The man/material winder duty is tabulated in TABLE 5.

TABLE 5: MAN/MATERIAL WINDER DUTY

5.3 Ropes and attachments

• Rock hoisting skips

Underslung inspection/repair baskets are provided for each rock compartment;

5.5 Shaft configuration

Figure 2 represents the shaft configuration selected.

FIGURE 6 : SHAFT CONFIGURATION

5.6 Loadi ng arrangements

Figure 3 represents the loading arrangements accounted for:

FIGURE 7 : PROPOSED LOADING ARRANGEMENTS

5.7 Shaft spillage arrangements