Period Cash flow-Best

Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Mining Cost-Best
Mining Cost-Worst
Processing Cost-Best
1.000 ### ### ### ### ### ### ###
 Report 1 Period
Processing Cost-Worst
Selling Cost-Best
Selling Cost-Worst
Revenue-Best
Revenue-Worst
Stripping Ratio-Best
Stripping Ratio-Worst
Rock-Best
### ### ### ### ### 26.177 26.177 ###
Rock-Worst Comb1-BestComb1-Worst
Product (aueq)-Best
Product (aueq)-Worst
Av Grade (aueq)-Best
Av Grade (aueq)-Worst
### ### ### ### ### 7.325 7.325
 Pit Cash flow-Best Cash flow-Worst Disc.cash flow-Best Disc.cash flow-Worst
1.000 41,935,121.584 41,935,121.584 39,938,211.032 39,938,211.032
2.000 46,200,377.799 46,200,377.799 44,000,359.808 44,000,359.808
3.000 48,192,866.713 48,192,866.713 45,897,968.298 45,897,968.298
4.000 48,396,411.540 48,396,411.540 46,091,820.514 46,091,820.514
5.000 49,842,599.276 49,842,599.276 47,469,142.168 47,469,142.168
6.000 53,722,449.419 53,722,449.419 51,164,237.542 51,164,237.542
7.000 55,249,448.127 55,249,448.127 52,618,522.026 52,618,522.026
8.000 56,401,303.200 56,401,303.200 53,715,526.857 53,715,526.857
9.000 56,573,944.674 56,573,944.674 53,879,947.309 53,879,947.309
10.000 59,026,031.256 59,026,031.256 56,215,267.863 56,215,267.863
11.000 60,329,683.713 60,329,683.713 57,456,841.632 57,456,841.632
12.000 60,809,350.023 60,809,350.023 57,913,666.688 57,913,666.688
13.000 60,883,941.122 60,883,941.122 57,984,705.831 57,984,705.831
14.000 66,909,299.781 66,909,299.781 63,723,142.648 63,723,142.648
15.000 67,424,225.712 67,424,225.712 64,213,548.297 64,213,548.297
16.000 67,527,455.012 67,527,455.012 64,311,861.917 64,311,861.917
17.000 67,832,316.678 67,832,316.678 64,602,206.360 64,602,206.360
18.000 68,201,090.455 68,201,090.455 64,953,419.481 64,953,419.481
19.000 68,764,911.468 68,764,911.468 65,490,391.874 65,490,391.874
20.000 70,581,159.870 70,581,159.870 67,220,152.257 67,220,152.257
21.000 71,005,172.734 71,005,172.734 67,623,974.032 67,623,974.032
22.000 71,036,947.696 71,036,947.696 67,654,235.901 67,654,235.901
23.000 71,191,225.352 71,191,225.352 67,801,167.002 67,801,167.002
24.000 71,282,800.119 71,282,800.119 67,888,381.066 67,888,381.066
25.000 71,308,930.414 71,308,930.414 67,913,267.061 67,913,267.061
26.000 71,335,771.700 71,335,771.700 67,938,830.190 67,938,830.190
27.000 71,430,603.926 71,430,603.926 68,029,146.596 68,029,146.596
28.000 71,573,878.207 71,573,878.207 68,165,598.292 68,165,598.292
29.000 71,695,901.778 71,695,901.778 68,281,811.217 68,281,811.217
30.000 71,720,398.562 71,720,398.562 68,305,141.488 68,305,141.488
31.000 71,724,269.817 71,724,269.817 68,308,828.397 68,308,828.397
32.000 71,722,929.918 71,722,929.918 68,307,552.303 68,307,552.303
33.000 71,716,663.505 71,716,663.505 68,301,584.290 68,301,584.290
34.000 71,712,359.022 71,712,359.022 68,297,484.783 68,297,484.783
35.000 70,752,159.978 70,752,159.978 67,383,009.503 67,383,009.503
36.000 70,739,539.816 70,739,539.816 67,370,990.301 67,370,990.301
37.000 70,652,569.879 70,652,569.879 67,288,161.789 67,288,161.789
38.000 70,519,683.155 70,519,683.155 67,161,603.005 67,161,603.005
39.000 70,005,784.983 70,005,784.983 66,672,176.174 66,672,176.174
40.000 69,831,319.899 69,831,319.899 66,506,018.951 66,506,018.951
41.000 68,584,223.654 68,584,223.654 65,318,308.242 65,318,308.242
42.000 68,573,475.254 68,573,475.254 65,308,071.670 65,308,071.670
43.000 68,383,283.270 68,383,283.270 65,126,936.448 65,126,936.448
44.000 68,350,861.140 68,350,861.140 65,096,058.229 65,096,058.229
45.000 68,168,443.107 68,168,443.107 64,922,326.769 64,922,326.769
46.000 67,996,441.153 67,996,441.153 64,758,515.383 64,758,515.383
47.000 67,817,000.947 67,817,000.947 64,587,619.949 64,587,619.949
48.000 67,778,477.848 67,778,477.848 64,550,931.284 64,550,931.284
49.000 67,641,691.291 67,641,691.291 64,420,658.372 64,420,658.372
50.000 67,334,757.330 67,334,757.330 64,128,340.314 64,128,340.314
51.000 67,049,978.457 67,049,978.457 63,857,122.340 63,857,122.340
52.000 66,931,972.874 66,931,972.874 63,744,736.071 63,744,736.071
53.000 66,658,353.640 66,658,353.640 63,484,146.324 63,484,146.324
54.000 66,555,052.023 66,555,052.023 63,385,763.832 63,385,763.832
Mining Cost-Best Mining Cost-Worst Processing Cost-Best Processing Cost-Worst Selling Cost-Best
5,162,586.881 5,162,586.881 2,208,844.996 2,208,844.996 1,890,347.098
6,547,467.734 6,547,467.734 2,551,969.996 2,551,969.996 2,120,120.723
7,160,596.651 7,160,596.651 2,821,969.996 2,821,969.996 2,230,368.052
7,222,592.138 7,222,592.138 2,855,719.996 2,855,719.996 2,241,842.441
7,861,218.203 7,861,218.203 3,001,969.996 3,001,969.996 2,327,378.434
9,538,729.218 9,538,729.218 3,508,219.996 3,508,219.996 2,559,849.149
10,170,677.583 10,170,677.583 3,811,969.996 3,811,969.996 2,654,265.650
10,729,473.775 10,729,473.775 4,036,969.996 4,036,969.996 2,728,475.922
10,843,317.550 10,843,317.550 4,053,844.996 4,053,844.996 2,740,106.347
12,432,409.956 12,432,409.956 4,481,344.996 4,481,344.996 2,911,429.503
13,382,961.369 13,382,961.369 4,700,719.996 4,700,719.996 3,006,263.198
13,796,697.266 13,796,697.266 4,756,969.996 4,756,969.996 3,042,671.589
13,856,510.240 13,856,510.240 4,773,844.996 4,773,844.996 3,048,471.426
19,695,808.152 19,695,808.152 5,595,094.996 5,595,094.996 3,534,832.061
20,202,795.840 20,202,795.840 5,707,594.996 5,707,594.996 3,578,323.957
20,316,369.984 20,316,369.984 5,730,094.996 5,730,094.996 3,587,498.530
20,725,178.333 20,725,178.333 5,775,094.996 5,775,094.996 3,616,584.920
21,301,291.320 21,301,291.320 5,848,219.996 5,848,219.996 3,655,614.125
22,280,218.130 22,280,218.130 5,943,844.996 5,943,844.996 3,718,427.141
25,522,943.973 25,522,943.973 6,393,844.996 6,393,844.996 3,929,633.821
26,409,241.963 26,409,241.963 6,472,594.996 6,472,594.996 3,982,888.551
26,483,442.974 26,483,442.974 6,483,844.996 6,483,844.996 3,987,382.837
26,847,993.085 26,847,993.085 6,540,094.996 6,540,094.996 4,009,430.547
27,140,055.679 27,140,055.679 6,579,469.996 6,579,469.996 4,025,648.273
27,218,971.359 27,218,971.359 6,607,594.996 6,607,594.996 4,030,753.870
27,325,236.499 27,325,236.499 6,618,844.996 6,618,844.996 4,036,288.301
27,774,270.226 27,774,270.226 6,675,094.996 6,675,094.996 4,059,295.942
28,904,749.371 28,904,749.371 6,742,594.996 6,742,594.996 4,110,717.798
30,180,851.465 30,180,851.465 6,905,719.996 6,905,719.996 4,170,574.054
30,546,690.748 30,546,690.748 6,978,844.996 6,978,844.996 4,188,342.529
30,836,396.144 30,836,396.144 7,006,969.996 7,006,969.996 4,200,676.139
31,249,910.207 31,249,910.207 7,040,719.996 7,040,719.996 4,217,772.273
31,386,121.091 31,386,121.091 7,051,969.996 7,051,969.996 4,223,185.480
31,428,929.006 31,428,929.006 7,068,844.996 7,068,844.996 4,225,308.614
41,570,630.443 41,570,630.443 7,828,219.996 7,828,219.996 4,606,428.514
41,668,098.008 41,668,098.008 7,850,719.996 7,850,719.996 4,610,544.070
42,349,515.742 42,349,515.742 7,918,219.996 7,918,219.996 4,635,922.260
43,276,540.976 43,276,540.976 7,974,469.996 7,974,469.996 4,668,525.015
46,476,489.171 46,476,489.171 8,255,719.996 8,255,719.996 4,782,287.316
47,374,324.127 47,374,324.127 8,323,219.996 8,323,219.996 4,812,608.205
53,228,175.976 53,228,175.976 9,071,344.996 9,071,344.996 5,017,907.142
53,271,475.164 53,271,475.164 9,076,969.996 9,076,969.996 5,019,370.751
53,991,102.365 53,991,102.365 9,183,844.996 9,183,844.996 5,043,766.031
54,098,751.814 54,098,751.814 9,200,719.996 9,200,719.996 5,047,297.110
54,586,130.501 54,586,130.501 9,268,219.996 9,268,219.996 5,061,576.752
55,067,194.201 55,067,194.201 9,301,969.996 9,301,969.996 5,074,719.694
55,514,857.667 55,514,857.667 9,369,469.996 9,369,469.996 5,087,590.873
55,617,463.764 55,617,463.764 9,375,094.996 9,375,094.996 5,090,263.384
55,956,236.254 55,956,236.254 9,408,844.996 9,408,844.996 5,099,301.184
56,666,782.028 56,666,782.028 9,498,844.996 9,498,844.996 5,118,225.598
57,360,438.230 57,360,438.230 9,543,844.996 9,543,844.996 5,135,626.646
57,630,422.004 57,630,422.004 9,555,094.996 9,555,094.996 5,141,884.596
58,188,064.514 58,188,064.514 9,628,219.996 9,628,219.996 5,155,577.182
58,385,127.429 58,385,127.429 9,667,594.996 9,667,594.996 5,160,681.449
 Report 2 Pit
Selling Cost-Worst Revenue-Best Revenue-Worst Stripping Ratio-Best Stripping Ratio-Worst
1,890,347.098 51,196,900.559 51,196,900.559 9.518 9.518
2,120,120.723 57,419,936.252 57,419,936.252 10.545 10.545
2,230,368.052 60,405,801.413 60,405,801.413 10.419 10.419
2,241,842.441 60,716,566.116 60,716,566.116 10.381 10.381
2,327,378.434 63,033,165.909 63,033,165.909 10.784 10.784
2,559,849.149 69,329,247.782 69,329,247.782 11.235 11.235
2,654,265.650 71,886,361.357 71,886,361.357 11.006 11.006
2,728,475.922 73,896,222.894 73,896,222.894 10.960 10.960
2,740,106.347 74,211,213.568 74,211,213.568 11.037 11.037
2,911,429.503 78,851,215.711 78,851,215.711 11.484 11.484
3,006,263.198 81,419,628.277 81,419,628.277 11.812 11.812
3,042,671.589 82,405,688.874 82,405,688.874 12.051 12.051
3,048,471.426 82,562,767.785 82,562,767.785 12.062 12.062
3,534,832.061 95,735,034.990 95,735,034.990 14.841 14.841
3,578,323.957 96,912,940.505 96,912,940.505 14.928 14.928
3,587,498.530 97,161,418.523 97,161,418.523 14.955 14.955
3,616,584.920 97,949,174.928 97,949,174.928 15.149 15.149
3,655,614.125 99,006,215.897 99,006,215.897 15.391 15.391
3,718,427.141 100,707,401.736 100,707,401.736 15.868 15.868
3,929,633.821 106,427,582.660 106,427,582.660 16.963 16.963
3,982,888.551 107,869,898.243 107,869,898.243 17.361 17.361
3,987,382.837 107,991,618.504 107,991,618.504 17.380 17.380
4,009,430.547 108,588,743.980 108,588,743.980 17.473 17.473
4,025,648.273 109,027,974.068 109,027,974.068 17.562 17.562
4,030,753.870 109,166,250.640 109,166,250.640 17.537 17.537
4,036,288.301 109,316,141.497 109,316,141.497 17.578 17.578
4,059,295.942 109,939,265.090 109,939,265.090 17.724 17.724
4,110,717.798 111,331,940.372 111,331,940.372 18.291 18.291
4,170,574.054 112,953,047.293 112,953,047.293 18.667 18.667
4,188,342.529 113,434,276.836 113,434,276.836 18.697 18.697
4,200,676.139 113,768,312.097 113,768,312.097 18.804 18.804
4,217,772.273 114,231,332.395 114,231,332.395 18.973 18.973
4,223,185.480 114,377,940.071 114,377,940.071 19.028 19.028
4,225,308.614 114,435,441.638 114,435,441.638 19.008 19.008
4,606,428.514 124,757,438.931 124,757,438.931 22.897 22.897
4,610,544.070 124,868,901.890 124,868,901.890 22.884 22.884
4,635,922.260 125,556,227.877 125,556,227.877 23.068 23.068
4,668,525.015 126,439,219.143 126,439,219.143 23.421 23.421
4,782,287.316 129,520,281.466 129,520,281.466 24.333 24.333
4,812,608.205 130,341,472.227 130,341,472.227 24.613 24.613
5,017,907.142 135,901,651.769 135,901,651.769 25.405 25.405
5,019,370.751 135,941,291.165 135,941,291.165 25.410 25.410
5,043,766.031 136,601,996.662 136,601,996.662 25.455 25.455
5,047,297.110 136,697,630.061 136,697,630.061 25.459 25.459
5,061,576.752 137,084,370.357 137,084,370.357 25.503 25.503
5,074,719.694 137,440,325.044 137,440,325.044 25.640 25.640
5,087,590.873 137,788,919.483 137,788,919.483 25.663 25.663
5,090,263.384 137,861,299.993 137,861,299.993 25.696 25.696
5,099,301.184 138,106,073.725 138,106,073.725 25.762 25.762
5,118,225.598 138,618,609.952 138,618,609.952 25.845 25.845
5,135,626.646 139,089,888.330 139,089,888.330 26.046 26.046
5,141,884.596 139,259,374.470 139,259,374.470 26.141 26.141
5,155,577.182 139,630,215.332 139,630,215.332 26.196 26.196
5,160,681.449 139,768,455.898 139,768,455.898 26.177 26.177
Revenue Factor-Best Revenue Factor-Worst Rock-Best Rock-Worst Comb1-Best
0.300 0.300 1,290,646.720 1,290,646.720 122,713.611
0.320 0.320 1,636,866.934 1,636,866.934 141,776.111
0.340 0.340 1,790,149.163 1,790,149.163 156,776.111
0.360 0.360 1,805,648.035 1,805,648.035 158,651.111
0.380 0.380 1,965,304.551 1,965,304.551 166,776.111
0.400 0.400 2,384,682.304 2,384,682.304 194,901.111
0.420 0.420 2,542,669.396 2,542,669.396 211,776.111
0.440 0.440 2,682,368.444 2,682,368.444 224,276.111
0.460 0.460 2,710,829.388 2,710,829.388 225,213.611
0.480 0.480 3,108,102.489 3,108,102.489 248,963.611
0.500 0.500 3,345,740.342 3,345,740.342 261,151.111
0.520 0.520 3,449,174.317 3,449,174.317 264,276.111
0.540 0.540 3,464,127.560 3,464,127.560 265,213.611
0.560 0.560 4,923,952.038 4,923,952.038 310,838.611
0.580 0.580 5,050,698.960 5,050,698.960 317,088.611
0.600 0.600 5,079,092.496 5,079,092.496 318,338.611
0.620 0.620 5,181,294.583 5,181,294.583 320,838.611
0.660 0.660 5,325,322.830 5,325,322.830 324,901.111
0.680 0.680 5,570,054.533 5,570,054.533 330,213.611
0.700 0.700 6,380,735.993 6,380,735.993 355,213.611
0.720 0.720 6,602,310.491 6,602,310.491 359,588.611
0.740 0.740 6,620,860.744 6,620,860.744 360,213.611
0.760 0.760 6,711,998.271 6,711,998.271 363,338.611
0.800 0.800 6,785,013.920 6,785,013.920 365,526.111
0.820 0.820 6,804,742.840 6,804,742.840 367,088.611
0.840 0.840 6,831,309.125 6,831,309.125 367,713.611
0.860 0.860 6,943,567.556 6,943,567.556 370,838.611
0.900 0.900 7,226,187.343 7,226,187.343 374,588.611
0.940 0.940 7,545,212.866 7,545,212.866 383,651.111
0.960 0.960 7,636,672.687 7,636,672.687 387,713.611
1.000 1.000 7,709,099.036 7,709,099.036 389,276.111
1.020 1.020 7,812,477.552 7,812,477.552 391,151.111
1.060 1.060 7,846,530.273 7,846,530.273 391,776.111
1.080 1.080 7,857,232.251 7,857,232.251 392,713.611
1.100 1.100 10,392,657.611 10,392,657.611 434,901.111
1.120 1.120 10,417,024.502 10,417,024.502 436,151.111
1.140 1.140 10,587,378.936 10,587,378.936 439,901.111
1.160 1.160 10,819,135.244 10,819,135.244 443,026.111
1.180 1.180 11,619,122.293 11,619,122.293 458,651.111
1.220 1.220 11,843,581.032 11,843,581.032 462,401.111
1.240 1.240 13,307,043.994 13,307,043.994 503,963.611
1.280 1.280 13,317,868.791 13,317,868.791 504,276.111
1.300 1.300 13,497,775.591 13,497,775.591 510,213.611
1.340 1.340 13,524,687.954 13,524,687.954 511,151.111
1.480 1.480 13,646,532.625 13,646,532.625 514,901.111
1.500 1.500 13,766,798.550 13,766,798.550 516,776.111
1.520 1.520 13,878,714.417 13,878,714.417 520,526.111
1.540 1.540 13,904,365.941 13,904,365.941 520,838.611
1.560 1.560 13,989,059.064 13,989,059.064 522,713.611
1.600 1.600 14,166,695.507 14,166,695.507 527,713.611
1.620 1.620 14,340,109.558 14,340,109.558 530,213.611
1.700 1.700 14,407,605.501 14,407,605.501 530,838.611
1.740 1.740 14,547,016.129 14,547,016.129 534,901.111
1.760 1.760 14,596,281.857 14,596,281.857 537,088.611
Comb1-Worst In Situ Product (aueq)-Best In Situ Product (aueq)-Worst Av Grade (aueq)-Best
122,713.611 46,332.037 46,332.037 11.743
141,776.111 51,963.743 51,963.743 11.400
156,776.111 54,665.884 54,665.884 10.845
158,651.111 54,947.119 54,947.119 10.772
166,776.111 57,043.589 57,043.589 10.639
194,901.111 62,741.401 62,741.401 10.013
211,776.111 65,055.531 65,055.531 9.555
224,276.111 66,874.410 66,874.410 9.274
225,213.611 67,159.469 67,159.469 9.275
248,963.611 71,358.566 71,358.566 8.915
261,151.111 73,682.922 73,682.922 8.776
264,276.111 74,575.284 74,575.284 8.777
265,213.611 74,717.437 74,717.437 8.763
310,838.611 86,638.041 86,638.041 8.669
317,088.611 87,704.019 87,704.019 8.603
318,338.611 87,928.886 87,928.886 8.591
320,838.611 88,641.787 88,641.787 8.593
324,901.111 89,598.385 89,598.385 8.577
330,213.611 91,137.920 91,137.920 8.584
355,213.611 96,314.554 96,314.554 8.434
359,588.611 97,619.817 97,619.817 8.444
360,213.611 97,729.971 97,729.971 8.439
363,338.611 98,270.357 98,270.357 8.412
365,526.111 98,667.850 98,667.850 8.396
367,088.611 98,792.987 98,792.987 8.371
367,713.611 98,928.635 98,928.635 8.368
370,838.611 99,492.548 99,492.548 8.345
374,588.611 100,752.887 100,752.887 8.366
383,651.111 102,219.952 102,219.952 8.287
387,713.611 102,655.454 102,655.454 8.235
389,276.111 102,957.749 102,957.749 8.226
391,151.111 103,376.771 103,376.771 8.220
391,776.111 103,509.448 103,509.448 8.218
392,713.611 103,561.486 103,561.486 8.202
434,901.111 112,902.660 112,902.660 8.075
436,151.111 113,003.531 113,003.531 8.059
439,901.111 113,625.546 113,625.546 8.034
443,026.111 114,424.633 114,424.633 8.033
458,651.111 117,212.924 117,212.924 7.949
462,401.111 117,956.083 117,956.083 7.934
503,963.611 122,987.920 122,987.920 7.591
504,276.111 123,023.793 123,023.793 7.588
510,213.611 123,621.716 123,621.716 7.536
511,151.111 123,708.262 123,708.262 7.528
514,901.111 124,058.254 124,058.254 7.494
516,776.111 124,380.385 124,380.385 7.486
520,526.111 124,695.855 124,695.855 7.451
520,838.611 124,761.357 124,761.357 7.451
522,713.611 124,982.872 124,982.872 7.437
527,713.611 125,446.706 125,446.706 7.394
530,213.611 125,873.202 125,873.202 7.384
530,838.611 126,026.583 126,026.583 7.384
534,901.111 126,362.186 126,362.186 7.348
537,088.611 126,487.290 126,487.290 7.325
Av Grade (aueq)-Worst COG Cueq Iteración tmine cuota Factor descue
11.743 2.35 1.04 40255038.75 0.99
11.400 2.19 1.20 38386414.29 1.14
10.845 2.04 1.33 36210786 1.26
10.772 1.92 1.35 35933963.45 1.27
10.639 1.81 1.42 35204803 1.33
10.013 1.71 1.65 32469572.39 1.55
9.555 1.62 1.80 30731662.42 1.68
9.274 1.54 1.90 29623829.57 1.77
9.275 1.46 1.91 29590813.57 1.78
8.915 1.40 2 2.11 27928189.8 1.96
8.776 1.34 4 2.22 27212864 2.05
8.777 1.28 3 2.24 27104882.72 2.07
8.763 1.23 2.25 27042200.4 2.08
8.669 1.18 2.64 25356342.16 2.42
8.603 1.14 2.69 25047847 2.46
8.591 1.10 2.70 24987692 2.47
8.593 1.06 2.72 24904917.11 2.49
8.577 0.99 2.76 24727214.74 2.52
8.584 0.96 2.80 24530533.64 2.56
8.434 0.93 3.02 23406381 2.74
8.444 0.91 3.05 23260504.95 2.77
8.439 0.88 3.06 23230537.14 2.77
8.412 0.86 3.08 23080754.14 2.79
8.396 0.81 3.10 22972138.38 2.81
8.371 0.79 3.12 22882743.37 2.82
8.368 0.77 3.12 22852448.36 2.83
8.345 0.75 3.15 22689997.84 2.85
8.366 0.72 3.18 22507904.26 2.87
8.287 0.69 3.26 22013695.23 2.94
8.235 0.67 3.29 21790476.39 2.97
8.226 0.64 1 3.30 21704183.92 2.98
8.220 0.63 3.32 21599740.45 2.99
8.218 0.61 3.33 21563398.25 3.00
8.202 0.59 3.33 21510630.18 3.00
8.075 0.58 3.69 19163916.24 3.30
8.059 0.57 3.70 19105584.36 3.31
8.034 0.56 3.73 18919427.16 3.33
8.033 0.55 3.76 18750640.5 3.35
7.949 0.54 3.89 17979870.45 3.46
7.934 0.52 3.93 17789611.35 3.49
7.591 0.51 4.28 16030982 3.77
7.588 0.50 4.28 16018536.79 3.77
7.536 0.49 4.33 15788213.36 3.81
7.528 0.48 4.34 15751784.43 3.82
7.494 0.43 4.37 15595332 3.84
7.486 0.42 4.39 15499540.8 3.85
7.451 0.42 4.42 15347270.18 3.88
7.451 0.41 4.42 15329349.2 3.88
7.437 0.41 4.44 15243536.23 3.89
7.394 0.40 4.48 15030591.84 3.93
7.384 0.39 4.50 14896452.24 3.94
7.384 0.37 4.51 14852727.06 3.95
7.348 0.36 4.54 14679665.56 3.97
7.325 0.36 4.56 14597220.29 3.99
NPV Cop Ley Corte OptCaptura (%)
38,522,916.0 16.35 1.12 61.328% Datos para el cálculo
42,371,234.2 17.98 1.17 67.454% Pv 1300
44,089,326.4 18.71 1.19 70.189% Cv 48
44,260,326.5 18.79 1.19 70.461% Cm 4
45,531,652.5 19.33 1.21 72.485% Cp 18
48,843,061.7 20.73 1.25 77.757% i 0.05
50,062,648.5 21.25 1.26 79.699% talud 45
50,979,569.3 21.64 1.28 81.158% Recup 0.85
51,128,495.1 21.70 1.28 81.395% rf_au
53,100,127.5 22.54 1.30 84.534% 1 oz 31.10348
54,145,946.2 22.98 1.31 86.199% 1 ton 1000000
54,547,604.3 23.15 1.32 86.839%
54,603,948.4 23.18 1.32 86.928% COG AUEQ 0.6429962
59,510,866.5 25.26 1.38 94.740%
59,891,709.1 25.42 1.39 95.346% cap planta 117797.23
59,967,973.6 25.45 1.39 95.468% 322.732137
60,210,290.7 25.56 1.39 95.853%
60,487,891.0 25.67 1.39 96.295%
60,924,557.5 25.86 1.40 96.991%
62,206,433.0 26.40 1.41 99.031%
62,525,526.7 26.54 1.42 99.539%
62,544,956.0 26.55 1.42 99.570%
62,637,849.2 26.59 1.42 99.718%
62,687,921.7 26.61 1.42 99.798%
62,688,095.2 26.61 1.42 99.798%
62,702,997.2 26.61 1.42 99.822%
62,741,819.6 26.63 1.42 99.884%
62,814,951.7 26.66 1.42 100.000%
62,788,787.1 26.65 1.42 99.958%
62,749,794.3 26.63 1.42 99.896%
62,729,800.8 26.63 1.42 99.864%
62,700,425.2 26.61 1.42 99.818%
62,685,394.2 26.61 1.42 99.794%
62,667,441.4 26.60 1.42 99.765%
61,179,830.0 25.97 1.40 97.397%
61,150,201.8 25.96 1.40 97.350%
61,017,574.7 25.90 1.40 97.139%
60,853,320.7 25.83 1.40 96.877%
60,168,562.3 25.54 1.39 95.787%
59,959,364.6 25.45 1.39 95.454%
58,264,091.3 24.73 1.37 92.755%
58,250,227.9 24.72 1.37 92.733%
57,999,447.4 24.62 1.36 92.334%
57,957,793.9 24.60 1.36 92.268%
57,744,978.0 24.51 1.36 91.929%
57,567,705.5 24.44 1.36 91.647%
57,357,985.2 24.35 1.35 91.313%
57,319,833.4 24.33 1.35 91.252%
57,173,802.0 24.27 1.35 91.019%
56,835,568.9 24.12 1.35 90.481%
56,551,643.0 24.00 1.34 90.029%
56,439,698.3 23.96 1.34 89.851%
56,144,588.0 23.83 1.34 89.381%
56,024,387.6 23.78 1.34 89.190%
 us/oztr
us/oztr
us/tonm
us/tonm
%
50 º
º/1
34.214821
g
g q(%) 0.95238095

tonm/año
 Chart 1 (Period)
Period Cash flow-Best
Cash flow-Worst
Comb1-BestComb1-Worst
Chart 1 (Period)
1 66555052 66555052 537088.611 537088.611

70000000
60000000
50000000 Cash flow-Best
40000000 Cash flow-Worst
Comb1-Best
30000000
Comb1-Worst
20000000
10000000
0
Period
 Chart 2 (Period)
Period Cash flow-Best
Cash flow-Worst
Product (aueq)-Best
Product (aueq)-Worst
Chart 2 (Period)
1 66555052 66555052 107514.197 107514.197

70000000
60000000
50000000 Cash flow-Best
40000000 Cash flow-Worst
Product (aueq)-Best
30000000
Product (aueq)-Worst
20000000
10000000
0
Period
 Chart 3 (Pit)
Pit Cash flow-Best
Cash flow-Worst
Disc.cash flow-Best
Disc.cash flow-Worst
Chart 3 (Pit)
1 41935121.6 41935121.6 39938211 39938211
2 46200377.8 46200377.8 44000359.8 44000359.8
80000000
3 48192866.7 48192866.7 45897968.3 45897968.3
70000000
4 48396411.5 48396411.5 46091820.5 46091820.5
60000000
5 49842599.3 49842599.3 47469142.2 47469142.2
50000000 Cash flow-Best
6 53722449.4 53722449.4 51164237.5 51164237.5
40000000 Cash flow-Worst
7 55249448.1 55249448.1 52618522 52618522
30000000 Disc.cash flow-Best
8 56401303.2 56401303.2 53715526.9 53715526.9
20000000 Disc.cash flow-Worst
10000000
9 56573944.7 56573944.7 53879947.3 53879947.3
10
0
59026031.3 59026031.3 56215267.9 56215267.9
11 160329683.7
6 11 16 260329683.7
1 26 31 36 57456841.6 57456841.6
4 1 4 6 51
12 60809350 60809350 57913666.7 57913666.7
13 60883941.1 Pit60883941.1 57984705.8 57984705.8
14 66909299.8 66909299.8 63723142.6 63723142.6
15 67424225.7 67424225.7 64213548.3 64213548.3
16 67527455 67527455 64311861.9 64311861.9
17 67832316.7 67832316.7 64602206.4 64602206.4
18 68201090.5 68201090.5 64953419.5 64953419.5
19 68764911.5 68764911.5 65490391.9 65490391.9
20 70581159.9 70581159.9 67220152.3 67220152.3
21 71005172.7 71005172.7 67623974 67623974
22 71036947.7 71036947.7 67654235.9 67654235.9
23 71191225.4 71191225.4 67801167 67801167
24 71282800.1 71282800.1 67888381.1 67888381.1
25 71308930.4 71308930.4 67913267.1 67913267.1
26 71335771.7 71335771.7 67938830.2 67938830.2
27 71430603.9 71430603.9 68029146.6 68029146.6
28 71573878.2 71573878.2 68165598.3 68165598.3
29 71695901.8 71695901.8 68281811.2 68281811.2
30 71720398.6 71720398.6 68305141.5 68305141.5
31 71724269.8 71724269.8 68308828.4 68308828.4
32 71722929.9 71722929.9 68307552.3 68307552.3
33 71716663.5 71716663.5 68301584.3 68301584.3
34 71712359 71712359 68297484.8 68297484.8
35 70752160 70752160 67383009.5 67383009.5
36 70739539.8 70739539.8 67370990.3 67370990.3
37 70652569.9 70652569.9 67288161.8 67288161.8
38 70519683.2 70519683.2 67161603 67161603
39 70005785 70005785 66672176.2 66672176.2
40 69831319.9 69831319.9 66506019 66506019
41 68584223.7 68584223.7 65318308.2 65318308.2
42 68573475.3 68573475.3 65308071.7 65308071.7
43 68383283.3 68383283.3 65126936.4 65126936.4
44 68350861.1 68350861.1 65096058.2 65096058.2
45 68168443.1 68168443.1 64922326.8 64922326.8
46 67996441.2 67996441.2 64758515.4 64758515.4
47 67817000.9 67817000.9 64587619.9 64587619.9
48 67778477.8 67778477.8 64550931.3 64550931.3
49 67641691.3 67641691.3 64420658.4 64420658.4
50 67334757.3 67334757.3 64128340.3 64128340.3
51 67049978.5 67049978.5 63857122.3 63857122.3
52 66931972.9 66931972.9 63744736.1 63744736.1
53 66658353.6 66658353.6 63484146.3 63484146.3
54 66555052 66555052 63385763.8 63385763.8