Prod.

Optima Cutof VAN LOM

800.6726773691 0 64687529.1 1.70089476
800.6726773691 0.25 ### 1.70 Chart Title
800.6726773691 0.5 64687529.1 1.70089476
900 6

Axis Title
788.3394736059 0.75 64718814.2 1.67537478 800 6
740.2018095629 1 64561769.7 1.5819136 700
701.2789001602 1.25 64185864.5 1.51104016 600
6
672.6893086782 1.5 63736021.2 1.4619854 500 6
648.5748464725 1.75 63230905.9 1.67537478 400 6
630.1039986086 2 62699659.1 1.39502351 300
6
200
100 6

0 6
0 0.5 1 1.5 2 2.5
Axis Title
 Chart Title
65000000

64500000

64000000

63500000
Cutof
63000000 VAN

62500000

62000000

61500000
1.5 2 2.5
Axis Title
Pit Cash flow-BesCash flow-WoDisc.cash flo Disc.cash flo Mining Cost- Mining Cost- Processing Co
1 42024813.8 42024813.8 40023632.2 40023632.2 5162586.9 5162586.9 2315544.97
2 46290070 46290070 44085781 44085781 6547467.76 6547467.76 2658669.97
3 48330685.1 48330685.1 46029223.9 46029223.9 7160596.68 7160596.68 2996169.97
4 48534230 48534230 46223076.2 46223076.2 7222592.16 7222592.16 3029919.97
5 49980417.7 49980417.7 47600397.8 47600397.8 7861218.23 7861218.23 3176169.97
6 53920210.1 53920210.1 51352581 51352581 9538729.25 9538729.25 3749919.97
7 55500731.1 55500731.1 52857839.1 52857839.1 10170677.6 10170677.6 4126794.97
8 56666201 56666201 53967810.5 53967810.5 10729473.8 10729473.8 4368669.97
9 56838842.5 56838842.5 54132231 54132231 10843317.6 10843317.6 4385544.97
10 59426465 59426465 56596633.3 56596633.3 12432410 12432410 4987419.97
11 60806573.7 60806573.7 57911022.5 57911022.5 13382961.4 13382961.4 5313669.97
12 61286240 61286240 58367847.6 58367847.6 13796697.3 13796697.3 5369919.97
13 61364896.9 61364896.9 58442758.9 58442758.9 13856510.3 13856510.3 5392419.97
14 67769512.4 67769512.4 64542392.7 64542392.7 19695808.2 19695808.2 6714294.97
15 68373781.5 68373781.5 65117887.1 65117887.1 20202795.9 20202795.9 6956169.97
16 68477010.8 68477010.8 65216200.8 65216200.8 20316370 20316370 6978669.97
17 68781872.5 68781872.5 65506545.2 65506545.2 20725178.4 20725178.4 7023669.97
18 69159147.9 69159147.9 65865855.2 65865855.2 21303791.4 21303791.4 7108044.97
19 71805962.5 71805962.5 68386630.9 68386630.9 25527944 25527944 7985544.97
20 71900690.9 71900690.9 68476848.5 68476848.5 25691821.3 25691821.3 8019294.97
21 72248048.1 72248048.1 68807664.9 68807664.9 26419242 26419242 8081169.97
22 72279823.1 72279823.1 68837926.8 68837926.8 26493443 26493443 8092419.97
23 72438854.3 72438854.3 68989385 68989385 26860493.1 26860493.1 8159919.97
24 72585407.7 72585407.7 69128959.7 69128959.7 27299921.8 27299921.8 8244294.97
25 72596209.4 72596209.4 69139247 69139247 27331486.6 27331486.6 8255544.97
26 72691041.6 72691041.6 69229563.4 69229563.4 27780520.3 27780520.3 8311794.97
27 72727283.3 72727283.3 69264079.3 69264079.3 27957128.6 27957128.6 8368044.97
28 73058328.2 73058328.2 69579360.2 69579360.2 30363707.1 30363707.1 8694294.97
29 73103769.1 73103769.1 69622637.3 69622637.3 30671340.7 30671340.7 8795544.97
30 73112971.5 73112971.5 69631401.4 69631401.4 30808275.2 30808275.2 8812419.97
31 73133740.1 73133740.1 69651181.1 69651181.1 31409269.1 31409269.1 8941794.97
32 73134597.4 73134597.4 69651997.5 69651997.5 31453637.3 31453637.3 8947419.97
33 73132434.4 73132434.4 69649937.5 69649937.5 31514854.9 31514854.9 8964294.97
34 73065347.9 73065347.9 69586045.7 69586045.7 32527789.7 32527789.7 9110544.97
35 72220000.4 72220000.4 68780952.8 68780952.8 41850122.5 41850122.5 9881169.97
36 72137140.5 72137140.5 68702038.6 68702038.6 42529040.2 42529040.2 9954294.97
37 72003042.3 72003042.3 68574326 68574326 43458234.6 43458234.6 10078045
38 71441470.2 71441470.2 68039495.4 68039495.4 47131245.5 47131245.5 10421170
39 70427605.7 70427605.7 67073910.2 67073910.2 52475545.5 52475545.5 11208670
40 70297203.1 70297203.1 66949717.3 66949717.3 53142590.1 53142590.1 11259295
41 70269568.9 70269568.9 66923399 66923399 53265676.1 53265676.1 11276170
42 70065437.4 70065437.4 66728988 66728988 54130001.9 54130001.9 11428045
43 70034707.7 70034707.7 66699721.6 66699721.6 54235645.9 54235645.9 11450545
44 69931921.6 69931921.6 66601830.1 66601830.1 54536937.9 54536937.9 11529295
45 69921249 69921249 66591665.7 66591665.7 54564437.9 54564437.9 11540545
46 69754421.1 69754421.1 66432782 66432782 55044874.7 55044874.7 11636170
47 69413466.9 69413466.9 66108063.7 66108063.7 55921632 55921632 11782420
48 69064090.1 69064090.1 65775323.9 65775323.9 56872725.5 56872725.5 11866795
49 69025567 69025567 65738635.2 65738635.2 56975331.6 56975331.6 11872420
50 68661815.6 68661815.6 65392205.3 65392205.3 57797048.7 57797048.7 12029920
51 68513181.6 68513181.6 65250649.1 65250649.1 58160323.2 58160323.2 12069295
52 68383382.7 68383382.7 65127031.1 65127031.1 58434890.3 58434890.3 12119920
53 68375466.1 68375466.1 65119491.6 65119491.6 58449410.5 58449410.5 12125545
54 68357909.2 68357909.2 65102770.7 65102770.7 58487607.2 58487607.2 12131170
55 67951701.7 67951701.7 64715906.4 64715906.4 59318938.9 59318938.9 12277420
56 67944691.1 67944691.1 64709229.7 64709229.7 59330188.9 59330188.9 12283045
57 67423828.2 67423828.2 64213169.7 64213169.7 60350095.3 60350095.3 12468670
58 67417640.7 67417640.7 64207276.9 64207276.9 60358845.3 60358845.3 12474295
59 67135252 67135252 63938335.2 63938335.2 60812237.2 60812237.2 12614920
60 66882822.1 66882822.1 63697925.8 63697925.8 61331402.8 61331402.8 12665545
61 66555937.3 66555937.3 63386606.9 63386606.9 61986557.3 61986557.3 12716170
62 66232683.4 66232683.4 63078746.1 63078746.1 62587470.7 62587470.7 12778045
63 66131009.3 66131009.3 62981913.6 62981913.6 62783411.3 62783411.3 12789295
64 65571989.5 65571989.5 62449513.8 62449513.8 63844769.2 63844769.2 12851170
65 65571669.7 65571669.7 62449209.3 62449209.3 63845088.9 63845088.9 12851170
Processing C Selling Cost-BSelling Cost- Revenue-BestRevenue-WorLast Pit-Best Last Pit-WorsStripping Rat
2315544.97 1897876.51 1897876.51 51400822.2 51400822.2 1 1 9.032904
2658669.97 2127650.14 2127650.14 57623857.9 57623857.9 2 2 10.082084
2996169.97 2242330.42 2242330.42 60729782.2 60729782.2 3 3 9.754625
3029919.97 2253804.81 2253804.81 61040546.9 61040546.9 4 4 9.726905
3176169.97 2339340.8 2339340.8 63357146.7 63357146.7 5 5 10.13778
3749919.97 2576697.48 2576697.48 69785556.8 69785556.8 6 6 10.446719
4126794.97 2675969.47 2675969.47 72474173.1 72474173.1 7 7 10.090459
4368669.97 2751348.68 2751348.68 74515693.5 74515693.5 8 8 10.052021
4385544.97 2762979.11 2762979.11 74830684.2 74830684.2 9 9 10.126309
4987419.97 2946183.83 2946183.83 79792478.8 79792478.8 10 10 10.217392
5313669.97 3048046.2 3048046.2 82551251.2 82551251.2 11 11 10.33366
5369919.97 3084454.59 3084454.59 83537311.8 83537311.8 12 12 10.56165
5392419.97 3090625.96 3090625.96 83704453.1 83704453.1 13 13 10.563323
6714294.97 3610720.08 3610720.08 97790335.6 97790335.6 14 14 12.200364
6956169.97 3662597.34 3662597.34 99195344.7 99195344.7 15 15 12.069344
6978669.97 3671771.92 3671771.92 99443822.7 99443822.7 16 16 12.100443
7023669.97 3700858.31 3700858.31 100231579 100231579 17 17 12.278429
7108044.97 3740740.61 3740740.61 101311725 101311725 18 18 12.487121
7985544.97 4037806.45 4037806.45 109357258 109357258 19 19 13.385461
8019294.97 4049014.97 4049014.97 109660822 109660822 20 20 13.416878
8081169.97 4092592.72 4092592.72 110841053 110841053 21 21 13.711557
8092419.97 4097087.01 4097087.01 110962773 110962773 22 22 13.732366
8159919.97 4119844.12 4119844.12 111579111 111579111 23 23 13.812917
8244294.97 4145544.71 4145544.71 112275169 112275169 24 24 13.901171
8255544.97 4147600.29 4147600.29 112330841 112330841 25 25 13.89807
8311794.97 4170607.93 4170607.93 112953965 112953965 26 26 14.040354
8368044.97 4180924.86 4180924.86 113233382 113233382 27 27 14.034226
8694294.97 4298389.66 4298389.66 116414720 116414720 28 28 14.715671
8795544.97 4315807.85 4315807.85 116886463 116886463 29 29 14.692153
8812419.97 4322057.51 4322057.51 117055724 117055724 30 30 14.732028
8941794.97 4350855.11 4350855.11 117835659 117835659 31 31 14.806861
8947419.97 4352804.65 4352804.65 117888459 117888459 32 32 14.819238
8964294.97 4355715.69 4355715.69 117967300 117967300 33 33 14.82019
9110544.97 4397585.27 4397585.27 119101268 119101268 34 34 15.066553
9881169.97 4752126.25 4752126.25 128703419 128703419 35 35 18.059034
9954294.97 4777781.82 4777781.82 129398258 129398258 36 36 18.22594
10078045 4813009.14 4813009.14 130352331 130352331 37 37 18.404761
10421170 4945452.49 4945452.49 133939338 133939338 38 38 19.3519
11208670 5141667.26 5141667.26 139253488 139253488 39 39 20.067616
11259295 5164182.29 5164182.29 139863270 139863270 40 40 20.239488
11276170 5168488.75 5168488.75 139979904 139979904 41 41 20.256822
11428045 5199622.4 5199622.4 140823107 140823107 42 42 20.31467
11450545 5203357.13 5203357.13 140924256 140924256 43 43 20.314305
11529295 5213986.75 5213986.75 141212141 141212141 44 44 20.286316
11540545 5215063.2 5215063.2 141241295 141241295 45 45 20.276289
11636170 5230752.68 5230752.68 141666218 141666218 46 46 20.287239
11782420 5256901.68 5256901.68 142374421 142374421 47 47 20.357866
11866795 5283205.51 5283205.51 143086816 143086816 48 48 20.566671
11872420 5285878.03 5285878.03 143159197 143159197 49 49 20.595344
12029920 5309474.16 5309474.16 143798258 143798258 50 50 20.619987
12069295 5319212.77 5319212.77 144062013 144062013 51 51 20.6849
12119920 5326703.88 5326703.88 144264897 144264897 52 52 20.696266
12125545 5327172.71 5327172.71 144277594 144277594 53 53 20.69159
12131170 5328179.67 5328179.67 144304866 144304866 54 54 20.695701
12277420 5350085.39 5350085.39 144898146 144898146 55 55 20.741964
12283045 5350463.58 5350463.58 144908389 144908389 56 56 20.736129
12468670 5376712.85 5376712.85 145619306 145619306 57 57 20.780625
12474295 5377026.75 5377026.75 145627808 145627808 58 58 20.77396
12614920 5388974.15 5388974.15 145951383 145951383 59 59 20.692969
12665545 5401141.34 5401141.34 146280911 146280911 60 60 20.790718
12716170 5415667.65 5415667.65 146674332 146674332 61 61 20.935812
12778045 5428684.95 5428684.95 147026884 147026884 62 62 21.041214
12789295 5432730.31 5432730.31 147136446 147136446 63 63 21.090768
12851170 5454361.48 5454361.48 147722290 147722290 64 64 21.356055
12851170 5454361.48 5454361.48 147722290 147722290 65 65 21.356167
Stripping Rat Revenue FactRevenue FactRock-Best Rock-Worst Comb1-Best Comb1-WorstProduct (aueq
9.032904 0.3 0.3 1290646.73 1290646.73 128641.387 128641.387 39539.094
10.082084 0.32 0.32 1636866.94 1636866.94 147703.887 147703.887 44326.0445
9.754625 0.34 0.34 1790149.17 1790149.17 166453.887 166453.887 46715.2171
9.726905 0.36 0.36 1805648.04 1805648.04 168328.887 168328.887 46954.2669
10.13778 0.38 0.38 1965304.56 1965304.56 176453.887 176453.887 48736.2667
10.446719 0.4 0.4 2384682.31 2384682.31 208328.887 208328.887 53681.1975
10.090459 0.42 0.42 2542669.4 2542669.4 229266.387 229266.387 55749.3639
10.052021 0.44 0.44 2682368.45 2682368.45 242703.887 242703.887 57319.7642
10.126309 0.46 0.46 2710829.4 2710829.4 243641.387 243641.387 57562.0647
10.217392 0.48 0.48 3108102.5 3108102.5 277078.887 277078.887 61378.8298
10.33366 0.5 0.5 3345740.35 3345740.35 295203.887 295203.887 63500.9625
10.56165 0.52 0.52 3449174.33 3449174.33 298328.887 298328.887 64259.4707
10.563323 0.54 0.54 3464127.57 3464127.57 299578.887 299578.887 64388.0408
12.200364 0.56 0.56 4923952.05 4923952.05 373016.387 373016.387 75223.3351
12.069344 0.58 0.58 5050698.97 5050698.97 386453.887 386453.887 76304.1113
12.100443 0.6 0.6 5079092.51 5079092.51 387703.887 387703.887 76495.2482
12.278429 0.62 0.62 5181294.59 5181294.59 390203.887 390203.887 77101.2147
12.487121 0.66 0.66 5325947.84 5325947.84 394891.387 394891.387 77932.0961
13.385461 0.68 0.68 6381986.01 6381986.01 443641.387 443641.387 84120.9676
13.416878 0.7 0.7 6422955.32 6422955.32 445516.387 445516.387 84354.4785
13.711557 0.72 0.72 6604810.5 6604810.5 448953.887 448953.887 85262.3483
13.732366 0.74 0.74 6623360.76 6623360.76 449578.887 449578.887 85355.9793
13.812917 0.76 0.76 6715123.28 6715123.28 453328.887 453328.887 85830.0858
13.901171 0.8 0.8 6824980.46 6824980.46 458016.387 458016.387 86365.5148
13.89807 0.82 0.82 6832871.64 6832871.64 458641.387 458641.387 86408.3394
14.040354 0.86 0.86 6945130.07 6945130.07 461766.387 461766.387 86887.6652
14.034226 0.88 0.88 6989282.16 6989282.16 464891.387 464891.387 87102.6013
14.715671 0.9 0.9 7590926.78 7590926.78 483016.387 483016.387 89549.7846
14.692153 0.92 0.92 7667835.18 7667835.18 488641.387 488641.387 89912.6636
14.732028 0.96 0.96 7702068.81 7702068.81 489578.887 489578.887 90042.8648
14.806861 0.98 0.98 7852317.27 7852317.27 496766.387 496766.387 90642.8148
14.819238 1 1 7863409.33 7863409.33 497078.887 497078.887 90683.4303
14.82019 1.04 1.04 7878713.72 7878713.72 498016.387 498016.387 90744.0769
15.066553 1.06 1.06 8131947.42 8131947.42 506141.387 506141.387 91616.3599
18.059034 1.1 1.1 10462530.6 10462530.6 548953.887 548953.887 99002.6301
18.22594 1.12 1.12 10632260.1 10632260.1 553016.387 553016.387 99537.1212
18.404761 1.14 1.14 10864558.6 10864558.6 559891.387 559891.387 100271.024
19.3519 1.16 1.16 11782811.4 11782811.4 578953.887 578953.887 103030.26
20.067616 1.2 1.2 13118886.4 13118886.4 622703.887 622703.887 107118.068
20.239488 1.22 1.22 13285647.5 13285647.5 625516.387 625516.387 107587.131
20.256822 1.24 1.24 13316419 13316419 626453.887 626453.887 107676.849
20.31467 1.26 1.26 13532500.5 13532500.5 634891.387 634891.387 108325.467
20.314305 1.32 1.32 13558911.5 13558911.5 636141.387 636141.387 108403.274
20.286316 1.36 1.36 13634234.5 13634234.5 640516.387 640516.387 108624.724
20.276289 1.38 1.38 13641109.5 13641109.5 641141.387 641141.387 108647.15
20.287239 1.4 1.4 13761218.7 13761218.7 646453.887 646453.887 108974.014
20.357866 1.48 1.48 13980408 13980408 654578.887 654578.887 109518.785
20.566671 1.5 1.5 14218181.4 14218181.4 659266.387 659266.387 110066.782
20.595344 1.54 1.54 14243832.9 14243832.9 659578.887 659578.887 110122.459
20.619987 1.56 1.56 14449262.2 14449262.2 668328.887 668328.887 110614.045
20.6849 1.58 1.58 14540080.8 14540080.8 670516.387 670516.387 110816.933
20.696266 1.62 1.62 14608722.6 14608722.6 673328.887 673328.887 110972.998
20.69159 1.64 1.64 14612352.6 14612352.6 673641.387 673641.387 110982.765
20.695701 1.66 1.66 14621901.8 14621901.8 673953.887 673953.887 111003.743
20.741964 1.68 1.68 14829734.7 14829734.7 682078.887 682078.887 111460.112
20.736129 1.7 1.7 14832547.2 14832547.2 682391.387 682391.387 111467.991
20.780625 1.72 1.72 15087523.8 15087523.8 692703.887 692703.887 112014.851
20.77396 1.74 1.74 15089711.3 15089711.3 693016.387 693016.387 112021.391
20.692969 1.76 1.76 15203059.3 15203059.3 700828.887 700828.887 112270.295
20.790718 1.78 1.78 15332850.7 15332850.7 703641.387 703641.387 112523.778
20.935812 1.84 1.84 15496639.3 15496639.3 706453.887 706453.887 112826.409
21.041214 1.9 1.9 15646867.7 15646867.7 709891.387 709891.387 113097.603
21.090768 1.94 1.94 15695852.8 15695852.8 710516.387 710516.387 113181.881
21.356055 1.96 1.96 15961192.3 15961192.3 713953.887 713953.887 113632.531
21.356167 2 2 15961272.2 15961272.2 713953.887 713953.887 113632.531
 COG Aueq Iteración
Product (aue In Situ Produ In Situ Produ Av Grade (au Av Grade (aueq)-Worst
39539.094 46516.5812 46516.5812 11.24698 11.24698 2.35389229
44326.0445 52148.2877 52148.2877 10.981381 10.981381 2.18758469
46715.2171 54959.0789 54959.0789 10.269619 10.269619 2.04322631
46954.2669 55240.3139 55240.3139 10.207193 10.207193 1.91674087
48736.2667 57336.7843 57336.7843 10.106737 10.106737 1.80500261
53681.1975 63154.35 63154.35 9.428935 9.428935 1.7055745
55749.3639 65587.487 65587.487 8.897939 8.897939 1.61652844
57319.7642 67435.0167 67435.0167 8.642066 8.642066 1.53631902
57562.0647 67720.0762 67720.0762 8.645203 8.645203 1.46369303
61378.8298 72210.388 72210.388 8.105972 8.105972 1.39762355
63500.9625 74707.0147 74707.0147 7.871331 7.871331 1.33726107
64259.4707 75599.3772 75599.3772 7.881915 7.881915 1.28189676
64388.0408 75750.6363 75750.6363 7.864732 7.864732 1.2309345
75223.3351 88498.0413 88498.0413 7.37929 7.37929 1.18386936
76304.1113 89769.5427 89769.5427 7.225039 7.225039 1.14027077
76495.2482 89994.4097 89994.4097 7.219784 7.219784 1.09976935
77101.2147 90707.3114 90707.3114 7.230354 7.230354 1.06204639
77932.0961 91684.8189 91684.8189 7.22152 7.22152 0.99386563
84120.9676 98965.8442 98965.8442 6.938445 6.938445 0.96295594
84354.4785 99240.563 99240.563 6.928423 6.928423 0.93391086
85262.3483 100308.645 100308.645 6.949371 6.949371 0.90656663
85355.9793 100418.799 100418.799 6.94733 6.94733 0.88077808
85830.0858 100976.571 100976.571 6.928131 6.928131 0.85641613
86365.5148 101606.488 101606.488 6.900003 6.900003 0.81152335
86408.3394 101656.87 101656.87 6.894017 6.894017 0.79079682
86887.6652 102220.783 102220.783 6.885345 6.885345 0.75236557
87102.6013 102473.649 102473.649 6.85598 6.85598 0.73451749
89549.7846 105352.688 105352.688 6.784106 6.784106 0.71749658
89912.6636 105779.604 105779.604 6.733185 6.733185 0.70124666
90042.8648 105932.782 105932.782 6.730023 6.730023 0.6708593
90642.8148 106638.606 106638.606 6.676842 6.676842 0.65663227
90683.4303 106686.389 106686.389 6.675634 6.675634 0.64299614
90744.0769 106757.738 106757.738 6.667524 6.667524 0.61735519
91616.3599 107783.953 107783.953 6.623554 6.623554 0.60528659
99002.6301 116473.682 116473.682 6.599344 6.599344 0.5825117
99537.1212 117102.496 117102.496 6.586232 6.586232 0.57175509
100271.024 117965.91 117965.91 6.553323 6.553323 0.56138854
103030.26 121212.071 121212.071 6.511945 6.511945 0.55139121
107118.068 126021.256 126021.256 6.294643 6.294643 0.53242802
107587.131 126573.095 126573.095 6.29378 6.29378 0.52342728
107676.849 126678.646 126678.646 6.289602 6.289602 0.51472581
108325.467 127441.726 127441.726 6.243398 6.243398 0.50630891
108403.274 127533.263 127533.263 6.235606 6.235606 0.48263259
108624.724 127793.793 127793.793 6.205665 6.205665 0.46804137
108647.15 127820.177 127820.177 6.200896 6.200896 0.46107169
108974.014 128204.723 128204.723 6.16844 6.16844 0.45430653
109518.785 128845.629 128845.629 6.122327 6.122327 0.42912109
110066.782 129490.331 129490.331 6.109213 6.109213 0.42325508
110122.459 129555.834 129555.834 6.109407 6.109407 0.41199138
110614.045 130134.171 130134.171 6.056336 6.056336 0.4065814
110816.933 130372.862 130372.862 6.04765 6.04765 0.40131165
110972.998 130556.468 130556.468 6.03087 6.03087 0.39117161
110982.765 130567.959 130567.959 6.028603 6.028603 0.38629135
111003.743 130592.639 130592.639 6.026947 6.026947 0.38153136
111460.112 131129.544 131129.544 5.979637 5.979637 0.37688725
111467.991 131138.813 131138.813 5.977321 5.977321 0.37235484
112014.851 131782.178 131782.178 5.917222 5.917222 0.36793015
112021.391 131789.871 131789.871 5.9149 5.9149 0.36360938
112270.295 132082.7 132082.7 5.861959 5.861959 0.35938891
112523.778 132380.915 132380.915 5.851711 5.851711 0.3552653
112826.409 132736.952 132736.952 5.84409 5.84409 0.34344333
113097.603 133056.004 133056.004 5.82977 5.82977 0.33238281
113181.881 133155.155 133155.155 5.828982 5.828982 0.32539659
113632.531 133685.33 133685.33 5.824014 5.824014 0.32201247
113632.531 133685.33 133685.33 5.824014 5.824014 0.31545108
 Ley Corte
Factor Captura (%)
tmine cuota Inversion NPV Cop Optima
descuento
[COG] i
0.44018257 95471326.4 0.42 3059637.15 37511094.5 6.41773628 0.83 0.57954957
0.50541026 91589098.8 0.49 3097762.15 41519865.2 7.10359292 0.85 0.64148542
0.56956864 84854891.7 0.55 3135262.15 43376717.1 7.4212799 0.86 0.67017394
0.57598448 84263086.8 0.55 3139012.15 43561576.6 7.45290733 0.86 0.67303003
0.60378644 82778304.1 0.58 3155262.15 44904426.7 7.68265422 0.87 0.69377718
0.71285569 75639727.4 0.68 3219012.15 48492029.3 8.29645362 0.89 0.74920594
0.78449922 70746700.4 0.75 3260887.15 49873539.1 8.53281477 0.89 0.77055039
0.83047939 68233121.4 0.79 3287762.15 50902024.9 8.7087774 0.90 0.78644058
0.83368731 68177651.1 0.80 3289637.15 51061021.9 8.73598004 0.90 0.7888971
0.94810309 62679328.5 0.90 3356512.15 53311251.3 9.12096959 0.91 0.82366333
1.01012286 60197205.9 0.96 3392762.15 54504078 9.32504913 0.92 0.8420926
1.02081592 60036524.4 0.97 3399012.15 54939446.8 9.39953596 0.92 0.84881909
1.02509315 59862752.1 0.98 3401512.15 55005776.4 9.41088422 0.92 0.84984389
1.27638014 53095085.3 1.21 3548387.15 60564304.6 10.3618873 0.95 0.93572362
1.32236031 51705863.2 1.25 3575262.15 61037343.1 10.442819 0.95 0.9430321
1.32663754 51616970.5 1.25 3577762.15 61125714.9 10.4579385 0.95 0.94439745
1.33519199 51514593.4 1.26 3582762.15 61395362 10.5040721 0.95 0.94856352
1.35123159 51182305.6 1.28 3592137.15 61717118 10.5591211 0.95 0.95353468
1.51804338 47301653.9 1.43 3689637.15 63846918.5 10.9235065 0.96 0.98644028
1.52445922 47164719.2 1.43 3693387.15 63921811.9 10.93632 0.96 0.98759739
1.53622159 47029705.1 1.44 3700262.15 64222340.5 10.9877371 0.96 0.99224058
1.5383602 46984980 1.45 3701512.15 64247462.3 10.9920352 0.96 0.99262871
1.55119187 46698835.6 1.46 3709012.15 64368418.8 11.0127295 0.96 0.9944975
1.56723147 46314414.4 1.47 3718387.15 64470425.3 11.0301817 0.97 0.99607351
1.56937008 46258183.6 1.47 3719637.15 64475810.1 11.031103 0.97 0.99615671
1.58006315 46005149.7 1.48 3725887.15 64541061.4 11.0422667 0.97 0.99716484
1.59075621 45718685.8 1.49 3732137.15 64551262.4 11.044012 0.97 0.99732245
1.65277598 44203406.4 1.55 3768387.15 64723492.7 11.0734788 0.97 0.99998342
1.67202349 43721735.7 1.57 3779637.15 64723105.8 11.0734125 0.97 0.99997745
1.67523141 43643505.6 1.57 3781512.15 64724565.6 11.0736623 0.97 1
1.69982546 43024264.5 1.59 3795887.15 64689113.1 11.0675968 0.97 0.99945226
1.70089476 42997720.3 1.59 3796512.15 64687529.1 11.0673258 0.97 0.99942778
1.70410268 42915509.2 1.60 3798387.15 64678343.8 11.0657543 0.97 0.99928587
1.73190465 42187858.3 1.62 3814637.15 64553541.2 11.0444019 0.97 0.99735766
1.87839962 38447623 1.75 3900262.15 63439372.4 10.8537799 0.96 0.98014366
1.8923006 38121396 1.76 3908387.15 63331530.5 10.8353293 0.96 0.97847749
1.91582534 37583301.9 1.78 3922137.15 63154876.4 10.8051057 0.96 0.97574817
1.98105303 36062371.4 1.84 3960262.15 62489455.3 10.6912595 0.96 0.96546736
2.13075592 33052873.4 1.97 4047762.15 61224120.7 10.4747746 0.95 0.94591783
2.14037968 32843333.3 1.98 4053387.15 61082611 10.4505639 0.95 0.94373149
2.1435876 32781291.1 1.99 4055262.15 61050124.3 10.4450058 0.95 0.94322957
2.17245887 32251675 2.01 4072137.15 60799215.7 10.4020781 0.95 0.93935301
2.17673609 32174184 2.02 4074637.15 60761618.1 10.3956455 0.95 0.93877213
2.19170638 31907522.9 2.03 4083387.15 60634492 10.3738956 0.95 0.93680802
2.19384499 31871553.9 2.03 4084637.15 60620049.4 10.3714247 0.95 0.93658488
2.2120232 31534217.6 2.05 4095262.15 60426936.3 10.3383851 0.95 0.93360127
2.23982517 30990573.7 2.07 4111512.15 60052562.1 10.2743338 0.94 0.92781715
2.25586476 30615350.3 2.08 4120887.15 59695712.9 10.2132808 0.94 0.9223038
2.25693407 30583776.4 2.09 4121512.15 59657858.5 10.2068044 0.94 0.92171895
2.28687465 30024302.2 2.11 4139012.15 59258786.7 10.1385276 0.94 0.91555325
2.29435979 29861568.3 2.12 4143387.15 59105837.5 10.1123596 0.94 0.91319018
2.30398355 29680499.5 2.13 4149012.15 58965843.9 10.0884083 0.94 0.91102726
2.30505286 29663296.4 2.13 4149637.15 58956296.9 10.0867749 0.94 0.91087976
2.30612216 29641928.9 2.13 4150262.15 58937853.2 10.0836194 0.94 0.91059481
2.33392413 29114786.1 2.15 4166512.15 58504992.8 10.0095617 0.94 0.90390708
2.33499343 29098450.6 2.15 4167137.15 58496298.4 10.0080742 0.94 0.90377275
2.37028054 28445505.5 2.18 4187762.15 57942813.2 9.91337896 0.93 0.89522135
2.37134985 28430069.4 2.19 4188387.15 57934897.3 9.91202463 0.93 0.89509905
2.39808251 27995388.7 2.21 4204012.15 57619510.8 9.85806547 0.93 0.8902263
2.40770627 27778646.9 2.22 4209637.15 57367252.3 9.81490682 0.93 0.88632889
2.41733002 27532830.3 2.23 4215262.15 57046572.7 9.76004206 0.93 0.88137436
2.42909239 27266432.3 2.24 4222137.15 56725010.3 9.70502626 0.93 0.8764062
2.43123101 27200627.6 2.24 4223387.15 56627088.1 9.68827284 0.93 0.87489329
2.44299338 26840838 2.25 4230262.15 56088863.1 9.59618846 0.92 0.86657767
2.44299338 26840707.1 2.25 4230262.15 56088569 9.59613814 0.92 0.86657312
cm = 4.0 US$/t
cp = 18.0 US$/t

sellau = 48 US$/oz

recupau = 0.85

pau = 1300 US$/oz

RFAu 34.21 US$/g

COG Cueq Iteración 1

Ritmo Prod 801 t/día

tasa de desc. 5%
fact. Desc. 0.95
Costos Fijos 0 MUS$/Año

Capacidad Pl 292,246 t/Año

Inversión Pla 3500 US$/tpd

Inversión Mi 2 US$/ton
Elección de Pi 15

323
Pit Cash flow-Best Cash flow-Worst Disc.cash flow-Best
1.000 42,024,813.786 42,024,813.786 40,023,632.178
2.000 46,290,070.011 46,290,070.011 44,085,780.963
3.000 48,330,685.142 48,330,685.142 46,029,223.944
4.000 48,534,229.967 48,534,229.967 46,223,076.159
5.000 49,980,417.702 49,980,417.702 47,600,397.811
6.000 53,920,210.087 53,920,210.087 51,352,581.035
7.000 55,500,731.053 55,500,731.053 52,857,839.098
8.000 56,666,201.031 56,666,201.031 53,967,810.506
9.000 56,838,842.505 56,838,842.505 54,132,230.957
10.000 59,426,465.005 59,426,465.005 56,596,633.338
11.000 60,806,573.675 60,806,573.675 57,911,022.548
12.000 61,286,239.984 61,286,239.984 58,367,847.604
13.000 61,364,896.884 61,364,896.884 58,442,758.937
14.000 67,769,512.379 67,769,512.379 64,542,392.742
15.000 68,373,781.495 68,373,781.495 65,117,887.138
16.000 68,477,010.795 68,477,010.795 65,216,200.758
17.000 68,781,872.461 68,781,872.461 65,506,545.201
18.000 69,159,147.936 69,159,147.936 65,865,855.177
19.000 71,805,962.450 71,805,962.450 68,386,630.905
20.000 71,900,690.880 71,900,690.880 68,476,848.457
21.000 72,248,048.148 72,248,048.148 68,807,664.903
22.000 72,279,823.111 72,279,823.111 68,837,926.772
23.000 72,438,854.261 72,438,854.261 68,989,385.011
24.000 72,585,407.698 72,585,407.698 69,128,959.713
25.000 72,596,209.373 72,596,209.373 69,139,247.022
26.000 72,691,041.598 72,691,041.598 69,229,563.427
27.000 72,727,283.263 72,727,283.263 69,264,079.298
28.000 73,058,328.197 73,058,328.197 69,579,360.188
29.000 73,103,769.149 73,103,769.149 69,622,637.284
30.000 73,112,971.489 73,112,971.489 69,631,401.418
31.000 73,133,740.114 73,133,740.114 69,651,181.061
32.000 73,134,597.409 73,134,597.409 69,651,997.533
33.000 73,132,434.406 73,132,434.406 69,649,937.530
34.000 73,065,347.942 73,065,347.942 69,586,045.659
35.000 72,220,000.438 72,220,000.438 68,780,952.798
36.000 72,137,140.543 72,137,140.543 68,702,038.612
37.000 72,003,042.268 72,003,042.268 68,574,325.970
38.000 71,441,470.186 71,441,470.186 68,039,495.415
39.000 70,427,605.673 70,427,605.673 67,073,910.165
40.000 70,297,203.117 70,297,203.117 66,949,717.255
41.000 70,269,568.899 70,269,568.899 66,923,398.952
42.000 70,065,437.402 70,065,437.402 66,728,988.002
43.000 70,034,707.670 70,034,707.670 66,699,721.591
44.000 69,931,921.604 69,931,921.604 66,601,830.099
45.000 69,921,249.010 69,921,249.010 66,591,665.724
46.000 69,754,421.088 69,754,421.088 66,432,781.989
47.000 69,413,466.927 69,413,466.927 66,108,063.740
48.000 69,064,090.057 69,064,090.057 65,775,323.864
49.000 69,025,566.959 69,025,566.959 65,738,635.199
50.000 68,661,815.607 68,661,815.607 65,392,205.340
51.000 68,513,181.605 68,513,181.605 65,250,649.148
52.000 68,383,382.683 68,383,382.683 65,127,031.127
53.000 68,375,466.132 68,375,466.132 65,119,491.555
54.000 68,357,909.222 68,357,909.222 65,102,770.688
55.000 67,951,701.741 67,951,701.741 64,715,906.420
56.000 67,944,691.139 67,944,691.139 64,709,229.656
57.000 67,423,828.154 67,423,828.154 64,213,169.671
58.000 67,417,640.729 67,417,640.729 64,207,276.885
59.000 67,135,252.008 67,135,252.008 63,938,335.246
60.000 66,882,822.096 66,882,822.096 63,697,925.806
61.000 66,555,937.268 66,555,937.268 63,386,606.922
62.000 66,232,683.368 66,232,683.368 63,078,746.064
63.000 66,131,009.302 66,131,009.302 62,981,913.621
64.000 65,571,989.509 65,571,989.509 62,449,513.818
65.000 65,571,669.743 65,571,669.743 62,449,209.279
Disc.cash flow-Worst Mining Cost-Best Mining Cost-Worst
40,023,632.178 5,162,586.905 5,162,586.905
44,085,780.963 6,547,467.759 6,547,467.759
46,029,223.944 7,160,596.677 7,160,596.677
46,223,076.159 7,222,592.165 7,222,592.165
47,600,397.811 7,861,218.230 7,861,218.230
51,352,581.035 9,538,729.248 9,538,729.248
52,857,839.098 10,170,677.614 10,170,677.614
53,967,810.506 10,729,473.806 10,729,473.806
54,132,230.957 10,843,317.582 10,843,317.582
56,596,633.338 12,432,409.988 12,432,409.988
57,911,022.548 13,382,961.403 13,382,961.403
58,367,847.604 13,796,697.301 13,796,697.301
58,442,758.937 13,856,510.275 13,856,510.275
64,542,392.742 19,695,808.193 19,695,808.193
65,117,887.138 20,202,795.882 20,202,795.882
65,216,200.758 20,316,370.026 20,316,370.026
65,506,545.201 20,725,178.376 20,725,178.376
65,865,855.177 21,303,791.363 21,303,791.363
68,386,630.905 25,527,944.023 25,527,944.023
68,476,848.457 25,691,821.290 25,691,821.290
68,807,664.903 26,419,242.015 26,419,242.015
68,837,926.772 26,493,443.026 26,493,443.026
68,989,385.011 26,860,493.137 26,860,493.137
69,128,959.713 27,299,921.842 27,299,921.842
69,139,247.022 27,331,486.553 27,331,486.553
69,229,563.427 27,780,520.281 27,780,520.281
69,264,079.298 27,957,128.629 27,957,128.629
69,579,360.188 30,363,707.138 30,363,707.138
69,622,637.284 30,671,340.738 30,671,340.738
69,631,401.418 30,808,275.221 30,808,275.221
69,651,181.061 31,409,269.079 31,409,269.079
69,651,997.533 31,453,637.329 31,453,637.329
69,649,937.530 31,514,854.894 31,514,854.894
69,586,045.659 32,527,789.667 32,527,789.667
68,780,952.798 41,850,122.484 41,850,122.484
68,702,038.612 42,529,040.222 42,529,040.222
68,574,325.970 43,458,234.582 43,458,234.582
68,039,495.415 47,131,245.549 47,131,245.549
67,073,910.165 52,475,545.510 52,475,545.510
66,949,717.255 53,142,590.068 53,142,590.068
66,923,398.952 53,265,676.077 53,265,676.077
66,728,988.002 54,130,001.920 54,130,001.920
66,699,721.591 54,235,645.935 54,235,645.935
66,601,830.099 54,536,937.937 54,536,937.937
66,591,665.724 54,564,437.937 54,564,437.937
66,432,781.989 55,044,874.741 55,044,874.741
66,108,063.740 55,921,632.012 55,921,632.012
65,775,323.864 56,872,725.471 56,872,725.471
65,738,635.199 56,975,331.568 56,975,331.568
65,392,205.340 57,797,048.716 57,797,048.716
65,250,649.148 58,160,323.221 58,160,323.221
65,127,031.127 58,434,890.347 58,434,890.347
65,119,491.555 58,449,410.519 58,449,410.519
65,102,770.688 58,487,607.152 58,487,607.152
64,715,906.420 59,318,938.878 59,318,938.878
64,709,229.656 59,330,188.878 59,330,188.878
64,213,169.671 60,350,095.260 60,350,095.260
64,207,276.885 60,358,845.260 60,358,845.260
63,938,335.246 60,812,237.189 60,812,237.189
63,697,925.806 61,331,402.782 61,331,402.782
63,386,606.922 61,986,557.304 61,986,557.304
63,078,746.064 62,587,470.695 62,587,470.695
62,981,913.621 62,783,411.254 62,783,411.254
62,449,513.818 63,844,769.160 63,844,769.160
62,449,209.279 63,845,088.926 63,845,088.926
Processing Cost-Best Processing Cost-Worst Selling Cost-Best
Selling Cost-Worst Revenue-Best
2,315,544.969 2,315,544.969 1,897,876.511 1,897,876.511 51,400,822.171
2,658,669.969 2,658,669.969 2,127,650.137 2,127,650.137 57,623,857.875
2,996,169.969 2,996,169.969 2,242,330.420 2,242,330.420 60,729,782.207
3,029,919.969 3,029,919.969 2,253,804.809 2,253,804.809 61,040,546.909
3,176,169.969 3,176,169.969 2,339,340.801 2,339,340.801 63,357,146.702
3,749,919.969 3,749,919.969 2,576,697.481 2,576,697.481 69,785,556.784
4,126,794.969 4,126,794.969 2,675,969.468 2,675,969.468 72,474,173.103
4,368,669.969 4,368,669.969 2,751,348.683 2,751,348.683 74,515,693.489
4,385,544.969 4,385,544.969 2,762,979.108 2,762,979.108 74,830,684.163
4,987,419.969 4,987,419.969 2,946,183.832 2,946,183.832 79,792,478.794
5,313,669.969 5,313,669.969 3,048,046.200 3,048,046.200 82,551,251.247
5,369,919.969 5,369,919.969 3,084,454.591 3,084,454.591 83,537,311.844
5,392,419.969 5,392,419.969 3,090,625.960 3,090,625.960 83,704,453.087
6,714,294.969 6,714,294.969 3,610,720.085 3,610,720.085 97,790,335.625
6,956,169.969 6,956,169.969 3,662,597.342 3,662,597.342 99,195,344.688
6,978,669.969 6,978,669.969 3,671,771.915 3,671,771.915 99,443,822.705
7,023,669.969 7,023,669.969 3,700,858.306 3,700,858.306 100,231,579.111
7,108,044.969 7,108,044.969 3,740,740.611 3,740,740.611 101,311,724.878
7,985,544.969 7,985,544.969 4,037,806.445 4,037,806.445 109,357,257.886
8,019,294.969 8,019,294.969 4,049,014.970 4,049,014.970 109,660,822.109
8,081,169.969 8,081,169.969 4,092,592.721 4,092,592.721 110,841,052.852
8,092,419.969 8,092,419.969 4,097,087.007 4,097,087.007 110,962,773.113
8,159,919.969 8,159,919.969 4,119,844.116 4,119,844.116 111,579,111.484
8,244,294.969 8,244,294.969 4,145,544.710 4,145,544.710 112,275,169.219
8,255,544.969 8,255,544.969 4,147,600.290 4,147,600.290 112,330,841.185
8,311,794.969 8,311,794.969 4,170,607.930 4,170,607.930 112,953,964.778
8,368,044.969 8,368,044.969 4,180,924.864 4,180,924.864 113,233,381.724
8,694,294.969 8,694,294.969 4,298,389.660 4,298,389.660 116,414,719.964
8,795,544.969 8,795,544.969 4,315,807.854 4,315,807.854 116,886,462.709
8,812,419.969 8,812,419.969 4,322,057.508 4,322,057.508 117,055,724.188
8,941,794.969 8,941,794.969 4,350,855.112 4,350,855.112 117,835,659.274
8,947,419.969 8,947,419.969 4,352,804.653 4,352,804.653 117,888,459.361
8,964,294.969 8,964,294.969 4,355,715.691 4,355,715.691 117,967,299.960
9,110,544.969 9,110,544.969 4,397,585.275 4,397,585.275 119,101,267.853
9,881,169.969 9,881,169.969 4,752,126.245 4,752,126.245 128,703,419.136
9,954,294.969 9,954,294.969 4,777,781.817 4,777,781.817 129,398,257.551
10,078,044.969 10,078,044.969 4,813,009.143 4,813,009.143 130,352,330.962
10,421,169.969 10,421,169.969 4,945,452.487 4,945,452.487 133,939,338.190
11,208,669.969 11,208,669.969 5,141,667.265 5,141,667.265 139,253,488.416
11,259,294.969 11,259,294.969 5,164,182.293 5,164,182.293 139,863,270.448
11,276,169.969 11,276,169.969 5,168,488.752 5,168,488.752 139,979,903.697
11,428,044.969 11,428,044.969 5,199,622.401 5,199,622.401 140,823,106.691
11,450,544.969 11,450,544.969 5,203,357.134 5,203,357.134 140,924,255.708
11,529,294.969 11,529,294.969 5,213,986.754 5,213,986.754 141,212,141.264
11,540,544.969 11,540,544.969 5,215,063.204 5,215,063.204 141,241,295.120
11,636,169.969 11,636,169.969 5,230,752.682 5,230,752.682 141,666,218.480
11,782,419.969 11,782,419.969 5,256,901.683 5,256,901.683 142,374,420.592
11,866,794.969 11,866,794.969 5,283,205.514 5,283,205.514 143,086,816.011
11,872,419.969 11,872,419.969 5,285,878.025 5,285,878.025 143,159,196.521
12,029,919.969 12,029,919.969 5,309,474.158 5,309,474.158 143,798,258.450
12,069,294.969 12,069,294.969 5,319,212.772 5,319,212.772 144,062,012.566
12,119,919.969 12,119,919.969 5,326,703.885 5,326,703.885 144,264,896.884
12,125,544.969 12,125,544.969 5,327,172.714 5,327,172.714 144,277,594.334
12,131,169.969 12,131,169.969 5,328,179.668 5,328,179.668 144,304,866.012
12,277,419.969 12,277,419.969 5,350,085.390 5,350,085.390 144,898,145.978
12,283,044.969 12,283,044.969 5,350,463.578 5,350,463.578 144,908,388.563
12,468,669.969 12,468,669.969 5,376,712.845 5,376,712.845 145,619,306.228
12,474,294.969 12,474,294.969 5,377,026.746 5,377,026.746 145,627,807.703
12,614,919.969 12,614,919.969 5,388,974.153 5,388,974.153 145,951,383.319
12,665,544.969 12,665,544.969 5,401,141.336 5,401,141.336 146,280,911.183
12,716,169.969 12,716,169.969 5,415,667.650 5,415,667.650 146,674,332.191
12,778,044.969 12,778,044.969 5,428,684.947 5,428,684.947 147,026,883.978
12,789,294.969 12,789,294.969 5,432,730.308 5,432,730.308 147,136,445.833
12,851,169.969 12,851,169.969 5,454,361.481 5,454,361.481 147,722,290.119
12,851,169.969 12,851,169.969 5,454,361.481 5,454,361.481 147,722,290.119
Revenue-Worst Last Pit-Best Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-Worst
51,400,822.171 1.000 1.000 9.033 9.033 0.300 0.300
57,623,857.875 2.000 2.000 10.082 10.082 0.320 0.320
60,729,782.207 3.000 3.000 9.755 9.755 0.340 0.340
61,040,546.909 4.000 4.000 9.727 9.727 0.360 0.360
63,357,146.702 5.000 5.000 10.138 10.138 0.380 0.380
69,785,556.784 6.000 6.000 10.447 10.447 0.400 0.400
72,474,173.103 7.000 7.000 10.090 10.090 0.420 0.420
74,515,693.489 8.000 8.000 10.052 10.052 0.440 0.440
74,830,684.163 9.000 9.000 10.126 10.126 0.460 0.460
79,792,478.794 10.000 10.000 10.217 10.217 0.480 0.480
82,551,251.247 11.000 11.000 10.334 10.334 0.500 0.500
83,537,311.844 12.000 12.000 10.562 10.562 0.520 0.520
83,704,453.087 13.000 13.000 10.563 10.563 0.540 0.540
97,790,335.625 14.000 14.000 12.200 12.200 0.560 0.560
99,195,344.688 15.000 15.000 12.069 12.069 0.580 0.580
99,443,822.705 16.000 16.000 12.100 12.100 0.600 0.600
100,231,579.111 17.000 17.000 12.278 12.278 0.620 0.620
101,311,724.878 18.000 18.000 12.487 12.487 0.660 0.660
109,357,257.886 19.000 19.000 13.385 13.385 0.680 0.680
109,660,822.109 20.000 20.000 13.417 13.417 0.700 0.700
110,841,052.852 21.000 21.000 13.712 13.712 0.720 0.720
110,962,773.113 22.000 22.000 13.732 13.732 0.740 0.740
111,579,111.484 23.000 23.000 13.813 13.813 0.760 0.760
112,275,169.219 24.000 24.000 13.901 13.901 0.800 0.800
112,330,841.185 25.000 25.000 13.898 13.898 0.820 0.820
112,953,964.778 26.000 26.000 14.040 14.040 0.860 0.860
113,233,381.724 27.000 27.000 14.034 14.034 0.880 0.880
116,414,719.964 28.000 28.000 14.716 14.716 0.900 0.900
116,886,462.709 29.000 29.000 14.692 14.692 0.920 0.920
117,055,724.188 30.000 30.000 14.732 14.732 0.960 0.960
117,835,659.274 31.000 31.000 14.807 14.807 0.980 0.980
117,888,459.361 32.000 32.000 14.819 14.819 1.000 1.000
117,967,299.960 33.000 33.000 14.820 14.820 1.040 1.040
119,101,267.853 34.000 34.000 15.067 15.067 1.060 1.060
128,703,419.136 35.000 35.000 18.059 18.059 1.100 1.100
129,398,257.551 36.000 36.000 18.226 18.226 1.120 1.120
130,352,330.962 37.000 37.000 18.405 18.405 1.140 1.140
133,939,338.190 38.000 38.000 19.352 19.352 1.160 1.160
139,253,488.416 39.000 39.000 20.068 20.068 1.200 1.200
139,863,270.448 40.000 40.000 20.239 20.239 1.220 1.220
139,979,903.697 41.000 41.000 20.257 20.257 1.240 1.240
140,823,106.691 42.000 42.000 20.315 20.315 1.260 1.260
140,924,255.708 43.000 43.000 20.314 20.314 1.320 1.320
141,212,141.264 44.000 44.000 20.286 20.286 1.360 1.360
141,241,295.120 45.000 45.000 20.276 20.276 1.380 1.380
141,666,218.480 46.000 46.000 20.287 20.287 1.400 1.400
142,374,420.592 47.000 47.000 20.358 20.358 1.480 1.480
143,086,816.011 48.000 48.000 20.567 20.567 1.500 1.500
143,159,196.521 49.000 49.000 20.595 20.595 1.540 1.540
143,798,258.450 50.000 50.000 20.620 20.620 1.560 1.560
144,062,012.566 51.000 51.000 20.685 20.685 1.580 1.580
144,264,896.884 52.000 52.000 20.696 20.696 1.620 1.620
144,277,594.334 53.000 53.000 20.692 20.692 1.640 1.640
144,304,866.012 54.000 54.000 20.696 20.696 1.660 1.660
144,898,145.978 55.000 55.000 20.742 20.742 1.680 1.680
144,908,388.563 56.000 56.000 20.736 20.736 1.700 1.700
145,619,306.228 57.000 57.000 20.781 20.781 1.720 1.720
145,627,807.703 58.000 58.000 20.774 20.774 1.740 1.740
145,951,383.319 59.000 59.000 20.693 20.693 1.760 1.760
146,280,911.183 60.000 60.000 20.791 20.791 1.780 1.780
146,674,332.191 61.000 61.000 20.936 20.936 1.840 1.840
147,026,883.978 62.000 62.000 21.041 21.041 1.900 1.900
147,136,445.833 63.000 63.000 21.091 21.091 1.940 1.940
147,722,290.119 64.000 64.000 21.356 21.356 1.960 1.960
147,722,290.119 65.000 65.000 21.356 21.356 2.000 2.000
 Rock-Best Rock-Worst Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product (aueq)-Best
1,290,646.726 1,290,646.726 128,641.387 128,641.387 39,539.094 39,539.094 46,516.581
1,636,866.940 1,636,866.940 147,703.887 147,703.887 44,326.045 44,326.045 52,148.288
1,790,149.169 1,790,149.169 166,453.887 166,453.887 46,715.217 46,715.217 54,959.079
1,805,648.041 1,805,648.041 168,328.887 168,328.887 46,954.267 46,954.267 55,240.314
1,965,304.558 1,965,304.558 176,453.887 176,453.887 48,736.267 48,736.267 57,336.784
2,384,682.312 2,384,682.312 208,328.887 208,328.887 53,681.198 53,681.198 63,154.350
2,542,669.403 2,542,669.403 229,266.387 229,266.387 55,749.364 55,749.364 65,587.487
2,682,368.452 2,682,368.452 242,703.887 242,703.887 57,319.764 57,319.764 67,435.017
2,710,829.395 2,710,829.395 243,641.387 243,641.387 57,562.065 57,562.065 67,720.076
3,108,102.497 3,108,102.497 277,078.887 277,078.887 61,378.830 61,378.830 72,210.388
3,345,740.351 3,345,740.351 295,203.887 295,203.887 63,500.962 63,500.962 74,707.015
3,449,174.325 3,449,174.325 298,328.887 298,328.887 64,259.471 64,259.471 75,599.377
3,464,127.569 3,464,127.569 299,578.887 299,578.887 64,388.041 64,388.041 75,750.636
4,923,952.048 4,923,952.048 373,016.387 373,016.387 75,223.335 75,223.335 88,498.041
5,050,698.970 5,050,698.970 386,453.887 386,453.887 76,304.111 76,304.111 89,769.543
5,079,092.507 5,079,092.507 387,703.887 387,703.887 76,495.248 76,495.248 89,994.410
5,181,294.594 5,181,294.594 390,203.887 390,203.887 77,101.215 77,101.215 90,707.311
5,325,947.841 5,325,947.841 394,891.387 394,891.387 77,932.096 77,932.096 91,684.819
6,381,986.006 6,381,986.006 443,641.387 443,641.387 84,120.968 84,120.968 98,965.844
6,422,955.323 6,422,955.323 445,516.387 445,516.387 84,354.479 84,354.479 99,240.563
6,604,810.504 6,604,810.504 448,953.887 448,953.887 85,262.348 85,262.348 100,308.645
6,623,360.757 6,623,360.757 449,578.887 449,578.887 85,355.979 85,355.979 100,418.799
6,715,123.284 6,715,123.284 453,328.887 453,328.887 85,830.086 85,830.086 100,976.571
6,824,980.461 6,824,980.461 458,016.387 458,016.387 86,365.515 86,365.515 101,606.488
6,832,871.638 6,832,871.638 458,641.387 458,641.387 86,408.339 86,408.339 101,656.870
6,945,130.070 6,945,130.070 461,766.387 461,766.387 86,887.665 86,887.665 102,220.783
6,989,282.157 6,989,282.157 464,891.387 464,891.387 87,102.601 87,102.601 102,473.649
7,590,926.785 7,590,926.785 483,016.387 483,016.387 89,549.785 89,549.785 105,352.688
7,667,835.184 7,667,835.184 488,641.387 488,641.387 89,912.664 89,912.664 105,779.604
7,702,068.805 7,702,068.805 489,578.887 489,578.887 90,042.865 90,042.865 105,932.782
7,852,317.270 7,852,317.270 496,766.387 496,766.387 90,642.815 90,642.815 106,638.606
7,863,409.332 7,863,409.332 497,078.887 497,078.887 90,683.430 90,683.430 106,686.389
7,878,713.724 7,878,713.724 498,016.387 498,016.387 90,744.077 90,744.077 106,757.738
8,131,947.417 8,131,947.417 506,141.387 506,141.387 91,616.360 91,616.360 107,783.953
10,462,530.621 10,462,530.621 548,953.887 548,953.887 99,002.630 99,002.630 116,473.682
10,632,260.055 10,632,260.055 553,016.387 553,016.387 99,537.121 99,537.121 117,102.496
10,864,558.646 10,864,558.646 559,891.387 559,891.387 100,271.024 100,271.024 117,965.910
11,782,811.387 11,782,811.387 578,953.887 578,953.887 103,030.260 103,030.260 121,212.071
13,118,886.377 13,118,886.377 622,703.887 622,703.887 107,118.068 107,118.068 126,021.256
13,285,647.517 13,285,647.517 625,516.387 625,516.387 107,587.131 107,587.131 126,573.095
13,316,419.019 13,316,419.019 626,453.887 626,453.887 107,676.849 107,676.849 126,678.646
13,532,500.480 13,532,500.480 634,891.387 634,891.387 108,325.467 108,325.467 127,441.726
13,558,911.484 13,558,911.484 636,141.387 636,141.387 108,403.274 108,403.274 127,533.263
13,634,234.484 13,634,234.484 640,516.387 640,516.387 108,624.724 108,624.724 127,793.793
13,641,109.484 13,641,109.484 641,141.387 641,141.387 108,647.150 108,647.150 127,820.177
13,761,218.685 13,761,218.685 646,453.887 646,453.887 108,974.014 108,974.014 128,204.723
13,980,408.003 13,980,408.003 654,578.887 654,578.887 109,518.785 109,518.785 128,845.629
14,218,181.368 14,218,181.368 659,266.387 659,266.387 110,066.782 110,066.782 129,490.331
14,243,832.892 14,243,832.892 659,578.887 659,578.887 110,122.459 110,122.459 129,555.834
14,449,262.179 14,449,262.179 668,328.887 668,328.887 110,614.045 110,614.045 130,134.171
14,540,080.805 14,540,080.805 670,516.387 670,516.387 110,816.933 110,816.933 130,372.862
14,608,722.587 14,608,722.587 673,328.887 673,328.887 110,972.998 110,972.998 130,556.468
14,612,352.630 14,612,352.630 673,641.387 673,641.387 110,982.765 110,982.765 130,567.959
14,621,901.788 14,621,901.788 673,953.887 673,953.887 111,003.743 111,003.743 130,592.639
14,829,734.720 14,829,734.720 682,078.887 682,078.887 111,460.112 111,460.112 131,129.544
14,832,547.220 14,832,547.220 682,391.387 682,391.387 111,467.991 111,467.991 131,138.813
15,087,523.815 15,087,523.815 692,703.887 692,703.887 112,014.851 112,014.851 131,782.178
15,089,711.315 15,089,711.315 693,016.387 693,016.387 112,021.391 112,021.391 131,789.871
15,203,059.297 15,203,059.297 700,828.887 700,828.887 112,270.295 112,270.295 132,082.700
15,332,850.695 15,332,850.695 703,641.387 703,641.387 112,523.778 112,523.778 132,380.915
15,496,639.326 15,496,639.326 706,453.887 706,453.887 112,826.409 112,826.409 132,736.952
15,646,867.674 15,646,867.674 709,891.387 709,891.387 113,097.603 113,097.603 133,056.004
15,695,852.814 15,695,852.814 710,516.387 710,516.387 113,181.881 113,181.881 133,155.155
15,961,192.290 15,961,192.290 713,953.887 713,953.887 113,632.531 113,632.531 133,685.330
15,961,272.232 15,961,272.232 713,953.887 713,953.887 113,632.531 113,632.531 133,685.330
 COG Aueq Iteración tmine
In Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
46,516.581 11.247 11.247 2.35 0.44
52,148.288 10.981 10.981 2.19 0.51
54,959.079 10.270 10.270 2.04 0.57
55,240.314 10.207 10.207 1.92 0.58
57,336.784 10.107 10.107 1.81 0.60
63,154.350 9.429 9.429 1.71 0.71
65,587.487 8.898 8.898 1.62 0.78
67,435.017 8.642 8.642 1.54 0.83
67,720.076 8.645 8.645 1.46 0.83
72,210.388 8.106 8.106 1.40 0.95
74,707.015 7.871 7.871 1.34 1.01
75,599.377 7.882 7.882 1.28 1.02
75,750.636 7.865 7.865 1.23 1.03
88,498.041 7.379 7.379 1.18 1.28
89,769.543 7.225 7.225 1.14 1.32
89,994.410 7.220 7.220 1.10 1.33
90,707.311 7.230 7.230 1.06 1.34
91,684.819 7.222 7.222 0.99 1.35
98,965.844 6.938 6.938 0.96 1.52
99,240.563 6.928 6.928 0.93 1.52
100,308.645 6.949 6.949 0.91 1.54
100,418.799 6.947 6.947 0.88 1.54
100,976.571 6.928 6.928 0.86 1.55
101,606.488 6.900 6.900 0.81 1.57
101,656.870 6.894 6.894 0.79 1.57
102,220.783 6.885 6.885 0.75 1.58
102,473.649 6.856 6.856 0.73 1.59
105,352.688 6.784 6.784 0.72 1.65
105,779.604 6.733 6.733 0.70 1.67
105,932.782 6.730 6.730 0.67 1.68
106,638.606 6.677 6.677 0.66 1.70
106,686.389 6.676 6.676 0.64 1.70
106,757.738 6.668 6.668 0.62 1.70
107,783.953 6.624 6.624 0.61 1.73
116,473.682 6.599 6.599 0.58 1.88
117,102.496 6.586 6.586 0.57 1.89
117,965.910 6.553 6.553 0.56 1.92
121,212.071 6.512 6.512 0.55 1.98
126,021.256 6.295 6.295 0.53 2.13
126,573.095 6.294 6.294 0.52 2.14
126,678.646 6.290 6.290 0.51 2.14
127,441.726 6.243 6.243 0.51 2.17
127,533.263 6.236 6.236 0.48 2.18
127,793.793 6.206 6.206 0.47 2.19
127,820.177 6.201 6.201 0.46 2.19
128,204.723 6.168 6.168 0.45 2.21
128,845.629 6.122 6.122 0.43 2.24
129,490.331 6.109 6.109 0.42 2.26
129,555.834 6.109 6.109 0.41 2.26
130,134.171 6.056 6.056 0.41 2.29
130,372.862 6.048 6.048 0.40 2.29
130,556.468 6.031 6.031 0.39 2.30
130,567.959 6.029 6.029 0.39 2.31
130,592.639 6.027 6.027 0.38 2.31
131,129.544 5.980 5.980 0.38 2.33
131,138.813 5.977 5.977 0.37 2.33
131,782.178 5.917 5.917 0.37 2.37
131,789.871 5.915 5.915 0.36 2.37
132,082.700 5.862 5.862 0.36 2.40
132,380.915 5.852 5.852 0.36 2.41
132,736.952 5.844 5.844 0.34 2.42
133,056.004 5.830 5.830 0.33 2.43
133,155.155 5.829 5.829 0.33 2.43
133,685.330 5.824 5.824 0.32 2.44
133,685.330 5.824 5.824 0.32 2.44
 Ley Corte
Factor
cuota Inversion NPV Cop Optima [COG]
descuento
i
95471326.41 0.42 3059637.15 37511094.45 6.42 0.83
91589098.82 0.49 3097762.15 41519865.16 7.10 0.85
84854891.66 0.55 3135262.15 43376717.14 7.42 0.86
84263086.78 0.55 3139012.15 43561576.62 7.45 0.86
82778304.06 0.58 3155262.15 44904426.66 7.68 0.87
75639727.36 0.68 3219012.15 48492029.26 8.30 0.89
70746700.42 0.75 3260887.15 49873539.05 8.53 0.89
68233121.40 0.79 3287762.15 50902024.87 8.71 0.90
68177651.14 0.80 3289637.15 51061021.88 8.74 0.90
62679328.53 0.90 3356512.15 53311251.34 9.12 0.91
60197205.92 0.96 3392762.15 54504078.01 9.33 0.92
60036524.41 0.97 3399012.15 54939446.83 9.40 0.92
59862752.06 0.98 3401512.15 55005776.42 9.41 0.92
53095085.25 1.21 3548387.15 60564304.58 10.36 0.95
51705863.20 1.25 3575262.15 61037343.13 10.44 0.95
51616970.55 1.25 3577762.15 61125714.88 10.46 0.95
51514593.38 1.26 3582762.15 61395361.97 10.50 0.95
51182305.59 1.28 3592137.15 61717118.03 10.56 0.95
47301653.91 1.43 3689637.15 63846918.50 10.92 0.96
47164719.24 1.43 3693387.15 63921811.91 10.94 0.96
47029705.12 1.44 3700262.15 64222340.48 10.99 0.96
46984979.98 1.45 3701512.15 64247462.30 10.99 0.96
46698835.56 1.46 3709012.15 64368418.81 11.01 0.96
46314414.37 1.47 3718387.15 64470425.26 11.03 0.97
46258183.58 1.47 3719637.15 64475810.08 11.03 0.97
46005149.72 1.48 3725887.15 64541061.36 11.04 0.97
45718685.76 1.49 3732137.15 64551262.36 11.04 0.97
44203406.37 1.55 3768387.15 64723492.74 11.07 0.97
43721735.65 1.57 3779637.15 64723105.76 11.07 0.97
43643505.60 1.57 3781512.15 64724565.56 11.07 0.97
43024264.51 1.59 3795887.15 64689113.13 11.07 0.97
42997720.35 1.59 3796512.15 64687529.14 11.07 0.97
42915509.21 1.60 3798387.15 64678343.84 11.07 0.97
42187858.32 1.62 3814637.15 64553541.18 11.04 0.97
38447623.01 1.75 3900262.15 63439372.39 10.85 0.96
38121395.97 1.76 3908387.15 63331530.54 10.84 0.96
37583301.93 1.78 3922137.15 63154876.42 10.81 0.96
36062371.43 1.84 3960262.15 62489455.26 10.69 0.96
33052873.41 1.97 4047762.15 61224120.68 10.47 0.95
32843333.30 1.98 4053387.15 61082611.02 10.45 0.95
32781291.06 1.99 4055262.15 61050124.25 10.45 0.95
32251675.03 2.01 4072137.15 60799215.69 10.40 0.95
32174184.04 2.02 4074637.15 60761618.05 10.40 0.95
31907522.91 2.03 4083387.15 60634491.96 10.37 0.95
31871553.91 2.03 4084637.15 60620049.45 10.37 0.95
31534217.63 2.05 4095262.15 60426936.33 10.34 0.95
30990573.69 2.07 4111512.15 60052562.10 10.27 0.94
30615350.34 2.08 4120887.15 59695712.86 10.21 0.94
30583776.41 2.09 4121512.15 59657858.51 10.21 0.94
30024302.24 2.11 4139012.15 59258786.67 10.14 0.94
29861568.29 2.12 4143387.15 59105837.53 10.11 0.94
29680499.54 2.13 4149012.15 58965843.91 10.09 0.94
29663296.42 2.13 4149637.15 58956296.93 10.09 0.94
29641928.93 2.13 4150262.15 58937853.21 10.08 0.94
29114786.10 2.15 4166512.15 58504992.83 10.01 0.94
29098450.62 2.15 4167137.15 58496298.37 10.01 0.94
28445505.46 2.18 4187762.15 57942813.25 9.91 0.93
28430069.37 2.19 4188387.15 57934897.26 9.91 0.93
27995388.72 2.21 4204012.15 57619510.81 9.86 0.93
27778646.86 2.22 4209637.15 57367252.34 9.81 0.93
27532830.28 2.23 4215262.15 57046572.75 9.76 0.93
27266432.33 2.24 4222137.15 56725010.34 9.71 0.93
27200627.64 2.24 4223387.15 56627088.09 9.69 0.93
26840838.03 2.25 4230262.15 56088863.14 9.60 0.92
26840707.14 2.25 4230262.15 56088568.99 9.60 0.92
Captura (%)

0.58 cm = 4.0 US$/t

0.64 cp = 18.0 US$/t
0.67
0.67 sellau = 48 US$/oz
0.69
0.75
0.77 recupau = 0.85
0.79
0.79
0.82 pau = 1300 US$/oz
0.84
0.85
0.85 RFAu 34.21 US$/g
0.94
0.94 COG Cueq Iteración 1
0.94 Ritmo Prod 801 t/día
0.95
0.95 tasa de desc. 5%
0.99 fact. Desc. 0.95
0.99 Costos Fijos 0 MUS$/Año
0.99
0.99 Capacidad Pl 292,246 t/Año
0.99
1.00 Inversión Pla 3500 US$/tpd
1.00 Inversión Mi 2 US$/ton
1.00 Elección de Pi 15
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.98
0.98
0.98
0.97
0.95
0.94
0.94
0.94
0.94
0.94
0.94
0.93
0.93
0.92
0.92
0.92
0.91
0.91
0.91
0.91
0.90
0.90
0.90
0.90
0.89
0.89
0.88
0.88
0.87
0.87
0.87
Pit Cash flow-Best Cash flow-Worst Disc.cash flow-Best Disc.cash flow-WorstMining Cost-Best
1.000 42,024,813.786 42,024,813.786 40,023,632.178 40,023,632.178 5,162,586.905
2.000 46,290,070.011 46,290,070.011 44,085,780.963 44,085,780.963 6,547,467.759
3.000 48,330,685.142 48,330,685.142 46,029,223.944 46,029,223.944 7,160,596.677
4.000 48,534,229.967 48,534,229.967 46,223,076.159 46,223,076.159 7,222,592.165
5.000 49,980,417.702 49,980,417.702 47,600,397.811 47,600,397.811 7,861,218.230
6.000 53,920,210.087 53,920,210.087 51,352,581.035 51,352,581.035 9,538,729.248
7.000 55,500,731.053 55,500,731.053 52,857,839.098 52,857,839.098 10,170,677.614
8.000 56,666,201.031 56,666,201.031 53,967,810.506 53,967,810.506 10,729,473.806
9.000 56,838,842.505 56,838,842.505 54,132,230.957 54,132,230.957 10,843,317.582
10.000 59,426,465.005 59,426,465.005 56,596,633.338 56,596,633.338 12,432,409.988
11.000 60,806,573.675 60,806,573.675 57,911,022.548 57,911,022.548 13,382,961.403
12.000 61,286,239.984 61,286,239.984 58,367,847.604 58,367,847.604 13,796,697.301
13.000 61,364,896.884 61,364,896.884 58,442,758.937 58,442,758.937 13,856,510.275
14.000 67,769,512.379 67,769,512.379 64,542,392.742 64,542,392.742 19,695,808.193
15.000 68,373,781.495 68,373,781.495 65,117,887.138 65,117,887.138 20,202,795.882
16.000 68,477,010.795 68,477,010.795 65,216,200.758 65,216,200.758 20,316,370.026
17.000 68,781,872.461 68,781,872.461 65,506,545.201 65,506,545.201 20,725,178.376
18.000 69,159,147.936 69,159,147.936 65,865,855.177 65,865,855.177 21,303,791.363
19.000 71,805,962.450 71,805,962.450 68,386,630.905 68,386,630.905 25,527,944.023
20.000 71,900,690.880 71,900,690.880 68,476,848.457 68,476,848.457 25,691,821.290
21.000 72,248,048.148 72,248,048.148 68,807,664.903 68,807,664.903 26,419,242.015
22.000 72,279,823.111 72,279,823.111 68,837,926.772 68,837,926.772 26,493,443.026
23.000 72,438,854.261 72,438,854.261 68,989,385.011 68,989,385.011 26,860,493.137
24.000 72,585,407.698 72,585,407.698 69,128,959.713 69,128,959.713 27,299,921.842
25.000 72,596,209.373 72,596,209.373 69,139,247.022 69,139,247.022 27,331,486.553
26.000 72,691,041.598 72,691,041.598 69,229,563.427 69,229,563.427 27,780,520.281
27.000 72,727,283.263 72,727,283.263 69,264,079.298 69,264,079.298 27,957,128.629
28.000 73,058,328.197 73,058,328.197 69,579,360.188 69,579,360.188 30,363,707.138
29.000 73,103,769.149 73,103,769.149 69,622,637.284 69,622,637.284 30,671,340.738
30.000 73,112,971.489 73,112,971.489 69,631,401.418 69,631,401.418 30,808,275.221
31.000 73,133,740.114 73,133,740.114 69,651,181.061 69,651,181.061 31,409,269.079
32.000 73,134,597.409 73,134,597.409 69,651,997.533 69,651,997.533 31,453,637.329
33.000 73,132,434.406 73,132,434.406 69,649,937.530 69,649,937.530 31,514,854.894
34.000 73,065,347.942 73,065,347.942 69,586,045.659 69,586,045.659 32,527,789.667
35.000 72,220,000.438 72,220,000.438 68,780,952.798 68,780,952.798 41,850,122.484
36.000 72,137,140.543 72,137,140.543 68,702,038.612 68,702,038.612 42,529,040.222
37.000 72,003,042.268 72,003,042.268 68,574,325.970 68,574,325.970 43,458,234.582
38.000 71,441,470.186 71,441,470.186 68,039,495.415 68,039,495.415 47,131,245.549
39.000 70,427,605.673 70,427,605.673 67,073,910.165 67,073,910.165 52,475,545.510
40.000 70,297,203.117 70,297,203.117 66,949,717.255 66,949,717.255 53,142,590.068
41.000 70,269,568.899 70,269,568.899 66,923,398.952 66,923,398.952 53,265,676.077
42.000 70,065,437.402 70,065,437.402 66,728,988.002 66,728,988.002 54,130,001.920
43.000 70,034,707.670 70,034,707.670 66,699,721.591 66,699,721.591 54,235,645.935
44.000 69,931,921.604 69,931,921.604 66,601,830.099 66,601,830.099 54,536,937.937
45.000 69,921,249.010 69,921,249.010 66,591,665.724 66,591,665.724 54,564,437.937
46.000 69,754,421.088 69,754,421.088 66,432,781.989 66,432,781.989 55,044,874.741
47.000 69,413,466.927 69,413,466.927 66,108,063.740 66,108,063.740 55,921,632.012
48.000 69,064,090.057 69,064,090.057 65,775,323.864 65,775,323.864 56,872,725.471
49.000 69,025,566.959 69,025,566.959 65,738,635.199 65,738,635.199 56,975,331.568
50.000 68,661,815.607 68,661,815.607 65,392,205.340 65,392,205.340 57,797,048.716
51.000 68,513,181.605 68,513,181.605 65,250,649.148 65,250,649.148 58,160,323.221
52.000 68,383,382.683 68,383,382.683 65,127,031.127 65,127,031.127 58,434,890.347
53.000 68,375,466.132 68,375,466.132 65,119,491.555 65,119,491.555 58,449,410.519
54.000 68,357,909.222 68,357,909.222 65,102,770.688 65,102,770.688 58,487,607.152
55.000 67,951,701.741 67,951,701.741 64,715,906.420 64,715,906.420 59,318,938.878
56.000 67,944,691.139 67,944,691.139 64,709,229.656 64,709,229.656 59,330,188.878
57.000 67,423,828.154 67,423,828.154 64,213,169.671 64,213,169.671 60,350,095.260
58.000 67,417,640.729 67,417,640.729 64,207,276.885 64,207,276.885 60,358,845.260
59.000 67,402,887.035 67,402,887.035 64,193,225.747 64,193,225.747 60,381,345.260
60.000 66,882,822.096 66,882,822.096 63,697,925.806 63,697,925.806 61,331,402.782
61.000 66,555,937.268 66,555,937.268 63,386,606.922 63,386,606.922 61,986,557.304
62.000 66,232,683.368 66,232,683.368 63,078,746.064 63,078,746.064 62,587,470.695
63.000 66,131,009.302 66,131,009.302 62,981,913.621 62,981,913.621 62,783,411.254
64.000 65,643,569.270 65,643,569.270 62,517,685.019 62,517,685.019 63,713,035.544
65.000 65,571,989.509 65,571,989.509 62,449,513.818 62,449,513.818 63,844,769.160
Mining Cost-Worst
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best
5,162,586.905 2,315,544.969 2,315,544.969 1,897,876.511 1,897,876.511 51,400,822.171
6,547,467.759 2,658,669.969 2,658,669.969 2,127,650.137 2,127,650.137 57,623,857.875
7,160,596.677 2,996,169.969 2,996,169.969 2,242,330.420 2,242,330.420 60,729,782.207
7,222,592.165 3,029,919.969 3,029,919.969 2,253,804.809 2,253,804.809 61,040,546.909
7,861,218.230 3,176,169.969 3,176,169.969 2,339,340.801 2,339,340.801 63,357,146.702
9,538,729.248 3,749,919.969 3,749,919.969 2,576,697.481 2,576,697.481 69,785,556.784
10,170,677.614 4,126,794.969 4,126,794.969 2,675,969.468 2,675,969.468 72,474,173.103
10,729,473.806 4,368,669.969 4,368,669.969 2,751,348.683 2,751,348.683 74,515,693.489
10,843,317.582 4,385,544.969 4,385,544.969 2,762,979.108 2,762,979.108 74,830,684.163
12,432,409.988 4,987,419.969 4,987,419.969 2,946,183.832 2,946,183.832 79,792,478.794
13,382,961.403 5,313,669.969 5,313,669.969 3,048,046.200 3,048,046.200 82,551,251.247
13,796,697.301 5,369,919.969 5,369,919.969 3,084,454.591 3,084,454.591 83,537,311.844
13,856,510.275 5,392,419.969 5,392,419.969 3,090,625.960 3,090,625.960 83,704,453.087
19,695,808.193 6,714,294.969 6,714,294.969 3,610,720.085 3,610,720.085 97,790,335.625
20,202,795.882 6,956,169.969 6,956,169.969 3,662,597.342 3,662,597.342 99,195,344.688
20,316,370.026 6,978,669.969 6,978,669.969 3,671,771.915 3,671,771.915 99,443,822.705
20,725,178.376 7,023,669.969 7,023,669.969 3,700,858.306 3,700,858.306 100,231,579.111
21,303,791.363 7,108,044.969 7,108,044.969 3,740,740.611 3,740,740.611 101,311,724.878
25,527,944.023 7,985,544.969 7,985,544.969 4,037,806.445 4,037,806.445 109,357,257.886
25,691,821.290 8,019,294.969 8,019,294.969 4,049,014.970 4,049,014.970 109,660,822.109
26,419,242.015 8,081,169.969 8,081,169.969 4,092,592.721 4,092,592.721 110,841,052.852
26,493,443.026 8,092,419.969 8,092,419.969 4,097,087.007 4,097,087.007 110,962,773.113
26,860,493.137 8,159,919.969 8,159,919.969 4,119,844.116 4,119,844.116 111,579,111.484
27,299,921.842 8,244,294.969 8,244,294.969 4,145,544.710 4,145,544.710 112,275,169.219
27,331,486.553 8,255,544.969 8,255,544.969 4,147,600.290 4,147,600.290 112,330,841.185
27,780,520.281 8,311,794.969 8,311,794.969 4,170,607.930 4,170,607.930 112,953,964.778
27,957,128.629 8,368,044.969 8,368,044.969 4,180,924.864 4,180,924.864 113,233,381.724
30,363,707.138 8,694,294.969 8,694,294.969 4,298,389.660 4,298,389.660 116,414,719.964
30,671,340.738 8,795,544.969 8,795,544.969 4,315,807.854 4,315,807.854 116,886,462.709
30,808,275.221 8,812,419.969 8,812,419.969 4,322,057.508 4,322,057.508 117,055,724.188
31,409,269.079 8,941,794.969 8,941,794.969 4,350,855.112 4,350,855.112 117,835,659.274
31,453,637.329 8,947,419.969 8,947,419.969 4,352,804.653 4,352,804.653 117,888,459.361
31,514,854.894 8,964,294.969 8,964,294.969 4,355,715.691 4,355,715.691 117,967,299.960
32,527,789.667 9,110,544.969 9,110,544.969 4,397,585.275 4,397,585.275 119,101,267.853
41,850,122.484 9,881,169.969 9,881,169.969 4,752,126.245 4,752,126.245 128,703,419.136
42,529,040.222 9,954,294.969 9,954,294.969 4,777,781.817 4,777,781.817 129,398,257.551
43,458,234.582 10,078,044.969 10,078,044.969 4,813,009.143 4,813,009.143 130,352,330.962
47,131,245.549 10,421,169.969 10,421,169.969 4,945,452.487 4,945,452.487 133,939,338.190
52,475,545.510 11,208,669.969 11,208,669.969 5,141,667.265 5,141,667.265 139,253,488.416
53,142,590.068 11,259,294.969 11,259,294.969 5,164,182.293 5,164,182.293 139,863,270.448
53,265,676.077 11,276,169.969 11,276,169.969 5,168,488.752 5,168,488.752 139,979,903.697
54,130,001.920 11,428,044.969 11,428,044.969 5,199,622.401 5,199,622.401 140,823,106.691
54,235,645.935 11,450,544.969 11,450,544.969 5,203,357.134 5,203,357.134 140,924,255.708
54,536,937.937 11,529,294.969 11,529,294.969 5,213,986.754 5,213,986.754 141,212,141.264
54,564,437.937 11,540,544.969 11,540,544.969 5,215,063.204 5,215,063.204 141,241,295.120
55,044,874.741 11,636,169.969 11,636,169.969 5,230,752.682 5,230,752.682 141,666,218.480
55,921,632.012 11,782,419.969 11,782,419.969 5,256,901.683 5,256,901.683 142,374,420.592
56,872,725.471 11,866,794.969 11,866,794.969 5,283,205.514 5,283,205.514 143,086,816.011
56,975,331.568 11,872,419.969 11,872,419.969 5,285,878.025 5,285,878.025 143,159,196.521
57,797,048.716 12,029,919.969 12,029,919.969 5,309,474.158 5,309,474.158 143,798,258.450
58,160,323.221 12,069,294.969 12,069,294.969 5,319,212.772 5,319,212.772 144,062,012.566
58,434,890.347 12,119,919.969 12,119,919.969 5,326,703.885 5,326,703.885 144,264,896.884
58,449,410.519 12,125,544.969 12,125,544.969 5,327,172.714 5,327,172.714 144,277,594.334
58,487,607.152 12,131,169.969 12,131,169.969 5,328,179.668 5,328,179.668 144,304,866.012
59,318,938.878 12,277,419.969 12,277,419.969 5,350,085.390 5,350,085.390 144,898,145.978
59,330,188.878 12,283,044.969 12,283,044.969 5,350,463.578 5,350,463.578 144,908,388.563
60,350,095.260 12,468,669.969 12,468,669.969 5,376,712.845 5,376,712.845 145,619,306.228
60,358,845.260 12,474,294.969 12,474,294.969 5,377,026.746 5,377,026.746 145,627,807.703
60,381,345.260 12,485,544.969 12,485,544.969 5,377,755.039 5,377,755.039 145,647,532.302
61,331,402.782 12,665,544.969 12,665,544.969 5,401,141.336 5,401,141.336 146,280,911.183
61,986,557.304 12,716,169.969 12,716,169.969 5,415,667.650 5,415,667.650 146,674,332.191
62,587,470.695 12,778,044.969 12,778,044.969 5,428,684.947 5,428,684.947 147,026,883.978
62,783,411.254 12,789,294.969 12,789,294.969 5,432,730.308 5,432,730.308 147,136,445.833
63,713,035.544 12,839,919.969 12,839,919.969 5,451,623.953 5,451,623.953 147,648,148.736
63,844,769.160 12,851,169.969 12,851,169.969 5,454,361.481 5,454,361.481 147,722,290.119
Revenue-Worst Last Pit-Best Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-Worst
51,400,822.171 1.000 1.000 9.033 9.033 0.300 0.300
57,623,857.875 2.000 2.000 10.082 10.082 0.320 0.320
60,729,782.207 3.000 3.000 9.755 9.755 0.340 0.340
61,040,546.909 4.000 4.000 9.727 9.727 0.360 0.360
63,357,146.702 5.000 5.000 10.138 10.138 0.380 0.380
69,785,556.784 6.000 6.000 10.447 10.447 0.400 0.400
72,474,173.103 7.000 7.000 10.090 10.090 0.420 0.420
74,515,693.489 8.000 8.000 10.052 10.052 0.440 0.440
74,830,684.163 9.000 9.000 10.126 10.126 0.460 0.460
79,792,478.794 10.000 10.000 10.217 10.217 0.480 0.480
82,551,251.247 11.000 11.000 10.334 10.334 0.500 0.500
83,537,311.844 12.000 12.000 10.562 10.562 0.520 0.520
83,704,453.087 13.000 13.000 10.563 10.563 0.540 0.540
97,790,335.625 14.000 14.000 12.200 12.200 0.560 0.560
99,195,344.688 15.000 15.000 12.069 12.069 0.580 0.580
99,443,822.705 16.000 16.000 12.100 12.100 0.600 0.600
100,231,579.111 17.000 17.000 12.278 12.278 0.620 0.620
101,311,724.878 18.000 18.000 12.487 12.487 0.660 0.660
109,357,257.886 19.000 19.000 13.385 13.385 0.680 0.680
109,660,822.109 20.000 20.000 13.417 13.417 0.700 0.700
110,841,052.852 21.000 21.000 13.712 13.712 0.720 0.720
110,962,773.113 22.000 22.000 13.732 13.732 0.740 0.740
111,579,111.484 23.000 23.000 13.813 13.813 0.760 0.760
112,275,169.219 24.000 24.000 13.901 13.901 0.800 0.800
112,330,841.185 25.000 25.000 13.898 13.898 0.820 0.820
112,953,964.778 26.000 26.000 14.040 14.040 0.860 0.860
113,233,381.724 27.000 27.000 14.034 14.034 0.880 0.880
116,414,719.964 28.000 28.000 14.716 14.716 0.900 0.900
116,886,462.709 29.000 29.000 14.692 14.692 0.920 0.920
117,055,724.188 30.000 30.000 14.732 14.732 0.960 0.960
117,835,659.274 31.000 31.000 14.807 14.807 0.980 0.980
117,888,459.361 32.000 32.000 14.819 14.819 1.000 1.000
117,967,299.960 33.000 33.000 14.820 14.820 1.040 1.040
119,101,267.853 34.000 34.000 15.067 15.067 1.060 1.060
128,703,419.136 35.000 35.000 18.059 18.059 1.100 1.100
129,398,257.551 36.000 36.000 18.226 18.226 1.120 1.120
130,352,330.962 37.000 37.000 18.405 18.405 1.140 1.140
133,939,338.190 38.000 38.000 19.352 19.352 1.160 1.160
139,253,488.416 39.000 39.000 20.068 20.068 1.200 1.200
139,863,270.448 40.000 40.000 20.239 20.239 1.220 1.220
139,979,903.697 41.000 41.000 20.257 20.257 1.240 1.240
140,823,106.691 42.000 42.000 20.315 20.315 1.260 1.260
140,924,255.708 43.000 43.000 20.314 20.314 1.320 1.320
141,212,141.264 44.000 44.000 20.286 20.286 1.360 1.360
141,241,295.120 45.000 45.000 20.276 20.276 1.380 1.380
141,666,218.480 46.000 46.000 20.287 20.287 1.400 1.400
142,374,420.592 47.000 47.000 20.358 20.358 1.480 1.480
143,086,816.011 48.000 48.000 20.567 20.567 1.500 1.500
143,159,196.521 49.000 49.000 20.595 20.595 1.540 1.540
143,798,258.450 50.000 50.000 20.620 20.620 1.560 1.560
144,062,012.566 51.000 51.000 20.685 20.685 1.580 1.580
144,264,896.884 52.000 52.000 20.696 20.696 1.620 1.620
144,277,594.334 53.000 53.000 20.692 20.692 1.640 1.640
144,304,866.012 54.000 54.000 20.696 20.696 1.660 1.660
144,898,145.978 55.000 55.000 20.742 20.742 1.680 1.680
144,908,388.563 56.000 56.000 20.736 20.736 1.700 1.700
145,619,306.228 57.000 57.000 20.781 20.781 1.720 1.720
145,627,807.703 58.000 58.000 20.774 20.774 1.740 1.740
145,647,532.302 59.000 59.000 20.762 20.762 1.760 1.760
146,280,911.183 60.000 60.000 20.791 20.791 1.780 1.780
146,674,332.191 61.000 61.000 20.936 20.936 1.840 1.840
147,026,883.978 62.000 62.000 21.041 21.041 1.900 1.900
147,136,445.833 63.000 63.000 21.091 21.091 1.940 1.940
147,648,148.736 64.000 64.000 21.329 21.329 1.960 1.960
147,722,290.119 65.000 65.000 21.356 21.356 1.980 1.980
 Rock-Best Rock-Worst Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product (aueq)-Best
1,290,646.726 1,290,646.726 128,641.387 128,641.387 39,539.094 39,539.094 46,516.581
1,636,866.940 1,636,866.940 147,703.887 147,703.887 44,326.045 44,326.045 52,148.288
1,790,149.169 1,790,149.169 166,453.887 166,453.887 46,715.217 46,715.217 54,959.079
1,805,648.041 1,805,648.041 168,328.887 168,328.887 46,954.267 46,954.267 55,240.314
1,965,304.558 1,965,304.558 176,453.887 176,453.887 48,736.267 48,736.267 57,336.784
2,384,682.312 2,384,682.312 208,328.887 208,328.887 53,681.198 53,681.198 63,154.350
2,542,669.403 2,542,669.403 229,266.387 229,266.387 55,749.364 55,749.364 65,587.487
2,682,368.452 2,682,368.452 242,703.887 242,703.887 57,319.764 57,319.764 67,435.017
2,710,829.395 2,710,829.395 243,641.387 243,641.387 57,562.065 57,562.065 67,720.076
3,108,102.497 3,108,102.497 277,078.887 277,078.887 61,378.830 61,378.830 72,210.388
3,345,740.351 3,345,740.351 295,203.887 295,203.887 63,500.962 63,500.962 74,707.015
3,449,174.325 3,449,174.325 298,328.887 298,328.887 64,259.471 64,259.471 75,599.377
3,464,127.569 3,464,127.569 299,578.887 299,578.887 64,388.041 64,388.041 75,750.636
4,923,952.048 4,923,952.048 373,016.387 373,016.387 75,223.335 75,223.335 88,498.041
5,050,698.970 5,050,698.970 386,453.887 386,453.887 76,304.111 76,304.111 89,769.543
5,079,092.507 5,079,092.507 387,703.887 387,703.887 76,495.248 76,495.248 89,994.410
5,181,294.594 5,181,294.594 390,203.887 390,203.887 77,101.215 77,101.215 90,707.311
5,325,947.841 5,325,947.841 394,891.387 394,891.387 77,932.096 77,932.096 91,684.819
6,381,986.006 6,381,986.006 443,641.387 443,641.387 84,120.968 84,120.968 98,965.844
6,422,955.323 6,422,955.323 445,516.387 445,516.387 84,354.479 84,354.479 99,240.563
6,604,810.504 6,604,810.504 448,953.887 448,953.887 85,262.348 85,262.348 100,308.645
6,623,360.757 6,623,360.757 449,578.887 449,578.887 85,355.979 85,355.979 100,418.799
6,715,123.284 6,715,123.284 453,328.887 453,328.887 85,830.086 85,830.086 100,976.571
6,824,980.461 6,824,980.461 458,016.387 458,016.387 86,365.515 86,365.515 101,606.488
6,832,871.638 6,832,871.638 458,641.387 458,641.387 86,408.339 86,408.339 101,656.870
6,945,130.070 6,945,130.070 461,766.387 461,766.387 86,887.665 86,887.665 102,220.783
6,989,282.157 6,989,282.157 464,891.387 464,891.387 87,102.601 87,102.601 102,473.649
7,590,926.785 7,590,926.785 483,016.387 483,016.387 89,549.785 89,549.785 105,352.688
7,667,835.184 7,667,835.184 488,641.387 488,641.387 89,912.664 89,912.664 105,779.604
7,702,068.805 7,702,068.805 489,578.887 489,578.887 90,042.865 90,042.865 105,932.782
7,852,317.270 7,852,317.270 496,766.387 496,766.387 90,642.815 90,642.815 106,638.606
7,863,409.332 7,863,409.332 497,078.887 497,078.887 90,683.430 90,683.430 106,686.389
7,878,713.724 7,878,713.724 498,016.387 498,016.387 90,744.077 90,744.077 106,757.738
8,131,947.417 8,131,947.417 506,141.387 506,141.387 91,616.360 91,616.360 107,783.953
10,462,530.621 10,462,530.621 548,953.887 548,953.887 99,002.630 99,002.630 116,473.682
10,632,260.055 10,632,260.055 553,016.387 553,016.387 99,537.121 99,537.121 117,102.496
10,864,558.646 10,864,558.646 559,891.387 559,891.387 100,271.024 100,271.024 117,965.910
11,782,811.387 11,782,811.387 578,953.887 578,953.887 103,030.260 103,030.260 121,212.071
13,118,886.377 13,118,886.377 622,703.887 622,703.887 107,118.068 107,118.068 126,021.256
13,285,647.517 13,285,647.517 625,516.387 625,516.387 107,587.131 107,587.131 126,573.095
13,316,419.019 13,316,419.019 626,453.887 626,453.887 107,676.849 107,676.849 126,678.646
13,532,500.480 13,532,500.480 634,891.387 634,891.387 108,325.467 108,325.467 127,441.726
13,558,911.484 13,558,911.484 636,141.387 636,141.387 108,403.274 108,403.274 127,533.263
13,634,234.484 13,634,234.484 640,516.387 640,516.387 108,624.724 108,624.724 127,793.793
13,641,109.484 13,641,109.484 641,141.387 641,141.387 108,647.150 108,647.150 127,820.177
13,761,218.685 13,761,218.685 646,453.887 646,453.887 108,974.014 108,974.014 128,204.723
13,980,408.003 13,980,408.003 654,578.887 654,578.887 109,518.785 109,518.785 128,845.629
14,218,181.368 14,218,181.368 659,266.387 659,266.387 110,066.782 110,066.782 129,490.331
14,243,832.892 14,243,832.892 659,578.887 659,578.887 110,122.459 110,122.459 129,555.834
14,449,262.179 14,449,262.179 668,328.887 668,328.887 110,614.045 110,614.045 130,134.171
14,540,080.805 14,540,080.805 670,516.387 670,516.387 110,816.933 110,816.933 130,372.862
14,608,722.587 14,608,722.587 673,328.887 673,328.887 110,972.998 110,972.998 130,556.468
14,612,352.630 14,612,352.630 673,641.387 673,641.387 110,982.765 110,982.765 130,567.959
14,621,901.788 14,621,901.788 673,953.887 673,953.887 111,003.743 111,003.743 130,592.639
14,829,734.720 14,829,734.720 682,078.887 682,078.887 111,460.112 111,460.112 131,129.544
14,832,547.220 14,832,547.220 682,391.387 682,391.387 111,467.991 111,467.991 131,138.813
15,087,523.815 15,087,523.815 692,703.887 692,703.887 112,014.851 112,014.851 131,782.178
15,089,711.315 15,089,711.315 693,016.387 693,016.387 112,021.391 112,021.391 131,789.871
15,095,336.315 15,095,336.315 693,641.387 693,641.387 112,036.563 112,036.563 131,807.722
15,332,850.695 15,332,850.695 703,641.387 703,641.387 112,523.778 112,523.778 132,380.915
15,496,639.326 15,496,639.326 706,453.887 706,453.887 112,826.409 112,826.409 132,736.952
15,646,867.674 15,646,867.674 709,891.387 709,891.387 113,097.603 113,097.603 133,056.004
15,695,852.814 15,695,852.814 710,516.387 710,516.387 113,181.881 113,181.881 133,155.155
15,928,258.886 15,928,258.886 713,328.887 713,328.887 113,575.499 113,575.499 133,618.234
15,961,192.290 15,961,192.290 713,953.887 713,953.887 113,632.531 113,632.531 133,685.330
 COG Aueq Iteración tmine cuota
In Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
46,516.581 11.247 11.247 2.35389229 0.44018257 95471326.4
52,148.288 10.981 10.981 2.18758469 0.50541026 91589098.8
54,959.079 10.270 10.270 2.04322631 0.56956864 84854891.7
55,240.314 10.207 10.207 1.91674087 0.57598448 84263086.8
57,336.784 10.107 10.107 1.80500261 0.60378644 82778304.1
63,154.350 9.429 9.429 1.7055745 0.71285569 75639727.4
65,587.487 8.898 8.898 1.61652844 0.78449922 70746700.4
67,435.017 8.642 8.642 1.53631902 0.83047939 68233121.4
67,720.076 8.645 8.645 1.46369303 0.83368731 68177651.1
72,210.388 8.106 8.106 1.39762355 0.94810309 62679328.5
74,707.015 7.871 7.871 1.33726107 1.01012286 60197205.9
75,599.377 7.882 7.882 1.28189676 1.02081592 60036524.4
75,750.636 7.865 7.865 1.2309345 1.02509315 59862752.1
88,498.041 7.379 7.379 1.18386936 1.27638014 53095085.3
89,769.543 7.225 7.225 1.14027077 1.32236031 51705863.2
89,994.410 7.220 7.220 1.09976935 1.32663754 51616970.5
90,707.311 7.230 7.230 1.06204639 1.33519199 51514593.4
91,684.819 7.222 7.222 0.99386563 1.35123159 51182305.6
98,965.844 6.938 6.938 0.96295594 1.51804338 47301653.9
99,240.563 6.928 6.928 0.93391086 1.52445922 47164719.2
100,308.645 6.949 6.949 0.90656663 1.53622159 47029705.1
100,418.799 6.947 6.947 0.88077808 1.5383602 46984980
100,976.571 6.928 6.928 0.85641613 1.55119187 46698835.6
101,606.488 6.900 6.900 0.81152335 1.56723147 46314414.4
101,656.870 6.894 6.894 0.79079682 1.56937008 46258183.6
102,220.783 6.885 6.885 0.75236557 1.58006315 46005149.7
102,473.649 6.856 6.856 0.73451749 1.59075621 45718685.8
105,352.688 6.784 6.784 0.71749658 1.65277598 44203406.4
105,779.604 6.733 6.733 0.70124666 1.67202349 43721735.7
105,932.782 6.730 6.730 0.6708593 1.67523141 43643505.6
106,638.606 6.677 6.677 0.65663227 1.69982546 43024264.5
106,686.389 6.676 6.676 0.64299614 1.70089476 42997720.3
106,757.738 6.668 6.668 0.61735519 1.70410268 42915509.2
107,783.953 6.624 6.624 0.60528659 1.73190465 42187858.3
116,473.682 6.599 6.599 0.5825117 1.87839962 38447623
117,102.496 6.586 6.586 0.57175509 1.8923006 38121396
117,965.910 6.553 6.553 0.56138854 1.91582534 37583301.9
121,212.071 6.512 6.512 0.55139121 1.98105303 36062371.4
126,021.256 6.295 6.295 0.53242802 2.13075592 33052873.4
126,573.095 6.294 6.294 0.52342728 2.14037968 32843333.3
126,678.646 6.290 6.290 0.51472581 2.1435876 32781291.1
127,441.726 6.243 6.243 0.50630891 2.17245887 32251675
127,533.263 6.236 6.236 0.48263259 2.17673609 32174184
127,793.793 6.206 6.206 0.46804137 2.19170638 31907522.9
127,820.177 6.201 6.201 0.46107169 2.19384499 31871553.9
128,204.723 6.168 6.168 0.45430653 2.2120232 31534217.6
128,845.629 6.122 6.122 0.42912109 2.23982517 30990573.7
129,490.331 6.109 6.109 0.42325508 2.25586476 30615350.3
129,555.834 6.109 6.109 0.41199138 2.25693407 30583776.4
130,134.171 6.056 6.056 0.4065814 2.28687465 30024302.2
130,372.862 6.048 6.048 0.40131165 2.29435979 29861568.3
130,556.468 6.031 6.031 0.39117161 2.30398355 29680499.5
130,567.959 6.029 6.029 0.38629135 2.30505286 29663296.4
130,592.639 6.027 6.027 0.38153136 2.30612216 29641928.9
131,129.544 5.980 5.980 0.37688725 2.33392413 29114786.1
131,138.813 5.977 5.977 0.37235484 2.33499343 29098450.6
131,782.178 5.917 5.917 0.36793015 2.37028054 28445505.5
131,789.871 5.915 5.915 0.36360938 2.37134985 28430069.4
131,807.722 5.910 5.910 0.35938891 2.37348846 28398236.6
132,380.915 5.852 5.852 0.3552653 2.40770627 27778646.9
132,736.952 5.844 5.844 0.34344333 2.41733002 27532830.3
133,056.004 5.830 5.830 0.33238281 2.42909239 27266432.3
133,155.155 5.829 5.829 0.32539659 2.43123101 27200627.6
133,618.234 5.826 5.826 0.32201247 2.44085476 26893681
133,685.330 5.824 5.824 0.31869801 2.44299338 26840838
 Ley Corte
Factor Captura (%)
Inversion NPV Cop Optima
descuento
[COG] i
0.42 3059637.15 37511094.5 6.41773628 0.83 0.57954957
0.49 3097762.15 41519865.2 7.10359292 0.85 0.64148542
0.55 3135262.15 43376717.1 7.4212799 0.86 0.67017394
0.55 3139012.15 43561576.6 7.45290733 0.86 0.67303003
0.58 3155262.15 44904426.7 7.68265422 0.87 0.69377718
0.68 3219012.15 48492029.3 8.29645362 0.89 0.74920594
0.75 3260887.15 49873539.1 8.53281477 0.89 0.77055039
0.79 3287762.15 50902024.9 8.7087774 0.90 0.78644058
0.80 3289637.15 51061021.9 8.73598004 0.90 0.7888971
0.90 3356512.15 53311251.3 9.12096959 0.91 0.82366333
0.96 3392762.15 54504078 9.32504913 0.92 0.8420926
0.97 3399012.15 54939446.8 9.39953596 0.92 0.84881909
0.98 3401512.15 55005776.4 9.41088422 0.92 0.84984389
1.21 3548387.15 60564304.6 10.3618873 0.95 0.93572362
1.25 3575262.15 61037343.1 10.442819 0.95 0.9430321
1.25 3577762.15 61125714.9 10.4579385 0.95 0.94439745
1.26 3582762.15 61395362 10.5040721 0.95 0.94856352
1.28 3592137.15 61717118 10.5591211 0.95 0.95353468
1.43 3689637.15 63846918.5 10.9235065 0.96 0.98644028
1.43 3693387.15 63921811.9 10.93632 0.96 0.98759739
1.44 3700262.15 64222340.5 10.9877371 0.96 0.99224058
1.45 3701512.15 64247462.3 10.9920352 0.96 0.99262871
1.46 3709012.15 64368418.8 11.0127295 0.96 0.9944975
1.47 3718387.15 64470425.3 11.0301817 0.97 0.99607351
1.47 3719637.15 64475810.1 11.031103 0.97 0.99615671
1.48 3725887.15 64541061.4 11.0422667 0.97 0.99716484
1.49 3732137.15 64551262.4 11.044012 0.97 0.99732245
1.55 3768387.15 64723492.7 11.0734788 0.97 0.99998342
1.57 3779637.15 64723105.8 11.0734125 0.97 0.99997745
1.57 3781512.15 64724565.6 11.0736623 0.97 1
1.59 3795887.15 64689113.1 11.0675968 0.97 0.99945226
1.59 3796512.15 64687529.1 11.0673258 0.97 0.99942778
1.60 3798387.15 64678343.8 11.0657543 0.97 0.99928587
1.62 3814637.15 64553541.2 11.0444019 0.97 0.99735766
1.75 3900262.15 63439372.4 10.8537799 0.96 0.98014366
1.76 3908387.15 63331530.5 10.8353293 0.96 0.97847749
1.78 3922137.15 63154876.4 10.8051057 0.96 0.97574817
1.84 3960262.15 62489455.3 10.6912595 0.96 0.96546736
1.97 4047762.15 61224120.7 10.4747746 0.95 0.94591783
1.98 4053387.15 61082611 10.4505639 0.95 0.94373149
1.99 4055262.15 61050124.3 10.4450058 0.95 0.94322957
2.01 4072137.15 60799215.7 10.4020781 0.95 0.93935301
2.02 4074637.15 60761618.1 10.3956455 0.95 0.93877213
2.03 4083387.15 60634492 10.3738956 0.95 0.93680802
2.03 4084637.15 60620049.4 10.3714247 0.95 0.93658488
2.05 4095262.15 60426936.3 10.3383851 0.95 0.93360127
2.07 4111512.15 60052562.1 10.2743338 0.94 0.92781715
2.08 4120887.15 59695712.9 10.2132808 0.94 0.9223038
2.09 4121512.15 59657858.5 10.2068044 0.94 0.92171895
2.11 4139012.15 59258786.7 10.1385276 0.94 0.91555325
2.12 4143387.15 59105837.5 10.1123596 0.94 0.91319018
2.13 4149012.15 58965843.9 10.0884083 0.94 0.91102726
2.13 4149637.15 58956296.9 10.0867749 0.94 0.91087976
2.13 4150262.15 58937853.2 10.0836194 0.94 0.91059481
2.15 4166512.15 58504992.8 10.0095617 0.94 0.90390708
2.15 4167137.15 58496298.4 10.0080742 0.94 0.90377275
2.18 4187762.15 57942813.2 9.91337896 0.93 0.89522135
2.19 4188387.15 57934897.3 9.91202463 0.93 0.89509905
2.19 4189637.15 57916874.4 9.90894111 0.93 0.8948206
2.22 4209637.15 57367252.3 9.81490682 0.93 0.88632889
2.23 4215262.15 57046572.7 9.76004206 0.93 0.88137436
2.24 4222137.15 56725010.3 9.70502626 0.93 0.8764062
2.24 4223387.15 56627088.1 9.68827284 0.93 0.87489329
2.25 4229012.15 56159046.7 9.6081961 0.92 0.86766201
2.25 4230262.15 56088863.1 9.59618846 0.92 0.86657767
cm = 4.0 US$/t
cp = 18.0 US$/t

sellau = 48 US$/oz

recupau = 0.85

pau = 1300 US$/oz

RFAu 34.21 US$/g

COG Cueq Iteración 1

Ritmo Prod 801 t/día

tasa de desc. 5%
fact. Desc. 0.95
Costos Fijos 0 MUS$/Año

Capacidad Pl 292,246 t/Año

Inversión Pla 3500 US$/tpd

Inversión Mi 2 US$/ton
Elección de Pi 15
Pit

Pit Cash flow-Best Cash flow-Worst

Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst
1.000 42,021,197.023 42,021,197.023 40,020,187.641 40,020,187.641 5,162,586.905 5,162,586.905
2.000 46,286,453.248 46,286,453.248 44,082,336.426 44,082,336.426 6,547,467.759 6,547,467.759
3.000 48,322,072.627 48,322,072.627 46,021,021.550 46,021,021.550 7,160,596.677 7,160,596.677
4.000 48,525,617.453 48,525,617.453 46,214,873.765 46,214,873.765 7,222,592.165 7,222,592.165
5.000 49,971,805.188 49,971,805.188 47,592,195.417 47,592,195.417 7,861,218.230 7,861,218.230
6.000 53,911,597.573 53,911,597.573 51,344,378.641 51,344,378.641 9,538,729.248 9,538,729.248
7.000 55,485,613.511 55,485,613.511 52,843,441.439 52,843,441.439 10,170,677.614 10,170,677.614
8.000 56,651,083.489 56,651,083.489 53,953,412.847 53,953,412.847 10,729,473.806 10,729,473.806
9.000 56,823,724.963 56,823,724.963 54,117,833.298 54,117,833.298 10,843,317.582 10,843,317.582
10.000 59,406,499.967 59,406,499.967 56,577,619.016 56,577,619.016 12,432,409.988 12,432,409.988
11.000 60,780,522.468 60,780,522.468 57,886,211.874 57,886,211.874 13,382,961.403 13,382,961.403
12.000 61,260,188.777 61,260,188.777 58,343,036.930 58,343,036.930 13,796,697.301 13,796,697.301
13.000 61,338,845.676 61,338,845.676 58,417,948.263 58,417,948.263 13,856,510.275 13,856,510.275
14.000 67,722,628.693 67,722,628.693 64,497,741.612 64,497,741.612 19,695,808.193 19,695,808.193
15.000 68,317,153.254 68,317,153.254 65,063,955.480 65,063,955.480 20,202,795.882 20,202,795.882
16.000 68,420,382.555 68,420,382.555 65,162,269.100 65,162,269.100 20,316,370.026 20,316,370.026
17.000 68,725,244.220 68,725,244.220 65,452,613.543 65,452,613.543 20,725,178.376 20,725,178.376
18.000 69,102,519.695 69,102,519.695 65,811,923.519 65,811,923.519 21,303,791.363 21,303,791.363
19.000 71,736,650.419 71,736,650.419 68,320,619.446 68,320,619.446 25,527,944.023 25,527,944.023
20.000 71,831,378.849 71,831,378.849 68,410,836.999 68,410,836.999 25,691,821.290 25,691,821.290
21.000 72,178,736.117 72,178,736.117 68,741,653.445 68,741,653.445 26,419,242.015 26,419,242.015
22.000 72,210,511.079 72,210,511.079 68,771,915.314 68,771,915.314 26,493,443.026 26,493,443.026
23.000 72,369,542.230 72,369,542.230 68,923,373.552 68,923,373.552 26,860,493.137 26,860,493.137
24.000 72,514,092.726 72,514,092.726 69,061,040.691 69,061,040.691 27,299,921.842 27,299,921.842
25.000 72,524,894.401 72,524,894.401 69,071,328.001 69,071,328.001 27,331,486.553 27,331,486.553
26.000 72,619,726.625 72,619,726.625 69,161,644.405 69,161,644.405 27,780,520.281 27,780,520.281
27.000 72,655,968.290 72,655,968.290 69,196,160.276 69,196,160.276 27,957,128.629 27,957,128.629
28.000 72,977,888.076 72,977,888.076 69,502,750.549 69,502,750.549 30,363,707.138 30,363,707.138
29.000 73,020,568.350 73,020,568.350 69,543,398.428 69,543,398.428 30,671,340.738 30,671,340.738
30.000 73,029,770.690 73,029,770.690 69,552,162.562 69,552,162.562 30,808,275.221 30,808,275.221
31.000 73,035,100.691 73,035,100.691 69,557,238.753 69,557,238.753 30,952,062.213 30,952,062.213
32.000 73,045,007.553 73,045,007.553 69,566,673.860 69,566,673.860 31,452,387.329 31,452,387.329
33.000 73,042,844.550 73,042,844.550 69,564,613.857 69,564,613.857 31,513,604.894 31,513,604.894
34.000 72,972,270.990 72,972,270.990 69,497,400.943 69,497,400.943 32,526,539.667 32,526,539.667
35.000 72,126,923.485 72,126,923.485 68,692,308.081 68,692,308.081 41,848,872.484 41,848,872.484
36.000 72,041,255.336 72,041,255.336 68,610,719.368 68,610,719.368 42,532,790.222 42,532,790.222
37.000 71,344,260.516 71,344,260.516 67,946,914.777 67,946,914.777 47,131,245.549 47,131,245.549
38.000 70,328,564.353 70,328,564.353 66,979,585.098 66,979,585.098 52,475,545.510 52,475,545.510
39.000 70,198,161.798 70,198,161.798 66,855,392.188 66,855,392.188 53,142,590.068 53,142,590.068
40.000 70,170,527.580 70,170,527.580 66,829,073.885 66,829,073.885 53,265,676.077 53,265,676.077
41.000 69,966,396.082 69,966,396.082 66,634,662.935 66,634,662.935 54,130,001.920 54,130,001.920
42.000 69,935,666.351 69,935,666.351 66,605,396.524 66,605,396.524 54,235,645.935 54,235,645.935
43.000 69,924,993.757 69,924,993.757 66,595,232.150 66,595,232.150 54,263,145.935 54,263,145.935
44.000 69,651,305.014 69,651,305.014 66,334,576.204 66,334,576.204 55,044,874.741 55,044,874.741
45.000 69,502,434.218 69,502,434.218 66,192,794.493 66,192,794.493 55,440,234.165 55,440,234.165
46.000 68,969,441.779 68,969,441.779 65,685,182.647 65,685,182.647 56,857,725.471 56,857,725.471
47.000 68,930,918.681 68,930,918.681 65,648,493.982 65,648,493.982 56,960,331.568 56,960,331.568
48.000 68,431,971.929 68,431,971.929 65,173,306.599 65,173,306.599 58,126,573.221 58,126,573.221
49.000 68,361,701.676 68,361,701.676 65,106,382.548 65,106,382.548 58,272,425.155 58,272,425.155
50.000 68,353,785.125 68,353,785.125 65,098,842.976 65,098,842.976 58,286,945.327 58,286,945.327
51.000 68,336,228.215 68,336,228.215 65,082,122.110 65,082,122.110 58,325,141.960 58,325,141.960
52.000 67,974,244.310 67,974,244.310 64,737,375.533 64,737,375.533 59,095,223.686 59,095,223.686
53.000 67,967,233.708 67,967,233.708 64,730,698.769 64,730,698.769 59,106,473.686 59,106,473.686
54.000 67,892,902.795 67,892,902.795 64,659,907.423 64,659,907.423 59,253,938.878 59,253,938.878
55.000 67,763,934.622 67,763,934.622 64,537,080.592 64,537,080.592 59,493,443.476 59,493,443.476
56.000 67,163,797.119 67,163,797.119 63,965,521.066 63,965,521.066 60,674,615.419 60,674,615.419
57.000 67,141,105.015 67,141,105.015 63,943,909.538 63,943,909.538 60,713,365.419 60,713,365.419
58.000 66,812,795.557 66,812,795.557 63,631,233.864 63,631,233.864 61,368,519.941 61,368,519.941
59.000 66,596,060.205 66,596,060.205 63,424,819.243 63,424,819.243 61,752,807.304 61,752,807.304
60.000 66,315,361.779 66,315,361.779 63,157,487.409 63,157,487.409 62,283,720.695 62,283,720.695
61.000 66,213,687.714 66,213,687.714 63,060,654.966 63,060,654.966 62,479,661.254 62,479,661.254
62.000 65,726,247.682 65,726,247.682 62,596,426.364 62,596,426.364 63,409,285.544 63,409,285.544
63.000 65,654,667.921 65,654,667.921 62,528,255.163 62,528,255.163 63,541,019.160 63,541,019.160
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best
2,304,294.969 2,304,294.969 1,897,306.539 1,897,306.539 51,385,385.436 51,385,385.436 1.000
2,647,419.969 2,647,419.969 2,127,080.165 2,127,080.165 57,608,421.140 57,608,421.140 2.000
2,968,044.969 2,968,044.969 2,240,921.953 2,240,921.953 60,691,636.226 60,691,636.226 3.000
3,001,794.969 3,001,794.969 2,252,396.342 2,252,396.342 61,002,400.928 61,002,400.928 4.000
3,148,044.969 3,148,044.969 2,337,932.334 2,337,932.334 63,319,000.721 63,319,000.721 5.000
3,721,794.969 3,721,794.969 2,575,289.014 2,575,289.014 69,747,410.803 69,747,410.803 6.000
4,081,794.969 4,081,794.969 2,673,664.643 2,673,664.643 72,411,750.736 72,411,750.736 7.000
4,323,669.969 4,323,669.969 2,749,043.857 2,749,043.857 74,453,271.121 74,453,271.121 8.000
4,340,544.969 4,340,544.969 2,760,674.282 2,760,674.282 74,768,261.795 74,768,261.795 9.000
4,925,544.969 4,925,544.969 2,943,046.195 2,943,046.195 79,707,501.118 79,707,501.118 10.000
5,234,919.969 5,234,919.969 3,044,028.262 3,044,028.262 82,442,432.102 82,442,432.102 11.000
5,291,169.969 5,291,169.969 3,080,436.654 3,080,436.654 83,428,492.699 83,428,492.699 12.000
5,313,669.969 5,313,669.969 3,086,608.022 3,086,608.022 83,595,633.942 83,595,633.942 13.000
6,573,669.969 6,573,669.969 3,603,531.253 3,603,531.253 97,595,638.108 97,595,638.108 14.000
6,787,419.969 6,787,419.969 3,653,956.643 3,653,956.643 98,961,325.748 98,961,325.748 15.000
6,809,919.969 6,809,919.969 3,663,131.216 3,663,131.216 99,209,803.765 99,209,803.765 16.000
6,854,919.969 6,854,919.969 3,692,217.606 3,692,217.606 99,997,560.171 99,997,560.171 17.000
6,939,294.969 6,939,294.969 3,732,099.912 3,732,099.912 101,077,705.938 101,077,705.938 18.000
7,783,044.969 7,783,044.969 4,027,385.536 4,027,385.536 109,075,024.946 109,075,024.946 19.000
7,816,794.969 7,816,794.969 4,038,594.062 4,038,594.062 109,378,589.169 109,378,589.169 20.000
7,878,669.969 7,878,669.969 4,082,171.812 4,082,171.812 110,558,819.912 110,558,819.912 21.000
7,889,919.969 7,889,919.969 4,086,666.099 4,086,666.099 110,680,540.173 110,680,540.173 22.000
7,957,419.969 7,957,419.969 4,109,423.208 4,109,423.208 111,296,878.544 111,296,878.544 23.000
8,036,169.969 8,036,169.969 4,134,831.356 4,134,831.356 111,985,015.893 111,985,015.893 24.000
8,047,419.969 8,047,419.969 4,136,886.936 4,136,886.936 112,040,687.859 112,040,687.859 25.000
8,103,669.969 8,103,669.969 4,159,894.577 4,159,894.577 112,663,811.452 112,663,811.452 26.000
8,159,919.969 8,159,919.969 4,170,211.510 4,170,211.510 112,943,228.398 112,943,228.398 27.000
8,458,044.969 8,458,044.969 4,286,248.186 4,286,248.186 116,085,888.369 116,085,888.369 28.000
8,548,044.969 8,548,044.969 4,303,129.229 4,303,129.229 116,543,083.285 116,543,083.285 29.000
8,564,919.969 8,564,919.969 4,309,378.884 4,309,378.884 116,712,344.764 116,712,344.764 30.000
8,598,669.969 8,598,669.969 4,316,389.759 4,316,389.759 116,902,222.631 116,902,222.631 31.000
8,677,419.969 8,677,419.969 4,338,970.537 4,338,970.537 117,513,785.388 117,513,785.388 32.000
8,694,294.969 8,694,294.969 4,341,881.575 4,341,881.575 117,592,625.988 117,592,625.988 33.000
8,829,294.969 8,829,294.969 4,383,186.158 4,383,186.158 118,711,291.784 118,711,291.784 34.000
9,599,919.969 9,599,919.969 4,737,727.129 4,737,727.129 128,313,443.067 128,313,443.067 35.000
9,673,044.969 9,673,044.969 4,763,466.729 4,763,466.729 129,010,557.256 129,010,557.256 36.000
10,128,669.969 10,128,669.969 4,930,511.541 4,930,511.541 133,534,687.575 133,534,687.575 37.000
10,910,544.969 10,910,544.969 5,126,440.441 5,126,440.441 138,841,095.272 138,841,095.272 38.000
10,961,169.969 10,961,169.969 5,148,955.470 5,148,955.470 139,450,877.304 139,450,877.304 39.000
10,978,044.969 10,978,044.969 5,153,261.928 5,153,261.928 139,567,510.554 139,567,510.554 40.000
11,129,919.969 11,129,919.969 5,184,395.577 5,184,395.577 140,410,713.547 140,410,713.547 41.000
11,152,419.969 11,152,419.969 5,188,130.310 5,188,130.310 140,511,862.564 140,511,862.564 42.000
11,163,669.969 11,163,669.969 5,189,206.760 5,189,206.760 140,541,016.421 140,541,016.421 43.000
11,326,794.969 11,326,794.969 5,214,938.328 5,214,938.328 141,237,913.052 141,237,913.052 44.000
11,383,044.969 11,383,044.969 5,226,544.921 5,226,544.921 141,552,258.272 141,552,258.272 45.000
11,540,544.969 11,540,544.969 5,266,493.759 5,266,493.759 142,634,205.978 142,634,205.978 46.000
11,546,169.969 11,546,169.969 5,269,166.270 5,269,166.270 142,706,586.488 142,706,586.488 47.000
11,731,794.969 11,731,794.969 5,301,866.075 5,301,866.075 143,592,206.193 143,592,206.193 48.000
11,765,544.969 11,765,544.969 5,306,057.705 5,306,057.705 143,705,729.504 143,705,729.504 49.000
11,771,169.969 11,771,169.969 5,306,526.534 5,306,526.534 143,718,426.955 143,718,426.955 50.000
11,776,794.969 11,776,794.969 5,307,533.488 5,307,533.488 143,745,698.632 143,745,698.632 51.000
11,883,669.969 11,883,669.969 5,327,276.855 5,327,276.855 144,280,414.819 144,280,414.819 52.000
11,889,294.969 11,889,294.969 5,327,655.043 5,327,655.043 144,290,657.405 144,290,657.405 53.000
11,911,794.969 11,911,794.969 5,331,321.533 5,331,321.533 144,389,958.174 144,389,958.174 54.000
11,962,419.969 11,962,419.969 5,337,500.245 5,337,500.245 144,557,298.312 144,557,298.312 55.000
12,114,294.969 12,114,294.969 5,365,599.010 5,365,599.010 145,318,306.517 145,318,306.517 56.000
12,125,544.969 12,125,544.969 5,366,645.958 5,366,645.958 145,346,661.361 145,346,661.361 57.000
12,170,544.969 12,170,544.969 5,380,901.999 5,380,901.999 145,732,762.465 145,732,762.465 58.000
12,243,669.969 12,243,669.969 5,390,129.232 5,390,129.232 145,982,666.710 145,982,666.710 59.000
12,288,669.969 12,288,669.969 5,401,447.378 5,401,447.378 146,289,199.821 146,289,199.821 60.000
12,299,919.969 12,299,919.969 5,405,492.739 5,405,492.739 146,398,761.676 146,398,761.676 61.000
12,350,544.969 12,350,544.969 5,424,386.384 5,424,386.384 146,910,464.579 146,910,464.579 62.000
12,361,794.969 12,361,794.969 5,427,123.912 5,427,123.912 146,984,605.962 146,984,605.962 63.000
Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-WorstRock-Best Rock-Worst
1.000 9.082 9.082 0.000 0.000 1,290,646.726 1,290,646.726
2.000 10.129 10.129 0.320 0.320 1,636,866.940 1,636,866.940
3.000 9.857 9.857 0.340 0.340 1,790,149.169 1,790,149.169
4.000 9.827 9.827 0.360 0.360 1,805,648.041 1,805,648.041
5.000 10.237 10.237 0.380 0.380 1,965,304.558 1,965,304.558
6.000 10.533 10.533 0.400 0.400 2,384,682.312 2,384,682.312
7.000 10.213 10.213 0.420 0.420 2,542,669.403 2,542,669.403
8.000 10.167 10.167 0.440 0.440 2,682,368.452 2,682,368.452
9.000 10.242 10.242 0.460 0.460 2,710,829.395 2,710,829.395
10.000 10.358 10.358 0.480 0.480 3,108,102.497 3,108,102.497
11.000 10.504 10.504 0.500 0.500 3,345,740.351 3,345,740.351
12.000 10.734 10.734 0.520 0.520 3,449,174.325 3,449,174.325
13.000 10.735 10.735 0.540 0.540 3,464,127.569 3,464,127.569
14.000 12.483 12.483 0.560 0.560 4,923,952.048 4,923,952.048
15.000 12.394 12.394 0.580 0.580 5,050,698.970 5,050,698.970
16.000 12.425 12.425 0.600 0.600 5,079,092.507 5,079,092.507
17.000 12.605 12.605 0.620 0.620 5,181,294.594 5,181,294.594
18.000 12.815 12.815 0.660 0.660 5,325,947.841 5,325,947.841
19.000 13.760 13.760 0.680 0.680 6,381,986.006 6,381,986.006
20.000 13.790 13.790 0.700 0.700 6,422,955.323 6,422,955.323
21.000 14.090 14.090 0.720 0.720 6,604,810.504 6,604,810.504
22.000 14.110 14.110 0.740 0.740 6,623,360.757 6,623,360.757
23.000 14.190 14.190 0.760 0.760 6,715,123.284 6,715,123.284
24.000 14.287 14.287 0.800 0.800 6,824,980.461 6,824,980.461
25.000 14.283 14.283 0.820 0.820 6,832,871.638 6,832,871.638
26.000 14.427 14.427 0.860 0.860 6,945,130.070 6,945,130.070
27.000 14.418 14.418 0.880 0.880 6,989,282.157 6,989,282.157
28.000 15.155 15.155 0.900 0.900 7,590,926.785 7,590,926.785
29.000 15.147 15.147 0.920 0.920 7,667,835.184 7,667,835.184
30.000 15.187 15.187 0.960 0.960 7,702,068.805 7,702,068.805
31.000 15.198 15.198 0.980 0.980 7,738,015.553 7,738,015.553
32.000 15.311 15.311 1.000 1.000 7,863,096.832 7,863,096.832
33.000 15.311 15.311 1.040 1.040 7,878,401.224 7,878,401.224
34.000 15.578 15.578 1.080 1.080 8,131,634.917 8,131,634.917
35.000 18.617 18.617 1.100 1.100 10,462,218.121 10,462,218.121
36.000 18.787 18.787 1.140 1.140 10,633,197.555 10,633,197.555
37.000 19.940 19.940 1.160 1.160 11,782,811.387 11,782,811.387
38.000 20.643 20.643 1.200 1.200 13,118,886.377 13,118,886.377
39.000 20.817 20.817 1.220 1.220 13,285,647.517 13,285,647.517
40.000 20.834 20.834 1.240 1.240 13,316,419.019 13,316,419.019
41.000 20.886 20.886 1.260 1.260 13,532,500.480 13,532,500.480
42.000 20.884 20.884 1.320 1.320 13,558,911.484 13,558,911.484
43.000 20.873 20.873 1.380 1.380 13,565,786.484 13,565,786.484
44.000 20.869 20.869 1.400 1.400 13,761,218.685 13,761,218.685
45.000 20.917 20.917 1.480 1.480 13,860,058.541 13,860,058.541
46.000 21.171 21.171 1.500 1.500 14,214,431.368 14,214,431.368
47.000 21.200 21.200 1.540 1.540 14,240,082.892 14,240,082.892
48.000 21.296 21.296 1.580 1.580 14,531,643.305 14,531,643.305
49.000 21.288 21.288 1.620 1.620 14,568,106.289 14,568,106.289
50.000 21.283 21.283 1.640 1.640 14,571,736.332 14,571,736.332
51.000 21.286 21.286 1.660 1.660 14,581,285.490 14,581,285.490
52.000 21.378 21.378 1.680 1.680 14,773,805.921 14,773,805.921
53.000 21.371 21.371 1.700 1.700 14,776,618.421 14,776,618.421
54.000 21.385 21.385 1.760 1.760 14,813,484.720 14,813,484.720
55.000 21.380 21.380 1.780 1.780 14,873,360.869 14,873,360.869
56.000 21.538 21.538 1.800 1.800 15,168,653.855 15,168,653.855
57.000 21.532 21.532 1.820 1.820 15,178,341.355 15,178,341.355
58.000 21.691 21.691 1.860 1.860 15,342,129.985 15,342,129.985
59.000 21.696 21.696 1.880 1.880 15,438,201.826 15,438,201.826
60.000 21.808 21.808 1.920 1.920 15,570,930.174 15,570,930.174
61.000 21.859 21.859 1.940 1.940 15,619,915.314 15,619,915.314
62.000 22.104 22.104 1.960 1.960 15,852,321.386 15,852,321.386
63.000 22.131 22.131 1.980 1.980 15,885,254.790 15,885,254.790
Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product
In (aueq)-Best
Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
128,016.387 128,016.387 39,527.220 39,527.220 46,502.611 46,502.611 11.298 11.298
147,078.887 147,078.887 44,314.170 44,314.170 52,134.318 52,134.318 11.025 11.025
164,891.387 164,891.387 46,685.874 46,685.874 54,924.558 54,924.558 10.360 10.360
166,766.387 166,766.387 46,924.924 46,924.924 55,205.793 55,205.793 10.296 10.296
174,891.387 174,891.387 48,706.924 48,706.924 57,302.263 57,302.263 10.191 10.191
206,766.387 206,766.387 53,651.854 53,651.854 63,119.829 63,119.829 9.495 9.495
226,766.387 226,766.387 55,701.347 55,701.347 65,530.996 65,530.996 8.988 8.988
240,203.887 240,203.887 57,271.747 57,271.747 67,378.526 67,378.526 8.725 8.725
241,141.387 241,141.387 57,514.048 57,514.048 67,663.585 67,663.585 8.728 8.728
273,641.387 273,641.387 61,313.462 61,313.462 72,133.485 72,133.485 8.199 8.199
290,828.887 290,828.887 63,417.255 63,417.255 74,608.536 74,608.536 7.979 7.979
293,953.887 293,953.887 64,175.764 64,175.764 75,500.898 75,500.898 7.989 7.989
295,203.887 295,203.887 64,304.334 64,304.334 75,652.157 75,652.157 7.971 7.971
365,203.887 365,203.887 75,073.568 75,073.568 88,321.844 88,321.844 7.522 7.522
377,078.887 377,078.887 76,124.097 76,124.097 89,557.761 89,557.761 7.387 7.387
378,328.887 378,328.887 76,315.234 76,315.234 89,782.628 89,782.628 7.381 7.381
380,828.887 380,828.887 76,921.200 76,921.200 90,495.530 90,495.530 7.391 7.391
385,516.387 385,516.387 77,752.081 77,752.081 91,473.037 91,473.037 7.380 7.380
432,391.387 432,391.387 83,903.865 83,903.865 98,710.430 98,710.430 7.101 7.101
434,266.387 434,266.387 84,137.376 84,137.376 98,985.149 98,985.149 7.090 7.090
437,703.887 437,703.887 85,045.246 85,045.246 100,053.231 100,053.231 7.110 7.110
438,328.887 438,328.887 85,138.877 85,138.877 100,163.385 100,163.385 7.108 7.108
442,078.887 442,078.887 85,612.983 85,612.983 100,721.157 100,721.157 7.086 7.086
446,453.887 446,453.887 86,142.320 86,142.320 101,343.906 101,343.906 7.060 7.060
447,078.887 447,078.887 86,185.145 86,185.145 101,394.288 101,394.288 7.054 7.054
450,203.887 450,203.887 86,664.470 86,664.470 101,958.200 101,958.200 7.044 7.044
453,328.887 453,328.887 86,879.406 86,879.406 102,211.066 102,211.066 7.013 7.013
469,891.387 469,891.387 89,296.837 89,296.837 105,055.103 105,055.103 6.954 6.954
474,891.387 474,891.387 89,648.526 89,648.526 105,468.854 105,468.854 6.908 6.908
475,828.887 475,828.887 89,778.727 89,778.727 105,622.031 105,622.031 6.904 6.904
477,703.887 477,703.887 89,924.787 89,924.787 105,793.867 105,793.867 6.888 6.888
482,078.887 482,078.887 90,395.220 90,395.220 106,347.317 106,347.317 6.861 6.861
483,016.387 483,016.387 90,455.866 90,455.866 106,418.666 106,418.666 6.853 6.853
490,516.387 490,516.387 91,316.378 91,316.378 107,431.033 107,431.033 6.812 6.812
533,328.887 533,328.887 98,702.649 98,702.649 116,120.763 116,120.763 6.772 6.772
537,391.387 537,391.387 99,238.890 99,238.890 116,751.636 116,751.636 6.757 6.757
562,703.887 562,703.887 102,718.990 102,718.990 120,845.871 120,845.871 6.680 6.680
606,141.387 606,141.387 106,800.843 106,800.843 125,648.050 125,648.050 6.447 6.447
608,953.887 608,953.887 107,269.906 107,269.906 126,199.889 126,199.889 6.446 6.446
609,891.387 609,891.387 107,359.624 107,359.624 126,305.439 126,305.439 6.441 6.441
618,328.887 618,328.887 108,008.241 108,008.241 127,068.519 127,068.519 6.392 6.392
619,578.887 619,578.887 108,086.048 108,086.048 127,160.057 127,160.057 6.384 6.384
620,203.887 620,203.887 108,108.474 108,108.474 127,186.440 127,186.440 6.378 6.378
629,266.387 629,266.387 108,644.549 108,644.549 127,817.116 127,817.116 6.318 6.318
632,391.387 632,391.387 108,886.353 108,886.353 128,101.591 128,101.591 6.301 6.301
641,141.387 641,141.387 109,718.620 109,718.620 129,080.729 129,080.729 6.262 6.262
641,453.887 641,453.887 109,774.297 109,774.297 129,146.232 129,146.232 6.262 6.262
651,766.387 651,766.387 110,455.543 110,455.543 129,947.698 129,947.698 6.201 6.201
653,641.387 653,641.387 110,542.869 110,542.869 130,050.434 130,050.434 6.188 6.188
653,953.887 653,953.887 110,552.636 110,552.636 130,061.925 130,061.925 6.186 6.186
654,266.387 654,266.387 110,573.614 110,573.614 130,086.605 130,086.605 6.184 6.184
660,203.887 660,203.887 110,984.934 110,984.934 130,570.511 130,570.511 6.151 6.151
660,516.387 660,516.387 110,992.813 110,992.813 130,579.780 130,579.780 6.149 6.149
661,766.387 661,766.387 111,069.199 111,069.199 130,669.645 130,669.645 6.142 6.142
664,578.887 664,578.887 111,197.922 111,197.922 130,821.084 130,821.084 6.123 6.123
673,016.387 673,016.387 111,783.313 111,783.313 131,509.780 131,509.780 6.078 6.078
673,641.387 673,641.387 111,805.124 111,805.124 131,535.440 131,535.440 6.073 6.073
676,141.387 676,141.387 112,102.125 112,102.125 131,884.853 131,884.853 6.067 6.067
680,203.887 680,203.887 112,294.359 112,294.359 132,111.011 132,111.011 6.041 6.041
682,703.887 682,703.887 112,530.154 112,530.154 132,388.416 132,388.416 6.032 6.032
683,328.887 683,328.887 112,614.432 112,614.432 132,487.567 132,487.567 6.031 6.031
686,141.387 686,141.387 113,008.050 113,008.050 132,950.647 132,950.647 6.027 6.027
686,766.387 686,766.387 113,065.082 113,065.082 133,017.743 133,017.743 6.024 6.024
 Factor
COG Aueq Iteración tmine cuota Inversion NPV
descuento
de (aueq)-Worst
-16.771483 0.44489695 94451528.5 0.43 3015220.93 37547370.6
2.18758469 0.5111451 90554431 0.49 3053345.93 41554579.9
2.04322631 0.5730491 84324489.3 0.55 3088970.93 43410790
1.91674087 0.57956531 83727608.6 0.56 3092720.93 43595521.2
1.80500261 0.60780222 82217213.5 0.58 3108970.93 44937752.4
1.7055745 0.71857781 75025413.8 0.69 3172720.93 48522886
1.61652844 0.78808406 70405704.6 0.75 3212720.93 49902616.7
1.53631902 0.83478357 67863198.8 0.80 3239595.93 50930084.6
1.46369303 0.83804168 67805368.8 0.80 3241470.93 51089000
1.39762355 0.95098933 62468103.3 0.91 3306470.93 53338296.6
1.33726107 1.01072127 60135790.6 0.96 3340845.93 54530351.7
1.28189676 1.02158162 59966024.9 0.97 3347095.93 54965484.7
1.2309345 1.02592576 59788776.3 0.98 3349595.93 55031721.1
1.18386936 1.26919763 53358615.6 1.20 3489595.93 60589852.6
1.14027077 1.31046697 52131915.4 1.24 3513345.93 61064279.5
1.09976935 1.31481111 52038184 1.24 3515845.93 61152577.7
1.06204639 1.32349939 51926917.9 1.25 3520845.93 61422103.2
0.99386563 1.33978992 51577130.6 1.27 3530220.93 61743575.8
0.96295594 1.50269519 47738657 1.41 3623970.93 63872350.8
0.93391086 1.5092114 47595306.2 1.42 3627720.93 63947118.6
0.90656663 1.52115779 47449867.8 1.43 3634595.93 64247475.3
0.88077808 1.52332986 47403069.4 1.43 3635845.93 64272554.9
0.85641613 1.53636228 47104477.3 1.44 3643345.93 64393246.4
0.81152335 1.55156677 46736043.8 1.46 3652095.93 64495428.1
0.79079682 1.55373885 46677660.5 1.46 3653345.93 64500763.5
0.75236557 1.5645992 46414268.1 1.47 3659595.93 64565781.8
0.73451749 1.57545955 46117317.6 1.48 3665845.93 64575729
0.71749658 1.63301941 44688928.7 1.53 3698970.93 64750038.2
0.70124666 1.65039597 44244272 1.55 3708970.93 64751430.6
0.6708593 1.65365408 44162664.7 1.55 3710845.93 64752814.5
0.65663227 1.66017029 43992535.6 1.56 3714595.93 64743324.7
0.64299614 1.67537478 43599204.4 1.57 3723345.93 64718814.2
0.61735519 1.67863289 43513292.9 1.57 3725220.93 64709547.1
0.5936808 1.70469773 42806574.8 1.60 3740220.93 64585564.7
0.5825117 1.85348455 38914229.7 1.73 3825845.93 63467270
0.56138854 1.86760301 38574180.4 1.74 3833970.93 63356422.6
0.55139121 1.95557185 36482556.4 1.82 3884595.93 62515306.3
0.53242802 2.10653074 33385966.3 1.95 3971470.93 61246488.3
0.52342728 2.11630506 33170152.7 1.96 3977095.93 61104682.9
0.51472581 2.11956316 33106127.2 1.96 3978970.93 61072106.3
0.50630891 2.14888611 32559378.4 1.99 3995845.93 60820415.8
0.48263259 2.15323025 32479418.4 1.99 3998345.93 60782702.5
0.46107169 2.15540232 32441736.3 2.00 3999595.93 60768194.7
0.45430653 2.18689734 31849371.1 2.02 4017720.93 60447891.9
0.42912109 2.19775769 31624247.9 2.03 4023970.93 60287117.8
0.42325508 2.22816668 30953448.2 2.06 4041470.93 59729962.9
0.41199138 2.22925271 30921087.7 2.06 4042095.93 59692060.2
0.40131165 2.26509187 30211565.7 2.09 4062720.93 59155819
0.39117161 2.27160808 30093968.3 2.10 4066470.93 59077299
0.38629135 2.27269412 30076104.2 2.10 4067095.93 59067719.9
0.38153136 2.27378015 30054017.4 2.10 4067720.93 59049237.2
0.37688725 2.29441482 29625961.1 2.12 4079595.93 58672016
0.37235484 2.29550086 29608890.6 2.12 4080220.93 58663287.7
0.35938891 2.299845 29520642.9 2.12 4082720.93 58585652
0.3552653 2.30961931 29339871.8 2.13 4088345.93 58446349.9
0.35123524 2.33894226 28715457.5 2.16 4105220.93 57832165
0.34729558 2.34111433 28679122.6 2.16 4106470.93 57806770.4
0.3396756 2.34980261 28433365.1 2.17 4111470.93 57486216.3
0.33598963 2.36392107 28171862.8 2.18 4119595.93 57257535.3
0.3288526 2.37260935 27950392.1 2.19 4124595.93 56981130.9
0.32539659 2.37478142 27882013.5 2.19 4125845.93 56883023.8
0.32201247 2.38455574 27563309.4 2.20 4131470.93 56414115.5
0.31869801 2.38672781 27508234.3 2.20 4132720.93 56343785.4
 Ley Corte
Cop Optima Captura (%)
[COG] i
6.52444231 0.83 0.57985697 cm = 4.0 US$/t
7.22075755 0.85 0.64174168 cp = 18.0 US$/t
7.54330306 0.86 0.67040777
7.575403 0.86 0.67326064 sellau = 48 US$/oz
7.80863663 0.87 0.69398918
8.43160962 0.89 0.74935563
8.67135938 0.90 0.77066328 recupau = 0.85
8.84989798 0.90 0.78653082
8.87751202 0.90 0.78898501
9.26836245 0.91 0.82372167 pau = 1300 US$/oz
9.47550065 0.92 0.84213099
9.5511118 0.92 0.8488509
9.56262141 0.92 0.84987381 RFAu 34.21 US$/g
10.5284336 0.95 0.93570995
10.6108727 0.95 0.94303668 COG Cueq Iteración 1
10.6262159 0.95 0.9444003 Ritmo Prod 788 t/día
10.6730502 0.95 0.94856268
10.728911 0.96 0.95352729 tasa de desc. 5%
11.098819 0.97 0.9864027 fact. Desc. 0.95
11.111811 0.97 0.98755736 Costos Fijos 0 MUS$/Año
11.1640027 0.97 0.99219587
11.1683607 0.97 0.99258318 Capacidad Pl 287,744 t/Año
11.1893327 0.97 0.99444707
11.2070884 0.97 0.99602509 Inversión Pla 3500 US$/tpd
11.2080155 0.97 0.99610749 Inversión Mi 2 US$/ton
11.2193134 0.97 0.99711159 Elección de Pi 15
11.2210419 0.97 0.99726521
11.2513309 0.97 0.99995712
11.2515728 0.97 0.99997863
11.2518133 0.97 1
11.2501643 0.97 0.99985345
11.2459052 0.97 0.99947492
11.2442949 0.97 0.99933181
11.222751 0.97 0.9974171
11.0284298 0.97 0.98014689
11.0091684 0.96 0.97843504
10.8630113 0.96 0.96544539
10.6425343 0.95 0.9458506
10.6178934 0.95 0.94366065
10.6122327 0.95 0.94315756
10.5684976 0.95 0.93927061
10.5619443 0.95 0.93868819
10.5594233 0.95 0.93846414
10.5037657 0.95 0.9335176
10.4758287 0.95 0.93103471
10.3790143 0.95 0.92243037
10.3724281 0.95 0.92184503
10.2792479 0.94 0.91356367
10.2656038 0.94 0.91235106
10.2639393 0.94 0.91220313
10.2607276 0.94 0.91191769
10.1951795 0.94 0.90609214
10.1936629 0.94 0.90595734
10.1801724 0.94 0.90475839
10.1559665 0.94 0.9026071
10.0492423 0.94 0.89312203
10.0448296 0.94 0.89272985
9.9891283 0.93 0.88777942
9.94939141 0.93 0.88424782
9.90136183 0.93 0.87997922
9.88431419 0.93 0.87846411
9.80283404 0.93 0.8712226
9.79061308 0.93 0.87013647
Pit Cash flow-Best Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst
1.000 41,990,006.963 41,990,006.963 39,990,482.822 39,990,482.822 5,162,586.905 5,162,586.905
2.000 46,255,263.187 46,255,263.187 44,052,631.607 44,052,631.607 6,547,467.759 6,547,467.759
3.000 48,277,660.068 48,277,660.068 45,978,723.874 45,978,723.874 7,160,596.677 7,160,596.677
4.000 48,481,204.893 48,481,204.893 46,172,576.089 46,172,576.089 7,222,592.165 7,222,592.165
5.000 49,927,392.629 49,927,392.629 47,549,897.741 47,549,897.741 7,861,218.230 7,861,218.230
6.000 53,839,211.887 53,839,211.887 51,275,439.892 51,275,439.892 9,538,729.248 9,538,729.248
7.000 55,391,658.467 55,391,658.467 52,753,960.444 52,753,960.444 10,170,677.614 10,170,677.614
8.000 56,550,467.216 56,550,467.216 53,857,587.825 53,857,587.825 10,729,473.806 10,729,473.806
9.000 56,723,108.689 56,723,108.689 54,022,008.276 54,022,008.276 10,843,317.582 10,843,317.582
10.000 59,240,490.121 59,240,490.121 56,419,514.400 56,419,514.400 12,432,409.988 12,432,409.988
11.000 60,566,775.434 60,566,775.434 57,682,643.270 57,682,643.270 13,382,961.403 13,382,961.403
12.000 61,046,441.742 61,046,441.742 58,139,468.326 58,139,468.326 13,796,697.301 13,796,697.301
13.000 61,121,032.842 61,121,032.842 58,210,507.469 58,210,507.469 13,856,510.275 13,856,510.275
14.000 67,322,223.775 67,322,223.775 64,116,403.595 64,116,403.595 19,695,808.193 19,695,808.193
15.000 67,866,362.129 67,866,362.129 64,634,630.599 64,634,630.599 20,202,795.882 20,202,795.882
16.000 67,969,591.429 67,969,591.429 64,732,944.219 64,732,944.219 20,316,370.026 20,316,370.026
17.000 68,274,453.095 68,274,453.095 65,023,288.662 65,023,288.662 20,725,178.376 20,725,178.376
18.000 68,647,722.768 68,647,722.768 65,378,783.588 65,378,783.588 21,303,791.363 21,303,791.363
19.000 71,170,905.904 71,170,905.904 67,781,815.147 67,781,815.147 25,527,944.023 25,527,944.023
20.000 71,265,634.334 71,265,634.334 67,872,032.699 67,872,032.699 25,691,821.290 25,691,821.290
21.000 71,612,991.602 71,612,991.602 68,202,849.145 68,202,849.145 26,419,242.015 26,419,242.015
22.000 71,644,766.565 71,644,766.565 68,233,111.014 68,233,111.014 26,493,443.026 26,493,443.026
23.000 71,799,044.215 71,799,044.215 68,380,042.109 68,380,042.109 26,857,993.137 26,857,993.137
24.000 71,921,205.787 71,921,205.787 68,496,386.464 68,496,386.464 27,250,070.873 27,250,070.873
25.000 71,947,336.080 71,947,336.080 68,521,272.457 68,521,272.457 27,328,986.553 27,328,986.553
26.000 72,042,168.305 72,042,168.305 68,611,588.861 68,611,588.861 27,778,020.281 27,778,020.281
27.000 72,212,318.850 72,212,318.850 68,773,637.000 68,773,637.000 29,085,107.776 29,085,107.776
28.000 72,405,255.502 72,405,255.502 68,957,386.192 68,957,386.192 30,662,593.472 30,662,593.472
29.000 72,413,207.843 72,413,207.843 68,964,959.850 68,964,959.850 30,800,777.956 30,800,777.956
30.000 72,417,749.467 72,417,749.467 68,969,285.207 68,969,285.207 31,397,079.415 31,397,079.415
31.000 72,331,350.183 72,331,350.183 68,887,000.174 68,887,000.174 32,456,572.103 32,456,572.103
32.000 71,460,122.113 71,460,122.113 68,057,259.155 68,057,259.155 41,837,622.484 41,837,622.484
33.000 71,373,152.173 71,373,152.173 67,974,430.641 67,974,430.641 42,519,040.222 42,519,040.222
34.000 71,240,265.446 71,240,265.446 67,847,871.853 67,847,871.853 43,446,065.459 43,446,065.459
35.000 70,767,591.955 70,767,591.955 67,397,706.624 67,397,706.624 46,488,697.523 46,488,697.523
36.000 69,612,013.404 69,612,013.404 66,297,155.623 66,297,155.623 52,446,795.510 52,446,795.510
37.000 69,483,533.003 69,483,533.003 66,174,793.336 66,174,793.336 53,108,840.068 53,108,840.068
38.000 69,455,898.785 69,455,898.785 66,148,475.033 66,148,475.033 53,231,926.077 53,231,926.077
39.000 69,282,940.301 69,282,940.301 65,983,752.668 65,983,752.668 53,936,200.139 53,936,200.139
40.000 69,240,972.167 69,240,972.167 65,943,783.016 65,943,783.016 54,102,501.920 54,102,501.920
41.000 69,210,242.436 69,210,242.436 65,914,516.605 65,914,516.605 54,208,145.935 54,208,145.935
42.000 69,100,344.334 69,100,344.334 65,809,851.747 65,809,851.747 54,515,687.937 54,515,687.937
43.000 68,932,225.378 68,932,225.378 65,649,738.455 65,649,738.455 54,983,624.741 54,983,624.741
44.000 68,783,354.581 68,783,354.581 65,507,956.744 65,507,956.744 55,378,984.165 55,378,984.165
45.000 68,681,660.050 68,681,660.050 65,411,104.809 65,411,104.809 55,659,857.778 55,659,857.778
46.000 68,487,328.611 68,487,328.611 65,226,027.248 65,226,027.248 56,137,505.626 56,137,505.626
47.000 68,183,517.460 68,183,517.460 64,936,683.295 64,936,683.295 56,932,831.568 56,932,831.568
48.000 67,674,201.575 67,674,201.575 64,451,620.548 64,451,620.548 58,099,073.221 58,099,073.221
49.000 67,600,817.015 67,600,817.015 64,381,730.491 64,381,730.491 58,250,695.327 58,250,695.327
50.000 67,583,260.105 67,583,260.105 64,365,009.624 64,365,009.624 58,288,891.960 58,288,891.960
51.000 67,573,034.536 67,573,034.536 64,355,270.986 64,355,270.986 58,308,015.879 58,308,015.879
52.000 67,455,028.952 67,455,028.952 64,242,884.716 64,242,884.716 58,577,999.653 58,577,999.653
53.000 67,226,474.899 67,226,474.899 64,025,214.189 64,025,214.189 59,041,473.686 59,041,473.686
54.000 67,152,143.986 67,152,143.986 63,954,422.844 63,954,422.844 59,188,938.878 59,188,938.878
55.000 66,870,570.883 66,870,570.883 63,686,257.983 63,686,257.983 59,773,903.793 59,773,903.793
56.000 66,747,121.792 66,747,121.792 63,568,687.421 63,568,687.421 60,000,587.999 60,000,587.999
57.000 66,418,812.334 66,418,812.334 63,256,011.747 63,256,011.747 60,655,742.521 60,655,742.521
58.000 66,383,933.625 66,383,933.625 63,222,793.928 63,222,793.928 60,718,376.310 60,718,376.310
59.000 66,311,272.730 66,311,272.730 63,153,593.076 63,153,593.076 60,839,685.849 60,839,685.849
60.000 66,073,214.668 66,073,214.668 62,926,871.113 62,926,871.113 61,269,769.941 61,269,769.941
61.000 65,925,926.555 65,925,926.555 62,786,596.719 62,786,596.719 61,545,355.934 61,545,355.934
62.000 65,854,346.794 65,854,346.794 62,718,425.518 62,718,425.518 61,677,089.550 61,677,089.550
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best
2,259,294.969 2,259,294.969 1,894,385.515 1,894,385.515 51,306,274.351 51,306,274.351 1.000
2,602,419.969 2,602,419.969 2,124,159.141 2,124,159.141 57,529,310.055 57,529,310.055 2.000
2,900,544.969 2,900,544.969 2,236,631.376 2,236,631.376 60,575,433.090 60,575,433.090 3.000
2,934,294.969 2,934,294.969 2,248,105.765 2,248,105.765 60,886,197.792 60,886,197.792 4.000
3,080,544.969 3,080,544.969 2,333,641.757 2,333,641.757 63,202,797.585 63,202,797.585 5.000
3,614,919.969 3,614,919.969 2,568,416.400 2,568,416.400 69,561,277.503 69,561,277.503 6.000
3,941,169.969 3,941,169.969 2,664,671.158 2,664,671.158 72,168,177.207 72,168,177.207 7.000
4,171,794.969 4,171,794.969 2,739,363.680 2,739,363.680 74,191,099.671 74,191,099.671 8.000
4,188,669.969 4,188,669.969 2,750,994.105 2,750,994.105 74,506,090.345 74,506,090.345 9.000
4,672,419.969 4,672,419.969 2,926,977.128 2,926,977.128 79,272,297.205 79,272,297.205 10.000
4,914,294.969 4,914,294.969 3,023,541.155 3,023,541.155 81,887,572.961 81,887,572.961 11.000
4,970,544.969 4,970,544.969 3,059,949.547 3,059,949.547 82,873,633.558 82,873,633.558 12.000
4,987,419.969 4,987,419.969 3,065,749.383 3,065,749.383 83,030,712.469 83,030,712.469 13.000
5,966,169.969 5,966,169.969 3,564,889.531 3,564,889.531 96,549,091.468 96,549,091.468 14.000
6,106,794.969 6,106,794.969 3,610,579.667 3,610,579.667 97,786,532.646 97,786,532.646 15.000
6,129,294.969 6,129,294.969 3,619,754.240 3,619,754.240 98,035,010.664 98,035,010.664 16.000
6,174,294.969 6,174,294.969 3,648,840.630 3,648,840.630 98,822,767.069 98,822,767.069 17.000
6,253,044.969 6,253,044.969 3,688,353.703 3,688,353.703 99,892,912.802 99,892,912.802 18.000
6,933,669.969 6,933,669.969 3,973,131.753 3,973,131.753 107,605,651.648 107,605,651.648 19.000
6,967,419.969 6,967,419.969 3,984,340.278 3,984,340.278 107,909,215.871 107,909,215.871 20.000
7,029,294.969 7,029,294.969 4,027,918.029 4,027,918.029 109,089,446.614 109,089,446.614 21.000
7,040,544.969 7,040,544.969 4,032,412.315 4,032,412.315 109,211,166.875 109,211,166.875 22.000
7,096,794.969 7,096,794.969 4,054,460.025 4,054,460.025 109,808,292.346 109,808,292.346 23.000
7,147,419.969 7,147,419.969 4,076,116.165 4,076,116.165 110,394,812.793 110,394,812.793 24.000
7,175,544.969 7,175,544.969 4,081,221.761 4,081,221.761 110,533,089.362 110,533,089.362 25.000
7,231,794.969 7,231,794.969 4,104,229.401 4,104,229.401 111,156,212.955 111,156,212.955 26.000
7,344,294.969 7,344,294.969 4,165,177.825 4,165,177.825 112,806,899.419 112,806,899.419 27.000
7,614,294.969 7,614,294.969 4,243,404.880 4,243,404.880 114,925,548.823 114,925,548.823 28.000
7,631,169.969 7,631,169.969 4,249,654.534 4,249,654.534 115,094,810.301 115,094,810.301 29.000
7,693,044.969 7,693,044.969 4,275,062.256 4,275,062.256 115,782,936.107 115,782,936.107 30.000
7,833,669.969 7,833,669.969 4,317,760.725 4,317,760.725 116,939,352.980 116,939,352.980 31.000
8,581,794.969 8,581,794.969 4,672,698.003 4,672,698.003 126,552,237.569 126,552,237.569 32.000
8,649,294.969 8,649,294.969 4,698,076.193 4,698,076.193 127,239,563.556 127,239,563.556 33.000
8,705,544.969 8,705,544.969 4,730,678.947 4,730,678.947 128,122,554.821 128,122,554.821 34.000
8,953,044.969 8,953,044.969 4,838,696.528 4,838,696.528 131,048,030.975 131,048,030.975 35.000
9,796,794.969 9,796,794.969 5,055,166.922 5,055,166.922 136,910,770.804 136,910,770.804 36.000
9,841,794.969 9,841,794.969 5,077,348.295 5,077,348.295 137,511,516.336 137,511,516.336 37.000
9,858,669.969 9,858,669.969 5,081,654.754 5,081,654.754 137,628,149.585 137,628,149.585 38.000
9,988,044.969 9,988,044.969 5,106,984.744 5,106,984.744 138,314,170.153 138,314,170.153 39.000
10,004,919.969 10,004,919.969 5,112,398.494 5,112,398.494 138,460,792.549 138,460,792.549 40.000
10,027,419.969 10,027,419.969 5,116,133.227 5,116,133.227 138,561,941.566 138,561,941.566 41.000
10,094,919.969 10,094,919.969 5,126,298.488 5,126,298.488 138,837,250.728 138,837,250.728 42.000
10,173,669.969 10,173,669.969 5,140,812.272 5,140,812.272 139,230,332.359 139,230,332.359 43.000
10,229,919.969 10,229,919.969 5,152,418.864 5,152,418.864 139,544,677.579 139,544,677.579 44.000
10,252,419.969 10,252,419.969 5,160,150.970 5,160,150.970 139,754,088.766 139,754,088.766 45.000
10,331,169.969 10,331,169.969 5,174,032.110 5,174,032.110 140,130,036.315 140,130,036.315 46.000
10,387,419.969 10,387,419.969 5,195,032.677 5,195,032.677 140,698,801.674 140,698,801.674 47.000
10,556,169.969 10,556,169.969 5,226,687.978 5,226,687.978 141,556,132.743 141,556,132.743 48.000
10,589,919.969 10,589,919.969 5,230,981.430 5,230,981.430 141,672,413.742 141,672,413.742 49.000
10,595,544.969 10,595,544.969 5,231,988.385 5,231,988.385 141,699,685.419 141,699,685.419 50.000
10,601,169.969 10,601,169.969 5,232,545.190 5,232,545.190 141,714,765.574 141,714,765.574 51.000
10,612,419.969 10,612,419.969 5,238,803.140 5,238,803.140 141,884,251.714 141,884,251.714 52.000
10,685,544.969 10,685,544.969 5,250,613.171 5,250,613.171 142,204,106.725 142,204,106.725 53.000
10,708,044.969 10,708,044.969 5,254,279.661 5,254,279.661 142,303,407.494 142,303,407.494 54.000
10,747,419.969 10,747,419.969 5,267,420.881 5,267,420.881 142,659,315.525 142,659,315.525 55.000
10,792,419.969 10,792,419.969 5,273,104.016 5,273,104.016 142,813,233.776 142,813,233.776 56.000
10,837,419.969 10,837,419.969 5,287,360.057 5,287,360.057 143,199,334.880 143,199,334.880 57.000
10,848,669.969 10,848,669.969 5,288,855.460 5,288,855.460 143,239,835.363 143,239,835.363 58.000
10,876,794.969 10,876,794.969 5,291,798.858 5,291,798.858 143,319,552.406 143,319,552.406 59.000
10,933,044.969 10,933,044.969 5,301,317.428 5,301,317.428 143,577,347.006 143,577,347.006 60.000
10,955,544.969 10,955,544.969 5,307,098.816 5,307,098.816 143,733,926.274 143,733,926.274 61.000
10,966,794.969 10,966,794.969 5,309,836.344 5,309,836.344 143,808,067.657 143,808,067.657 62.000
Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-WorstRock-Best Rock-Worst
1.000 9.283 9.283 0.300 0.300 1,290,646.726 1,290,646.726
2.000 10.322 10.322 0.320 0.320 1,636,866.940 1,636,866.940
3.000 10.109 10.109 0.340 0.340 1,790,149.169 1,790,149.169
4.000 10.076 10.076 0.360 0.360 1,805,648.041 1,805,648.041
5.000 10.484 10.484 0.380 0.380 1,965,304.558 1,965,304.558
6.000 10.874 10.874 0.400 0.400 2,384,682.312 2,384,682.312
7.000 10.613 10.613 0.420 0.420 2,542,669.403 2,542,669.403
8.000 10.574 10.574 0.440 0.440 2,682,368.452 2,682,368.452
9.000 10.649 10.649 0.460 0.460 2,710,829.395 2,710,829.395
10.000 10.974 10.974 0.480 0.480 3,108,102.497 3,108,102.497
11.000 11.255 11.255 0.500 0.500 3,345,740.351 3,345,740.351
12.000 11.491 11.491 0.520 0.520 3,449,174.325 3,449,174.325
13.000 11.502 11.502 0.540 0.540 3,464,127.569 3,464,127.569
14.000 13.856 13.856 0.560 0.560 4,923,952.048 4,923,952.048
15.000 13.887 13.887 0.580 0.580 5,050,698.970 5,050,698.970
16.000 13.916 13.916 0.600 0.600 5,079,092.507 5,079,092.507
17.000 14.105 14.105 0.620 0.620 5,181,294.594 5,181,294.594
18.000 14.331 14.331 0.660 0.660 5,325,947.841 5,325,947.841
19.000 15.568 15.568 0.680 0.680 6,381,986.006 6,381,986.006
20.000 15.593 15.593 0.700 0.700 6,422,955.323 6,422,955.323
21.000 15.913 15.913 0.720 0.720 6,604,810.504 6,604,810.504
22.000 15.933 15.933 0.740 0.740 6,623,360.757 6,623,360.757
23.000 16.030 16.030 0.760 0.760 6,714,498.284 6,714,498.284
24.000 16.157 16.157 0.800 0.800 6,812,517.718 6,812,517.718
25.000 16.139 16.139 0.820 0.820 6,832,246.638 6,832,246.638
26.000 16.285 16.285 0.860 0.860 6,944,505.070 6,944,505.070
27.000 16.821 16.821 0.900 0.900 7,271,276.944 7,271,276.944
28.000 17.121 17.121 0.920 0.920 7,665,648.368 7,665,648.368
29.000 17.163 17.163 0.960 0.960 7,700,194.489 7,700,194.489
30.000 17.366 17.366 1.000 1.000 7,849,269.854 7,849,269.854
31.000 17.644 17.644 1.080 1.080 8,114,143.026 8,114,143.026
32.000 20.938 20.938 1.100 1.100 10,459,405.621 10,459,405.621
33.000 21.122 21.122 1.140 1.140 10,629,760.055 10,629,760.055
34.000 21.458 21.458 1.160 1.160 10,861,516.365 10,861,516.365
35.000 22.366 22.366 1.180 1.180 11,622,174.381 11,622,174.381
36.000 23.091 23.091 1.200 1.200 13,111,698.877 13,111,698.877
37.000 23.283 23.283 1.220 1.220 13,277,210.017 13,277,210.017
38.000 23.298 23.298 1.240 1.240 13,307,981.519 13,307,981.519
39.000 23.300 23.300 1.260 1.260 13,484,050.035 13,484,050.035
40.000 23.334 23.334 1.300 1.300 13,525,625.480 13,525,625.480
41.000 23.327 23.327 1.320 1.320 13,552,036.484 13,552,036.484
42.000 23.301 23.301 1.400 1.400 13,628,921.984 13,628,921.984
43.000 23.320 23.320 1.440 1.440 13,745,906.185 13,745,906.185
44.000 23.360 23.360 1.480 1.480 13,844,746.041 13,844,746.041
45.000 23.430 23.430 1.500 1.500 13,914,964.445 13,914,964.445
46.000 23.452 23.452 1.520 1.520 14,034,376.406 14,034,376.406
47.000 23.664 23.664 1.540 1.540 14,233,207.892 14,233,207.892
48.000 23.767 23.767 1.600 1.600 14,524,768.305 14,524,768.305
49.000 23.753 23.753 1.640 1.640 14,562,673.832 14,562,673.832
50.000 23.756 23.756 1.660 1.660 14,572,222.990 14,572,222.990
51.000 23.751 23.751 1.680 1.680 14,577,003.970 14,577,003.970
52.000 23.839 23.839 1.700 1.700 14,644,499.913 14,644,499.913
53.000 23.864 23.864 1.720 1.720 14,760,368.421 14,760,368.421
54.000 23.874 23.874 1.760 1.760 14,797,234.720 14,797,234.720
55.000 24.028 24.028 1.800 1.800 14,943,475.948 14,943,475.948
56.000 24.018 24.018 1.820 1.820 15,000,147.000 15,000,147.000
57.000 24.186 24.186 1.860 1.860 15,163,935.630 15,163,935.630
58.000 24.186 24.186 1.880 1.880 15,179,594.078 15,179,594.078
59.000 24.171 24.171 1.920 1.920 15,209,921.462 15,209,921.462
60.000 24.218 24.218 1.940 1.940 15,317,442.485 15,317,442.485
61.000 24.280 24.280 1.960 1.960 15,386,338.983 15,386,338.983
62.000 24.308 24.308 1.980 1.980 15,419,272.388 15,419,272.388
Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product
In (aueq)-Best
Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
125,516.387 125,516.387 39,466.365 39,466.365 46,431.018 46,431.018 11.506 11.506
144,578.887 144,578.887 44,253.315 44,253.315 52,062.724 52,062.724 11.200 11.200
161,141.387 161,141.387 46,596.487 46,596.487 54,819.396 54,819.396 10.581 10.581
163,016.387 163,016.387 46,835.537 46,835.537 55,100.631 55,100.631 10.513 10.513
171,141.387 171,141.387 48,617.537 48,617.537 57,197.102 57,197.102 10.395 10.395
200,828.887 200,828.887 53,508.675 53,508.675 62,951.382 62,951.382 9.750 9.750
218,953.887 218,953.887 55,513.982 55,513.982 65,310.568 65,310.568 9.278 9.278
231,766.387 231,766.387 57,070.077 57,070.077 67,141.267 67,141.267 9.010 9.010
232,703.887 232,703.887 57,312.377 57,312.377 67,426.326 67,426.326 9.012 9.012
259,578.887 259,578.887 60,978.690 60,978.690 71,739.635 71,739.635 8.596 8.596
273,016.387 273,016.387 62,990.441 62,990.441 74,106.401 74,106.401 8.443 8.443
276,141.387 276,141.387 63,748.949 63,748.949 74,998.763 74,998.763 8.448 8.448
277,078.887 277,078.887 63,869.779 63,869.779 75,140.916 75,140.916 8.435 8.435
331,453.887 331,453.887 74,268.532 74,268.532 87,374.743 87,374.743 8.199 8.199
339,266.387 339,266.387 75,220.410 75,220.410 88,494.600 88,494.600 8.113 8.113
340,516.387 340,516.387 75,411.547 75,411.547 88,719.467 88,719.467 8.104 8.104
343,016.387 343,016.387 76,017.513 76,017.513 89,432.368 89,432.368 8.109 8.109
347,391.387 347,391.387 76,840.702 76,840.702 90,400.826 90,400.826 8.094 8.094
385,203.887 385,203.887 82,773.578 82,773.578 97,380.680 97,380.680 7.863 7.863
387,078.887 387,078.887 83,007.089 83,007.089 97,655.399 97,655.399 7.847 7.847
390,516.387 390,516.387 83,914.959 83,914.959 98,723.481 98,723.481 7.863 7.863
391,141.387 391,141.387 84,008.590 84,008.590 98,833.635 98,833.635 7.859 7.859
394,266.387 394,266.387 84,467.917 84,467.917 99,374.020 99,374.020 7.840 7.840
397,078.887 397,078.887 84,919.087 84,919.087 99,904.808 99,904.808 7.826 7.826
398,641.387 398,641.387 85,025.453 85,025.453 100,029.945 100,029.945 7.805 7.805
401,766.387 401,766.387 85,504.779 85,504.779 100,593.858 100,593.858 7.788 7.788
408,016.387 408,016.387 86,774.538 86,774.538 102,087.692 102,087.692 7.782 7.782
423,016.387 423,016.387 88,404.268 88,404.268 104,005.022 104,005.022 7.647 7.647
423,953.887 423,953.887 88,534.469 88,534.469 104,158.199 104,158.199 7.642 7.642
427,391.387 427,391.387 89,063.797 89,063.797 104,780.938 104,780.938 7.625 7.625
435,203.887 435,203.887 89,953.348 89,953.348 105,827.469 105,827.469 7.563 7.563
476,766.387 476,766.387 97,347.875 97,347.875 114,526.912 114,526.912 7.472 7.472
480,516.387 480,516.387 97,876.587 97,876.587 115,148.926 115,148.926 7.454 7.454
483,641.387 483,641.387 98,555.811 98,555.811 115,948.013 115,948.013 7.457 7.457
497,391.387 497,391.387 100,806.178 100,806.178 118,595.503 118,595.503 7.416 7.416
544,266.387 544,266.387 105,315.978 105,315.978 123,901.150 123,901.150 7.081 7.081
546,766.387 546,766.387 105,778.089 105,778.089 124,444.811 124,444.811 7.079 7.079
547,703.887 547,703.887 105,867.807 105,867.807 124,550.362 124,550.362 7.073 7.073
554,891.387 554,891.387 106,395.516 106,395.516 125,171.195 125,171.195 7.016 7.016
555,828.887 555,828.887 106,508.302 106,508.302 125,303.885 125,303.885 7.012 7.012
557,078.887 557,078.887 106,586.109 106,586.109 125,395.422 125,395.422 7.001 7.001
560,828.887 560,828.887 106,797.885 106,797.885 125,644.571 125,644.571 6.968 6.968
565,203.887 565,203.887 107,100.256 107,100.256 126,000.301 126,000.301 6.934 6.934
568,328.887 568,328.887 107,342.060 107,342.060 126,284.776 126,284.776 6.911 6.911
569,578.887 569,578.887 107,503.145 107,503.145 126,474.288 126,474.288 6.906 6.906
573,953.887 573,953.887 107,792.336 107,792.336 126,814.513 126,814.513 6.872 6.872
577,078.887 577,078.887 108,229.847 108,229.847 127,329.232 127,329.232 6.863 6.863
586,453.887 586,453.887 108,889.333 108,889.333 128,105.098 128,105.098 6.794 6.794
588,328.887 588,328.887 108,978.780 108,978.780 128,210.329 128,210.329 6.778 6.778
588,641.387 588,641.387 108,999.758 108,999.758 128,235.009 128,235.009 6.776 6.776
588,953.887 588,953.887 109,011.358 109,011.358 128,248.657 128,248.657 6.773 6.773
589,578.887 589,578.887 109,141.732 109,141.732 128,402.038 128,402.038 6.774 6.774
593,641.387 593,641.387 109,387.774 109,387.774 128,691.499 128,691.499 6.743 6.743
594,891.387 594,891.387 109,464.160 109,464.160 128,781.364 128,781.364 6.733 6.733
597,078.887 597,078.887 109,737.935 109,737.935 129,103.453 129,103.453 6.725 6.725
599,578.887 599,578.887 109,856.334 109,856.334 129,242.745 129,242.745 6.705 6.705
602,078.887 602,078.887 110,153.335 110,153.335 129,592.158 129,592.158 6.695 6.695
602,703.887 602,703.887 110,184.489 110,184.489 129,628.810 129,628.810 6.690 6.690
604,266.387 604,266.387 110,245.810 110,245.810 129,700.952 129,700.952 6.676 6.676
607,391.387 607,391.387 110,444.113 110,444.113 129,934.251 129,934.251 6.654 6.654
608,641.387 608,641.387 110,564.559 110,564.559 130,075.951 130,075.951 6.647 6.647
609,266.387 609,266.387 110,621.591 110,621.591 130,143.048 130,143.048 6.644 6.644
 Factor
COG Aueq Iteración tmine cuota Inversion NPV
descuento
de (aueq)-Worst
2.35389229 0.4645767 90383368.6 0.45 2841739.11 37671362.3
2.18758469 0.53513317 86436920.5 0.52 2879864.11 41672034.7
2.04322631 0.59643633 80943526.5 0.57 2912989.11 43517662.4
1.91674087 0.60337631 80349864.3 0.58 2916739.11 43701815.2
1.80500261 0.63344956 78818260.4 0.61 2932989.11 45041158.8
1.7055745 0.74333259 72429505.3 0.71 2992364.11 48602850.4
1.61652844 0.81041907 68349401.4 0.78 3028614.11 49968086
1.53631902 0.85784227 65921753.9 0.82 3054239.11 50989032.7
1.46369303 0.86131226 65856613.3 0.82 3056114.11 51147588.5
1.39762355 0.96078532 61658404.7 0.92 3109864.11 53363218.9
1.33726107 1.01052185 59936136.4 0.96 3136739.11 54531221
1.28189676 1.02208848 59727159.3 0.97 3142989.11 54965416.6
1.2309345 1.02555847 59597803.9 0.98 3144864.11 55029659.1
1.18386936 1.22681792 54875481.4 1.16 3253614.11 60512191.9
1.14027077 1.2557345 54045152.1 1.19 3269239.11 60967088.1
1.09976935 1.26036116 53928662.5 1.19 3271739.11 61055109.3
1.06204639 1.26961446 53775736.7 1.20 3276739.11 61324198
0.99386563 1.28580775 53388792.1 1.22 3285489.11 61643246.1
0.96295594 1.42576403 49917731.4 1.34 3361114.11 63727197.3
0.93391086 1.43270401 49742049.8 1.35 3364864.11 63801501.6
0.90656663 1.44542731 49544512.6 1.36 3371739.11 64101302.7
0.88077808 1.44774064 49487294 1.36 3372989.11 64126226.2
0.85641613 1.45930727 49200771.9 1.37 3379239.11 64246468
0.81152335 1.46971724 48935403.2 1.38 3384864.11 64338908
0.79079682 1.47550056 48761307.2 1.39 3387989.11 64350945.1
0.75236557 1.48706719 48445805.7 1.40 3394239.11 64415074.5
0.71749658 1.51020046 47816379.8 1.42 3406739.11 64524848
0.70124666 1.56572031 46244054.6 1.47 3436739.11 64585308.8
0.6708593 1.5691903 46146861.8 1.47 3438614.11 64585219.6
0.64299614 1.5819136 45778574.5 1.49 3445489.11 64561769.7
0.5936808 1.61083018 44903150.5 1.51 3461114.11 64417729.2
0.5825117 1.76466642 40494974.7 1.65 3544239.11 63269248.2
0.56138854 1.77854638 40130048.2 1.66 3551739.11 63158166.9
0.55139121 1.79011302 39796518.2 1.67 3557989.11 63009199.2
0.54174372 1.84100621 38439626.9 1.72 3585489.11 62459194.8
0.53242802 2.01450573 34555381.2 1.87 3679239.11 61016888.6
0.52342728 2.02375904 34333896.3 1.88 3684239.11 60878144.9
0.51472581 2.02722903 34261495.8 1.88 3686114.11 60845220
0.50630891 2.05383229 33733494.6 1.91 3700489.11 60629080
0.49027477 2.05730228 33656197.7 1.91 3702364.11 60582886.3
0.48263259 2.06192893 33565774.9 1.91 3704864.11 60544725.3
0.45430653 2.07580889 33288394 1.93 3712364.11 60413852.5
 0.4413548 2.09200218 32950360.2 1.94 3721114.11 60224247.9
0.42912109 2.10356882 32698409.5 1.95 3727364.11 60062202.1
0.42325508 2.10819547 32578411.7 1.95 3729864.11 59958325.1
0.41754728 2.12438876 32238604.3 1.97 3738614.11 59744721
0.41199138 2.13595539 31921789 1.98 3744864.11 59439335.3
0.39617675 2.1706553 31176853.2 2.01 3763614.11 58896478
0.38629135 2.17759528 31043793 2.02 3767364.11 58814371.9
0.38153136 2.17875194 31019254.1 2.02 3767989.11 58795759.4
0.37688725 2.1799086 30998104.4 2.02 3768614.11 58783934.5
0.37235484 2.18222193 30911168.1 2.02 3769864.11 58669985
0.36793015 2.19725856 30595614.1 2.03 3777989.11 58427882.5
0.35938891 2.20188521 30497568 2.04 3780489.11 58349715.3
0.35123524 2.20998185 30258425.3 2.04 3784864.11 58072824.4
0.34729558 2.21923516 30076633.1 2.05 3789864.11 57939944.4
0.3396756 2.22848847 29804422.7 2.06 3794864.11 57617699.7
0.33598963 2.2308018 29757880.7 2.06 3796114.11 57580798.9
0.3288526 2.23658511 29648445.9 2.07 3799239.11 57502001.3
0.32539659 2.24815175 29390015.5 2.08 3805489.11 57258760.7
0.32201247 2.2527784 29264274.9 2.08 3807989.11 57113387.7
0.31869801 2.25509173 29202513.6 2.08 3809239.11 57042620.5
 Ley Corte
Cop Optima Captura (%)
[COG] i
6.97169411 0.85 0.58328067 cm = 4.0 US$/t
7.71208316 0.87 0.64522467 cp = 18.0 US$/t
8.05364636 0.88 0.67380126
8.08772682 0.88 0.67665257 sellau = 48 US$/oz
8.33559399 0.89 0.69739016
8.99474254 0.91 0.75253724
9.24740145 0.91 0.77367573 recupau = 0.85
9.43634412 0.92 0.78948345
9.46568744 0.92 0.79193844
9.87572564 0.93 0.82624392 pau = 1300 US$/oz
10.0918833 0.94 0.84432856
10.1722382 0.94 0.85105139
10.1841273 0.94 0.85204608 RFAu 34.21 US$/g
11.1987586 0.97 0.93693431
11.2829445 0.97 0.94397765 COG Cueq Iteración 1
11.2992342 0.97 0.94534052 Ritmo Prod 740 t/día
11.3490334 0.97 0.94950693
11.4080784 0.98 0.95444687 tasa de desc. 5%
11.7937472 0.99 0.98671352 fact. Desc. 0.95
11.8074985 0.99 0.987864 Costos Fijos 0 MUS$/Año
11.8629815 0.99 0.99250594
11.867594 0.99 0.99289184 Capacidad Pl 270,174 t/Año
11.8898467 0.99 0.99475359
11.9069542 0.99 0.99618488 Inversión Pla 3500 US$/tpd
11.9091819 0.99 0.99637125 Inversión Mi 2 US$/ton
11.92105 0.99 0.99736419 Elección de Pi 15
11.9413654 0.99 0.99906386
11.9525546 0.99 1
11.9525381 0.99 0.99999862
11.9481983 0.99 0.99963553
11.9215413 0.99 0.9974053
11.7089964 0.99 0.97962291
11.688439 0.98 0.97790299
11.6608701 0.98 0.97559647
11.5590829 0.98 0.96708053
11.2921608 0.97 0.94474873
11.2664841 0.97 0.94260051
11.2603908 0.97 0.94209072
11.2203906 0.97 0.93874414
11.2118417 0.97 0.9380289
11.2047794 0.97 0.93743804
11.1805593 0.97 0.93541168
11.1454699 0.97 0.93247596
11.1154807 0.97 0.92996694
11.0962566 0.97 0.92835857
11.0567257 0.97 0.92505125
11.0002091 0.96 0.92032285
10.8997446 0.96 0.91191757
10.8845495 0.96 0.91064629
10.881105 0.96 0.91035811
10.8789166 0.96 0.91017502
10.8578284 0.96 0.90841069
10.8130234 0.96 0.90466212
10.7985573 0.96 0.90345183
10.7473142 0.96 0.89916462
10.7227226 0.96 0.89710718
10.663086 0.95 0.89211774
10.6562569 0.95 0.89154639
10.6416742 0.95 0.89032634
10.5966586 0.95 0.88656014
10.569755 0.95 0.88430928
10.5566583 0.95 0.88321356
Pit Cash flow-Best Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst
1.000 41,935,121.639 41,935,121.639 39,938,211.085 39,938,211.085 5,162,586.905 5,162,586.905
2.000 46,200,377.864 46,200,377.864 44,000,359.870 44,000,359.870 6,547,467.759 6,547,467.759
3.000 48,192,866.774 48,192,866.774 45,897,968.357 45,897,968.357 7,160,596.677 7,160,596.677
4.000 48,396,411.600 48,396,411.600 46,091,820.571 46,091,820.571 7,222,592.165 7,222,592.165
5.000 49,842,599.335 49,842,599.335 47,469,142.224 47,469,142.224 7,861,218.230 7,861,218.230
6.000 53,722,449.473 53,722,449.473 51,164,237.594 51,164,237.594 9,538,729.248 9,538,729.248
7.000 55,249,448.184 55,249,448.184 52,618,522.080 52,618,522.080 10,170,677.614 10,170,677.614
8.000 56,393,666.798 56,393,666.798 53,708,254.093 53,708,254.093 10,729,473.806 10,729,473.806
9.000 56,566,308.272 56,566,308.272 53,872,674.544 53,872,674.544 10,843,317.582 10,843,317.582
10.000 59,018,394.834 59,018,394.834 56,207,995.080 56,207,995.080 12,432,409.988 12,432,409.988
11.000 60,306,790.841 60,306,790.841 57,435,038.896 57,435,038.896 13,382,961.403 13,382,961.403
12.000 60,786,457.149 60,786,457.149 57,891,863.952 57,891,863.952 13,796,697.301 13,796,697.301
13.000 60,861,048.249 60,861,048.249 57,962,903.094 57,962,903.094 13,856,510.275 13,856,510.275
14.000 66,856,063.571 66,856,063.571 63,672,441.496 63,672,441.496 19,695,808.193 19,695,808.193
15.000 67,370,989.503 67,370,989.503 64,162,847.146 64,162,847.146 20,202,795.882 20,202,795.882
16.000 67,474,218.803 67,474,218.803 64,261,160.765 64,261,160.765 20,316,370.026 20,316,370.026
17.000 67,779,080.469 67,779,080.469 64,551,505.208 64,551,505.208 20,725,178.376 20,725,178.376
18.000 68,147,854.226 68,147,854.226 64,902,718.310 64,902,718.310 21,301,291.363 21,301,291.363
19.000 68,711,675.217 68,711,675.217 65,439,690.683 65,439,690.683 22,280,218.174 22,280,218.174
20.000 70,520,341.932 70,520,341.932 67,162,230.412 67,162,230.412 25,522,944.023 25,522,944.023
21.000 70,944,354.795 70,944,354.795 67,566,052.186 67,566,052.186 26,409,242.015 26,409,242.015
22.000 70,976,129.757 70,976,129.757 67,596,314.055 67,596,314.055 26,483,443.026 26,483,443.026
23.000 71,130,407.407 71,130,407.407 67,743,245.150 67,743,245.150 26,847,993.137 26,847,993.137
24.000 71,221,982.174 71,221,982.174 67,830,459.213 67,830,459.213 27,140,055.732 27,140,055.732
25.000 71,248,112.466 71,248,112.466 67,855,345.206 67,855,345.206 27,218,971.413 27,218,971.413
26.000 71,274,953.752 71,274,953.752 67,880,908.335 67,880,908.335 27,325,236.553 27,325,236.553
27.000 71,369,785.976 71,369,785.976 67,971,224.739 67,971,224.739 27,774,270.281 27,774,270.281
28.000 71,513,060.255 71,513,060.255 68,107,676.433 68,107,676.433 28,904,749.428 28,904,749.428
29.000 71,635,083.839 71,635,083.839 68,223,889.371 68,223,889.371 30,180,851.525 30,180,851.525
30.000 71,659,580.619 71,659,580.619 68,247,219.637 68,247,219.637 30,546,690.810 30,546,690.810
31.000 71,663,451.873 71,663,451.873 68,250,906.546 68,250,906.546 30,836,396.206 30,836,396.206
32.000 71,662,111.974 71,662,111.974 68,249,630.451 68,249,630.451 31,249,910.269 31,249,910.269
33.000 71,655,845.555 71,655,845.555 68,243,662.434 68,243,662.434 31,386,121.153 31,386,121.153
34.000 71,651,541.071 71,651,541.071 68,239,562.925 68,239,562.925 31,428,929.068 31,428,929.068
35.000 70,683,766.950 70,683,766.950 67,317,873.286 67,317,873.286 41,570,630.522 41,570,630.522
36.000 70,671,146.789 70,671,146.789 67,305,854.085 67,305,854.085 41,668,098.087 41,668,098.087
37.000 70,584,176.849 70,584,176.849 67,223,025.570 67,223,025.570 42,349,515.824 42,349,515.824
38.000 70,451,290.122 70,451,290.122 67,096,466.783 67,096,466.783 43,276,541.062 43,276,541.062
39.000 69,929,704.898 69,929,704.898 66,599,718.950 66,599,718.950 46,476,489.261 46,476,489.261
40.000 69,755,239.810 69,755,239.810 66,433,561.724 66,433,561.724 47,374,324.220 47,374,324.220
41.000 68,500,554.455 68,500,554.455 65,238,623.290 65,238,623.290 53,228,176.077 53,228,176.077
42.000 68,489,806.055 68,489,806.055 65,228,386.719 65,228,386.719 53,271,475.265 53,271,475.265
43.000 68,299,614.071 68,299,614.071 65,047,251.497 65,047,251.497 53,991,102.468 53,991,102.468
44.000 68,267,191.940 68,267,191.940 65,016,373.276 65,016,373.276 54,098,751.920 54,098,751.920
45.000 68,084,773.902 68,084,773.902 64,842,641.812 64,842,641.812 54,586,130.611 54,586,130.611
46.000 67,912,771.944 67,912,771.944 64,678,830.423 64,678,830.423 55,067,194.312 55,067,194.312
47.000 67,733,331.738 67,733,331.738 64,507,934.988 64,507,934.988 55,514,857.778 55,514,857.778
48.000 67,694,808.639 67,694,808.639 64,471,246.323 64,471,246.323 55,617,463.875 55,617,463.875
49.000 67,561,656.998 67,561,656.998 64,344,435.236 64,344,435.236 55,944,986.368 55,944,986.368
50.000 67,254,723.034 67,254,723.034 64,052,117.176 64,052,117.176 56,655,532.142 56,655,532.142
51.000 66,969,944.160 66,969,944.160 63,780,899.200 63,780,899.200 57,349,188.347 57,349,188.347
52.000 66,851,938.577 66,851,938.577 63,668,512.930 63,668,512.930 57,619,172.121 57,619,172.121
53.000 66,578,319.337 66,578,319.337 63,407,923.178 63,407,923.178 58,176,814.631 58,176,814.631
54.000 65,866,862.197 65,866,862.197 62,730,344.949 62,730,344.949 59,595,319.413 59,595,319.413
55.000 65,664,319.272 65,664,319.272 62,537,446.926 62,537,446.926 59,975,459.815 59,975,459.815
56.000 65,480,037.695 65,480,037.695 62,361,940.662 62,361,940.662 60,304,614.004 60,304,614.004
57.000 65,341,378.358 65,341,378.358 62,229,884.151 62,229,884.151 60,566,449.997 60,566,449.997
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best
2,208,844.998 2,208,844.998 1,890,347.101 1,890,347.101 51,196,900.642 51,196,900.642 1.000
2,551,969.998 2,551,969.998 2,120,120.727 2,120,120.727 57,419,936.347 57,419,936.347 2.000
2,821,969.998 2,821,969.998 2,230,368.056 2,230,368.056 60,405,801.505 60,405,801.505 3.000
2,855,719.998 2,855,719.998 2,241,842.445 2,241,842.445 60,716,566.207 60,716,566.207 4.000
3,001,969.998 3,001,969.998 2,327,378.437 2,327,378.437 63,033,166.000 63,033,166.000 5.000
3,508,219.998 3,508,219.998 2,559,849.152 2,559,849.152 69,329,247.871 69,329,247.871 6.000
3,811,969.998 3,811,969.998 2,654,265.653 2,654,265.653 71,886,361.449 71,886,361.449 7.000
4,031,344.998 4,031,344.998 2,727,967.499 2,727,967.499 73,882,453.101 73,882,453.101 8.000
4,048,219.998 4,048,219.998 2,739,597.924 2,739,597.924 74,197,443.775 74,197,443.775 9.000
4,475,719.998 4,475,719.998 2,910,921.079 2,910,921.079 78,837,445.898 78,837,445.898 10.000
4,683,844.998 4,683,844.998 3,004,738.552 3,004,738.552 81,378,335.794 81,378,335.794 11.000
4,740,094.998 4,740,094.998 3,041,146.944 3,041,146.944 82,364,396.391 82,364,396.391 12.000
4,756,969.998 4,756,969.998 3,046,946.780 3,046,946.780 82,521,475.301 82,521,475.301 13.000
5,555,719.998 5,555,719.998 3,531,281.473 3,531,281.473 95,638,873.235 95,638,873.235 14.000
5,668,219.998 5,668,219.998 3,574,773.369 3,574,773.369 96,816,778.752 96,816,778.752 15.000
5,690,719.998 5,690,719.998 3,583,947.942 3,583,947.942 97,065,256.769 97,065,256.769 16.000
5,735,719.998 5,735,719.998 3,613,034.333 3,613,034.333 97,853,013.175 97,853,013.175 17.000
5,808,844.998 5,808,844.998 3,652,063.537 3,652,063.537 98,910,054.123 98,910,054.123 18.000
5,904,469.998 5,904,469.998 3,714,876.552 3,714,876.552 100,611,239.940 100,611,239.940 19.000
6,348,844.998 6,348,844.998 3,925,576.906 3,925,576.906 106,317,707.858 106,317,707.858 20.000
6,427,594.998 6,427,594.998 3,978,831.635 3,978,831.635 107,760,023.442 107,760,023.442 21.000
6,438,844.998 6,438,844.998 3,983,325.921 3,983,325.921 107,881,743.702 107,881,743.702 22.000
6,495,094.998 6,495,094.998 4,005,373.631 4,005,373.631 108,478,869.173 108,478,869.173 23.000
6,534,469.998 6,534,469.998 4,021,591.357 4,021,591.357 108,918,099.261 108,918,099.261 24.000
6,562,594.998 6,562,594.998 4,026,696.954 4,026,696.954 109,056,375.830 109,056,375.830 25.000
6,573,844.998 6,573,844.998 4,032,231.385 4,032,231.385 109,206,266.687 109,206,266.687 26.000
6,630,094.998 6,630,094.998 4,055,239.026 4,055,239.026 109,829,390.280 109,829,390.280 27.000
6,697,594.998 6,697,594.998 4,106,660.882 4,106,660.882 111,222,065.563 111,222,065.563 28.000
6,860,719.998 6,860,719.998 4,166,517.138 4,166,517.138 112,843,172.500 112,843,172.500 29.000
6,933,844.998 6,933,844.998 4,184,285.614 4,184,285.614 113,324,402.040 113,324,402.040 30.000
6,961,969.998 6,961,969.998 4,196,619.223 4,196,619.223 113,658,437.300 113,658,437.300 31.000
6,995,719.998 6,995,719.998 4,213,715.357 4,213,715.357 114,121,457.598 114,121,457.598 32.000
7,006,969.998 7,006,969.998 4,219,128.564 4,219,128.564 114,268,065.270 114,268,065.270 33.000
7,023,844.998 7,023,844.998 4,221,251.699 4,221,251.699 114,325,566.835 114,325,566.835 34.000
7,777,594.998 7,777,594.998 4,601,865.526 4,601,865.526 124,633,857.996 124,633,857.996 35.000
7,800,094.998 7,800,094.998 4,605,981.081 4,605,981.081 124,745,320.955 124,745,320.955 36.000
7,867,594.998 7,867,594.998 4,631,359.272 4,631,359.272 125,432,646.942 125,432,646.942 37.000
7,923,844.998 7,923,844.998 4,663,962.026 4,663,962.026 126,315,638.208 126,315,638.208 38.000
8,199,469.998 8,199,469.998 4,777,213.961 4,777,213.961 129,382,878.118 129,382,878.118 39.000
8,266,969.998 8,266,969.998 4,807,534.851 4,807,534.851 130,204,068.879 130,204,068.879 40.000
9,009,469.998 9,009,469.998 5,012,327.177 5,012,327.177 135,750,527.707 135,750,527.707 41.000
9,015,094.998 9,015,094.998 5,013,790.785 5,013,790.785 135,790,167.103 135,790,167.103 42.000
9,121,969.998 9,121,969.998 5,038,186.065 5,038,186.065 136,450,872.603 136,450,872.603 43.000
9,138,844.998 9,138,844.998 5,041,717.145 5,041,717.145 136,546,506.002 136,546,506.002 44.000
9,206,344.998 9,206,344.998 5,055,996.786 5,055,996.786 136,933,246.297 136,933,246.297 45.000
9,240,094.998 9,240,094.998 5,069,139.729 5,069,139.729 137,289,200.982 137,289,200.982 46.000
9,307,594.998 9,307,594.998 5,082,010.908 5,082,010.908 137,637,795.421 137,637,795.421 47.000
9,313,219.998 9,313,219.998 5,084,683.419 5,084,683.419 137,710,175.931 137,710,175.931 48.000
9,341,344.998 9,341,344.998 5,093,213.611 5,093,213.611 137,941,201.975 137,941,201.975 49.000
9,431,344.998 9,431,344.998 5,112,138.026 5,112,138.026 138,453,738.200 138,453,738.200 50.000
9,476,344.998 9,476,344.998 5,129,539.074 5,129,539.074 138,925,016.578 138,925,016.578 51.000
9,487,594.998 9,487,594.998 5,135,797.023 5,135,797.023 139,094,502.718 139,094,502.718 52.000
9,560,719.998 9,560,719.998 5,149,489.609 5,149,489.609 139,465,343.575 139,465,343.575 53.000
9,656,344.998 9,656,344.998 5,180,263.001 5,180,263.001 140,298,789.608 140,298,789.608 54.000
9,701,344.998 9,701,344.998 5,188,797.090 5,188,797.090 140,529,921.175 140,529,921.175 55.000
9,746,344.998 9,746,344.998 5,196,076.551 5,196,076.551 140,727,073.247 140,727,073.247 56.000
9,763,219.998 9,763,219.998 5,201,445.943 5,201,445.943 140,872,494.296 140,872,494.296 57.000
Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-WorstRock-Best Rock-Worst
1.000 9.518 9.518 0.300 0.300 1,290,646.726 1,290,646.726
2.000 10.545 10.545 0.320 0.320 1,636,866.940 1,636,866.940
3.000 10.419 10.419 0.340 0.340 1,790,149.169 1,790,149.169
4.000 10.381 10.381 0.360 0.360 1,805,648.041 1,805,648.041
5.000 10.784 10.784 0.380 0.380 1,965,304.558 1,965,304.558
6.000 11.235 11.235 0.400 0.400 2,384,682.312 2,384,682.312
7.000 11.006 11.006 0.420 0.420 2,542,669.403 2,542,669.403
8.000 10.977 10.977 0.440 0.440 2,682,368.452 2,682,368.452
9.000 11.053 11.053 0.460 0.460 2,710,829.395 2,710,829.395
10.000 11.500 11.500 0.480 0.480 3,108,102.497 3,108,102.497
11.000 11.858 11.858 0.500 0.500 3,345,740.351 3,345,740.351
12.000 12.098 12.098 0.520 0.520 3,449,174.325 3,449,174.325
13.000 12.108 12.108 0.540 0.540 3,464,127.569 3,464,127.569
14.000 14.953 14.953 0.560 0.560 4,923,952.048 4,923,952.048
15.000 15.039 15.039 0.580 0.580 5,050,698.970 5,050,698.970
16.000 15.065 15.065 0.600 0.600 5,079,092.507 5,079,092.507
17.000 15.260 15.260 0.620 0.620 5,181,294.594 5,181,294.594
18.000 15.502 15.502 0.660 0.660 5,325,322.841 5,325,322.841
19.000 15.981 15.981 0.680 0.680 5,570,054.544 5,570,054.544
20.000 17.090 17.090 0.700 0.700 6,380,736.006 6,380,736.006
21.000 17.489 17.489 0.720 0.720 6,602,310.504 6,602,310.504
22.000 17.509 17.509 0.740 0.740 6,620,860.757 6,620,860.757
23.000 17.601 17.601 0.760 0.760 6,711,998.284 6,711,998.284
24.000 17.690 17.690 0.800 0.800 6,785,013.933 6,785,013.933
25.000 17.664 17.664 0.820 0.820 6,804,742.853 6,804,742.853
26.000 17.705 17.705 0.840 0.840 6,831,309.138 6,831,309.138
27.000 17.851 17.851 0.860 0.860 6,943,567.570 6,943,567.570
28.000 18.421 18.421 0.900 0.900 7,226,187.357 7,226,187.357
29.000 18.796 18.796 0.940 0.940 7,545,212.881 7,545,212.881
30.000 18.825 18.825 0.960 0.960 7,636,672.702 7,636,672.702
31.000 18.932 18.932 1.000 1.000 7,709,099.052 7,709,099.052
32.000 19.102 19.102 1.020 1.020 7,812,477.567 7,812,477.567
33.000 19.157 19.157 1.060 1.060 7,846,530.288 7,846,530.288
34.000 19.136 19.136 1.080 1.080 7,857,232.267 7,857,232.267
35.000 23.052 23.052 1.100 1.100 10,392,657.631 10,392,657.631
36.000 23.039 23.039 1.120 1.120 10,417,024.522 10,417,024.522
37.000 23.223 23.223 1.140 1.140 10,587,378.956 10,587,378.956
38.000 23.577 23.577 1.160 1.160 10,819,135.266 10,819,135.266
39.000 24.507 24.507 1.180 1.180 11,619,122.315 11,619,122.315
40.000 24.787 24.787 1.220 1.220 11,843,581.055 11,843,581.055
41.000 25.586 25.586 1.240 1.240 13,307,044.019 13,307,044.019
42.000 25.591 25.591 1.280 1.280 13,317,868.816 13,317,868.816
43.000 25.635 25.635 1.300 1.300 13,497,775.617 13,497,775.617
44.000 25.638 25.638 1.340 1.340 13,524,687.980 13,524,687.980
45.000 25.681 25.681 1.480 1.480 13,646,532.653 13,646,532.653
46.000 25.818 25.818 1.500 1.500 13,766,798.578 13,766,798.578
47.000 25.840 25.840 1.520 1.520 13,878,714.445 13,878,714.445
48.000 25.873 25.873 1.540 1.540 13,904,365.969 13,904,365.969
49.000 25.950 25.950 1.580 1.580 13,986,246.592 13,986,246.592
50.000 26.032 26.032 1.600 1.600 14,163,883.036 14,163,883.036
51.000 26.233 26.233 1.620 1.620 14,337,297.087 14,337,297.087
52.000 26.329 26.329 1.700 1.700 14,404,793.030 14,404,793.030
53.000 26.382 26.382 1.740 1.740 14,544,203.658 14,544,203.658
54.000 26.772 26.772 1.860 1.860 14,898,829.853 14,898,829.853
55.000 26.820 26.820 1.880 1.880 14,993,864.954 14,993,864.954
56.000 26.843 26.843 1.940 1.940 15,076,153.501 15,076,153.501
57.000 26.916 26.916 1.960 1.960 15,141,612.499 15,141,612.499
Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product
In (aueq)-Best
Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
122,713.611 122,713.611 39,382.231 39,382.231 46,332.037 46,332.037 11.743 11.743
141,776.111 141,776.111 44,169.182 44,169.182 51,963.743 51,963.743 11.400 11.400
156,776.111 156,776.111 46,466.001 46,466.001 54,665.884 54,665.884 10.845 10.845
158,651.111 158,651.111 46,705.051 46,705.051 54,947.119 54,947.119 10.772 10.772
166,776.111 166,776.111 48,487.051 48,487.051 57,043.589 57,043.589 10.639 10.639
194,901.111 194,901.111 53,330.191 53,330.191 62,741.401 62,741.401 10.013 10.013
211,776.111 211,776.111 55,297.201 55,297.201 65,055.531 65,055.531 9.555 9.555
223,963.611 223,963.611 56,832.656 56,832.656 66,861.949 66,861.949 9.286 9.286
224,901.111 224,901.111 57,074.957 57,074.957 67,147.008 67,147.008 9.286 9.286
248,651.111 248,651.111 60,644.189 60,644.189 71,346.105 71,346.105 8.925 8.925
260,213.611 260,213.611 62,598.720 62,598.720 73,645.553 73,645.553 8.803 8.803
263,338.611 263,338.611 63,357.228 63,357.228 74,537.915 74,537.915 8.804 8.804
264,276.111 264,276.111 63,478.058 63,478.058 74,680.068 74,680.068 8.789 8.789
308,651.111 308,651.111 73,568.364 73,568.364 86,551.017 86,551.017 8.722 8.722
314,901.111 314,901.111 74,474.445 74,474.445 87,616.994 87,616.994 8.654 8.654
316,151.111 316,151.111 74,665.582 74,665.582 87,841.861 87,841.861 8.642 8.642
318,651.111 318,651.111 75,271.549 75,271.549 88,554.763 88,554.763 8.644 8.644
322,713.611 322,713.611 76,084.657 76,084.657 89,511.361 89,511.361 8.627 8.627
328,026.111 328,026.111 77,393.261 77,393.261 91,050.896 91,050.896 8.633 8.633
352,713.611 352,713.611 81,782.852 81,782.852 96,215.120 96,215.120 8.485 8.485
357,088.611 357,088.611 82,892.326 82,892.326 97,520.383 97,520.383 8.494 8.494
357,713.611 357,713.611 82,985.957 82,985.957 97,630.537 97,630.537 8.489 8.489
360,838.611 360,838.611 83,445.284 83,445.284 98,170.922 98,170.922 8.462 8.462
363,026.111 363,026.111 83,783.153 83,783.153 98,568.416 98,568.416 8.445 8.445
364,588.611 364,588.611 83,889.520 83,889.520 98,693.553 98,693.553 8.420 8.420
365,213.611 365,213.611 84,004.821 84,004.821 98,829.201 98,829.201 8.417 8.417
368,338.611 368,338.611 84,484.146 84,484.146 99,393.113 99,393.113 8.393 8.393
372,088.611 372,088.611 85,555.435 85,555.435 100,653.453 100,653.453 8.414 8.414
381,151.111 381,151.111 86,802.440 86,802.440 102,120.518 102,120.518 8.333 8.333
385,213.611 385,213.611 87,172.617 87,172.617 102,556.020 102,556.020 8.281 8.281
386,776.111 386,776.111 87,429.567 87,429.567 102,858.314 102,858.314 8.272 8.272
388,651.111 388,651.111 87,785.737 87,785.737 103,277.337 103,277.337 8.265 8.265
389,276.111 389,276.111 87,898.512 87,898.512 103,410.014 103,410.014 8.263 8.263
390,213.611 390,213.611 87,942.744 87,942.744 103,462.051 103,462.051 8.247 8.247
432,088.611 432,088.611 95,872.198 95,872.198 112,790.822 112,790.822 8.119 8.119
433,338.611 433,338.611 95,957.939 95,957.939 112,891.693 112,891.693 8.103 8.103
437,088.611 437,088.611 96,486.651 96,486.651 113,513.708 113,513.708 8.078 8.078
440,213.611 440,213.611 97,165.876 97,165.876 114,312.795 114,312.795 8.077 8.077
455,526.111 455,526.111 99,525.291 99,525.291 117,088.577 117,088.577 7.995 7.995
459,276.111 459,276.111 100,156.976 100,156.976 117,831.737 117,831.737 7.980 7.980
500,526.111 500,526.111 104,423.483 104,423.483 122,851.156 122,851.156 7.634 7.634
500,838.611 500,838.611 104,453.975 104,453.975 122,887.029 122,887.029 7.632 7.632
506,776.111 506,776.111 104,962.210 104,962.210 123,484.953 123,484.953 7.579 7.579
507,713.611 507,713.611 105,035.774 105,035.774 123,571.499 123,571.499 7.570 7.570
511,463.611 511,463.611 105,333.266 105,333.266 123,921.490 123,921.490 7.536 7.536
513,338.611 513,338.611 105,607.078 105,607.078 124,243.621 124,243.621 7.528 7.528
517,088.611 517,088.611 105,875.227 105,875.227 124,559.091 124,559.091 7.492 7.492
517,401.111 517,401.111 105,930.905 105,930.905 124,624.594 124,624.594 7.492 7.492
518,963.611 518,963.611 106,108.617 106,108.617 124,833.667 124,833.667 7.482 7.482
523,963.611 523,963.611 106,502.876 106,502.876 125,297.501 125,297.501 7.438 7.438
526,463.611 526,463.611 106,865.397 106,865.397 125,723.997 125,723.997 7.428 7.428
527,088.611 527,088.611 106,995.771 106,995.771 125,877.378 125,877.378 7.428 7.428
531,151.111 531,151.111 107,281.034 107,281.034 126,212.981 126,212.981 7.391 7.391
536,463.611 536,463.611 107,922.146 107,922.146 126,967.230 126,967.230 7.361 7.361
538,963.611 538,963.611 108,099.939 108,099.939 127,176.399 127,176.399 7.339 7.339
541,463.611 541,463.611 108,251.595 108,251.595 127,354.817 127,354.817 7.316 7.316
542,401.111 542,401.111 108,363.457 108,363.457 127,486.420 127,486.420 7.311 7.311
 Factor
COG Aueq Iteración tmine cuota Inversion NPV
descuento
de (aueq)-Worst
2.35389229 0.47941222 87471949.9 0.46 2699903.37 37745659
2.18758469 0.55388477 83411533.4 0.53 2738028.37 41740745.1
2.04322631 0.61248612 78684014.7 0.59 2768028.37 43563019.2
1.91674087 0.61981129 78082494.7 0.60 2771778.37 43746678.7
1.80500261 0.65155369 76498069.8 0.63 2788028.37 45083606.8
1.7055745 0.76143122 70554566.5 0.73 2844278.37 48616453.5
1.61652844 0.82735774 66778185.3 0.79 2878028.37 49960917
1.53631902 0.87497133 64452016.5 0.84 2902403.37 50968662.9
1.46369303 0.87863392 64379836.9 0.84 2904278.37 51126913.4
1.39762355 0.97141939 60754804.3 0.93 2951778.37 53295105.7
1.33726107 1.01659126 59322554.7 0.97 2974903.37 54437084.2
1.28189676 1.02879988 59084821.5 0.98 2981153.37 54870386.7
1.2309345 1.03246246 58947468.3 0.98 2983028.37 54934369.7
1.18386936 1.20582479 55444260.4 1.14 3071778.37 60284610.8
1.14027077 1.23024202 54762387 1.17 3084278.37 60722440.4
1.09976935 1.23512546 54629445.1 1.17 3086778.37 60810172
1.06204639 1.24489236 54445735.9 1.18 3091778.37 61078733.7
0.99386563 1.26076356 54052842.8 1.19 3099903.37 61395027.5
0.96295594 1.2815182 53617401 1.21 3110528.37 61885424.8
0.93391086 1.37796626 51177118.2 1.30 3159903.37 63391835.1
0.90656663 1.39505832 50854042.4 1.32 3168653.37 63755640.2
0.88077808 1.39750004 50787926.9 1.32 3169903.37 63780421.8
0.85641613 1.40970865 50457523.4 1.33 3176153.37 63899946.6
0.81152335 1.41825468 50218048.3 1.34 3180528.37 63968087.1
0.79079682 1.42435899 50021176.5 1.34 3183653.37 63979711.1
0.77110265 1.42680071 49954386.1 1.34 3184903.37 63999807.9
0.75236557 1.43900933 49596472.1 1.36 3191153.37 64063148.1
0.71749658 1.45365967 49195187.8 1.37 3198653.37 64166863.3
0.68571649 1.48906465 48107437 1.40 3216778.37 64206123.4
0.6708593 1.50493585 47616369 1.42 3224903.37 64195263.9
0.64299614 1.51104016 47426570.1 1.42 3228028.37 64185864.5
0.62991484 1.51836532 47196883.9 1.43 3231778.37 64168957
0.60528659 1.52080705 47116986.8 1.43 3233028.37 64157848.5
0.5936808 1.52446963 47000963.2 1.43 3234903.37 64145979
0.5825117 1.68806507 41872655.5 1.58 3318653.37 62890837
0.57175509 1.69294851 41744415.9 1.59 3321153.37 62868738.3
0.56138854 1.70759885 41335338.7 1.60 3328653.37 62756487
0.55139121 1.71980747 40964637.9 1.61 3334903.37 62606451.9
0.54174372 1.77962968 39294526.2 1.66 3365528.37 61993537.3
0.52342728 1.79428001 38876451.4 1.68 3373028.37 61800017.1
0.51472581 1.95543373 35030875 1.82 3455528.37 60297956
0.49816285 1.95665459 35003524.1 1.82 3456153.37 60285459.2
0.49027477 1.97985096 34497351.4 1.84 3468028.37 60061193.4
0.47522501 1.98351354 34417305.7 1.84 3469903.37 60023578.9
0.42912109 1.99816388 34073668.6 1.86 3477403.37 59824155.3
0.42325508 2.00548905 33863446.9 1.86 3481153.37 59649388.5
0.41754728 2.02013938 33529038.8 1.88 3488653.37 59452953.1
0.41199138 2.02136025 33489729.9 1.88 3489278.37 59414687.5
0.40131165 2.02746455 33323224.8 1.88 3492403.37 59278639.8
0.39617675 2.04699834 32855289.5 1.90 3502403.37 58954193.5
0.39117161 2.05676523 32560811.1 1.91 3507403.37 58670162.2
0.37235484 2.05920695 32464895.5 1.91 3508653.37 58555716
0.36360938 2.07507815 32084728.6 1.93 3516778.37 58270041.9
0.3396756 2.0958328 31427536.7 1.94 3527403.37 57568745
0.33598963 2.10559969 31185566.6 1.95 3532403.37 57361609.5
0.32539659 2.11536658 30954463.6 1.96 3537403.37 57171497.2
0.32201247 2.11902916 30835525.8 1.96 3539278.37 57035746.7
 Ley Corte
Cop Optima Captura (%)
[COG] i
7.37315527 0.86 0.58788254 cm = 4.0 US$/t
8.15354674 0.88 0.65010536 cp = 18.0 US$/t
8.50950581 0.89 0.67848699
8.54538146 0.89 0.68134745 sellau = 48 US$/oz
8.80653409 0.90 0.70216989
9.49663273 0.92 0.75719341
9.75925731 0.93 0.77813321 recupau = 0.85
9.95610822 0.93 0.79382869
9.98702052 0.93 0.79629342
10.4105505 0.95 0.83006266 pau = 1300 US$/oz
10.6336221 0.95 0.84784879
10.7182625 0.96 0.85459741
10.7307608 0.96 0.85559393 RFAu 34.21 US$/g
11.7758653 0.99 0.93892307
11.86139 0.99 0.9457422 COG Cueq Iteración 1
11.8785273 0.99 0.94710861 Ritmo Prod 701 t/día
11.9309875 0.99 0.95129141
11.9927717 0.99 0.95621764 tasa de desc. 5%
12.0885648 1.00 0.96385549 fact. Desc. 0.95
12.3828238 1.00 0.98731759 Costos Fijos 0 MUS$/Año
12.4538887 1.01 0.9929838
12.4587295 1.01 0.99336977 Capacidad Pl 255,967 t/Año
12.4820772 1.01 0.99523135
12.4953876 1.01 0.99629262 Inversión Pla 3500 US$/tpd
12.4976582 1.01 0.99647367 Inversión Mi 2 US$/ton
12.5015838 1.01 0.99678667 Elección de Pi 15
12.5139566 1.01 0.99777318
12.5342161 1.01 0.99938853
12.5418851 1.01 1
12.5397638 1.01 0.99983086
12.5379277 1.01 0.99968447
12.5346251 1.01 0.99942114
12.5324551 1.01 0.99924813
12.5301366 1.01 0.99906326
12.2849599 1.00 0.97951463
12.2806432 1.00 0.97917044
12.2587162 1.00 0.97742215
12.2294087 1.00 0.97508538
12.1096833 1.00 0.96553933
12.0718815 1.00 0.96252528
11.7784721 0.99 0.93913092
11.776031 0.99 0.93893629
11.7322234 0.99 0.93544338
11.7248759 0.99 0.93485754
11.6859209 0.98 0.93175155
11.6517823 0.98 0.92902959
11.6134111 0.98 0.92597014
11.6059364 0.98 0.92537416
11.5793611 0.98 0.92325524
11.5159845 0.98 0.91820204
11.4605024 0.98 0.9137783
11.4381467 0.98 0.91199582
11.3823438 0.98 0.90754649
11.245354 0.97 0.8966239
11.2048925 0.97 0.8933978
11.1677564 0.97 0.89043683
11.1412392 0.97 0.88832254
Pit Cash flow-Best Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst
1.000 41,862,604.930 41,862,604.930 39,869,147.552 39,869,147.552 5,162,586.905 5,162,586.905
2.000 46,127,861.154 46,127,861.154 43,931,296.337 43,931,296.337 6,547,467.759 6,547,467.759
3.000 48,102,864.701 48,102,864.701 45,812,252.096 45,812,252.096 7,160,596.677 7,160,596.677
4.000 48,306,409.526 48,306,409.526 46,006,104.311 46,006,104.311 7,222,592.165 7,222,592.165
5.000 49,726,694.390 49,726,694.390 47,358,756.562 47,358,756.562 7,861,218.230 7,861,218.230
6.000 53,514,216.916 53,514,216.916 50,965,920.873 50,965,920.873 9,538,729.248 9,538,729.248
7.000 55,002,939.265 55,002,939.265 52,383,751.681 52,383,751.681 10,170,677.614 10,170,677.614
8.000 56,101,961.305 56,101,961.305 53,430,439.338 53,430,439.338 10,729,473.806 10,729,473.806
9.000 56,274,602.779 56,274,602.779 53,594,859.789 53,594,859.789 10,843,317.582 10,843,317.582
10.000 58,634,853.756 58,634,853.756 55,842,717.862 55,842,717.862 12,431,159.988 12,431,159.988
11.000 59,887,420.376 59,887,420.376 57,035,638.454 57,035,638.454 13,381,711.403 13,381,711.403
12.000 60,367,086.685 60,367,086.685 57,492,463.510 57,492,463.510 13,795,447.301 13,795,447.301
13.000 60,441,677.785 60,441,677.785 57,563,502.652 57,563,502.652 13,855,260.275 13,855,260.275
14.000 66,307,364.993 66,307,364.993 63,149,871.422 63,149,871.422 19,694,558.193 19,694,558.193
15.000 66,787,740.445 66,787,740.445 63,607,371.852 63,607,371.852 20,200,295.882 20,200,295.882
16.000 66,877,789.163 66,877,789.163 63,693,132.536 63,693,132.536 20,307,038.315 20,307,038.315
17.000 67,187,033.698 67,187,033.698 63,987,651.141 63,987,651.141 20,722,678.376 20,722,678.376
18.000 67,364,967.207 67,364,967.207 64,157,111.625 64,157,111.625 20,980,246.425 20,980,246.425
19.000 68,110,015.315 68,110,015.315 64,866,681.253 64,866,681.253 22,277,718.174 22,277,718.174
20.000 69,870,347.659 69,870,347.659 66,543,188.247 66,543,188.247 25,514,194.023 25,514,194.023
21.000 70,204,913.671 70,204,913.671 66,861,822.544 66,861,822.544 26,240,364.747 26,240,364.747
22.000 70,307,674.464 70,307,674.464 66,959,689.965 66,959,689.965 26,479,693.026 26,479,693.026
23.000 70,461,952.114 70,461,952.114 67,106,621.061 67,106,621.061 26,844,243.137 26,844,243.137
24.000 70,550,129.110 70,550,129.110 67,190,599.153 67,190,599.153 27,130,055.732 27,130,055.732
25.000 70,588,002.611 70,588,002.611 67,226,669.154 67,226,669.154 27,279,921.842 27,279,921.842
26.000 70,656,486.018 70,656,486.018 67,291,891.446 67,291,891.446 27,596,696.224 27,596,696.224
27.000 70,685,591.443 70,685,591.443 67,319,610.898 67,319,610.898 27,758,020.281 27,758,020.281
28.000 70,828,865.722 70,828,865.722 67,456,062.592 67,456,062.592 28,888,499.428 28,888,499.428
29.000 70,935,485.745 70,935,485.745 67,557,605.471 67,557,605.471 30,160,851.525 30,160,851.525
30.000 70,940,263.444 70,940,263.444 67,562,155.661 67,562,155.661 30,299,037.925 30,299,037.925
31.000 70,935,837.028 70,935,837.028 67,557,940.027 67,557,940.027 30,621,249.608 30,621,249.608
32.000 70,929,137.125 70,929,137.125 67,551,559.166 67,551,559.166 30,866,586.754 30,866,586.754
33.000 70,918,249.150 70,918,249.150 67,541,189.667 67,541,189.667 31,073,814.407 31,073,814.407
34.000 70,781,466.897 70,781,466.897 67,410,920.854 67,410,920.854 32,419,363.841 32,419,363.841
35.000 69,848,239.268 69,848,239.268 66,522,132.636 66,522,132.636 41,579,380.522 41,579,380.522
36.000 69,714,101.715 69,714,101.715 66,394,382.585 66,394,382.585 42,521,892.912 42,521,892.912
37.000 69,608,382.601 69,608,382.601 66,293,697.715 66,293,697.715 43,207,823.497 43,207,823.497
38.000 69,059,733.695 69,059,733.695 65,771,174.947 65,771,174.947 46,407,771.697 46,407,771.697
39.000 68,999,642.413 68,999,642.413 65,713,945.155 65,713,945.155 46,703,529.662 46,703,529.662
40.000 68,835,507.306 68,835,507.306 65,557,626.006 65,557,626.006 47,488,660.229 47,488,660.229
41.000 67,544,114.116 67,544,114.116 64,327,727.729 64,327,727.729 53,056,282.227 53,056,282.227
42.000 67,533,365.715 67,533,365.715 64,317,491.158 64,317,491.158 53,099,581.415 53,099,581.415
43.000 67,346,360.559 67,346,360.559 64,139,391.009 64,139,391.009 53,807,958.618 53,807,958.618
44.000 67,313,938.427 67,313,938.427 64,108,512.788 64,108,512.788 53,915,608.069 53,915,608.069
45.000 67,124,471.818 67,124,471.818 63,928,068.398 63,928,068.398 54,443,691.038 54,443,691.038
46.000 66,927,193.518 66,927,193.518 63,740,184.303 63,740,184.303 54,941,656.559 54,941,656.559
47.000 66,704,599.568 66,704,599.568 63,528,190.065 63,528,190.065 55,477,322.902 55,477,322.902
48.000 66,114,307.590 66,114,307.590 62,966,007.229 62,966,007.229 56,872,296.155 56,872,296.155
49.000 65,909,270.158 65,909,270.158 62,770,733.483 62,770,733.483 57,317,938.347 57,317,938.347
50.000 65,791,264.574 65,791,264.574 62,658,347.213 62,658,347.213 57,587,922.121 57,587,922.121
51.000 64,868,796.697 64,868,796.697 61,779,806.378 61,779,806.378 59,405,319.413 59,405,319.413
52.000 64,687,417.113 64,687,417.113 61,607,063.918 61,607,063.918 59,737,959.815 59,737,959.815
53.000 64,546,668.000 64,546,668.000 61,473,017.143 61,473,017.143 59,984,527.520 59,984,527.520
54.000 64,379,093.913 64,379,093.913 61,313,422.774 61,313,422.774 60,291,363.514 60,291,363.514
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best
2,163,844.998 2,163,844.998 1,885,841.668 1,885,841.668 51,074,878.500 51,074,878.500 1.000
2,506,969.998 2,506,969.998 2,115,615.294 2,115,615.294 57,297,914.204 57,297,914.204 2.000
2,765,719.998 2,765,719.998 2,224,760.947 2,224,760.947 60,253,942.323 60,253,942.323 3.000
2,799,469.998 2,799,469.998 2,236,235.336 2,236,235.336 60,564,707.025 60,564,707.025 4.000
2,928,844.998 2,928,844.998 2,320,131.282 2,320,131.282 62,836,888.900 62,836,888.900 5.000
3,378,844.998 3,378,844.998 2,546,905.731 2,546,905.731 68,978,696.893 68,978,696.893 6.000
3,660,094.998 3,660,094.998 2,638,992.149 2,638,992.149 71,472,704.025 71,472,704.025 7.000
3,851,344.998 3,851,344.998 2,709,882.943 2,709,882.943 73,392,663.052 73,392,663.052 8.000
3,868,219.998 3,868,219.998 2,721,513.368 2,721,513.368 73,707,653.726 73,707,653.726 9.000
4,239,469.998 4,239,469.998 2,887,111.198 2,887,111.198 78,192,594.939 78,192,594.939 10.000
4,425,094.998 4,425,094.998 2,978,692.400 2,978,692.400 80,672,919.178 80,672,919.178 11.000
4,481,344.998 4,481,344.998 3,015,100.792 3,015,100.792 81,658,979.775 81,658,979.775 12.000
4,498,219.998 4,498,219.998 3,020,900.628 3,020,900.628 81,816,058.685 81,816,058.685 13.000
5,218,219.998 5,218,219.998 3,497,257.886 3,497,257.886 94,717,401.069 94,717,401.069 14.000
5,308,219.998 5,308,219.998 3,538,514.619 3,538,514.619 95,834,770.944 95,834,770.944 15.000
5,319,469.998 5,319,469.998 3,546,490.638 3,546,490.638 96,050,788.113 96,050,788.113 16.000
5,370,094.998 5,370,094.998 3,576,222.635 3,576,222.635 96,856,029.707 96,856,029.707 17.000
5,415,094.998 5,415,094.998 3,594,644.420 3,594,644.420 97,354,953.049 97,354,953.049 18.000
5,533,219.998 5,533,219.998 3,677,480.645 3,677,480.645 99,598,434.132 99,598,434.132 19.000
5,943,844.998 5,943,844.998 3,884,794.377 3,884,794.377 105,213,181.057 105,213,181.057 20.000
5,994,469.998 5,994,469.998 3,927,402.495 3,927,402.495 106,367,150.911 106,367,150.911 21.000
6,022,594.998 6,022,594.998 3,941,596.006 3,941,596.006 106,751,558.493 106,751,558.493 22.000
6,078,844.998 6,078,844.998 3,963,643.716 3,963,643.716 107,348,683.964 107,348,683.964 23.000
6,112,594.998 6,112,594.998 3,979,275.904 3,979,275.904 107,772,055.745 107,772,055.745 24.000
6,135,094.998 6,135,094.998 3,987,336.209 3,987,336.209 107,990,355.660 107,990,355.660 25.000
6,168,844.998 6,168,844.998 4,003,400.405 4,003,400.405 108,425,427.645 108,425,427.645 26.000
6,196,969.998 6,196,969.998 4,011,779.491 4,011,779.491 108,652,361.213 108,652,361.213 27.000
6,264,469.998 6,264,469.998 4,063,201.348 4,063,201.348 110,045,036.495 110,045,036.495 28.000
6,416,344.998 6,416,344.998 4,121,891.972 4,121,891.972 111,634,574.239 111,634,574.239 29.000
6,433,219.998 6,433,219.998 4,128,019.989 4,128,019.989 111,800,541.356 111,800,541.356 30.000
6,461,344.998 6,461,344.998 4,141,281.724 4,141,281.724 112,159,713.358 112,159,713.358 31.000
6,478,219.998 6,478,219.998 4,151,077.720 4,151,077.720 112,425,021.596 112,425,021.596 32.000
6,495,094.998 6,495,094.998 4,159,252.085 4,159,252.085 112,646,410.639 112,646,410.639 33.000
6,641,344.998 6,641,344.998 4,211,201.626 4,211,201.626 114,053,377.361 114,053,377.361 34.000
7,260,094.998 7,260,094.998 4,550,327.724 4,550,327.724 123,238,042.511 123,238,042.511 35.000
7,344,469.998 7,344,469.998 4,584,554.554 4,584,554.554 124,165,019.178 124,165,019.178 36.000
7,383,844.998 7,383,844.998 4,608,308.668 4,608,308.668 124,808,359.764 124,808,359.764 37.000
7,642,594.998 7,642,594.998 4,719,876.053 4,719,876.053 127,829,976.442 127,829,976.442 38.000
7,670,719.998 7,670,719.998 4,729,989.472 4,729,989.472 128,103,881.545 128,103,881.545 39.000
7,726,969.998 7,726,969.998 4,755,954.155 4,755,954.155 128,807,091.688 128,807,091.688 40.000
8,351,344.998 8,351,344.998 4,943,836.729 4,943,836.729 133,895,578.069 133,895,578.069 41.000
8,356,969.998 8,356,969.998 4,945,300.337 4,945,300.337 133,935,217.465 133,935,217.465 42.000
8,458,219.998 8,458,219.998 4,969,170.831 4,969,170.831 134,581,710.005 134,581,710.005 43.000
8,475,094.998 8,475,094.998 4,972,701.910 4,972,701.910 134,677,343.404 134,677,343.404 44.000
8,514,469.998 8,514,469.998 4,987,193.592 4,987,193.592 135,069,826.445 135,069,826.445 45.000
8,570,719.998 8,570,719.998 5,000,878.086 5,000,878.086 135,440,448.160 135,440,448.160 46.000
8,621,344.998 8,621,344.998 5,014,821.756 5,014,821.756 135,818,089.223 135,818,089.223 47.000
8,750,719.998 8,750,719.998 5,050,632.220 5,050,632.220 136,787,955.963 136,787,955.963 48.000
8,801,344.998 8,801,344.998 5,061,797.578 5,061,797.578 137,090,351.080 137,090,351.080 49.000
8,812,594.998 8,812,594.998 5,068,055.528 5,068,055.528 137,259,837.220 137,259,837.220 50.000
8,941,969.998 8,941,969.998 5,107,325.985 5,107,325.985 138,323,412.092 138,323,412.092 51.000
8,975,719.998 8,975,719.998 5,114,419.051 5,114,419.051 138,515,515.978 138,515,515.978 52.000
9,009,469.998 9,009,469.998 5,119,769.924 5,119,769.924 138,660,435.442 138,660,435.442 53.000
9,031,969.998 9,031,969.998 5,125,971.658 5,125,971.658 138,828,399.083 138,828,399.083 54.000
Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-WorstRock-Best Rock-Worst
1.000 9.736 9.736 0.300 0.300 1,290,646.726 1,290,646.726
2.000 10.753 10.753 0.320 0.320 1,636,866.940 1,636,866.940
3.000 10.651 10.651 0.340 0.340 1,790,149.169 1,790,149.169
4.000 10.610 10.610 0.360 0.360 1,805,648.041 1,805,648.041
5.000 11.078 11.078 0.380 0.380 1,965,304.558 1,965,304.558
6.000 11.704 11.704 0.400 0.400 2,384,682.312 2,384,682.312
7.000 11.505 11.505 0.420 0.420 2,542,669.403 2,542,669.403
8.000 11.537 11.537 0.440 0.440 2,682,368.452 2,682,368.452
9.000 11.614 11.614 0.460 0.460 2,710,829.395 2,710,829.395
10.000 12.195 12.195 0.480 0.480 3,107,789.997 3,107,789.997
11.000 12.608 12.608 0.500 0.500 3,345,427.851 3,345,427.851
12.000 12.853 12.853 0.520 0.520 3,448,861.825 3,448,861.825
13.000 12.861 12.861 0.540 0.540 3,463,815.069 3,463,815.069
14.000 15.984 15.984 0.560 0.560 4,923,639.548 4,923,639.548
15.000 16.125 16.125 0.580 0.580 5,050,073.970 5,050,073.970
16.000 16.179 16.179 0.600 0.600 5,076,759.579 5,076,759.579
17.000 16.365 16.365 0.620 0.620 5,180,669.594 5,180,669.594
18.000 16.435 16.435 0.660 0.660 5,245,061.606 5,245,061.606
19.000 17.118 17.118 0.680 0.680 5,569,429.544 5,569,429.544
20.000 18.316 18.316 0.700 0.700 6,378,548.506 6,378,548.506
21.000 18.698 18.698 0.720 0.720 6,560,091.187 6,560,091.187
22.000 18.785 18.785 0.740 0.740 6,619,923.257 6,619,923.257
23.000 18.872 18.872 0.760 0.760 6,711,060.784 6,711,060.784
24.000 18.973 18.973 0.800 0.800 6,782,513.933 6,782,513.933
25.000 19.009 19.009 0.840 0.840 6,819,980.461 6,819,980.461
26.000 19.131 19.131 0.860 0.860 6,899,174.056 6,899,174.056
27.000 19.157 19.157 0.880 0.880 6,939,505.070 6,939,505.070
28.000 19.752 19.752 0.900 0.900 7,222,124.857 7,222,124.857
29.000 20.153 20.153 0.940 0.940 7,540,212.881 7,540,212.881
30.000 20.194 20.194 0.980 0.980 7,574,759.481 7,574,759.481
31.000 20.326 20.326 1.020 1.020 7,655,312.402 7,655,312.402
32.000 20.441 20.441 1.040 1.040 7,716,646.688 7,716,646.688
33.000 20.529 20.529 1.060 1.060 7,768,453.602 7,768,453.602
34.000 20.967 20.967 1.100 1.100 8,104,840.960 8,104,840.960
35.000 24.772 24.772 1.120 1.120 10,394,845.131 10,394,845.131
36.000 25.053 25.053 1.160 1.160 10,630,473.228 10,630,473.228
37.000 25.333 25.333 1.180 1.180 10,801,955.874 10,801,955.874
38.000 26.325 26.325 1.200 1.200 11,601,942.924 11,601,942.924
39.000 26.398 26.398 1.220 1.220 11,675,882.415 11,675,882.415
40.000 26.656 26.656 1.240 1.240 11,872,165.057 11,872,165.057
41.000 27.589 27.589 1.260 1.260 13,264,070.557 13,264,070.557
42.000 27.593 27.593 1.280 1.280 13,274,895.354 13,274,895.354
43.000 27.627 27.627 1.300 1.300 13,451,989.654 13,451,989.654
44.000 27.627 27.627 1.340 1.340 13,478,902.017 13,478,902.017
45.000 27.774 27.774 1.500 1.500 13,610,922.759 13,610,922.759
46.000 27.847 27.847 1.540 1.540 13,735,414.140 13,735,414.140
47.000 27.957 27.957 1.600 1.600 13,869,330.726 13,869,330.726
48.000 28.246 28.246 1.620 1.620 14,218,074.039 14,218,074.039
49.000 28.306 28.306 1.680 1.680 14,329,484.587 14,329,484.587
50.000 28.406 28.406 1.700 1.700 14,396,980.530 14,396,980.530
51.000 28.895 28.895 1.880 1.880 14,851,329.853 14,851,329.853
52.000 28.950 28.950 1.960 1.960 14,934,489.954 14,934,489.954
53.000 28.961 28.961 1.980 1.980 14,996,131.880 14,996,131.880
54.000 29.039 29.039 2.000 2.000 15,072,840.878 15,072,840.878
Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product
In (aueq)-Best
Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
120,213.611 120,213.611 39,288.368 39,288.368 46,221.610 46,221.610 11.959 11.959
139,276.111 139,276.111 44,075.319 44,075.319 51,853.316 51,853.316 11.580 11.580
153,651.111 153,651.111 46,349.186 46,349.186 54,528.455 54,528.455 11.038 11.038
155,526.111 155,526.111 46,588.236 46,588.236 54,809.690 54,809.690 10.961 10.961
162,713.611 162,713.611 48,336.068 48,336.068 56,865.963 56,865.963 10.870 10.870
187,713.611 187,713.611 53,060.536 53,060.536 62,424.160 62,424.160 10.343 10.343
203,338.611 203,338.611 54,979.003 54,979.003 64,681.180 64,681.180 9.894 9.894
213,963.611 213,963.611 56,455.895 56,455.895 66,418.700 66,418.700 9.655 9.655
214,901.111 214,901.111 56,698.195 56,698.195 66,703.759 66,703.759 9.654 9.654
235,526.111 235,526.111 60,148.150 60,148.150 70,762.529 70,762.529 9.345 9.345
245,838.611 245,838.611 62,056.092 62,056.092 73,007.167 73,007.167 9.237 9.237
248,963.611 248,963.611 62,814.600 62,814.600 73,899.529 73,899.529 9.232 9.232
249,901.111 249,901.111 62,935.430 62,935.430 74,041.682 74,041.682 9.215 9.215
289,901.111 289,901.111 72,859.539 72,859.539 85,717.105 85,717.105 9.197 9.197
294,901.111 294,901.111 73,719.055 73,719.055 86,728.299 86,728.299 9.147 9.147
295,526.111 295,526.111 73,885.222 73,885.222 86,923.790 86,923.790 9.149 9.149
298,338.611 298,338.611 74,504.638 74,504.638 87,652.516 87,652.516 9.138 9.138
300,838.611 300,838.611 74,888.425 74,888.425 88,104.030 88,104.030 9.109 9.109
307,401.111 307,401.111 76,614.180 76,614.180 90,134.330 90,134.330 9.120 9.120
330,213.611 330,213.611 80,933.216 80,933.216 95,215.548 95,215.548 8.969 8.969
333,026.111 333,026.111 81,820.885 81,820.885 96,259.865 96,259.865 8.990 8.990
334,588.611 334,588.611 82,116.583 82,116.583 96,607.745 96,607.745 8.981 8.981
337,713.611 337,713.611 82,575.911 82,575.911 97,148.130 97,148.130 8.947 8.947
339,588.611 339,588.611 82,901.581 82,901.581 97,531.272 97,531.272 8.933 8.933
340,838.611 340,838.611 83,069.504 83,069.504 97,728.829 97,728.829 8.918 8.918
342,713.611 342,713.611 83,404.175 83,404.175 98,122.559 98,122.559 8.905 8.905
344,276.111 344,276.111 83,578.739 83,578.739 98,327.929 98,327.929 8.883 8.883
348,026.111 348,026.111 84,650.028 84,650.028 99,588.268 99,588.268 8.900 8.900
356,463.611 356,463.611 85,872.749 85,872.749 101,026.764 101,026.764 8.815 8.815
357,401.111 357,401.111 86,000.416 86,000.416 101,176.961 101,176.961 8.805 8.805
358,963.611 358,963.611 86,276.703 86,276.703 101,502.003 101,502.003 8.795 8.795
359,901.111 359,901.111 86,480.786 86,480.786 101,742.101 101,742.101 8.793 8.793
360,838.611 360,838.611 86,651.085 86,651.085 101,942.453 101,942.453 8.787 8.787
368,963.611 368,963.611 87,733.367 87,733.367 103,215.726 103,215.726 8.701 8.701
403,338.611 403,338.611 94,798.494 94,798.494 111,527.640 111,527.640 8.600 8.600
408,026.111 408,026.111 95,511.553 95,511.553 112,366.533 112,366.533 8.566 8.566
410,213.611 410,213.611 96,006.431 96,006.431 112,948.742 112,948.742 8.564 8.564
424,588.611 424,588.611 98,330.751 98,330.751 115,683.237 115,683.237 8.474 8.474
426,151.111 426,151.111 98,541.447 98,541.447 115,931.115 115,931.115 8.461 8.461
429,276.111 429,276.111 99,082.378 99,082.378 116,567.504 116,567.504 8.446 8.446
463,963.611 463,963.611 102,996.599 102,996.599 121,172.469 121,172.469 8.123 8.123
464,276.111 464,276.111 103,027.090 103,027.090 121,208.342 121,208.342 8.120 8.120
469,901.111 469,901.111 103,524.392 103,524.392 121,793.403 121,793.403 8.062 8.062
470,838.611 470,838.611 103,597.956 103,597.956 121,879.949 121,879.949 8.051 8.051
473,026.111 473,026.111 103,899.866 103,899.866 122,235.137 122,235.137 8.037 8.037
476,151.111 476,151.111 104,184.960 104,184.960 122,570.541 122,570.541 8.007 8.007
478,963.611 478,963.611 104,475.453 104,475.453 122,912.298 122,912.298 7.982 7.982
486,151.111 486,151.111 105,221.505 105,221.505 123,790.005 123,790.005 7.920 7.920
488,963.611 488,963.611 105,454.116 105,454.116 124,063.666 124,063.666 7.892 7.892
489,588.611 489,588.611 105,584.490 105,584.490 124,217.047 124,217.047 7.891 7.891
496,776.111 496,776.111 106,402.625 106,402.625 125,179.558 125,179.558 7.838 7.838
498,651.111 498,651.111 106,550.397 106,550.397 125,353.408 125,353.408 7.819 7.819
500,526.111 500,526.111 106,661.873 106,661.873 125,484.557 125,484.557 7.798 7.798
501,776.111 501,776.111 106,791.076 106,791.076 125,636.560 125,636.560 7.788 7.788
 Factor
COG Aueq Iteración tmine cuota Inversion NPV
descuento
de (aueq)-Worst
2.35389229 0.49 85,502,732.91 0.47 2594839.8 37770782.5
2.18758469 0.57 81,319,383.25 0.55 2632964.8 41761590.6
2.04322631 0.63 76,867,476.89 0.60 2661714.8 43567877.6
1.91674087 0.63 76,262,113.38 0.61 2665464.8 43751142.1
1.80500261 0.66 75,036,591.27 0.64 2679839.8 45067558.9
1.7055745 0.76 69,997,221.35 0.73 2729839.8 48527588.7
1.61652844 0.83 66,416,110.00 0.79 2761089.8 49841083.5
1.53631902 0.87 64,379,191.06 0.83 2782339.8 50814666.8
1.46369303 0.88 64,295,587.24 0.84 2784214.8 50972752.8
1.39762355 0.96 61,125,746.36 0.91 2825464.8 53072351.7
1.33726107 1.00 59,812,630.52 0.95 2846089.8 54187823
1.28189676 1.01 59,534,914.29 0.97 2852339.8 54620683.1
1.2309345 1.02 59,384,856.89 0.97 2854214.8 54684507.7
1.18386936 1.18 56,158,988.87 1.12 2934214.8 59940337.8
1.14027077 1.20 55,606,778.02 1.14 2944214.8 60354694.7
1.09976935 1.20 55,563,991.85 1.14 2945464.8 60434892.1
1.06204639 1.22 55,294,685.70 1.15 2951089.8 60704724
0.99386563 1.23 54,980,402.85 1.16 2956089.8 60852611.5
0.96295594 1.25 54,401,758.10 1.19 2969214.8 61503574.8
0.93391086 1.34 51,952,365.14 1.27 3014839.8 62976117
0.90656663 1.36 51,760,279.60 1.28 3020464.8 63268159.2
0.88077808 1.36 51,593,972.64 1.29 3023589.8 63351871.4
0.85641613 1.38 51,228,718.99 1.30 3029839.8 63470849.5
0.81152335 1.38 51,009,619.75 1.31 3033589.8 63538055.5
0.77110265 1.39 50,849,828.92 1.31 3036089.8 63563114.6
0.75236557 1.40 50,620,691.28 1.32 3039839.8 63611700.8
0.73451749 1.40 50,411,706.32 1.32 3042964.8 63625798.5
0.71749658 1.42 49,969,597.15 1.34 3050464.8 63728830.7
0.68571649 1.45 48,860,255.61 1.37 3067339.8 63757090.2
0.65663227 1.46 48,735,372.35 1.37 3069214.8 63753565
0.62991484 1.46 48,520,208.91 1.38 3072339.8 63736021.2
0.61735519 1.47 48,389,248.68 1.38 3074214.8 63721688.1
0.60528659 1.47 48,256,119.18 1.38 3076089.8 63703413.2
0.5825117 1.50 47,102,440.82 1.41 3092339.8 63505229.8
0.57175509 1.64 42,519,980.27 1.54 3161089.8 62337202.4
0.55139121 1.66 41,950,782.84 1.56 3170464.8 62172013.4
0.54174372 1.67 41,663,798.89 1.57 3174839.8 62054562.2
0.53242802 1.73 39,935,943.43 1.62 3203589.8 61420590.6
0.52342728 1.74 39,754,894.46 1.62 3206714.8 61351352
0.51472581 1.75 39,371,611.08 1.64 3212964.8 61171821.9
0.50630891 1.89 35,744,644.32 1.76 3282339.8 59680401.8
0.49816285 1.89 35,714,900.65 1.76 3282964.8 59667832.9
0.49027477 1.91 35,189,658.25 1.78 3294214.8 59447734.9
0.47522501 1.92 35,102,683.73 1.79 3296089.8 59409904.3
0.42325508 1.93 34,842,006.45 1.79 3300464.8 59215656.1
0.41199138 1.94 34,511,608.55 1.81 3306714.8 59006625.3
0.39617675 1.95 34,194,845.97 1.82 3312339.8 58776673.6
0.39117161 1.98 33,391,164.20 1.84 3326714.8 58169622.1
0.37688725 1.99 33,096,140.57 1.85 3332339.8 57956428.9
0.37235484 1.99 32,994,710.13 1.85 3333589.8 57841708.6
0.33598963 2.02 32,061,403.40 1.88 3347964.8 56927231
0.32201247 2.03 31,851,538.13 1.89 3351714.8 56743933.7
0.31869801 2.04 31,663,176.35 1.89 3355464.8 56598440.2
0.31545108 2.04 31,502,300.41 1.90 3357964.8 56432986.8
 Ley Corte
Cop Optima Captura (%)
[COG] i
7.69163375 0.87 0.59241697 cm = 4.0 US$/t
8.50432103 0.89 0.65501092 cp = 18.0 US$/t
8.87215291 0.90 0.68334169
8.90947286 0.90 0.68621611 sellau = 48 US$/oz
9.17754769 0.91 0.70686348
9.88214738 0.93 0.76113243
10.1496272 0.94 0.78173397 recupau = 0.85
10.3478874 0.95 0.79700417
10.3800801 0.95 0.79948368
10.8076419 0.96 0.8324149 pau = 1300 US$/oz
11.0347962 0.97 0.84991054
11.1229438 0.97 0.85669975
11.135941 0.97 0.85770081 RFAu 34.21 US$/g
12.2062371 1.00 0.94013603
12.2906166 1.00 0.94663503 COG Cueq Iteración 1
12.306948 1.00 0.94789288 Ritmo Prod 673 t/día
12.3618965 1.00 0.95212507
12.3920123 1.01 0.95444462 tasa de desc. 5%
12.5245743 1.01 0.96465467 fact. Desc. 0.95
12.8244425 1.02 0.9877508 Costos Fijos 0 MUS$/Año
12.8839139 1.02 0.99233135
12.900961 1.02 0.99364433 Capacidad Pl 245,532 t/Año
12.9251897 1.02 0.99551045
12.9388755 1.02 0.99656454 Inversión Pla 3500 US$/tpd
12.9439785 1.02 0.99695758 Inversión Mi 2 US$/ton
12.9538726 1.02 0.99771964 Elección de Pi 15
12.9567435 1.02 0.99794075
12.9777249 1.02 0.99955676
12.9834797 1.02 1
12.9827618 1.02 0.99994471
12.9791892 1.02 0.99966954
12.9762704 1.02 0.99944473
12.9725489 1.02 0.9991581
12.9321909 1.02 0.99604969
12.694334 1.01 0.97772973
12.660695 1.01 0.97513881
12.6367773 1.01 0.97329665
12.5076754 1.01 0.9633531
12.4935757 1.01 0.96226713
12.4570162 1.01 0.95945128
12.1533038 1.00 0.93605906
12.1507442 1.00 0.93586192
12.1059235 1.00 0.93240979
12.0982197 1.00 0.93181643
12.0586631 1.00 0.92876974
12.0160961 0.99 0.92549119
11.9692687 0.99 0.92188451
11.8456489 0.99 0.91236319
11.8022343 0.99 0.90901935
11.7788727 0.99 0.90722002
11.5926487 0.98 0.89287687
11.555322 0.98 0.89000193
11.5256938 0.98 0.88771994
11.4920009 0.98 0.88512488
Pit Cash flow-Best Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst

1.000 41,721,603.295 41,721,603.295 39,734,860.281 39,734,860.281 5,162,586.905 5,162,586.905

2.000 45,986,859.519 45,986,859.519 43,797,009.066 43,797,009.066 6,547,467.759 6,547,467.759
3.000 47,938,457.289 47,938,457.289 45,655,673.608 45,655,673.608 7,160,596.677 7,160,596.677
4.000 48,130,568.417 48,130,568.417 45,838,636.588 45,838,636.588 7,222,592.165 7,222,592.165
5.000 49,538,849.276 49,538,849.276 47,179,856.453 47,179,856.453 7,861,218.230 7,861,218.230
6.000 53,282,227.454 53,282,227.454 50,744,978.527 50,744,978.527 9,538,729.248 9,538,729.248
7.000 54,747,405.590 54,747,405.590 52,140,386.276 52,140,386.276 10,170,677.614 10,170,677.614
8.000 55,738,663.929 55,738,663.929 53,084,441.837 53,084,441.837 10,698,961.150 10,698,961.150
9.000 55,958,642.756 55,958,642.756 53,293,945.482 53,293,945.482 10,843,317.582 10,843,317.582
10.000 58,261,514.639 58,261,514.639 55,487,156.799 55,487,156.799 12,431,159.988 12,431,159.988
11.000 58,847,777.701 58,847,777.701 56,045,502.572 56,045,502.572 12,886,213.859 12,886,213.859
12.000 59,947,502.355 59,947,502.355 57,092,859.385 57,092,859.385 13,795,447.301 13,795,447.301
13.000 60,022,093.454 60,022,093.454 57,163,898.528 57,163,898.528 13,855,260.275 13,855,260.275
14.000 65,798,678.833 65,798,678.833 62,665,408.412 62,665,408.412 19,692,195.303 19,692,195.303
15.000 66,256,991.838 66,256,991.838 63,101,896.989 63,101,896.989 20,196,710.465 20,196,710.465
16.000 66,347,040.556 66,347,040.556 63,187,657.673 63,187,657.673 20,303,452.898 20,303,452.898
17.000 66,550,781.579 66,550,781.579 63,381,696.742 63,381,696.742 20,585,455.364 20,585,455.364
18.000 66,645,070.510 66,645,070.510 63,471,495.724 63,471,495.724 20,719,092.959 20,719,092.959
19.000 66,823,004.018 66,823,004.018 63,640,956.208 63,640,956.208 20,976,661.008 20,976,661.008
20.000 67,568,052.127 67,568,052.127 64,350,525.835 64,350,525.835 22,274,132.758 22,274,132.758
21.000 69,225,256.376 69,225,256.376 65,928,815.596 65,928,815.596 25,506,694.023 25,506,694.023
22.000 69,559,822.388 69,559,822.388 66,247,449.893 66,247,449.893 26,232,864.747 26,232,864.747
23.000 69,714,100.038 69,714,100.038 66,394,380.989 66,394,380.989 26,597,414.858 26,597,414.858
24.000 69,772,881.112 69,772,881.112 66,450,362.964 66,450,362.964 26,763,792.126 26,763,792.126
25.000 69,861,058.109 69,861,058.109 66,534,341.056 66,534,341.056 27,049,604.721 27,049,604.721
26.000 69,881,977.981 69,881,977.981 66,554,264.744 66,554,264.744 27,123,805.732 27,123,805.732
27.000 69,908,819.267 69,908,819.267 66,579,827.873 66,579,827.873 27,230,070.873 27,230,070.873
28.000 69,977,302.673 69,977,302.673 66,645,050.165 66,645,050.165 27,546,845.254 27,546,845.254
29.000 70,124,583.559 70,124,583.559 66,785,317.675 66,785,317.675 28,705,139.112 28,705,139.112
30.000 70,135,485.077 70,135,485.077 66,795,700.074 66,795,700.074 28,841,148.458 28,841,148.458
31.000 70,185,657.062 70,185,657.062 66,843,482.916 66,843,482.916 29,659,904.131 29,659,904.131
32.000 70,190,434.761 70,190,434.761 66,848,033.106 66,848,033.106 29,798,090.532 29,798,090.532
33.000 70,196,128.600 70,196,128.600 66,853,455.809 66,853,455.809 30,253,793.077 30,253,793.077
34.000 70,191,702.184 70,191,702.184 66,849,240.175 66,849,240.175 30,576,004.760 30,576,004.760
35.000 70,183,752.280 70,183,752.280 66,841,668.838 66,841,668.838 30,822,591.906 30,822,591.906
36.000 70,173,569.238 70,173,569.238 66,831,970.703 66,831,970.703 31,018,569.558 31,018,569.558
37.000 70,164,506.198 70,164,506.198 66,823,339.236 66,823,339.236 31,118,993.116 31,118,993.116
38.000 69,078,169.539 69,078,169.539 65,788,732.894 65,788,732.894 41,033,898.852 41,033,898.852
39.000 69,036,047.910 69,036,047.910 65,748,617.057 65,748,617.057 41,343,705.598 41,343,705.598
40.000 69,001,380.297 69,001,380.297 65,715,600.283 65,715,600.283 41,592,300.251 41,592,300.251
41.000 68,772,098.648 68,772,098.648 65,497,236.807 65,497,236.807 43,045,248.816 43,045,248.816
42.000 68,201,670.538 68,201,670.538 64,953,971.941 64,953,971.941 46,276,332.598 46,276,332.598
43.000 68,141,579.257 68,141,579.257 64,896,742.149 64,896,742.149 46,572,090.563 46,572,090.563
44.000 68,101,137.741 68,101,137.741 64,858,226.420 64,858,226.420 46,743,529.662 46,743,529.662
45.000 67,934,199.197 67,934,199.197 64,699,237.330 64,699,237.330 47,486,160.229 47,486,160.229
46.000 67,756,205.622 67,756,205.622 64,529,719.640 64,529,719.640 48,204,076.585 48,204,076.585
47.000 66,481,481.408 66,481,481.408 63,315,696.579 63,315,696.579 53,264,452.710 53,264,452.710
48.000 66,343,245.580 66,343,245.580 63,184,043.409 63,184,043.409 53,771,708.618 53,771,708.618
49.000 66,310,823.448 66,310,823.448 63,153,165.188 63,153,165.188 53,879,358.069 53,879,358.069
50.000 66,110,309.602 66,110,309.602 62,962,199.621 62,962,199.621 54,433,691.038 54,433,691.038
51.000 66,071,786.503 66,071,786.503 62,925,510.955 62,925,510.955 54,536,297.135 54,536,297.135
52.000 66,050,703.913 66,050,703.913 62,905,432.298 62,905,432.298 54,586,297.135 54,586,297.135
53.000 65,675,128.818 65,675,128.818 62,547,741.732 62,547,741.732 55,469,822.902 55,469,822.902
54.000 65,464,890.040 65,464,890.040 62,347,514.323 62,347,514.323 55,946,928.245 55,946,928.245
55.000 65,125,869.630 65,125,869.630 62,024,637.743 62,024,637.743 56,710,335.909 56,710,335.909
56.000 64,790,210.590 64,790,210.590 61,704,962.467 61,704,962.467 57,418,381.684 57,418,381.684
57.000 64,197,190.453 64,197,190.453 61,140,181.384 61,140,181.384 58,571,794.642 58,571,794.642
58.000 63,888,614.949 63,888,614.949 60,846,299.952 60,846,299.952 59,133,977.590 59,133,977.590
Processing Cost-Best
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best

2,096,344.998 2,096,344.998 1,877,847.995 1,877,847.995 50,858,383.192 50,858,383.192 1.000

2,439,469.998 2,439,469.998 2,107,621.621 2,107,621.621 57,081,418.896 57,081,418.896 2.000
2,686,969.998 2,686,969.998 2,215,438.618 2,215,438.618 60,001,462.582 60,001,462.582 3.000
2,715,094.998 2,715,094.998 2,226,259.000 2,226,259.000 60,294,514.579 60,294,514.579 4.000
2,838,844.998 2,838,844.998 2,309,479.074 2,309,479.074 62,548,391.577 62,548,391.577 5.000
3,266,344.998 3,266,344.998 2,533,698.468 2,533,698.468 68,621,000.167 68,621,000.167 6.000
3,536,344.998 3,536,344.998 2,624,450.921 2,624,450.921 71,078,879.122 71,078,879.122 7.000
3,693,844.998 3,693,844.998 2,688,746.457 2,688,746.457 72,820,216.534 72,820,216.534 8.000
3,716,344.998 3,716,344.998 2,703,577.201 2,703,577.201 73,221,882.536 73,221,882.536 9.000
4,059,469.998 4,059,469.998 2,865,896.919 2,865,896.919 77,618,041.543 77,618,041.543 10.000
4,138,219.998 4,138,219.998 2,908,838.782 2,908,838.782 78,781,050.339 78,781,050.339 11.000
4,278,844.998 4,278,844.998 2,991,250.913 2,991,250.913 81,013,045.566 81,013,045.566 12.000
4,295,719.998 4,295,719.998 2,997,050.750 2,997,050.750 81,170,124.476 81,170,124.476 13.000
4,970,719.998 4,970,719.998 3,468,176.133 3,468,176.133 93,929,770.266 93,929,770.266 14.000
5,049,469.998 5,049,469.998 3,508,108.842 3,508,108.842 95,011,281.143 95,011,281.143 15.000
5,060,719.998 5,060,719.998 3,516,084.861 3,516,084.861 95,227,298.313 95,227,298.313 16.000
5,088,844.998 5,088,844.998 3,535,785.889 3,535,785.889 95,760,867.830 95,760,867.830 17.000
5,105,719.998 5,105,719.998 3,545,171.251 3,545,171.251 96,015,054.718 96,015,054.718 18.000
5,150,719.998 5,150,719.998 3,563,593.036 3,563,593.036 96,513,978.060 96,513,978.060 19.000
5,268,844.998 5,268,844.998 3,646,429.261 3,646,429.261 98,757,459.143 98,757,459.143 20.000
5,628,844.998 5,628,844.998 3,847,698.226 3,847,698.226 104,208,493.622 104,208,493.622 21.000
5,679,469.998 5,679,469.998 3,890,306.344 3,890,306.344 105,362,463.476 105,362,463.476 22.000
5,735,719.998 5,735,719.998 3,912,354.053 3,912,354.053 105,959,588.947 105,959,588.947 23.000
5,746,969.998 5,746,969.998 3,921,417.632 3,921,417.632 106,205,060.868 106,205,060.868 24.000
5,780,719.998 5,780,719.998 3,937,049.821 3,937,049.821 106,628,432.648 106,628,432.648 25.000
5,786,344.998 5,786,344.998 3,940,912.283 3,940,912.283 106,733,040.994 106,733,040.994 26.000
5,797,594.998 5,797,594.998 3,946,446.715 3,946,446.715 106,882,931.851 106,882,931.851 27.000
5,831,344.998 5,831,344.998 3,962,510.911 3,962,510.911 107,318,003.836 107,318,003.836 28.000
5,904,469.998 5,904,469.998 4,015,368.409 4,015,368.409 108,749,561.078 108,749,561.078 29.000
5,921,344.998 5,921,344.998 4,021,647.739 4,021,647.739 108,919,626.272 108,919,626.272 30.000
6,005,719.998 6,005,719.998 4,058,196.084 4,058,196.084 109,909,477.274 109,909,477.274 31.000
6,022,594.998 6,022,594.998 4,064,324.101 4,064,324.101 110,075,444.391 110,075,444.391 32.000
6,061,969.998 6,061,969.998 4,083,523.003 4,083,523.003 110,595,414.678 110,595,414.678 33.000
6,090,094.998 6,090,094.998 4,096,784.739 4,096,784.739 110,954,586.680 110,954,586.680 34.000
6,106,969.998 6,106,969.998 4,106,580.735 4,106,580.735 111,219,894.919 111,219,894.919 35.000
6,118,219.998 6,118,219.998 4,114,135.161 4,114,135.161 111,424,493.955 111,424,493.955 36.000
6,135,094.998 6,135,094.998 4,118,284.766 4,118,284.766 111,536,879.077 111,536,879.077 37.000
6,793,219.998 6,793,219.998 4,481,991.887 4,481,991.887 121,387,280.276 121,387,280.276 38.000
6,821,344.998 6,821,344.998 4,493,332.850 4,493,332.850 121,694,431.356 121,694,431.356 39.000
6,838,219.998 6,838,219.998 4,502,181.491 4,502,181.491 121,934,082.036 121,934,082.036 40.000
6,956,344.998 6,956,344.998 4,553,623.992 4,553,623.992 123,327,316.453 123,327,316.453 41.000
7,186,969.998 7,186,969.998 4,664,471.813 4,664,471.813 126,329,444.947 126,329,444.947 42.000
7,215,094.998 7,215,094.998 4,674,585.233 4,674,585.233 126,603,350.050 126,603,350.050 43.000
7,248,844.998 7,248,844.998 4,680,901.434 4,680,901.434 126,774,413.835 126,774,413.835 44.000
7,293,844.998 7,293,844.998 4,704,697.933 4,704,697.933 127,418,902.357 127,418,902.357 45.000
7,372,594.998 7,372,594.998 4,728,417.017 4,728,417.017 128,061,294.222 128,061,294.222 46.000
7,890,094.998 7,890,094.998 4,893,394.088 4,893,394.088 132,529,423.203 132,529,423.203 47.000
7,963,219.998 7,963,219.998 4,910,345.337 4,910,345.337 132,988,519.531 132,988,519.531 48.000
7,980,094.998 7,980,094.998 4,913,876.416 4,913,876.416 133,084,152.930 133,084,152.930 49.000
8,025,094.998 8,025,094.998 4,929,166.606 4,929,166.606 133,498,262.243 133,498,262.243 50.000
8,030,719.998 8,030,719.998 4,931,839.117 4,931,839.117 133,570,642.753 133,570,642.753 51.000
8,036,344.998 8,036,344.998 4,933,163.427 4,933,163.427 133,606,509.473 133,606,509.473 52.000
8,126,344.998 8,126,344.998 4,956,088.053 4,956,088.053 134,227,384.771 134,227,384.771 53.000
8,148,844.998 8,148,844.998 4,967,181.979 4,967,181.979 134,527,845.261 134,527,845.261 54.000
8,188,219.998 8,188,219.998 4,984,962.001 4,984,962.001 135,009,387.538 135,009,387.538 55.000
8,261,344.998 8,261,344.998 5,002,042.324 5,002,042.324 135,471,979.595 135,471,979.595 56.000
8,323,219.998 8,323,219.998 5,025,899.237 5,025,899.237 136,118,104.329 136,118,104.329 57.000
8,379,469.998 8,379,469.998 5,037,778.755 5,037,778.755 136,439,841.292 136,439,841.292 58.000
Last Pit-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Revenue Factor-Best
Revenue Factor-WorstRock-Best Rock-Worst

1.000 10.082 10.082 0.300 0.300 1,290,646.726 1,290,646.726

2.000 11.078 11.078 0.320 0.320 1,636,866.940 1,636,866.940
3.000 10.992 10.992 0.340 0.340 1,790,149.169 1,790,149.169
4.000 10.971 10.971 0.360 0.360 1,805,648.041 1,805,648.041
5.000 11.461 11.461 0.380 0.380 1,965,304.558 1,965,304.558
6.000 12.141 12.141 0.400 0.400 2,384,682.312 2,384,682.312
7.000 11.942 11.942 0.420 0.420 2,542,669.403 2,542,669.403
8.000 12.034 12.034 0.440 0.440 2,674,740.288 2,674,740.288
9.000 12.130 12.130 0.460 0.460 2,710,829.395 2,710,829.395
10.000 12.780 12.780 0.480 0.480 3,107,789.997 3,107,789.997
11.000 13.013 13.013 0.500 0.500 3,221,553.465 3,221,553.465
12.000 13.508 13.508 0.520 0.520 3,448,861.825 3,448,861.825
13.000 13.514 13.514 0.540 0.540 3,463,815.069 3,463,815.069
14.000 16.827 16.827 0.560 0.560 4,923,048.826 4,923,048.826
15.000 16.999 16.999 0.580 0.580 5,049,177.616 5,049,177.616
16.000 17.054 17.054 0.600 0.600 5,075,863.225 5,075,863.225
17.000 17.203 17.203 0.620 0.620 5,146,363.841 5,146,363.841
18.000 17.261 17.261 0.640 0.640 5,179,773.240 5,179,773.240
19.000 17.327 17.327 0.660 0.660 5,244,165.252 5,244,165.252
20.000 18.024 18.024 0.680 0.680 5,568,533.189 5,568,533.189
21.000 19.391 19.391 0.700 0.700 6,376,673.506 6,376,673.506
22.000 19.785 19.785 0.720 0.720 6,558,216.187 6,558,216.187
23.000 19.867 19.867 0.760 0.760 6,649,353.714 6,649,353.714
24.000 19.957 19.957 0.780 0.780 6,690,948.031 6,690,948.031
25.000 20.057 20.057 0.800 0.800 6,762,401.180 6,762,401.180
26.000 20.094 20.094 0.820 0.820 6,780,951.433 6,780,951.433
27.000 20.136 20.136 0.840 0.840 6,807,517.718 6,807,517.718
28.000 20.258 20.258 0.860 0.860 6,886,711.314 6,886,711.314
29.000 20.877 20.877 0.900 0.900 7,176,284.778 7,176,284.778
30.000 20.918 20.918 0.940 0.940 7,210,287.115 7,210,287.115
31.000 21.224 21.224 0.960 0.960 7,414,976.033 7,414,976.033
32.000 21.265 21.265 0.980 0.980 7,449,522.633 7,449,522.633
33.000 21.458 21.458 1.000 1.000 7,563,448.269 7,563,448.269
34.000 21.593 21.593 1.020 1.020 7,644,001.190 7,644,001.190
35.000 21.712 21.712 1.040 1.040 7,705,647.976 7,705,647.976
36.000 21.814 21.814 1.060 1.060 7,754,642.390 7,754,642.390
37.000 21.825 21.825 1.100 1.100 7,779,748.279 7,779,748.279
38.000 26.182 26.182 1.120 1.120 10,258,474.713 10,258,474.713
39.000 26.274 26.274 1.140 1.140 10,335,926.400 10,335,926.400
40.000 26.370 26.370 1.160 1.160 10,398,075.063 10,398,075.063
41.000 26.846 26.846 1.180 1.180 10,761,312.204 10,761,312.204
42.000 27.975 27.975 1.200 1.200 11,569,083.150 11,569,083.150
43.000 28.047 28.047 1.220 1.220 11,643,022.641 11,643,022.641
44.000 28.018 28.018 1.240 1.240 11,685,882.415 11,685,882.415
45.000 28.297 28.297 1.260 1.260 11,871,540.057 11,871,540.057
46.000 28.422 28.422 1.280 1.280 12,051,019.146 12,051,019.146
47.000 29.379 29.379 1.300 1.300 13,316,113.178 13,316,113.178
48.000 29.386 29.386 1.320 1.320 13,442,927.154 13,442,927.154
49.000 29.383 29.383 1.340 1.340 13,469,839.517 13,469,839.517
50.000 29.523 29.523 1.500 1.500 13,608,422.759 13,608,422.759
51.000 29.559 29.559 1.540 1.540 13,634,074.284 13,634,074.284
52.000 29.566 29.566 1.600 1.600 13,646,574.284 13,646,574.284
53.000 29.717 29.717 1.620 1.620 13,867,455.726 13,867,455.726
54.000 29.895 29.895 1.700 1.700 13,986,732.061 13,986,732.061
55.000 30.166 30.166 1.720 1.720 14,177,583.977 14,177,583.977
56.000 30.276 30.276 1.740 1.740 14,354,595.421 14,354,595.421
57.000 30.667 30.667 1.920 1.920 14,642,948.661 14,642,948.661
58.000 30.757 30.757 1.960 1.960 14,783,494.397 14,783,494.397
Comb1-Best Comb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
In Situ Product
In (aueq)-Best
Situ Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst

116,463.611 116,463.611 39,121.833 39,121.833 46,025.686 46,025.686 12.292 12.292

135,526.111 135,526.111 43,908.784 43,908.784 51,657.393 51,657.393 11.855 11.855
149,276.111 149,276.111 46,154.971 46,154.971 54,299.966 54,299.966 11.314 11.314
150,838.611 150,838.611 46,380.396 46,380.396 54,565.172 54,565.172 11.252 11.252
157,713.611 157,713.611 48,114.147 48,114.147 56,604.879 56,604.879 11.163 11.163
181,463.611 181,463.611 52,785.385 52,785.385 62,100.453 62,100.453 10.644 10.644
196,463.611 196,463.611 54,676.061 54,676.061 64,324.777 64,324.777 10.184 10.184
205,213.611 205,213.611 56,015.551 56,015.551 65,900.648 65,900.648 9.988 9.988
206,463.611 206,463.611 56,324.525 56,324.525 66,264.147 66,264.147 9.983 9.983
225,526.111 225,526.111 59,706.186 59,706.186 70,242.572 70,242.572 9.688 9.688
229,901.111 229,901.111 60,600.808 60,600.808 71,295.068 71,295.068 9.646 9.646
237,713.611 237,713.611 62,317.727 62,317.727 73,314.973 73,314.973 9.593 9.593
238,651.111 238,651.111 62,438.557 62,438.557 73,457.126 73,457.126 9.574 9.574
276,151.111 276,151.111 72,253.669 72,253.669 85,004.317 85,004.317 9.574 9.574
280,526.111 280,526.111 73,085.601 73,085.601 85,983.060 85,983.060 9.533 9.533
281,151.111 281,151.111 73,251.768 73,251.768 86,178.551 86,178.551 9.534 9.534
282,713.611 282,713.611 73,662.206 73,662.206 86,661.419 86,661.419 9.534 9.534
283,651.111 283,651.111 73,857.734 73,857.734 86,891.452 86,891.452 9.528 9.528
286,151.111 286,151.111 74,241.522 74,241.522 87,342.967 87,342.967 9.494 9.494
292,713.611 292,713.611 75,967.276 75,967.276 89,373.266 89,373.266 9.497 9.497
312,713.611 312,713.611 80,160.380 80,160.380 94,306.329 94,306.329 9.380 9.380
315,526.111 315,526.111 81,048.049 81,048.049 95,350.646 95,350.646 9.399 9.399
318,651.111 318,651.111 81,507.376 81,507.376 95,891.031 95,891.031 9.360 9.360
319,276.111 319,276.111 81,696.201 81,696.201 96,113.177 96,113.177 9.363 9.363
321,151.111 321,151.111 82,021.871 82,021.871 96,496.319 96,496.319 9.346 9.346
321,463.611 321,463.611 82,102.339 82,102.339 96,590.987 96,590.987 9.346 9.346
322,088.611 322,088.611 82,217.640 82,217.640 96,726.635 96,726.635 9.341 9.341
323,963.611 323,963.611 82,552.311 82,552.311 97,120.365 97,120.365 9.324 9.324
328,026.111 328,026.111 83,653.509 83,653.509 98,415.892 98,415.892 9.332 9.332
328,963.611 328,963.611 83,784.328 83,784.328 98,569.798 98,569.798 9.320 9.320
333,651.111 333,651.111 84,545.752 84,545.752 99,465.590 99,465.590 9.272 9.272
334,588.611 334,588.611 84,673.419 84,673.419 99,615.787 99,615.787 9.260 9.260
336,776.111 336,776.111 85,073.396 85,073.396 100,086.348 100,086.348 9.244 9.244
338,338.611 338,338.611 85,349.682 85,349.682 100,411.391 100,411.391 9.231 9.231
339,276.111 339,276.111 85,553.765 85,553.765 100,651.489 100,651.489 9.227 9.227
339,901.111 339,901.111 85,711.149 85,711.149 100,836.646 100,836.646 9.227 9.227
340,838.611 340,838.611 85,797.599 85,797.599 100,938.352 100,938.352 9.211 9.211
377,401.111 377,401.111 93,374.831 93,374.831 109,852.742 109,852.742 9.054 9.054
378,963.611 378,963.611 93,611.101 93,611.101 110,130.707 110,130.707 9.039 9.039
379,901.111 379,901.111 93,795.448 93,795.448 110,347.586 110,347.586 9.034 9.034
386,463.611 386,463.611 94,867.167 94,867.167 111,608.431 111,608.431 8.983 8.983
399,276.111 399,276.111 97,176.496 97,176.496 114,325.290 114,325.290 8.906 8.906
400,838.611 400,838.611 97,387.192 97,387.192 114,573.167 114,573.167 8.890 8.890
402,713.611 402,713.611 97,518.780 97,518.780 114,727.976 114,727.976 8.861 8.861
405,213.611 405,213.611 98,014.540 98,014.540 115,311.224 115,311.224 8.851 8.851
409,588.611 409,588.611 98,508.688 98,508.688 115,892.574 115,892.574 8.801 8.801
438,338.611 438,338.611 101,945.710 101,945.710 119,936.130 119,936.130 8.510 8.510
442,401.111 442,401.111 102,298.861 102,298.861 120,351.601 120,351.601 8.461 8.461
443,338.611 443,338.611 102,372.425 102,372.425 120,438.147 120,438.147 8.450 8.450
445,838.611 445,838.611 102,690.971 102,690.971 120,812.907 120,812.907 8.428 8.428
446,151.111 446,151.111 102,746.648 102,746.648 120,878.410 120,878.410 8.427 8.427
446,463.611 446,463.611 102,774.238 102,774.238 120,910.868 120,910.868 8.423 8.423
451,463.611 451,463.611 103,251.834 103,251.834 121,472.746 121,472.746 8.369 8.369
452,713.611 452,713.611 103,482.958 103,482.958 121,744.656 121,744.656 8.364 8.364
454,901.111 454,901.111 103,853.375 103,853.375 122,180.441 122,180.441 8.354 8.354
458,963.611 458,963.611 104,209.215 104,209.215 122,599.077 122,599.077 8.308 8.308
462,401.111 462,401.111 104,706.234 104,706.234 123,183.805 123,183.805 8.286 8.286
465,526.111 465,526.111 104,953.724 104,953.724 123,474.969 123,474.969 8.250 8.250
 Factor
COG Aueq Iteración tmine cuota Inversion NPV
descuento
de (aueq)-Worst

2.35389229 0.49196849 84,805,438.47 0.47 2502939.18 37724413.8

2.18758469 0.57249277 80,327,405.92 0.55 2541064.18 41712146.5
2.04322631 0.63057587 76,023,298.31 0.61 2568564.18 43497671.7
1.91674087 0.63717622 75,537,295.62 0.61 2571689.18 43671746.8
1.80500261 0.66621777 74,358,343.25 0.64 2585439.18 44977530.7
1.7055745 0.76654311 69,509,760.06 0.73 2632939.18 48399779.2
1.61652844 0.82990648 65,968,162.50 0.79 2662939.18 49692634
1.53631902 0.86686845 64,298,872.57 0.83 2680439.18 50575375.4
1.46369303 0.87214873 64,161,811.89 0.83 2682939.18 50776217.4
1.39762355 0.95267302 61,155,835.81 0.91 2721064.18 52829682.9
1.33726107 0.971154 60,595,721.80 0.93 2729814.18 53354825.2
1.28189676 1.00415576 59,699,406.03 0.96 2745439.18 54341679.6
1.2309345 1.00811597 59,538,877.73 0.96 2747314.18 54405360
1.18386936 1.1665244 56,405,745.66 1.11 2822314.18 59591273.4
1.14027077 1.18500539 55,912,819.05 1.12 2831064.18 59989200.3
1.09976935 1.18764553 55,864,345.85 1.13 2832314.18 60069315.9
1.06204639 1.19424588 55,726,197.34 1.13 2835439.18 60249291.5
1.02682546 1.19820609 55,620,707.50 1.14 2837314.18 60330751.2
0.99386563 1.20876665 55,281,971.79 1.15 2842314.18 60478246.1
0.96295594 1.23648813 54,645,128.03 1.17 2855439.18 61128264.2
0.93391086 1.32097263 52,404,762.17 1.25 2895439.18 62523992.9
0.90656663 1.33285326 52,188,657.57 1.26 2901064.18 62815696.6
0.85641613 1.34605396 51,791,460.04 1.27 2907314.18 62934225.1
0.83336559 1.3486941 51,733,659.19 1.27 2908564.18 62984293.4
0.81152335 1.35661453 51,496,616.62 1.28 2912314.18 63051210.5
0.79079682 1.3579346 51,461,961.58 1.28 2912939.18 63068236.8
0.77110265 1.36057474 51,381,829.61 1.28 2914189.18 63088125.7
0.75236557 1.36849516 51,134,490.52 1.29 2917939.18 63136409.7
0.71749658 1.38565607 50,607,495.61 1.31 2926064.18 63239913.6
0.68571649 1.38961628 50,471,116.35 1.31 2927939.18 63242003.9
0.6708593 1.40941734 49,797,639.94 1.33 2937314.18 63248349.5
0.65663227 1.41337755 49,661,489.87 1.33 2939189.18 63244659
0.64299614 1.42261804 49,342,920.34 1.34 2943564.18 63230905.9
0.62991484 1.42921839 49,111,950.02 1.35 2946689.18 63213078
0.61735519 1.4331786 48,970,695.06 1.35 2948564.18 63197393.5
0.60528659 1.43581874 48,873,557.06 1.35 2949814.18 63182336.5
0.5825117 1.43977895 48,732,832.24 1.36 2951689.18 63165607.2
0.57175509 1.59422718 43,330,191.92 1.50 3024814.18 61827024.4
0.56138854 1.60082753 43,125,225.35 1.50 3027939.18 61774055.4
0.55139121 1.60478774 42,997,200.57 1.51 3029814.18 61733463.5
0.54174372 1.63250922 42,126,622.02 1.53 3042939.18 61462076.5
0.53242802 1.6866321 40,436,601.83 1.58 3068564.18 60818148.9
0.52342728 1.69323245 40,243,487.73 1.59 3071689.18 60748598.8
0.51472581 1.70115287 40,032,344.50 1.59 3075439.18 60694819.1
0.50630891 1.71171343 39,687,834.37 1.60 3080439.18 60517337.9
0.49816285 1.73019442 39,161,035.88 1.62 3089189.18 60313764.9
0.49027477 1.85164088 35,904,090.27 1.73 3146689.18 58882079.1
0.48263259 1.8688018 35,500,418.34 1.74 3154814.18 58719460.2
0.47522501 1.87276201 35,408,035.40 1.75 3156689.18 58681463.5
0.42325508 1.88332257 35,103,019.88 1.76 3161689.18 58473835.9
0.41199138 1.88464264 35,057,991.95 1.76 3162314.18 58435342
0.39617675 1.88596271 35,022,274.59 1.76 3162939.18 58413109.4
0.39117161 1.90708383 34,437,462.90 1.78 3172939.18 58021925.5
0.37235484 1.91236412 34,232,440.09 1.78 3175439.18 57815794
0.36793015 1.92160461 33,891,399.59 1.79 3179814.18 57482103.2
0.36360938 1.93876552 33,418,280.79 1.81 3187939.18 57136463.3
0.3288526 1.95328629 32,866,247.32 1.82 3194814.18 56556608.6
0.32201247 1.966487 32,488,704.49 1.83 3201064.18 56244311.2
 Ley Corte
Cop Optima Captura (%)
[COG] i

7.96782044 0.88 0.59644898 cm = 4.0 US$/t

8.81007442 0.90 0.65949779 cp = 18.0 US$/t
9.18719742 0.91 0.68772817
9.22396405 0.91 0.69048042 sellau = 48 US$/oz
9.4997603 0.92 0.71112576
10.2225777 0.94 0.76523387
10.4956431 0.95 0.78567479 recupau = 0.85
10.682088 0.96 0.79963154
10.7245081 0.96 0.80280699
11.1582231 0.97 0.8352737 pau = 1300 US$/oz
11.2691391 0.97 0.84357656
11.4775738 0.98 0.85917941
11.4910239 0.98 0.86018624 RFAu 34.21 US$/g
12.5863471 1.01 0.94217911
12.6703937 1.01 0.9484706 COG Cueq Iteración 1
12.687315 1.01 0.94973729 Ritmo Prod 649 t/día
12.7253279 1.01 0.95258283
12.7425331 1.02 0.95387076 tasa de desc. 5%
12.7736857 1.02 0.95620276 fact. Desc. 0.95
12.9109768 1.02 0.96647999 Costos Fijos 0 MUS$/Año
13.2057704 1.03 0.98854742
13.2673815 1.03 0.99315946 Capacidad Pl 236,730 t/Año
13.2924161 1.03 0.99503348
13.3029911 1.03 0.99582509 Inversión Pla 3500 US$/tpd
13.3171247 1.03 0.9968831 Inversión Mi 2 US$/ton
13.3207209 1.03 0.99715229 Elección de Pi 15
13.3249216 1.03 0.99746675
13.3351198 1.03 0.99823015
13.3569809 1.03 0.99986662
13.3574224 1.03 0.99989967
13.3587627 1.03 1
13.3579832 1.03 0.99994165
13.3550784 1.03 0.99972421
13.351313 1.03 0.99944233
13.3480002 1.03 0.99919435
13.34482 1.03 0.99895629
13.3412866 1.03 0.99869179
13.0585629 1.02 0.97752787
13.0473752 1.02 0.97669039
13.0388017 1.02 0.97604861
12.9814818 1.02 0.97175779
 12.845477 1.02 0.96157685
12.8307872 1.02 0.96047722
12.8194284 1.02 0.95962693
12.7819423 1.02 0.95682082
12.7389454 1.02 0.95360219
12.4365573 1.01 0.93096626
12.4022103 1.01 0.92839514
12.394185 1.01 0.92779438
12.3503317 1.00 0.92451165
12.3422014 1.00 0.92390303
12.3375056 1.00 0.92355152
12.2548832 1.00 0.91736664
12.2113459 1.00 0.91410755
12.1408666 1.00 0.90883167
12.0678636 1.00 0.90336687
11.9453918 0.99 0.89419896
11.879431 0.99 0.88926133
 Pit Cash flow-Best Cash flow-Worst Disc.cash flow-Best Disc.cash flow-Worst
1.000 41,618,564.092 41,618,564.092 39,636,727.707 39,636,727.707
2.000 45,883,820.316 45,883,820.316 43,698,876.492 43,698,876.492
3.000 47,777,344.305 47,777,344.305 45,502,232.672 45,502,232.672
4.000 47,969,455.434 47,969,455.434 45,685,195.651 45,685,195.651
5.000 49,377,736.292 49,377,736.292 47,026,415.517 47,026,415.517
6.000 53,064,735.417 53,064,735.417 50,537,843.255 50,537,843.255
7.000 54,454,356.243 54,454,356.243 51,861,291.660 51,861,291.660
8.000 55,401,429.423 55,401,429.423 52,763,266.117 52,763,266.117
9.000 55,621,408.250 55,621,408.250 52,972,769.762 52,972,769.762
10.000 55,794,793.032 55,794,793.032 53,137,898.126 53,137,898.126
11.000 58,452,557.411 58,452,557.411 55,669,102.297 55,669,102.297
12.000 59,523,662.639 59,523,662.639 56,689,202.513 56,689,202.513
13.000 59,598,253.739 59,598,253.739 56,760,241.656 56,760,241.656
14.000 65,304,050.827 65,304,050.827 62,194,334.121 62,194,334.121
15.000 65,330,709.000 65,330,709.000 62,219,722.857 62,219,722.857
16.000 65,825,641.336 65,825,641.336 62,691,086.987 62,691,086.987
17.000 66,029,382.359 66,029,382.359 62,885,126.056 62,885,126.056
18.000 66,123,671.290 66,123,671.290 62,974,925.038 62,974,925.038
19.000 66,301,604.798 66,301,604.798 63,144,385.522 63,144,385.522
20.000 67,046,652.907 67,046,652.907 63,853,955.149 63,853,955.149
21.000 68,868,972.419 68,868,972.419 65,589,497.542 65,589,497.542
22.000 68,905,765.293 68,905,765.293 65,624,538.375 65,624,538.375
23.000 69,060,042.943 69,060,042.943 65,771,469.470 65,771,469.470
24.000 69,118,824.018 69,118,824.018 65,827,451.446 65,827,451.446
25.000 69,207,001.014 69,207,001.014 65,911,429.538 65,911,429.538
26.000 69,227,920.887 69,227,920.887 65,931,353.225 65,931,353.225
27.000 69,254,762.172 69,254,762.172 65,956,916.354 65,956,916.354
28.000 69,323,245.579 69,323,245.579 66,022,138.646 66,022,138.646
29.000 69,327,252.186 69,327,252.186 66,025,954.463 66,025,954.463
30.000 69,455,020.791 69,455,020.791 66,147,638.848 66,147,638.848
31.000 69,465,922.309 69,465,922.309 66,158,021.246 66,158,021.246
32.000 69,468,368.948 69,468,368.948 66,160,351.379 66,160,351.379
33.000 69,492,538.213 69,492,538.213 66,183,369.726 66,183,369.726
34.000 69,483,952.848 69,483,952.848 66,175,193.188 66,175,193.188
35.000 69,465,021.510 69,465,021.510 66,157,163.342 66,157,163.342
36.000 69,454,838.467 69,454,838.467 66,147,465.207 66,147,465.207
37.000 69,445,775.428 69,445,775.428 66,138,833.741 66,138,833.741
38.000 68,396,986.229 68,396,986.229 65,139,986.884 65,139,986.884
39.000 68,351,992.945 68,351,992.945 65,097,136.138 65,097,136.138
40.000 68,200,433.376 68,200,433.376 64,952,793.691 64,952,793.691
41.000 67,912,630.585 67,912,630.585 64,678,695.795 64,678,695.795
42.000 67,251,657.714 67,251,657.714 64,049,197.823 64,049,197.823
43.000 67,084,719.170 67,084,719.170 63,890,208.733 63,890,208.733
44.000 66,906,725.594 66,906,725.594 63,720,691.042 63,720,691.042
45.000 66,861,187.945 66,861,187.945 63,677,321.852 63,677,321.852
46.000 65,347,805.150 65,347,805.150 62,236,004.905 62,236,004.905
47.000 65,292,584.285 65,292,584.285 62,183,413.605 62,183,413.605
48.000 65,169,265.106 65,169,265.106 62,065,966.767 62,065,966.767
49.000 65,130,742.007 65,130,742.007 62,029,278.102 62,029,278.102
50.000 65,052,094.577 65,052,094.577 61,954,375.787 61,954,375.787
51.000 65,031,011.987 65,031,011.987 61,934,297.130 61,934,297.130
52.000 64,655,436.892 64,655,436.892 61,576,606.564 61,576,606.564
53.000 64,445,198.113 64,445,198.113 61,376,379.155 61,376,379.155
54.000 64,106,177.703 64,106,177.703 61,053,502.575 61,053,502.575
55.000 64,019,343.279 64,019,343.279 60,970,803.123 60,970,803.123
56.000 63,746,503.772 63,746,503.772 60,710,955.974 60,710,955.974
57.000 63,153,483.635 63,153,483.635 60,146,174.890 60,146,174.890
Mining Cost-Best Mining Cost-Worst Processing Cost-Best Processing Cost-Worst
5,162,586.905 5,162,586.905 2,056,969.998 2,056,969.998
6,547,467.759 6,547,467.759 2,400,094.998 2,400,094.998
7,160,596.677 7,160,596.677 2,625,094.998 2,625,094.998
7,222,592.165 7,222,592.165 2,653,219.998 2,653,219.998
7,861,218.230 7,861,218.230 2,776,969.998 2,776,969.998
9,538,729.248 9,538,729.248 3,181,969.998 3,181,969.998
10,170,677.614 10,170,677.614 3,423,844.998 3,423,844.998
10,698,961.150 10,698,961.150 3,564,469.998 3,564,469.998
10,843,317.582 10,843,317.582 3,586,969.998 3,586,969.998
10,952,541.522 10,952,541.522 3,620,719.998 3,620,719.998
12,886,213.859 12,886,213.859 3,986,344.998 3,986,344.998
13,795,447.301 13,795,447.301 4,115,719.998 4,115,719.998
13,855,260.275 13,855,260.275 4,132,594.998 4,132,594.998
19,690,945.303 19,690,945.303 4,779,469.998 4,779,469.998
19,718,252.926 19,718,252.926 4,785,094.998 4,785,094.998
20,300,952.898 20,300,952.898 4,858,219.998 4,858,219.998
20,582,955.364 20,582,955.364 4,886,344.998 4,886,344.998
20,716,592.959 20,716,592.959 4,903,219.998 4,903,219.998
20,974,161.008 20,974,161.008 4,948,219.998 4,948,219.998
22,271,632.758 22,271,632.758 5,066,344.998 5,066,344.998
26,138,991.455 26,138,991.455 5,420,719.998 5,420,719.998
26,231,614.747 26,231,614.747 5,426,344.998 5,426,344.998
26,596,164.858 26,596,164.858 5,482,594.998 5,482,594.998
26,762,542.126 26,762,542.126 5,493,844.998 5,493,844.998
27,048,354.721 27,048,354.721 5,527,594.998 5,527,594.998
27,122,555.732 27,122,555.732 5,533,219.998 5,533,219.998
27,228,820.873 27,228,820.873 5,544,469.998 5,544,469.998
27,545,595.254 27,545,595.254 5,578,219.998 5,578,219.998
27,573,409.965 27,573,409.965 5,583,844.998 5,583,844.998
28,703,889.112 28,703,889.112 5,645,719.998 5,645,719.998
28,839,898.458 28,839,898.458 5,662,594.998 5,662,594.998
28,880,999.428 28,880,999.428 5,668,219.998 5,668,219.998
29,762,895.499 29,762,895.499 5,741,344.998 5,741,344.998
30,204,032.227 30,204,032.227 5,775,094.998 5,775,094.998
30,811,341.906 30,811,341.906 5,825,719.998 5,825,719.998
31,007,319.558 31,007,319.558 5,836,969.998 5,836,969.998
31,107,743.116 31,107,743.116 5,853,844.998 5,853,844.998
40,220,066.822 40,220,066.822 6,405,094.998 6,405,094.998
40,548,623.569 40,548,623.569 6,438,844.998 6,438,844.998
41,563,357.275 41,563,357.275 6,517,594.998 6,517,594.998
43,176,380.522 43,176,380.522 6,635,719.998 6,635,719.998
46,562,090.563 46,562,090.563 6,866,344.998 6,866,344.998
47,304,721.131 47,304,721.131 6,911,344.998 6,911,344.998
48,022,637.487 48,022,637.487 6,990,094.998 6,990,094.998
48,192,508.783 48,192,508.783 7,006,969.998 7,006,969.998
53,696,858.069 53,696,858.069 7,552,594.998 7,552,594.998
53,855,608.069 53,855,608.069 7,575,094.998 7,575,094.998
54,199,750.950 54,199,750.950 7,597,594.998 7,597,594.998
54,302,357.048 54,302,357.048 7,603,219.998 7,603,219.998
54,498,797.135 54,498,797.135 7,620,094.998 7,620,094.998
54,548,797.135 54,548,797.135 7,625,719.998 7,625,719.998
55,432,322.902 55,432,322.902 7,715,719.998 7,715,719.998
55,909,428.245 55,909,428.245 7,738,219.998 7,738,219.998
56,672,835.909 56,672,835.909 7,777,594.998 7,777,594.998
56,851,435.928 56,851,435.928 7,794,469.998 7,794,469.998
57,389,631.684 57,389,631.684 7,845,094.998 7,845,094.998
58,543,044.642 58,543,044.642 7,906,969.998 7,906,969.998
Selling Cost-Best Selling Cost-Worst Revenue-Best Revenue-Worst Last Pit-Best
1,872,388.025 1,872,388.025 50,710,509.020 50,710,509.020 1.000
2,102,161.651 2,102,161.651 56,933,544.724 56,933,544.724 2.000
2,206,889.558 2,206,889.558 59,769,925.539 59,769,925.539 3.000
2,217,709.940 2,217,709.940 60,062,977.536 60,062,977.536 4.000
2,300,930.014 2,300,930.014 62,316,854.534 62,316,854.534 5.000
2,522,125.291 2,522,125.291 68,307,559.953 68,307,559.953 6.000
2,608,902.704 2,608,902.704 70,657,781.558 70,657,781.558 7.000
2,670,857.274 2,670,857.274 72,335,717.845 72,335,717.845 8.000
2,685,688.019 2,685,688.019 72,737,383.848 72,737,383.848 9.000
2,697,816.788 2,697,816.788 73,065,871.339 73,065,871.339 10.000
2,887,863.882 2,887,863.882 78,212,980.151 78,212,980.151 11.000
2,968,747.474 2,968,747.474 80,403,577.411 80,403,577.411 12.000
2,974,547.310 2,974,547.310 80,560,656.321 80,560,656.321 13.000
3,441,832.567 3,441,832.567 93,216,298.695 93,216,298.695 14.000
3,444,117.198 3,444,117.198 93,278,174.122 93,278,174.122 15.000
3,488,235.689 3,488,235.689 94,473,049.921 94,473,049.921 16.000
3,507,936.718 3,507,936.718 95,006,619.438 95,006,619.438 17.000
3,517,322.080 3,517,322.080 95,260,806.326 95,260,806.326 18.000
3,535,743.865 3,535,743.865 95,759,729.668 95,759,729.668 19.000
3,618,580.089 3,618,580.089 98,003,210.751 98,003,210.751 20.000
3,850,300.979 3,850,300.979 104,278,984.850 104,278,984.850 21.000
3,855,478.276 3,855,478.276 104,419,203.314 104,419,203.314 22.000
3,877,525.986 3,877,525.986 105,016,328.785 105,016,328.785 23.000
3,886,589.565 3,886,589.565 105,261,800.706 105,261,800.706 24.000
3,902,221.753 3,902,221.753 105,685,172.486 105,685,172.486 25.000
3,906,084.215 3,906,084.215 105,789,780.832 105,789,780.832 26.000
3,911,618.647 3,911,618.647 105,939,671.689 105,939,671.689 27.000
3,927,682.843 3,927,682.843 106,374,743.674 106,374,743.674 28.000
3,929,118.485 3,929,118.485 106,413,625.633 106,413,625.633 29.000
3,979,730.220 3,979,730.220 107,784,360.120 107,784,360.120 30.000
3,986,009.550 3,986,009.550 107,954,425.315 107,954,425.315 31.000
3,987,894.762 3,987,894.762 108,005,483.135 108,005,483.135 32.000
4,025,435.605 4,025,435.605 109,022,214.314 109,022,214.314 33.000
4,043,312.974 4,043,312.974 109,506,393.046 109,506,393.046 34.000
4,067,811.505 4,067,811.505 110,169,894.917 110,169,894.917 35.000
4,075,365.931 4,075,365.931 110,374,493.954 110,374,493.954 36.000
4,079,515.535 4,079,515.535 110,486,879.076 110,486,879.076 37.000
4,409,794.813 4,409,794.813 119,431,942.862 119,431,942.862 38.000
4,421,960.186 4,421,960.186 119,761,421.697 119,761,421.697 39.000
4,458,072.293 4,458,072.293 120,739,457.942 120,739,457.942 40.000
4,513,408.221 4,513,408.221 122,238,139.326 122,238,139.326 41.000
4,626,712.841 4,626,712.841 125,306,806.116 125,306,806.116 42.000
4,650,509.340 4,650,509.340 125,951,294.638 125,951,294.638 43.000
4,674,228.425 4,674,228.425 126,593,686.504 126,593,686.504 44.000
4,679,642.175 4,679,642.175 126,740,308.900 126,740,308.900 45.000
4,853,569.005 4,853,569.005 131,450,827.221 131,450,827.221 46.000
4,858,400.793 4,858,400.793 131,581,688.145 131,581,688.145 47.000
4,867,729.497 4,867,729.497 131,834,340.551 131,834,340.551 48.000
4,870,402.008 4,870,402.008 131,906,721.061 131,906,721.061 49.000
4,875,564.986 4,875,564.986 132,046,551.695 132,046,551.695 50.000
4,876,889.295 4,876,889.295 132,082,418.415 132,082,418.415 51.000
4,899,813.922 4,899,813.922 132,703,293.713 132,703,293.713 52.000
4,910,907.848 4,910,907.848 133,003,754.203 133,003,754.203 53.000
4,928,687.870 4,928,687.870 133,485,296.480 133,485,296.480 54.000
4,932,853.005 4,932,853.005 133,598,102.209 133,598,102.209 55.000
4,944,967.302 4,944,967.302 133,926,197.755 133,926,197.755 56.000
4,968,824.215 4,968,824.215 134,572,322.490 134,572,322.490 57.000
Last Pit-Worst Stripping Ratio-Best Stripping Ratio-Worst Revenue Factor-Best
1.000 10.294 10.294 0.300
2.000 11.276 11.276 0.320
3.000 11.275 11.275 0.340
4.000 11.250 11.250 0.360
5.000 11.739 11.739 0.380
6.000 12.490 12.490 0.400
7.000 12.367 12.367 0.420
8.000 12.507 12.507 0.440
9.000 12.603 12.603 0.460
10.000 12.612 12.612 0.480
11.000 13.547 13.547 0.500
12.000 14.084 14.084 0.520
13.000 14.087 14.087 0.540
14.000 17.540 17.540 0.560
15.000 17.543 17.543 0.580
16.000 17.804 17.804 0.600
17.000 17.956 17.956 0.620
18.000 18.013 18.013 0.640
19.000 18.074 18.074 0.660
20.000 18.782 18.782 0.680
21.000 20.699 20.699 0.720
22.000 20.754 20.754 0.740
23.000 20.830 20.830 0.760
24.000 20.921 20.921 0.780
25.000 21.020 21.020 0.800
26.000 21.058 21.058 0.820
27.000 21.099 21.099 0.840
28.000 21.221 21.221 0.860
29.000 21.221 21.221 0.900
30.000 21.879 21.879 0.920
31.000 21.919 21.919 0.940
32.000 21.929 21.929 0.960
33.000 22.328 22.328 0.980
34.000 22.535 22.535 1.020
35.000 22.800 22.800 1.040
36.000 22.905 22.905 1.060
37.000 22.913 22.913 1.100
38.000 27.257 27.257 1.120
39.000 27.339 27.339 1.140
40.000 27.697 27.697 1.160
41.000 28.280 28.280 1.200
42.000 29.515 29.515 1.220
43.000 29.800 29.800 1.260
44.000 29.915 29.915 1.280
45.000 29.950 29.950 1.320
46.000 30.994 30.994 1.340
47.000 30.993 30.993 1.440
48.000 31.102 31.102 1.500
49.000 31.139 31.139 1.540
50.000 31.184 31.184 1.580
51.000 31.190 31.190 1.600
52.000 31.330 31.330 1.620
53.000 31.513 31.513 1.700
54.000 31.790 31.790 1.720
55.000 31.822 31.822 1.780
56.000 31.919 31.919 1.840
57.000 32.318 32.318 1.920
Revenue Factor-Worst Rock-Best Rock-Worst Comb1-Best Comb1-Worst
0.300 1,290,646.726 1,290,646.726 114,276.111 114,276.111
0.320 1,636,866.940 1,636,866.940 133,338.611 133,338.611
0.340 1,790,149.169 1,790,149.169 145,838.611 145,838.611
0.360 1,805,648.041 1,805,648.041 147,401.111 147,401.111
0.380 1,965,304.558 1,965,304.558 154,276.111 154,276.111
0.400 2,384,682.312 2,384,682.312 176,776.111 176,776.111
0.420 2,542,669.403 2,542,669.403 190,213.611 190,213.611
0.440 2,674,740.288 2,674,740.288 198,026.111 198,026.111
0.460 2,710,829.395 2,710,829.395 199,276.111 199,276.111
0.480 2,738,135.381 2,738,135.381 201,151.111 201,151.111
0.500 3,221,553.465 3,221,553.465 221,463.611 221,463.611
0.520 3,448,861.825 3,448,861.825 228,651.111 228,651.111
0.540 3,463,815.069 3,463,815.069 229,588.611 229,588.611
0.560 4,922,736.326 4,922,736.326 265,526.111 265,526.111
0.580 4,929,563.232 4,929,563.232 265,838.611 265,838.611
0.600 5,075,238.225 5,075,238.225 269,901.111 269,901.111
0.620 5,145,738.841 5,145,738.841 271,463.611 271,463.611
0.640 5,179,148.240 5,179,148.240 272,401.111 272,401.111
0.660 5,243,540.252 5,243,540.252 274,901.111 274,901.111
0.680 5,567,908.189 5,567,908.189 281,463.611 281,463.611
0.720 6,534,747.864 6,534,747.864 301,151.111 301,151.111
0.740 6,557,903.687 6,557,903.687 301,463.611 301,463.611
0.760 6,649,041.214 6,649,041.214 304,588.611 304,588.611
0.780 6,690,635.531 6,690,635.531 305,213.611 305,213.611
0.800 6,762,088.680 6,762,088.680 307,088.611 307,088.611
0.820 6,780,638.933 6,780,638.933 307,401.111 307,401.111
0.840 6,807,205.218 6,807,205.218 308,026.111 308,026.111
0.860 6,886,398.814 6,886,398.814 309,901.111 309,901.111
0.900 6,893,352.491 6,893,352.491 310,213.611 310,213.611
0.920 7,175,972.278 7,175,972.278 313,651.111 313,651.111
0.940 7,209,974.615 7,209,974.615 314,588.611 314,588.611
0.960 7,220,249.857 7,220,249.857 314,901.111 314,901.111
0.980 7,440,723.875 7,440,723.875 318,963.611 318,963.611
1.020 7,551,008.057 7,551,008.057 320,838.611 320,838.611
1.040 7,702,835.476 7,702,835.476 323,651.111 323,651.111
1.060 7,751,829.890 7,751,829.890 324,276.111 324,276.111
1.100 7,776,935.779 7,776,935.779 325,213.611 325,213.611
1.120 10,055,016.705 10,055,016.705 355,838.611 355,838.611
1.140 10,137,155.892 10,137,155.892 357,713.611 357,713.611
1.160 10,390,839.319 10,390,839.319 362,088.611 362,088.611
1.200 10,794,095.131 10,794,095.131 368,651.111 368,651.111
1.220 11,640,522.641 11,640,522.641 381,463.611 381,463.611
1.260 11,826,180.283 11,826,180.283 383,963.611 383,963.611
1.280 12,005,659.372 12,005,659.372 388,338.611 388,338.611
1.320 12,048,127.196 12,048,127.196 389,276.111 389,276.111
1.340 13,424,214.517 13,424,214.517 419,588.611 419,588.611
1.440 13,463,902.017 13,463,902.017 420,838.611 420,838.611
1.500 13,549,937.738 13,549,937.738 422,088.611 422,088.611
1.540 13,575,589.262 13,575,589.262 422,401.111 422,401.111
1.580 13,624,699.284 13,624,699.284 423,338.611 423,338.611
1.600 13,637,199.284 13,637,199.284 423,651.111 423,651.111
1.620 13,858,080.726 13,858,080.726 428,651.111 428,651.111
1.700 13,977,357.061 13,977,357.061 429,901.111 429,901.111
1.720 14,168,208.977 14,168,208.977 432,088.611 432,088.611
1.780 14,212,858.982 14,212,858.982 433,026.111 433,026.111
1.840 14,347,407.921 14,347,407.921 435,838.611 435,838.611
1.920 14,635,761.161 14,635,761.161 439,276.111 439,276.111
Product (aueq)-Best Product (aueq)-Worst In Situ Product (aueq)-Best
39,008.084 39,008.084 45,891.863
43,795.034 43,795.034 51,523.570
45,976.866 45,976.866 54,090.430
46,202.290 46,202.290 54,355.636
47,936.042 47,936.042 56,395.343
52,544.277 52,544.277 61,816.796
54,352.140 54,352.140 63,943.694
55,642.860 55,642.860 65,462.188
55,951.834 55,951.834 65,825.687
56,204.516 56,204.516 66,122.960
60,163.831 60,163.831 70,780.978
61,848.906 61,848.906 72,763.418
61,969.736 61,969.736 72,905.571
71,704.845 71,704.845 84,358.641
71,752.442 71,752.442 84,414.637
72,671.577 72,671.577 85,495.973
73,082.015 73,082.015 85,978.841
73,277.543 73,277.543 86,208.875
73,661.331 73,661.331 86,660.389
75,387.085 75,387.085 88,690.688
80,214.604 80,214.604 94,370.122
80,322.464 80,322.464 94,497.017
80,781.791 80,781.791 95,037.402
80,970.616 80,970.616 95,259.548
81,296.287 81,296.287 95,642.690
81,376.754 81,376.754 95,737.358
81,492.055 81,492.055 95,873.006
81,826.726 81,826.726 96,266.736
81,856.635 81,856.635 96,301.924
82,911.046 82,911.046 97,542.407
83,041.866 83,041.866 97,696.313
83,081.141 83,081.141 97,742.519
83,863.242 83,863.242 98,662.637
84,235.687 84,235.687 99,100.808
84,746.073 84,746.073 99,701.262
84,903.457 84,903.457 99,886.420
84,989.907 84,989.907 99,988.126
91,870.725 91,870.725 108,083.206
92,124.171 92,124.171 108,381.377
92,876.506 92,876.506 109,266.478
94,029.338 94,029.338 110,622.751
96,389.851 96,389.851 113,399.825
 96,885.611 96,885.611 113,983.072
97,379.759 97,379.759 114,564.422
97,492.545 97,492.545 114,697.112
101,116.021 101,116.021 118,960.025
101,216.683 101,216.683 119,078.451
101,411.031 101,411.031 119,307.096
101,466.709 101,466.709 119,372.598
101,574.271 101,574.271 119,499.142
101,601.860 101,601.860 119,531.600
102,079.457 102,079.457 120,093.478
102,310.580 102,310.580 120,365.388
102,680.997 102,680.997 120,801.173
102,767.771 102,767.771 120,903.260
103,020.152 103,020.152 121,200.179
103,517.171 103,517.171 121,784.907
In Situ Product (aueq)-Worst Av Grade (aueq)-Best Av Grade (aueq)-Worst
45,891.863 12.491 12.491
51,523.570 12.019 12.019
54,090.430 11.536 11.536
54,355.636 11.470 11.470
56,395.343 11.370 11.370
61,816.796 10.877 10.877
63,943.694 10.456 10.456
65,462.188 10.282 10.282
65,825.687 10.274 10.274
66,122.960 10.224 10.224
70,780.978 9.941 9.941
72,763.418 9.898 9.898
72,905.571 9.877 9.877
84,358.641 9.882 9.882
84,414.637 9.877 9.877
85,495.973 9.853 9.853
85,978.841 9.851 9.851
86,208.875 9.844 9.844
86,660.389 9.805 9.805
88,690.688 9.801 9.801
94,370.122 9.747 9.747
94,497.017 9.750 9.750
95,037.402 9.705 9.705
95,259.548 9.708 9.708
95,642.690 9.687 9.687
95,737.358 9.687 9.687
95,873.006 9.681 9.681
96,266.736 9.662 9.662
96,301.924 9.656 9.656
97,542.407 9.673 9.673
97,696.313 9.659 9.659
97,742.519 9.654 9.654
98,662.637 9.621 9.621
99,100.808 9.607 9.607
99,701.262 9.581 9.581
99,886.420 9.581 9.581
99,988.126 9.563 9.563
108,083.206 9.447 9.447
108,381.377 9.424 9.424
109,266.478 9.386 9.386
110,622.751 9.333 9.333
113,399.825 9.246 9.246
113,983.072 9.233 9.233
114,564.422 9.176 9.176
114,697.112 9.164 9.164
118,960.025 8.818 8.818
119,078.451 8.801 8.801
119,307.096 8.792 8.792
119,372.598 8.790 8.790
119,499.142 8.780 8.780
119,531.600 8.776 8.776
120,093.478 8.714 8.714
120,365.388 8.708 8.708
120,801.173 8.696 8.696
120,903.260 8.684 8.684
121,200.179 8.649 8.649
121,784.907 8.623 8.623
 Factor
COG Aueq Iteración tmine cuota Inversion NPV Cop
descuento

2.35389229 0.497 83760013.8 0.48 2,433,916.22 37,689,300.82 8.19

2.18758469 0.580 79142313.9 0.56 2,472,041.22 41,674,220.53 9.06
2.04322631 0.634 75345025.9 0.61 2,497,041.22 43,410,431.53 9.44
1.91674087 0.641 74846092.4 0.62 2,500,166.22 43,584,300.07 9.48
1.80500261 0.671 73610131.5 0.64 2,513,916.22 44,889,095.43 9.76
1.7055745 0.769 69037892.9 0.74 2,558,916.22 48,262,918.60 10.49
1.61652844 0.827 65840957.5 0.79 2,585,791.22 49,493,128.62 10.76
1.53631902 0.861 64343341.6 0.82 2,601,416.22 50,339,674.98 10.94
1.46369303 0.866 64193616.2 0.83 2,603,916.22 50,540,387.39 10.99
1.39762355 0.875 63793486.1 0.84 2,607,666.22 50,691,774.09 11.02
1.33726107 0.963 60702452.9 0.92 2,648,291.22 53,070,767.06 11.54
1.28189676 0.994 59871678.1 0.95 2,662,666.22 54,034,510.27 11.75
1.2309345 0.998 59701919.5 0.95 2,664,541.22 54,098,085.28 11.76
1.18386936 1.155 56563723 1.10 2,736,416.22 59,225,959.17 12.88
1.14027077 1.156 56520294 1.10 2,737,041.22 59,248,592.83 12.88
1.09976935 1.174 56091302.8 1.11 2,745,166.22 59,683,406.29 12.98
1.06204639 1.180 55941062.8 1.12 2,748,291.22 59,863,229.31 13.01
1.02682546 1.184 55828143.2 1.12 2,750,166.22 59,944,587.75 13.03
0.99386563 1.195 55469294.9 1.13 2,755,166.22 60,091,787.77 13.06
0.96295594 1.224 54784783.2 1.16 2,768,291.22 60,741,101.42 13.21
0.90656663 1.309 52594972.6 1.24 2,807,666.22 62,293,216.10 13.54
0.88077808 1.311 52568521.6 1.24 2,808,291.22 62,325,234.86 13.55
0.85641613 1.324 52145673.8 1.25 2,814,541.22 62,443,413.63 13.58
0.83336559 1.327 52083186.1 1.25 2,815,791.22 62,493,425.41 13.59
0.81152335 1.335 51831218.7 1.26 2,819,541.22 62,560,128.93 13.60
0.79079682 1.337 51794179.3 1.26 2,820,166.22 62,577,122.65 13.60
0.77110265 1.339 51709127.5 1.27 2,821,416.22 62,596,938.87 13.61
0.75236557 1.347 51447094.7 1.27 2,825,166.22 62,644,998.64 13.62
0.71749658 1.349 51398238.8 1.27 2,825,791.22 62,646,011.10 13.62
0.70124666 1.364 50928620.8 1.29 2,832,666.22 62,736,150.92 13.64
0.68571649 1.368 50784819.2 1.29 2,834,541.22 62,738,118.91 13.64
0.6708593 1.369 50736208.5 1.29 2,835,166.22 62,737,654.02 13.64
0.65663227 1.387 50107430.8 1.31 2,843,291.22 62,724,399.55 13.64
0.62991484 1.395 49808445.7 1.32 2,847,041.22 62,699,659.10 13.6311
0.61735519 1.407 49362161.9 1.33 2,852,666.22 62,656,852.16 13.62
0.60528659 1.410 49259800.6 1.33 2,853,916.22 62,641,706.56 13.62
0.5825117 1.414 49111389.1 1.33 2,855,791.22 62,624,848.09 13.61
0.57175509 1.547 44206791.5 1.45 2,917,041.22 61,368,048.59 13.34
0.56138854 1.555 43946148.3 1.46 2,920,791.22 61,309,395.79 13.33
0.55139121 1.574 43318895 1.48 2,929,541.22 61,128,870.16 13.29
0.53242802 1.603 42368209 1.50 2,942,666.22 60,801,607.76 13.22
0.52342728 1.659 40546650 1.55 2,968,291.22 60,070,985.83 13.06
0.50630891 1.669 40182655.9 1.56 2,973,291.22 59,893,056.31 13.02
0.49816285 1.689 39624546.4 1.58 2,982,041.22 59,688,812.55 12.98
0.48263259 1.693 39502213.9 1.59 2,983,916.22 59,638,140.94 12.97
0.47522501 1.824 35818914 1.70 3,044,541.22 57,966,415.24 12.60
0.4413548 1.830 35682344.3 1.71 3,047,041.22 57,904,397.20 12.59
0.42325508 1.835 35509478.1 1.71 3,049,541.22 57,778,831.69 12.56
0.41199138 1.837 35462232.6 1.71 3,050,166.22 57,740,264.61 12.55
0.40131165 1.841 35340973.2 1.72 3,052,041.22 57,659,035.99 12.54
0.39617675 1.842 35303459.3 1.72 3,052,666.22 57,636,753.67 12.53
0.39117161 1.864 34690151.5 1.74 3,062,666.22 57,244,741.93 12.45
0.37235484 1.869 34476811.6 1.74 3,065,166.22 57,038,292.92 12.40
0.36793015 1.879 34121818.1 1.75 3,069,541.22 56,704,078.11 12.33
0.3552653 1.883 34001825.2 1.76 3,071,416.22 56,615,392.44 12.31
0.34344333 1.895 33638433.9 1.77 3,077,041.22 56,337,937.13 12.25
0.3288526 1.910 33064718.2 1.78 3,083,916.22 55,757,210.71 12.12
Ley Corte
Optima Captura (%)
[COG] i
0.88 0.60 cm = 4.0 US$/t
0.91 0.66 cp = 18.0 US$/t
0.92 0.69
0.92 0.69 sellau = 48 US$/oz
0.93 0.72
0.95 0.77
0.96 0.79 recupau = 0.85
0.96 0.80
0.96 0.81
0.97 0.81 pau = 1300 US$/oz
0.98 0.85
0.99 0.86
0.99 0.86 RFAu 34.21 US$/g
1.02 0.94
1.02 0.94 COG Cueq Iteración 1
1.02 0.95 Ritmo Prod 630 t/día
1.02 0.95
1.02 0.96 tasa de desc. 5%
1.02 0.96 fact. Desc. 0.95
1.03 0.97 Costos Fijos 0 MUS$/Año
1.04 0.99
1.04 0.99 Capacidad Planta 229,988 t/Año
1.04 1.00
1.04 1.00 Inversión Planta 3500 US$/tpd
1.04 1.00 Inversión Mina 2 US$/ton
1.04 1.00 Elección de Pit 15
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.04 1.00
1.03 0.98
1.03 0.98
1.03 0.97
1.03 0.97
1.02 0.96
1.02 0.95
1.02 0.95
1.02 0.95
1.01 0.92
1.01 0.92
1.01 0.92
1.01 0.92
1.01 0.92
1.01 0.92
1.01 0.91
1.01 0.91
1.00 0.90
1.00 0.90
1.00 0.90
1.00 0.89