Industrial Black-Ash Kiln, MLCC Dielectric & Magnet Presets
Load calibrated celestite/barite rotary kiln and electronic titanate benchmarks:
1. Celestite/Barite Feed, Black-Ash Kiln & Value-Add Split
2. Product Pricing, NaHS Credit, Feed Cost & CAPEX
Interactive Black-Ash Kiln, CO2 Carbonation & BaTiO3 / Al-Sr Flowsheet
ϵr(BaTiO3) > 3,000 | SrFe12O19| Process Parameter | Output / Metric |
|---|---|
| Concentrate Feed Split | 78,000 t Celestite / 42,000 t Barite |
| Contained Sulfate Minerals | 71,760 t SrSO₄ / 39,480 t BaSO₄ |
| Rotary Kiln Met Coke | 21,115 t/yr met coke (1.35× stoich) |
| Recovered Carbonate Eq. | 51,043 t SrCO₃ / 29,543 t BaCO₃ |
| Strontium Product Split | 17,150 t 4N5/Al-Sr + 33,893 t Ceramic SrCO₃ |
| Hexaferrite Magnets Enabled | 207.3 kt/yr SrFe₁₂O₁₉ hard ferrite magnets |
| 4N5 Hydrothermal BaTiO3 | 15,237 t/yr 4N5 BaTiO₃ (MLCC dielectric) |
| Technical/Optical BaCO3 | 16,249 t/yr Technical/Optical BaCO₃ |
| Co-Product NaHS Recovery | 25,759 t/yr NaHS (Cu-Mo flotation depressant) |
| Revenue / Cost Line | Annual ($M/yr) |
|---|---|
| 4N5 Hydrothermal BaTiO3 MLCC | $94.47M |
| 4N5 SrTiO3 & Al-Sr Master Alloy | $82.32M |
| Ceramic/Electrolytic SrCO3 | $45.76M |
| Technical/Optical BaCO3 | $15.92M |
| Co-Product NaHS Flotation Credit | $18.55M |
| Total Gross Revenue | $257.02M |
| Celestite & Barite Concentrate Feed | $23.40M |
| Rotary Kiln Met Coke & Thermal Fuel | $10.94M |
| CO2, TiO2, Al Powder & Reagents | $55.09M |
| Fixed O&M, Claus/Scrubber EHS & Labor | $17.25M |
| Total Operating Cost (OPEX) | $106.68M |
| Annual EBITDA (Margin) | $150.34M (58.5%) |
20-Year Project NPV & IRR Sensitivity Matrix: Black-Ash Kiln Recovery vs. 4N5 BaTiO3 / High-Purity Sr Price
20-Year Discounted Cash Flow (DCF) Pro-Forma Schedule
10-Year Straight-Line Depreciation | 21% Corporate Tax | 1.5%/yr Escalation| Year | Total SrCO3 Eq (t) | BaTiO3 + BaCO3 (t) | Revenue ($M) | OPEX ($M) | EBITDA ($M) | Taxes ($M) | Free Cash Flow ($M) | Discounted FCF ($M) | Cumulative FCF ($M) |
|---|
Governing Black-Ash Carbothermic, Carbonation & Aluminothermic Equations
1. Black-Ash Rotary Kiln Reduction
Insoluble celestite (SrSO4) and barite (BaSO4) are reduced with metallurgical coke at 1,150–1,200°C to water-soluble sulfides:
Endothermic reaction (ΔH°298 = +178 kJ/mol SrSO4, +191 kJ/mol BaSO4); stoichiometric carbon is 0.131 t C/t SrSO4.
2. Aqueous Carbonation & NaHS Capture
Hot-leached SrS and BaS liquors react with CO2 gas to precipitate pure carbonates while evolving H2S for caustic scrubbing:
Scrubbing H2S in NaOH yields NaHS (56.06 g/mol), a high-margin Cu-Mo flotation depressant.
3. Vacuum Aluminothermic Sr Distillation
Calcined SrO is reduced with aluminum powder at 1,150°C and 10−3 mbar to distill metallic strontium (Tb = 1,377°C):
Alloyed into Al-10%Sr master alloy, 200 ppm Sr modifies brittle acicular silicon in EV structural aluminum gigacastings.