Escolar Documentos
Profissional Documentos
Cultura Documentos
Mina Justa
DEFINITION PHASE STUDY WBS
JU-001-04-0222-0000-00-1C-0001
REVISION NO.
DESCRIPTION
A
B
C
D
PREPARED
BY
DATE
NPS
30/06/2016
NPS
18/07/2016
NPS
06/09/2016
NPS
04/10/2016
CHECKED
BY
DATE
APPROVED
BY
DATE
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
0
0000
11
1
11
111
112
1121
1122
113
114
115
12
121
1211
122
1221
123
1231
124
1241
125
1251
126
127
128
129
13
131
1311
1312
1313
1314
1315
1316
1317
1318
1319
132
1321
1322
1323
1324
1325
133
1331
1332
1333
134
1341
1342
1343
1344
136
1361
137
1371
1372
1373
1374
138
1381
1382
14
141
1411
1412
1413
1414
1415
1416
1417
1418
142
143
1431
1432
1433
1434
1435
1436
145
146
147
148
149
15
151
152
153
154
1541
1542
155
156
0110
1000
1100
1110
1120
1121
1122
1130
1140
1150
1200
1210
1211
1220
1221
1230
1231
1240
1241
1250
1251
1260
1270
1280
1290
1300
1310
1311
1312
1313
1314
1315
1316
1317
1318
1319
1320
1321
1322
1323
1324
1325
1330
1331
1332
1333
1340
1341
1342
1343
1344
1360
1361
1370
1371
1372
1373
1374
1380
1381
1382
1400
1410
1411
1412
1413
1414
1415
1416
1417
1418
1420
1430
1431
1432
1433
1434
1435
1436
1450
1460
1470
1480
1490
1500
1510
1520
1530
1540
1541
1542
1550
1560
JU-001-04-0222-0000-00-1C-0001.xlsx
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
GENERAL
_SPARE_
MINE
NCL
NCL
MINE
PRE-STRIP
MINE MATERIAL HAULAGE
Waste Haulage to TSF
Waste Haulage to Ripios Dump
_SPARE_
_SPARE_
_SPARE_
HAUL AND ACCESS ROADS
Haul Road - Pit
NCL
Haul Road - Pit
TBA
WATER SERVICES
Raw Water (Sea Water)
Process Water
Fire Water
Gland Water
Cooling Water
Potable Water
_SPARE_
_SPARE_
_SPARE_
AIR SERVICES
MINE FACILITIES
MINE FLEET
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
157
158
159
16
161
1611
1612
1613
1614
1615
162
1621
1622
1623
1624
1625
1626
1627
1628
163
1631
1632
1633
1634
1635
1636
17
171
172
173
174
175
19
191
1911
192
1921
193
1931
194
195
2
21
1570
1580
1590
1600
1610
1611
1612
1613
1614
1615
1620
1621
1622
1623
1624
1625
1626
1627
1628
1630
1631
1632
1633
1634
1635
1636
1700
1710
1720
1730
1740
1750
1900
1910
1911
1920
1921
1930
1931
1940
1950
2000
2100
_SPARE_
_SPARE_
_SPARE_
GMI
MINE MAINTANENCE FACILITY
MINE MAINTANENCE ADMINISTRATION
Mine Maintanence Offices
Mine Maintanence Toilets
Mine Maintanence Change House
Mine Maintanence Lunch Room
Mine Maintanence Temporary Facilities
MINE MAINTANENCE WORKSHOPS
Mine Truckshop
Mine Maintanence Warehouse & Tool Room
Heavy Equipment Tyre Change
Lubricant Storage & Distribution
Heavy Equipment Welding Area
Minor Equipment Workshop
Mine Eelectrical Cable Repair Shop
Vehicle Wash Down Facility
MINE MAINTANENCE SERVICES
Compressed Air
Potable Water
De-Salinated Water
Saline Water
Fire Water
Electrical Substation & Control Room
SURFACE STOCKPILES
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
MINE SITE EARTHWORKS AND DRAINAGE
Mine Utilities Earthworks
Mine Utilities Earthworks
Mine Facilities Earthworks
Mine Facilities Earthworks
Mine Maintenance Facilities Earthworks
Mine Maintenance Facilities Earthworks
_SPARE_
_SPARE_
Ausenco
SULPHIDE CONCENTRATOR
CRUSHING & CRUSHED ORE HANDLING
Ausenco
211
2110
PRIMARY CRUSHING
2111
2112
2113
2114
2119
212
2121
2122
2123
2125
2129
213
2131
2132
2133
2134
2135
2139
214
2141
2142
2143
2144
2145
2146
2147
2148
2149
215
216
217
218
219
22
221
2111
2112
2113
2114
2119
2120
2121
2122
2123
2125
2129
2130
2131
2132
2133
2134
2135
2139
2140
2141
2142
2143
2144
2145
2146
2147
2148
2149
2150
2160
2170
2180
2190
2200
2210
222
2220
2221
2221
2222
2223
2224
2229
2222
2223
2224
2229
224
2240
2241
2242
2243
2241
2242
2243
JU-001-04-0222-0000-00-1C-0001.xlsx
Ausenco
_SPARE_
PRIMARY GRINDING
FLOTATION
Conditioning
Rougher
Cleaner 1
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
2244
2245
2246
2247
2248
2249
225
2251
2252
2253
2254
2255
2259
2244
2245
2246
2247
2248
2249
2250
2251
2252
2253
2254
2255
2259
REGRINDING
226
2260
2261
2262
2263
2261
2262
2263
Concentrate Thickening
Concentrate Storage & Filter Feed
Concentrate Filtration
2264
2264
2265
2265
2269
2269
General
227
2270
2271
2271
Tailings Thickener
2272
2272
Tailings Pumping
2273
2273
Tailings Pipeline
2275
2276
2279
2275
2276
2279
_SPARE_
_SPARE_
General
228
2280
2281
2281
Lime
2282
2282
Collector
2283
2283
Frother
2284
2284
Promoter
2285
2285
_SPARE_
2286
2286
_SPARE_
2287
2287
Flocculent
2289
2289
229
2290
23
2300
231
2310
2311
2311
2312
2312
Process Water
2313
2313
Fire Water
2314
2314
Gland Water
2315
2315
Cooling Water
2316
2316
Potable Water
2319
2319
232
2320
2321
2321
2322
2322
Instrument Air
2323
2323
Blower Air
2323
2323
2329
2329
237
2370
2371
2371
2372
2372
2373
2373
2374
2374
2375
2375
2376
2376
2377
2377
Tailings Substation
JU-001-04-0222-0000-00-1C-0001.xlsx
Cleaner 2
Cleaner 3
_SPARE_
Cleaner Scavenger
Particle Size Monitoring (PSM) & On-Stream Analysis (OSA)
General
Regrind Mill Feed
Regrind Mill
Regrind Mill Discharge
Regrind Mill Classification
Ball Mill Media Feed System
General
REAGENTS
General
_SPARE_
CONCENTRATOR UTILITIES
Ausenco
WATER
General
AIR
General
POWER DISTRIBUTION
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
2378
2378
2379
2379
238
2380
2381
2381
2382
2382
Process CCTV
2389
2389
239
2390
2391
2391
2399
2399
24
2400
Scope Owner
_SPARE_
Genaral
PROCESS CONTROL SYSTEM
General
COMMUNICATIONS, IT AND COMPUTING
_SPARE_
General
CONCENTRATOR FACILITIES
Ausenco
241
2410
2411
2411
BUILDINGS
_SPARE_
2412
2412
2413
2413
2414
2414
2415
2415
2416
2416
2417
2417
Concentrator Toilets
2419
2419
General
243
2430
_SPARE_
244
2440
_SPARE_
245
2450
_SPARE_
25
2500
251
2510
Knight Piesold
2511
2511
2512
2512
2513
2513
Dam Basin
2514
2514
2519
2519
252
2520
2521
2521
General
TSF SEEPAGE MONITORING
TSF Seepage Monitoring System
253
2530
2531
2531
2532
2532
2533
2533
2534
2534
2535
2535
2536
2536
254
2540
2541
2541
255
2550
256
2560
26
2600
_SPARE_
27
2700
_SPARE_
28
2800
_SPARE_
29
2900
291
2910
2911
2911
Site Development
2912
2912
_SPARE_
SITE DEVELOPMENT
292
2920
2921
2921
Bulk Earthworks
2922
2922
_SPARE_
BULK EARTHWORKS
293
2930
2931
2931
2932
2932
_SPARE_
294
2940
2941
2941
Site Drains
2942
2942
_SPARE_
SITE DRAINS
295
2950
2951
2951
2952
2952
_SPARE_
296
2960
_SPARE_
297
2970
_SPARE_
298
2980
_SPARE_
299
2990
_SPARE_
JU-001-04-0222-0000-00-1C-0001.xlsx
Ausenco
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
3000
31
3100
311
3110
3111
3111
3112
3112
3113
3114
3113
3114
3115
3115
_SPARE_
3116
3116
Dust Suppression
3119
3119
General
312
3120
3121
3121
Stockpile
3122
3122
3123
3123
Dust Suppression
3129
3129
General
313
3130
3131
3131
3132
3132
Secondary Screening
3133
3133
Secondary Crushing
3134
3134
Tertiary Crushing
3135
3135
_SPARE_
3136
3136
_SPARE_
3137
3137
_SPARE_
3138
3138
Dust Suppression
3139
3139
General
314
3140
3141
3141
3142
3142
3143
3143
Tertiary Screening
3144
3144
3145
3145
3146
3146
3147
3147
3148
3148
Quaternary Crushing
3149
3149
Dust Suppression
315
3150
3151
3151
3152
3152
3153
3153
3154
3154
3155
3155
3156
3156
3157
3157
_SPARE_
3158
3158
Dust Collection
3159
3159
General
316
3160
3161
3161
3162
3162
3163
3163
3164
3164
Quaternary Screening
3165
3165
3166
3166
3167
3167
_SPARE_
JU-001-04-0222-0000-00-1C-0001.xlsx
OXIDE PLANT
Ausenco
Ausenco
PRIMARY CRUSHING
QUATERNARY SCREENING
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
3168
3168
Dust Collection
3169
3169
General
317
3170
_SPARE_
318
3180
_SPARE_
319
3190
32
3200
321
3210
3211
3211
322
3220
3221
3221
323
3230
3231
3231
Vat Unloading
3232
3232
3233
3233
Ripios Loading
33
3300
331
3310
3311
3311
3312
3312
Leaching Vats
3313
3313
_SPARE_
3314
3314
_SPARE_
3315
3315
PLS Clarification
3316
3316
PLS Ponds
3317
3317
Raffinate Ponds
3318
3318
_SPARE_
3319
3319
General
332
3320
3321
3321
Mixer Settlers
3322
3322
3323
3323
3323
3323
Crud Treatment
3324
3324
SX Event Pond
3329
3329
General
333
3330
3331
3331
Electrowinning Cells
3332
3332
Tankhouse Crane
3333
3333
Cathode Washing
3334
3334
3335
3335
Electrolyte Handling
3336
3336
Water Heater
3339
3339
General
334
3340
_SPARE_
335
3350
REAGENTS
3351
3351
Sulphuric Acid
3352
3352
Diluent
3353
3353
Extractant
3354
3354
Flocculant
3365
3365
Guar
JU-001-04-0222-0000-00-1C-0001.xlsx
Scope Owner
_SPARE_
PRE TREATMENT & RIPIOS
Ausenco
PRE TREATMENT
Pre Treatment Drum
VAT FEED
Vat Feed Conveyor No.2 & Trippers
RIPIOS DISPOSAL
Ausenco
VAT LEACHING
SOLVENT EXTRACTION
ELECTROWINNING
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
3376
3376
3379
3379
336
3360
_SPARE_
337
3370
_SPARE_
338
3380
_SPARE_
339
3390
34
3400
_SPARE_
35
3500
Lvl 4
Scope Owner
Cobalt
General
_SPARE_
Ausenco
351
3510
3511
3511
3512
3512
Process Water
3513
3513
Fire Water
3514
3514
Gland Water
3515
3515
Cooling Water
3516
3516
Potable Water
3519
3519
352
3520
3521
3521
3522
3522
Instrument Air
3523
3523
Blower Air
3523
3523
_SPARE_
3529
3529
355
3550
3551
3551
3552
3552
_SPARE_
356
3560
3561
3561
3562
3562
3563
3563
3564
3564
3565
3565
3566
3566
3567
3567
Clarification Substation
3568
3568
Electrowinning Substation
3569
3569
357
3570
_SPARE_
358
3580
3581
3581
3582
3582
Process CCTV
359
3590
3591
3591
36
3600
_SPARE_
37
3700
371
3710
3711
3711
3712
3712
3713
3713
3714
3714
3715
3715
3716
3716
372
3720
_SPARE_
373
3730
_SPARE_
374
3740
_SPARE_
375
3750
38
3800
381
3810
3811
3811
Site Development
3812
3812
Bulk Earthworks
3813
3813
3814
3814
382
3820
_SPARE_
383
3830
_SPARE_
384
3840
_SPARE_
385
3850
39
3900
JU-001-04-0222-0000-00-1C-0001.xlsx
WATER SERVICES
General
AIR SERVICES
General
FIRE DETECTION AND PROTECTION
_SPARE_
Ausenco
BUILDINGS
_SPARE_
RIPIOS WASTE FACILITY
Ausenco
Oxide Ripios Disposal
_SPARE_
OXIDE PLANT SITE EARTHWORKS AND DRAINAGE
Ausenco
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
391
3910
SITE DEVELOPMENT
3911
3911
3912
3912
392
3920
3921
3921
3922
3922
393
3930
3931
3931
3932
3932
394
3940
3941
3941
3942
3942
395
3950
3951
3951
3952
3952
4000
41
4100
411
4110
4111
4111
4112
4112
4113
4113
4114
4114
4115
4115
4119
4119
412
4120
4121
4121
4122
4122
4129
4129
General
413
4130
4131
4131
Desalination Plant
4139
4139
General
43
4300
431
4310
4311
4311
4312
4312
Process Water
4313
4313
Fire Water
4314
4314
Gland Water
4315
4315
Cooling Water
4316
4316
Potable Water
4319
4319
432
4320
4321
4321
4322
4322
Instrument Air
4323
4323
Blower Air
4329
4329
General
Site Development
_SPARE_
BULK EARTHWORKS
Bulk Earthworks
_SPARE_
FILL AND TRIM SITE TO FINAL GRADE
Fill and Trim site to Final Grade
_SPARE_
SITE DRAINS
Site Drains
_SPARE_
INTERNAL PLANT SITE ROADS
Internal Plant Site Roads
_SPARE_
ON-SITE INFRASTRUCTURE UTILITIES AND FACILITIES
Ausenco
General
SEA WATER
DESALINATION PLANT
Ausenco
WATER SERVICES
General
AIR SERVICES
433
4330
4331
4331
Sewerage
4333
4333
_SPARE_
434
4340
4341
4341
Fuel Storage
4342
4342
Fuel Dispensing
4343
4343
_SPARE_
4344
4344
_SPARE_
4345
4345
Lubricants
435
4350
4351
4351
4352
4352
_SPARE_
436
4360
_SPARE_
437
4370
ELECTRICAL DISTRIBUTION
4371
4371
JU-001-04-0222-0000-00-1C-0001.xlsx
Ausenco
PROCESS WATER
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
4372
Lvl 1
Lvl 2
Lvl 3
4372
Lvl 4
Scope Owner
438
4380
4381
4381
4382
4382
Process CCTV
439
4390
4391
4391
External Telecommunications
4392
4392
4393
4393
4394
4394
Hardware
4395
4395
Software
4396
4396
4399
4399
44
4400
General
ON-SITE GENERAL FACILITIES
Ausenco
441
4410
4411
4411
BUILDINGS
Site Gatehouse
4412
4412
4413
4413
Site Administration
4414
4414
4415
4415
Site Laboratory
4416
4416
4417
4417
4418
4418
4419
4419
442
4420
_SPARE_
443
4430
WEIGHBRIDGE
4431
4431
4432
4432
445
4450
4451
4451
4452
4452
446
4460
_SPARE_
447
4470
_SPARE_
448
4480
_SPARE_
449
4490
_SPARE_
45
4500
Weighbridge
_SPARE_
SITE FENCING
Site Fencing
_SPARE_
Ausenco
451
4510
4511
4511
4512
4512
452
4520
4521
4521
453
4530
4531
4531
Amenities
4532
4532
Potable Water
4533
4533
Raw Water
454
4540
4541
4541
ELECTRICAL WORKS
Electrical Works
4542
4542
_SPARE_
455
4550
4551
4551
4552
4552
_SPARE_
456
4560
4561
4561
4562
4562
_SPARE_
457
4570
_SPARE_
458
4580
_SPARE_
459
4590
_SPARE_
46
4600
461
4610
4611
4611
Ausenco
Entrance Access Road (From Public Road)
Entrance Access Road (From Public Road)
462
4620
4621
4621
463
4630
_SPARE_
464
4640
_SPARE_
465
4650
_SPARE_
47
4700
JU-001-04-0222-0000-00-1C-0001.xlsx
INPLANT ROADS
Oxide To Sulphide Road
Ausenco/Cesel
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
471
4710
4711
4711
Receival Yard
4712
4712
Main Transformers
4713
4713
4714
4714
Access Road
4715
4715
Internal Roads
4719
4719
General
Scope Owner
472
4720
4721
4721
4722
4722
_SPARE_
473
4730
_SPARE_
474
4740
_SPARE_
4741
4741
4742
4742
475
4750
4751
4751
4752
4752
476
4760
4761
4761
477
4770
4771
4771
478
4780
_SPARE_
479
4790
_SPARE_
48
4800
481
4810
4811
4811
4812
4812
482
4820
_SPARE_
483
4830
4831
4831
4832
4832
484
4840
4841
4841
4842
4842
485
4850
4851
4851
4852
4852
486
4860
_SPARE_
487
4870
_SPARE_
488
4880
_SPARE_
489
4890
49
4900
_SPARE_
HV DISTRIBUTION
HV Distribution
Primary Crushing HV Substation
MV DISTRIBUTION (includes remote substations and pole transformers)
MV Distribution
EMERGENCY POWER GENERATION
Emergency Power Generation
Ausenco
_SPARE_
MOBILE VEHICLES FLEET (OPERATIONS)
Ausenco
491
4910
4911
4911
LIGHT VEHICLES
Light Vehicles
4912
4912
Emergency Vehicles
492
4920
4921
4921
MOBILE CRANES
Mobile Cranes
4922
4922
_SPARE_
493
4930
4931
4931
4932
4932
_SPARE_
FELS, DOZERS, GRADERS AND BACKHOES (excludes mining fleet)
494
4940
4941
4941
4942
4942
495
4950
4951
4951
Small Buses
4952
4952
Large Buses
4951
4951
496
4960
4961
4961
4962
4962
497
4970
4971
4971
498
4980
4981
4981
499
5
4990
5000
51
5100
511
5110
JU-001-04-0222-0000-00-1C-0001.xlsx
Vans
SERVICE VEHICLES
Service Trucks
Supply Vehicles
PLANT EQUIPMENT
Compressors
SUSTAINING CAPITAL
Sustaining Capital for Plant & General / Admin
_SPARE_
OFF-SITE INFRASTRUCTURE UTILITIES AND FACILITIES
SEA WATER SUPPLY
Ausenco
SEA WATER PUMP STATION
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
512
513
5120
5130
5131
5131
Drainage Pond 1
5132
5132
Drainage Pond 2
5139
5139
General
515
5150
516
5160
52
5200
521
5210
5211
5211
5212
5212
522
5220
5221
5221
5222
5222
Complimentary HV Sub-Station
5223
5223
Auxillary Services
5224
5224
5229
5229
524
525
53
5240
5250
5300
531
5310
532
55
551
5320
5500
5510
5511
5511
552
5520
5521
5521
553
5530
5531
5531
554
5540
5541
5541
555
5550
5551
5551
5552
5552
556
5560
5561
5561
5562
5562
56
561
5611
5612
562
5600
5610
5611
5612
5620
5621
5621
Entrance Road
5622
5622
Perimeter Road
5623
5623
5629
5629
563
5631
564
57
571
5630
5631
5640
5700
5710
5711
5711
Office
5712
5712
Customs Building
5713
5713
Guard Shack
5714
5714
Truck Scale
5719
5719
572
5720
5721
5721
Water Services
5722
5722
Air Services
5723
5723
5724
5724
Waste Management
5725
5725
Security Fencing
5726
5726
Fire Protection
5729
5729
58
581
5800
5810
5811
5811
5812
5812
582
5820
5821
5821
5822
5822
5823
5823
Communications
5829
5829
General
JU-001-04-0222-0000-00-1C-0001.xlsx
Scope Owner
_SPARE_
_SPARE_
POWER SUPPLY
Cesel
TRANSMISSION LINES
220kV Transmission Lines
Telecommunications & Digital Control
POROMA SUBSTATION
General
_SPARE_
_SPARE_
OFF-SITE ACCESS ROADS
SEA WATER SYSTEM ACCESS ROAD
_SPARE_
OFFSHORE ACID PORT
Royal Haskoning
TRESTLE ABUTMENT & ACCESS
_SPARE_
TRESTLE
_SPARE_
SERVICE PLATFORM (Inc. Seawater Pumps)
_SPARE_
SPREAD MOORING BUOY SYSTEM
_SPARE_
SULPHURIC ACID SYSTEM
Piping
Hose Reel & Pumping
SEA WATER INTAKE
Sea Water Intake
Intermediate Tank
Ausenco
SULPHURIC ACID STORAGE
ContainmentBerm&Access
AcidTransferStation
ACID PORT ACCESS ROADS
General
SULPHURIC ACID BULK EARTHWORKS
Pad
SPARE
PORT INFRASTRUCTURE - UTILITIES & FACILITIES
ACID PORT BUILDINGS
Ausenco
General
ACID PORT GENERAL UTILITIES
General
PORT POWER SUPPLY
Ausenco
TRANSMISSION LINES
60 Kv Power Line
Marcona Substation Expansion
ACID PORT POWER & COMMUNICATIONS
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
Lvl 1
Lvl 2
Lvl 3
Lvl 4
59
6
5900
6000
61
6100
611
612
613
614
615
62
621
6211
6212
622
623
6231
6232
624
6241
625
6110
6120
6130
6140
6150
6200
6210
6211
6212
6220
6230
6231
6232
6240
6241
6250
63
6300
631
6311
6312
6310
6311
6312
6313
6313
Pioneer Camp
6314
6314
Construction Camp
634
6340
SITE SECURITY
635
6350
636
6360
6361
6361
6362
6362
Plant Hire
637
6371
6372
6373
6374
638
6381
6382
639
64
641
642
643
644
65
651
652
66
67
68
69
7
71
711
7111
7112
712
7121
7122
7123
7124
7125
7126
7127
72
73
731
7311
7312
7313
7314
7315
7316
732
7321
7322
6370
6371
6372
6373
6374
6380
6381
6382
6390
6400
6410
6420
6430
6440
6500
6510
6520
6600
6700
6800
6900
7000
7100
7110
7111
7112
7120
7121
7122
7123
7124
7125
7126
7127
7200
7300
7310
7311
7312
7313
7314
7315
7316
7320
7321
7322
JU-001-04-0222-0000-00-1C-0001.xlsx
_SPARE_
PROJECT PRELIMINARIES
Scope Owner
Ausenco
Ausenco
LABOUR
MATERIALS
FURNITURE AND FITTINGS
VEHICLES
PLANT AND EQUIPMENT
SITE ESTABLISHMENT
Ausenco
CONSTRUCTION SEDIMENT PONDS
Construction Sediment Ponds
Temporary Sediment Ponds (Bulk Fill & Piping)
CONSTRUCTION ROADS
TEMPORARY LAYDOWN AREAS
Laydown Area A
Laydown Area B
INFORMATION & COMMUNICATIONS
Initial Communication & Data Links
TEMPORARY PARKING
TEMPORARY FACILITIES
Ausenco
BUILDINGS AND FACILITIES
Construction Admin Buildings ( Temp)
Construction Warehouse ( Temp)
MAINTENANCE / OPERATIONS
Construction Camp Catering
Cleaning Services
Transport of Personnel
General Waste Removal
BATCH PLANTS
Screening & Washing Plant
Concrete Plant
_SPARE_
TEMPORARY UTILITIES
Ausenco
TEMPORARY POWER
TEMPORARY WATER
TEMPORARY COMMUNICATIONS
TEMPORARY SEWERAGE TREATMENT
QUARRIES
Ausenco
QUARRIES
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
INDIRECT COSTS
Ausenco
STUDIES
OFFICE STUDIES
Feasibility (Plant & Infrastructure)
Feasibility (Mine & Geology)
FIELD STUDIES
Metallurgical
Geotechnical / geomechanical - plant & infr
Geotechnical / geomechanical - mine & geology
Topography
Hydrogeological
Drilling (Resources & Condemnation)
Other miscellaneous studies
_SPARE_
EPCM
Ausenco
ENGINEERING & PROCUREMENT (EP)
Project Management & Services
Engineering
Drafting
Sub-Consultants
EP Expenses(incl travel)
Fee
CONSTRUCTION MANAGEMENT (CM)
Construction Management & Services
Commissioning and Management Services
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
7323
7324
7325
7323
7324
7325
74
7400
741
7411
742
7421
7422
743
7431
744
745
7410
7411
7420
7421
7422
7430
7431
7440
7450
75
7500
751
752
753
754
755
7510
7520
7530
7540
7550
76
7600
76 1
7601
77
7700
77 1
78
8
81
811
812
82
83
84
85
86
87
88
89
9
91
911
9111
9112
9113
9114
9115
912
9121
9122
9123
9124
9125
913
9131
9132
9133
9134
9135
9136
9137
9138
914
9141
9142
9143
915
916
917
918
919
92
921
9211
9212
9213
9214
922
9221
9222
9223
9224
9225
923
9231
9232
9233
9234
924
925
926
927
7701
7800
8000
8100
8110
8120
8200
8300
8400
8500
8600
8700
8800
8900
9000
9100
9110
9111
9112
9113
9114
9115
9120
9121
9122
9123
9124
9125
9130
9131
9132
9133
9134
9135
9136
9137
9138
9140
9141
9142
9143
9150
9160
9170
9180
9190
9200
9210
9211
9212
9213
9214
9220
9221
9222
9223
9224
9225
9230
9231
9232
9233
9234
9240
9250
9260
9270
JU-001-04-0222-0000-00-1C-0001.xlsx
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
Performance Testing
CM Expenses(incl travel)
Fee
VENDOR REPRESENTATIVES
Ausenco
SULPHIDE VENDORS
Sulphide Vendors Allowance
OXIDE VENDORS
Oxide Vendors Allowance
Vat Protection Lining Vendor
MINING MAINTENANCE FACILITY VENDORS
Vendor Representatives
_SPARE_
_SPARE_
COMMISSIONING / OPERATIONS READINESS
Ausenco
MODIFICATION SQUAD
_SPARE_
_SPARE_
_SPARE_
_SPARE_
SPARES
Ausenco
Mechanical & Electrical Spares
FIRST FILLS
Ausenco
Mechanical & Electrical First Fills
_SPARE_
PROVISIONS
Ausenco
Ausenco
CONTINGENCY
Initial Contingency
Sustaining Contingency
CLIENT RESERVE
ESCALATION
FOREIGN EXCHANGE
FINANCE
_SPARE_
_SPARE_
_SPARE_
_SPARE_
OWNERS COSTS
Marcobre
Marcobre
PROJECT MANAGEMENT
STAFFING
Payroll
MINSUR charges (Intercompany)
Recruitment
Share services
Training
CONSULTING
Technical Consulting
Peer Reviews
Management Consulting
Legal Fees
Audits
GENERAL EXPENSES
Office rent
General Expenses
Business travels
Subscriptions
Ex Pat benefits
Small tools
Vehicles
Geology Warehouse
IT COMMUNICATIONS
Software
Hardware
Communications services
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
PERMITTING, SOCIAL & ENVIRONMENTAL
PERMITTING
Marcobre
Archaeology
Exploration Permits
Construction Permits
Operations Permits
ENVIRONMENTAL
Environmental studies
EIA (Env. Impact Assessment)
Environmental Monitoring
Environmental Commitments by EIA
Environmental Management
COMMUNITY RELATIONS & COMMUNICATIONS
Social Programs
Social Commitments by EIA
Communication Activities
Social Planning
_SPARE_
_SPARE_
_SPARE_
_SPARE_
11/10/2016
Mina Justa
Marcobre
Peru
D
DPS
JU-001-04-0222-0000-00-1C-0001
WBS
PE
928
929
93
931
9311
9312
9313
9314
9315
932
9321
9322
933
934
935
936
937
938
939
94
941
9411
942
943
944
95
951
9511
952
9521
953
9531
954
9541
9542
955
9551
9552
956
9561
957
958
959
96
961
9611
962
9621
963
9631
964
9641
97
971
9711
9712
972
9721
9722
973
974
98
981
982
9821
99
9280
9290
9300
9310
9311
9312
9313
9314
9315
9320
9321
9322
9330
9340
9350
9360
9370
9380
9390
9400
9410
9411
9420
9430
9440
9500
9510
9511
9520
9521
9530
9531
9540
9541
9542
9550
9551
9552
9560
9561
9570
9580
9590
9600
9610
9611
9620
9621
9630
9631
9640
9641
9700
9710
9711
9712
9720
9721
9722
9730
9740
9800
9810
9820
9821
9900
JU-001-04-0222-0000-00-1C-0001.xlsx
Lvl 1
Lvl 2
Lvl 3
Lvl 4
Scope Owner
_SPARE_
_SPARE_
SAFETY, HEALTH & SECURITY
SAFETY AND HEALTH
Marcobre
PPE / Work clothing
Training courses
Health
Emergency Response
Safety Audit
SECURITY
Security Services
Security Systems
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
_SPARE_
INSURANCES
Marcobre
INSURANCES
Insurances
_SPARE_
_SPARE_
_SPARE_
START UP
Marcobre
OPERATIONAL READINESS PLAN
Operational Readiness Plan
RECRUITMENT FOR OPS TEAM
Recruitment for Ops Team
TRAINING FOR OPERATIONS
Training for Operations
OPERATIONAL TEAM - PAYROLL
Operational Team - Payroll - Oxides
Operational Team - Payroll - Sulphides
OPERATIONAL TEAM - EXPENSES
Operational Team - Expenses - Oxides
Operational Team - Expenses - Sulphides
SOFTWARE FOR OPERATIONS
Software for operations
_SPARE_
_SPARE_
_SPARE_
LAND
Marcobre
LAND PURCHASE
Land purchase
EASEMENTS
Easements
LAND & MINING CONCESSIONS FEES
Land and mining concessions fees
ADVISORY FOR LAND
Advisory for Lands
Marcobre
PRE-PRODUCTION COSTS
PRE-PRODUCTION COSTS
Pre-prod costs - Oxides
Pre-prod costs - Sulphides
REVENUE
Revenue - Oxides
Revenue - Sulphides
_SPARE_
_SPARE_
FINANCING
Marcobre
FINANCING COSTS
CAPITALIZED INTEREST
Capitalized Interest
_SPARE_
11/10/2016