BULK
ANFO Bulk Explosive (Ammonium Nitrate/Fuel Oil)
Prill ammonium nitrate mixed with fuel oil in closed-loop blending system, pneumatically loaded into boreholes or bagged for delivery to mine site · US
Total Cost
$699 / MT
Capacity (tonnes/year)
50,000
Throughput %
85%
Working capital
$8.6M Mn
Capex
$25.0M Mn
Offsite
$3.0M Mn
Total investment
$36.6M Mn
Lines
9
Net raw material
$518
74.1%
Conversion
$181
25.9%
Total / MT
$699
$ per MT
Raw Material
$518 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Ammonium Nitrate PrillLive | kg | $386 | ||
| Fuel Oil (FO 380 cSt)Live | kg | $127 | ||
| Sensitiser / Porosity Agent | kg | $5.00 |
Utility
$4.00 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Electricity (Industrial, US Gulf) | kWh | $3.50 | ||
| Process Water & Wash-down | m3 | $0.50 |
Operating
$60.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour, Maintenance & QC | $60.00 |
Overhead
$38.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Production Overhead (Plant Admin, Insurance, Safety) | $38.00 |
Depreciation
$31.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Depreciation (Plant & Equipment, 15-yr straight-line) | $31.00 |
Financing
$48.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Cost of Capital (WACC 6% on Capex + 1.5% WC fee) | $48.00 |
Prices stored in USD; converted to your selected currency at the latest ECB rate. Inputs marked "Live" pull current observed prices from Claight commodity data.