You are on page 1of 3

Analysis of the mineable reserves accord

Precio PIT = 31.292 USD 31.292 by gramo


Volumen Total 4,001,000.00 m3
Cost_Esteril 6.2643 USD/ton
Cost_Min OXID 6.2643 USD/ton
Cost Min TRAN 6.8910 USD/ton
Cost_Plant OXID 16.9560 USD/ton
Cost Plant TRAN 21.1950 USD/ton
Recovery % OXID 89.00%
Recovery % TRAN 82.00%

Alteration # Blocks Volumen Weight average grade


OXID 686 686,000 1.715,000 1.68
TRAN 1,098 1.098,000 2.964,600 1.84
TOTAL 1.784,000 4.679,600 1.78

OXID 455 455,000 1.137,500 1.88


TRAN 0 0 0 0.00
TOTAL 455,000 1.137,500

MARGINAL A = Menor a 40.937


OXID MARGINAL 14 14,000.00 35,000 0.872
TRAN MARGINAL 129 129,000.00 348,300 1.216
143,000.00 383,300

MARGINAL B = Mayor a 40.937


OXID MARGINAL 0 0 0 0
TRAN MARGINAL 16 16,000.00 43,200 0.932
16,000.00 43,200

OXID_ ESTÉRIL 1,045 1,045,000.00 2,554,600.00 0.321


TRAN_ESTÉRIL 308 308,000.00 831,600.00 0.682
ESTERIL 403.00 403,000.00 886,600.00 0
TOTAL 1,756,000.00 4,272,800.00
e mineable reserves according to the price, for the proposed geometric design

Means Mineral Reserves Recovery %Price gramo INCOME Cost_Min


89% USD 31.29 USD 80,288,836.80 6.2643
Measured Proved 82% USD 31.29 USD 139,740,545.59 6.8910
USD 220,029,382.39

89% USD 31.29 USD 59,461,930.66 6.2643


Indicated Probable 82% USD 31.29 6.8910
USD 59,461,930.66

89% USD 31.292 USD 849,978.34 6.2643


82% USD 31.292 USD 10,867,614.47 6.8910
USD 11,717,592.81

89% USD 31.292 USD - 6.2643


82% USD 31.292 USD 1,033,110.637 6.8910
USD 1,033,110.637

6.2643
6.8910
6.2643

Cost effectiveness
Cost_plant Total cost
16.9560 USD 39,822,814.50
21.1950 USD 83,263,755.60
USD 123,086,570.10

16.9560 USD 26,413,091.25


21.1950 USD -
USD 26,413,091.25

0.0000 USD 219,250.50


0.0000 USD 2,400,135.30
USD 2,619,385.80

0.0000 USD -
0.0000 USD 297,691.20
USD 297,691.20

USD 16,002,780.78
USD 5,730,555.60
USD 5,553,928.38
USD 27,287,264.76

Inversión USD 176,786,926.11


BENEFICIO
USD 99,787,309.94
PIT
Cost effectiveness 56.44%

You might also like