Simplified Cost Models for Pre Feasibility Mineral Evaluations

8/3/2019 Simplified Cost Models for Pre Feasibility Mineral Evaluations

1/42


2/42


3/42


4/42


5/42

0.,3/090723090/,233.,5,.99090706:,94347-04/0503/343

0907904507,93/,85070,7,704706:;,039944507,93/47/70850.9;0

070230.,5,.9389/147/7

/

230.,5,.9389/147/7

/

$%&!%

.4898,70-,80/43,;07,0/4,78489.,904708.47708543/9490:70,:8$,3/-44984202347,/:8920398%070843430,-473/0,3/901:0,3/9:-0.,904708,70805,7,9039024/08/0;0450/147985:-.,943%4.,90470800.97.9,3/.02.,70,0398,703.:/0/9,9,7034914:3/3$4893/008:80/1479024/08,708:22,70/147900,7839,-0+3.:/0/3909,-0890,78,$193/014708.,,93.,59,.489841233,3/234507,9438

%4:5/,90.4898147,;0306:,943/;/0903/014790850.10//,90-90-,800,7.4893/0,3/2:9590.48906:,943-981,.947470,25094:5/,90901:04507,93.4891479082,45035924/094/4,7806:,943178944:59008.,,9433/01471:0,3/:-0390344339,-0/090723090-,800,73/08;/0903/0-90-,800,73/0,3/2:95-90.48906:,94317429,-088:20,89/4507,943

%,-08947.,.4893/008

0,7

33

6:52039

98 %2-07

:0 548;08

%708 43897:.943

0.97.9

02.,

33

4/0

,-47 ,3/705,7,3/ ,3/ ,3/ 3/ 2,907, 70,039823

5,798 8900:2-07

:-0 7:--07


6/42


7/42

&30884907803490/1742&$:70,:41,-47$9,989.8$!74/:.07!7.03/008-,800,79,-0

3/0.4/03:2-07384:7.07010703.08

742$2542039,7338;07,04:70,73382339,-0

742#,7099703/8-:/3.489-,800,7

7,2,78,$19.4893/0233235:-80/302.,

330073

#$%#&%

070540730847,..08874,/8300/94-0.43897:.90/9490890,//90.4898/0907230/17429014439480.94389490.,59,.48941905740.9

$$#$

%01443.489839,-0,70320147970074,//98,3/19%080.4898,70-,80/43,0;0/08079,70,9232,.0,73,3/34/73,3/-,893418/08450843897:.9432,907,.4898.425480/2,3417,;0%0.4898,70-,80/43.43897:.94341,

44/6:,97,;074,/3.:/3897553,3/8947394584.0,7374:7,/38.,7137,/3.425,.93,3,7,;0-,80,3/8:71,.0,3/389,3/7,3,0/9.08%019/074,/4:/248941903-0:80/147,..08874,/8090,3/1974,/84:/24890-0:80/07043,:/89,3.081742905994902070706:70/

%,-0..08874,/.,59,.4898320

,9047 #4,//9

19 19 19

,-47 ## #

6:52039 ## #$900 # # #

:0 ## #

:-0 # # #

43897:.9432,907, ## #

$,089, # # #

%49, ###


8/42


9/42

%,-0%5.,06:5203989

45035924/08

6:52039 $07,30

/7,:.0.,;,9478 94.:/

743903/4,/078 94.:/,:97:.8 9489

:/4078 945

,8940/78 943

7,/078 945

,90797:.8 ,

548;097:. 5

:09:-097:. 5

,3903,3.097:. 5

&9997:. 5

98 5

549,55.,-0

$087,301742.:/89/94.:/89/,:97:.8;,738017429489:/407808;,717425945

,8940/78;,717423943/75,9907341-19,8,88:20/9,19-03.09,/740/0594119,3/,54/071,.94741-50784799436:,799048974.,8,88:20/9,/03894189-,3.:-.,7/&83,801,.94741980/8894480.:-.,7/82,907,35,.0-01470-,893

8-740347-,890/2,907,..439,382470;4/8

,59,,3/4507,93.48980700892,90/-,80/4390,88:259438890/,-4;0,3/,708:22,70/39,-08,3/%070,70093/;/:,.489.,904708147-49.,59,,3/4507,93.48985:8,949,.48906:,9431470,.0.97.,.4898,70,82,.489.425430391479045035923024/08,3/,703.:/0/390.43897:.9432,907,.,90474909,9.,59,.4898,700570880/3/4,78,3/4507,93.48983/4,785078479943412,907,470,3/,890230/.4898,70-,80/43/,.,5,.94190230384799438507/,412,907,470,3/,89024;0/:708:22,70890.489.:7;0814790-,80.,80949,.48906:,9438

%,-0$2,45035923024/0-,80.,80

,9047 ,59,.489 507,93.48989,-47

6:52039

$900

:0

:-0

548;08

%708

43897:.9432,907,


10/42

$,089,

%49,

%,-0,7045035923024/0-,80.,80

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:0

:-0

548;08

%708

43897:.9432,907,

$,089,

%49,

,5,.94123038479943841470,3/,890507/,

5503/574;/08,30,250574-02,55390450359.48906:,9438147,,7045035923017429,-0%80,250574-023.:/0890:8041,:,01,.9478.,70/8.:880/-04

&&$%%%#

,:,0/89,3.0843041902,3;,7,-083,34503592309,9,110.9.4898/:8920391,.9478070/0;0450/147;,7,94383,:,0/89,3.0174290-,80.,808%00420974190450359,8,88:20/94-0,33;0790/17:89:241,79.7.:,7.4301990-49942419059,990408954394190470-4/94-070.4;070/$:71,.094547,58,88:20/94-00;0;07,5984508S,3/90359,:74,/,8,3S7,/0,:/89,3.08070.,.:,90/174290.03974/419059-,80/43,8975537,94$#41,3/901443,88:259438147470,3/,890,:/89,3.08

,890,:/05994.03974/83S7

470,:,890,:/89,3.019

5503/574;/082470/09,43902,902,9.,70,943858:80/1479045035924/0

70,:/89,3.08070;,70/94/09072309070,9438541,:/89,3.08944;07,.4898&8306:,9438,3/,8,-,80.,809070,94385413.70,80/,:/89,3.0894.4898070/0;0450/%080;,7,94383.489,707010.90/390,:,01,.947839,-08,3/%0178989053,55390,:,01,.9478894/090723090,;07,0,:/89,3.0:80/14790-,80.,80.48924/0%8,;07,0,:/89,3.0814:3/:8306:,94347-04-,80/4390,88:259438306:,9438,3/70202-0789/2,907,230/

82,450359,;,:/89,3.0470,3/,890319


11/42


12/42

%,-0$2,4503599,:,01,.9478

,5,.97,3089/

,9047 ,80.,80.,59,.489,:,01,.947

,-47

1

6:52039 1


13/42

$900

1

:0 1

:-0

1

548;08

%708 1

43897:.9432,907,

1$,089, 1

%49, 1

,9047 ,80.,804507,93.489,:,01,.94789

,-47 1

6:52039 1

$900

:0 1

:-0 1

548;08

%708 1

43897:.9432,907,

$,089,

%49, 1

1;07,0,:,0/89,3.030.08841-,80.,803100980006:,943

54955.,-0

,5,.94123038479943841470,3/,890507/,

%,-0,704503599,:,01,.9478

,5,.97,3089/

,9047 ,80.,80.,59,.489,:,01,.947

,-47

1

6:52039

1

$900 1

:0

1

:-0 1

548;08

%708

1

43897:.9432,907, 1$,089, 1

%49,

1

,9047 ,80.,804507,93.489,:,01,.94789

,-47

1

6:52039 1

$900


14/42

:0

1

:-0 1

548;08

%708 1

43897:.9432,907,

$,089,

%49, 1

1;07,0,:,0/89,3.030.08841-,80.,803100980006:,943

54955.,-0

,5,.94123038479943841470,3/,890507/,

88:20,/054898-030;,:,90/.,;0,3,;07,0,:/89,3.0470,3/,89041

19,3/904507,943,;0,.,5,.94189/890.,5,.90.00/889/:8090,7045035924/009:8006:,94394/090723090-,80.,80,;07,0,:

/89,3.0S19%413//8:-97,.990,;07,0,:/89,3.014790/05489-030;,:,90/174290,;07,0,::80/14790-,80.,80/3,:8390

;,7,-08,3//94/090723090.4898147825.943:8090949,.48906:,94339,-0

%49,.,59,.489

%49,4507,93.489

89

#&$

,.:3/0774:3/23324/03.:/0890.48941/0;0452039/,574/:.943,3/2305,39.43897:.943,3/4507,943&8306:,94347/,230.,5,.941470.,3-0.,.:,90/147,3


15/42


16/42

!%%#

,.:3/0774:3/23024/08-,80/43,3,/9039747230898,19039790/0591,.9478

39,-02:89-0,//0/9490-,80.489.:7;089,-0808420;,7,-93.48984:/4..:7/0503/343/05941,/983.3089070,9089;,7,-94..:7898,19,..088%0/059

1,.9478,70-,80/43389,3,574/:.9438,195:8,.42-3,943;039,9438,1908.,50,47,7074507,943890/0591,.9477010.9890.48941,//943,8,198,8300/0/47/059870,907

9,319,88:208,1903979490470-4/$,19,..088841903:80/1470889,319/059,84%0/059;,7,-08-,80/43/05994-4994241470-4/

'

4..,;3706:708,,70.,59,0503/9:70147/0;0452039,3/8:8:,,55.,-0147,708.,05740.98%82094/:8:,,8,4074507,93.48950784799439,3,34907:3/0774:3/2094/,3/4190390089.,59,.489

%0470-4/2:89,;0034:47439,,70,94.,;0170094:9/:9431742908/0,8,702,88;0/054898,7024898:90/147-4..,;3'03/0548982:89-0/095.,70,907

9,3199,89005/5707,/0884:/-01,7:31472-0.,:80982094//408349,42:.800.9;9

479824/089450/2038438411943-19/0-19070,88:20/0;045203941,95.,894503.:/08,,:,0/719;039,943/719:807/719.7488.:988:-/719813077,808,..0887,808,3/4705,88086:52039706:70203983.:/0,.081,3


17/42

/7874.-49078/719:2-48:80784,/,:/:25884.4249;08,3/7,.,78,3/28.0,304:88:55479;0.08

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,3/,88:20,/9039747230898,190397,5590/0591,.947814:3/39,-0

%,-0&3/0774:3/23024/0/0591,.9478

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07 5 5

:0 5 5

:-0

548;08

5%708 5 5

43897:.9432,907,

0.97.9

$,089,

%49,

059418,1994-4994241470-4/31009

54955.,-0

,5,.941230384799438507/,

%,-04..,;323024/0-,80.,80,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

:0

:-0

548;08

%708

43897:.9432,907,

0.97.9

$,089,

%49,

,5,.941230384799438507/,


18/42

:704..,;38.02,9.$4:7.07010703.0

&%

%0470-4/8,88:20/94-0;079.,147,55.,9434190.:9,3/123324/0,.0/78,3/8945078,70:80/147574/:.943982,:2-48:80/147/719/0;0452039$:807824;0470174290845094470.:908824;04701742.:908944708947,054.098/7,:.8,3/18:80/94184508

%82094/8:80/0702470800.9;98706:70/9,385488-098:-0;08945347873,089453%82094/574;/0844/47070.4;07,3/8,/,59,-094;,7374..43/94389841903:80/3/05489890,,74.83.0901,.98948:554798450,83,//94394574;/3,4735,914721478:-806:039.:98

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,88:23,/9039747230898,190397,5590/0591,.947814:3/39,-0

%,-0:9,3/123024/0-,80.,80

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

:0

:-0

548;08


19/42

%708

43897:.9432,907,

0.97.9

$,089,

%49,

,5,.941230384799438507/,

:70:9,3/18.02,9.$4:7.07010703.0

#!#

#442,3/5,72338:8:,,550/070470-4/08,7047439,47,;0,1,9/50889,3S%024/0,88:208:8041:2-4/78147574/:.943,3//719/0;0452039#4.-4983,//943945,78,70:80/1478:554794145033870824;0/-1743903/

4,/0788.44597,28,3/97:.87070.4;078,88:20/94-0147,34507,9439,95,330/9470.4;075,78,90739023010%82094/,8,40747070.4;079,32489:3/0774:3/2094/8,3/,8;07990/:943

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,88:23,/9039747230898,190397,5590/0591,.947814:3/39,-0

%,-0#442,3/5,723024/0-,80.,80


20/42

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

5:0

:-0

548;08

%708

43897:.9432,907,

0.97.9

$,089,

%49,

,5,.941230384799438507/,

:70#442,3/5,78.02,9.$4:7.07010703.0

$#$%!

%0873,08945324/0,88:208,;079.,470-4/924/07,909489743470,3/24/07,90940,,74.,.0/78,3/8945078,70:80/147574/:.943,3//719/0;0452039,3/74.-498


21/42

147,8:55479824;090470#0.4;078,88:20/94-09/:943%82094/,8,70.4;07-:9706:70889005;0389,70:,7/53034:47087024;0/,19070,.-,8994574;/0,4735,9147214790309/774:3/90702,3347039089450058948:5547990,74.%0702,3347087024;0/1742908450,99003/4190233..0

038:55479834430730.088,7

%82094/8349,8545:,7,8943.0,8$:-0;089453;079.,.7,90770970,9'#8:-0;0.,;3,3/.:9,3/1,70,2094/89,9.,3-0,550/94470-4/08070873,089453810,8-0

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,88:23,/9039747230898,190397,5590/0591,.947814:3/39,-0

:70$73,084508.02,9.$4:7.07010703.0

%,-0$73,08945023024/0-,80.,80

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

:0

:-0

548;08

%708

43897:.9432,907,

0.97.9

$,089,

%49,


22/42

,5,.941230384799438507/,

$&'

%08:-0;043402332094/8:80/07090470-4/8;079.,4789005/553:2-4

,3//439040/78,70:80/147574/:.943982,:2-48:80/147/719/0;0452039824;090470$:-0;08.,3-0:59419,5,790;04520393.:/08,,:,0/7197,808147,..088948:-0;088:-0;08147,..08894470-4/:3/07.:9-049089450/7,54398,3/,8497,80,99003/419089450

%0470-4/2:89-0;079.,4789005/5534990,33,,3/1449,2:89-08974383.090708348:5547939084508%04702:89-0.42509039970:,7-4:3/,708

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,88:23,/9039747230898,190397,5590/059

1,.947814:3/39,-0

%,-0$:-0;0434023024/0-,80.,80

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

:0

:-0

548;08

%708

43897:.9432,907,

0.97.9

$,089,

%49,

,5,.941230384799438507/,

:70$:-0;043408.02,9.$4:7.07010703.0


23/42

'#%#%##%#%

%0'#2332094/8:80/43;079.,4789005/553470-4/08:3/0782,7.43/94381478:-0;089453,3/873,089453439040/78,70:80/147574/:.943982,:2-48:80/147/719/0;0452039824;0904700;04520393.:/08,,:,0/7197,808147,..08894/74;07.:98:3/07.:94190.425090,70,-04908450/7,54398,3/4;07.:94190.4250908450,70,,439094541908450%0'#84508,700.,;,90/347439,8.08


24/42

89,793174290-49942,3/90-7403470.,3702,339084501478:5547982,794873,089453

:70'079.,.7,90770970,98.02,9.

%,-0'079.,.7,90770970,923024/0-,80.,80

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:2-07

:0


25/42

:-0

548;08

%708

43897:.9432,907,

0.97.9

$,089,

%49,

,5,.941230384799438507/,

$

,.224/03.:/08,82510/14800994:897,90902,3574.088890581470,.2480098174208934507,9438070:80/,890-,8814790224/08,:20390/-.:77039

907,9:70,3//083,3/-448%,38543/.4898,708:22,70/390144380.943:70574;/08,8070841.489.:7;088:22,7390949,.48906:,94381470,.224/0

%$!

%,38543/8,70706:70/1472489231,.90847902.48924/0890.48941,9,38543/8706:70/147,24/080.0590,50,.,3/84;039097,.94300.974333%08041

9,38543/8,3/907.439,32039/,28;,708/717424304507,94394,34907%8;,7,-98/0503/03994,70,9090394394547,5479870,84398:8:,,/;8,-094

/090723090850.1.,70,706:70203981479,38543/81470,.3/;/:,5740.9,8980;,:,90/

%0470-4/2:89-0;079.,4789005/55389873,08945390,74..,3-00,

9424/07,90,3/9047084:/-024/07,909489743%04702:89-0.42509039970:,7

-4:3/,708

%024/08;,/1474507,94389/,233.,5,.908419489/,80.,80.48924/006:,9438,7039,-0,88:23,/9039747230898,190397,5590/0591,.947814:3/39,-0

3389,3.0807098834910,8-090144374::/03082,-01440/147,723010,.70850789/2.,5,.9147,723010,.70850789/2.,5,.9,3/

147,723010,.70850789/.,5,.9,/,590/1742984:/-0025,80/9,99080,70:/030894-01440/43390,-803.041850.1./,9,982:.2470,..:7,9094

89:/9094547,54190,70,.448090543/890.,.:,9090949,9433,0,3/;4:2094-0.439,30/,3/.,.:,9090,70,706:7020398,3/,24:3941254:3/2039/,2706:70/14790890

%4.,.:,9090.489890949,,70,4190543/,3/9030,7100941/,294-0.43897:.90/,70706:70/8,:/030,.70819.81950786:,708/0%0,88:20/.748880.943,,70,4190/,214790.4899,-08191950730,714491%0949,.489890.489415705,73909,38543/8905:890.48941.43897:.9390254:3/2039/,2,74:3/9%0.4891479,38543/8905705,7,9433.:/0890.48941389,319418:77

:703.,59,03/4507,93.4898,;07,0/4,78


26/42


27/42


28/42

%,-0%,38543/.,59,.4898

,9047 %,8543/ ,2 3078

,.70 30,719 ,.70

,-47

6:52039 5

$900 5 5:0 5

:-0 5

43897:.9432,907, 5 5

$,089,

%49,

70,419,38543/3,.708

03941254:3/2039/,294.43897:.9,74:3/9,38543/31009

54955.,-03078,7043706:70/3.079,389,908

&%'%#

%824/08/0830/1470;,:,934//054898.439,338:1/07017,.947470%0,:94.,;0.,7-4330,.00.974333574.0888248941903:80/147574.08837017,.9474/470899904734-574/:.98:94.,;08970,990470-57088:704/,9430709047088:-0.90/9400;,90/902507,9:708,3/57088:7083,34037.03;7432039.7.:98,7041903:80/07090470.439,3857074--3.,7,.90789.88:.,8130.,8473,9:7,4..:773.,7-439390470%82094/8,84-03:80/07084790,.9208,7010,8-01,43070,.9208706:70/,3/3457074--3.,7,.90789.8,705708039390470!4:/574-,--0,550/%0.48906:,9438,70;,/1474709433,0.,5,.908419489/479824/0,7,/041489:,8,88:20/9,70.4;0741:%0,3/,:94.,;024/08070/0;0450/17423/;/:,.4890892,9085705,70/-$.499$90--38

307:3470839,.7:80/9,,903,.430.7:8077:80/470890374:3/8,802,:940304:873/3$2,3/8039974:..4308%04;07808803994,-,2090:3/07808803994,9.0307742909.030790470880399490,:94.,;0.7.:9

%09.030/8:778803994,8:709,3903974:,807084185,80,93940789890380399490,:94.,;0874290,:94.,;08908:77408941,8.44394078,8:709,3.443;08808,3/439490.7.:9

,7-438,//0/390.7.:9..43889841,80708419,389011.03.,9,9478,7-43824;0/.4:3907.:7703994908:77.24;08-7,;917429017899490,899,3,77038:77174290,899,34190.7.:9,70803994909,38543/%04,/0/.,7-43174290.7.:98803994908975539,38!703,39897584:94388039949000.974333.7.:90709000.974333.08,70:80/945,904/4394890044.,94/084,/0/.,94/08,707024;0/970,90/9/:908:1:7.,./,3/80399490701331:73,.0070,/478574/:.0/147852039$97550/.,7-438700307,90/3,3,3/709:730/9490.7.:9


29/42

:70:897,908,82510/148009147,3,:94.,;021480094898,708:22,70/39,-0

:70:94.,;000.97433,2148009

%,-0:94.,;00.974333224/0

.,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:0 5 :-0 5

43897:.9432,907,

5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0


30/42

,5,.9412384799438507/,2100/

%#

%824/08/0830/1470;,:,934/04//054898%000.974;;333574.08882489

41903:80/147574.08834/04/470899904734-574/:.98.7.:98,7041903:80/07090470.439,3857074--3.,7,.90789.88:.,8130.,8473,9:7,4..:773.,7-439390470%82094/8,84-03:80/07084790,.9208,7010,8-01,43070,.9208706:70/,3/3457074--3.,7,.90789.8,705708039390470.,7-4335:5!4:/574-,--0,550/%0.48906:,9438,70;,/1474709433,0.,5,.908419489/479824/0,7,/041489:,8,88:20/9,70.4;0741:%0,3/,:94.,;024/08070/0;0450/17423/;/:,.4890892,9085705,70/-$.499$90--38

307:3470839,.7:80/9,,,3/.430.7:807.7.:97:80/470890374:3/3,802,:94034:873/3$2,3/8039974:..4308%04;07808803994,-,2090:3/0780880399490.7.:9

,7-438,//0/390.7.:9..43889841,80708419,389011.03.,9,9478,7-43824;0/.4:3907.:7703994908:77.24;08-7,;917429017899490,899,3

,77038:77174290,899,34190.7.:9,70803994909,38543/%04,/0/.,7-43174290.7.:98803994908975539,38!703,39897584:94388039949000.974333.7.:90709000.974333.08,70:80/945,904/4394890044.,94/084,/0/.,94/08,707024;0/970,90/9/:908:1:7.,./,3/80399490701331:73,.0070,/478574/:.0/147852039$97550/.,7-438700307,90/3,3,3/709:730/9490.7.:9

:70:897,908,82510/148009147,21480094898,708:22,70/39,-0

:7000.9743332148009


31/42

%,-000.974333224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:-0 5

43897:.9432,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/

!%#

%824/08/0830/1470;,:,934/04//054898%0!00.974333574.0888248941903:80/147574.08834/04/470899904734-574/:.98%0.48906:,9438,70;,/147

4709433,0.,5,.908419489/479824/0,7,/041489:,8,88:20/9,70.4;0741:

307:3470839,.7:80/9,,903,.430.7:8077:80/470890374:3/3,74/

2,3/8039974:..4308%04;07808803994,-,2090:3/07808803994,9.0307%04;07141742909.03078803994,8070841.,7-43,/8475943.4:238090

:3/0714408974:,8070841,9,90/0,.9,38

19070,.3908:77810/9490!.7.:9..43889841,80708419,389011.03.,9,9478,7-43824;0/.4:3907.:7703994908:77.24;08-7,;917429017899490,899,3,77038:77174290,899,34190!.7.:98803994909,38543/%04,/0/.,7-43174290!.7.:9,3/90.,7-43.4:2388803994908975539,38!703,39897584:94388039949000.974333.7.:90709000.974333.08,70:80/945,904/4394890044.,94/084,/0/.,94/08,707024;0/970,90/9/:908:1:7.,./,3/80399490701331:73,.0070,/4908574/:.0/147852039$97550/.,7-438700307,90/3,3,3/709:730/9490.7.:9

:70:897,908,82510/148009147,!21480094898,708:22,70/39,-0

%,-0!224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:-0 5

43897:.9432,907, 5


32/42

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.941384799438507/,2100/

:70!2148009

&%##%%%##

#

%824/08/0830/1470;,:,934//054898%0;,90,..4:3907.:77039/0.,39,943

077740574.0888248941903:80/147574.08834/470898;07.43903970,9;094

904/%0.48906:,9438,70;,/1474709433,0.,5,.908419489/479824/07,/0841489:,3/489070,88:20/970.4;070841:,3/

307:3470839,.7:80/9,,903,.430.7:8077:80/470890374:3/3,-,2,3/8039974:..4308%04;07808709:730/9490-,2090:3/07808803994,73/39.0307%04;07141742909.03078,84709:730/9490-,2090:3/0714408974:,8070841,9,90/0,.9,38070.,3/08,//0/94908:77

19070,.3908:77810/9490.7.:9..43889841,80708419.03079,38%05703,3984:9434;0714817429017899,394905703,3984:9439,3,770384:9438,//0/


33/42


34/42

$:1/0.43.0397,908174290149,943.7.:9,708039974:..430894;0780803994,7073/2%0

:3/0780174290..4305:8902,907,1742907073/289.030/,3//70/3,/81907%8/70/8:1/0.43.0397,908903/0;070/94901:/-0/74,8907%0708:938:1/02,9908903803994,.,7-43.4:23.7.:91742.904,/0/.,7-4388039948975539,38

!703,39897584:94388039949000.974333.7.:90709000.974333.08,70:80/945,904/4394890044.,94/084,/0/.,94/08,707024;0/970,90/9/:908:1:7.,./,3/80399490701331:73,.0070,/4708574/:.0/147852039$97550/.,7-438700307,90/3,3,3/709:730/9490.7.:9

:70:897,908,82510/1480091479014,974,890,.24898,708:22,70/39,-0

%,-04,974,890,.224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

5

:0 5

:-0 5

43897:.9432,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0,5,.9412384799438507/,2100/

:704,974,890,.2148009

%%!#&%

%824/08/0830/1470;,:,93/054898070,149,9432-0:80/94574/:.0430.43.0397,90%0430574/:.9149,94324/08-,80/43,34507,943574/:.3,24-/03:2


35/42

.43.0397,9030;,:,94784:/34909,924-/03:228,;0,0770,039.4899,32489-,80209,149,9435,3980.455070,/473.%024/08;,/1472100/7,908419489/%5.,70.4;077,908147-,80209,430574/:.9149,9435,398147.4550724-/03:20,/473.,70

307:3470839,.7:80/,3/80/3,8070841.7:8078,3/;-7,938.7003894

,55742,9023:837:80/470890374:3/374/28,3/5,880/974:..4308%04;0780874:3/3-,289035:250/-,.9490..430894,.0;0,23:8208149,943100/.430:3/078088039949074:07149,943.08%08074:07.43.0397,9085,8894.0,307.0807090,701:7907.43.0397,90/%,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:90149,943.7.:943.0397,908174290.0,307.08,709.030/,3//70/574794894.53147852039%,817429074:07.08,70803994909,38543/

:70:897,908,82510/14800914790430574/:.9149,94324898,708:22,70/39,-0

%,-049,943224/0430574/:.9

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:-0 5

43897:.943,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/

:7030574/:.9149,9432148009

%%%!#&%

%824/08/0830/1470;,:,93/054898070,149,9432-0:80/94574/:.094.43.0397,908%094574/:.9149,94324/08-,80/43,34507,943574/:.30,/,3/3.


36/42

.43.0397,908%024/08;,/1472100/7,908419489/%5.,70.4;077,908147-,80209,94574/:.9149,9435,398147.455070,/473.,7014724-/03:2

307:3470839,.7:80/,3/80/3,8070841.7:8078,3/;-7,938.7003894,55742,9023:837:80/470890374:3/374/28,3/5,880/974:..4308%04;0780874:3/3-,289035:250/-,.9490..430894,.0;0,23:8208

149,943100/.430:3/07808803994901789574/:.974:07149,943.08%08074:07.43.0397,9085,8894.0,307.0807090,701:7907.43.0397,90/%,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:901789149,943.7.:943.0397,908174290.0,307.08,709.030/,3//70/574794894.53147852039

%,81742901789574/:.974:07.0814949080.43/149,943.7.:9#4:07.43.0397,908,701:7907970,90/39080.43/.0,307.0889901789574/:.9.7.:99,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:9080.43/574/:.9149,943.7.:9%,817429074:07.08,70803994909,38543/,3/90.43.0397,908,709.030//70/,3/894.50/147852039

:70:897,908,82510/1480091479094574/:.9149,94324898,708:22,70/3

9,-0

%,-049,943224/094574/:.9

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:-0 5

43897:.9432,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/

:70%4574/:.9149,9432148009


37/42

%%%#!#&%

%824/08/0830/1470;,:,93/054898070,149,9432-0:80/94574/:.09700

.43.0397,908%09700574/:.9149,94324/08-,80/43,34507,943574/:.3.455070,/,3/3..43.0397,908%024/08;,/1472100/7,908419489/%5.,70.4;077,908147-,80209,9700574/:.9149,9435,398147.455070,/473.,7014724-/03:2

307:3470839,.7:80/,3/80/3,8070841.7:8078,3/;-7,938.7003894,55742,9023:837:80/470890374:3/374/28,3/5,880/974:..4308%04;0780874:3/3-,289035:250/-,.9490..430894,.0;0,23:8208149,943100/.430:3/07808803994901789574/:.974:07149,943.08%08074:07.43.0397,9085,8894.0,307.0807090,701:7907.43.0397,90/%,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:901789149,943.7.:943.0397,908174290.0,307.08,709.030/,3//70/574794894.53147852039

%,81742901789574/:.974:07.0814949080.43/149,943.7.:9#4:07.43.0397,908,701:7907970,90/39080.43/.0,307.0889901789574/:.9.7.:99,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:9080.43/

574/:.9149,943.7.:9%0.43.0397,908174290.0,307.08,709.030//70/,3/894.50/147852039

%,817429080.43/574/:.974:07.0814949097/149,943.7.:9#4:07.43.0397,908,701:7907970,90/39097/.0,307.0809,8174290.0,307.08,3/2//3817429074:07.08,7070.7.:,90/974:9097/574/:.9.7.:9%7/574/:.9.43.0397,908174290.0,307.08,709.030//70/,3/894.50/%,817429074:07.08,70803994909,38543/

:70:897,908,82510/148009147909700574/:.9149,94324898,708:22,70/39,-0

%,-049,943224/09700574/:.9

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039


38/42

$900

:-0 5

43897:.9432,907,

5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/

:70%700574/:.9149,9432148009

#'%

%824/08/0830/1470;,:,93/054898070,7,;92-0:80/94574.0884709,9.,3-0805,7,90/-7,;9%5.,/0548980707,;928,70:80/3.:/01700234/84209:38903,3/49070,;2307,/054898%024/08;,/147100/7,908419489/#0.4;078,88:20/94-0

307:3470839,.7:80/-,,.7:807%0/8.,708803994,/4:-0/0.8.7003070905:8317,.943/8.,7084394,.43;047,3/810/94,.430.7:807%023:8317,.943174290,,3/.430.7:8078.43;00/94;-7,938.70038;07801742908.700388709:730/9490.430.7:807,3/90:3/078088:770/,3/10/9490

%,81742904949074/207073/34..:783.480/.7.:99,..430.,88107

;0714174290..43085:250/94,857,.,88107$017,.9438174290.,88107,70803994,80708419,-0894574/:.0,7,/0.43.0397,90,2//3574/:.9,3/9,38%02//38

,70.42-30/,3/70..0/974:9074/2

%,-0.43.0397,908,70803994,149,943.0070,38:1/085708039,7014,90/411&3/071417429014,9.08.42-30/990.43.0397,908174290,3/9039.030/,3//70/%,38,709.030/,3/803994909,38543/

:70:897,908,82510/148009147907,;924898,708:22,70/39,-0


39/42

%,-07,;9224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

:-0 5

43897:.9432,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/

:707,;92148009

!

%824/08/0830/1470;,:,93/054898070,0,50,.4507,943-0:80/94574.0884/,3/478;07470%5.,/0548980700,50,.38:80/,7047,/04/,3/8;074/0/054898479824/0,4//054899,7,/041489:,8,88:20/9,70.4;0741%0.48906:,9438,70;,/1474709433,0.,5,.908419489/

307:34708.7:80/3,,,3/.430.7:8073807088.70030/,3/89470/3,130470-3%7:.8,:9047094900,50,.5,/8070-:/4078,704..,843,:80/94.4394:7470;0

9050.,3/00,.84:9438857,0/43900,.5,/8.507.4,908974:90470,3/8.40.90/3,5703,3984:943543/0,.0/4708,80/,3/90324;0/94,890/:258%05703,3984:94385:250/94,8070841.,7-43,/8475943.4:238,770384:943174290.4:2388709:730/94900,.5,/8%04,/0/.,7-4388039948975539,38!703,39897584:9431742909,3888039949000.974333.08070904/85,90/4394890044.,94/084,/0/.,94/08,707024;0/970,90/9/:908:1:7.,./,3/80399490701331:73,.0070,/478574/:.0/147852039$97550/.,7-438700307,90/3,3,3/709:730/9490.7.:9

:70:897,908,82510/148009147900,50,.24898,708:22,70/39,-0


40/42

%,-00,50,.224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47

6:52039

$900

5:0 5

:-0 5

%708 5

43897:.9432,907,

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9384799438507/,2100/

:700,50,.2148009

$'%%#%%#

%824/08/0830/1470;,:,93/054898070,84;039097,.94300.974333$2-0:80/94574/:.0,.45507.,94/0574/:.9%5.,,55.,943841$28,701470,.84:943817424/047.,.4.90/:25,89047389:.455074708%0.48906:,9438,70;,/1474709433,0.,5,.908419489/,8.,88:2594383.:/0,34707,/041:,3/,70.4;0741%0.48906:,9438,70-,80/43389/94-0.4388903994907.48980.9438$5,398,70:8:,0570880/3,43850723:90,23,3/5,3983-/:574/:.0/479824/094.43;07994-/:-/:574/:.0/%4.43;07994,23,23100/945,39

%024/08-,80/43,95.,.431:7,943410,50,.5,/894097,.94389,08,3/430897589,0!703,390,.84:94385:250/949084;039097,.943.7.:917429084:943543/83901789097,.94389,020780990784:943820/947,3.14317429080.43/89,0


41/42

097,.9384204190.45507%084:94385:250/949080.43/097,.94389,00709820/91708897550/47,3.9470.4;0790702,33.45507%0-,770384:9437,113,9014817429080.43/89,094900,./:258

%04,/0/47,3.88039174290097,.94380.943949089755380.9430709820/9,3,./.00.9749017429000.974333.7.:9%800.974908975890.4550717429047,3.

5,8019079029:70805,7,9083809939,3890-,770347,3.8709:730/949080.43/097,.94389,0%0.45507.439,3300.9749014894908974300.974909,381742.985:250/9400.9749019078947024;00397,30/47,3.%0.,710/8974300.97490890310/949000.974333.7.:9

%08974300.974905,8808974:00.974903907.,30780700,917424:9438503900.974905700,98903.4238974300.97490%08974300.9749090340894,.7.:,9439,30709820/98503900.9749017429000.974333.0800/00.9749085:250/.4393:4:81742909,3949000.9749..080.974884..:78390.08070384:-00,/-,80/,34/08,70:80/,3/90.4550785,90/43.,94/084189,308889004793.4550789,790780098

:70:897,908,82510/14800914790$5,394898,708:22,70/39,-0$3.0$.4898903/94;,73,95.,042097.707088431472,3/90.489.4254303941905,398903/94,;0,

30,770,9438590.,59,.48906:,943839,-0,7039014724190$.425430395:890.4254303994.,.:,9090949,$.,59,.489%4.43;07990.48980570880/38994-:574/:.0/89-:574/:.0/

%,-0$4;039097,.94300.94333224/0

,5,.97,3089/

,9047 ,59,.489 507,93.48989

,-47 6:52039

$900

:-0 5

43897:.9432,907, 5

0.97.9 5

#0,0398 5

$,089,

%49,

54955.,-0

,5,.9412384799438507/,2100/%$5,39,23

5,39-:574/:.0/

:70$4;039097,.94300.9743332148009$4:7.0,/,590/17427010703.0


42/42

$

%0:8041908082510/.48924/08,4,30;,:,947942,0,6:.57010,8-99500892,90147,2307,/05489,59,,3/4507,93.4898147,230,3/2.,3-00892,90/-,80/43.,5,.941904507,943384799438507/,/:8920391,.9478,70574;/0/147,:,0/89,3.0;,7,94334503598,3/

;,7,-941/05994-4994241470-4/147:3/0774:3/2308:/0308147.,.:,93/,.,5,.9-,80/4370807;09433,0,70574;/0///943,:/03081470892,9390.489841

9,38543/85407308,3/74,/.43897:.943,703.:/0/

Simplified Cost Models for Pre Feasibility Mineral Evaluations

Documents