Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Plan de Producción
Plan de Producción
Disc.cash flow-Best
2743669432.261
3750805496.45
4466191855.953
Period Total Ore-Best Waste-Best Stripping Ratio-Best Av Grade (cut)-Best
1.00 31,910,515.26 303,620,686.97 9.51 0.93
2.00 25,889,571.13 34,374,060.60 1.33 1.22
3.00 25,574,151.00 19,295,776.78 0.75 1.23
4.00 25,603,588.08 182,265,542.25 7.12 1.13
5.00 25,554,776.92 113,222,015.28 4.43 0.91
6.00 25,550,000.00 15,884,890.40 0.62 1.10
7.00 25,708,220.00 314,333,303.61 12.23 1.05
8.00 25,561,632.50 70,917,655.75 2.77 1.04
9.00 25,550,000.00 10,132,909.02 0.40 1.20
10.00 4,508,639.42 21,139.53 0.00 1.31
241,411,094.30 1,064,067,980.19
166,032,352.43
Process plantas-Best Av Grade (cut:planta)-Best Process pilas-Best Av Grade (cut:pilas)-Best
25,550,000.000 0.994 6,360,515.255 0.692
25,550,000.000 1.227 339,571.135 0.812
25,550,000.000 1.233 24,151.002 1.365
25,550,000.000 1.133 53,588.077 0.486
25,550,000.000 0.914 4,776.921 0.340
25,550,000.000 1.101 - -
25,550,000.000 1.052 158,219.998 0.638
25,550,000.000 1.037 11,632.500 0.341
25,550,000.000 1.200 - -
4,508,639.415 1.309 - -
361,429,758.296
308,517,721.58
394,120,500.32
Disc.cash flow-Best
$ 444,972,689.38
$ 867,994,216.93
$ 806,064,749.84
$ 462,996,822.89
$ 327,944,887.10
$ 520,774,497.43
$ 171,142,394.44
$ 342,488,306.20
$ 441,308,946.94
$ 80,504,344.79
Pit Total Ore-Best Waste-Best Av Grade (cut:Comb1)-Best planta-Best
1.000 103,567,139.543 361,429,758.296 1.180 96,842,902.151
2.000 70,153,559.901 308,517,721.58 1.117 70,095,194.90
3.000 67,690,394.858 394,120,500.32 1.103 67,520,542.36
241,411,094.302 1,064,067,980.195 234,458,639.415
3.98
Av Grade (cut:planta)-Best rom-Best Av Grade (cut:pilas)-Best Disc.cash flow-Best
1.180 6,724,237.392 0.701 2743669432.26098
1.117 58,365.00 0.699 3750805496.44989
1.103 169,852.50 0.697 4466191855.95266
6,952,454.887
Bench Total Ore-Best Waste-Best Process planta-Best
2,415.000 - 5,155,245.222 -
2,400.000 - 22,449,151.066 -
2,385.000 - 43,711,695.737 -
2,370.000 - 66,272,242.516 -
2,355.000 321,187.496 79,152,637.088 321,187.496
2,340.000 2,485,822.405 74,159,053.564 2,462,647.406
2,325.000 2,732,354.904 70,980,410.572 2,365,829.912
2,310.000 3,837,284.892 66,991,363.239 2,764,169.911
2,295.000 6,495,209.835 61,571,248.513 4,744,124.863
2,280.000 7,410,779.865 57,586,836.131 5,839,919.890
2,265.000 7,798,094.913 54,100,551.178 6,612,479.930
2,250.000 8,585,189.938 50,057,098.755 8,014,814.949
2,235.000 9,150,052.448 46,203,208.867 8,956,709.950
2,220.000 9,540,719.956 42,648,973.970 9,410,804.958
2,205.000 9,932,377.463 39,108,981.559 9,903,172.464
2,190.000 10,095,929.980 35,873,054.173 10,054,282.480
2,175.000 9,821,249.995 33,224,421.732 9,821,249.995
2,160.000 9,803,182.498 30,300,321.794 9,803,182.498
2,145.000 9,747,989.985 27,585,359.371 9,742,027.484
2,130.000 9,674,077.486 24,896,204.451 9,674,077.486
2,115.000 9,552,374.982 22,388,332.053 9,552,374.982
2,100.000 9,710,549.989 19,600,447.173 9,710,549.989
2,085.000 9,716,377.483 17,071,942.263 9,716,377.483
2,070.000 9,560,339.996 14,822,167.291 9,560,339.996
2,055.000 9,341,325.001 12,659,399.828 9,329,692.502
2,040.000 9,136,035.018 10,639,664.859 9,136,035.018
2,025.000 8,735,692.519 8,850,577.392 8,735,692.519
2,010.000 8,229,510.033 7,244,774.921 8,229,510.033
1,995.000 7,731,315.024 5,790,937.458 7,731,315.024
1,980.000 7,189,470.024 4,411,732.477 7,189,470.024
1,965.000 6,542,865.030 3,365,594.985 6,542,865.030
1,950.000 5,961,712.522 2,336,939.996 5,961,712.522
1,935.000 5,411,655.025 1,471,477.501 5,411,655.025
1,920.000 4,801,905.019 825,817.501 4,801,905.019
1,905.000 4,048,042.514 377,729.999 4,048,042.514
1,890.000 3,179,835.018 153,652.498 3,179,835.018
1,875.000 2,353,500.016 28,732.499 2,353,500.016
1,860.000 1,540,215.011 - 1,540,215.011
1,845.000 864,832.510 - 864,832.510
1,830.000 317,362.506 - 317,362.506
1,815.000 54,675.001 - 54,675.001
600.000
137,588,334.542
188,477.17 2.2985020805
Av Grade (cut:planta1)-Best Process pilas-Best Av Grade (cut:pilas)-Best
- - -
- - -
- - -
- - -
0.449 - -
0.690 23,174.999 0.747
0.520 366,524.992 0.536
0.550 1,073,114.981 0.580
0.686 1,751,084.972 0.683
0.911 1,570,859.975 0.730
1.071 1,185,614.983 0.749
1.126 570,374.989 0.787
1.149 193,342.498 0.654
1.153 129,914.998 0.988
1.145 29,205.000 0.539
1.128 41,647.500 1.146
1.123 - -
1.097 - -
1.091 5,962.500 1.130
1.078 - -
1.080 - -
1.070 - -
1.084 - -
1.084 - -
1.095 11,632.500 0.341
1.104 - -
1.125 - -
1.158 - -
1.187 - -
1.196 - -
1.221 - -
1.211 - -
1.254 - -
1.246 - -
1.238 - -
1.256 - -
1.265 - -
1.306 - -
1.310 - -
1.447 - -
1.964 - -
82000
Cash flow-Best Total Acumulado
(8,196,308.913) 5,155,245.22 5,155,245.22
(36,180,376.358) 22,449,151.07 27,604,396.29
(71,399,601.762) 43,711,695.74 71,316,092.03
(109,692,689.185) 66,272,242.52 137,588,334.54
(129,802,115.860) 79,473,824.58 217,062,159.13
(76,736,793.781) 76,644,875.97 293,707,035.10
(86,268,948.327) 73,712,765.48 367,419,800.57
(57,002,135.769) 70,828,648.13 438,248,448.70
28,147,723.306 68,066,458.35 506,314,907.05
111,791,061.158 64,997,616.00 571,312,523.05
176,519,401.560 61,898,646.09 633,211,169.14
236,410,683.531 58,642,288.69 691,853,457.83
275,589,439.430 55,353,261.32 747,206,719.15
301,342,146.648 52,189,693.93 799,396,413.07
318,525,884.088 49,041,359.02 848,437,772.09
323,263,406.218 45,968,984.15 894,406,756.25
314,615,627.782 43,045,671.73 937,452,427.97
307,241,681.796 40,103,504.29 977,555,932.27
307,141,382.731 37,333,349.36 1,014,889,281.62
303,687,496.810 34,570,281.94 1,049,459,563.56
304,259,929.445 31,940,707.04 1,081,400,270.59
310,712,825.705 29,310,997.16 1,110,711,267.76
321,505,468.405 26,788,319.75 1,137,499,587.50
319,847,414.725 24,382,507.29 1,161,882,094.79
320,009,526.157 22,000,724.83 1,183,882,819.62
320,320,383.280 19,775,699.88 1,203,658,519.50
316,800,613.569 17,586,269.91 1,221,244,789.41
312,328,106.977 15,474,284.95 1,236,719,074.36
305,221,689.544 13,522,252.48 1,250,241,326.84
288,754,829.123 11,601,202.50 1,261,842,529.34
271,016,121.488 9,908,460.01 1,271,750,989.36
245,849,510.877 8,298,652.52 1,280,049,641.88
234,725,712.023 6,883,132.53 1,286,932,774.40
207,505,123.163 5,627,722.52 1,292,560,496.92
174,309,212.271 4,425,772.51 1,296,986,269.44
139,703,295.489 3,333,487.52 1,300,319,756.95
104,478,793.487 2,382,232.52 1,302,701,989.47
71,135,705.173 1,540,215.01 1,304,242,204.48
40,070,783.846 864,832.51 1,305,107,036.99
16,625,087.192 317,362.51 1,305,424,399.50
4,107,164.841 54,675.00 1,305,479,074.50
Ao 2020 2021 2022 2023 2024 2025 2026
Prestripping
Planta - - - - - - -
Pila - - - - - - -
Lastre 137,588,335 - - - - - -
Total 137,588,335 - - - - - -
REM - - - - - - -
Ley Planta
Ley Pila
Fase 1
Planta - 25,550,000 25,550,000 25,550,000 20,192,902 - -
Pila - 6,360,515 339,571 24,151 - - -
Lastre - 95,359,729 101,380,674 101,696,094 80,392,444 - -
Total - 127,270,245 127,270,245 127,270,245 100,585,346 - -
REM - 2.99 3.92 3.98 3.98 - -
Ley Planta 0.99 1.23 1.23 1.13
Ley Pila 0.69 0.81 1.37
Fase 2
Planta - - - - 5,357,098 25,550,000 25,550,000
Pila - - - - 53,588 4,777 0
Lastre - - - - 21,274,212 101,715,468 101,720,245
Total - - - - 26,684,898 127,270,245 127,270,245
REM - - - - 3.93 3.98 3.98
Ley Planta 1.13 0.91 1.10
Ley Pila 0.49 0.34 -
Fase 3
Planta - - - - - - -
Pila - - - - - - -
Lastre - - - - - - -
Total - - - - - - -
REM - - - - - - -
Ley Planta
Ley Pila
Total
Planta - 25,550,000 25,550,000 25,550,000 25,550,000 25,550,000 25,550,000
Pila - 6,360,515 339,571 24,151 53,588 4,777 0
Lastre 137,588,335 95,359,729 101,380,674 101,696,094 101,666,657 101,715,468 101,720,245
Total 137,588,335 127,270,245 127,270,245 127,270,245 127,270,245 127,270,245 127,270,245
REM - 2.99 3.92 3.98 3.97 3.98 3.98
Ley Planta - 0.99 1.23 1.23 1.13 0.91 1.10
Ley Pila - 0.69 0.81 1.37 0.49 0.34 -
2027 2028 2029 2030 Total Total sin Prestripping
- - - - - -
- - - - - -
- - - - 137,588,335 -
- - - - 137,588,335 -
- - - - - -
- -
- -
- - - - 96,842,902 96,842,902
- - - - 6,724,237 6,724,237
- - - - 378,828,941 378,828,941
- - - - 482,396,080 482,396,080
- - - - 3.66 3.66
1.15 1.15
0.70 0.70
393,774.92
143,727,845.11
393,774.92
143,727,845.11
287,455,690.23