Cm 0.

9
Cp 3.69
Ccu 0.3
Cau 0.18
Rcu 0.88
Rau 0.6
Pcu 0.837
Pau 11.07
Rfcu 10.42
RF1u 6.53
COG Cueq 0.44 Ite1
Ritmo Prod 22,000,000 t/a
I0 391,780,822 $
tsade desc 0
fact. Desc 0.91
Final
pit Rev factor COG Cueq Iteracion tonne Waste
1 0.58 1.28 91,727,811 13,549,649
2 0.6 1.17 124,297,955 23,326,328
3 0.62 1.08 150,818,714 36,604,197
4 0.64 1.00 172,635,643 50,650,383
5 0.66 0.94 191,686,339 63,362,847
6 0.68 0.88 203,467,770 72,285,156
7 0.7 0.83 220,434,851 88,875,196
8 0.72 0.78 232,911,592 102,348,221
9 0.74 0.74 236,803,992 106,350,972
10 0.76 0.70 254,812,434 127,588,055
11 0.78 0.67 259,519,354 133,645,644
12 0.8 0.64 268,096,915 146,457,423
13 0.82 0.61 274,521,355 154,424,745
14 0.84 0.59 280,659,086 166,491,510
15 0.86 0.56 2.00 283,658,646 170,375,061
16 0.88 0.54 284,236,906 172,028,788
17 0.9 0.52 290,833,187 182,899,091
18 0.92 0.50 292,893,737 186,586,743
19 0.94 0.49 299,007,488 199,780,076
20 0.96 0.47 303,093,798 208,360,253
21 0.98 0.45 306,258,379 214,642,257
22 1 0.44 1.00 307,706,189 217,636,914
23 1.02 0.43 308,355,599 218,953,655
24 1.04 0.41 312,409,169 227,497,284
25 1.06 0.40 314,378,499 232,896,578
26 1.08 0.39 316,803,260 240,177,284
27 1.1 0.38 318,007,110 242,676,998
28 1.12 0.37 319,283,020 245,978,214
29 1.14 0.36 322,902,800 256,789,309
30 1.16 0.35 323,182,170 257,801,354
31 1.18 0.34 323,605,961 259,222,912
32 1.2 0.34 323,960,821 260,748,037
33 1.22 0.33 326,052,171 268,142,018
34 1.24 0.32 326,542,901 269,860,293
35 1.26 0.31 327,393,071 273,235,037
36 1.28 0.31 329,478,851 281,628,782
37 1.3 0.30 330,778,551 287,236,945
38 1.32 0.29 331,767,461 292,930,808
39 1.34 0.29 334,582,542 306,243,267
40 1.36 0.28 335,148,332 308,930,132
41 1.38 0.28 335,148,332 309,277,972
42 1.4 0.27 335,222,442 309,713,349
43 1.42 0.27 335,579,342 311,971,553
44 1.46 0.26 336,133,142 314,360,169
45 1.48 0.25 336,491,842 316,368,636
46 1.5 0.25 336,566,092 316,933,556
47 1.52 0.24 336,566,092 316,996,996
48 1.54 0.24 338,451,842 329,083,976
49 1.56 0.24 338,653,202 330,172,812
50 1.58 0.23 338,653,202 330,237,652
51 1.6 0.23 338,788,082 330,941,323
52 1.62 0.22 338,788,082 331,004,203
53 1.64 0.22 338,788,082 331,067,083
54 1.66 0.22 338,859,722 331,605,856
55 1.68 0.21 339,074,372 333,330,234
56 1.7 0.21 339,074,372 333,393,394
57 1.72 0.21 339,632,612 337,892,544
58 1.76 0.20 341,030,962 348,719,370
59 1.82 0.19 342,339,042 360,398,923
60 1.84 0.19 342,482,293 361,798,292
61 1.86 0.19 342,482,293 362,255,246
62 1.9 0.18 342,692,773 364,680,511
63 1.94 0.18 342,692,773 364,805,711
64 1.96 0.18 342,758,173 365,571,840
65 1.98 0.17 342,969,973 367,068,248
66 2 0.17 343,533,773 372,403,706
CU AU %Cu Au ppm Cueq Pt tmine cuota
44,485,519 ### 0.48 0.74 0.95 473,219,645 4.2 113,497,009
64,987,163 ### 0.52 0.69 0.96 648,405,105 5.6 114,763,854
82,314,703 ### 0.55 0.66 0.96 785,929,444 6.9 114,643,915
96,300,597 ### 0.56 0.64 0.96 890,634,333 7.8 113,498,898
107,889,968 ### 0.56 0.63 0.96 973,319,710 8.7 111,708,710
114,874,383 ### 0.56 0.62 0.95 1,020,057,645 9.2 110,293,970
125,477,235 ### 0.57 0.60 0.95 1,086,313,141 10.0 108,417,017
132,631,508 ### 0.57 0.60 0.94 1,129,991,563 10.6 106,734,981
134,964,594 ### 0.57 0.59 0.94 1,142,301,690 10.8 106,124,213
145,197,037 ### 0.57 0.58 0.93 1,194,210,354 11.6 103,105,753
147,824,891 ### 0.57 0.58 0.93 1,206,604,811 11.8 102,286,421
152,446,963 ### 0.57 0.57 0.93 1,225,732,026 12.2 100,583,420
155,737,643 ### 0.57 0.57 0.92 1,237,725,284 12.5 99,190,667
159,004,303 ### 0.57 0.56 0.92 1,249,135,172 12.8 97,915,853
160,474,390 ### 0.57 0.56 0.92 1,253,734,875 12.9 97,237,182
160,774,125 ### 0.57 0.56 0.92 1,254,631,608 12.9 97,108,767
163,964,219 ### 0.56 0.55 0.91 1,262,090,729 13.2 95,470,521
164,972,476 ### 0.56 0.55 0.91 1,263,975,532 13.3 94,940,445
167,889,279 ### 0.56 0.55 0.91 1,268,172,912 13.6 93,308,045
169,706,762 ### 0.56 0.55 0.90 1,270,079,084 13.8 92,188,425
171,121,036 ### 0.56 0.54 0.90 1,270,887,163 13.9 91,293,886
171,800,755 ### 0.56 0.54 0.90 1,271,103,478 14.0 90,879,799
172,067,532 ### 0.56 0.54 0.90 1,271,055,206 14.0 90,684,958
173,781,407 ### 0.56 0.54 0.89 1,270,027,578 14.2 89,435,937
174,641,319 ### 0.56 0.54 0.89 1,269,221,133 14.3 88,819,258
175,677,646 ### 0.55 0.54 0.89 1,267,723,337 14.4 88,035,437
176,155,732 ### 0.55 0.53 0.89 1,266,783,101 14.5 87,637,123
176,652,197 ### 0.55 0.53 0.89 1,265,559,341 14.5 87,202,588
178,134,468 ### 0.55 0.53 0.88 1,261,256,374 14.7 85,931,866
178,246,924 ### 0.55 0.53 0.88 1,260,883,880 14.7 85,832,227
178,409,510 ### 0.55 0.53 0.88 1,260,263,702 14.7 85,677,660
178,568,876 ### 0.55 0.53 0.88 1,259,508,463 14.7 85,532,522
179,423,635 ### 0.55 0.53 0.88 1,255,524,143 14.8 84,715,066
179,593,785 ### 0.55 0.53 0.88 1,254,492,465 14.8 84,518,249
179,936,784 ### 0.55 0.53 0.88 1,252,613,196 14.9 84,172,491
180,753,269 ### 0.55 0.53 0.88 1,247,331,998 15.0 83,286,997
181,230,576 ### 0.55 0.52 0.88 1,243,732,800 15.0 82,720,362
181,668,128 ### 0.55 0.52 0.88 1,240,679,685 15.1 82,271,338
182,809,347 ### 0.55 0.52 0.87 1,232,657,426 15.2 81,051,639
183,004,905 ### 0.55 0.52 0.87 1,230,791,909 15.2 80,792,352
183,004,905 ### 0.55 0.52 0.87 1,230,478,853 15.2 80,771,802
183,034,715 ### 0.55 0.52 0.87 1,230,181,923 15.2 80,734,458
183,168,088 ### 0.55 0.52 0.87 1,228,790,860 15.3 80,557,399
183,355,338 ### 0.55 0.52 0.87 1,226,863,916 15.3 80,298,557
183,484,759 ### 0.55 0.52 0.87 1,225,269,848 15.3 80,108,738
183,515,889 ### 0.55 0.52 0.87 1,224,889,482 15.3 80,066,202
183,515,889 ### 0.55 0.52 0.87 1,224,832,386 15.3 80,062,470
184,234,000 ### 0.54 0.52 0.87 1,215,960,058 15.4 79,039,668
184,296,176 ### 0.54 0.52 0.87 1,214,954,202 15.4 78,927,328
184,296,176 ### 0.54 0.52 0.87 1,214,895,846 15.4 78,923,537
184,337,153 ### 0.54 0.52 0.87 1,214,238,857 15.4 78,849,453
184,337,153 ### 0.54 0.52 0.87 1,214,182,265 15.4 78,845,778
184,337,153 ### 0.54 0.52 0.87 1,214,125,673 15.4 78,842,103
184,360,170 ### 0.54 0.52 0.87 1,213,627,268 15.4 78,793,076
184,435,562 ### 0.54 0.52 0.87 1,212,244,467 15.4 78,653,477
184,435,562 ### 0.54 0.52 0.87 1,212,187,623 15.4 78,649,789
184,631,398 ### 0.54 0.52 0.87 1,208,559,147 15.4 78,285,478
185,136,420 ### 0.54 0.52 0.87 1,200,019,423 15.5 77,413,579
185,630,364 ### 0.54 0.52 0.87 1,190,814,021 15.6 76,526,207
185,678,803 ### 0.54 0.52 0.87 1,189,653,136 15.6 76,419,627
185,678,803 ### 0.54 0.52 0.87 1,189,241,877 15.6 76,393,209
185,766,127 ### 0.54 0.52 0.87 1,187,349,202 15.6 76,224,784
185,766,127 ### 0.54 0.52 0.87 1,187,236,522 15.6 76,217,550
185,786,334 ### 0.54 0.52 0.87 1,186,554,990 15.6 76,159,263
185,841,189 ### 0.54 0.52 0.86 1,185,143,993 15.6 76,021,722
186,023,870 ### 0.54 0.51 0.86 1,180,489,171 15.6 75,598,860
Factor NPV Cop COG
3.28 (19,591,707) (0.09) 0.432151
4.16 86,065,185 0.39 0.478262
4.80 158,189,492 0.72 0.509739
5.27 205,953,548 0.94 0.530584
5.64 238,415,068 1.08 0.544751
5.86 254,354,697 1.16 0.551708
6.15 275,181,535 1.25 0.560797
6.35 286,445,946 1.30 0.565713
6.42 289,034,456 1.31 0.566843
6.68 297,409,887 1.35 0.570498
6.75 298,779,032 1.36 0.571095
6.87 299,201,788 1.36 0.57128
6.96 298,156,535 1.36 0.570824
7.04 297,111,180 1.35 0.570368
7.07 296,057,970 1.35 0.569908
7.08 295,860,561 1.34 0.569822
7.16 292,110,578 1.33 0.568185
7.19 290,706,840 1.32 0.567573
7.26 285,829,113 1.30 0.565444
7.31 282,127,370 1.28 0.563828
7.35 278,931,939 1.27 0.562434
7.36 277,397,440 1.26 0.561764
7.37 276,634,524 1.26 0.561431
7.42 271,521,786 1.23 0.5592
7.44 268,897,563 1.22 0.558054
7.47 265,423,633 1.21 0.556538
7.48 263,605,668 1.20 0.555745
7.49 261,568,138 1.19 0.554856
7.53 255,400,438 1.16 0.552164
7.53 254,906,321 1.16 0.551948
7.54 254,129,266 1.16 0.551609
7.54 253,358,477 1.15 0.551273
7.56 249,070,345 1.13 0.549401
7.57 248,018,572 1.13 0.548942
7.58 246,153,181 1.12 0.548128
7.60 241,256,029 1.10 0.545991
7.61 238,063,628 1.08 0.544598
7.62 235,483,842 1.07 0.543472
7.65 228,518,476 1.04 0.540432
7.66 226,998,309 1.03 0.539769
7.66 226,840,921 1.03 0.5397
7.66 226,615,584 1.03 0.539602
7.66 225,550,657 1.03 0.539137
7.67 224,016,728 1.02 0.538467
7.67 222,851,009 1.01 0.537959
7.67 222,584,590 1.01 0.537842
7.67 222,555,952 1.01 0.53783
7.69 216,204,109 0.98 0.535058
7.69 215,498,805 0.98 0.53475
7.69 215,469,636 0.98 0.534737
7.70 215,005,828 0.98 0.534535
7.70 214,977,547 0.98 0.534522
7.70 214,949,267 0.98 0.53451
7.70 214,628,329 0.98 0.53437
7.70 213,722,365 0.97 0.533975
7.70 213,693,972 0.97 0.533962
7.70 211,324,613 0.96 0.532928
7.72 205,681,118 0.93 0.530465
7.73 199,819,497 0.91 0.527907
7.73 199,103,148 0.91 0.527595
7.73 198,898,882 0.90 0.527505
7.73 197,754,163 0.90 0.527006
7.73 197,698,216 0.90 0.526981
7.73 197,296,301 0.90 0.526806
7.74 196,390,385 0.89 0.526411
7.74 193,536,138 0.88 0.525165
 Gm Blocks Rest 1 2 3 4 5 6
0.1 100 0 50 50
0.2 100 0 50 50
0.3 100 0 50 50
0.4 100 0
0.5 100 0
0.6 100 0
0.7 100 0
0.8 100 0 50 50
0.9 100 0 50 50
1 100 0 50 50
1.1 100 0
1.2 100 0
1.3 100 0 50 50
1.4 100 0 50 50
1.5 100 0 50 50
Cm 1 Mineral 100 100 100 100 100 100
Cp 4.5 Esteril 50 50 50 50 50 50
RF 9.2 gm 1.2 1.15 1.1 1.15 1.15 1.15
I0 - COG 0.6 0.6 0.6 0.6 0.6 0.6
ft 500 454.1667 408.3333 454.1667 454.1667 454.1667
ft' 454.5 375.3 306.8 310.2 282.0 256.4
I' - - - - - -
VAN 2,425.0 1,970.5 1,595.1 1,288.4 978.2 696.2
Cop 2.43 1.97 1.60 1.29 0.98 0.70
COG 0.86 0.81 0.77 0.74 0.71 0.68
COG 0.84 0.81 0.77 0.74 0.72 0.69
Iter 1
Gm Blocks Rest 1 2 3 4 5 6
0.1 100 0
0.2 100 0
0.3 100 0 50 50
0.4 100 0 50 50
0.5 100 0 50 50
0.6 100 0 50 50
0.7 100 0 50 50
0.8 100 0 50 50
0.9 100 0
1 100 0
1.1 100 0
1.2 100 0
1.3 100 0 50 50
1.4 100 0 50 50
1.5 100 0 50 50
Cm 1 Mineral 100 100 100 100 100 100
Cp 4.5 Esteril 50 50 50 50 50 50
RF 9.166667 gm 1.05 1.05 1.05 1.05 1.05 1.05
I0 0 COG 0.6 0.6 0.6 0.6 0.6 0.6
ft 362.5 362.5 362.5 362.5 362.5 362.5
ft' 329.5455 299.5868 272.3516 247.5924 225.084 204.6218
I' 0 0 0 0 0 0
VAN 2227.406 1897.86 1598.273 1325.922 1078.329 853.2454
Cop 2.227406 1.89786 1.598273 1.325922 1.078329 0.853245
COG 0.84 0.81 0.77 0.74 0.72 0.69
 7 8 9 10

50 50
50 50
100
100

50 50
50 50

100 100 100 100

50 50 50 50
1.15 1.15 0.6 0.7
0.6 0.6 0.6 0.6
454.1667 454.1667 -50 41.66667
233.1 211.9 (21.2) 16.1
- - - -
439.8 206.7 (5.1) 16.1
0.44 0.21 (0.01) 0.02
0.65 0.62 0.60 0.60
0.67 0.65 0.63 0.62

7 8 9 10
50 50
50 50

50 50
50 50
50 50
50 50

100 100 100 100

50 50 50 50
1.05 1.05 1.05 1.05
0.6 0.6 0.6 0.6
362.5 362.5 362.5 362.5
186.0198 169.1089 153.7354 139.7594
0 0 0 0
648.6236 462.6038 293.4948 139.7594
0.648624 0.462604 0.293495 0.139759
0.67 0.65 0.63 0.62