Filed by Bowne Pure Compliance
 

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER TO RULE 13A or 15D-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
     
For the Month of: January, 2008   File No.: 000-13727
PAN AMERICAN SILVER CORP.
 
(Translation of Registrant’s Name into English)
Suite 1500, 625 Howe Street Vancouver British Columbia, Canada V6C 2T6
 
(Address of Principal Executive Office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20F or Form 40F:                     Form 20F o      Form 40F þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1).                     Yes o      No þ
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7).                     Yes o      No þ
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.                                              Yes o      No þ
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with rule 12g-3-2(b): 82 -                     .
 
 

 

 


 

Submitted herewith:
  1.  
Form 43-101 Technical Report for the La Colorada Property.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
     
 
  PAN AMERICAN SILVER CORP.
 
   
Date: January 30, 2008
  “Robert Pirooz”
 
   
 
             General Counsel

 

 


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
TECHNICAL REPORT
FOR THE
LA COLORADA PROPERTY
ZACATECAS, MÉXICO
Effective Date: September 30, 2007
PREPARED BY:
Andrew Sharp, AusIMM
Michael Steinmann, P.Geo
Martin Wafforn, P.Eng

 

1


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
TABLE OF CONTENTS
         
1.0 TITLE PAGE
    1  
 
       
2.0 TABLE OF CONTENTS
    1  
 
       
3.0 SUMMARY
    1  
 
       
3.1. Background
    1  
3.2. Property Ownership, Location and Description
    1  
3.3. Geology and Mineralization
    2  
3.4. Exploration and Development
    2  
3.5. Mineral Resource and Reserve Estimates as at Sep. 30, 2007
    3  
3.6. Mining Operations
    5  
3.7. Authors’ Conclusions
    5  
3.8. Author’s Recommendation
    6  
 
       
4.0 INTRODUCTION
    6  
 
       
5.0 RELIANCE ON OTHER EXPERTS
    7  
 
       
6.0 PROPERTY DESCRIPTION AND LOCATION
    8  
 
       
6.1. Mineral Tenure
    8  
6.2. Permits and Agreements
    10  
6.3. Environmental Issues
    11  
 
       
7.0 ACCESSIBILITY, CLIMATE, LOCAL RESOURCES, INFRASTRUCTURE AND PHYSIOGRAPHY
    12  
 
       
8.0 HISTORY
    13  
 
       
9.0 GEOLOGICAL SETTING
    14  
 
       
9.1. Regional and Local Geology
    14  
9.2. Structural Geology
    16  
 
       
10.0 DEPOSIT TYPES
    17  
 
       
11.0 MINERALIZATION
    17  
 
       
11.1. Ore Zones
    18  
 
       
12.0 EXPLORATION
    19  
 
       
13.0 DRILLING
    20  
 
       
14.0 SAMPLING METHOD AND APPROACH
    31  
 
       
15.0 SAMPLE PREPARATION, ANALYSES, AND SECURITY
    32  
 
       
16.0 DATA VERIFICATION
    33  
 
       
17.0 ADJACENT PROPERTIES
    34  
 
       
18.0 MINERAL PROCESSING AND METALLURGICAL TESTING
    34  
 
       
18.1. Mineral Processing
    34  
  ii

 

 


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
         
18.2. Lab Sampling and Analysis
    35  
18.3. Metallurgical Testing
    36  
 
       
19.0 MINERAL RESOURCE AND MINERAL RESERVE ESTIMATES
    42  
 
       
19.1. Mineral Reserves
    45  
19.2. Mineral Resources
    45  
 
       
20.0 OTHER RELEVANT DATA AND INFORMATION
    46  
 
       
21.0 INTERPRETATION AND CONCLUSIONS
    47  
 
       
22.0 RECOMMENDATIONS
    47  
 
       
23.0 REFERENCES
    48  
 
       
24.0 ADDITIONAL REQUIREMENTS FOR TECHNICAL REPORTS ON DEVELOPMENT PROPERTIES AND PRODUCTION PROPERTIES
    49  
 
       
24.1. Underground Mine Operations
    49  
24.2. Milling
    54  
24.3. Environmental Considerations
    56  
24.4. Exploration Expenditures
    58  
24.5. Inflation and Taxes
    58  
24.6. Capital and Operating Costs
    62  
24.7. Markets
    65  
24.8. Revenues
    66  
24.9. Economic Model
    66  
24.10.Life of Mine
    70  
 
       
25.0 DATE AND SIGNATURE PAGE
    71  
 
       
26.0 FIGURES
    72  
LIST OF FIGURES
         
Figure 1 Location of the La Colorada mine in central Mexico
    72  
Figure 2 Claim map of the La Colorada mine
    73  
Figure 3 Claim map of the La Colorada mine — El Conjuro and San Cristobal
    74  
Figure 4 Claim map of the La Colorada mine with surface installations and access roads
    75  
Figure 5 Surface map of the La Colorada mine site with installations
    76  
Figure 6 Geological map of the La Colorada mine
    77  
Figure 7 Simplified geological cross section
    78  
Figure 8 Long section of the La Colorada mine with development
    79  
Figure 9 NCP HW Vein
    80  
Figure 10 NCP HW2 Vein
    81  
Figure 11 NCP Vein
    82  
Figure 12 NCP Inverse Vein
    83  
Figure 13 NCP Split Vein
    84  
Figure 14 NC2 Vein
    85  
Figure 15 Recompensa Vein
    86  
Figure 16 Estrella Vein
    87  
Figure 17 Mining method, stope access from ramp
    88  
Figure 18 Applied mining method (Cut and Fill)
    89  
Figure 19 Processing Flowsheet — Oxide Circuit
    90  
Figure 20 Processing Flowsheet — Sulphide Circuit
    91  
  iii

 

 


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
LIST OF TABLES
         
Table 1 La Colorada Mineral Reserves
    3  
Table 2 La Colorada Mineral Resources
    4  
Table 3 Mining concessions registered for exploitation (mining)
    9  
Table 4 Chalchihuites Statistics on Rain & Evaporation
    12  
Table 5 List of Drilling Campaigns by Year:
    20  
Table 6 La Colorada Drill Hole Collars
    22  
Table 7 Predicted Metal Recoveries for La Colorada Ores
    34  
Table 8 Predicted Head Grades
    34  
Table 9 Actual Metal Recoveries of Oxide Ore Achieved from 2005 - Sep 30, 2007
    35  
Table 10 Actual Metal Recoveries of Sulphides Ore Achieved from 2005-Oct 17, 07
    35  
Table 11 Predicted Metal Recoveries of Oxide Ore
    37  
Table 12 Bottle Roll Test Results (Oxide Ore Above 295 Level)
    37  
Table 13 Flotation Results: Stage 1
    38  
Table 14 Flotation Results: Stage 2
    38  
Table 15 Projected Typical Sulphide Metallurgical Balance
    39  
Table 16 Drill Core Scoping Bottle Roll Tests
    39  
Table 17 Locked Cycle Results
    40  
Table 18 Gold Recoveries in Locked Cycle Testing
    40  
Table 19 Flotation Results on NCP Oxide Ore
    41  
Table 20 Flotation Results on NCP Mixed Ore
    41  
Table 21 Specific Gravity Testwork
    42  
Table 22 Metal Price Assumptions
    43  
Table 23 Value per Tonne Factors for Oxide Ore
    44  
Table 24 Value per Tonne Factors for Sulphide Ore
    44  
Table 25 La Colorada Mineral Reserves
    45  
Table 26 La Colorada Mineral Resources
    46  
Table 27 Long range mine plan based on Sep 30, 2007 reserves
    54  
Table 28 Closure Cost Estimate
    58  
Table 29 Tax Depreciation Rates
    60  
Table 30 Tax on Mining Concessions
    61  
Table 31 Corporate & Employee Profit Sharing Calculation
    62  
Table 32 Estimated Life of Mine Capital Costs
    63  
Table 33 Estimated Life of Mine Operating Costs
    64  
Table 34 Mining Operating Cost Details
    64  
Table 35 Processing Operating Cost Detail
    65  
Table 36 Economic Model
    68  
Table 37 NPV Price Sensitivity
    69  
Table 38 NPV Price Sensitivity Parameters
    69  
Table 39 Grade Sensitivity
    70  
Table 40 Capital Cost Sensitivity
    70  
Table 41 Operating Sensitivity
    70  
  iv

 

 


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
1.0 TITLE PAGE
This Technical Report has been prepared in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects (“NI 43-101”) and the contents herein are organized and in compliance with Form 43-101F1 — Contents of the Technical Report (“Form 43-101 F1”). The first two items are the Title Page and the Table of Contents presented previously in this report. They are mentioned here simply to maintain the specific report outline numbering required in Form 43-101F1.
2.0 TABLE OF CONTENTS
See discussion in Section 1.
3.0 SUMMARY
3.1. Background
Pan American Silver Corp. (“PAS”) prepared this Technical Report in support of its public disclosure of mineral reserve and mineral resource estimates as of September 30, 2007, as required by NI 43-101.
Mr. Andrew Sharp, AusIMM member, Planning Manager Mexico Operations of Minera Corner Bay S.A. de C.V. (“Minera Corner Bay”), a wholly-owned subsidiary of PAS, Dr. Michael Steinmann, P. Geo., Senior Vice President of Exploration and Geology of PAS, and Mr. Martin Wafforn, P.Eng., Vice President of Mine Engineering of PAS, are authors of this Technical Rreport. Each of Mr. Sharp, Dr. Steinmann and Mr. Wafforn is a Qualified Person (“QP”) as that term is defined in NI 43-101.
3.2. Property Ownership, Location and Description
The La Colorada property was acquired by PAS in April 1998 through its wholly owned subsidiary Plata Pan Americana S.A., de C.V. (“Plata”).
The La Colorada property is located in the Chalchihuites district, Zacatecas State, México, approximately 99 km south of the city of Durango and 156 km north-west of the city of Zacatecas. The district’s general co-ordinates are longitude 23°23’N and latitude 103°46’W. The La Colorada mine-site is accessible by road approximately 21/2 hours south-east of the city of Durango. The road consists of 120 km of a paved two-lane highway (Highway 45), and 23 km of public, all weather gravel road. The access from Zacatecas takes approximately the same time on similar types of roads. Durango and Zacatecas are serviced by daily flights from México City, other major centers in México and direct flights from some cities in the United States.
The La Colorada property is comprised of 37 exploitation claims totalling 2,864.1 ha (figures 2, 3 and 4). In addition, PAS also has control over approximately 571 ha of surface rights covering the main workings, namely the Candelaria, Campaña, Recompensa and Estrella mines.

 

1


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
3.3. Geology and Mineralization
The La Colorada property is located on the eastern flanks of the Sierra Madre Occidental at the contact between the Lower Volcanic Complex and the Upper Volcanic Supergroup. The La Colorada property lays 16km southeast of Chalchihuites and 30km south-southwest of Sombrerete, two mining camps with significant silver and base metal production from veins and associated skarn deposits (San Martin and Sabinas mines).
The oldest rocks exposed in the mine area are Cretaceous carbonates and calcareous clastic rocks of the Cuesta del Cura and Indidura formations. Overlying the calcareous rocks is a conglomerate unit containing clasts derived mostly from the subadjacent sedimentary rocks. In the Chalchihuites district this unit is called the Ahuichila Formation and is of Early Tertiary age.
Most of the outcrop in the mine area is represented by intermediate to felsic volcanic rocks of the regional Lower Volcanic Complex. This unit is identified as a trachyte in older mine data, although recent petrography indicates that it is actually an altered dacite. There are several subgroups within this unit, including plagioclase porphyry, crystal to crystal-lapilli tuffs, and volcanic breccias. Generally these sub-units do not form mappable units.
East to northeast striking faults form the dominant structures in the project area and play a strong role in localizing mineralization. Most of these faults dip moderately too steeply to the south and juxtapose younger hangingwall strata against older footwall rocks. Evidence suggests down-dip motion on these faults; however, most of the faults have been reactivated at some point so the movement direction during the initial formation is uncertain. Stratigraphic contacts are displaced from ten to over a hundred metres lower on down-dropped blocks.
The mineralized veins at La Colorada contain both oxide and sulphide material. The depth below surface and the permeability of the mineralized zone controls the level of oxidation in the veins. The most common sulphide minerals are galena, sphalerite, tetrahedrite, argentite, and pyrite.
3.4. Exploration and Development
The bulk of PAS’ exploration on the La Colorada property has been surface and underground diamond drilling and underground drifting on the veins and mineralized zones. Exploration work conducted by PAS as of September 30, 2007 includes 53,253 metres of surface and underground diamond drilling and approximately 22,600 metres of underground drifting. The drifting was completed along the vein for stope extraction, ramp and stoping access, drifting in mineralized structures has been mapped for geology and sampled. NQ and HQ sized core was obtained from surface drilling and underground diamond drilling is typically done with BQ sized core. In certain cases, HQ sized core was used in underground drilling in an attempt to improve drill core recovery. Prior to PAS’ involvement in the La Colorada project, previous operators had drilled 131 holes for a total of 8,665 metres. These holes were not used in PAS’ reserve or resource calculation, with the exception of four holes where the original core was found and assayed by PAS. Drill holes generally range in length from 100 to 300 metres with dips of plus 45º to minus 90º. Standard logging and sampling processes have been used to record information from the holes drilled by PAS.

 

2


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
There are on-going development and exploration programs in place in order to secure the future production from the mine. In 2008, PAS plans to complete 18,232 metrrs of surface and underground exploration and definition diamond drilling. PAS also plans approximately 6,300 metres of underground development (1,750 metres in ore sills) during 2008.
3.5. Mineral Resource and Reserve Estimates as at Sep. 30, 2007
The proven and probable mineral reserves at the La Colorada mine as at September 30, 2007 were estimated to be as shown in Table 1. This mineral reserve estimate was calculated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc, $1,700 per tonne of lead and was prepared under the supervision of and reviewed by Andrew Sharp, AusIMM member, Planning Manager of Mexican Operations of Minera Corner Bay, and Dr. Michael Steinmann, P. Geo., Senior Vice President of Exploration and Geology of PAS. Each of Mr. Sharp and Dr. Steinmann is a QP as that term is defined in NI 43-101.
Table 1 La Colorada Mineral Reserves
                                         
    Tonnage     Grade  
Category   kT     Ag g/t     Au g/t     Pb %     Zn %  
Proven
    449.40       421.57       0.46       0.01       0.01  
Probable
    566.50       460.12       0.53       0.01       0.01  
 
                             
Total Reserve
    1,015.90       443.07       0.50       0.01       0.01  
 
                             
Notes:
1.  
Total grades of silver and zinc are shown as contained metal before mill recoveries are applied.
 
2.  
La Colorada’ mineral reserves have been estimated at a cut off value per tonne of $66.53 in the Calendaria Mine and $58.31 in the Estrella Mine for oxide ore and $58.48 per tonne in sulphide ore.
 
3.  
The geological model employed for La Colorada involves geological interpretations on sections and plans derived from core drill hole information and channel sampling.
 
4.  
Mineral reserves have been estimated using the O’Hara dilution formula, which typically adds 20% to 50% dilution at zero grade depending on dip angle and vein width. As a result of reconciliation to actual production the mining dilution is increased by a further 13%.
 
5.  
Mineral reserves have been estimated using a mining recovery of 85-94% (pillars are left in some thicker zones leading to lower mining recovery). A further 7.5% subtracted from the grade with no change in tonnage to further account for other mining losses.
 
6.  
Mineral reserves were estimated based on the use of cut and fill mining methods. The mining rate is projected to be a maximum of 940 tpd ore for the full year of 2008. The processing plants have the capacity to process more than this and are assumed to process all of the ore produced by the mine in each year.
 
7.  
Mineral reserves are estimated using polygonal methods on longitudinal sections.
 
8.  
Mineral reserves were estimated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc and $1,700 per tonne of lead.
 
9.  
Environmental, permitting, legal, title, taxation, socio economic, political, marketing or other issues are not expected to materially affect the above estimate of mineral reserves.
The measured, indicated and inferred mineral resources at the La Colorada Mine as of September 30, 2007 were estimated to be as shown in Table 2. This mineral resource estimate was calculated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc, $1,700 per tonne of lead and was prepared under the supervision of and reviewed by Andrew Sharp, AusIMM member, Planning Manager of Mexican Operations of Minera Corner Bay, and Dr. Michael Steinmann, P. Geo., Senior Vice President of Exploration and Geology of PAS. The mineral resources shown in Table 2 are in addition to the mineral reserves shown in Table 1.

 

3


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Table 2 La Colorada Mineral Resources
                                         
    Tonnage     Grade  
Category   k tonne     Ag g/t     Au g/t     Pb %     Zn %  
Measured
    186.79       329.66       0.51       0.01       0.01  
Indicated
    547.33       243.62       0.30       0.01       0.01  
 
                             
Total Resource
    734.11       265.51       0.36       0.01       0.01  
 
                             
Inferred
    1701.18       346.46       0.39       0.02       0.02  
Notes:
1.  
PAS reports mineral resources and mineral reserves separately. Reported mineral resources do not include amounts identified as mineral reserves.
 
2.  
The geological model employed for La Colorada involves geological interpretations on sections and plans derived from core drill hole information and channel sampling.
 
3.  
Mineral resources have been estimated using the O’Hara dilution formula, which typically adds 20% to 50% dilution at zero grade depending on dip angle and vein width. .As a result of reconciliation to actual production the mining dilution is increased by a further 13%.
 
4.  
Mineral resources have been estimated using a mining recovery of 85-94% (pillars are left in some thicker zones leading to lower mining recovery). A further 7.5% is subtracted from the grade with no change in tonnage to further account for other mining losses.
 
5.  
Mineral resources were estimated based on the use of cut and fill mining methods. The mining rate is projected to be a maximum of 940 tpd ore for the full year of 2008. The processing plants have the capacity to process more than this and are assumed to process all of the ore produced by the mine in each year.
 
6.  
Mineral resources are estimated using polygonal methods on longitudinal sections.
 
7.  
Mineral reserves were estimated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc and $1,700 per tonne of lead.
 
8.  
Environmental, permitting, legal, title, taxation, socio economic, political, marketing or other issues are not expected to materially affect the above estimate of mineral resources.
 
9.  
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
The mineral resource estimation has been done using the polygonal method and corrections for mining method, mining recovery, dilution from wall rocks and dilution from backfill have been taken into account. Mining blocks were created from the variograms and classified as measured, indicated or inferred based on the relative confidence of the supporting data for each evaluated block.
Erratic high Ag values have been corrected for the mineral resource calculation. The La Colorada mineral deposit contains high grade, minable ore shoots and a simple arithmetic top cut to the database would eliminate entire high grade areas. In order to prevent that, the spatial location of a sample has been taken into account. Samples are collected along a structure and are plotted as silver gram per tonne (“g/t”) grade, width (m) of the vein and Ag grade multiplied by the width in order to identify minable ore shoots along the veins. For an easy method to locate the ore shoots, trend lines are plotted over the three datasets. Single outliers, or non-minable small ore shoots, are visually identified and the grades are replaced by the grades of the predicted trend line. The corrections are applied before the vein samples and mineralized footwall / hangingwall samples are composited. Although this method represents a rather unusual way of applying a top cut, the authors of this Technical Report agree that it represents a valid method for the La Colorada deposit, eliminating high grade outliers and with that reducing risk from the mineral resource estimation.

 

4


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
3.6. Mining Operations
Two operating mines exist within La Colorada: Candelaria Mine and La Estrella Mine. The underground Candelaria Mine has various veins that are currently in production. There are two types of ore (sulphide and oxide ore) that are processed separately in the processing plant within the Candelaria Mine. Ore that is favourable to flotation produces a lead / silver and zinc concentrates. Other ore (mostly highly oxidized but includes transitional and sulphide ore) is processed through a separate cyanide leach plant (termed the oxide plant) and produces dorè bars. The Estralla Mine has a single oxide vein that is also currently being mined and processed through the oxide plant.
A third mine, the Recompensa mine is currently the subject of an exploration project that includes surface and underground diamond drilling from a ramp to the surface.
The 2008 La Colorada mine plan is based on providing 540 tpd of ore to the oxide circuit (maximum capacity 650 tpd) that was commissioned in 2004 and a further 400 tonnes per day (“tpd”) of ore to the sulphide circuit which was recently expanded from 100 tpd production. Of the 540 tpd of oxide ore that is planned to be produced during 2008, it is estimated that 390 tpd will be mined from the Candelaria Mine and 150 tpd from the Estrella Mine. The expansion to the sulphide plant was commissioned in June 2007 and the plant now has a maximum capacity of 450 tpd. All of the sulphide production is scheduled to be mined from the Candelaria Mine at a rate of 400 tpd. The mining method used in both mines is mechanized cut and fill using waste rock as backfill.
The mines are being developed to permit fast and efficient movement of equipment, personnel and materials via a system of ramps that connect back to the shaft for haulage of ore and some waste to the surface. Main ramps that are used by haulage trucks are developed 3.6 metres wide by 3.6 metres high with the face drilling normally done by a one boom jumbo and bolting done either using hand held drills from the muck pile or using the one face jumbo that is equipped with a boom capable of drilling holes for split set bolts. The waste is removed using 3.5 cubic yard scooptrams, and where possible, is taken to a stope that is being backfilled for disposal. Stope accesses are typically 2.4 metres wide by 2.4 metres high to permit 2 cubic yard capacity scooptrams into the stopes. These accesses are normally drilled and bolted using hand held drills.
3.7. Authors’ Conclusions
This Technical Report demonstrates that the mineral reserves and mineral resources presented in this Technical Report will be economic with the forecast metal prices and other assumptions presented herein. Based on the current mineral reserve estimates, the mine is projected to operate until the end of 2011. This projected mine life may increase if future resources are converted to reserves. The undiscounted net present value (“NPV”) for the La Colorada mine is $9.77M based in the mineral reserves and mineral resources. The current realized metal prices are higher than those used for the mineral reserve and mineral resource calculations and for the economic analysis presented in this Technical Report.
In the opinion of the authors of this Technical Report, the diamond drilling and channel sampling information that has been collected is of sufficient density for mineral resource and mineral reserve estimation.
The QA/QC programs are conducted under the direct supervision of PAS’ geology staff and periodically revised by Michael Steinmann, P.Geo. The authors of this Technical Report have relied on the data verification work conducted by the geology staff at La Colorada Mine. Summary results used in the resource estimation have been verified by the authors of this Technical Report.

 

5


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
This report details the methodology employed and demonstrates why the authors of this Technical Report conclude that the continued operation of the La Colorada Mine is technically feasible and economically viable. It is the authors’ opinion that the data contained herein is of sufficient quality and reliability to make the conclusions stated.
3.8. Author’s Recommendation
As the mine is currently in operation, the work programs necessary to maintain annual updates to the mineral reserve estimates are in place and being conducted on a daily basis by a full complement of technical and operating staff at the mine. The costs for these work programs are included in the annual operating budgets, mine plan and life of mine (“LOM”) plan that are shown in section 25.6 — Capital and Operating Costs. Martin Wafforn and Michael Steinmann visit the La Colorada Mine on a regular basis throughout the year and make any necessary revisions or improvements to the estimation methodologies. Mr. Andrew Sharp has been based at the La Colorada mine for the last year and has worked there on a daily basis. It is recommended that PAS continues to follow the life of mine plan and make the capital investments that are detailed in that plan. It is further recommended to continue to follow the current sampling and quality control programs as may be revised from time to time by Michael Steinmann, P.Geo. It is also recommended to continue with the diamond drilling program and the related sampling and quality control programs in order to assure sufficient data density for future new resource estimations in deeper or lateral parts of the mine as well as for satellite deposits. The mine has a budget in 2008 of US $1.5M in order to conduct exploration and definition drilling programs in an attempt to convert resources to reserves and locate new ore bodies. These exploration programs are closely supervised and revised by the Senior V.P. of Geology and Exploration for PAS, Dr. Michael Steinmann, P.Geo.
The authors of this Technical Report recommend that the mine should continue to operate and that the mineral reserve and mineral resource statement presented herein be adopted.
4.0 INTRODUCTION
This Technical Report has been prepared for filing in accordance with NI 43-101 and the format and contents of this Technical Report are intended to conform to Form 43-101 F1. This Technical Report has been prepared for PAS for the purpose of updating the mineral reserve and mineral resource estimates for the La Colorada property. Mr. Andrew Sharp, AusIMM member, Planning Manager Mexico Operations of Minera Corner Bay, serves as the Qualified Person responsible for preparing sections 3, 4, 5, 6, 7, 8, 18, 20, 21, 22, 23, and 24 and Figures 8, 9, 10, 11, 12, 13, 14, 15 and 16 of this Technical Report. Dr. Michael Steinmann, P.Geo., Senior Vice President Geology and Exploration for PAS, serves as the Qualified Person responsible for sections 1, 2, 9, 10, 11, 12, 13, 14, 15, 16, 17 and 19 and Figures 1, 2, 3, 4, 5, 6, and 7 of this Technical Report. Mr. Martin Wafforn, P.Eng., Vice President of Mine Engineering for PAS, serves as the Qualified Person responsible for section 25 and figures 17, 18, 19 and 20.
Andrew Sharp has worked at the La Colorada Mine since November 2006 and Michael Steinmann and Martin Wafforn continuously supervise projects at La Colorada and visit the site on a regular basis.
Data, reports, and other information used for the compilation of this Technical Report were obtained from personnel in the PAS offices in Vancouver, British Columbia, the Plata office in Durango, México and from the La Colorada Mine offices in Zacatecas, México. This Technical Report is based on work conducted by PAS geologists, engineers and metallurgists, as well as third party consultants retained by PAS. Specifically, information and data for the mineral resource and mineral reserve estimates were obtained from La Colorada geology department personnel in México and information and data for matters pertaining to metallurgy and processing, cost estimates, environmental and geotechnical investigations, and economic analyses were provided by PAS.

 

6


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Information and data was also obtained from certain corporate documents, including:
   
Feasibility Study, La Colorada Mine, México, June 22, 2000 (the “Feasibility Study”);
 
   
La Colorada Project, México. Feasibility Update, February 2002 (the “Updated Feasibility Study”);
 
   
La Colorada Mine Project, Zacatecas, Technical Report, August 29, 2003
 
   
Annual Information Forms of Pan American for 1999, 2000, 2001, 2002, 2003, 2004, 2005 and 2006; and
 
   
La Colorada Mine Project, Zacatecas, Technical Report, March 17, 2006
The Feasibility Study and the Updated Feasibility Study relied on various documents prepared by third party engineering and consulting firms, including:
   
Structural Analysis, La Colorada Mine, Lewis Geoscience, October 1998
 
   
La Colorada Project — Geologic Modeling and Resource Estimation Report, MRDI, May 2000
 
   
Flotation and Cyanidation Study on Samples from La Colorada, Process Research Associates Ltd., May 2000
 
   
Estudio de Cianuración, Luismin Labs, April 2000
 
   
Updated Basic Engineering Report for the La Colorada Project, Agra Simons, May 2000
 
   
Hoisting System Evaluation, Beacon Hill Consultants, June 2000
 
   
Mining Calculations Detail, Beacon Hill Consultants, June 2000
 
   
Mina La Colorada Environmental Impact Assessment, Dew Point International, LLC, May 2000
 
   
Tailings Facility — Design Report and Addendum, AGRA Earth and Environmental, May 2000
 
   
Mina la Colorada Environmental Action Plan, Dew Point International LLC, August 2002
 
   
Dewatering Requirements La Colorada Mine — Golder Associates, July 2004
 
   
Dewatering Requirements November 2004, update La Colorada Mine — Golder Associates, December 2004
All tonnages stated in this Technical Report are dry metric tonnes (“dmt”) unless otherwise specified. Ounces pertaining to silver metal content are expressed in troy ounces.
All dollar values stated in this report are U.S. dollars.
5.0 RELIANCE ON OTHER EXPERTS
Andrew Sharp, Michael Steinman and Martin Wafforn, as authors of this Technical Report, have relied upon the references, opinions and statements from various Qualified and Non-Qualified Persons contained within the reports referenced in Section 23 — References. These reports, documents, and statements were found to be generally well organized and presented, and where applicable, the conclusions reached are judged to be reasonable.

 

7


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
It is assumed that these reports and documents were prepared by technically qualified and competent persons. It is also assumed that the information and explanations given verbally to the QPs by the employees of both PAS and Plata, and the various consultants and contractors who provided the reports listed in Section 23.0 during the time of preparation of this Technical Report were essentially complete and correct to the best of each employee’s, contractor’s, or consultant’s knowledge, and that no information was intentionally withheld. It is the authors’ opinion that the referenced materials are prepared and presented according to Mining and Engineering Industry Standards.
6.0 PROPERTY DESCRIPTION AND LOCATION
The La Colorada property is located in the Chalchihuites district, Zacatecas State, México, approximately 99 km south of the city of Durango and 156 km north-west of the city of Zacatecas (Figure 1). The district’s general co-ordinates are longitude 23°23’N and latitude 103°46’W. The following figures show the location of the La Colorada Mine:
   
Figure 1 Location of the La Colorada Mine in Mexico
 
   
Figure 2, 3 & 4 La Colorada Mine, Mining Concessions
 
   
Figure 5 La Colorada Mine, Mine Site General Layout (view of the mine area)
 
   
Figure 6 La Colorada Mine, Geology Map
Property boundaries are defined by field surveys. A survey starting point is established on each property to be claimed. This survey starting point must be constructed of concrete and have a base of at least 60 cm by 60 cm. From the starting point the property boundaries are surveyed by a surveyor registered by Direccion General de Minas (“DGM”) and the property to be claimed filed with DGM.
The locations of all know mineralized veins and structures containing the mineral reserves and mineral resources are shown in Figures 2, 3 and 4. The plant site, tailings facility, mine workings and other infrastructure are shown in Figure 5.
6.1. Mineral Tenure
The La Colorada property is comprised of 37 exploitation claims (7 awaiting title) totalling 2,864.1 ha. The Mexican law has changed as of last year pertaining to designation of the claims as either exploration or exploitation claims. The Mexican government has removed the exploration claim status and everything is currently listed under an exploitation claim. The extent of the mineral tenure is shown in Figures 2, 3 and 4. In addition, Plata also has control over approximately 571 ha of surface rights covering the main workings, namely the Candelaria, Campaña, Recompensa and Estrella Mines. Table 3 lists the mining concessions owned by Plata. The concessions have been legally surveyed.

 

8


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Table 3 Mining concessions registered for exploitation (mining)
                                                 
                    PESOS PER     TOTAL     TOTAL PESOS     DATE OF  
NAME OF THE CLAIM   TITLE     HECTARES     HECTARE     PESOS     ADJUSTED     EXPIRATION  
UNIF VICTORIA EUGENIA
    188078       285.6230       100.79       28,787.94       28,788.00       11/21/2040  
VICTORIA EUGENIA I
    204862       23.3187       100.79       2,350.29       2,350.00       5/12/2047  
VICTORIA EUGENIA II
    211166       49.0000       28.64       1,403.36       1,403.00       4/10/2050  
VICTORIA EUGENIA III
    204756       1.1262       100.79       113.51       114.00       4/24/2047  
VICTORIA EUGENIA IV
    217627       36.9357       28.64       1,057.84       1,058.00       8/5/2052  
MARIETA
    171833       9.0000       100.79       907.11       907.00       6/14/2033  
CRUZ DEL SUR
    170155       11.0977       100.79       1,118.54       1,119.00       3/16/2032  
UNIFICACION CANOAS
    211969       18.5052       100.79       1,865.14       1,865.00       3/15/2023  
SAN CRISTOBAL
    170095       10.0000       100.79       1,007.90       1,008.00       3/15/2023  
AMPL DE SN CRISTOBAL
    170097       29.1223       100.79       2,935.24       2,935.00       3/15/2023  
UNIF EL CONJURO
    170592       44.8750       100.79       4,522.95       4,523.00       6/1/2023  
TEPOZAN SEGUNDO
    163260       13.5400       100.79       1,364.70       1,365.00       9/3/2028  
AMPL. AL TEPOZAN
    182730       10.7804       100.79       1,086.56       1,087.00       8/15/2038  
VICTORIA 2
    217628       16.7307       14.24       238.25       238.00       8/5/2052  
VICTORIA 3 FRACC A
    217629       459.3262       14.24       6,540.81       6,541.00       8/5/2052  
VICTORIA 3 FRACC B
    217630       14.1635       14.24       201.69       202.00       8/5/2052  
EL REAL
    214498       20.0000       28.64       572.80       573.00       10/1/2051  
NUEVA ERA
    214659       29.7151       28.64       851.04       851.00       10/25/2051  
LA REFORMA
    218667       135.5786       14.24       1,930.64       1,931.00       12/2/2052  
PLATOSA
    216290       41.0406       14.24       584.42       584.00       4/29/2052  
SAN FRANCISCO
    206567       7.7525       100.79       781.37       781.00       1/29/2048  
VICTORIA 5
    226310       693.4344       6.88       4,770.83       4,771.00       12/5/2055  
VICTORIA EUGENIA
    211587       36.0864       28.64       1,033.51       1,034.00       6/15/2050  
SN FCO I FRACC 1
    223953       165.5461       100.79       16,685.39       16,685.00       3/14/2055  
SN FCO I FRACC 2
    223952       3.3363       100.79       336.27       336.00       3/14/2055  
LA CRUZ
    211085       8.5121       28.64       243.79       244.00       3/30/2050  
CRESTON
    213594       9.0000       28.64       257.76       258.00       5/17/2051  
ESCALERA FRACC 1
  Awaiting Title     2.4573       0.00       0.00              
ESCALERA FRACC 2
  Awaiting Title     2.9544       0.00       0.00              
ESCALERA FRACC 3
  Awaiting Title     1.7926       0.00       0.00              
ESCALERA FRACC 4
  Awaiting Title     1.1399       0.00       0.00              
ESCALERA FRACC 5
  Awaiting Title     6.5872       0.00       0.00              
ESCALERA FRACC 6
  Awaiting Title     6.0759       0.00       0.00              
ESCALERA FRACC 7
  Awaiting Title     5.7413       0.00       0.00              
EL REAL 2
    228945       561.2590       4.60       2,581.79       2,582.00       2/20/2057  
MELISA
    217670       69.5670       14.24       990.63       991.00       8/5/2052  
LIZETTE
    221172       23.3852       14.24       333.01       333.00       12/2/2053  
TOTAL
            2,864.11               87,455.06       87,457.00          
The concession Unificada Victoria Eugenia contains all of the mineral resources and mineral reserves, most of the mine workings, part of the mine plant, buildings and offices, the San Fermin Mine portal, the Candelaria Mine portal, the Recompensa Mine portal, the Estrella Mine workings, and the El Aguila shaft.

 

9


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
The Veta Dos portal, and some of the mine workings are located on Victoria 2. Victoria 3 Fraccion B contains some of the mine workings.
The tailings dam and storage area are located on Victoria 5 and Victoria 3 Fraccion A. The remainder of the mine plant, buildings and offices are located on Victoria 3 Fraccion A.
Concessions Escalera Fracc 1, 2, 3, 4, 5, 6 and 7 have been staked and are awaiting title from the Mexican government. The concession titles are expected within the following year after which PAS plans to explore and potentially develop the concessions.
6.2. Permits and Agreements
General Mining Office
To the best of the authors’ knowledge, all of the annual work commitments, payment of duties, and all other requirements to maintain the mining concessions held by Plata have been duly complied with.
Foreign Trade Services Department
On September 19, 2005, Plata was designated by the Ministry of Economy an “ALTEX”, or high level exporting company, and was registered as such with the Ministry of Economy under Certificate No. 2005/5838. As an ALTEX, Plata is entitled to carry out importing and exporting activities in relation to its operations and to obtain fiscal benefits and refunds related to such activities.
National Registry of Foreign Investment
To the best of the authors’ knowledge, Plata is in compliance with the quarterly and annual filing requirements of this registry.
Federal Labour Delegation
To the best of the authors’ knowledge, Plata is in compliance with the requirements of the applicable labour laws of Mexcio, and all registrations, as required, for the Federal Labour Delegation, in the State of Zacatecas, have been filed.
Federal Board of Conciliation and Labour Arbitration
To the best of the authors’ knowledge, there are no labour lawsuits against Plata.
Real Estate
To the best of the authors’ knowledge, title to the concessions held by Plata associated with La Colorada have been registered in the Public Registry of Property of Sombrerete, Zacatecas and are free of any liens or encumbrances.

 

10


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Ministry of Finance
To the best of the authors’ knowledge, all filings with the Ministry in respect of income and sales taxes have been made on time and as prescribed.
Mexican Social Security Institute (“IMSS”)
To the best of the authors’ knowledge, Plata is in compliance with the payment of dues to IMSS in respect of both employer and employee withholdings.
Agreements
To the best of PAS’ knowledge, the La Colorada property is not subject to any royalties, back-in rights or encumbrances.
General Management of the Federal Registry of Firearms and Explosives (SECRETARIA DE LA DEFENSA NACIONAL (“SEDENA”)
Plata was granted General Permit (2917-Zacatecas) in 2000 authorizing the purchase, storage and use of explosives subject to Plata continuing to meet permit requirements. This is revalidated on an annual basis. To the best of the authors’ knowledge, Plata is in compliance with the monthly reporting requirements of this permit.
Federal Bureau of Environmental Protection (Secretaria de Medio Ambiente y Recursos Naturales: SEMARNAT) and National Ecology Institute (Institutio Nacional de Ecología: DIRECCION GENERAL DE ORDENAMIENTO ECOLOGICO E IMPACTO)
Following submission of an environmental impact statement, named the Manifestación de Impacto Ambiental-Modalidad General (“EIS”) and environmental risk assessment study, named the Estudio de Riesgo Ambiental Modalidad Análisis de Riesgo, the federal environmental authority granted approval (“the Dictamen”) for new project construction under D.O.O.DGOEIA.- 007244 on November 11, 1999. In October 2000, Plata received authorization by way of a change in use of soils (Cambio de Uso de Suelos) permit to construct a new tailings dam on land not previously impacted by historic mining operations.
National Water Commission (Comisión Nacional del Agua: Conagua)
Mining generates tailings, which are materials considered to be potentially hazardous wastes. Plata filed an application to become a hazardous waste generator in January 1999 and the required permit was received March 26, 2001.
Plata holds a permit (Concesión 03ZAC103761/11EQGE02) dated September 19, 2002, which permits the discharge of waters into the subsurface of the La Colorada property. Pursuant to a new National Waters Law (Ley de Aguas Nacionales), Plata is permitted to make use of waters obtained from the exploitation of a mine without having to apply to the National Water Commission for a permit or authorization.
6.3. Environmental Issues
An EIS and risk assessment was approved by the Mexican federal environmental authority in November of 1999. To the best of the authors’ knowledge, Plata is currently in compliance with all applicable environmental laws. Known environmental liabilities are associated with mining disturbances. The cost of closure of the La Colorada Mine is discussed in section 25.3.

 

11


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
7.0 ACCESSIBILITY, CLIMATE, LOCAL RESOURCES, INFRASTRUCTURE AND PHYSIOGRAPHY
The closest municipality to the La Colorada property is the city of Chalchihuites, which is 16-km north-west of La Colorada Mine, with a population of approximately 1,000.
The La Colorada Mine site is accessible by road approximately 21/2 hours south-east of the city of Durango. The road consists of 120 km of a paved two-lane highway (Highway 45), and 23 km of public, all weather gravel road. Access from Zacatecas takes approximately the same time on similar types of roads. Durango and Zacatecas are serviced by daily flights from México City, other major centers in México and direct flights from some cities in the United States.
The physiography of the region is characterized by wide flat valleys and narrow, relatively low mountains ranges and hills. Topographic relief near the Candelaria, Recompensa and Campaña Mine sites is between 2,100 m and 2,550 m.
The climate is arid to semi-arid and vegetation typically includes mesquite and cactus. The rainy season is from July to September. Table 4 gives the precipitation statistics measured at the local government weather station. Winter temperatures are around freezing during the night. The mine operates throughout the entire year.
Table 4 Chalchihuites Statistics on Rain & Evaporation
Averages from 1962 to 1997 in millimetres.
                         
    Max rain in     Max rain per        
Month   24 hours     month     Evaporation  
January
    5.77       5.13       135.4  
February
    4.50       6.37       140.0  
March
    2.17       2.90       184.4  
April
    1.56       2.23       192.9  
May
    5.77       11.81       214.9  
June
    21.58       65.38       177.2  
July
    25.30       135.18       147.2  
August
    27.04       140.91       137.3  
September
    27.70       93.13       131.6  
October
    13.34       27.90       141.4  
November
    7.51       11.42       131.0  
December
    7.77       16.37       132.4  
A long history of silver mining in Zacatecas State has resulted in an adequate infrastructure and an experienced workforce in the region. Two out of five of the largest silver mines in México are located in the area (San Martín, 6500 t/d, 35 km north of La Colorada and Fresnillo, 3800 t/d, 100 km south-east of La Colorada). There is another Zn-Pb-Cu-Ag mine 35 km north of La Colorada, Sabinas, 3,300 t/d. Durango and Zacatecas are the major industrial and supply centers in the area. Both are serviced by air and land routes. All facilities and services are available in these cities to support a mining operation.
The area is widely but not densely populated. The majority of the people engage in subsistence farming of predominately bean and corn crops.

 

12


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Water sufficient to support the mining operation is available on site and is supplied from an underground source. As permitted by Mexican law, underground water is pumped to surface head tanks and used in the milling process, as well as for domestic services. The tailings dam and storage pond were approved in October of 2000 by the Federal Bureau of Environmental Protection and the construction was completed in June 2003. Power supply contracts for up to 3.5 MW are in place and operating. A new 9.0 MW power line is currently being installed from the town of Sombrerete and project completion is scheduled for the end of 2007 with start-up in January 2008. The contracts are already in place and the additional power in conjunction with the already installed the 3.5 MW power line will be sufficient for the mine and processing plant. The location of the tailings storage area, plant location, site buildings mine portals and mine shaft are shown in Figure 5.
8.0 HISTORY
The production history of the Chalchihuites district began during Pre-Colonial times when natives produced silver and malachite. During the 16th century Spanish colonization, the village of Chalchihuites was founded and intermittent exploitation of the mineral deposits in the area commenced. By the 19th century, the Spanish mines were operating continuously and important silver production was recorded. The War of Independence curtailed production from this and many other silver producing areas between 1910 and 1920.
Recent mining on the La Colorada property began in 1925. The Dorado family mined the La Colorada, Negrillas and Paloma breccia pipes.
In 1929, Candelaria y Canoas S.A. (“Candelaria Co.”), a subsidiary of Fresnillo S.A., started a 100 tpd flotation plant, processing dumps from the nearby San Rafael mine which was said to have produced ore containing 350 to 400 g/t Ag. The company also exploited the upper levels of the Candelaria mine with the main area of mining being the 252 level. The Candelaria Co. activities were suspended in 1955.
In 1935, a mining company, La Campaña de Industrias Peñoles, began operations on the Campaña breccia pipe, which lasted to the end of World War II.
In 1949, Compañía Minas Victoria Eugenia S.A. de C.V. (“Eugenia”), began mining activities and operated continuously until December 1993. In 1956, production reached 7,500 tonnes per month (“tpm”) with an average grade of 500 g/t Ag from various areas of the property. Eugenia exploited the mining properties Colorada, Campaña, Candelaria, Canoas, Dulces Nombres, El Conjuro, San Cristobal and San Fermín. All these properties returned high production grades, including Campaña where 400 g/t Ag was obtained in approximately 250,000 tonnes from the 60 level to surface. In the Colorada mine, breccia pipes reportedly produced lead ore containing between 55% and 60% lead (“Pb”) in addition to 1,250 to 1,500 g/t Ag.
In 1994, the properties of Eugenia were acquired by Minas La Colorada S.A. de C.V. (“Minas”) which operated three of the old mines, namely the Candelaria, Recompensa and Campaña. Production was at a rate of about 6,000 tpm up until March 1998.
PAS acquired the La Colorada property from Minas in April 1998, through Plata, its wholly owned subsidiary.
In 2000, development work at La Colorada included surface and underground diamond drilling for reserve definition, the preparation of a bankable feasibility study, negotiation with banks for project financing, independent engineering review, repairs to the existing shaft and rehabilitation of the existing mill to restart operation in 2001. In the fall of 2000 repairs involving shotcrete and steel were made on the existing shaft.

 

13


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
A bankable feasibility study was completed in June 2000 using H.A. Simons Ltd. for mill design, Agra Earth and Environmental Ltd. for tailing design, and Beacon Hill Consultants and R. Barnes Consultant for mine design. An environmental impact study (“EIS”) was prepared to World Bank standards by Dew Point International, LLC and reviewed by Clifton Associates Ltd.
PAS decided to rehabilitate the existing mill at La Colorada to allow for limited production in 2001. Limited production commenced in January 2001 at approximately 90 tpd, which increased to approximately 120 tpd as of March 2001 and reached a consistent production rate of 150 tpd in June 2001. In January 2002, the mill operating capacity was increased to 200 tpd following the addition of another small ball mill and additional lead flotation capacity. The feed for the mill consisted of underground sulphide ore from the La Colorada property.
In January 2002, PAS prepared the Updated Feasibility Study, which recommended the construction of a 210,000 tonne per year underground mining operation for oxide ore in conjunction with the continued mining of 70,000 tonnes per year of sulphide ore.
Construction of the new oxide mill commenced in July 2002 and produced the first dorè bars in August 2003. The rest of the facilities, including the surface areas and sulphides plant rehabilitation, road upgrades and the first phase of the tailings dam construction were 95% complete by December 31, 2003. Total project construction work, including the second phase of the tailings dam, was completed during 2004. The sulphide mill was expanded from its 2003 rehabilitation phase in 2007 to allow for a zinc flotation circuit.
Production continued during 2003 on sulphide ore. From 2003 to 2005, 408,061 tonnes of oxides with an average grade of 498 g/t Ag, 0.56 g/t gold (Au), and 74,063 tonnes of sulphides with an average grade of 482 g/t Ag, 0.46 g/t Au, 1.04% Pb and 1.45 % Zn were produced. From 2005 to 2007, 580,825 tonnes of oxides were mined with an average grade of 512.5 g/t Ag and 0.589 g/t Au. 100,062 tonnes of sulphide ore was also mined during 2005 to 2007 with average grades of 466 g/t Ag, 0.50 g/t Au, 0.84% Pb and 1.5% Zn. A new flotation circuit was added in 2007 to the sulphide circuit to recover zinc; therefore, only 79,504 tonnes of the sulphide ore was processed recovering Zn in a zinc concentrate.
The new information about ground conditions in the mine stopes and the ground water inflows led to changes of the mining assumptions, which were reflected in the last Technical Report. The mineral resource and mineral reserve estimates contained in this Technical Report replace the previous estimates.
9.0 GEOLOGICAL SETTING
9.1. Regional and Local Geology
The La Colorada property is located on the eastern flanks of the Sierra Madre Occidental at the contact between the Lower Volcanic Complex and the Upper Volcanic Supergroup. The La Colorada property lays 16km southeast of Chalchihuites and 30km south-southwest of Sombrerete, two mining camps with significant silver and base metal production from veins and associated skarn deposits.

 

14


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
The oldest rocks exposed in the mine area are Cretaceous carbonates and calcareous clastic rocks of the Cuesta del Cura and Indidura Formations (Figure 6). Overlying the calcareous rocks is a conglomerate unit containing clasts derived mostly from the subadjacent sedimentary rocks. In the Chalchihuites district this unit is called the Ahuichila Formation and is of Early Tertiary age.
Most of the outcrop in the mine area is represented by intermediate to felsic volcanic rocks of the regional Lower Volcanic Complex. This unit is identified as a trachyte in older mine data, although recent petrogrophy indicate that it is actually an altered dacite. There are several subgroups within this unit, including plagioclase porphyry, crystal to crystal-lapilli tuffs, and volcanic breccias. Generally these sub-units do not form mappable units.
The stratigraphically highest rocks in the mine area are felsic tuffs correlated with the Upper Volcanic Sequence. These tuffs unconformably overlie the trachyte along the southern property boundary and are distinctly maroon coloured and show varying degrees of welding.
Thirteen breccia pipes have been mapped at surface or in underground workings. All of the pipes are located along or to the south of the No Conocida Poniente (NCP/NC2) vein complex. The pipes are round to ovoid in shape, up to 100 metres in diameter, and can extend vertically more than 400 metres below the surface. The breccias contain clasts of limestone and trachyte (often mineralized) in an altered trachyte matrix. The ratio of limestone to trachyte clasts varies from pipe to pipe. Clasts of vein material have been found in the breccias suggesting that they postdate the vein emplacement.

 

15


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
CHRONOLOGY OF GEOLOGICAL EVENTS AT LA COLORADA
(LOGO)
9.2. Structural Geology
The structures present at La Colorada represent a deformational sequence comprising at least three significant events:
   
Laramide folding and faulting;
 
   
Post-Laramide, east to northeast-striking faults; and
 
   
Regional tilting events.
Regional deformation during the Laramide Orogeny is expressed by the widespread development of folds and contractional faults within the Cretaceous stratified sequence. These units show an abundance of folds and faults cutting shallowly to steeply across bedding where the rocks are exposed in the western portion of the La Colorada property and in the underground workings.

 

16


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
East to northeast striking faults form the dominant structures in the project area and play a strong role in local mineralization. Most of these faults dip moderately to steeply to the south and juxtapose younger hangingwall strata against older footwall rocks. Evidence suggests down-dip motion on these faults; however, most of the faults have been reactivated at some point so the movement direction during the initial formation is uncertain. Stratigraphic contacts are displaced from ten to over a hundred metres lower on down dropped blocks.
The trachyte unit displays an eastward tilting that may reflect displacements on regional, orogenparallel structures outside of the project area. This tilting probably reflects the final episode of deformation.
Dr. Peter Lewis, structural geology consultant, has proposed a structural model for La Colorada that suggests mineralization and alteration occurred in a tectonic regime dominated by gravitational forces and low horizontal stresses (Lewis, 1998). In this regime, the pre-existing steeply dipping structures were favourably orientated for re-activation and subsequent emplacement of mineralizing hydrothermal fluids. The dominantly eastern strike of the veins indicates slightly greater extension in a northerly direction. The north and north-easterly dipping faults accommodated mostly transverse movement associated with the dilation of the steeply dipping, easterly striking structures.
10.0 DEPOSIT TYPES
La Colorada represents a typical epithermal silver/gold deposit, with a transition in the lower reaches of the deposit to a more base metal predominant system. The geological model used for exploration as well as the mineral resource estimation is that of an epithermal vein deposit. There are indications of what might be skarn style mineralization in the deepest holes on the property. A local analogy of this type of deposit would be the San Martin Mine, where earlier in the mine life epithermal veins were mined and now the mine production comes from skarn mineralization hosted by the same limestone unit found in La Colorada Mine.
11.0 MINERALIZATION
There are 4 dominant styles of mineralization at La Colorada:
1  
breccia pipes;
 
2  
vein-hosted mineralization;
 
3  
replacement mantos within limestone; and
 
4  
deeper seated transitional mineralization (transition zone).
Mineralization in the breccia pipes generally has lower silver values and elevated base metal values. The core of the Campaña Breccia was bulk mined in previous years with reported grades of 80 g/t Ag and 5% combined Pb/Zn. Mineralization is associated with intense silicification and occurs as disseminated galena and sphalerite with minor chalcopyrite and bornite. Sulphides are found in the clasts and the matrix.

 

17


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Most mineralized veins on the property strike east to northeast and dip moderately to steeply to the south (Figure 7). Veins occur in the trachyte and limestone units and cut across the bedding and contacts with little change in the width or grades of the vein. Mineralized widths in the veins are generally less than 2 metres, but may be wider if there is a halo of replacement or brecciated material. The No Conocida Poniente (“NCP”) Corridor strikes east west and dips moderately to the south, with average widths up to 15 metres, but most of the economic mineralization is located in quartz veins which are on average 1 to 2 m wide. In some cases the vein fillings consist of quartz, calcite, and locally barite and rhodochorosite. Where the veins are unoxidized, galena, sphalerite, pyrite, native silver and silver sulfosalts are present. The major mineralized veins, including the NCP Corridor, are strongly brecciated and locally oxidized, obscuring original textural features. Less deformed veins show mineralogical layering, crystal-lined open vugs, and hydrofracture vein breccias, indicating typical multi-stage growth.
The depth to the surface and the permeability of the mineralized zone control the level of oxidation in the veins. These factors result in an uneven, but generally well-defined redox boundary.
Manto style mineralization is found near vein contacts where the primary host rock is limestone. This style of mineralization was mined at Recompensa, but can also be seen in areas of the Candelaria Mine. At Recompensa the mantos appear to be controlled by thrust faulting adjacent to the veins and can form bodies up to 6 metres wide. Most commonly, they occur in the footwall north of the steeply dipping vein, but depending on the orientation of the fault they can occur in the footwall, the hangingwall, or both. The mineralogy of the mantos is characterized by galena and sphalerite with minor pyrite and chalcopyrite. Gangue minerals are quartz, rhodochorosite, pyrolusite and other manganese oxides.
The deep seated transition mineralization, also known as NC2E Deep, consists of both vein type mineralization and more diffuse stockwork and breccia zones. Peter Lewis (Lewis Geoscience, 1998) has suggested that there are 7 distinct zones within the transitional zone, and these can be sub-grouped into 3 main categories:
1.  
vein mineralization, including the down dip extension of NC2E and veins in the hangingwall and footwall of NC2E;
2.  
a peripheral stockwork vein zone that envelopes the NC2E structure; and
 
3.  
sub-horizontal mantos-like stockwork zones in the NC2E hangingwall.
At the time of the 1998 Lewis Geoscience report, due to limited drilling access, there was only 7 holes that intersected all or part of the sub-groups in the transition zone. During 2007 a new drill campaign was started to define this deeper mineralization. This work is in progress and is not yet reported.
11.1. Ore Zones
Candelaria System
NCP and NCP Corridor - Average orientation 75/60S 60deg dip. The Corridor consists of the NCP footwall and NCP hangingwall structures. There are currently 3 hangingwall structures defined named HW1, HW2 and Split. These zones are characterized by a broad mineralized shear within limestone containing one or more quartz veins parallel to the orientation of the shear. The majority of the silver mineralization is found in the quartz veins which in the NCP footwall vein are on average 2.9 metres wide and in the NCP hangingwall vein HW1 are on average 2.4 metres wide. HW2 vein is on average 2.0m wide and Split is 2.2m wide. Mining is in progress on various sublevels down to the 438 level.
NC2 - Average orientation 45/70S 60 deg dip. NC2 is a narrow (one-to-two metre) sulphide vein that contains an important part of the current sulphide resources. It has a strike length of over 700 metres and is open to the east where there is a wedge of inferred material below the east mine fault. NC2 is developed down to the 390 level and has been drilled to below the 495 level where inferred resources have been estimated.

 

18


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
NC2W - Average orientation 35/65S 60deg dip. NC2W is, in the opinion of Dr. Michael Steinmann, P.Geo., the faulted, western extension of NC2E. The western portion of NC2W is oxidized and averages 2.1 metres wide. The eastern portion is sulphide and averages 1.1 metres wide. This structure holds oxide reserves between the 150 and 220 levels and inferred sulphide resources between 220 and 270 levels.
4235 - Average orientation 90/75N dip 65deg. 4235 is a narrow (approximately one metre wide) vein which occurs in the hangingwall of the NCP and NC2 vein systems counter to the orientation of these major veins. It has a strike length of approximately 140 metres and has been exposed by development on the 295 level and by drilling above and below that level. The western half of 4235 is sulphide and the eastern half is oxide. Only resources have been estimated in this structure.
Inversa - this vein is a smaller version of the counter vein orientation V4325. Vein widths are around 2.3 metres. This vein has been defined by mining development on the 335 and 355 levels and has been partially mined in 2007.
Recompensa / Estrella System
The Estrella system was formerly referred to as the Amolillo system in the document titled “La Colorada Mine Project, Zacatecas, Technical Report, March 17, 2006”. The Amolillo system will be referred to as the Estrella system within this Technical Report.
Recompensa - Average orientation 90/80N dip 75deg. Recompensa is a combination of vein and manto mineralization located more than one kilometre northwest of the NC2 and NCP vein complex. The vein mineralization is narrow (less than one metre and averages 1.8 metres for the economic zone). Recompensa contains a minor amount of oxide but mostly sulphide material.
Estrella - Average orientation 45/70S dip 59deg. Estralla is an oxide vein located 500 metres north of the NC2 and NCP vein complex and to the east (approximately along strike) of the Recompensa vein with an average width of 2.2 metres. The vein lies mostly within the trachite host rock and the limestone at depth.
12.0 EXPLORATION
The bulk of PAS’ exploration effort has been conducted through diamond drilling (surface and underground) and underground drifting on the veins and mineralized zones. Table 4, set out below, summarizes the drilling conducted by PAS from 1998 to September 2007 and by the previous owner in 1997. All drilling from 1998 to 2007 has been performed under the supervision of the PAS geology department. In 2007, approximately 7,056 metres of drilling was completed by REDRILLMEX — REDRILSA Mexico S.A. D.E. CU. (Peru, Lima). All other drilling was preformed by PAS employees.

 

19


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
Table 5 List of Drilling Campaigns by Year:
                                                 
    Surface Drilling     Underground Drilling     Total Drilling  
Year   # of Holes     Metres     # of Holes     Metres     # of Holes     Metres  
1997
    6       1,026       8       1,477       14       2,503  
1998
    28       8,026       28       7,853       56       15,879  
1999
    11       2,650       49       5,104       60       7,754  
2000
                42       5,228       42       5,228  
2002
    4       963                   4       963  
2005
    17       2,380                   17       2,380  
2006
    46       7,446       20       1,437       66       8,883  
2007 (Sep)
    33       4,608       61       5,056       94       9,664  
 
                                   
Total
    145       27,099       208       26,155       353       53,254  
 
                                   
Underground drifting along the mineralized structures is the second method of exploration. By September 2007, approximately 18,550 metres of horizontal and ramp development was done in NC2W, NC2E, 4235, and San Fermin areas. The drifting allowed detailed mapping and structural interpretation of the ore zones, as well as providing key grade information. While some of the underground development is shown in Figure 8, the total mine development is too extensive to represent legibly in a simple plan view.
Drifting samples are taken in 3 metre intervals within the first sill drift. After the initial sill has been established, samples are expanded to every 5 metres on subsequent cuts above / below the original sill drift. In 2008, 1,750 metres of underground ore development are planned within Candelaria and Estrella Mines.
In 2008 another 18,232 metres of exploration and definition drilling are planned. 9,865 meters of underground exploration are planned to be drilled within the sulphide section of Candelaria Mine and 4,370 metres of underground exploration and definition drilling are planned for the oxide zone of the Candelaria Mine. A total of 3,997 metres of surface drilling is planned for 2008 in the San Fermin, Candelaria oxides and the La Estrella zones. The diamond drill patterns are variable and are dependent on the structural continuity and regularity of the vein system.
Dr. Peter Lewis did two structural studies at La Colorada by drill core analysis. The first one was done in September 1998, the objectives being a general evaluation of structural events and their relationship to vein emplacement; determination of controls on both grade and thickness of vein mineralization and the development of conceptual specific exploration targets. The authors of this Technical Report believe these objectives were successfully met. The second study (2000) targeted specific structural questions within the mine and structural controls on the oxidation boundary.
13.0 DRILLING
From 1997 to September 2007, Plata drilled 145 surface holes and 208 underground holes. Surface drilling was done with NQ sized core and underground was done with BQ sized core, except for the drilling in the NCP Corridor in 2000, which was done with HQ sized core in an attempt to improve recovery. Contractors under the direct supervision of Plata geologists performed all drilling for both surface and underground.
Prior to PAS’ involvement in the project, previous operators had drilled 131 holes for a total of 8,665 metres. Drill hole locations for these holes were scaled from plan maps. Assay information was taken from drill logs. These holes were not used in the resource calculation, with the exception of 4 holes, where the original core was found and assayed by PAS.

 

20


 

     
(LOGO)   (PAN AMERICAN L0GO)
     
The holes generally range in length from 100 to 300 metres with dips from +45 degrees to -90 degrees. Standard logging and sampling processes were used to record information from the holes drilled by PAS. Intervals sampled were cut with a diamond saw and the entire remaining core is stored on-site. Hole collars were surveyed by a total station survey instrument.
La Colorada contracts out some of the exploration drilling to REDRILLMEX — REDRILSA Mexico S.A. D.E. CU. (Peru, Lima). In 2007 the contractor was responsible for drilling approximately 7,056 metres. The contractor was under the direct supervision of Plata geologists. All other drilling was completed by Plata employees.
A listing of the La Colorada drill hole collars is given in Table 6:

 

21


 

(LOGO)   (PAN AMERICAN LOGO)
Table 6 La Colorada Drill Hole Collars
                                                                                                 
                                                    Down hole     True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
BCH-1
    5381.9       5409.9       2538.3       -55       230       286       5       3.67       264       0.43       0.22       0.05  
BCH-2
    5381.9       5409.4       2538.3       -55       190       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
BCH-3
    5492.5       5127.5       2519.7       -50       260       346       23.57       10.5       14       0.1       1.34       0.09  
BCH-4
    5334       5229.4       2547.4       -55       220       143.5       23       14       104       0.37       5.38       1.24  
BCH-5
    5469.4       5045.7       2543.8       -55       270       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
BCH-6
    5469.4       5145.7       2543.8       -65       75       178       23       21.24       84       0.18       0.89       0.21  
BCH-7
    5242       5220       2562       -55       210       335       N/A       N/A       N/A       N/A       N/A       N/A  
BCH-8
    5242       5220       2562       -50       240       316       68.51       62       22       0.11       0.67       0.42  
BCH-9
    5229.4       2547.4       2547.4       -65       210       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
BCH-9A
    5334       5229.4       2547.4       -65       225       186.5       12       5       30       0.27       0.44       0.29  
BH99-2
    5151       3988.3       2400.2       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
CAM-01
    4963.8       4969       2197       -49       314       403.86       0.71       0.65       318       0.17       2.82       6.02  
CAM-02
    4963.8       4969       2197       -30       299       312.15       0.9       0.69       205       0.4       3.31       12.8  
CAM-03
    4961.8       5057.6       2185       -52       346       457.5       2.8       2.42       85       0.14       2.68       14.84  
CAM-04
    4961.8       5057.6       2185       -63       319       550.3       8.62       7.46       31       0.11       2.61       3.49  
CAM-05
    4963.8       4969       2197       -60       308       545.59       0.18       0.16       4       0.14       27.4       14.9  
CAM-06
    5004       4834.4       2216.7       -70       175       495       64.7       41.59       13       0.07       0.16       2.2  
CAM-07
    4963.8       4969       2197       -34       289       307.83       0.3       0.3       617       0.24       4.47       9.67  
CAM-08
    5067       4784       2217.8       -82       111       240.79       8.88       5.34       5       0.06       0.19       1.03  
CAM-09
    4961.8       5057.6       2185       -45       346       393.8       2.79       2.62       417       0.07       0.89       1.74  
CAM-10
    4961.8       5057.6       2185       -75       346       432.81       10.23       7.72       32       0.08       1.02       4.85  
CAM-11
    4961.8       5057.6       2185       -56       322       429.77       1.87       1.76       97       0.07       5.85       11.24  
CAM-12
    4951.4       5107       2182       -45       75       435.25       4.65       4.65       36       0.12       0.5       1.63  
LIB-01
    3472.4       4733.3       2401.5       -70       344       250.75       N/A       N/A       N/A       N/A       N/A       N/A  
LIB-02
    3593.7       4753       2405.7       -60       325       210.85       2.3       1.63       178       0.38       0.03       0.04  
LIB-03
    3593.7       4753       2405.7       -85       325       250.7       2.8       2.14       251       0.08       0.25       0.18  
LIB-04
    3472.4       4733.3       2401.5       -86       345       269.4       5.8       2.45       246       0.57       0.22       0.32  
MW98-1*
    4984.8       3549.2       2359.4       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
MW98-2*
    5380.1       3623.6       2362       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
MW98-3*
    4448.6       4195.7       2424.4       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
MW98-4*
    4910.9       3869.9       2368.7       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
MW-99-1*
    5097.1       3213.5       2343.5       -90       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-01
    4220.9       4937.1       2187.1       -90       0       76.15       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-02
    4374.7       5038.4       2186.1       -50       156       237.85       0.35       0.33       1,105       0.24       1.1       3.67  
PIC-03
    4458       4981.7       2186       -66       346       185.15       2.6       2.13       805       0.19       1.1       0.92  
PIC-04
    4612.1       5020.4       2184.3       -70       310       200.25       0.8       0.57       430       0       0.2       0.3  
PIC-05
    4612.1       5020.4       2184.3       -50       5       149.8       2.62       2.27       1,355       0.13       1.46       3.31  
PIC-06
    4822.9       5229.1       2186.1       -81       275       185.35       3       2.45       466       0.03       0.81       2.41  
PIC-07
    4822.9       5229.1       2186.1       -67       306       121.7       1.95       1.69       585       0.09       0.98       0.88  
PIC-08
    4966.5       5302       2186.3       -67       295       183.5       1       0.77       128       0.31       1.39       0.67  
PIC-09
    4845.7       5217.1       2186.2       -90       0       242.25       2.1       1.82       1,985       0.19       15.19       16.22  
PIC-10
    4845.4       5216.8       2186.1       -45       315       201.2       1       0.96       268       0.08       0.17       0.29  
PIC-11
    4845.4       5217.4       2186.1       -75       315       224.1       2.7       1.74       734       2.3       1.57       4.44  
PIC-12
    4845.4       5216.8       2186.1       -60       350       181.4       2       1.73       786       0.2       1.93       12.11  
PIC-13
    4968.5       5301.6       2186.4       -50       349       181.4       1.2       1.09       344       0.73       0.22       0.88  

 

22


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down hole     True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
PIC-14
    4968.5       5301.6       2186.4       -40       295       172.3       2.7       2.68       469       0.15       0.47       1.94  
PIC-15
    4747.2       5282.3       2184.5       -1       315       182.9       0.8       0.69       540       0.36       1.53       1.21  
PIC-16
    4848.3       5219.2       2186.1       -75       55       320.1       2.5       0.86       186       0.16       5.27       2.06  
PIC-17
    4218.4       4929.7       2188.9       0       165       301.8       1.3       1.13       4,232       11.65       2.88       3.91  
PIC-19
    4610.5       5019.9       2184.3       -50       310       134.15       1.5       1.48       179       0.03       0.69       1.17  
PIC-20
    4222.2       4922.2       2185.5       -51       342       165.7       5.25       4.87       1,039       0.02       1.26       1.22  
PIC-21
    4823.2       5336.1       2185.6       -90       0       288.04       2.36       1.67       3,706       2.89       8.95       19.14  
PIC-22
    4917       5379       2186.3       -90       0       246.89       0.9       0.45       1,326       1.1       8.44       35.6  
PIC-23
    4658       5022.3       2182.7       -65       5       234.69       2.31       1.89       382       0.39       0.69       1.98  
PIC-24
    4600.8       4968.5       2181.6       -60       270       195.68       2.21       1.81       963       0.07       4.35       11.14  
PIC-25
    4658       5022.3       2182.7       -90       0       499.87       3.3       1.89       207       0.09       0.37       1.62  
PIC-26
    4823.2       5336.1       2185.6       -60       315       219.46       0.51       0.37       112       0.07       0.44       0.57  
PIC-27
    4917       5379       2186.3       -60       315       242.31       2.1       1.54       320       0.32       0.13       0.29  
PIC-28
    4254.7       4812.2       2188.2       0       143       176.78       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-29
    4254       4817.5       2189.4       -33       34       287.42       2.63       1.19       614       1.88       0.75       1.09  
PIC-30
    4254.7       4812.2       2189.2       10       154       208.48       2.22       2.12       820       2.5       0.62       1.59  
PIC-31
    4230       4911       2185.5       -40       42       184.4       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-32
    4225.5       4911.8       2185       -70       328       201.17       0.6       0.4       276       0.21       0.84       3.68  
PIC-33
    4123.8       4903.7       2187.1       -77       303       167.64       5       3.54       346       0.47       0.97       1.33  
PIC-34
    3998.8       4899.8       2187.9       -65       0       105.16       1.28       1.05       1,289       0.25       3.09       4.44  
PIC-35
    3998.9       4897.7       2187.9       -90       0       145.08       13.38       6.7       589       0.23       0.29       0.48  
PIC-36
    4048       4910.5       2185       -62       0       100.58       3       2.46       349       0.14       0.95       2.71  
PIC-37
    4044.1       4900.2       2187.1       -86       0       158.49       4.92       3.8       654       0.29       0.54       1.65  
PIC-38
    4043.5       4896.2       2188.7       0       176       76.2       0.26       0.21       184       0.13       0.05       0.08  
PIC-39
    4123       4904.1       2187.1       -51       337       129.54       4.68       4.24       543       0.15       0.25       0.94  
PIC-40
    4144.4       4916.1       2187.1       -71       0       156.67       7.06       5.4       426       0.24       0.83       1.26  
PIC-41
    4145.4       4916       2187.1       -41       0       124.97       4.57       4.5       1,258       0.37       1.45       1.13  
PIC-42
    4226.7       4915.7       2188.5       -46       173       91.44       2.13       0.7       649       0.27       0.23       0.39  
PIC-43
    4312.5       5029.5       2186.1       -16       168       201.16       0.45       0.42       385       0.1       0.99       2.47  
PIC-44
    4262       4705       2187.5       32       343       161.24       0.36       0.27       45       0.04       1.81       1.5  
PIC-45
    3829.2       4927.6       2189.7       0       348       54.86       0.68       0.59       286       0.15       0.22       1.8  
PIC-46
    4047       4918.3       2187.8       -7       0       70.1       0.9       0.71       796       0.2       0.56       0.84  
PIC-47
    4043.7       4917.7       2187.8       -7       327       118.87       3.05       2.76       357       0.2       0.77       3.58  
PIC-48
    4144.8       4916.6       2187.8       -5       0       137.16       8.64       5.55       658       1.77       0.42       0.41  
PIC-49
    4192.8       4917       2187.8       -5       3       150.88       6.97       4       650       0.11       0.89       0.38  
PIC-50
    3952.3       4875.4       2188.1       -56       0       112.78       2.63       2.01       385       0.18       0.29       0.32  
PIC-51
    3952.1       4876.3       2188.1       -90       0       195.07       10.65       6.85       608       0.22       0.44       1.33  
PIC-52
    3952.3       4875.4       2190.8       11       0       141.73       4.39       2.08       286       0.12       0.34       0.61  
PIC-53
    4065.4       4849.1       2187.7       -90       0       309.37       0.83       0.5       227       0.51       1.1       10  
PIC-54
    4142.7       4916.7       2189.6       -6       335       135.65       9.91       7.59       642       1.11       0.71       1.32  
PIC-55
    4047.4       4918.2       2187.8       -7       2       13.11       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-56
    4047.2       4818.2       2190.1       11       0       131.06       2.19       2.08       483       0.2       0.17       0.75  
PIC-57
    4142.1       4916.7       2188.8       -6       309       135.33       2.98       2.28       252       0.07       0.47       2.23  
PIC-58
    3898.7       4854.2       2188.7       -35       0       126.49       1.41       1.39       634       0.25       0.7       0.76  
PIC-59
    3898.7       4854.2       2188.7       -70       0       155.45       2.96       2.72       721       0.17       0.84       2  

 

23


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down hole     True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
PIC-60
    4341       4833       2324       -37       327       135.94       1.17       0.44       244       0.93       0.06       0.75  
PIC-61
    4339       4831       2324       -48       272       73.15       N/A       N/A       N/A       N/A       N/A       N/A  
PIC-62
    4145.8       4915.7       2187.7       -57       2.9       128.35       7.24       4.94       957       0.4       1.01       2.48  
PIC-63
    4145.8       4916.6       2188.1       -21       4.8       108.85       11.42       10.17       641       0.2       0.32       0.58  
PIC-64
    4192.8       4917       2188.5       -24       3.3       115.33       6       3.86       535       0.02       0.18       0.31  
PIC-65
    4122.3       4902.9       2187.1       -65       327       201.17       2.29       1.62       320       0.2       0.37       0.73  
PIC-66
    4122.8       4904       2188.1       -29       343       112.35       7.5       4.3       704       0.33       0.52       2.57  
PIC-67
    4045       4917.8       2187.1       -83       11       144       13.16       6.8       1,343       0.77       1.17       2.44  
PIC-68
    4046.7       4918.2       2189.1       -37       2       80.2       2.6       2.44       504       0.18       0.41       1.74  
PIC-69
    4046.7       4918.2       2187       9       1       97.4       3       2.82       479       0.12       0.2       0.61  
PIC-70
    3897.6       4855.3       2189       -15       0       110.1       1.8       1.77       817       0.31       0.03       0.61  
PIC-71
    3897.6       4855.3       2189       -90       0       147.4       1.43       1.1       1,017       0.38       2.01       6.43  
PIC-72
    3951.9       4876.4       2187.9       -75       0       153       1.8       1.47       113       0.06       0.06       1.06  
PIC-73
    3951.1       4876.2       2189.1       -17       358       94.4       1.1       1.1       1,244       0.84       1.93       4.52  
PIC-74
    3951.1       4876.2       2190.7       7       358       117.9       3.8       3.5       393       0.1       0.21       0.49  
PIC-75
    4007.8       4909.7       2189.7       12       354       98.4       5.2       4.97       1,250       0.11       0.31       3.13  
PIF-01
    3750       5084.5       2364.3       0       225       48.76       1.63       1.15       599       0.38       0.49       2.88  
PIF-02
    3691.8       5087.6       2356       -33       187       94.48       0.57       0.49       7       0.07       0.02       0.15  
PIP-01
    4130.3       4620.2       2377       0       135       26.58       N/A       N/A       N/A       N/A       N/A       N/A  
PIP-02
    3781.4       5087.1       2370       0       158       32.67       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-01
    3021.6       5836.8       2395       -70       207       76.4       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-02
    3317.3       5843.9       2423       -77       208       220.35       2.4       0.82       1,022       1.37       44.41       9.19  
PIR-03
    3026.1       5834.1       2395       -80       135       188.97       1.2       0.54       1,083       0.66       5.27       10.06  
PIR-04
    3317.3       5843.9       2423       -53       198       146.3       0.77       0.52       606       0.29       4.67       1.5  
PIR-05
    3317.3       5843.9       2423       -65       157       219.5       2       1.02       549       0.53       1.18       3.41  
PIR-06
    3021.6       5836.8       2395       -70       225       188.97       0.82       0.25       180       0.17       1.1       1.87  
PIR-07
    3007.5       5787.5       2398       48       317       47.24       0.71       0.61       431       1.2       0.14       0.16  
PIR-08
    3008.5       5783.5       2396.5       0       207       24.38       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-09
    3029       5793       2397       50       0       48.77       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-10
    3029       5789       2396       0       180       21.34       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-11
    3050       5799.7       2397       50       0       52.73       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-12
    3050       5794.4       2396       0       180       25.9       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-13
    3161.5       5814.5       2389.5       0       200       40.53       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-14
    3161.5       5814.5       2389.5       0       163       26.82       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-15
    3201       5786.7       2381       0       0       15.24       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-16
    3131       5809       2400       0       180       32       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-17
    3371       5764       2432.5       0       212       50.29       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-18
    3371       5764       2430.8       -59       222       65.84       0.38       0.35       165       0       0.09       0.17  
PIR-19
    3400       5759.5       2438.6       0       0       79.24       N/A       N/A       N/A       N/A       N/A       N/A  
PIR-20
    3007.5       5787.5       2397       0       317       60.19       1.3       1.1       198       0.15       0.57       0.25  
PS-02
    3318.2       5600.2       2532.2       -57       345       145.7       N/A       N/A       N/A       N/A       N/A       N/A  
PS-07
    4081.2       5649.2       2490.2       -70       320       220.2       4       0.94       757       0.62       0.31       0.1  
PS-11
    3479.2       5426.2       2518.2       -51       0       112.3       N/A       N/A       N/A       N/A       N/A       N/A  
PS-12
    3297.2       5304.2       2502.2       -53       0       276.5       4.8       3.93       171       0.1       1.12       2.22  
PS-13
    3432.2       5095.2       2496.2       -50       357       140       1.8       1.38       30       0       0.05       0.06  

 

24


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down hole     True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
PS-14
    4147.2       5363.2       2431.2       -60       144       150.9       2.5       1.92       26       0       0.05       0.17  
PS-15
    3344.2       4990.2       2446.2       -64       0       229.15       0.74       0.67       170       0.38       0.65       1.9  
PS-16
    3778.2       4969.2       2465.2       -66       0       N/A       N/A       N/A       N/A       N/A       N/A       N/A  
PS-16A
    3811.2       4991.2       2470.2       -72       0       265.96       1.26       1.03       1,919       0.69       14.09       4.1  
PS-18
    3727.2       4713.2       2427.2       -61       357       381.75       0.8       0.67       103       0       0.23       0.48  
PS-19
    5171.2       5600.2       2541.2       -70       330       263.6       N/A       N/A       N/A       N/A       N/A       N/A  
PS-20
    4159.2       4658.2       2495.2       -68       307       192.6       5.67       4.34       159       0.23       0.13       0.01  
PS-22
    5052.2       5509.2       2512.2       -73       322       268.4       N/A       N/A       N/A       N/A       N/A       N/A  
PS-27
    2892.2       5877.2       2488.2       -68       165       220.6       0.1       0.1       633               1.51       2.01  
PS-30
    4040.2       5012.2       2410.2       -67       0       195.2       3       2.6       237       0.15       0.14       0.2  
PS-32
    4149.2       5366.2       2432.2       -59       346       135.3       N/A       N/A       N/A       N/A       N/A       N/A  
PS-35
    5277.2       5410.2       2562       -71       345       347.21       4.8       4.35       69       0.04       0.06       0.56  
PS-36
    4899.2       5334.2       2497.2       -50       330       275.9       N/A       N/A       N/A       N/A       N/A       N/A  
PS98-01
    3791.8       4806       2433.2       -50       0       329.18       0.36       0.34       519       0.07       22.4       8.1  
PS98-02
    3713       4835.5       2423.2       -50       1       299.31       1.23       0.98       37       0.13       0.22       0.01  
PS98-03
    3601.9       4958.8       2463.2       -60       0       237.74       1.2       1.09       632       0.14       0.89       0.89  
PS98-04
    4278.5       4470.6       2481.2       -60       315       406.6       1.83       1.66       951       4.1       0.41       0.84  
PS98-05
    4311.1       4548.7       2496.2       -55       315       347.47       2.23       2.1       980       0.05       0.26       0.13  
PS98-06
    4346.8       4510.4       2487.2       -70       315       604.11       1.13       1.06       334       0.07       0.72       7.94  
PS98-07
    3407.4       6017.5       2538.2       -53       180       335.28       0.86       0.69       377       0.14       21.9       1.55  
PS98-08
    4269.2       4389.2       2443.2       -60       315       458.11       1.29       0.65       638       0.07       0.43       1.15  
PS98-09
    4602.5       4961.4       2480.2       -90       0       537.36       N/A       N/A       N/A       N/A       N/A       N/A  
PS98-10
    4190.2       4613.7       2494       -60       315       256.33       2.04       1.77       444       0.2       0.31       0.19  
PS98-11
    3152.2       6051.1       2563.2       -50       180       393.19       0.46       0.26       739               5.02       12.4  
PS98-12
    3000       5795       2484       -90       0       137.16       3.42       3       2,883       1.54       0.73       2.19  
PS98-13
    4142.8       5588.3       2456.2       -55       315       160.32       6.91       6.6       341       0.21       0.36       1.83  
PS98-14
    4070.9       5526.2       2479.2       -50       315       227.99       N/A       N/A       N/A       N/A       N/A       N/A  
PS98-15
    4168.3       5682.3       2459.2       -50       315       172.21       N/A       N/A       N/A       N/A       N/A       N/A  
PS98-16
    4209.2       5691.2       2480.2       -50       0       200.86       3.87       2.1       74       0       0.08       0.07  
PS99-01
    3959.4       4674.5       2397.7       -15       133       152.4       N/A       N/A       N/A       N/A       N/A       N/A  
VN-01
    4585.3       5066       2185.1       0       315       27.43       1       0.87       65       0.08       0.03       0.08  
VN-02
    4538.1       5078.7       2186.1       20       135       45.72       2.22       2.07       256       0.45       1.25       2.01  
VN-03
    4519.5       5056.4       2185.6       21       120       65.1       0.54       0.5       42       0.07       0.07       0.71  
VN-04
    4519.5       5056.4       2184.1       -30       90       48.46       1.66       1.56       811       1.86       1.64       0.97  
SSF-01-05
    4162.7       5069.2       2430.2       -67       280       171.85       2.02       1.89       564       0.4       0.64       0.33  
SSF-02-05
    4163.1       5069.2       2430.2       -72       280       182.35       N/A       N/A       N/A       N/A       N/A       N/A  
SSF-03-05
    4161.9       5069       2430.1       -76       18       146.4       0.6       0.46       159       0.73       0.25       0.22  
SSF-04-05
    4221.4       5102.6       2432.4       -66       337       105.3       9.7       7.95       347       0.35       0.71       0.38  
SSF-05-05
    4139.7       5118.2       2410.8       -51       356       72.1       N/A       N/A       N/A       N/A       N/A       N/A  
SSF-06-05
    3750.9       5084.9       2487.5       -50       355       103.35       3.3       3       75       0.07       0.2       1.49  
SSF-07-05
    3751       5084       2487.4       -80       355       119.55       1.45       1.11       119       0.12       0.58       2.81  
SSF-08-05
    3648.7       5076.3       2495.7       -59       357       102.6       2.05       1.82       39       0.01       0.12       0.21  
SSF-09-05
    3648.7       5075.6       2495.5       -80       357       127.35       N/A       N/A       N/A       N/A       N/A       N/A  
SSF-10-05
    3553       5107.8       2512.6       -78       12       108.25       1.2       0.9       185       0.08       0.88       0.83  
SSF-11-05
    4347.3       5016.7       2499.7       -62       349       225.5       4.1       3.55       108       0.2       0.44       0.33  

 

25


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
SSF-12-05
    4347.3       5017.2       2499.7       -52       355       228.6       1.8       1.75       238       0.39       0.34       0.64  
SSF-13-05
    4384.3       5140.8       2459.1       -46       328       104.6       2.32       2.3       632       1.87       0.43       0.31  
SSF-14-05
    4233.6       5113.9       2432.2       -42       18       100.05       3.65       3.64       98       0.04       0.16       0.1  
SSF-15-05
    4380.3       5020.1       2502.7       -66       360       271.4       1.2       1.04       75       0.12       0.6       0.33  
SSF-17-05
    4453.9       5173.6       2478.5       -32       334       129.8       1.01       0.99       649       0.7       0.31       0.86  
SSF-18-05
    4504.1       5243.9       2477.6       -34       13       80.5       N/A       N/A       N/A       N/A       N/A       N/A  
SSF-18-05
    4504.1       5243.9       2477.6       -34       13       80.5       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-01-06
    4212.4       4753.0       2253.9       0       132       129.45       6.00       5.20       156       1.76       0.31       0.00  
DDH-S-02-06
    5740.9       2437.5       2493.0       -38       208       150.00       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-03-06
    2439.1       5743.5       2492.7       -51       151       200.75       2.05       1.45       334       0.23       1.42       2.65  
DDH-U-04-06
    4212.3       4753.1       2253.7       -11       129       111.90       3.29       43.00       43       0.00       0.58       0.08  
DDH-U-04-07
    4212.3       4753.1       2253.7       -11       129       111.90       1.20       172.00       172       0.12       0.34       0.19  
DDH-S-05-06
    2439.2       5743.9       2492.7       -78       188       180.00       0.40       0.38       4       0.00       1.17       0.59  
DDH-S-05-06
    2439.2       5743.9       2492.7       -78       188       181.00       0.44       0.23       103       0.05       1.20       1.03  
DDH-S-06-06
    2644.7       5726.8       2452.7       -44       134       60.20       0.40       0.39       0       1.11       1.12       0.03  
DDH-S-07-06
    2594.6       5791.8       2456.5       -43.00       149       145.40       1.30       1.13       192       0.19       3.46       2.69  
DDH-S-08-06
    2763.3       5808.9       2476.0       -59       172       140.80       0.95       0.82       74       0.07       0.94       2.31  
DDH-S-09-06
    2763.5       5809.9       2476.2       -67       134       170.35       0.70       0.61       108       0.13       1.34       1.60  
DDH-S-10-06
    2763.5       5809.9       2476.2       -67       45       170.35       1.10       1.06       81       0.06       0.43       0.08  
DDH-S-11-06
    4136.4       5591.1       2458.3       -33       301       134.60       1.90       1.85       1349       0.51       0.30       0.11  
DDH-S-12-06
    4138.4       5592.5       2458.3       -37       336       130.00       2.05       1.92       940       1.41       0.48       0.66  
DDH-U-13-06
    4257.4       5019.1       2079.6       -3       183       54.20       2.95       2.26       988       0.28       2.62       6.62  
DDH-S-14-06
    4138.7       5590.6       2458.3       -75       314       180.00       1.70       1.09       481       0.21       0.83       0.63  
DDH-U-15-06
    4257.5       5019.5       2079.5       -21       179       68.50       1.50       0.84       130       0.15       0.61       1.58  
DDH-S-16-06
    4122.2       5546.3       2465.2       -46       317       170.25       1.35       1.27       594       0.37       0.30       0.40  
DDH-U-17-06
    2080.0       5019.4       4258.5       -5       158       45.85       1.35       1.17       2713       0.38       2.95       3.96  
DDH-S-18-06
    4122.6       5545.9       2465.1       -61       321       195.00       2.00       1.66       811       1.12       0.31       3.61  
DDH-U-19-06
    2079.4       5019.7       4258.5       -18       157       50.90       0.30       0.25       1471       0.78       3.66       3.72  
DDH-U-20-06
    4259.3       5020.0       2079.9       -13       133       64.80       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-21-06
    4360.8       5062.9       2097.8       -23       204       127.55       1.70       0.98       1590       0.35       1.79       0.68  
DDH-U-21-07
    4360.8       5062.9       2097.8       -23       204       128.55       0.30       0.17       3661       4.80       4.86       9.40  
DDH-S-22-06
    4045.5       5602.8       2494.7       -62       339       128.60       3.05       2.34       442       0.15       0.13       0.32  
DDH-S-23-06
    4045.4       5603.5       2494.7       -48       339       80.20       0.75       0.67       356       0.40       1.50       0.12  
DDH-S-24-06
    4044.4       5602.6       2494.7       -61       290       100.25       1.60       1.23       188       0.09       0.41       0.14  
DDH-S-24-06
    4044.4       5602.6       2494.7       -61       290       101.25       3.15       3.15       711       0.23       0.62       1.04  
DDH-S-25-06
    4201.0       5644.4       2473.5       -58       304       147.75       1.75       1.50       340       0.30       0.82       1.93  
DDH-U-26-06
    4361.4       5062.5       2097.5       -6       183       95.40       1.60       1.13       22       0.08       0.38       0.17  
DDH-S-27-06
    4200.8       5664.0       2473.5       -47       284       130.15       1.85       1.81       1050       1.40       0.59       0.14  
DDH-S-28-06
    4214.8       5637.3       2473.2       -63       319       202.50       2.15       1.73       636       0.45       0.49       0.08  
DDH-S-29-06
    4204.4       5577.0       2461.6       -52       323       208.00       4.84       4.20       392       0.23       0.25       0.18  
DDH-S-30-06
    4204.7       5576.5       2461.5       -67       324       300.00       0.50       0.40       392       0.54       1.06       0.08  
DDH-S-30-06
    4204.7       5576.5       2461.5       -67       324       300.00       0.70       0.48       439       0.18       0.87       0.06  
DDH-S-30-06
    4204.7       5576.5       2461.5       -67       324       300.00       1.80       1.27       116       0.23       0.96       0.07  
DDH-S-30-06
    4204.7       5576.5       2461.5       -67       324       300.00       2.95       2.09       183       0.12       1.01       0.06  
DDH-S-30-06
    4204.7       5576.5       2461.5       -67       324       300.00       6.95       4.91       156       0.14       0.99       0.07  

 

26


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
DDH-U-31-06
    4563.1       5091.3       2147.9       0       348       20.75       1.45       1.26       92       0.19       0.61       1.46  
DDH-U-31-06
    4563.1       5091.3       2147.9       0       348       21.75       4.70       4.07       36       0.06       0.36       0.45  
DDH-U-32-06
    4560.8       5088.7       2147.8       0       304       22.30       2.20       1.91       14       0.01       0.23       0.14  
DDH-U-33-06
    4548.8       5077.2       2148.4       2       353       26.90       2.30       1.99       77       0.06       0.02       0.44  
DDH-U-34-06
    4545.6       5074.2       2148.3       0       282       24.05       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-35-06
    4251.7       5680.4       2487.7       -42       317       200.50       0.70       0.54       249       0.36       0.17       0.26  
DDH-U-36-06
    3967.4       4934.8       2102.4       3       162       48.35       6.80       5.37       730       0.11       0.65       0.93  
DDH-S-37-06
    4252.6       5679.3       2487.7       -61       312       205.65       1.00       0.87       305       0.51       0.28       0.10  
DDH-S-38-06
    3782.3       5510.3       2518.9       -40       304       150.20       3.40       3.30       676       0.39       1.10       1.15  
DDH-U-39-06
    3967.4       4935.0       2102.4       6       129       16.15       2.25       1.84       406       0.38       0.71       1.78  
DDH-S-40-06
    3783.4       5509.5       2519.1       -63       305       123.50       0.60       0.50       212       0.07       0.90       0.45  
DDH-S-41-06
    3751.0       5528.7       2520.9       -39       314       67.60       2.55       2.48       514       0.40       0.98       0.87  
DDH-S-42-06
    3723.8       5514.4       2516.7       -41       309       100.90       1.95       1.92       660       0.46       4.78       0.47  
DDH-S-43-06
    3742.4       5498.5       2515.5       -68       313       76.35       1.25       1.04       93       0.20       0.33       0.37  
DDH-U-44-06
    3972.9       4855.6       2079.3       -23       1       94.15       0.40       0.40       84             0.88       1.13  
DDH-U-44-06
    3972.9       4855.6       2079.3       -23       1       95.15       2.70       2.54       236             0.67       0.60  
DDH-U-44-06
    3972.9       4855.6       2079.3       -23       1       96.15       1.50       1.49       435       0.50       0.33       0.18  
DDH-U-44-06
    3972.9       4855.6       2079.3       -23       1       97.15       0.90       0.90       317             1.68       2.23  
DDH-S-45-06
    3794.2       5453.3       2509.4       -54       310       139.00       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-46-06
    3794.6       5538.1       2520.4       -47       312       80.10       3.60       3.48       344       0.40       1.41       0.16  
DDH-S-47-06
    3821.8       5510.8       2514.1       -69       209       131.00       2.15       1.80       395       0.61       0.99       0.27  
DDH-S-47-06
    3821.8       5510.8       2514.1       -69       309       131.00       3.30       2.77       1421       0.40       1.37       0.17  
DDH-U-48-06
    3972.9       4856.7       2080.4       -55       1       62.15       0.30       0.26       40       0.15       0.08        
DDH-U-48-06
    3972.9       4856.7       2080.4       -55       1       63.15       3.20       3.10       952       2.07       0.31       0.87  
DDH-U-48-06
    3972.9       4856.7       2080.4       -55       1       64.15       4.30       4.27       531       0.30       0.16       0.48  
DDH-S-49-06
    3972.9       5510.4       2514.1       -81       305       145.40       1.50       1.10       262       0.26       0.15       0.40  
DDH-U-50-06
    3972.9       4855.5       2078.9       -60       307       93.50       2.90       2.63       534       0.82       0.68       1.31  
DDH-U-50-06
    3972.9       4855.5       2078.9       -60       7       93.50       5.70       5.51       1697       0.29       1.36       1.13  
DDH-U-50-06
    3972.9       4855.5       2078.9       -60       7       93.50       1.45       1.26       453       0.61       0.60       0.98  
DDH-S-51-06
    3853.5       5435.4       2501.0       -43       314       170.90       1.40       1.39       24       0.03       0.83       1.45  
DDH-U-52-06
    4654.8       5224.1       2120.7       -30       133       147.45       1.30       0.92       155       0.10       0.34       1.75  
DDH-U-52-06
    4654.8       5224.1       2120.7       -30       133       147.45       0.30       0.16       2225       0.33       8.57       5.30  
DDH-S-53-06
    3854.2       5434.6       2501.1       -66       316       182.35       2.00       1.70       690       0.28       2.58       3.08  
DDH-S-54-06
    4121.5       6037.2       2518.7       -39       151       81.00       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-55-06
    4120.7       6038.6       2519.0       -74       150       136.00       0.50       0.25       496       0.24       2.12       0.18  
DDH-S-56-06
    4122.2       6038.0       2518.5       -37       125       90.10       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-57-06
    4120.8       6038.9       2518.7       -62       119       170.70       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-58-06
    2398.9       5639.3       2537.4       58       80       350.65       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-59-06
    4571.8       5148.3       2115.4       -28       131       129.15       5.45       2.39       612       0.14       0.84       2.08  
DDH-U-59-06
    4571.8       5148.3       2115.4       -28       131       129.15       2.45       1.07       1032       0.21       1.34       3.37  
DDH-S-60-06
    2523.7       5648.9       2485.0       -57       76       150.60       2.05       2.05       30       0.26       0.50       0.32  
DDH-S-60-06
    2523.7       5648.9       2485.0       -57       76       150.60       2.15       2.15       111       0.28       0.06       0.44  
DDH-S-61-06
    3525.4       4552.8       2391.6       -53       346       227.70       1.20       1.17       214       0.10       1.00       0.16  
DDH-S-62-06
    3664.7       4654.5       2433.0       -60       322       230.20       1.40       1.17       442       0.23       0.19       0.65  
DDH-U-01- 07
    3752.0       4981.3       2196.9       -5       179       78.30       4.85       3.97       293       0.16       0.58       0.95  

 

27


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
DDH-U-01- 07
    3752.0       4981.3       2196.9       -5       179       78.30       0.80       0.66       117       0.20       3.04       2.01  
DDH-U-01- 07
    3752.0       4981.3       2196.9       -5       179       78.30       2.65       2.17       205       0.14       0.31       0.98  
DDH-U-02- 07
    3751.8       4981.1       2199.8       30       179       70.00       2.65       2.64       725       0.31       1.58       1.20  
DDH-U-02- 07
    3751.8       4981.1       2199.8       30       179       70.00       1.30       1.26       63       0.02       0.12       0.64  
DDH-U-02- 07
    3751.8       4981.1       2199.8       30       179       70.00       3.90       3.89       87       0.14       1.04       2.27  
DDH-U-04- 07
    3905.6       4927.2       2078.5       -19       156       122.95       1.30       1.00       1006       0.48       0.86       2.42  
DDH-U-04- 07
    3905.6       4927.2       2078.5       -19       156       122.95       1.35       1.17       292       0.17       0.73       1.51  
DDH-U-04- 07
    3905.6       4927.2       2078.5       -19       156       122.95       0.90       0.55       85       0.02       0.38       0.28  
DDH-U-04- 07
    3905.6       4927.2       2078.5       -19       156       122.95       8.60       6.59       461       0.26       0.13       0.68  
DDH-U-04- 07
    3905.6       4927.2       2078.5       -19       156       122.95       4.30       2.47       500       0.61       2.21       2.60  
DDH-U-06- 07
    3904.9       4927.0       2196.9       -18       181       128.45       3.90       2.99       214       0.11       0.27       0.78  
DDH-S-07- 07
    3911.0       5486.8       2466.5       -31       315       170.00       0.25       0.20       90       0.11       0.00       1.15  
DDH-S-08- 07
    3911.5       5486.3       2466.0       -53       317       186.65       0.90       0.69       630       0.16       0.46       1.10  
DDH-U-09- 07
    3823.2       5012.7       2208.8       0       178       100.20       2.30       21.60       159       0.18       0.64       0.68  
DDH-S-10- 07
    3912.2       5485.4       2467.2       -75       316       231.25       2.00       1.53       154       0.08       3.79       2.37  
DDH-U-11- 07
    3823.2       5012.4       2209.9       29       60       70.00       2.60       2.51       1494       0.52       1.29       1.63  
DDH-U-12- 07
    5832.4       3072.3       2394.4       -64       136       80.15       0.35       0.22       407       0.30       2.05       2.77  
DDH-S-13- 07
    3912.0       5485.9       2464.7       -66       318       188.70       2.30       1.76       122       0.05       0.01       0.41  
DDH-S-13- 07
    3912.0       5485.9       2464.7       -66       318       188.70       1.20       0.92       164       0.26       0.02       0.39  
DDH-U-14- 07
    3822.3       5012.4       2208.9       6       211       92.00       1.30       1.12       940       0.21       1.26       2.55  
DDH-U-14- 07
    3822.3       5012.4       2208.9       6       211       92.00       1.35       0.81       279       0.23       0.20       0.41  
DDH-S-15- 07
    3927.0       5523.7       2467.4       -54       317       103.50       0.90       0.78       40       0.14       0.44       0.30  
DDH-U-16- 07
    5831.0       3071.1       2395.9       -57       176       43.30       2.75       1.94       261       0.16       1.24       2.79  
DDH-S-17- 07
    3927.5       5523.1       2467.7       79       315       170.85       1.70       1.47       59       0.00       0.00       0.00  
DDH-U-18- 07
    3822.3       5012.4       2208.4       -25       211       117.25       1.20       0.66       110       0.11       0.25       0.64  
DDH-U-19- 07
    5831.6       3070.0       2394.5       -60       211       50.90       3.10       2.44       243       0.22       1.40       1.90  
DDH-U-21- 07
    5826.7       2990.6       2394.8       -43       178       60.60       1.05       0.79       104       0.07       0.65       1.73  
DDH-U-22- 07
    3854.9       5018.1       2221.5       -1       178       100.40       1.00       0.98       1362       0.43       3.34       4.46  
DDH-U-22- 07
    3854.9       5018.1       2221.5       -1       178       100.40       3.20       3.09       326       0.62       0.98       1.54  
DDH-S-23- 07
    3697.9       5477.0       2507.0       -31       315       76.00       0.50       0.50       621       0.30       0.91       1.61  
DDH-U-24- 07
    5828.0       2990.5       2394.9       -67       180       64.70       0.70       0.61       395       0.21       1.40       2.26  
DDH-U-25- 07
    3855.0       5017.9       2221.3       -20       178       78.55       3.85       3.15       447       0.16       0.44       0.53  
DDH-S-26- 07
    3699.5       5475.4       2507.1       -67       318       64.50       2.05       1.68       342       0.28       1.29       2.41  
DDH-U-27- 07
    3855.0       5018.3       2222.6       29       178       82.65       0.90       0.87       1185       0.28       3.03       10.40  
DDH-U-27- 07
    3855.0       5018.3       2222.6       29       178       82.65       1.75       1.64       158       0.02       0.20       0.16  
DDH-U-28- 07
    5827.9       2990.5       2395.0       -50       184       76.60       0.45       0.26       76       0.09       1.13       3.48  
DDH-S-29- 07
    3757.9       5417.2       2494.1       -50       315       109.65       1.10       1.06       271       0.24       0.43       0.27  
DDH-U- 30- 07
    3695.7       4985.6       2188.4       -20       177       107.60       3.15       2.41       226       0.22       1.10       0.58  
DDH-S-31-07
    3758.3       5416.3       2494.1       -68       318       140.00       0.85       0.74       144       0.11       0.28       0.96  
DDH-U-32- 07
    2990.1       5826.0       2394.9       -37       209       55.75       3.10       2.91       1305       3.43       0.59       1.53  
DDH-U-32- 07
    2990.1       5826.0       2394.9       -37       209       55.75       2.50       2.35       509       1.27       0.20       0.43  
DDH-U-32- 07
    2990.1       5826.0       2394.9       -37       209       55.75       2.55       2.40       205       0.55       0.10       0.22  
DDH-S-33-07
    3758.7       5416.0       2494.2       -82       318       156.00       1.80       1.56       109       0.07       0.63       0.15  
DDH-U-34- 07
    2990.1       5826.9       2394.9       -80       213       62.50       0.45       0.29       75       0.12       0.94       2.16  
DDH-U-35-07
    3695.7       4985.8       2189.8       -29       177       82.80       2.40       1.84       121       0.11       0.93       0.35  

 

28


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
DDH-U-35-07
    3695.7       4985.8       2189.8       -29       177       82.80       1.55       1.46       256       0.15       0.35       0.62  
DDH-U-36- 07
    2987.9       5826.2       2395.4       -23       245       41.25       3.95       3.03       587       31.47       0.48       0.36  
DDH-U-36- 07
    2987.9       5826.2       2395.4       -23       245       41.25       2.10       1.82       1801       49.84       0.70       0.76  
DDH-U-36- 07
    2987.9       5826.2       2395.4       -23       245       41.25       6.05       5.24       1008       37.85       0.55       0.50  
DDH-U- 37- 07
    3695.4       4985.6       2188.5       -15       210       124.65       0.80       0.69       717       0.19       2.61       11.30  
DDH-U-38- 07
    2989.2       5826.4       2394.8       -53       227       76.15       3.10       2.68       149       0.31       0.28       0.29  
DDH-U-38- 07
    2989.2       5826.4       2394.8       -53       227       76.15       1.50       1.15       1442       4.07       0.42       0.84  
DDH-U-38- 07
    2989.2       5826.4       2394.8       -53       227       76.15       1.60       1.39       676       1.32       1.14       2.34  
DDH-S-39-07
    5841.8       5277.7       2493.0       63       3       141.20       0.60       0.52       154       0.22       0.34       0.34  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       0.85       0.74       612       0.69       0.38       1.37  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       2.75       2.11       396       3.87       0.08       0.35  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       4.45       3.85       789       32.22       0.28       0.24  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       3.15       2.73       849       7.32       0.37       0.52  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       1.75       1.72       369       0.17       0.45       0.81  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       7.20       6.24       437       3.53       0.28       0.31  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       5.75       4.98       507       4.13       0.28       0.33  
DDH-U-40- 07
    2988.8       5826.0       2396.1       0       224       70.00       25.25       21.87       326       7.38       0.17       0.21  
DDH-U-41-07
    5841.8       5278.2       2493.0       50       1       131.85       1.90       1.65       205       0.29       0.30       0.14  
DDH-U-41-07
    5841.8       5278.2       2493.0       50       1       131.85       1.60       1.39       198       0.13       5.77       0.18  
DDH-U-41-07
    5841.8       5278.2       2493.0       50       1       131.85       4.60       3.98       320       0.11       0.33       0.10  
DDH-U-42 - 07
    3695.4       4985.8       2189.9       -31       29       80.35       0.80       0.61       569       0.10       0.46       0.43  
DDH-U-43 - 07
    3695.8       4985.6       2188.3       -26       153       35.90       0.80       0.75       127       0.24       0.28       0.08  
DDH-U-44- 07
    2991.3       5827.2       2395.0       -54       144       59.40       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-45 - 07
    3695.8       4985.8       2190.0       31       147       65.25       1.55       1.19       379       0.43       1.05       0.48  
DDH-U-45 - 07
    3695.8       4985.8       2190.0       31       147       65.25       0.70       0.57       318       0.07       0.21       0.32  
DDH-U-45 - 07
    3695.8       4985.8       2190.0       31       147       65.25       3.00       2.46       360       0.06       1.06       0.88  
DDH-S-46-07
    5840.3       5276.8       2492.8       75       3       210.85       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-47-07
    2990.4       5831.5       2396.2       0       357       50.10       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-48 - 07
    3821.6       4916.5       2150.1       -51       1       50.10       1.90       1.65       108       0.04       0.45       0.26  
DDH-U-48 - 07
    3821.6       4916.5       2150.1       -51       1       50.10       1.60       1.39       18       0.01       0.31       0.12  
DDH-U-49 - 07
    3821.5       4916.2       2152.3       29       159       43.95       1.85       1.60       329       0.20       0.52       1.30  
DDH-U-50 - 07
    2989.3       5826.5       2397.7       26       226       82.30       1.35       1.27       1375       2.56       0.00       0.15  
DDH-S-51-07
    5890.5       5281.9       2492.6       -43       359       138.00       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-52 - 07
    3825.3       4916.0       2150.1       21       41       57.45       6.25       3.13       495       0.15       0.54       0.77  
DDH-U-53-07
    3825.4       4916.2       2150.3       -49       40       36.05       4.05       3.51       498       0.29       0.50       1.79  
DDH-S-54- 07
    5900.5       5281.2       2492.6       -58       358       100.00       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-55-07
    3821.6       4908.0       2150.8       -1       358       50.70       3.05       2.64       155       0.14       1.03       0.99  
DDH-S-56- 07
    5797.4       5287.8       2494.4       -42       3       166.65       1.50       1.10       83       0.09       0.05       0.07  
DDH-U-57-07
    4093.4       4946.0       2066.0       0       178       50.75       13.90       12.04       955       1.57       1.10       1.13  
DDH-U-58-07
    2987.9       5826.6       2397.4       9       234       50.70       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-59-07
    3902.7       4931.7       2079.9       -56       329       65.25       2.30       1.99       26       0.11       0.10       0.15  
DDH-U-60-07
    3147.1       5866.9       2483.2       -58       183       76.90       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-62- 07
    5772.2       5231.8       2496.7       -53       72       147.45       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-63 -07
    3902.7       4932.0       2078.7       -19       331       121.25       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-64-07
    3147.0       5867.7       2403.0       -79       188       106.05       N/A       N/A       N/A       N/A       N/A       N/A  

 

29


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
DDH-U-65-07
    3147.0       5866.0       2403.3       -34       1       69.40       0.90       0.89       103       0.07       0.27       0.34  
DDH-U-65-07
    3147.0       5866.0       2403.3       -34       1       69.40       0.60       0.59       254       0.20       0.44       0.30  
DDH-S-66- 07
    5772.8       5231.7       2496.7       -45       83       147.15       6.50       3.25       21       0.03       0.13       0.09  
DDH-U-67-07
    3146.7       5866.8       2403.2       -58       215       90.40       5.70       4.94       162       0.23       0.42       0.81  
DDH-U-67-07
    3146.7       5866.8       2403.2       -58       215       90.40       1.40       1.04       108       0.14       1.46       2.61  
DDH-U- 68- 07
    3957.7       4939.8       2081.0       30       329       82.30       4.15       3.48       301       0.10       0.74       0.34  
DDH-S-69-07
    5832.3       5345.1       2515.9       -54       68       80.05       18.20       15.76       140       0.40       0.28       0.11  
DDH-U-70-07
    3147.7       5866.9       2402.9       -57       150       110.70       1.20       0.77       225       0.28       0.61       2.16  
DDH-S-71-07
    5833.4       5345.5       2516.3       -28       68       80.50       13.80       13.75       376       0.16       0.36       0.58  
DDH-S-71-07
    5833.4       5345.5       2516.3       -28       68       80.50       14.25       14.20       147       0.24       0.81       0.04  
DDH-S-72-07
    5832.4       5345.5       2516.0       -40       58       80.60       8.40       8.40       114       0.04       0.38       0.10  
DDH-S-73-07
    5831.6       5345.7       2515.9       -28       42       50.40       10.40       10.40       85       0.05       0.19       0.05  
DDH-S-73-07
    5831.6       5345.7       2515.9       -28       42       50.40       12.25       12.25       96       0.07       0.15       0.06  
DDH-S-73-07
    5831.6       5345.7       2515.9       -28       42       50.40       7.95       7.95       259       0.19       0.07       0.06  
DDH-S-74-07
    5832.3       5346.4       2516.2       -58       46       60.00       1.40       0.70       123       0.38       0.78       0.14  
DDH-U-75-07
    3215.0       5835.7       2404.7       -47       184       81.20       0.75       0.52       128       0.19       1.27       3.03  
DDH-U-75-07
    3215.0       5835.7       2404.7       -47       184       81.20       0.20       0.16       2165       0.85       14.60       10.05  
DDH-S-76-07
    3732.7       5378.9       2473.3       -35       314       119.00       1.40       1.39       464       0.87       1.15       0.85  
DDH-U-77-07
    3215.1       5835.8       2404.2       -64       186       135.40       0.30       0.14       6636       0.77       17.40       6.90  
DDH-U-79-07
    3217.0       5836.2       2404.0       -55       159       95.05       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-80-07
    4872.9       5210.9       2109.3       -61       313       147.20       2.20       2.20       194       0.11       0.29       0.21  
DDH-U-80-07
    4872.9       5210.9       2109.3       -61       313       147.20       2.12       2.12       156       0.15       0.28       0.36  
DDH-S-81- 07
    3733.8       5377.5       2473.2       -68       316       151.50       1.25       0.96       205       0.23       0.24       0.33  
DDH-U-82-07
    3283.6       5818.8       2422.4       -42       181       80.00       6.10       6.10       376       0.11       1.42       2.12  
DDH-U-83-07
    3283.7       5819.5       2422.3       -63       176       80.20       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-84-07
    3284.2       5819.6       2422.9       -41       145       90.50       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-85-07
    2929.4       5842.3       2486.2       -56       182       151.75       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-86-07
    2929.4       5841.3       2486.0       -42       181       117.25       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-U-87- 07
    4873.0       5210.5       2107.7       -73       341       116.00       2.40       1.84       1307       0.30       5.42       7.84  
DDH-U-87- 07
    4873.0       5210.5       2107.7       -73       341       116.00       2.25       1.59       481       0.18       1.30       3.61  
DDH-S-88-07
    2929.3       5841.5       2486.2       -69       6       160.65       10.20       7.09       500       14.33       0.69       1.11  
DDH-U-89-07
    3281.9       5819.8       2422.4       -45       211       68.95       N/A       N/A       N/A       N/A       N/A       N/A  
DDH-S-90-07
    2929.6       5843.6       2487.3       -80       185       215.45       1.25       0.37       551       0.22       1.63       3.37  
DDH-S-90-07
    2929.6       5843.6       2487.3       -80       185       215.45       2.85       1.51       98       0.16       0.27       0.58  
DDH-S-90-07
    2929.6       5843.6       2487.3       -80       185       215.45       2.15       1.14       275       0.75       0.26       0.31  
DDH-U-91-07
    3284.1       5819.1       2422.9       -23       185       80.45.       1.25       1.25       812       0.17       2.00       2.35  
DDH-S-93-07
    2900.3       5861.6       2483.7       -63       182       185.85       0.90       0.50       734       1.21       3.20       14.25  
DDH-S-93-07
    2900.3       5861.6       2483.7       -63       182       185.85       6.05       3.64       213       11.78       0.66       0.78  
DDH-S-93-07
    2900.3       5861.6       2483.7       -63       182       185.85       2.25       1.35       546       267.38       0.62       0.68  
DDH-U-94-07
    2899.8       5860.2       2484.7       -51       182       144.25       1.50       1.36       110       0.12       0.46       2.03  
DDH-S-96-07
    2899.8       5860.2       2484.7       -51       182       144.25       0.65       0.51       171       0.13       1.47        
DDH-U-97-07
    3360.6       5845.4       2423.3       -52       2       143.65       1.10       0.78       1025       0.23       1.45       2.29  
DDH-U-97-07
    3360.6       5845.4       2423.3       -52       2       143.65       0.80       0.57       1486       0.86       2.45       0.60  
DDH-S-98-07
    2900.2       5881.6       2483.7       -70       2       100.00       0.90       0.70       376       0.74       0.57       0.94  
DDH-S-98-07
    2900.2       5881.6       2483.7       -70       2       100.00       0.85       0.32       132       0.56       0.80       3.05  

 

30


 

(LOGO)   (PAN AMERICAN LOGO)
                                                                                                 
                                                    Down
hole
    True                          
Hole#   Easting     Northing     Elevation     Dip     Azimuth     Length     intersect     width     Ag g/t     Au g/t     Pb %     Zn %  
DDH-U-99-07
    3360.4       5845.2       2423.1       -49       195       120.00       1.50       1.36       280       0.09       1.31       1.28  
DDH-U-99-07
    3360.4       5845.2       2423.1       -49       195       120.00       3.00       2.72       54       0.15       1.96       1.42  
*Notes:
 
(1)  
The drill core and results are no longer available, for the purposes of resource estimation these holes have not been used.
 
(2)  
A N/A designator means the drill hole did not intersect mineralization.
14.0 SAMPLING METHOD AND APPROACH
The La Colorada database consists of 2 types of samples — underground channel samples and diamond drill core samples.
The sampling method for the underground exploration development along mineralized structures consists of channel sampling the back or roof of the tunnel every 3 metres. Vein and wall rocks are sampled separately. Sample lines are marked by the geologist and then the sample is taken by a helper using a hammer and chisel. Sample size is approximately 3 kilograms. To provide an accurate representation of vein grades, samples are taken regardless of whether the vein appears to be above cut-off or not.
In addition to the samples taken from sampling of the exploration development, the database now includes stope samples taken from mining from 2001 to September 2007 in the NC2E, NC2W, and 4235 veins. Stope sampling methodology is the same as the exploration development sampling, except that samples are taken at 5 metre intervals. The reason for the 5 metre spacing as opposed to the 3 metre spacing is that the stope samples normally represent a smaller tonnage.
In the opinion of the authors of this Technical Report the sample spacing used in the exploration development headings and the stopes is appropriate and provides sufficient data density for mineral resource estimation.
Drill holes are sampled and logged according to industry-accepted standards. A staff geologist logs the holes for lithology, alteration, mineralogy, and recovery. Sample intervals are marked by the geologist who also assigns a sample number. As with the underground sampling, the samples are broken out by geology and vein and wall rock are sampled separately. Samples are split using a diamond saw.
Recovery in the drill holes was generally high (+80%), with the exception of the holes drilled into the NCP Corridor ore zone where the recovery averaged 67%. In the opinion of Michael Steinmann, P.Geo., there was no significant bias in the drill holes that had poorer recovery.
The structural controls of the La Colorada orebodies are relatively simple. The mineralized zone is encountered in the Inferior and Superior Volcanic Formations of the Eocene and Oligocene periods respectively. Vein mineralization generally occurs within dilation faults crosscutting the host rock. The Inferior Volcanic formation is a sequence of porphyritic dacite-trachytes of subvolcanic origin, which interclasts with pyroclastic and volcanoclastic sediments. The Superior Volcanic formation consists of volcanic tuffs and pyroclastic flows of rhyolitic composition placed in disconformity with the Inferior Volcanic formation. Mineralized widths in the veins are generally less than 2 metres, but may be wider if there is a halo of replacement or brecciated material. Sample width is based on visible vein width, which varies generally from less than a metre to 15 metres. Wide vein intersections are sampled in several intervals dependant on the visible mineralization changes. In areas where the wall rock shows disseminated mineralization, additional samples are taken.

 

31


 

(LOGO)   (PAN AMERICAN LOGO)
In the opinion of the authors of this Technical Report, the samples are of an acceptable quality for mineral resource and mineral reserve estimation. To the best of the authors’ knowledge, there are no factors that may have resulted in a sample bias and the samples are representative.
Channel samples are the main contributor for the calculation of mineral resources and mineral reserves. They are also an important tool in determining mining constraints. As there are over 10,000 channel samples in the Plata database, it is not practical to list them or a summary of them in his Technical Report.
In conclusion, it is author’s opinion that the sampling method applied at La Colorada by Plata gives representative results and meets industry standards.
15.0 SAMPLE PREPARATION, ANALYSES, AND SECURITY
Plata employees prepared all the various drill and channel samples and analyzed the samples at the La Colorada Laboratory.
Geology and exploration samples are sent to the laboratory as either geology channel samples (chip samples) or as diamond drill core. The diamond drill core has been logged to industry standards and is then cut in half with a diamond saw with half of the sample being used for the assay. The other half is stored by the geology department for future reference. The diamond drill core is reduced to a size of minus 1/4” by passing it through a cone crusher. After the diamond drill core has been crushed, the chip samples and crushed drill core are treated in the same manner. If either of the sample types are visible wet at this time, they are put in a 110 — 120°C oven to remove the humidity. Approximately, 250 gram samples are then taken and passed through a “John Quarterer” to ensure sample homogenization providing a representative sample. The sample is then dried in an oven at 110 — 120°C making sure that the sample identification is with the actual sample. When dry, the samples are put in a properly identified paper envelope where they await pulverization. The samples are eventually ground to 100% passing a 200 mesh screen and are replaced within the same envelope to await analysis. Generally a 200 gram sample will be taken from the pulverised sample and the remainder of the pulverised sample is given to the geology department to enable random check samples.
The La Colorada mine laboratory uses fire assay for gold and silver on a ten gram charge with a gravimetric finish. Base metals were assayed by the La Colorada laboratory using acid digestion and titration prior to the acquisition of atomic absorption (“AA”) equipment in 2003. Since then, the base metals have been assayed using acid digestion and AA determination. All assaying by the commercial labs for gold and silver was done using fire assay with either an AA or gravimetric finish on a one-assay tonne charge. Base metals were assayed by the commercial labs using acid digestion and AA determination.

 

32


 

(LOGO)   (PAN AMERICAN LOGO)
Various steps are taken to ensure the quality and reproducibility of data within the La Colorada laboratory. The LIMS system automates the majority of the data input eliminating some of the error encountered with manual data input. Samples of known concentrations are tested at random within the AA and fire assay processes to verify no significant biases exist. Ph buffer solutions are used for calibration within the AA process. Additionally, there is a QA/QC program supervised by the geology department. It includes the submission of random samples to secondary laboratories for check assays (mostly to ALS Chemex) on 2-5% of the samples and 1-2% of check samples. This program was started with the new diamond drilling campaign in 2005. Historically, the deviation between Chemex and La Colorada lab has been within acceptable limits and no significant biases have been encountered.
Pan American has used the following four commercial labs in the past for the exploration assaying at La Colorada:
   
ITS Bondar Clegg, 130 Pemberton Ave., North Vancouver, BC, Canada. This laboratory is registered to ISO 9001: 2000 for the “provision of assay and geochemical analytical services” by QMI Quality Registers. This laboratory has also received ISO 17025 accreditation from the Standards Council of Canada. This laboratory was acquired by ALS Chemex on December 01, 2001.
 
   
ALS Chemex, 212 Brooksbank Ave., North Vancouver, BC, Canada. This laboratory is registered to ISO 9001: 2000 for the “provision of assay and geochemical analytical services” by QMI Quality Registers. This laboratory has also received ISO 17025 accreditation from the Standards Council of Canada.
 
   
Luismin, Laboratories, De Selenio y Aluminio, Cd Industrial Durango, Durango, México. Prior to 2003 Luismin laboratory was certified under ISO 9000. In February, 2006 the laboratory was acquired by SGS and operates as SGS de México S.A. de C.V. Laboratorio de Durango. The laboratory is currently in the process of re-certification.
 
   
ALS Chemex de México, Ignacio Slazar 688, Hermosillo, Sonora, México. This laboratory is used for sample preparation with prepared samples sent to the ALS Chemex laboratory in North Vancouver, British Columbia, Canada. This laboratory is registered to ISO 9001: 2000 for the “provision of assay and geochemical analytical services”.
All of the drilling, sampling and QA/QC programs were conducted under the direct supervision of PAS’ geology staff. In the opinion of Michael Steinmann, P.Geo., the sample preparation, security and analytical procedures are of adequate quality for mineral resource and mineral reserve estimation.
16.0 DATA VERIFICATION
The sampling and analytical data entered into the La Colorada database has been checked with only minor transcription errors found. The assays were checked against the plan maps in the case of older data and against the assay certificates in the case of newer data.
As part of an ongoing check program, the production assays entered into the database are routinely checked against the assay certificates (in the case of tertiary labs) and against the check assays (in the case of the La Colorada lab).
The QA/QC programs are conducted under the direct supervision of PAS’ geology staff and periodically revised by Michael Steinmann, P.Geo.

 

33


 

(LOGO)   (PAN AMERICAN LOGO)
The authors of this Technical Report have relied on the data verification work conducted by the geology staff at La Colorada Mine. Summary results used in the resource estimation have been verified by Michael Steinmann, P.Geo.
17.0 ADJACENT PROPERTIES
Adjacent properties are not relevant for this review of the La Colorada property.
18.0 MINERAL PROCESSING AND METALLURGICAL TESTING
18.1. Mineral Processing
Two distinct types of ore are being treated at the La Colorada mine: one is classified as oxide ore and the other is classified as sulphide ore. A description of the mineral processing method is presented in section 25.2 Bench scale metallurgical testing and full-scale plant operations have determined optimum processing methods of cyanidation for the oxide ore and selective lead/zinc sulphide flotation for the sulphide ore. Tables 7 and 8 illustrate the metal recovery estimates and the predicted head grades used in the 2008 — 2011 La Colorada LOM plan based on metal recoveries achieved in 2007.
Table 7 Predicted Metal Recoveries for La Colorada Ores
                                 
2008 - 2011 Projected Plant Recovery   Au     Ag     Pb     Zn  
Sulphide Circuit
    67.0 %     92.0 %     82.0 %     73.0 %
Oxide Circuit
    77.0 %     82.0 %            
Table 8 Predicted Head Grades
                                     
        2008     2009     2010     2011  
Oxide Plant
  Tonnes     199,484       193,497       166,541       100,520  
 
  Silver g/t     421       404       454       484  
 
  Gold g/t     0.50       0.47       0.54       0.59  
 
  Lead %     0.55       0.66       0.72       0.86  
 
  Zinc %     0.95       1.06       0.95       1.03  
Sulphide Plant
  Tonnes     115,010       143,919       111,285       67,923  
 
  Silver g/t     443       399       386       396  
 
  Gold g/t     0.50       0.43       0.40       0.43  
 
  Lead %     0.88       1.00       0.96       0.94  
 
  Zinc %     1.54       1.95       1.91       2.09  
Actual Oxide Plant Results
Table 9 shows the actual metal recoveries achieved in the oxide plant during 2005, 2006 and 2007 as of September 30. In 2007, 81.5% of the contained silver and 78.2% of the contained gold was recovered into dorè.

 

34


 

(LOGO)   (PAN AMERICAN LOGO)
Table 9 Actual Metal Recoveries of Oxide Ore Achieved from 2005 — Sep 30, 2007
                         
            Au %     Ag %  
Year   Tonnes     Recovery     Recovery  
2005
    211,854       80.96       82.62  
2006
    213,187       79.46       85.69  
2007 (as of Oct 17, 2007)
    155,784       78.20       81.49  
Actual Sulphide Plant Results
When PAS first purchased the La Colorada property, an existing 120 tpd sulphide flotation circuit produced lead concentrate. In 2004, PAS decided to temporarily cease operations within the sulphide circuit. This was as a result of a lack of sulphide ore available to feed the sulphide circuit and the circuit needed repair work to make operating conditions more reliable. In July 2006, the sulphide circuit was re-opened for lead concentrate at a feed rate of 100 tpd. While producing lead concentrate, a zinc flotation circuit and another ball mill were being added to the sulphide circuit increasing the feed capability to 250 tpd and enabling the production of zinc concentrate. By June 2007, the construction of the zinc circuit and the implementation of the additional ball mill were completed. Since June, there has been an increase in capacity of 200 tpd to a total of 450 tpd. This was made possible by increasing underground mining equipment efficiency and installing a dewatering system allowing more sulphide feed into the circuit and improving and maintaining mechanical equipment within the sulphide plant itself. Table 10 shows actual metal recoveries achieved in the sulphide plant during 2006 and 2007 (to Oct 17, 2007).
Table 10 Actual Metal Recoveries of Sulphides Ore Achieved from 2005—Oct 17, 07
                                         
    Tonnes     % Au     % Ag     % Pb     % Zn  
Year   Processed     Recovered     Recovered     Recovered     Recovered  
2006
    20,557.03       62.80       87.73       71.77        
2007 Zn con
    77,108.54       66.87       85.43       77.07       13.18  
2007 Pb con
    77,108.54       5.29       5.37       3.53       48.05  
2007 Totals
    77,108.54       72.16       90.80       80.60       61.23  
18.2. Lab Sampling and Analysis
Two different processes are used to test plant samples in determining head grade and plant recovery. Samples from the plant are initially received with solids suspended in solution and both the solids and the water is tested for metal concentrations. The solution is decanted taking a 200 ml sample and placing it within a 600ml beaker along with 5ml of lead salt, 3 grams of zinc and 15ml of hydrochloric acid. The solution is then heated until an amalgamation is formed containing precipitated silver and it is moulded into a spherical shape. It is then wrapped in a thin lead sheet and is ready for fire assaying. The solids of the initial plant solution are filtered, rinsed with neutral water and then dried. 200 grams of the solids are taken and placed in a properly labelled envelope and await atomic absorption (“AA”) and fire assaying.

 

35


 

(LOGO)   (PAN AMERICAN LOGO)
The La Colorada mine laboratory uses fire assay for gold and silver on a ten gram charge with a gravimetric finish. Base metals were assayed by the La Colorada laboratory using acid digestion and titration prior to the acquisition of AA equipment in 2003, and since then the base metals have been assayed using acid digestion and AA determination. All assaying by the commercial labs for gold and silver was done using fire assay with either an AA or gravimetric finish on a one-assay tonne charge. Base metals were assayed by the commercial labs using acid digestion and AA determination.
18.3. Metallurgical Testing
Bench scale metallurgical testing and full-scale plant operations have determined optimum processing methods of cyanidation for the oxide ore and selective lead/zinc sulphide flotation for the sulphide ore. Projected recoveries are based on actual recoveries achieved in 2007. A description of the metallurgical testwork that has been completed for PAS to date is described below.
The metallurgical assumptions used for the economic analysis in this Technical Report are based on actual plant performance comprising of hundreds of thousands of tonnes of the La Colorada ore material. These samples are considered by the co-authors to be representative.
Pre-operational Bench Scale Testing:
Bench scale metallurgical test-work conducted prior to the commissioning of the oxide cyanidation plant in mid-2003 was completed at the La Colorada mine site laboratory and the following commercial laboratories:
   
Process Research Associates Ltd. 9145 Shaughnessy Street, Vancouver, BC, Canada, (Professional engineers in Canada).
 
   
Luismin, Laboratories, De Selenio y Aluminio, Cd Industrial Durango, Durango, México – Prior to 2003 Luismin laboratory was certified under ISO 9000. In February, 2006 the laboratory was acquired by SGS and operates as SGS de México S.A. de C.V. Laboratorio de Durango. The laboratory is currently in the process of re-certification.
Table 11 shows the initially predicted metal recoveries in oxide ore based on all available test work at that time.
The Feasibility Study recoveries were reviewed by an independent engineer (KD Engineering, 7701 N. Business Park Drive, of Tucson, Arizona – professional registered under the laws of the state of Arizona) and, based on this review, were adjusted for the feasibility update.

 

36


 

(LOGO)   (PAN AMERICAN LOGO)
Table 11 Predicted Metal Recoveries of Oxide Ore
                                                 
    Feasibility Study     Independent Engineer     Update  
Structure   % Ag     % Au     %Ag     %Au     %Ag     %Au  
NC2W
    90.00       88       90.00       87.45       90.00       87.5  
4235
    90.00       88       90.00       87.45       90.00       87.5  
NCP
    84.75       80       84.44       75.00       84.45       75.0  
Tailings
    76.00       80       72.77       80.00       73.00       80.0  
1999 Testwork
During 1999, metallurgical testwork was concentrated on flotation and cyanidation leach testing. Fresh samples of vein material were obtained from the back of the mineralized 295 level drift and from diamond drill intercepts for both the oxide and sulphide ore types. These samples provide representative material of the mineralogy of each the sulphide and oxide ore type.
Selective flotation tests by Process Research Associates Ltd. were conducted on both ore types as well as gravity plus cyanidation tests for the oxide type.
For the oxide type, both near surface drill intercepts and along the 295 level drift, a 15 kg/tonne silver low grade flotation concentrate with limited marketability could be produced. Recoveries of silver were significantly less than combined gravity-leaching processing.
Locked cycle cyanide leach testing was conducted on a narrow vein oxide ore from above the 295 level drift at a grind of approximately 80% minus 70 micron. This indicated excellent recoveries for silver as shown in Table 12.
Table 12 Bottle Roll Test Results (Oxide Ore Above 295 Level)
                                                         
                            96 hr     96 hr     Calc     Calc  
                    Grind     Silver     Gold     Silver     Gold  
                    80%     Recovery     Recovery     Grade     Grade  
Sample   Type     Cycle     Passing     %     %     gpt     gpt  
3
  Oxide     1       66       94.5       91.2       657       1.91  
 
            2       70       92.5       90.6       660       1.80  
 
            3       68       93.0       87.7       640       1.38  
 
            4               90.6       88.5       639       1.48  
For the sulphide type ore, a clean bulk Ag-Pb concentrate can be floated with relatively high recoveries. It is also possible to produce a Zinc concentrate, but difficulties in depressing zinc reporting to the lead concentrate were encountered. In addition, preliminary testing indicated significant deportment of silver to the zinc concentrate. Table 18 provides a metallurgical balance of the flotation procedure.

 

37


 

(LOGO)   (PAN AMERICAN LOGO)
Table 13 Flotation Results: Stage 1
                                                                                 
            Weight     Assay (g/t)     Assay (%)     Recoveries %  
Sample     Product   (%)     Au     Ag     Pb     Zn     Au     Ag     Pb     Zn  
DH4
 
Cu/Pb Cln Conc
    8.6       6.5       13,383       38.0       7.2       57.1       87.2       83.0       18.5  
       
Zn Cln Conc
    1.8       2.3       671       3.60       26.6       4.3       0.9       1.7       14.6  
       
Rougher Tails
    63.1       0.14       71       0.30       0.13       9.0       3.4       4.8       2.5  
       
Head
    100       0.98       1324       3.95       3.36       100       100       100       100  
Continued work with collectors lead to significantly improved zinc recovery and concentrate grade, as shown in Table 14.
     
Notes to tables 13 through 20:
Cu/Pb Cln Conc:
  copper lead cleaner concentrate
Zn Cln:
  zinc cleaner concentrate
Rougher Tails:
  tailings from the rougher flotation circuit
Head:
  ore feed to the circuit
Cu/Pb Rougher:
  copper lead rougher flotation product
Zn Rougher:
  zinc rougher flotation product
Pb Cln 2:
  second or final lead cleaner concentrate
Pb Cln 1:
  first or intermediate lead cleaner concentrate
Pb Rougher:
  lead rougher product
Zn Cln 2:
  zinc cleaner 2 concentrate
Table 14 Flotation Results: Stage 2
                                                                                 
            Weight     Assay (g/t)     Assay (%)     Recoveries %  
Sample     Product   (%)     Au     Ag     Pb     Zn     Au     Ag     Pb     Zn  
DH1
 
Cu/Pb Cln Conc
    2.6       4.5       8455       35.2       1.14       43.5       66.0       90.7       2.0  
       
Cu/Pb Rougher
    9.0       1.7       3184       10.8       1.44       54.6       84.7       94.6       8.8  
       
Zn Cln Conc
    2.3       0.5       1475       0.22       54.8       4.3       10.2       0.5       86.5  
       
Zn Rougher
    6.8       0.34       547       0.16       19.06       8.4       11.0       1.1       87.6  
       
Rougher Tails
    84.2       0.12       17       0.05       0.06       37.0       4.3       4.3       3.6  
       
Head
    100       0.27       338       1.02       1.48       100       100       100       100  
Flotation recovery and, more importantly, metal deportment are seriously affected by grind size and reagent use. Testwork has shown that combining these factors can produce saleable concentrates with excellent recoveries for the sulphide ore. Table 15 shows projected sulphide ore metallurgy.

 

38


 

(LOGO)   (PAN AMERICAN LOGO)
Table 15 Projected Typical Sulphide Metallurgical Balance
                                                                         
    Weight     Assay (g/t)     Assay (%)     Recoveries %  
Product   (%)     Au     Ag     Pb     Zn     Au     Ag     Pb     Zn  
Cu/Pb Cln Conc
    2.67       8.43       14,044       44.9       13.0       75.0       75.0       85.0       14.4  
Zinc Conc
    3.73       0.87       2,178       1.70       52.1       10.8       16.25       4.50       80.0  
Tails
    93.6       0.05       46.7       0.16       0.15       14.2       8.75       10.5       5.60  
Head
    100       0.30       500       1.41       2.43       100       100       100       100  
Bond work index tests were run on both oxide and sulphide material from narrow vein areas. Results ranged from 15.9 to 20.0 kilowatt hours per tonne, with the majority of samples approximately 18 kilowatt hours per tonne. All flotation testwork after initial scoping tests were conducted targeted a grind of 80% minus 74 micron.
2000 Testwork
Testwork in 2000 on the NCP corridor material, which represents the majority of the proven and probable reserves, has consisted of bottle roll tests on drill core, flotation followed by cyanidation on the drill core, and locked cycle tests on composite samples made from the drill core. All of this testwork was carried out at Process Research Associates Ltd. (“PRA”) in Vancouver, BC, Canada.
Six drill holes were shipped to PRA’s Vancouver facilities for testing and included drill holes PIC 35, 36, 37, 39, 40 and 41. All holes except PIC 35 were complete mineralized intercepts. The drill holes were characterized geologically to represent material that ranged from mostly oxide to a mixed oxide and sulphide mineralization.
Preliminary bottle roll cyanidation testing was performed on all six drill holes, and the results are shown in Table 16. These scoping tests indicated that the ore was amenable to cyanidation leaching, but like previous testwork, showed that recovery was grind dependent.
Table 16 Drill Core Scoping Bottle Roll Tests
                                 
            Grind 80%     96 hr Silver Recovery     Calc Silver Grade  
Drill Hole #   Type     Passing     %     Gpt  
35
  Oxide     82       79.0       358  
36
  Oxide     77       76.1       227  
37
  Oxide     75       79.2       200  
39
  Mixed     111       79.7       768  
40
  Mixed     64       64.0       505  
41
  Mixed     82       73.7       801  
Utilizing parameters established on previous metallurgical samples, a four cycle (96 hours per cycle) locked cycle test was conducted. The drill holes were composited into two samples, one representing highly oxidized material and one representing the “mixed” mineralization. Results confirmed the increase in recovery at a finer grind (see Table 17). Both composites exhibited similar leaching characteristics and ultimate recoveries. Losses of precious metals are likely due to both silica encapsulation and the presence of sub micron silver. The consistency of recoveries during the cycles aided in establishing projected plant recovery levels.

 

39


 

(LOGO)   (PAN AMERICAN LOGO)
Table 17 Locked Cycle Results
                                                         
                    Leach Recovery Silver %     Silver Grade g/t  
Sample   Type     Cycle     24 hr     48 hr     72 hr     96 hr     Calculated  
1
  Mixed     1               80.2       81.3       81.6       646  
 
            2               68.2       74.3       79.5       661  
 
            3               73.1       79.2       78.3       643  
 
            4               64.5       75.1       80.3       684  
2
  Oxide     1               77.4       83.5       84.0       266  
 
            2               79.8       81.0       84.3       256  
 
            3               79.2       82.4       82.9       265  
 
            4               77.6       80.7       84.1       277  
Gold recovery for both composites during locked cycle testing is shown in Table 18. Gold recoveries are difficult at these low grades. Cycle 3 on the mixed composite was ignored when projecting design recoveries largely due to the discrepancy between calculated grades in this cycle versus the other three cycles.
Table 18 Gold Recoveries in Locked Cycle Testing
                                         
                    Gold Recovery        
                    (%) Versus Time     Gold Grade (g/t)  
Sample   Type     Cycle     48 hr     96 hr     Calculated  
1
  Mixed     1       70.5       77.0       0.65  
 
            2       57.8       81.7       0.65  
 
            3       37.0       42.8       0.95  
 
            4       68.8       74.7       0.55  
2
  Oxide     1       66.3       67.9       0.40  
 
            2       55.7       71.3       0.35  
 
            3       72.0       68.6       0.38  
 
            4       63.0       70.3       0.47  
Flotation testwork was conducted on all individual drill core samples and also on both composite samples. During preliminary testwork, flotation tails were also cyanided to determine the results of a combination flotation/leaching plant. Individual drill core results varied with silver recoveries to a bulk lead silver concentrate ranging from 53% to 80%. Leaching of these tailings recovered a further 65% to 72%.

 

40


 

(LOGO)   (PAN AMERICAN LOGO)
The oxide and mixed ore composites were subjected to differential flotation to recover both lead and zinc concentrates. Tables 19 and 20 illustrate the metallurgical balances obtained for both composites. On the mixed composite, saleable concentrates could be made recovering 50% of the silver in the lead concentrate, and 11.7% of the silver in the zinc concentrate. Gold recovery from the two concentrates was approximately 30%. On the oxide composite, a saleable lead concentrate could be made, but precious metal recovery was poor and no saleable zinc concentrate could be made.
Table 19 Flotation Results on NCP Oxide Ore
                                                                                 
    Weight     Assay (g/t)     Assay (%)     Recoveries %  
Product   (g)     %     Au     Ag     Pb     Zn     Au     Ag     Pb     Zn  
Pb Cln 2
    8.74       0.22       4.12       4,272       28.6       3.05       3.41       3.80       17.9       0.77  
Pb Cln 1
    42.5       1.07       2.11       2,749       7.74       2.91       8.48       11.9       23.6       3.56  
Pb Rougher
    333       8.42       1.12       1,175       1.30       1.63       35.4       39.8       31.1       15.6  
Zn Cln
    88.5       2.24       2.43       1,869       0.37       10.8       20.4       16.8       2.35       27.4  
Zn Rougher
    461       11.7       0.66       495       0.30       2.74       28.7       23.3       10.0       36.3  
Rougher Tails
    3159       79.9       0.12       115       0.26       0.53       35.9       36.9       58.9       48.1  
Head
    3953       100       0.27       248       0.35       0.88       100       100       100       100  
Table 20 Flotation Results on NCP Mixed Ore
                                                                                 
    Weight     Assay (g/t)     Assay (%)     Recoveries %  
Product   (g)     %     Au     Ag     Pb     Zn     Au     Ag     Pb     Zn  
Pb Cln 2
    20.9       0.53       10.6       32,900       40.0       2.98       13.6       27.1       29.0       0.84  
Pb Cln 1
    54.0       1.37       7.17       23,340       19.1       4.13       23.7       49.6       35.9       3.00  
Pb Rougher
    250       6.34       2.25       6,720       4.60       2.86       34.5       66.1       40.0       9.60  
Zn Cln 2
    40.6       1.03       2.43       1,869       0.37       10.8       20.4       16.8       2.35       27.4  
Zn Rougher
    504       12.77       0.42       752       0.45       4.80       12.9       14.9       7.93       32.6  
Rougher Tails
    3190       80.9       0.27       151       0.47       1.35       52.6       18.9       52.1       57.8  
Head
    3944       100       0.41       645       0.73       1.89       100       100       100       100  
Post Oxide Plant Construction Plant Support Testwork
Additional testing was conducted on-site following the completion of the construction and commissioning of the oxide cyanidation plant in mid-2003. The test programs were designed to further examine the deposit metallurgical variability, optimum conditions for metal extractions, methods to reduce operating costs, and potential to increase productivities. In general, the results of the various site test programs conclude:
   
The primary characteristic of the ore deposit that controls the metallurgical responsiveness either in the cyanidation or flotation circuit is the degree of oxidation;
 
   
The metallurgical performance of either the cyanidation or flotation circuits are inversely proportional to the intensity of grinding with marked metallurgical improvements obtained with finer grinds;
 
   
The amount of clay material in the ore and the intensity of grinding can negatively impact the performance of the thickening wash circuit in the oxide plant;
 
   
The primary ore bodies that contribute the high clay materials are the San Fermin and Veta Dos deposits;
 
   
The concentration of “true-free” cyanide in the leaching and Merrill Crowe circuits is crucial to optimum cyanidation plant performance; and
 
   
Additional flotation studies conducted on-site support the conclusions of the various historical laboratory test results presented above.

 

41


 

(LOGO)   (PAN AMERICAN LOGO)
19.0 MINERAL RESOURCE AND MINERAL RESERVE ESTIMATES
The mineral resource modelling in 2007 was done at the mine site under the supervision of the authors of this Technical Report. All mineral resources and mineral reserves quoted below have been done in accordance with accepted industry practices and are in accordance with the Canadian Institute of Mining, Metallurgy and Petroleum definitions on Mineral Resources and Mineral Reserves.
The resource calculation is based on both diamond drilling and underground channel sampling. The channel sampling is a combination of PAS sampling (NC2W and 4235) and previous sampling campaigns (NC2E, Recompensa, Estrella). The only mineral resources in the current mine plan that include older channel samples are in NC2E. In this area PAS did a check-sampling program that confirmed grades and widths of the original samples are adequate for mineral resource estimation. Samples were taken across the structures every 3 metres in principal development and every 5 metres in stopes. Samples are analyzed for Ag, Au, Pb, Zn, Cu, Fe and Mn at the on-site laboratory using AA and fire assay methods. The laboratory conducts a routine internal QA/QC program that includes external check samples and the routine submission of standards.
Additionally, there is a QA/QC program supervised by the geology department. It includes the submission of samples for check assays. The secondary lab checks are analysed by ALS Chemex in Hermosillo.
The mineral resource estimation has been done using the polygonal method. Corrections for mining method, mining recovery, dilution from wall rocks and dilution from backfill have been taken into account.
Specific gravities of the different oxide ore and sulphide ore are a function of the lead and zinc grade contained within the ore. Table 21 shows the specific gravity formulas used to calculate the tonnes of mineral reserves and mineral resources for the La Colorada Mine.
Table 21 Specific Gravity Testwork
                 
Ore type     SG ore   SG wallrock  
Oxides
 
= 2.7 + (%Pb + %Zn) * 0.024
    2.30  
Sulphides
 
= 2.77 + (%Pb + %Zn) * 0.024
    2.30  
The mineral resource classification scheme used differentiated between channel sample and drill hole data. Measured mineral resources extended 25 metres above and/or below a drift. Indicated mineral resources from drift data extend 35 metres below the bottom of the measured drift (for a total of 60 metres measured and indicated) or 20 metres from a drill hole composite. For areas that have 2 or more drillholes within the search criteria, the indicated resource category is extended to a total of up to 50 metres. Inferred mineral resources are based on vein continuity for a particular area and are generally strike and dip extensions of measured and indicated resources.

 

42


 

(LOGO)   (PAN AMERICAN LOGO)
The minimum mining width is 2.0 metres in order to permit access for the scooptrams. Veins of less than 2 metres true thickness have added wall dilution to a total of 2 metres true thickness. Veins greater than 2 metres have no additional wall dilution added. Wall dilution is added at no grade, even though sampling of this material shows some sub-economic mineralization.
The tonnes in each block are reduced by a factor of between 5% and 15% depending on width (i.e. mining recovery is assumed to be between 85% ad 95%). This figure is based on experience and observation at the La Colorada Mine and takes into account losses of ore in permanent pillars, losses into the backfill and other losses such as those that may be caused by ground failures or other geomechanical conditions. The mine workers attempt, where possible, to recover all pillars, however, some crown pillar ore and some safety pillars inevitably remain to ensure safe working conditions for the miners in the stopes.
The calculated mineral reserves assume that backfill is inadvertently mined during the process and that there is some loss of ore. This is equivalent to a 7.5% reduction in mined grade for no net change in tonnage. At the end of 2006, there was also a difference between the head grade of the ore at the mill and the LOM plan grade. The source of the error is unknown, but it could be a result of overstating the mineral reserve and mineral resource grades or it could be a result of under-achieving the LOM plan. As a result, PAS has further increased the amount of dilution reducing the grade by 13% to account for this difference since it was the most likely source of error.
The grades for each of the blocks are then re-calculated taking into account the dilution from the wall rock, where applicable, and the backfill.
La Colorada Mine consists of polymetalic deposits with production of 4 different metals; hence no simple cut off grade can be used to determine the economic viability of a block. Instead, net smelter return (“NSR”) calculations are used to assign a value per tonne (“VPT”) for each block. Oxide and sulphide ore blocks are assessed differently due to different factors within the NSR calculation and therefore oxide and sulhide metals have different VPT factors. A value per tonne is calculated using reserve metal price assumptions and using separate formulae for the oxide and the sulphide ore. The metal price assumptions for the reserve calculation at the end of September 2007 were as follows:
Table 22 Metal Price Assumptions
                 
Silver
  US$/ Ounce   $ 11.00  
Gold
  US$/ Ounce   $ 600.00  
Zinc
  US$/ Tonne   $ 2,100  
Lead
  US$/ Tonne   $ 1,700  
In the case of the oxide ore, the product is dorè bars and the valuable metals are silver and gold only. The factors are calculated by taking the product of the relevant price, the metallurgical recovery and the refinery recovery and subtracting the refinery fees. The factors for the oxide ore are as follows:

 

43


 

(LOGO)   (PAN AMERICAN LOGO)
Table 23 Value per Tonne Factors for Oxide Ore
                 
Silver
  US$per 1 g/t   $ 0.2913  
Gold
  US$per 1 g/t   $ 15.2420  
Zinc
  US$per 1%   $ 0  
Lead
  US$per 1%   $ 0  
In the case of the sulphide ore, the products are lead / silver and zinc concentrates and the valuable metals are silver, gold, lead and zinc. The factors are calculated taking into account the metallurgical recoveries for each metal into the flotation concentrates, the distribution of the metals between the concentrates, the smelter terms for each of the concentrates (including percent payable, any penalty element deductions, treatment charges and refinery deductions), concentrate freight, insurance and warehouse charges. All of these factors are taken from the actual concentrate sales agreements that were in place at the mine in 2007. Pan American continues to sell this type of concentrate from its operations in Peru and Bolivia, and is familiar with the current concentrate market conditions. On this basis the factors used in this study are considered to be appropriate. The calculated factors for the sulphide ore are as follows:
Table 24 Value per Tonne Factors for Sulphide Ore
                 
Silver
  US$per 1 g/t   $ 0.3007  
Gold
  US$per 1 g/t   $ 15.9921  
Zinc
  US$per 1%   $ 6.2595  
Lead
  US$per 1%   $ 5.0394  
The appropriate factors are then applied to the block grade in order to calculate a value per tonne for each of the blocks.
A cut off value per tonne for both sulphide and oxide ores within the different mines has been established. The cut off VPT for the sulphides (all within the Candelaria Mine) is $58 per tonne. The cut off VPT for the Candelaria oxides is $67 per tonne and for the Estrella oxides it is $58 per tonne. The increase in cut off value within the Candelaria oxide zone is due largely to higher water pumping costs and weaker ground conditions that require additional ground support.
Some of the blocks have not been converted from mineral resources to mineral reserves because they are either remote or inaccessible and the cost of development would be excessive, or because there are other uncertainties that call their economic viability into question. The mineral resource blocks that exceed the cut off grade and have not been eliminated for other reasons are converted to mineral reserves on the basis that a measured mineral resource is converted to a proven mineral reserve and an indicated mineral resource is converted to a probable mineral reserve.
There are no known issues relating to the environmental, permitting, legal, title, taxation, socio-economic, marketing, political, metallurgical, infrastructure or other relevant factors that would materially affect the resource and reserve estimates reported in this Technical Report.
The resource calculation methodology used the various long section projections within the polygonal methodology:

 

44


 

(LOGO)   (PAN AMERICAN LOGO)
NCP HW (hangingwall vein) – Long section projection (Fig. 9);
NCP HW2 (hangingwall vein 2) – Long section projection (Fig. 10);
NCP Vein – Long section projection (Fig. 11);
NCP Inverse Vein – Long section projection (Fig. 12);
NCP Split Vein – Long section projection (Fig. 13);
NC2 Vein – Long section projection (Fig. 14);
Recompensa Vein – Long section projection (Fig. 15); and
Estralla Vein – Long section projection (Fig. 16).
19.1. Mineral Reserves
The proven and probable mineral reserves at the La Colorada mine as of September 30, 2007 are estimated to be as follows:
Table 25 La Colorada Mineral Reserves
                                         
            Grade  
    Tonnage             Au     Pb     Zn  
Category   kT     Ag g/t     g/t     %     %  
Proven
    449.40       421.57       0.46       0.01       0.01  
Probable
    566.50       460.12       0.53       0.01       0.01  
Total Reserve
    1,015.90       443.07       0.50       0.01       0.01  
Notes:
  1.  
Total grades of silver and zinc are shown as contained metal before mill recoveries are applied.
 
  2.  
La Colorada’ mineral reserves have been estimated at a cut off value per tonne of $66.53 in the Calendaria Mine and $58.31 in the Estrella Mine for oxide ore and $58.48 per tonne in sulphide ore.
 
  3.  
The geological model employed for La Colorada involves geological interpretations on sections and plans derived from core drill hole information and channel sampling.
 
  4.  
Mineral reserves have been estimated using the O’Hara dilution formula, which typically adds 20% to 50% dilution at zero grade depending on dip angle and vein width. As a result of reconciliation to actual production the mining dilution is increased by a further 13%.
 
  5.  
Mineral reserves have been estimated using a mining recovery of 85-94% (pillars are left in some thicker zones leading to lower mining recovery). A further 7.5% subtracted from the grade with no change in tonnage to further account for other mining losses.
 
  6.  
Mineral reserves were estimated based on the use of cut and fill mining methods. The mining rate is projected to be a maximum of 940 tpd ore for the full year of 2008. The processing plants have the capacity to process more than this and are assumed to process all of the ore produced by the mine in each year.
 
  7.  
Mineral reserves are estimated using polygonal methods on longitudinal sections.
 
  8.  
Mineral reserves were estimated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc and $1,700 per tonne of lead.
 
  9.  
Environmental, permitting, legal, title, taxation, socio economic, political, marketing or other issues are not expected to materially affect the above estimate of mineral reserves.
19.2. Mineral Resources
The measured and indicated mineral resource estimates for the La Colorada mine as of September 30, 2007 are in addition to the mineral reserves and are estimated to be as follows:

 

45


 

(LOGO)   (PAN AMERICAN LOGO)
Table 26 La Colorada Mineral Resources
                                         
            Grade  
    Tonnage             Au     Pb     Zn  
Category   k tonne     Ag g/t     g/t     %     %  
Measured
    186.79       329.66       0.51       0.01       0.01  
Indicated
    547.33       243.62       0.30       0.01       0.01  
Total Resource
    734.11       265.51       0.36       0.01       0.01  
Inferred
    1701.18       346.46       0.39       0.02       0.02  
Notes:
  1.  
PAS reports mineral resources and mineral reserves separately. Reported mineral resources do not include amounts identified as mineral reserves.
 
  2.  
The geological model employed for La Colorada involves geological interpretations on sections and plans derived from core drill hole information and channel sampling.
 
  3.  
Mineral resources have been estimated using the O’Hara dilution formula, which typically adds 20% to 50% dilution at zero grade depending on dip angle and vein width. .As a result of reconciliation to actual production the mining dilution is increased by a further 13%.
 
  4.  
Mineral resources have been estimated using a mining recovery of 85-94% (pillars are left in some thicker zones leading to lower mining recovery). A further 7.5% is subtracted from the grade with no change in tonnage to further account for other mining losses.
 
  5.  
Mineral resources were estimated based on the use of cut and fill mining methods. The mining rate is projected to be a maximum of 940 tpd ore for the full year of 2008. The processing plants have the capacity to process more than this and are assumed to process all of the ore produced by the mine in each year.
 
  6.  
Mineral resources are estimated using polygonal methods on longitudinal sections.
 
  7.  
Mineral reserves were estimated using a price of $11.00 per ounce of silver, $600 per ounce of gold, $2,100 per tonne of zinc and $1,700 per tonne of lead.
 
  8.  
Environmental, permitting, legal, title, taxation, socio economic, political, marketing or other issues are not expected to materially affect the above estimate of mineral resources.
 
  9.  
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
Mining blocks were created from the variograms and classified as measured, indicated or inferred based on the relative confidence of the supporting data for each evaluated block. Erratic high Ag values have been corrected for the mineral resource calculation. The La Colorada mineral deposit contains high grade, minable ore shoots and a simple arithmetic top cut to the database would eliminate entire high grade areas. In order to prevent that, the spatial location of a sample has been taken into account. Samples are collected along a structure and are plotted as silver gram per tonne (“g/t”) grade, width (m) of the vein and Ag grade multiplied by the width in order to identify minable ore shoots along the veins. For an easy method to locate the ore shoots, trend lines are plotted over the three datasets. Single outliers, or non-minable small ore shoots, are visually identified and the grades are replaced by the grades of the predicted trend line. The corrections are applied before the vein samples and mineralized footwall / hangingwall samples are composited. Although this method represents a rather unusual way of applying a top cut, the authors of this Technical Report agree that it represents a valid method for the La Colorada deposit, eliminating high grade outliers and with that reducing risk from the mineral resource estimation.
20.0 OTHER RELEVANT DATA AND INFORMATION
No other data or information is relevant for the review of the La Colorada project.

 

46


 

(LOGO)   (PAN AMERICAN LOGO)
21.0 INTERPRETATION AND CONCLUSIONS
This Technical Report demonstrates that the proven and probable mineral reserves and measured and indicated mineral resources presented in this report will be economic with the forecast metal prices and other assumptions presented herein. Based on the current mineral reserve and mineral resource estimates, the mine is projected to operate until the end of 2011. This projected mine life may increase if future resources are converted to reserves. The undiscounted net present value (“NPV”) for the La Colorada mine is $9.77M based on the LOM plan production. The current realized metal prices are higher than those used for the reserve calculations and for the economic analysis presented in this Technical Report.
In the authors’ opinion, the diamond drilling and channel sampling information that has been collected is of sufficient density for resource and reserve estimation.
The QA/QC programs are conducted under the direct supervision of Plata’s geology staff and periodically revised by Michael Steinmann, P.Geo. The authors of this Technical Report have relied on the data verification work conducted by the geology staff at La Colorada. Summary results used in the mineral resource estimation have been verified by Michael Steinmann, P.Geo..
This report details the methodology employed and demonstrates why the authors conclude that the continued operation of the La Colorada mine is technically feasible and economically viable. It is the opinion of the authors of this Technical Report that the data contained herein is of sufficient quality and reliability to make the conclusions stated.
22.0 RECOMMENDATIONS
As the mine is currently in operation the work programs necessary to maintain annual updates to the mineral reserve estimates are in place and being conducted on a daily basis by a full complement of technical and operating staff at the mine. The costs for these work programs are included in the annual operating budgets, mine plan and life of mine plan that are shown in section 25.6 — Capital and Operating Costs. Andrew Sharp has worked at the La Colorada Mine for the past year and Michael Steinmann and Martin Wafforn visit the La Colorada Mine and supervise various projects on a regular basis throughout the year. It is recommended that PAS continue to follow the LOM plan and make the capital investments that are detailed in that plan. It is further recommended to continue to follow the current sampling and quality control programs as may be revised from time to time by the authors of this Technical Report. It is also recommended to continue with the diamond drilling program and the related sampling and quality control programs in order to assure sufficient data density for future new resource estimations in deeper or lateral parts of the mine as well as for satellite deposits. The mine has a budget in 2008 of US$1.5M in order to conduct exploration and definition drilling programs in an attempt to convert resources to reserves and locate new orebodies. These exploration programs are closely supervised and revised by the Senior V.P. of Geology and Exploration for PAS, Michael Steinmann, P.Geo.
The authors of this Technical Report recommend that the mine should continue to operate and that the mineral reserve and mineral resource statement presented herein be adopted.

 

47


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
23.0 REFERENCES
AGRA Earth and Environmental, Tailings Facility — Design Report and Addendum, May 2000
Agra Simons, Updated Basic Engineering Report for the La Colorada Project, May 2000
Beacon Hill Consultants, Hoisting System Evaluation, June 2000
Beacon Hill Consultants, Mining Calculations Detail, June 2000
Dew Point International LLC, Mina La Colorada Environmental Action Plan, August 2002
Dew Point International LLC, Mina La Colorada Environmental Impact Assessment, May 2000
Golder Associates, Dewatering Requirements La Colorada Mine, July 2004
Golder Associates, Dewatering Requirements November 2004, update La Colorada Mine, December 2004
Lewis Geoscience, Structural Analysis, La Colorada Mine , October 1998
Luismin Labs, Estudio de Cianuración, April 2000
MRDI (now a division of AMEC), La Colorada Project – Geologic Modelling and Resource Estimation Report, May 2000
Pan American Silver Corp., Annual Information Forms for 1999, 2000, 2001, 2002, 2003, 2004, 2005 and 2006
Pan American Silver Corp., Feasibility Study, La Colorada Mine, México, June 22, 2000
Pan American Silver Corp., La Colorada Mine Project, Zacatecas, Technical Report, August 29, 2003
Pan American Silver Corp., La Colorada Mine Project, Zacatecas, Technical Report, March 17, 2006
Pan American Silver Corp., La Colorada Project, México. Feasibility Update, February 2002
Process Research Associates Ltd., Flotation and Cyanidation Study on Samples from La Colorada, May 2000

 

48


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
24.0  
ADDITIONAL REQUIREMENTS FOR TECHNICAL REPORTS ON DEVELOPMENT PROPERTIES AND PRODUCTION PROPERTIES
24.1.  
Underground Mine Operations
The underground mining operations at the La Colorada mine provide up to 1,000 tpd of ore to the processing plants. The 2008 La Colorada mine plan is based on providing 540 tpd to the oxide plant and a further 400 tpd to the sulphide plant. The oxide plant was commissioned in 2004 and has a maximum capacity of 650 tpd. The sulphide plant has a maximum capacity of 450 tpd, having been expanded from 250 tpd in June 2007. The mining operations currently have slightly less capacity than the combined capacity of the plants.
The Candalaria underground mine produces the majority of the oxide ore and all of the sulphide ore at La Colorada. There are two main vein systems at Candalaria called NCP and NC2E. The NCP vein contains the majority of the oxide mineral reserves and the NC2E the majority of the sulphide mineral reserves. Transition areas containing a mixture of sulphide and oxide ores are typically processed in the oxide plant depending on the degree of oxidation. Ore and waste from the Candalaria mine is hoisted to a transfer level at the same elevation as the surface facilities where it is hauled by train and mine cars a short distance to surface. Wherever possible waste development rock is stored underground for use as backfill in the mechanized cut and fill mining method that is employed.
The La Estrella underground mine is located 0.65 kilometres from the Candalaria Mine. Production averages 150 tpd of oxide ore from a single vein. Ore and waste are hauled to the surface using 15 ton capacity 4 wheel drive mine trucks and dumped on to stockpile areas. The ore is later loaded into surface dump trucks and hauled to the oxide plant. Waste is typically re-handled underground and used as backfill in the mechanized cut and fill stopes.
Mining operations at the San Fermin and the Veta Dos underground mines are now complete. The San Fermin ramp was previously connected to the Candalaria mine and now forms the upper portion of the Western decline access to Candalaria. In addition to providing access the ramp is used to haul ore and waste from the west portion of the NCP vein to surface.
Access to all of the mining areas is via declines from the surface that are nominally 3.6 metres wide by 3.6 metres high grading at -15% (Figure 8). There are 2 declines from the surface accessing the La Estrella Mine, and a further 2 declines accessing the Candalaria Mine. The Candalaria ramp system connects to all of the currently active areas of the mine providing a back up method of haulage to the hoisting shaft (El Aguila shaft), escapeways in the East and West as well as a ventilation route.
The Candelaria’s El Aguila shaft extends from the surface to the 353 level (353 metres below the surface). The shaft was upgraded and rehabilitated in 2004 and 2005 by PAS and contractor crews (Dynatec Corporation – now FNX Mining Company Inc.). This work, when combined with the preventative maintenance program in place, should ensure safe and reliable operation for the life of the mine. Work done on the El Aguila shaft included scaling and supporting the walls, replacing timber sets as required, straightening out the compartments and aligning the guides to vertical positions, installing larger diameter pipelines for services and dewatering, extending the shaft signalling system, deepening the shaft to allow installation of new loading pockets, development and installation of new truck dump grizzlies, ore and waste pass raises, and slusher operated measuring bins. The new loading pockets are at the 343 level. The ore and waste is hoisted in rock skips to separate bins located just below the surface. Ore and waste are trammed out of the mine on the 20 level (20 metres below surface) in rail cars to dump points. The ore is taken either directly to the crusher feed bin or to a storage area adjacent to the feed bin using a front end loader. Waste is hauled away and is typically returned to the mine via a backfill raise and placed in the stopes as backfill.

 

49


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
The mine has recently replaced the drum hoist with a larger reconditioned unit in order to provide more reliable operations and greater hoisting capacity. The new hoist started production in 2007 and is capable of skipping approximately 2,000 tpd. It is a 1.68 metre diameter double drum unit with mechanical clutches that is equipped with a 400 HP direct current, thyristor controlled motor. It is installed in a new hoist room that was constructed behind and above the previous hoist to minimize downtime when changing from the old hoist. The skips dump underground, meaning that the sheave wheels are installed directly on top of the shaft collar and there is no head frame. Other than the hoist replacement, few other modifications were required. The skip capacity remains at 2 tonnes per skip for sulphide ore and 1.7 tonnes per skip for oxide ore. The difference is attributable to different densities of broken sulphide and oxide ores. The new hoist has sufficient capacity to meet the ore and waste production requirements that are scheduled in the life of mine plan that forms part of the economic analysis for this Technical Report.
The longitudinal section of the mine in Figure 8 shows the hilly surface topography, the El Aguila shaft, the mine portal entrances and declines, as well as the other principal development in the mine. Not all of the orebody of the previous stope mining is shown in order to retain some clarity in the view. Longitudinal sections showing the portions of the orebody already extracted and those remaining in known reserves and resources are shown in Figures 9 to 16.
The ventilation network is designed to provide ventilation for the diesel equipment, to provide sufficient air volume to remove heat in the sulphide portion of the mine, and to prevent build up of gasses in other areas. The life of mine plan presented in the economic analysis contains capital investments for ventilation raise bore holes and additional primary ventilation fans in order to provide the necessary expansions to the ventilation circuit as the mine is developed to depth. These investments are required in order to comply with the mining regulations for worker health and safety in Mexico. The heat in the sulphide portion comes from hot water inflows into the mine and to a lesser degree from the operation of diesel equipment in the mine. At the 345 level, the water temperature is approximately 30 degrees Celsius and requires excellent ventilation in order to remove the heat to achieve legislated (and tolerable) working conditions. Sulphide mining is currently on the 370 and 390 levels where water temperatures are slightly higher. Ventilating air is exhausted from the mine using fixed exhaust fans via the El Aguila shaft (59,000 CFM) and the San Fermin exhaust raise (82,000 CFM). Air intakes are via the surface declines and a raisebore hole with air distributed around the mine using fixed fans in bulkheads as well as auxiliary fans and ducting. The current ventilation system has some inherent problems however. There are three fresh air entrances ventilating the mine and only one exhaust raise located within the oxide section of the mine. All of the exhaust air from the sulphide portion of the mine mixes with the fresh air provided for the oxide section. In 2008 there are plans to expand the ventilation system within the Calendaria Mine by providing separate ventilation systems for the sulphide and oxide sections of the mine. By early 2008, one 2.4 metre diameter raisebore hole will be drilled down to the 345 level within the sulphide section and will serve as an exhaust raise. There are also two raises planned and included in the capital investments presented in the economic analysis within the oxide section of Calendaria Mine, which when driven, will improve ventilating air distribution.

 

50


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Over the course of the recent mining history at the Candalaria Mine, dewatering requirements have increased as mining became deeper. The mine has constructed a system of pumping stations to pump the water to surface. As mining progresses to access deeper mineral reserves and mineral resources, the pumping requirements to dewater the mine are expected to increase the capital cost of the additional pump stations and are included in the economic analysis in the life of mine plan. The increase in the pumping requirements also leads to an increase in the amount of power required.
The sulphide plant operation was halted at the end of 2004 because the pumping capacity was not available at that time to dewater the NC2E zone below the 345 metre elevation. A new high capacity dewatering system was constructed and the sulphide section was re-opened in 2006. Production has now progressed in the sulphide section to the 390 Level with plans to develop the ramp down to the 420 Level in 2008. The oxide section of the Candelaria Mine is being mined at the 390 Level currently. Development is in progress on the 438 Level and downramp to the 468 Level where the pumping system will be expanded to dewater the lower levels of the mine. The pumping system is currently rated for 1800 USGpm.
Electrical power is supplied from the CFE grid (CFE is a Mexican power utility) in Zacatecas via a 34 KV power line to a 5 MVA 34KV/13.2 KV transformer that feeds the mine property distribution system. There is also a 34 KV feeder tap to a second transformer used for the underground transformers. The agreement with CFE is for the mine to take 3.5 MW. Distribution to the underground is via 13.2KV/4.16KV and 13.2KV/2.3KV transformers. Local transformers reduce the voltage to the mine and plant normal operating 480 volts. With the additional electrical loads from the mine dewatering system and the expanding ventilation network, the mine has reached the capacity of the current distribution system, and will need additional power for the further expansion of the ventilation and dewatering pumping systems. The CFE grid is already heavily loaded and is subject to power outages particularly during the late summer months when there are rain storms. An additional 90 KV power line is currently being constructed running 54 km from Sombrerete to the La Colorada Mine and is scheduled to be completed by the end of 2007 with startup in January 2008. This line will provide additional power needed to run the dewatering pumps and air compressors while eliminating the need for the diesel generators. The capital expenditures are included in the economic analysis; the expenditures are justified on the basis of reducing the amount of higher unit cost diesel generated power.
The mine has 300 HP and 400 HP electric air compressors on the surface. The compressed air is distributed throughout the underground via a network of steel pipes. There is ample water available for mining and process. This water is distributed via a network of pipes.
The explosives magazine is approved by the military and is presently operating at the mine site. The commercial magazine is located in Fresnillo, which is only 3 hours away by truck.
The mining method for both Estrella and Candelaria Mines is mechanized cut and fill with waste rock being utilized for backfill. The development access scheme is shown in Figure 17. This diagram depicts a crosscut being developed to the orebody from an access ramp that is 64 metres in the footwall of the orebody. In the lower part of the mine, where dewatering is conducted as mining progresses, the initial cut is developed at +3% (as shown in the Figure 17) in order to promote drainage from the stope. In the upper parts of the mine that have been dewatered by mining below, the initial access is driven at -20% to the orebody. After the initial cut has been mined and filled the stope is re-accessed either by slashing the back of the initial crosscut, if ground conditions permit, or by developing a new crosscut. The cuts are mined and backfilled progressively until the upper crosscut is at the maximum positive

 

51


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
gradient for the scooptrams which is typically +22.5%. At this point either a new access is started further up the access ramp or, as is the case shown in Figure 14, the crown pillar between the cuts is recovered. In the newer parts of the mine, the backfill in the first cut has been cemented and the pillar can be recovered completely. In the older parts of the mine, it has been found that the backfill compacts extremely well and has some cohesion. This permits La Colorada personnel to blast the ore up to the backfill in 8 metre long slices and muck out the ore with a scooptram without exposing the operator. A 2 metre pillar is then left and another 8 metre long portion of the crown pillar extracted. The ore reserves account for leaving these pillars and other random support pillars in the stopes by reducing the overall stope tonnes by 5-15% depending on the mining width.
Figure 18 shows the details of the cut and fill mining method that is in use at La Colorada. The first panel of the figure shows the miners drilling horizontal drill holes using hand held jackleg drills. Once completed, these holes are loaded with explosives and blasted. As shown in the second panel, roof and wall support in the form of split set bolts are then installed working off of the pile of broken ore. The drillers are required to use a mechanical roof jack to provide additional roof support until the split sets are in place. The third panel in the figure shows the ore being extracted using a 2 cubic yard capacity scooptram and finally the ore is replaced with waste backfill in order to repeat the cycle. The ore reserves assume that additional non-mineralized backfill is inadvertently mined during this process and some ore is left behind effectively lowering the grade by 7.5% for no net change in tonnage. At the end of 2006, there was also a difference between the head grade of the ore at the mill and the LOM plan grade. The source of the error is unknown, but it could be a result of overstating the mineral reserve and mineral resource grades or it could be a result of under-achieving the LOM plan. As a result, PAS has further increased the amount of dilution, reducing the grade by 13% to account for this difference since this was the most likely source of error.
PAS personnel employ their best efforts in order to control and minimize the amount of waste rock and low grade dilution. The NCP zone has 2 main vein structures; the NCP FW and NCP HW, both of which typically dip at 62°. The NCP FW contains the biggest reserve and varies from 1 metre to 9 metres wide with an average diluted width of 2.7 metres. The NCP HW varies from 2 to 5 metres wide, averaging 3 metres. The more heavily altered and oxidized portions of these zones present some challenges to mining because the higher grade vein portion is often within a very weak “corridor” characterized by high clay content. Where this corridor is exposed, it is a support problem that requires it to be shotcreted as soon as possible before it starts to deteriorate. La Colorada underground technical and supervisory personnel identify areas where the conditions are particularly bad from experience on previous mining lifts and in those areas leave a 0.3 metre skin of the stronger vein material on the walls. The walls are regularly test holed to ensure that excess ore is not left behind. This ore loss is accounted for in the resource calculation. The NC2 zone dips at between 55° and 70° and varies between 1 and 3 metres wide with an average width of 2.2 metres. The sulphide portions of the NC2 zone are typically good ground and mining can progress quickly. The La Estrella mine is close to the surface and mines a heavily oxidized ore vein. In areas of particularly high clay content the split sets bolts that would otherwise have low pull test resistance are cemented to provide additional support. As mining progresses deeper at La Estrella ground conditions appear to be improved over those close to the surface.

 

52


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
The mines are being developed to permit fast and efficient movement of equipment, personnel and materials via a system of ramps that connect back to the shaft for haulage of ore and some waste to the surface. Main ramps that will have trucks on them are developed at 3.6 metres wide by 3.6 metres high with the face drilling normally done by a one boom jumbo and bolting done using hand held drills from the muck pile or bolts are installed by the one boom jumbo that has a boom configuration to allow it to drill the holes required to install split sets. The waste is removed using 3.5 cubic yard scooptrams and where possible is taken directly to a stope that is being backfilled for disposal. Stope accesses are typically 2.4 metres wide by 2.4 metres high to permit 2 cubic yard capacity scooptrams into the stopes. These accesses are normally drilled and bolted using hand held drills.
PAS prepared a long range plan in 2007 utilizing the mineral reserve and mineral resource information available at that time. Some assumptions were also made for the exploration success that is likely at the mine and in the surrounding properties. This plan was used to determine mining and processing rates, production profile, the timing of investments in major items such as the dewatering equipment, the sulphide plant and the tailings dam. From this long range plan, a valuation was derived which demonstrates that the mine has positive economics at the assumed metal prices. The authors of this Technical Report conclude that the La Colorada Mine remains a viable ongoing operation and the proven and probable mineral reserves presented in this Technical Report comply with the requirement that they are economic based on their assumptions.
The long range mine plan shown in Table 27 uses mineral reserves and mineral resources at the end of 2007 to calculate the production, revenue, operating cost, capital costs, taxes and other financial information. The mine plan is based on mining and processing parameters that are currently being achieved in the mine.

 

53


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 27 Long range mine plan based on Sep 30, 2007 reserves
                                 
    2008     2009     2010     2011  
Oxide Plant Tonnes
    199,484       193,497       166,541       100,520  
Ag Grade (g/t)
    421       404       454       484  
Au Grade (g/t)
    0.50       0.47       0.54       0.59  
Ag Recovery %
    82.05       83.04       81.87       81.40  
Au Recovery %
    77.00       77.00       77.00       77.00  
Silver Ounces Produced
    2,216,682       2,089,496       1,988,255       1,274,362  
Gold Ounces Produced
    2,479       2,233       2,215       1,477  
 
                               
Sulphide Plant Tonnes
    143,919       111,285       67,923       46,786  
Ag Grade (g/t)
    399       386       396       441  
Au Grade (g/t)
    0.43       0.40       0.43       0.48  
Pb Grade %
    1.00       0.96       0.94       1.28  
Zn Grade %
    1.95       1.91       2.09       2.95  
Ag Recovery %
    92.9       97.0       97.0       97.0  
Au Recovery %
    71.1       83.5       83.5       83.5  
Pb Recovery %
    79.0       79.0       79.0       79.0  
Zn Recovery %
    73.0       73.0       73.0       73.0  
Lead Concentrate Tonnes
    3,059       2,267       1,362       1,274  
Zinc Concentrate Tonnes
    3,166       2,395       1,598       1,556  
Silver Ounces Produced in Concentrate
    1,715,931       1,340,740       838,696       644,288  
Gold Ounces Produced in Concentrate
    1,427       1,182       776       604  
Lead Tonnes Produced in Concentrate
    3,059       2,267       1,362       1,274  
Zinc Tonnes Produced in Concentrate
    3,166       2,395       1,598       1,556  
 
                               
Total Silver Ounces Produced
    3,932,613       3,430,236       2,826,951       1,918,650  
 
                               
Payable Silver Ounces
    3,806,915       3,335,001       2,765,674       1,872,209  
Payable Lead Tonnes
    1,077       798       480       449  
Payable Zinc tonnes
    1,742       1,318       879       856  
Payable Gold Ounces
    3,716       3,249       2,848       1,984  
24.2.  
Milling
Two distinct types of ore are being treated at the La Colorada Processing Plant: one is classified as oxide ore and the other is classified as sulphide ore. Two processes exist to treat the different ore types. Figures 19 and 20 demonstrate the process flowsheets for the sulphide and oxide ore circuits.
Sulphide Area
Sulphide ore containing valuable silver, lead, gold and zinc is recovered as concentrate in this circuit via froth flotation. The sulphide plant capacity is currently 450 tpd and the process flowsheet is shown in Figure 20. The activities required within this circuit to produce a concentrate include:

 

54


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Crushing:
The plant operation for both the sulphide and oxide ore begins with the crushing circuit. The sulphide ore is brought to a stockpile via locomotives where it is then mucked into a 24” x 36” grizzly feeding a coarse ore bin. The ore passes through a jaw crusher feeding a conveyor belt that transports the ore to a 4’ x 8’ vibrating screen. Oversize is fed to a gyratory crusher forming a closed circuit with the jaw crusher. The undersize of the vibrating screen passes through a fine ore bin if it is sulphide ore or a stockpile if it is oxide ore.
Grinding:
The fine ore bin feeds the first ball mill via a feed belt. The feed belt weighs the ore with a Ramsey scale to control the production rate. The ball mill (2.5” Dia. Steel balls) feeds the slurry via two 5” x 4” pumps (one on stand-by) to a 10” diameter cyclone which classifies the slurry particle size. Each pump has its own cyclone and the undersize is fed into the flotation circuit. The oversize slurry is fed to the second ball mill (5’ X 8’) which then feeds another 10” diameter cyclone. This cyclone is fed by two 4” x 3” pumps (one on stand-by) and the cyclone undersize is sent to the flotation circuit.
Flotation:
Lead Circuit
The fines from the grinding process are fed to the lead flotation circuit composed by a primary flotation cell and a secondary flotation cell and are complemented by two Sub-A flotation banks that serve as first and second lead cleaners. The concentrate produced in the primary flotation is treated in the two cleaning stages and their concentrate is the final product, which is sent to the corresponding thickening tank. The concentrate from the secondary cell is fed to the primary flotation together with the cleaned tailings. The tailings from the secondary flotation are fed to the zinc conditioner.
Zinc Circuit
The slurry from the conditioner is fed to the primary flotation and the secondary flotation cell. The circuit is complemented by three cleaning stages; the first two are Sub-A flotation cells and the third one is a hybrid cell. The primary concentrate is treated in three cleaning stages and the resulting product is the final zinc concentrate, which is sent to a thickening tank. The concentrate from the secondary flotation cell and the tailings from the cleaning stages are returned to the primary flotation. The tailings from the secondary cell are pumped to the final tailings thickening tank.
Thickening and Filtering the Concentrates:
The underflow slurry of the lead thickening tank is pumped to filtering discs where water is extracted from the slurry. The resulting concentrate is transported to the concentrate storage area where it awaits shipping. The same process is applied for the zinc thickener and underflow slurry.
Tailings Disposal:
The tailings produced from the zinc circuit are sent to a thickening tank. The thickener underflow is sent underground via a pump to be used as backfill. The thickener overflow is reused as clarified water in the milling processing circuit.

 

55


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Oxide Area:
Mineral containing valuable gold and silver is recovered through a precipitate leaching process and is later converted into Dore bars. The oxide plant has a capacity of 650 tpd and the process flowsheet is shown in Figure 19.
Crushing:
The crushing circuit is the same circuit as described in the sulphide process.
Grinding:
The stockpile is loaded into a feeder that in turn feeds a belt into ball mill #1 (9.5’ x 11’). The belt has an integrated Ramsey weighting system to control the production rate. The mill works with 3” diameter balls and the slurry produced is sent by two 5” x 4” pumps (one in stand-by) to the 20” diameter cyclone for classification. The underflow feeds ball mill #2 (8’ x 10’) with 2.5” diameter balls. The slurry that passes through mill #2 feeds the same bin as mill #1, thus forming a closed grinding circuit.
Chemical Treatment:
The slurry is sent to a primary leaching process comprised of 7 agitation stages. Afterwards the slurry is fed to the intermediate thickener which generates a pregnant solution that is sent to precipitation and slurry, which is sent to a secondary leaching circuit comprised by 4 agitation stages. Finally, the slurry is sent to a backpressure washing process comprised by 4 thickening stages recovering valuable dissolved mineral. The underflow of the fourth thickening tank is pumped to the tailings dam. The first thickening tank’s overflow is back fed to the grinding circuit to recycle water.
Precipitation:
The pregnant solution is filtered, clarified and subsequently vacuum fed to a de-oxygenation process. Once the solid particles and the air are removed, the pregnant solution is mixed with zinc powder and sent to the press filter for the gold and silver precipitation.
Dore Bar Production:
The precipitated gold and silver are mixed with different chemicals and are fed to the gas furnace for the production of Dore bars.
Tailings Disposal:
The slurry from the fourth thickening tank of the backpressure washing is distributed along the tailings dam’s starting board so that the solid particles form a beach when they set and a clarified solution is obtained, which is then pumped to the leaching process
24.3.  
Environmental Considerations
The La Colorada Mine is within an area of historic mining activity. The mine was constructed and is operated using internationally recognized techniques and practices designed to minimize new environmental impacts.

 

56


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
A reclamation cost of $5,778,000 was estimated in 2005, updated in 2006 and is still considered to be valid. The main cost drivers of the estimate are as follows:
   
The remaining solution in the tailings pond at the end of the operations will require treatment in order to destroy the cyanide in the solution. The amount of solution in the pond is expected to remain at the current levels of approximately 200,000 cubic meters. The direct cost of treatment is estimated to be $4 per cubic metre with additional costs for engineering, administration, and contingency, estimated at 15% of direct costs for each respectively.
 
   
The tailings pond area will need to be capped with approximately one metre of soil material upon closure. This soil will be contoured appropriately and vegetated to limit infiltration during precipitation events. The combined direct cost for the three tailings areas is $731,500 plus additional costs for engineering, administration and contingencies.
 
   
The waste dumps may need to be stabilized, re-contoured, and vegetated as needed. As La Colorada is an underground mine, and most of the waste is used in the mine for backfill or has been used in tailings dam construction, the waste dumps are relatively small in comparison to an open pit mine.
 
   
The Mill area (which comprises both the sulphide and oxide mill areas) and other site facilities and infrastructure will need to be reclaimed by removing all equipment and either removing or demolishing all buildings and foundations. The site will then need to be graded, and vegetated for closure. The cost of this decommissioning is estimated at $2,200,000 plus engineering, administration and contingencies.
 
   
Entrances to the underground mine, including adits, shafts and ventilation raises will need to be bulk headed for hazard abatement.
 
   
Drainage from the underground is not expected to require treatment.
The closure cost estimate for the La Colorada mine is summarized and shown in the following Table 28.

 

57


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 28 Closure Cost Estimate
LA COLORADA CLOSURE COST ESTIMATE (updated Feb 9, 2005)
                         
Area   Hectares   Acres     Cost Basis   Cost
Estiamte
(USD)
 
Tailings Area  
 
                   
#1 and #2   2.5     5.5    
Based on $8.6K/acre. Includes placement of cover, recontouring, and revegetation.
  $ 47,300  
#3, 4 and 5   10     22    
Based on $8.6K/acre. Includes placement of cover, recontouring, and revegetation.
  $ 189,200  
#6   15     33    
Based on $8.6K/acre. Includes placement of cover, recontouring, and revegetation.
  $ 495,000  
Water Treatment   N/A     N/A    
Based on 200,000 cubic meters at $4 per cubic meter
  $ 800,000  
Waste Dump  
 
                   
San Fermin   0.7     1.6    
Based on $2.7K/acre. Includes stabilization, recontouring, and revegetation.
  $ 4,320  
Veta Dos   1     2.2    
Based on $2.7K/acre. Includes stabilization, recontouring, and revegetation.
  $ 5,940  
Campana   0.3     0.67    
Based on $2.7K/acre. Includes stabilization, recontouring, and revegetation.
  $ 1,809  
Candlaria   1.2     2.6    
Based on $2.7K/acre. Includes stabilization, recontouring, and revegetation.
  $ 7,020  
Decommisioning   N/A     N/A    
Approximately $0.10 per dollar of the capital amount ($22,000,000)
  $ 2,200,000  
Roads   4.2     9.3    
Based on $1.5K per acre
  $ 13,950  
Adit Closure              
Six (6) adites at @20K per adit
  $ 120,000  
Post Closure Monitoring  
 
                   
Surface and Groundwater
  N/A     N/A    
Monitoring (sampling / analysis_ on a bi-annual basis for five (5) years ($20K per year)
  $ 100,000  
Sub Total (Direct)              
 
  $ 3,984,539  
Add Ons  
 
                   
Engineering (15%)              
Approximately 15% of the Direct Costs
  $ 597,681  
Administration (15%)              
Approximately 15% of the Direct Costs
  $ 597,681  
Contingency (15%)              
Approximately 15% of the Direct Costs
  $ 597,681  
Sub Total Indirect              
 
  $ 1,793,043  
               
 
     
TOTAL CLOSURE COST              
 
  $ 5,777,582  
               
 
     
The closure costs are expected to be offset by the salvage value of the facilities, mining and processing equipment. The market for used equipment is currently very strong and the salvage value of the facilities is estimated to be $3,000,000.
24.4.  
Exploration Expenditures
In 2008, there is a $1.5M budget for exploration and definition drilling in an attmempt to re-classify some of the mineral resources to mineral reserves. The diamond drilling exploration budget is projected to decrease to $1.0M by 2009 and to $0.0 by 2010.
24.5.  
Inflation and Taxes
Operating profits are adjusted for the effects of inflation by adjusting depreciation, and by recognizing gains or losses from the reduction in purchasing power. Calculations for inflationary gains and losses are calculated as set out below:

 

58


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Inflationary Gain
The percentage increase, from one point in time to another, in the National Consumer Price Index (NCPI) is applied to the monthly average balance of liabilities. This results in an inflationary gain. The inflationary gain is subtracted from the accrued interest expense and foreign exchange losses, if any. If the result is positive, the result is included in taxable income.
Inflationary Loss
The percentage increase in NCPI is applied to the monthly average balance of monetary assets (except investments in shares). This results in an inflationary loss. The inflationary loss is subtracted from interest income and foreign exchange gains, if any. If the result is negative, the amount becomes a deductible expense.
Deductions – General
Deductions must be for expenses considered as strictly indispensable. Provisions are not deductible. Bad debts are not deductible unless proof exists that they are uncollectible. There is no deduction for cost of sales – instead all inventory purchases and production costs are deductible as incurred.
Depreciation and Amortization
The straight-line method with no recognition of salvage value is the only allowed method to write-off tangible property or intangible assets. Depreciable cost includes the laid-down cost, freight, insurance, handling, commissions, fees and taxes except value added tax (VAT). Intangibles other than goodwill may be amortized. Once a depreciation rate is chosen, it can only be changed once in a five-year period. Depreciation may commence in the year that an asset is placed into service or in the following year, at the election of the taxpayer.
Straight-line depreciation may be increased by the application of the NCPI from the month of acquisition. When an asset is disposed of, the remaining inflation adjusted historical cost may also be deducted.
The major categories of assets and the related maximum, allowable depreciation rates are set out as follows:

 

59


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 29 Tax Depreciation Rates
         
Asset   Rate per annum  
Deferred Charges
    5 %
Identifiable Intangibles
    15 %
Pre-operating Expenses
    10 %
Buildings, Construction
    5 %
Furniture, Office Equipment
    10 %
Trucks, Autos, Trailers
    25 %
Computers, Etc.
    30 %
Pollution Control Equipment
    100 %
Mining Equipment
    8 %
Other, not identified
    10 %
R&D Equipment
    35 %
Leasehold Improvements
Leasehold improvements are depreciated at the rate of 5% per year. If a lease is terminated, the undepreciated value is deductible.
Depletion
Exploration and development expenses and the cost of mining claims incurred prior to the commencement of commercial operations are treated as pre-operating expenses. These are amortizable at 10% per annum or, at the election of the taxpayer, may be deducted in the year in which they are incurred, as long as all expenses on each ore body are treated in the same manner in the year. Tangible fixed assets of mining companies are treated as depreciable assets.
Asset Tax
A tax of 1.8% of the average value of assets held during the year less the average value of peso liabilities to other enterprises resident in México (the “Asset Tax”) is payable by Mexican companies. The Asset Tax is not payable by companies in the pre-operating stage, during the first three taxable years of operations or during a liquidating period that does not exceed two years.
Tax on Mining Concessions
Taxes on mining concessions for the second half of 2007 are as follows:

 

60


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 30 Tax on Mining Concessions
Cost of Concession (US dollars per hectare)  
         
1. During the 1st and 2nd year concession
    4.6  
2. During the 3rd and 4th year of concession
    6.88  
3. During the 5th and 6th year of concession
    14.24  
4. During the 7th and 8th year of concession
    28.64  
5. During the 9th and 10th year of concession
    57.26  
6. After the 10th year of concession
    100.79  
Note: These amounts change every six months as a function of the NCPI.
Tax on Acquisition of Real Estate
Real estate is defined as “land or as land and the structures attached thereto”. Federal tax on acquisition of real estate was repealed on Jan. 1, 1996. Now each State and the Federal District impose tax in their jurisdictions. This tax is payable by the person or entity that becomes the owner, whether by purchase, donation, etc. The seller or transferor is jointly liable for the tax. In the Federal District, the tax rate varies from 2.4 to 3.3 percent, and the tax rates range from 2 to 4 percent in the States. The tax base is the transfer price, fair market value or appraised value. Notary fees and other transfer costs can often add ten percent to the transaction expense.
Flat Tax
The new minimum flat tax (Impuesto Empresarial Taza Unica) will be effective starting in 2009. To date, the final legislation has not been approved; however, the tax has the following characteristics:
   
Tax rate of 16.5%
 
   
The tax is calculated on a cash only basis. Capital expenditures are deductible. Non-cash items, such as depreciation are not deductible. Additionally, immediate depreciation is not applicable towards the new tax.
 
   
Loss carry forwards (net operating losses) are not applicable for the flat tax.
 
   
Corporate Tax is accreditable against the flat tax. Therefore, the greater of the two taxes is net tax liability
 
   
Five percent of historic capital expenditures (prior to 2007) are deductible.
Value Added Tax – IVA
VAT (IVA) is levied on most goods and services at a rate of 15 percent. Imported goods and services are subject to IVA. Charges for the use of assets (rentals and royalties) are subject to IVA.
IVA is a tax payable by the ultimate consumer; however, each business involved in the process from the sale of raw materials to the production and distribution of finished products to the ultimate consumer is required to bill its customers the tax on its product and to pay the tax on its purchases of goods and services. Generally, IVA does not represent an additional cost of business. There are some exceptions to this, principally when the sales of an enterprise are exempt from IVA, in which case the enterprise will have to absorb any IVA on its purchases to the extent that its sales are zero-rated.

 

61


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Exports are zero-rated, meaning IVA is not payable on exports. Even though an exporter does not collect IVA on its sales, it has the right to recover IVA on its purchases by means of a refund or by offsetting certain other tax obligations.
Employee Profit Sharing
Employees are entitled to 10 percent of adjusted taxable income. The distribution must be made within five months of the year end. It is payable in two equal portions – the first portion is distributed among the employees based on the number of days each one worked, the second, is distributed on the basis of each person’s salary. See Table 31 for a calculation of adjusted taxable income based on a hypothetical initial net income for accounting purposes of $10 million.
Table 31 Corporate & Employee Profit Sharing Calculation
                 
    Taxable Income     Profit Sharing Base  
Net income for accounting
    10,000,000       10,000,000  
Add- Non deductible items
               
Excess of bad debt provision over losses allowed
    180,000       180,000  
Entertainment & other non-allowable expenses
    920,000       920,000  
Inflationary gains (net)
    200,000       N/A  
Deduct
               
Inflation adjustment on assets disposed of
    (100,000 )     N/A  
Prior year’s profit sharing paid, less non-taxable benefits
    (450,000 )     (450,000 )
Depreciation adjusted for inflation in excess of book depreciation
    (300,000 )     N/A  
 
           
Inventory purchase in excess of cost of sales
    (1,000,000 )     (1,000,000 )
 
           
Taxable Income
    9,450,000       9,650,000  
Corporate income tax (29% of 9,450,000)
    (2,740,500 )        
Employee profit sharing (10% of 9,650,000)
            (965,000 )
 
             
Total Tax
    6,709,500          
 
             
24.6.  
Capital and Operating Costs
The La Colorada Mine’s 650 tonnes per day oxide mill started commercial production for accounting purposes as of January 1, 2004. The sulphide mill has been refurbished and is capable of producing 450 tpd. As the mine is now in operation, any prior capital expenditures are not considered in the economic assessment of the mineral reserves going forward.
The estimated capital costs for the life of mine plan are shown in Table 32.

 

62


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 32 Estimated Life of Mine Capital Costs
                                         
CAPITAL COSTS   2007     2008     2009     2010     2011  
Candelaria Capital Dev.
    1,874,827       2,494,418       2,396,456       708,181       0  
Estrella Capital Dev.
    742,395       535,400       366,749       189,016       0  
Recompensa Capital Dev.
    221,889       0       0       0       0  
Mining Equipment
    907,000       1,350,000       0       0       0  
Drilling Capital
    1,244,587       1,500,000       1,000,000       0       0  
General Mine Capital
    1,358,501       966,000       310,500       651,230       0  
General Mill Capital
    1,466,022       3,586,500       500,000       0       0  
General Site Capital
    4,131,371       482,600       0       0       0  
Tailings Capital
    0       0       750,000       0       0  
Salvage Value
    0       0       0       0       (3,000,000.00 )
 
                             
TOTAL
    11,946,593       10,914,918       5,323,705       1,548,426       (3,000,000.00 )
 
                             
General mine capital is a category used for general capital and for sustaining capital within the mine. For example, in 2007, the mine has budgeted $1,358,501 for general mine capital. This is the sum of $80,000 for ventilation fans within the sulphide zone, $615,000 for 2 Robins Raises within the oxide zone (pending approval), $14,415 for underground electrical transport maintenance, $610,000 for the pumping system upgrades, $34,868 for Candelaria Zone W ventilation and $4,218 for constructing the west zone refuge.
Candelaria Mine capital consists of development that goes from level to level in the Candelaria Mine such as ramps and level accesses. This category also includes upgrades to the pumping system. Estrella and Recompensa Mine capital is similar to the oxide mine capital category in that it contains primarily development that can be capitalized because it will be useful for the life of the mine or the life of the zone.
Mining equipment capital consists of the purchasing or complete refurbishing of mining equipment. For example, in 2008, it is projected that five scoop trams will be rehabilitated, two 30 tonne haul trucks will be rehabilitated, one tractor will be replaced and 3 kabotas will be purchased totalling $1.35M.
Drilling capital includes the cost to define the reserves. During 2008 and 2009 there is a budgeted amount of $1.5M and $1.0M allocated to diamond drilling. During 2010 and 2011, the mine is approaching the end of life and no exploration or definition drilling is projected.
General mill capital is for long term expenditures in and around the La Colorada oxide and sulphide plants. This could be for retaining walls, modifications to site drainage or improvements to the site electrical distribution. It also includes capital to expand or modify the plant.
Site capital is for long term expenditures in and around the La Colorada mine site. A number of minor sustaining capital improvements are planned for the surface facilities, technical services and information technology systems.
Salvage value is the estimated value of the facilities, oxide mill, sulphide mill and mining equipment at the conclusion of this long range plan. The market for used equipment is very strong at present, and there is a ready market for used equipment.

 

63


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
The LOM operating cost estimates are based upon the actual costs historically incurred, with adjustments made for planned changes in the planned quantities of work items such as metres of development. The metres of development are added at the historic unit cost rate. Other reasons for differences to the historic costs are additional processing in the sulphide plant and additional diesel generated power requirements. The overall LOM operating cost estimate is summarized in the following table:
Table 33 Estimated Life of Mine Operating Costs
                                 
Cash Operating Costs ($1,000’s)   2008     2009     2010     2011  
Mining Costs
  $ 18,722     $ 16,980     $ 13,261     $ 8,137  
Processing Costs
  $ 8,495     $ 8,276     $ 7,067     $ 4,739  
G&A
  $ 6,817     $ 6,367     $ 5,930     $ 3,922  
 
                       
Total Cash Operating Costs
  $ 34,034     $ 31,624     $ 26,258     $ 16,798  
 
                       
Non-Cash Operating Costs
                               
Depreciation and amortization
  $ 6,834     $ 6,065     $ 6,279     $ 4,092  
Reclamation
  $ 346     $ 357     $ 358     $ 360  
 
                       
Total Non-Cash Operating Costs
  $ 7,180     $ 6,422     $ 6,637     $ 4,452  
 
                       
Other Costs
                               
Flat Tax / IETU
  $ 38     $ 589     $ 452     $ 3  
 
                       
Total Expenses
  $ 41,252     $ 38,635     $ 33,347     $ 21,253  
 
                       
Mining is the biggest cost center at the mine in excess of $16 million per annum excluding the last two years of operations due to a lower production rate. The details of the mining costs are shown in the following table:
Table 34 Mining Operating Cost Details
                                         
Mining Costs   2007     2008     2009     2010     2011  
Production Drilling and Explosives
    6,037,845       6,362,091       5,625,294       4,101,110       2,465,626  
Mucking
    2,734,034       2,839,066       2,503,709       2,165,269       1,134,381  
Hauling
    1,034,859       1,077,640       996,272       871,860       602,739  
Fixed Haulage and Rehandling Ore
    1,152,254       1,040,708       957,678       825,003       559,567  
Pumping
    2,536,835       2,375,705       2,471,827       1,805,101       1,116,051  
Mine Administration and Services
    4,613,731       5,027,109       4,425,342       3,492,542       2,258,300  
 
                             
Total Mining
    18,109,558       18,722,318       16,980,123       13,260,884       8,136,665  
 
                             
Total Cost Per Tonne
    52.74       54.52       55.71       56.56       55.24  
 
                             
The drilling, blasting, mucking and hauling are all variable cost processes. The production drilling and blasting consists of the actual drilling of ore and blasting the material to produce broken ore. Mucking costs include the cost to transport the broken muck to an ore pass via a scooptram. Fixed haulage would include costs related to conveyor belts and trains. The pumping cost includes the cost to pump out mine water at depths and is projected to increase in 2008 and 2009 due to the necessary increased pumping capacity as a result of mining at depths. The mine administration costs include the costs derived from technical and service departments. In 2010 and 2011 the mined tonnages will begin to decrease and therefore costs will also decrease.

 

64


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
In 2008, the projected overall mining cost is $54.52 per tonne.
Processing is the second largest cost center at the mine. The processing costs vary in the long range plan as production in the sulphide plant is ramped up and production in the oxide plant declines. The details of the processing operating cost estimate are shown in the following table:
Table 35 Processing Operating Cost Detail
                                     
Processing Plant Cost   Units   2008     2009     2010     2011  
Titration
  $/t milled     1.54       1.59       1.79       1.94  
Oxide Precessing Costs
                                   
Oxide Milling
  $/t ox milled     6.17       6.29       6.82       7.41  
Leaching and Thickening
  $/t ox milled     10.60       10.59       10.93       11.33  
Precipitation
  $/t ox milled     3.73       3.67       4.04       4.33  
Oxide Tailings
  $/t ox milled     0.40       0.42       0.47       0.55  
Refining
  $/t ox milled     5.86       5.78       5.98       6.45  
Sulphide Processing Costs
                                   
Sulphide Milling
  $/t lead feed milled     5.67       6.16       7.61       8.09  
Lead Concentrate
  $/t lead feed milled     5.15       5.44       6.35       6.86  
Zinc Concentrate
  $/t zinc feed milled     2.83       2.82       2.88       3.15  
Leaching and Thickening
  $/t feed milled     4.70       4.72       4.83       4.94  
Plant General and Administrative
  $/t milled     1.44       1.60       2.02       2.39  
 
                                   
 
                         
Total Cost
  $     8,522,622       7,938,785       6,104,183       3,845,486  
 
                         
Total
  $/t milled     24.82       26.05       26.03       26.11  
 
                         
Plant general and administrative costs are those fixed costs that are associated with operating the processing department and the oxide plant in general. These costs are based on actual costs from 2006 and 2007 and include the salaries of the plant management and technical staff.
The crushing and plant processing costs are the variable portions of the operating costs of the plant. The oxide plant expenditures include the cost of the cyanide, other reagents and consumables such as steel for liners and balls for the ball mills. It also includes the cost to thicken, leach and refine the concentrate and process the tailings. The sulphide plant fixed and variable costs are similar to the oxide plant categories.
In 2008, the projected overall cost of operating the processing plants is $24.82 per tonne milled.
24.7.  
Markets
Prices for the metals that La Colorada produces have been robust for the last three years, after several years of prolonged weakness. Factors contributing to the recovery in metal prices include demand resulting from strong industrial growth in China, weakness in the U.S. dollar and supply concerns due to under-investment in new production capacity. PAS anticipates that these factors will continue to support prices during 2008 and that the long-term fundamentals for metal prices are positive.

 

65


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
The metal prices used in the mineral reserve calculations and the life of mine plan are considerably lower than the current market prices. Higher metal price assumptions in a range between the mineral reserve prices and the current market prices would positively affect the cash flow in the life of mine plan, but an increase to the mineral reserves would not be significant.
Contracts for the sale of concentrates from the La Colorada mine are currently in place. The sale of Dore bars and metal concentrates to smelting companies and metal traders is a common practice in Mexico and there is an active and competitive market for the Dore and concentrates that is expected to continue. Plata with the assistance of PAS intend to negotiate the sale of future concentrates directly with metal trading or smelting companies and do not intend to use agents to assist with this.
PAS has considerable experience selling concentrates and Dore bars. The co-authors have reviewed the terms of these contracts and consider them to be within industry norms.
24.8.  
Revenues
Plata currently produces a silver/gold dorè that is refined under one year contracts by both Met Mex Pe?oles S.A. de C.V. (“Peňoles”) and Sunshine Precious Metals Refinery (50% to each of these refiners). The refined silver is sold by Pan American Silver Corp. on the spot market to various customers. The produced Pb-Ag concentrate and zinc concentrate will also be sold to Peňoles under a one year contract.
The economic model that has been built using the mine plan and the operating and capital cost estimates assumes that the dorè will continue to be refined at the existing terms. The lead/silver and zinc concentrates are assumed to be sold at the previous commercial terms. PAS sells much larger quantities of the lead/silver and zinc concentrates from its mining operations in Perú and is familiar with the current global concentrate market. On this basis the assumptions for the dorè are considered reasonable. The assumptions for smelting the concentrates are considered by PAS to be conservative. The model is not sensitive to reasonable changes in dorè refining charges or concentrate smelting charges.
24.9.  
Economic Model
An economic model has been constructed in order demonstrate the economic viability of the La Colorada long range plan and therefore ore reserves. The PAS metal price assumptions for the end of September 2007 ore reserves have been used. The La Colorada Mine has positive economics at the mineral reserve metal price assumptions. A summary of the economic model is shown in Table 36.
The mine remains economic at the ore reserve metal price assumptions. PAS committed to operating the La Colorada Mine and has included the proven and probable mineral reserves and mineral resources presented in this report in the corporate mineral reserve and mineral resource statements.
A total of 72,451 tonnes of measured and indicated mineral resources are included in the economic analysis of the LOM plan, which consists of mining 1.03 million mineral reserves and mineral resources from 2008 to 2011. These mineral resources on average grade 323g/t Ag, 1.75% Pb, 1.8% Zn and 0.38g/t Au. No inferred mineral resources were included in the economic analysis. The included mineral resources are projected to be mined at a yearly rate not exceeding 13% of the overall tonnes mined during that year. These mineral resource tonnes were added to the LOM plan to achieve the mininmum tonnage required to enable a full year of production during 2011. Every year, La Colorada Mine has mined mineral resources in place of mineral reserves and the authors of this Technical Report conclude that the addition of the measured and indicated mineral resources to the LOM plan is reasonable.

 

66


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
The Net Present Value (“NPV”) was calculated to be $7.84 million at a 10% discount rate and $7.09 million at a 15% discount rate. The undiscounted after tax cash flow is $9.77 million. As the mine is in operation and the majority of the capital has already been invested in the mine, plant and equipment a calculation of capital payback period is no longer relevant.

 

67


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 36 Economic Model
                                 
    2008     2009     2010     2011  
Metal Price Assumptions
                               
Silver Price ($/oz)
  $ 11.00     $ 11.00     $ 11.00     $ 11.00  
Zinc Price ($/tonne)
  $ 2,100.00     $ 2,100.00     $ 2,100.00     $ 2,100.00  
Lead Price ($/tonne)
  $ 1,700.00     $ 1,700.00     $ 1,700.00     $ 1,700.00  
Gold Price ($/oz)
  $ 6,000.00     $ 6,000.00     $ 6,000.00     $ 6,000.00  
 
                               
Production
                               
Silver Ounces
    3,932,613       3,430,236       2,826,951       1,918,650  
Zinc Tonnes
    2,050       1,550       1,034       1,007  
Lead Tonnes
    1,134       840       505       472  
Gold Ounces
    3,907       3,415       2,991       2,080  
 
                               
Cash Flow Summary
                               
Total NSR
  $ 46,809     $ 40,597     $ 33,311     $ 23,061  
Total Operating Costs
  $ (34,034 )   $ (31,624 )   $ (26,258 )   $ (16,798 )
Royalties
  $ 0     $ 0     $ 0     $ 0  
Reclamation and Salvage
  $ (346 )   $ (357 )   $ (358 )   $ (360 )
Total Depreciation
  $ (6,834 )   $ (6,065 )   $ (6,279 )   $ (4,092 )
Flat Tax EITU
  $ (38 )   $ (589 )   $ (452 )   $ (3 )
 
                       
La Colorada Pre-Tax Income
  $ 5,557     $ 1,962     $ (36 )   $ 1,807  
 
                               
Total Corporate Tax
  $ 0     $ 0     $ (443 )   $ (1,017 )
 
                       
Net Gain / Loss
  $ 5,557     $ 1,962     $ (479 )   $ 790  
 
                               
Add Back Reclamation
  $ 346     $ 357     $ 358     $ 360  
Add Back Depreciation
  $ 6,834     $ 6,065     $ 6,279     $ 4,092  
Total Changes Working Capital
  $ 0     $ 0     $ 0     $ 0  
Capital Costs
  $ (10,915 )   $ (5,324 )   $ (1,548 )   $ 0  
Royalties
  $ 0     $ 0     $ 0     $ 0  
Net Closure Cost
(after salvage value and employee severance)
  $ 0     $ 0     $ 0     $ (4,778 )
 
                       
Projected Cash Flow (100%)
  $ 1,822     $ 3,060     $ 4,609     $ 465  
 
                               
Financial Metrics
                               
Payable Silver Ounces
    3,806,915       3,335,001       2,765,674       1,872,209  
Cash Cost Per Payable Ounce
  $ 7.64     $ 8.31     $ 8.45     $ 7.65  
Non-Cash Cost per Ounce
  $ 1.89     $ 1.93     $ 2.40     $ 2.38  
 
                       
Total Cost per Payable Ounce
    9.53       10.24       10.85       10.03  
 
                               
NSR Per Tonne
  $ 136.31     $ 133.20     $ 142.07     $ 156.55  
Cost Per Tonne
  $ 99.11     $ 103.76     $ 111.99     $ 114.03  
 
                       
Margin
  $ 37.20     $ 29.44     $ 30.08     $ 42.52  
 
                       
A sensitivity analysis was conducted for variants in metal prices, grade, capital costs and operating costs.

 

68


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Metal Price Sensitivity
A table showing the positive economics of the project over a wide range of metal prices is shown in Table 37. The metal prices used within the sensitivity analysis are shown in Table 38. Case 1 represents the forecasted metal prices used within the economic analysis. Cases 2 and 3 represent a 20% increase and decrease in value to the prices used in the economic analysis respectively. It is noted that a 20% decrease in metal price from the base case would result in a negative NPV at all discount rates. At those prices the reserves presented in this report do not provide sufficient capital to cover the final reclamation costs. The mine is cash flow neutral at a metal 12% below those prices used in the economic analysis to break even. A re-optimisation of the mineral reserves and the life of mine plan at lower prices may improve this result. The final reclamation costs have been included in the economic analysis however it is noted that these costs would be incurred if the mine continued to operate or not. As such they could legitimately be considered to be a sunk commitment that PAS made when it took over operation of the mine and constructed the oxide plant.
Table 37 NPV Price Sensitivity
                         
Metal Price Sensitivity   Case 1     Case 2     Case 3  
($1,000s)   100%     120%     80%  
NPV 0%
  $ 9,766     $ 24,340     $ (798 )
NPV 10%
  $ 7,836     $ 19,070     $ (278 )
NPV 15%
  $ 7,086     $ 17,054     $ (102 )
Table 38 NPV Price Sensitivity Parameters
                         
    Case 1     Case 2     Case 3  
Ag Price — $ Toz
  $ 11.00     $ 13.20     $ 8.80  
Zn Price — $ DMT
  $ 2,100.00     $ 2,520.00     $ 1,680.00  
Pb Price — $ DMT
  $ 1,700.00     $ 2,040.00     $ 1,360.00  
Cu Price — $ DMT
  $ 6,000.00     $ 7,200.00     $ 4,800.00  
Au Price — Toz
  $ 600.00     $ 720.00     $ 480.00  
Grade Sensitivity
In order to test the sensitivity of the project to the grade of the mineral reserves, the estimated head grade for each metal and for each year of operation was multiplied by factors of 100% (the case presented in Table 25), 125%, 110%, 90% and 75%. The cash flow and financial metrics for each case were then recalculated and are shown in Table 39. The economics of the project are sensitive to the downside of the variation of grade as can be seen in the case where the head grade was decreased 10% and 25%. These metrics are based on metal prices that are significantly lower than the current market value. The breakeven point when calculating NPV at an undiscounted rate would occur with a decrease of 8% of the head grade.

 

69


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
Table 39 Grade Sensitivity
                                         
Metal Grade Sensitivity   100%     110%     125%     90%     75%  
NPV 0%
  $ 9,766     $ 20,325     $ 34,977     $ (2,814 )   $ (23,078 )
NPV 10%
  $ 7,836     $ 16,494     $ 28,464     $ (2,461 )   $ (19,030 )
NPV 15%
  $ 7,086     $ 15,006     $ 25,940     $ (2,326 )   $ (17,460 )
Capital Cost Sensitivity
The economics of the La Colorada Mine are not sensitive to changes in capital cost up to the limits of the engineering estimate that is plus or minus 25%.
Table 40 Capital Cost Sensitivity
                                         
Capital Cost Sensitivity   100%     110%     125%     90%     75%  
NPV 0%
  $ 9,766     $ 9,192     $ 8,332     $ 10,340     $ 11,201  
NPV 10%
  $ 7,836     $ 7,372     $ 6,675     $ 8,301     $ 8,997  
NPV 15%
  $ 7,086     $ 6,665     $ 6,033     $ 7,507     $ 8,139  
Operating Cost Sensitivity
The economics of the project to variances in operating costs were calculated in a similar manner. The La Colorada Mine is sensitive to the upper limits of operating cost variation as can be seen in Table 41. The operating cost would have to increase by 16% for the mine to become cash flow neutral over the life of mine, including the reclamation costs.
Table 41 Operating Sensitivity
                                         
Operating Cost Sensitivity   100%     110%     125%     90%     75%  
NPV 0%
  $ 9,766     $ 3,690     $ (6,202 )   $ 15,045     $ 23,525  
NPV 10%
  $ 7,836     $ 3,172     $ (4,459 )   $ 11,915     $ 18,456  
NPV 15%
  $ 7,086     $ 2,955     $ (3,817 )   $ 10,710     $ 16,515  
24.10.  
Life of Mine
Higher metal price assumptions in a range between the reserve prices and the current market prices would positively impact the cash flow in the life of mine plan, but an increase to the ore reserves would not be significant.
The life of mine plan presented in this study is based on mineral reserves and resources. The life of mine plan extends until 2011. Any conversion of the mineral resources to proven and probable reserves and any new exploration discoveries will add to the mine life.
There is some potential for new resource discoveries on the mining claims held by Plata and the mine is actively conducting exploration in an attempt to add to the current mineral resources and mineral reserves.

 

70


 

     
(LOGO)   (PAN AMERICAN LOGO)
     
25.0  
DATE AND SIGNATURE PAGE
The information in this report is current as of September 30, 2007. Operation data such as costs and recovery are more current, as it was made available during the time frame between the mineral resource and reserve estimate and the period taken to prepare this Technical Report.
This report has been prepared by Martin G. Wafforn, P. Eng., Andrew Sharp, AusIMM, and Dr. Michael Steinmann, P. Geo., each of whom are Qualified Persons.
Respectfully submitted this 29th day of January, 2008.
     
“Martin Wafforn”
   
     
Signature and seal of Qualified Person
   
 
   
Martin Wafforn, P.Eng.
   
     
Print Name of Qualified Person
   
 
   
“Michael Steinmann”
   
     
Signature and seal of Qualified Person
   
 
   
Michael Steinmann, P.Geo., Ph.D.
   
     
Print Name of Qualified Person
   
 
   
“Andrew Sharp”
   
     
Signature and seal of Qualified Person
   
 
   
Andrew Sharp, AusIMM
   
     
Print Name of Qualified Person
   

 

71


 

(LOGO)   (PAN AMERICAN LOGO)
26.0 FIGURES
(MAP)
Figure 1: Location of the La Colorada mine in central Mexico

 

72


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 2: Claim map of the La Colorada mine

 

73


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 3: Claim map of the La Colorada mine – El Conjuro and San Cristobal

 

74


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 4: Claim map of the La Colorada mine with surface installations and access roads

 

75


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 5: Surface map of the La Colorada mine site with installations

 

76


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 6: Geological map of the La Colorada mine

 

77


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 7: Simplified geological cross section
(looking East — not to scale, approximate vertical extent of section is 500m)

 

78


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 8: Long section of the La Colorada mine with development

 

79


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

80


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

81


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

82


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

83


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

84


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

85


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

86


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

87


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 17: Mining method, stope access from ramp

 

88


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
Figure 18: Applied mining method (Cut and Fill)

 

89


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)
FIGURE 19
PROCESS FLOWSHEET — OXIDE CIRCUIT

 

90


 

(LOGO)   (PAN AMERICAN LOGO)
(MAP)

 

91


 

CERTIFICATE OF QUALIFIED PERSON
I, Andrew Sharp, AusIMM member, of Minera Corner Bay SA de CV, Enrique Gonzalez Martinez No. 8, Col. La Huerta, C.P 83208 Hermosillo, Sonora, Mexico, do hereby certify that:
1.  
I graduated with a degree in Bachelor’s of Science in Mining from Western Australian School of Mines, Australia in 1987.
2.  
I am a member of AusIMM and I am in good standing in the Australia in the areas of Mining engineering.
3.  
I am currently employed as Manager of Mine Planning for Plata Panamericana S.A. de C.V., a subsidiary of Pan American Silver Corp., and, by reason of my employment, am not independent of Pan American Silver Corp. as described in section 1.4 of NI 43-101.
4.  
I have worked as an engineer in the mining industry for a total of twenty one years since my graduation from Western Australia School of Mines.
5.  
I have read the definition of “qualified person” set out in National Instrument 43-101 (“NI 43-101”) and certify that by reason of my education, affiliation with a professional association (as defined in NI 43-101) and past relevant work experience, I fulfill the requirements to be a “qualified person” for the purposes of NI 43-101.
6.  
Pan American Silver Corp. is a “Producing Issuer” as defined in NI 43-101.
7.  
I spend approximately 75% of my time working at the La Colorada mine. I am responsible for sections 3, 4, 5, 6, 7, 8, 18, 20, 21, 22, 23, and 24 of the report entitled “Technical Report for the La Colorada Mine, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”) and for the Figures 8, 9, 10, 11, 12, 13, 14, 15 and 16 of the Technical Report.
8.  
I am co-author of the Technical Report dated effective September 30, 2007.
9.  
I have read NI 43-101 and the Technical Report has been prepared in compliance with NI 43-101.
10.  
As of the date of this certificate, to the best of my knowledge, information and belief, the Technical Report contains all scientific and technical information that is required to be disclosed to make the Technical Report not misleading.
Dated the 28th day of January, 2008.
     
“Andrew Sharp”
 
Signature and seal of Qualified Person
   
 
   
Andrew Sharp, AusIMM.
 
Printed Name of Qualified Person
   

 

- 1 -


 

CONSENT OF QUALIFIED PERSON
     
TO:
  British Columbia Securities Commission
 
  Alberta Securities Commission
 
  Saskatchewan Financial Services Commission
 
  The Manitoba Securities Commission
 
  Ontario Securities Commission
 
  Autorité des marchés financiers
 
  New Brunswick Securities Commission
 
  Securities Commission of Newfoundland & Labrador
 
  Nova Scotia Securities Commission
 
  Registrar of Securities, Prince Edward Island
 
  Government of the Northwest Territories, Department of Justice, Securities Registry
 
  Nunavut Legal Registries
 
  Registrar of Securities, Government of the Yukon Territories
I, Mr. Andrew Sharp, AusIMM member, do hereby consent to the filing, with the regulatory authorities referred to above, of the technical report titled “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”).
No additional written disclosure will be filed with the Technical Report.
Dated the 28th day of January, 2008.
     
“Andrew Sharp”
 
Signature and seal of Qualified Person
   
 
   
Andrew Sharp, member of AusIMM.
 
Printe Name of Qualified Person
   

 

- 2 -


 

CERTIFICATE OF QUALIFIED PERSON
I, Dr. Michael Steinmann, P.Geo., Ph.D., of Pan American Silver Corp., 1500-625 Howe St., Vancouver, B.C., Canada V6C 2T6, do hereby certify that:
1.  
I graduated with a degree in Master of Science in Geology from the University of Zurich in 1993. In addition, I earned a Doctor of Natural Science in Geology from the Swiss Federal Institute of Technology, Zurich, Switzerland.
2.  
I am a Professional Geoscientist in good standing in the Province of British Columbia in the areas of mining geology and exploration.
3.  
I have worked as a geologist for a total of fourteen years since my graduation from the University of Zurich.
4.  
I have read the definition of “qualified person” set out in National Instrument 43-101 (“NI 43-101”) and certify that by reason of my education, affiliation with a professional association (as defined in NI 43-101) and past relevant work experience, I fulfill the requirements to be a “qualified person” for the purposes of the NI 43-101.
5.  
I am currently employed as Senior Vice President of Exploration and Geology for Pan American Silver Corp. and, by reason of my employment, am not independent of Pan American Silver Corp. as described in section 1.4 of NI 43-101.
 
6.  
Pan American Silver Corp. is a “producing issuer” as defined in NI 43-101.
7.  
I visited the La Colorada mine site from October 24, 2007 to October 26, 2007. I am responsible for sections 1, 2, 9, 10, 11, 12, 13, 14, 15 and 16, 17 and 19 of the report entitled “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”) and for the Figures 1, 2, 3, 4, 5, 6, and 7 of the Technical Report.
 
8.  
I am co-author of the Technical Report dated effective September 30, 2007.
9.  
I have read NI 43-101 and the Technical Report has been prepared in compliance with NI 43-101.
10.  
As of the date of this certificate, to the best of my knowledge, information and belief, the Technical Report contains all scientific and technical information that is required to be disclosed to make the Technical Report not misleading.
Dated the 28th day of January, 2008.
     
“Michael Steinmann”
 
Signature and seal of Qualified Person
   
 
   
Michael Steinmann, P.Geo., Ph.D.
 
Printed Name of Qualified Person
   

 

- 3 -


 

CONSENT OF QUALIFIED PERSON
     
TO:
  British Columbia Securities Commission
 
  Alberta Securities Commission
 
  Saskatchewan Financial Services Commission
 
  The Manitoba Securities Commission
 
  Ontario Securities Commission
 
  Autorité des marchés financiers
 
  New Brunswick Securities Commission
 
  Securities Commission of Newfoundland & Labrador
 
  Nova Scotia Securities Commission
 
  Registrar of Securities, Prince Edward Island
 
  Government of Northwest Territories, Department of Justice, Securities Registry
 
  Nunavut Legal Registries
 
  Registrar of Securities, Government of the Yukon Territory
I, Dr. Michael Steinmann, P.Geo., Ph.D., do hereby consent to the filing, with the regulatory authorities referred to above, of the technical report titled “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”).
No additional written disclosure will be filed with the Technical Report.
Dated the 28th day of January, 2008.
     
“Michael Steinmann”
 
Signature and seal of Qualified Person
   
 
   
Michael Steinmann, P.Geo., Ph.D.
 
Printed Name of Qualified Person
   

 

- 4 -


 

CERTIFICATE OF QUALIFIED PERSON
I, Martin Wafforn, P.Eng, of Pan American Silver Corp., 1500-625 Howe St., Vancouver, British Columbia, Canada V6C 2T6, do hereby certify that:
1.  
I graduated with a degree in Bachelor’s of Science in Mining from Camborne School of Mines in Cornwall, England in 1980.
2.  
I am a Professional Engineer in good standing in the Province of British Columbia in the areas of Mining engineering. I am a Chartered Engineer in good standing in the United Kingdom.
3.  
I am currently employed as Vice President of Mine Engineering for Pan American Silver Corp. and by reason of my employment, am not independent of Pan American Silver Corp. as described in section 1.4 of National Instrument 43-101 (“NI 43-101”).
4.  
I have worked as an engineer in the mining industry for a total of twenty six years since my graduation from Camborne School of Mines.
5.  
I have read the definition of “qualified person” set out in NI 43-101 and certify that by reason of my education, affiliation with a professional association (as defined in NI 43-101) and past relevant work experience, I fulfill the requirements to be a “qualified person” for the purposes of NI 43-101.
 
6.  
Pan American Silver Corp. is a “producing issuer” as defined in NI 43-101.
7.  
I visited the La Colorada mine site from October 15 to October 16, 2007. I am responsible for section 25 of the report entitled “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”) and for all figures, tables, and graphs within those sections of the Technical Report.
 
8.  
I am co-author of the Technical Report dated effective September 30, 2007.
9.  
I have read NI 43-101 and the Technical Report has been prepared in compliance with NI 43-101.
10.  
As of the date of this certificate, to the best of my knowledge, information and belief, the Technical Report contains all scientific and technical information that is required to be disclosed to make the Technical Report not misleading.
Dated the 28th day of January, 2008.
     
“Martin Wafforn”
 
Signature and seal of Qualified Person
   
 
   
Martin Wafforn, P.Eng.
 
Printed Name of Qualified Person
   

 

- 5 -


 

CONSENT OF QUALIFIED PERSON
     
TO:
  British Columbia Securities Commission
 
  Alberta Securities Commission
 
  Saskatchewan Financial Services Commission
 
  The Manitoba Securities Commission
 
  Ontario Securities Commission
 
  Autorité des marchés financiers
 
  New Brunswick Securities Commission
 
  Securities Commission of Newfoundland & Labrador
 
  Nova Scotia Securities Commission
 
  Registrar of Securities, Prince Edward Island
 
  Government of the Northwest Territories, Department of Justice, Securities Registry
 
  Nunavut Legal Registries
 
  Registrar of Securities, Government of the Yukon Territories
I, Mr. Martin Wafforn, P.Eng., do hereby consent to the filing, with the regulatory authorities referred to above, of the technical report titled “Technical Report for the La Colorada Property, Zacatecas, Mexico” dated effective September 30, 2007 (the “Technical Report”).
No additional written disclosure will be filed with the Technical Report.
Dated the 28th day of January, 2008.
     
“Martin Wafforn”
 
Signature and seal of Qualified Person
   
 
   
Martin Wafforn, P. Eng.
   

 

- 6 -