KIHABE KIHABE-
- NXUU
NXUU
BOTSWANA
Zinc Lead Project Zinc Lead Project
January 2010
www.mountburgess.com www.mountburgess.com
KIHABE KIHABE- -NXUU NXUU BOTSWANA Zinc Lead Project Zinc Lead - - PDF document
KIHABE KIHABE- -NXUU NXUU BOTSWANA Zinc Lead Project Zinc Lead Project January 2010 www.mountburgess.com www.mountburgess.com Email: C/o BDO Spencer Steward Gabarone PO Box 1839 View Mews, Kgale Kgale BDO House (CO.2007/375)
www.mountburgess.com www.mountburgess.com
Email: mtb@mountburgess.com Website: www.mountburgess.com
(ACN: 009 067 476) Listed on the Australia Stock Exchange since 1985 Listing Code: MTB Local Asset status in Botswana granted: 31.10.2007 Issued Share Capital: 320,257,000 shares (CO.2007/375) C/o BDO Spencer Steward BDO House Kgale Mews, Kgale View PO Box 1839 Gabarone BOTSWANA
Resource Category Total Tonnes Kihabe Resource Nxuu Resource Indicated 16.4 million 16.4 million
13.5 million 5.6 million 7.9 million Total 29.9 million * 22.0 million 7.9 million
The above Kihabe resource statement was calculated by Ravensgate Pty Ltd, geological consultants on the 17th July 2008, on which date zinc and lead were trading at US$1810/t and US$1995/t respectively. The above Nxuu resource statement assumes a par value for both Zinc and Lead.
* Combined Resources of 29.9 million tonnes @ 2.62% zinc equivalent grade applying a 0.5% external cut
Current Lead Price (January 2010) Project yields 26.6% IRR @ 30% equity with only 60% metal recovery. Recoveries now
10 Year Lead Price
*All Prices quoted from LME
Current Zinc Price (January 2010) Project yields 26.6% IRR @ 30% equity with only 60% metal recovery. Recoveries now
10 Year Zinc Price
*All Prices quoted from LME
2.4km
LEAD Looking NE (local grid) ZINC
Looking NE (local grid)
Kihabe Resource 22 million tonnes @ 2.2% Zn/Pb 0.5% low cut
14 million tonnes @ 2.77% Zn/Pb with 1.4% low cut
ProMet Engineers Scoping Study May 2009 Room for Improvement Updated/Subject to Change since Scoping Study
Nxuu Resource 5.4 million tonnes @ 2.81% Zn/Pb 0.5% low cut resource extended from recent drilling 10.9 million tonnes @ 3.2% Zn/Pb with 0.3% low cut Total Resource 27.4 million tonnes @ 2.32% Zn/Pb
@ 2.98% Zn/Pb In ground Value /tonne US $28.00
Mining Rate 2.5 million t.p.a.
5.5-1 (40o slopes)
prove known competency of quartz wacke and dolomite. Possible 4.5-1 strip ratio achievable
RESOURCE MINING
Zinc 64%
ProMet Engineers Scoping Study May 2009 Room for Improvement Updated/Subject to Change since Scoping Study
Lead 67%
Mining US $ 2.20/t
will reduce mining costs Total Costs (Mine Gate) US $20.08/t
Ore Processing US $15.42/t Could increase with change in processing flow sheet to achieve higher metal recoveries Administration US $2.46/t RECOVERIES
COSTS
*Bulk testing required to confirm results
Float Concentrate 60% metal
45% increase in metal recoveries
ProMet Engineers Scoping Study May 2009 Room for Improvement Updated/Subject to Change since Scoping Study
Concentrate costs (Transport) US $123/t
from 45% increase in metal recoveries
as a result of onsite electrowinning of zinc metal from oxide ores Smelting US $182/t concentrate Variable according to smelter
around US$190/t concentrate Capex US $217 million
electro-winning of metal from oxide
IRR Based ONLY on metal recoveries of 64% Zinc and 67% lead, project was estimated to yield IRR of 26% @ 30% equity, with metal prices @US$2,400/t
increase in grade, 10% increase in resource & on-site electrowinning should increase IRR significantly, subject to additional Capex. Updated Scoping Study will reflect this
CONCENTRATE
OTHER
Kihabe Ore and Nxuu Ore Process Route
(provision for oxidised ore types)
Zinc Model Lead Model
SECTION 9900mE
Zinc Model Lead Model
SECTION 10000mE
Zinc Model Lead Model
SECTION 10100mE
Zinc Model Lead Model
SECTION 10400mE
Zinc Model Lead Model
SECTION 11500mE
Zinc Model Lead Model
SECTION 11600mE
Zinc Model Lead Model
SECTION 11700mE
Zinc Model Lead Model
SECTION 11800mE