Grade/Tonne 16.

00
14.00
12.00 f(x) = 1.0809 exp( 1.6926 x )

Cu Equivalente
10.00 R² = 1
60,000,000 6.00

REM
8.00
Tonnage

40,000,000 4.00 6.00

20,000,000 2.00 4.00
0 0.00 2.00
0 5 1 5 2 5 3 5 4 5 0.00
0. 1. 2. 3. 4. 0.00 0.20 0.40

Cut off

Tonnage Cueq

Cut off Tonnage Cut Au Ag Cueq

0 52,197,773 0.47 0.08 2.08 0.54
0.25 43,041,381 0.64 0.1 2.83 0.73
0.5 29,944,637 0.9 0.15 3.97 1.04
0.75 22,720,581 1.14 0.18 4.99 1.31
1 16,236,009 1.41 0.23 6.19 1.62
1.25 13,299,724 1.63 0.26 7.14 1.87
1.5 10,684,512 1.85 0.3 8.13 2.12
1.75 9,001,205 2.05 0.33 9.01 2.35
2 7,328,717 2.25 0.36 9.87 2.58
2.25 4,365,081 2.62 0.41 11.48 3.00
2.5 3,172,265 3 0.46 13.19 3.43
2.75 3,595,313 3.07 0.46 13.5 3.50
3 3,017,488 3.34 0.49 14.68 3.80
3.25 2,746,603 3.53 0.53 15.5 4.02
3.5 1,861,347 3.95 0.61 17.35 4.51
3.75 2,001,128 4.06 0.62 17.81 4.63
4 2,519,271 4.06 0.62 17.81 4.63
4.25 1,585,787 4.41 0.61 19.34 4.99
4.5 1,330,925 4.63 0.65 20.31 5.24
4.75 1,675,536 4.63 0.65 20.31 5.24
 REM
6.00
4.00
2.00 f(x) = 1.0809 exp( 1.6926 x )
0.00 R² = 1
8.00
6.00
4.00
2.00
0.00
0.00 0.20 0.40 0.60 0.80 1.00 1.20 1.40 1.60

Cut off

REM LOM [años] Productividad (t/día) Beneficio (US$)

1.0809 10 14,499 425,748,385.14
1.65027844 10 11,956 678,339,178.25
2.51958455 10 8,318 841,557,895.27
3.84680921 10 6,311 841,969,793.17
5.87316709 10 4,510 744,883,726.66
8.96693594 10 3,694 633,240,548.91
13.6903886 10 2,968 470,379,352.57

cut off (t/día) VAN 5 años (t/día)

0 28998.7627777778 $322,784,269.09 24165.6356481481
0.25 23911.8783333333 514287836.417836 19926.5652777778
0.5 16635.9094444444 638033307.019051 13863.2578703704
0.75 12622.545 638345590.440484 10518.7875
1 9020.005 564739075.150736 7516.67083333333
1.25 7388.73555555556 480095978.930471 6157.27962962963
1.5 5935.84 356621565.26501 4946.53333333333

$700,000,000.00

$600,000,000.00

$500,000,000.00

$400,000,000.00
$500,000,000.00

$400,000,000.00

$300,000,000.00

$200,000,000.00

$100,000,000.00

$0.00
0 5000 10000 150
pcu = 2.9073 $/lb
pau = 1906 $/Oz
pag = 23.86 $/Oz
sellcu = 0.3 $/lb
sellau = 5.6 $/Oz
sellag = 5.6 $/Oz
recupcu = 0.88
recupau = 0.6
recupag = 0.6
cm = 3.5 $/ton Material
cp = 12 $/ton
cueq = (rf_cu*cut + rf_au*au + rf_ag*ag)/rf_cu

Beneficio por año (US$) Factor de descuento Flujo de caja descontado (USCapital (US$)
42574838.5136949 6.14 261,603,952.26 0
67833917.8252026 6.14 416,810,060.12 0
84155789.5273829 6.14 517,100,896.08 0
84196979.317317 6.14 517,353,989.51 0
74488372.6655593 6.14 457,698,804.44 0
63324054.8907727 6.14 389,098,904.68 0
47037935.2569943 6.14 289,027,749.70 0

VAN 6 años (t/día) VAN 7 años (t/día)

309040868.274411 20713.401984127 296103064.257586 18124.2267361111
492390660.657758 17079.9130952381 471777031.45436 14944.9239583333
610867337.93471 11882.7924603175 585293756.218453 10397.4434027778
611166325.056908 9016.10357142857 585580226.43047 7889.090625
540693803.395344 6442.86071428571 518057993.120475 5637.503125
459654612.660619 5277.66825396826 440411457.775512 4617.95972222222
341437451.347727 4239.88571428571 327143384.500818 3709.9
10000 15000 20000 25000 30000 35000
rf_cu= 50.58 (US$/t)
rf_au= 36.66 (US$/g)
rf_ag= 0.35 (US$/g)
tasa descuento 0.1
q% 91% 0.90909090909

costo capital 0

VAN VAN*
$227,133,621.36
$361,888,945.31
$448,964,926.25
$449,184,670.74
$397,389,970.77
$337,829,159.39
$250,943,913.10

VAN 8 años (t/día) VAN 9 años (t/día) VAN 10 años

283917026.697733 16110.4237654321 272432787.749
452361181.640062 13284.3768518519 434063498.118
561206157.818523 9242.17191358025 538505773.517
561480838.430279 7012.525 538769343.497
496737463.465786 5011.11388888889 476644791.352
422286449.242762 4104.85308641975 405205266.955
313679891.372235 3297.68888888889 300991766.015
14499.3813888889 261603952.261939
11955.9391666667 416810060.119814
8317.95472222222 517100896.084564
6311.2725 517353989.512884
4510.0025 457698804.438267
3694.36777777778 389098904.68168
2967.92 289027749.700394
0 35000
Copper equivalent (gr/ton)
Copper Gold
Grade 0.48497308 % 0.73933222 gr/ton
Recovery frac 0.88 0.6
Base Prici 2.1 US$/lb 1084 US$/Oz
Selling cost 0.3 US$/lb 5.59862582 US$/Oz
Revenue fact 34.9211808 20.8028456
Revenue fact(Base Prici Cu-Selling cost Cu)*22,0462*Recovery fra (Base Prici Au-Selling cost Au)/31,1034768*Recovery fractio

Cuequiv: 0.98
 Silver
10 gr/ton
0.6
15 US$/Oz
5.59862582 US$/Oz
0.18135672
u)/31,1034768*Recovery fraction Au (Base Prici Ag-Selling cost Ag)/31,1034768*Recovery fraction Ag