Professional Documents
Culture Documents
AREA PLANNING
UM Corihuami
Presented to:
Made by:
Raul Quispe Apaza
Mining Engineer
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG. 1 OF 44
INDEX
1. ANTECEDENTES6.........................................................................................................................
2. CALCULATIONS RESERVAS7 .....................................................................................................
2.1. BOOKING-TAJO ESTIMATE Susan7 ..........................................................................................
2.1.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL7 ............................
2.1.2. CALCULATION OF LAW CORTE10 ..............................................................................
2.1.3. RESERVATIONS BY banks.11 ......................................................................................
2.2. RESERVES ESTIMATES SCREE-TAJO SLOPE12....................................................................
2.2.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL12 ..........................
2.2.2. CALCULATION OF LAW CORTE15 ..............................................................................
2.2.3. RESERVATIONS BY BANCOS16 ..................................................................................
2.3. BOOKING-TAJO ESTIMATE CAYHUA17 ...................................................................................
2.3.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL17 ..........................
2.3.2. CALCULATION OF LAW CORTE20 ..............................................................................
2.3.3. RESERVATIONS BY BANCOS21 ..................................................................................
2.4. RESERVES ESTIMATES Cayhua-TAJO NORTE22 ...................................................................
2.4.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL22 ..........................
2.4.2. CALCULATION OF LAW CORTE25 ..............................................................................
2.4.3. RESERVATIONS BY BANCOS26 ..................................................................................
2.5. RESERVES ESTIMATES TAJO-ENLARGEMENT DIANA27 ......................................................
2.5.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL27 ..........................
2.5.2. CALCULATION OF LAW CORTE30 ..............................................................................
2.5.3. RESERVATIONS BY BANCOS31 ..................................................................................
2.6. BOOKING-TAJO ESTIMATE LAURA32 ......................................................................................
2.6.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL32 ..........................
2.6.2. CALCULATION OF LAW CORTE35 ..............................................................................
2.6.3. RESERVATIONS BY BANCOS36 ..................................................................................
2.7. Estimation of reserves-TAJO A. SCREE SLOPE37.....................................................................
2.7.1. FACTORS CONSIDERED FOR THE DESIGN OF THE PIT FINAL37 ..........................
2.7.2. CALCULATION OF LAW CORTE40 ..............................................................................
2.7.3. RESERVATIONS BY BANCOS41 ..................................................................................
2.8. RESERVATIONS TOTALES42 ....................................................................................................
3. PLAN OF MINE-LOM42 .................................................................................................................
4. CONCLUSIONES44 .......................................................................................................................
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.2 DE 44
5. RECOMENDACIONES44 ...............................................................................................................
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.3 DE 44
PICTURE
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.4 DE 44
FIGURES
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.5 DE 44
ESTIMATED RESERVES - 31 MARCH 2017 AL
UM Corihuami
1. BACKGROUND
Estimation of Mineral Reserves aims, know the quantity and quality of reserves of a mine or mineral
deposit. Simultaneously to define distribution, geometry and its economic value, to plan the type and level of
production and to estimate the useful time of the mining operation. Therefore this mineral must be
determined on a basis of mineral removable.
Reserves are the most valuable asset of any mining company and already, is the main financial
support of a mine, ensuring financing negotiations, credits, and others. Reserves are regulated based on
international market prices for metals and operating costs that determine the profitability of the mine.
This paper aims to make the estimation of reserves and make the mine plan based on the results of
examinations performed at the Corihuarmi. Already counting on the block model updated and interpolated
with the values of geochemistry, contemplating the corresponding restrictions, whose report is
PE_COR_Resource_Estimation_Corihuarmi_JL_Abr2017_Rev00, we proceeded to update the costs of
mining of ore and waste per pit, with its corresponding cost processing and administrative costs. To reserve
estimates took into account the following cuts:
Tajos
Susan Tajo
Mining Scree Slope Tajo
Unit Tajo Cayhua
Corihuami
Tajo Norte Cayhua
Expansion Tajo Diana
Laura Tajo
Amp Tajo. scree Slope
The cuts shown in above table are optimized and which estimation and mining plan is performed.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.6 DE 44
2. Reserve calculation
The calculation of reserves was conducted in order to determine the reserves updated with scans
performed at the end of 2016 and the first quarter of 2017, then it determine the reserves with which account
the UM Corihuarmi. With these reservations mining planning, which will give us results in the lifetimes of
Mina and construction requirements to give sustainability to the production of Ounces be held.
To achieve this objective has been used to date as of March 2017 31 topography, the block model
interpolated values Au, which are encoded with alterations, resource classification, density type of alteration
and ore bodies ( ore body). An estimate of reserves by pit is made, the factors considered for the design of
the final pit, calculation of the cut-off (cut off) and finally reserves by banks indicated.
After review of the data model block, which was estimated in the Data Analyst of Minesight, runs
optimization corresponding performed and support the MS-Economic Planner which determines the
optimum cone price of 1,100 US $ / Oz, then he made the pit design considering geomechanical parameters
of each Tajo.
Table 2-1; summarizes the total numbers of reservations that were obtained at the conclusion of
this work cubing Susan pit whose figure is 18,697.51 Ounces of Au.
The optimum cone was determined by the method Lerchs - Grossman concerning geomechanical
geometry parameters shown in Table No. 2-2 and Figure No. 2-1 was considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.7 DE 44
Figure 2-1 Pit design geometry Susan.
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slopes, the results of optimization and design for the block Susan is determined is carried
Figures shown 2-2, 2-3 and 2-4:
T
O
B'
T
O
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.8 DE 44
Figure 2-3 Section A - A '
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.9 DE 44
2.1.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
COSTS $/ $ / Oz Au
Ton
Mina costs -
RECOVERIES 75.29%
PRICE AU $ / Oz Au
Au Price $ 1100.0
LAW OF CUT $ / tn $ / Oz Au $ / gr Au
Base cost Minado $- $ 33.61
Processing Cost $ 2,079
Management Cost Net $ 1,125
Worth $ 1045.290
Sale price Maquila and $ 1,100.00
royalties $ 54.71
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.10 DE 44
2.1.3. RESERVATIONS BY BANKS
Table 2-3 shows the distribution of reserves by banks, clearing also shown, striping ratio (S / R) and
gold ounces cubed in the pit Susan.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.11 DE 44
2.2. RESERVES ESTIMATES SLOPE-TAJO SCREE
Table 2-4; summarizes the total reserve figures were obtained on completion of this work cubing pit
scree Slope whose figure is 2481.51 Ounces of Au.
Picture 2-4 Reservations Update cubed to March 2017 Scree Slope pit 31.
The optimum cone was determined by the method Lerchs - Grossman, geomechanical parameters
concerning the geometry shown in Table 2-5 and Figure 2-5 are considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.12 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slopes, the results of optimization and design for the block scree Slope is determined is
performed is the figures 2-6, 2-7, 2-8 and 2-9:
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.13 DE 44
Figure 02.08 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.14 DE 44
2.2.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
COSTS $/ $ / Oz Au
Ton
Mina costs -
incremental Haulage 0.19
Plant Cost 1.32 -
Capex Ampliacion Pad 0.60
Administration cost 1.12 -
RECOVERIES 86.41%
PRICE AU $ / Oz Au
Au Price $ 1100.0
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.15 DE 44
2.2.3. RESERVATIONS BY BANKS
Table 2-6 shows the distribution of reserves by banks, clearing also shown, striping ratio (S / R) and
gold ounces cubed in scree pit Slope.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.16 DE 44
2.3. RESERVES ESTIMATES Cayhua-TAJO
Table 2-7; summarizes the total reserve figures were obtained on completion of this work cubing
Cayhua pit whose figure is 21656.62 Ounces of Au.
The optimum cone was determined by the method Lerchs - Grossman, geomechanical parameters
concerning the geometry shown in Table 2-8 and Figure 2-10 are considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.17 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slope is determined is performed, the results of optimization and design for the block Cayhua
Figures shown 2-11 2-12 2-13 and 2-14:
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.18 DE 44
Figure 2-13 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.19 DE 44
2.3.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.20 DE 44
2.3.3. RESERVATIONS BY BANKS
Table 2-9 shows the distribution of reserves by banks, clearing also shown, striping ratio (S / R) and
gold ounces cubed in Cayhua pit.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.21 DE 44
2.4. RESERVES ESTIMATES Cayhua NORTH-TAJO
Table 2-10; summarizes the total numbers of reservations that were obtained at the conclusion of this
work cubing Norte pit Cayhua whose figure is 21,910.19 Ounces of Au.
The optimum cone was determined by the method Lerchs - Grossman, geomechanical parameters
concerning the geometry shown in Table 2-11 and Figure 2-14 are considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.22 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slopes, the results of optimization and design for the block Cayhua North is determined is
performed is the figures 2-15, 2-16 and 2-17.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.23 DE 44
Figure 2-17 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.24 DE 44
2.4.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.25 DE 44
2.4.3. RESERVATIONS BY BANKS
Table 2-12, details the distribution of reserves by banks, clearing also shown, striping ratio (S / R)
and gold ounces cubed in North Cayhua pit.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.26 DE 44
2.5. RESERVES ESTIMATES DIANA-TAJO ENLARGEMENT
Table 2-13; summarizes the total reserve figures were obtained on completion of this work cubing pit
zoom Diana whose figure is 7733.98 Ounces of Au.
Picture 2-13 Act. Cubed reserves to March 2017 Enlargement Diana pit 31.
The optimum cone was determined by the method Lerchs - Grossman, geomechanical parameters
concerning the geometry shown in Table 2-14 and Figure 2-18 are considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.27 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slopes, the results of optimization and design for the block zoom Diana is determined is
carried Figures shown 2-19 2-21 2-20 and:
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.28 DE 44
Figure 2-21 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.29 DE 44
2.5.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.30 DE 44
2.5.3. RESERVATIONS BY BANKS
Table 2-15 details the distribution of reserves by banks, clearing also shown, striping ratio (SR) and
cubed ounces of gold in the pit Enlargement Diana.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.31 DE 44
2.6. TAJO-reserve estimate LAURA
Table 2-16; summarizes the total numbers of reservations that were obtained at the conclusion of this
work cubing Laura pit whose figure is 9376.81 Ounces of Au.
The optimum cone was determined by the method Lerchs - Grossman, geomechanical parameters
concerning the geometry shown in Table 2-17 and Figure 2-22 are considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.32 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slope is determined is performed, the results of optimization and design for the block Laura
Figures shown 2-23, 2-24 and 2-25:
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.33 DE 44
Figure 2-25 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.34 DE 44
2.6.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
COSTS $/ $ / Oz Au
Ton
Mina costs -
incremental Haulage -
Plant Cost 1.32 -
Capex Ampliacion Pad 0.60
Administration cost 1.12 -
RECOVERIES 80.00%
PRICE AU $ / Oz Au
Au Price $ 1100.0
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.35 DE 44
2.6.3. RESERVATIONS BY BANKS
Table 2-18 details the distribution of reserves by banks, clearing also shown, striping ratio (SR) and
cubed ounces of gold in the pit Laura.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.36 DE 44
2.7. Estimation of reserves-TAJO A. SCREE SLOPE
Table 2-19; summarizes the total reserve figures were obtained on completion of this work cubing pit
A. scree Slope whose figure is 7408.75 Ounces of Au.
Picture 2-19 Act. Cubed reserves to March 2017 pit 31 A. Scree Slope.
The optimum cone was determined by the method Lerchs - Grossman concerning geomechanical
geometry parameters shown in Table No. 2-20 and No. 2-26 Figure considered.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.37 DE 44
Once determined the optimum cone price of 1,100 US $ / Oz, the pit design with which the mining
area and final slopes, the results of optimization and design for the block is determined is performed A.
scree Slope is 2-27 show, 2-28 and 2-29 Figures:
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.38 DE 44
Figure 2-29 Section B - B '.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.39 DE 44
2.7.2. CALCULATING THE COURT LAW
The theoretical concept of this calculation is based on estimating the minimum operating law for
Open Pit, which is obtained by equating the cost of production divided by the product of the net price and
ore recovery.
COSTS $/ $ / Oz Au
Ton
Mina costs -
RECOVERIES 80.00%
PRICE AU $ / Oz Au
Au Price $ 1100.0
LAW OF CUT $ / tn $ / Oz Au $ / gr Au
Base cost Minado $- $ 33.61
Processing Cost $ 2,111
Management Cost Net $ 1,125
Worth $ 1045.290
Sale price Maquila and $ 1,100.00
royalties $ 54.71
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.40 DE 44
2.7.3. RESERVATIONS BY BANKS
Table 2-21, details the distribution of reserves by banks, clearing also shown, striping ratio (S / R)
and gold ounces cubed in pit A. scree Slope.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.41 DE 44
2.8. TOTAL RESERVES
Table 2.22 estimated at UM stocks is summarized Corihuarmi., Which amounts to the sum of all the
cuts.
The calculated balance shown in the above table summarizes which have a total of 9,388,226 tons
of ore and 5,663,380 Ounces 89,265.36 tonnes of waste.
3. LOM-mining plan
Estimated at UM Corihuarmi reserves shown in Table 3-1 are those used for the mine plan, taking
into account the blending between moraines and rock, it has also prioritized the mining pit Laura, because it
is close to the buildings of the future expansion of the leach pad. The LOM mine plan also shown in Table 3-
2 where tonnages seen to undermine the years 2017, 2018 and 2019.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.42 DE 44
Picture 3-2 LOM Plan from April 2017 to July 2020 UM Corihuarmi
2017
PIT TM ORE Au GRADE Au ounces TM WASTE TM TOTAL MR RECUP oz Au
Diana
Susan 336.289 0.283 3,063.00 68.758 405.047 0.20 2,415.37
scree Slope 125,600 0.367 1,480.00 25,120 150.720 0.20 1,167.08
Cayhua 519.103 0.298 4,978.22 258.274 777.377 0.50 3,925.65
A. Diana 253.871 0.385 3,144.94 236.528 490.399 0.93 2,479.99
Laura 448.751 0.245 3,540.00 278.348 727.098 0.62 2,791.52
North Cayhua 324.211 0.392 4,083.31 264.581 588.792 0.82 3,219.95
A. scree Slope 190,000 0.360 2,198.10 275,000 465,000 1.45 1,733.34
2,197,8250.31822,487.561,406,6083,604,4330.6417,732.91
YEAR 2018
PIT TM ORE Au GRADE Au ounces TM WASTE TM TOTAL MR RECUP oz Au
Diana
Susan 517.209 0.283 4,700 151.539 668.749 0.29 3,760
scree Slope 110.000 0.238 840 142.316 252.316 1.29 672
Cayhua 589.356 0.277 5,258 292.226 881.582 0.50 4,206
A. Diana 349.636 0.408 4,589 350.991 700.627 1.00 3,671
Laura 645.354 0.182 3,786 120,122 765.476 0.19 3,029
North Cayhua 413.444 0.488 6,480 445.261 858.706 1.08 5,184
A. scree Slope 175.000 0.329 1,848 155.165 330.165 0.89 1,479
2,800,0000.30627,501.731,657,6214,457,6210.5922,001.38
2019
PIT TM ORE Au GRADE Au ounces TM WASTE TM TOTAL MR RECUP oz Au
Diana
Susan 629.655 0.242 4,890 184.485 814.141 0.29 3,912
scree Slope 21,123 0.238 162 27,328 48.451 1.29 129
Cayhua 848.002 0.236 6,445 420.474 1268476 0.50 5,156
A. Diana
Laura 317.353 0.201 2,051 59.070 376.423 0.19 1,641
North Cayhua 661.669 0.436 9,274 766.289 1427958 1.16 7,419
A. scree Slope 322.198 0.213 2,205 199.975 522.173 0.62 1,764
2,800,000 0.278 25026.12 1657621 4457621 0.59 20020.90
2020
PIT TM ORE Au GRADE Au ounces TM WASTE TM TOTAL MR RECUP oz Au
Diana
Susan 758.842 0.248 6,044 222.336 981.179 0.29 4,836
scree Slope
Cayhua 593.156 0.261 4,976 294.111 887.266 0.50 3,981
A. Diana
Laura
North Cayhua 132.467 0.487 2,073 245.450 377.917 1.85 1,658
A. scree Slope 105.936 0.340 1,157 179.633 285.569 1.70 926
1590402 0.279 14249.94 941.530 2531931 0.59 11399.95
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.43 DE 44
4. CONCLUSIONS
Updating reservations to this date provides all the information from scans conducted since 2016, it
has also been integrated information holes blast to March 2017 whose information is more densified for
proximity between samples and mesh perforation.
The block model information product geostatistics and interpolation data was taken report:
PE_COR_Resource_Estimation_Corihuarmi_JL_Abr2017_Rev00.
Reserves cubed to December 31, 2016 are 9,388,226 tons with an average grade of 0.296 g / tn Au
which make 89265.36 ounces.
With estimated 2017 to March 31 reserves, the LOM is projected to mid-July 2020, thus prolonging
the life of the mine until that date.
5. RECOMMENDATIONS
It should prioritize Laura pit mining, for which it requires building protection purposes blasting tap for
security and ramps preparations for exploitation.
Continue making long drilling holes to incorporate inferred resources to indicated and measured
indicated. In order to incorporate additional resources and thus increase reserves to extend the life of the
mine, continuing operations at UM Corihuarmi for the benefit of stakeholders.
Perform the preparation of operating ramps and accesses to give sustainability to mine production,
considering all the standards that are, and have prepared fronts on the dates that are scheduled
exploitation.
AREA PLANNING
ESTIMATED RESERVES - 31 MARCH 2017 REV. B
UM Corihuami PAG.44 DE 44