Beruflich Dokumente
Kultur Dokumente
4,000,000
3,500,000
3,000,000
2,500,000
2,000,000
1,500,000
1,000,000
500,000
-
1 2 3 4
Util.Bruta
it By Pit Analysis
4,000,000
Pit by Pit Analysis 100.00
90.00
3,500,000
80.00
3,000,000
70.00
2,500,000
60.00
2,000,000 50.00
40.00
1,500,000
30.00
1,000,000
20.00
500,000
10.00
- -
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Util.Bruta Mineral Desmonte Onzas AgEq Ley AuEq Tonne / Oz
Litho
1 Post
2 oxidos
3 Mix-SS
4 Sulf
5 Sedim
SG
All 2.79
Class
1 Medido Dist 0-25 y Comp 4-15
2 Indicado Dist 25-50 y Comp 2-15
3 Inferido Dist 50-150 y Comp 1-15
4 Inferido2 Dist +150 y Comp 1-15
AgEq
AgEq = Aq + Cred.Pb + Cred.Zn
Cred. Pb: (LeyPb/100*RecupPb*2204*PrecioPb) / (1gpt*Recup.Ag*PrecioAg/31.1035)
Cred. Zn: (LeyZn/100*RecupZn*2204*PrecioZn) / (1gpt*Recup.Ag*PrecioAg/31.1035)
Pit Optimization
Base Case
Case Name:
Prices
Silver Price US$/Oz 17.00 0.55
Lead Price US$/lb 1.10 Venta 1.10
Zinc Price US$/lb 1.00 Costo Ventas 0.180
Recovery Neto 0.92
Oxide Silver % 79.0%
Oxide Lead % 0.0%
Oxide Zinc % 0.0%
Mix Silver % 73.0% Litho=3
Mix Lead % 60.0%
Mix Zinc % 60.0%
Sulfide Silver % 76.0%
Sulfide Lead % 60.0%
Sulfide Zinc % 60.0%
Operating Costs
Direct Mining Cost US$/t 1.35 desmonte 1.35
Indirect Mining Cost US$/t 0.30 Mineral 1.65
Leaching Cost US$/t 2.00 procedo 4.53
Flotation Cost US$/t 4.53 G&A 0.85
G & A Cost US$/t 0.85 7.03
Silver Refining
Ag OZ 1.5
Lead Conc.Sales
Pb TC $/dmt 100.0
Transport Costs $/wmt 70.0
Pb Grade 60.0%
Ag Grade 5,000
Pb Payable % 95%
Ag Payable % 95%
Lead Selling Cost per Lb US$/lb 0.180
Zinc Conc.Sales
Zn TC $/dmt 100.0
Transport Costs $/wmt 70.0
Zinc Grade % 50.0%
Ag Grade -
Zn Payable % 90%
Ag Payable % 0%
Zinc Selling Cost per Lb US$/lb 0.250
Other
Royalty (legal) % 1.0%
Cut Off (incremental)
Ag- Oxide g/t 8.07
PbEQ - Mix g/t 0.47 0.283
PbEQ - Sulfide g/t 0.47
Base Case
Case Name:
InPit Resources
Oxides
Tonnes 000 31,514
Ag g/t 61.70
Pb% 0.90
Zn% 0.17
Mix
Tonnes 000 39,569
Ag g/t 74.60
Pb% 1.06
Zn% 0.40
Sulfides
Tonnes 000 32,117
Ag g/t 70.50
Pb% 1.04
Zn% 0.97
Total Ore
Tonnes 000 103,200
Ag g/t 69.38
Pb% 1.00
Zn% 0.51
Total Material Mined 187,538
Metal Recovered
Ag M.Oz 138,055
Pb 000 TM 1,188
Zn 000 TM 749
Description Value
Mine
Bench height 10 meter
Road width 28 meter
Road grade 10 %
Mining Recovery 100 %
Dilution 0 %
Wall slope
Interramp Slope angle 44 degrees
Overall slope angle 42 degrees