% recovery through mill and smelter

Value of recovered copper

Stripping and haulage to dump (level 1)
Mining and trasportation to plant level
Haulage cost increase per ton per bench
Waste Processing, smelting and refining
General overhead, administration, etc.
Ore Ultimate Pit Slope

COPPER GRADES %

CUTT OFF: 1 0 0

BLOCK VALUE
1 Banco -0.5 -0.5

2 Banco -0.6 -0.6

3 Banco -0.7 -0.7

4 Banco -0.8 -0.8

Value per block

-10,000 -10,000
Considering:
Tonnage/b -12,000 -12,000
lock: 20,000

-14,000 -14,000

-16,000 -16,000
 SOLO MINERAL(TONNAGE)
0 0 0 0 20,000 0 20,000 0

0 0 0 20,000 0 20,000 0

0 0 0 20,000 20,000

0 0 0

Bench Ore Tons

1° 40,000
2° 40,000
3° 40,000
4°
TOTAL 120,000
ugh mill and smelter 90%
ed copper 1 $/lb
ulage to dump (level 1) 0.5 $/ton
portation to plant level 0.8 $/ton
rease per ton per bench 0.1 $/ton/bench
ting and refining 1.2 $/ton
ad, administration, etc. 1.2 $/ton
pe 1:1

2 0 2 0 0

1 0.5 2 0

0.5 4 3

4 0.1 4

32.8 -0.5 32.8 -0.5 -0.5

14.7 -0.6 32.7 -0.6 -0.6

-0.7 68.6 50.6 -0.7 -0.7

68.5 -0.8 68.5 -0.8 -0.8

656,000 -10,000 656,000 -10,000 -10,000

294,000 -12,000 654,000 -12,000 -12,000

-14,000 1,372,000 1,012,000 -14,000 -14,000

1,370,000 -16,000 1,370,000 -16,000 -16,000

 SOLO WASTE
0 20,000 0

Waste Tons S.R. $

80,000 2.00 1,272,000
40,000 1.00 924,000
0 0.00 2,384,000

120,000 1.00 4,580,000

PRECIO: 1

Sales cost(s): 0
1800

Recovery (y): 0.9

Block grade
(gB): 2000

Procesing
cost©: 2.4
3.2
Mining cost
(m): 0.8
Block Value
(BV): 1796.8
SOLO WASTE
20,000 0 20,000 20,000

20,000 0 20,000 0

0 0
 SECUENCIA

1° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7

2° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7

3° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7

4° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7

5° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7

6° PASO
-0.5 17.5 -0.5 -0.5 -0.5 -0.5 -0.5

-0.6 19.2 17.4 17.04 -0.6

16.94 17.3 -0.7