Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Evaluación Económica
BASE 1 2 3 4 5
Exploración 2 2
Cierre de Mina 3
Total 55 -17 26 24 17 5
NPV 43
IRR 133%
36
SM-II - UG 309,600
Plan de Producción
ID Tajo Nivel Toneladas (t) Ley de Aueq (g/t) Ley de Aueqfino (g/tLey de Au (g/t) Finos de Ag (g)
1_4 100 22,297.00 4.77 106,249.67 4.58 23.53
2_3 200 15,986.00 3.71 59,299.44 3.48 28.53
2_4 200 37,540.00 4.86 182,306.31 4.64 27.04
2_5 200 38,823.00 3.87 150,131.55 3.62 30.93
2_6 200 28,439.00 3.65 103,785.44 3.48 21.77
3_3 300 29,488.00 3.61 106,568.99 3.45 20.93
3_4 300 28,736.00 3.59 103,141.69 3.39 25.33
3_5 300 32,596.00 3.70 120,507.15 3.50 24.62
3_6 300 29,712.00 3.38 100,555.06 3.20 22.90
3_7 300 7,346.00 4.69 34,457.00 4.54 19.28
4_2 400 31,191.00 4.51 140,607.11 4.26 31.82
4_3 400 34,235.00 4.32 147,818.17 4.06 31.91
4_5 400 36,120.00 4.38 158,126.37 4.15 28.45
4_6 400 37,980.00 4.83 183,362.46 4.53 37.52
5_1 500 19,793.00 4.50 89,088.79 4.26 29.91
5_2 500 58,935.00 5.04 297,250.11 4.76 35.58
5_3 500 52,657.00 5.97 314,399.23 5.67 38.00
5_4 500 45,253.00 7.06 319,591.68 6.75 39.72
5_5 500 66,637.00 5.70 380,020.22 5.44 33.25
5_6 500 69,280.00 5.79 401,468.34 5.46 41.88
6_1 600 4,170.00 3.41 14,208.38 3.15 32.54
6_2 600 28,357.00 3.89 110,214.54 3.67 27.75
6_3 600 52,450.00 4.55 238,576.16 4.27 34.75
6_4 600 76,771.00 5.18 397,772.39 4.82 45.71
6_5 600 34,306.00 5.30 181,874.55 5.01 36.06
6_6 600 26,762.00 7.06 189,059.25 6.64 53.85
7_2 700 14,413.00 5.11 73,653.72 4.83 35.11
7_3 700 112,669.00 5.56 626,841.03 5.28 36.31
7_4 700 124,360.00 5.38 669,185.34 5.10 35.02
8_3 800 22,594.00 5.27 119,169.83 4.98 36.97
8_4 800 8,242.00 7.82 64,432.84 7.47 43.21
ID Tajo Nivel Toneladas (t) Ley de Aueq (g/t) Ley de Aueqfino (g/tLey de Au (g/t) Finos de Ag (g)
8_4 800 8,242.00 7.82 64,432.84 7.47 43.21
6_6 600 26,762.00 7.06 189,059.25 6.64 53.85
5_4 500 45,253.00 7.06 319,591.68 6.75 39.72
5_3 500 52,657.00 5.97 314,399.23 5.67 38.00
5_6 500 69,280.00 5.79 401,468.34 5.46 41.88
5_5 500 66,637.00 5.70 380,020.22 5.44 33.25
7_3 700 112,669.00 5.56 626,841.03 5.28 36.31
7_4 700 124,360.00 5.38 669,185.34 5.10 35.02
6_5 600 34,306.00 5.30 181,874.55 5.01 36.06
8_3 800 22,594.00 5.27 119,169.83 4.98 36.97
6_4 600 76,771.00 5.18 397,772.39 4.82 45.71
7_2 700 14,413.00 5.11 73,653.72 4.83 35.11
5_2 500 58,935.00 5.04 297,250.11 4.76 35.58
2_4 200 37,540.00 4.86 182,306.31 4.64 27.04
4_6 400 37,980.00 4.83 183,362.46 4.53 37.52
1_4 100 22,297.00 4.77 106,249.67 4.58 23.53
3_7 300 7,346.00 4.69 34,457.00 4.54 19.28
6_3 600 52,450.00 4.55 238,576.16 4.27 34.75
4_2 400 31,191.00 4.51 140,607.11 4.26 31.82
5_1 500 19,793.00 4.50 89,088.79 4.26 29.91
4_5 400 36,120.00 4.38 158,126.37 4.15 28.45
4_3 400 34,235.00 4.32 147,818.17 4.06 31.91
6_2 600 28,357.00 3.89 110,214.54 3.67 27.75
2_5 200 38,823.00 3.87 150,131.55 3.62 30.93
2_3 200 15,986.00 3.71 59,299.44 3.48 28.53
3_5 300 32,596.00 3.70 120,507.15 3.50 24.62
2_6 200 28,439.00 3.65 103,785.44 3.48 21.77
3_3 300 29,488.00 3.61 106,568.99 3.45 20.93
3_4 300 28,736.00 3.59 103,141.69 3.39 25.33
6_1 600 4,170.00 3.41 14,208.38 3.15 32.54
3_6 300 29,712.00 3.38 100,555.06 3.20 22.90
3,000,000
Año de minado
3.00
2.00
1.00
1.00
1.00
1.00
2.00
3.00
2.00
3.00
2.00
2.00
1.00
3.00
4.00
3.00
4.00
2.00
4.00
1.00
4.00
4.00
2.00
3.00
3.00
4.00
3.00
3.00
4.00
2.00
4.00
m - Toneladas (t)
umn M
SM-II - UG
Plan de Avances
4500
4000
3500
3000
2500
Ope
2000 Centro Costo Cap
1500
1000
500
0
1 2 3 4 Total Result