Resultados de L&G según precio

Pit Precio Oxidos Sulfuros Secundarios Sulfuros Primarios

Pb K ton Ag gpt K ton Ag gpt %Pb %Zn K ton Ag gpt %Pb
1 0.30 325 28.5 144 127.7 1.636 2.172 11 8.0 0.324
2 0.35 908 53.8 3,833 120.9 1.926 1.880 47 21.8 0.574
3 0.40 1,401 42.5 9,025 109.2 1.716 1.532 198 17.2 0.453
4 0.45 2,913 43.1 17,352 89.5 1.669 1.187 491 21.6 0.543
5 0.50 4,344 39.7 23,712 81.9 1.610 1.059 1,205 22.9 0.688
6 0.55 7,481 36.9 34,498 73.4 1.494 0.902 2,159 28.9 0.623
7 0.60 14,795 37.7 60,101 68.9 1.343 0.813 5,373 22.7 0.477
8 0.65 17,788 37.0 68,503 66.6 1.313 0.762 6,620 20.4 0.444
9 0.70 18,951 36.4 76,358 64.5 1.269 0.723 9,802 18.4 0.431
10 0.75 20,748 34.8 89,212 60.1 1.189 0.701 12,104 17.8 0.421
11 0.80 22,127 34.1 92,994 59.4 1.181 0.688 16,556 17.9 0.408
12 0.85 23,941 33.4 97,770 58.7 1.171 0.672 18,847 17.9 0.408
13 0.90 25,128 33.0 102,437 58.0 1.155 0.655 21,202 17.4 0.400
14 0.95 25,404 32.8 104,368 57.7 1.148 0.650 25,510 16.7 0.384
15 1.00 25,848 32.6 107,961 57.1 1.132 0.640 27,616 16.5 0.376
16 1.05 26,224 32.5 109,805 57.0 1.126 0.634 29,700 16.4 0.372
17 1.10 26,565 32.3 111,013 56.8 1.123 0.631 31,223 16.2 0.367
18 1.15 26,612 32.2 111,632 56.6 1.120 0.630 32,864 16.0 0.362
19 1.20 26,815 32.2 112,629 56.5 1.117 0.627 34,077 16.0 0.361
20 1.25 26,912 32.1 113,321 56.4 1.114 0.626 35,668 16.0 0.358

TM Mineral (Sulf) 135,577

Prod anual (12 años) 11,298
Prod mensual (12 años) 942
Capacidad diaria (,000) 31
 Sulf Sec-Flot
Desmonte Total Mat. SR Incremento Ag Pb
%Zn K ton K ton D/M Mineral Ag gpt Desmonte 73.0% 60.0%
0.441 27,119 27,599 56.50 410 2,960
0.333 31,472 36,260 6.57 10,333 92,743
0.398 35,942 46,566 3.38 21,980 194,559
0.500 45,389 66,145 2.19 17,843 2.5 45,389 34,623 363,825
0.893 54,278 83,539 1.85 43,290 479,601
0.810 69,591 113,729 1.58 56,474 647,487
0.748 126,168 206,437 1.57 47,631 1.7 80,779 92,383 1,014,014
0.781 140,014 232,925 1.51 101,647 1,129,954
0.726 149,741 254,852 1.42 109,778 1,217,314
0.703 167,795 289,859 1.37 35,842 1.2 41,627 119,447 1,332,575
0.649 181,106 312,783 1.38 123,183 1,379,721
0.632 195,011 335,569 1.39 128,006 1,438,298
0.609 207,750 356,517 1.40 22,323 1.8 39,955 132,563 1,486,364
0.595 215,802 371,084 1.39 134,177 1,505,205
0.588 227,211 388,636 1.41 11,938 1.6 19,461 137,328 1,535,323
0.582 237,228 402,957 1.43 139,478 1,553,270
0.579 243,696 412,497 1.44 140,592 1,566,174
0.573 247,328 418,436 1.45 140,977 1,570,700
0.566 251,481 425,002 1.45 141,960 1,580,483
0.564 255,226 431,127 1.45 142,529 1,585,923
 Sulf-Flot
Zn Ag Pb Zn VAN (10% )
60.0% 76.0% 60.0% 60.0% Meses Factor US$ ,000
3,722 2 45 58 0.2 0.999 -21,665
85,763 24 339 186 4.1 0.968 218,867
164,555 79 1,127 938 9.8 0.925 460,557
245,135 246 3,349 2,922 18.9 0.860 738,394
298,861 641 10,415 12,807 26.5 0.811 918,799
370,344 1,446 16,898 20,813 38.9 0.734 1,155,105
581,537 2,826 32,197 47,833 69.5 0.576 1,621,692
621,255 3,141 36,926 61,534 79.7 0.531 1,735,505
657,050 4,180 53,074 84,695 91.5 0.484 1,819,930
744,298 4,990 64,017 101,272 107.6 0.426 1,904,846
761,463 6,883 84,860 127,881 116.3 0.397 1,944,410
781,952 7,849 96,603 141,764 123.8 0.374 1,984,782
798,553 8,583 106,543 153,674 131.3 0.353 2,014,831
807,395 9,895 123,063 180,648 137.9 0.335 2,028,898
822,342 10,558 130,447 193,261 143.9 0.319 2,045,554
828,546 11,334 138,799 205,724 148.1 0.308 2,057,519
833,698 11,741 143,955 215,159 151.0 0.301 2,063,666
837,018 12,229 149,457 224,120 153.4 0.296 2,066,329
840,472 12,680 154,545 229,553 155.7 0.290 2,071,979
844,287 13,256 160,416 239,422 158.2 0.285 2,076,183
mineriadelibrosycursos.blogspot.c
Pit By Pit Analysis

Pit VAN Mineral Desmonte Ley AuEq Onzas AgEq Tonne / Oz

1 (21,665) 480 27,119 57.77 1,032 267.5
2 218,867 4,788 31,472 107.20 21,869 16.6
3 460,557 10,624 35,942 98.71 44,361 10.5
4 738,394 20,756 45,389 81.38 73,762 9.0
5 918,799 29,261 54,278 73.18 94,929 8.8
6 1,155,105 44,138 69,591 65.06 126,487 9.0
7 1,621,692 80,269 126,168 60.09 207,010 10.0
8 1,735,505 92,911 140,014 57.61 229,395 10.2
9 1,819,930 105,111 149,741 55.12 248,854 10.2
10 1,904,846 122,064 167,795 51.56 273,390 10.6
11 1,944,410 131,677 181,106 49.94 286,359 10.9
12 1,984,782 140,558 195,011 48.94 299,430 11.2
13 2,014,831 148,767 207,750 48.02 310,530 11.5
14 2,028,898 155,282 215,802 46.86 317,628 11.7
15 2,045,554 161,425 227,211 46.19 325,432 11.9
16 2,057,519 165,729 237,228 45.83 331,200 12.2
17 2,063,666 168,801 243,696 45.43 334,750 12.3
18 2,066,329 171,108 247,328 45.05 336,915 12.4
19 2,071,979 173,521 251,481 44.81 339,852 12.5
20 2,076,183 175,901 255,226 44.50 342,468 12.6
rsos.blogspot.com
Pit Optimization

Pit US$/Oz US$/gr

1 3.0 0.096
2 3.5 0.113
3 4.0 0.129
4 4.5 0.145
5 5.0 0.161
6 5.5 0.177
7 6.0 0.193
8 6.5 0.209
9 7.0 0.225
10 7.5 0.241
11 8.0 0.257
12 8.5 0.273
13 9.0 0.289
14 9.5 0.305
15 10.0 0.322
16 10.5 0.338
17 11.0 0.354
18 11.5 0.370
19 12.0 0.386
20 12.5 0.402
ECONOMIC PARAMETERS

Case Name: Base Case

Prices
Silver Price US$/Oz 17.00
Lead Price US$/lb 1.10
Zinc Price US$/lb 1.00
Recovery
Oxide Silver % 79.0%
Oxide Lead % 0.0%
Oxide Zinc % 0.0%
Mix Silver % 73.0%
Mix Lead % 60.0%
Mix Zinc % 60.0%
Sulfide Silver % 76.0%
Sulfide Lead % 60.0%
Sulfide Zinc % 60.0%
Operating Costs
Direct Mining Cost US$/t 1.35
Indirect Mining Cost US$/t 0.30
Leaching Cost US$/t 2.00
Flotation Cost US$/t 4.53
G & A Cost US$/t 0.85
Silver Refining
Ag OZ 1.5
Lead Conc.Sales
Pb TC $/dmt 180.0
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 0.185
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%
mineriadelibrosycursos.blogspot.com
gspot.com