Global Stats

Cash Revenue Minimum Maximum Process Cost Minimum

4,639,840,666 24,253 2,053,709 665,276,410 23,742
Block Count Mass
ORE 26,655 112,925,322
Waste 333,822 1,467,917,676
Total 360,477 1,580,842,998

Strip Ratio 12.999

ORE Stats

Mass MO_PCT Mo Min Mo Max CU_PCT

tonnes tonnes Percent Percent tonnes
Rock 1 248,976 296 0.01% 0.30% 900
Rock 11 1,051,974 2,352 0.02% 0.77% 4,216
Rock 20 109,356,912 123,859 0.00% 1.79% 443,413
Rock 31 2,267,460 433 0.00% 0.07% 4,541
Total 112,925,322 126,939 453,071

Waste Stats

Rock 1 (w) 9,256,572

Rock 11 (w) 88,540,452
Rock 20 (w) 149,978,196
Rock 31 (w) 158,655,510
Rock 0 1,061,486,946
Total 1,467,917,676
Maximum Mining Cost Minimum Maximum Net Value Ore Value
26,200 2,867,206,012 6,247 9,803 1,107,358,244 3,750,097,530

CU_PCT Min CU_PCT Max MO_PCT R MO_PCT R MiMO_PCT R Max CU_PCT R CU_PCT R Mi
Percent Percent tonnes Percent Percent tonnes Percent
0.10% 1.14% 296 0.01% 0.30% 900 0.10%
0.11% 1.83% 0 0.00% 0.00% 3,040 0.08%
0.02% 4.02% 57,223 0.00% 0.83% 380,448 0.02%
0.07% 0.57% 200 0.00% 0.03% 3,896 0.06%
57,718 388,285
CU_PCT R Max
Percent
1.14%
1.32%
3.45%
0.49%
Economic Model 1+Ultimate Pit 1

Report Date: martes, 23 de Mayo de 2023 11:06:12

Settings Date: martes, 23 de Mayo de 2023 11:03:11

Final Pit

Type Lifetime Shells generated

LG Max Cash 12.12 97

Global Stats

Cash Revenue Process Cost Mining Cost Net Value

4,450,782,863 571,016,850 361,900,941 3,517,865,072
Block Count Mass
ORE 22,826 96,929,244
Waste 23,725 101,859,390
Total 46,551 198,788,634

Strip Ratio 1.0509

ORE Stats

Mass MO_PCT MO_PCT MinMO_PCT Max

tonnes tonnes Percent Percent
Rock 1-Lixivia 0 0 0.00% 0.00%
Rock 1-Flotac 248,976 296 0.01% 0.30%
Rock 11-lixivi 1,022,868 2,334 0.02% 0.77%
Rock 20-flota 94,372,506 121,414 0.00% 1.79%
Rock 31-flota 1,284,894 285 0.00% 0.07%
Total 96,929,244 124,329

Waste Stats

Rock 1 (w) 6,913,530

Rock 11 (w) 40,399,128
Rock 20 (w) 13,150,026
Rock 31 (w) 88,920
Rock 0 41,307,786
Total 101,859,390
NPV Ore Value
2,530,489,023 3,688,706,374

CU_PCT CU_PCT Min CU_PCT Max MO_PCT R MO_PCT R MiMO_PCT R MCU_PCT R

tonnes Percent Percent tonnes Percent Percent tonnes
0 0.00% 0.00% 0 0.00% 0.00% 0
900 0.10% 1.14% 296 0.01% 0.30% 900
4,144 0.11% 1.83% 0 0.00% 0.00% 2,987
421,176 0.02% 4.02% 56,093 0.00% 0.83% 361,369
3,158 0.08% 0.57% 132 0.00% 0.03% 2,710
429,378 56,521 367,967
CU_PCT R MiCU_PCT R Max
Percent Percent
0.00% 0.00%
0.10% 1.14%
0.08% 1.32%
0.02% 3.45%
0.07% 0.49%
Incremental Data

Processing
Phase/Code Phase Factor Rock Revenue Cost
tonnes $ $
Pit 1 (5) Pit 1 5.00% 8,748 1,388,997 51,552
Pit 2 (6) Pit 2 6.00% 2,762,064 269,174,930 10,462,462
Pit 3 (7) Pit 3 7.00% 2,785,158 231,273,717 11,507,019
Pit 4 (8) Pit 4 8.00% 1,781,100 111,564,551 5,807,884
Pit 5 (9) Pit 5 9.00% 3,178,638 163,614,425 9,182,808
Pit 6 (10) Pit 6 10.00% 22,644,018 1,087,698,200 68,816,156
Pit 7 (11) Pit 7 11.00% 5,218,506 257,838,903 18,828,302
Pit 8 (12) Pit 8 12.00% 5,380,542 209,554,240 15,545,317
Pit 9 (13) Pit 9 13.00% 3,330,594 129,797,849 10,930,285
Pit 10 (14) Pit 10 14.00% 1,630,476 65,026,709 5,975,236
Pit 11 (15) Pit 11 15.00% 1,836,882 56,699,060 5,073,252
Pit 12 (16) Pit 12 16.00% 1,949,634 61,467,007 6,075,688
Pit 13 (17) Pit 13 17.00% 1,380,600 45,638,887 5,134,369
Pit 14 (18) Pit 14 18.00% 4,518,702 144,766,907 17,322,475
Pit 15 (19) Pit 15 19.00% 2,039,922 53,148,349 6,326,604
Pit 16 (20) Pit 16 20.00% 2,707,380 65,647,708 8,242,356
Pit 17 (21) Pit 17 21.00% 2,736,576 69,641,345 9,708,733
Pit 18 (22) Pit 18 22.00% 3,345,048 82,214,643 12,299,447
Pit 19 (23) Pit 19 23.00% 2,505,798 57,901,134 8,816,765
Pit 20 (24) Pit 20 24.00% 1,434,870 34,886,764 5,801,805
Pit 21 (25) Pit 21 25.00% 1,946,862 36,334,121 5,551,171
Pit 22 (26) Pit 22 26.00% 2,108,376 45,815,764 8,033,653
Pit 23 (27) Pit 23 27.00% 2,731,122 53,029,946 9,087,798
Pit 24 (28) Pit 24 28.00% 1,735,974 36,166,500 6,912,382
Pit 25 (29) Pit 25 29.00% 3,436,074 57,997,214 10,522,237
Pit 26 (30) Pit 26 30.00% 4,950,090 91,382,475 18,106,878
Pit 27 (31) Pit 27 31.00% 3,673,458 60,130,603 11,696,494
Pit 28 (32) Pit 28 32.00% 2,817,000 41,318,875 7,991,172
Pit 29 (33) Pit 29 33.00% 2,386,260 35,470,145 7,215,011
Pit 30 (34) Pit 30 34.00% 2,430,036 38,400,271 8,409,298
Pit 31 (35) Pit 31 35.00% 1,595,106 23,019,329 5,001,583
Pit 32 (36) Pit 32 36.00% 1,607,454 24,366,015 5,697,746
Pit 33 (37) Pit 33 37.00% 2,260,854 31,471,293 7,325,982
Pit 34 (38) Pit 34 38.00% 2,064,906 28,705,677 6,940,616
Pit 35 (39) Pit 35 39.00% 5,508,900 63,179,944 14,483,007
Pit 36 (40) Pit 36 40.00% 2,113,362 25,759,732 6,285,309
Pit 37 (41) Pit 37 41.00% 4,744,872 56,409,016 14,375,891
Pit 38 (42) Pit 38 42.00% 1,289,124 17,954,108 5,021,543
Pit 39 (43) Pit 39 43.00% 861,696 11,332,083 3,206,193
Pit 40 (44) Pit 40 44.00% 3,141,126 29,743,689 7,467,716
Pit 41 (45) Pit 41 45.00% 1,482,786 16,168,020 4,419,573
Pit 42 (46) Pit 42 46.00% 1,889,028 18,494,298 4,891,072
Pit 43 (47) Pit 43 47.00% 2,632,644 23,014,926 6,113,363
Pit 44 (48) Pit 44 48.00% 2,024,262 20,330,296 5,889,759
Pit 45 (49) Pit 45 49.00% 966,708 10,281,579 3,179,144
Pit 46 (50) Pit 46 50.00% 1,678,266 15,121,211 4,416,603
Pit 47 (51) Pit 47 51.00% 1,196,892 11,042,292 3,309,454
Pit 48 (52) Pit 48 52.00% 909,522 9,751,004 3,319,798
Pit 49 (53) Pit 49 53.00% 1,228,914 10,853,614 3,445,371
Pit 50 (54) Pit 50 54.00% 1,840,698 15,009,661 4,565,831
Pit 51 (55) Pit 51 55.00% 852,282 7,274,576 2,342,732
Pit 52 (56) Pit 52 56.00% 2,089,818 15,838,721 5,074,792
Pit 53 (57) Pit 53 57.00% 363,762 3,819,974 1,455,017
Pit 54 (58) Pit 54 58.00% 1,569,186 10,797,934 3,363,713
Pit 55 (59) Pit 55 59.00% 1,137,186 8,106,368 2,640,500
Pit 56 (60) Pit 56 60.00% 1,218,654 7,609,504 2,286,001
Pit 57 (61) Pit 57 61.00% 1,245,762 9,232,420 3,338,361
Pit 58 (62) Pit 58 62.00% 944,568 6,046,329 2,003,420
Pit 59 (63) Pit 59 63.00% 1,550,574 10,314,118 3,601,812
Pit 60 (64) Pit 60 64.00% 275,652 2,729,851 1,130,537
Pit 61 (65) Pit 61 65.00% 695,538 4,734,768 1,746,508
Pit 62 (66) Pit 62 66.00% 794,592 5,600,776 2,188,413
Pit 63 (67) Pit 63 67.00% 2,124,792 12,013,991 4,147,812
Pit 64 (68) Pit 64 68.00% 1,495,314 8,568,423 3,116,984
Pit 65 (69) Pit 65 69.00% 1,079,352 7,468,417 3,070,948
Pit 66 (70) Pit 66 70.00% 318,960 2,759,210 1,284,344
Pit 67 (71) Pit 67 71.00% 693,036 3,927,319 1,529,375
Pit 68 (72) Pit 68 72.00% 1,025,028 5,561,213 2,138,134
Pit 69 (73) Pit 69 73.00% 1,296,774 6,543,599 2,334,583
Pit 70 (74) Pit 70 74.00% 291,060 2,354,384 1,151,645
Pit 71 (75) Pit 71 75.00% 1,241,532 7,171,353 2,966,572
Pit 72 (76) Pit 72 76.00% 1,298,916 7,285,520 3,034,247
Pit 73 (77) Pit 73 77.00% 1,023,390 5,419,329 2,212,067
Pit 74 (78) Pit 74 78.00% 2,921,076 10,463,164 3,141,115
Pit 75 (79) Pit 75 79.00% 408,672 2,639,650 1,305,453
Pit 76 (80) Pit 76 80.00% 250,794 1,684,779 859,305
Pit 77 (81) Pit 77 81.00% 1,013,184 4,769,061 2,025,801
Pit 78 (82) Pit 78 82.00% 1,297,962 5,629,217 2,208,673
Pit 79 (83) Pit 79 83.00% 815,328 4,147,834 1,893,527
Pit 80 (84) Pit 80 84.00% 11,442,654 45,205,928 17,520,948
Pit 81 (85) Pit 81 85.00% 1,460,106 6,155,432 2,534,002
Pit 82 (86) Pit 82 86.00% 600,444 3,351,757 1,699,199
Pit 83 (87) Pit 83 87.00% 844,866 3,616,937 1,625,266
Pit 84 (88) Pit 84 88.00% 1,497,384 6,986,920 3,324,889
Pit 85 (89) Pit 85 89.00% 794,196 3,641,729 1,716,914
Pit 86 (90) Pit 86 90.00% 348,606 1,740,359 916,798
Pit 87 (91) Pit 87 91.00% 696,708 3,419,076 1,723,278
Pit 88 (92) Pit 88 92.00% 445,590 2,208,858 1,161,404
Pit 89 (93) Pit 89 93.00% 148,122 1,114,522 717,378
Pit 90 (94) Pit 90 94.00% 1,132,938 4,349,898 1,963,642
Pit 91 (95) Pit 91 95.00% 477,324 2,398,443 1,328,259
Pit 92 (96) Pit 92 96.00% 708,282 2,801,083 1,377,265
Pit 93 (97) Pit 93 97.00% 538,434 2,222,790 1,153,518
Pit 94 (98) Pit 94 98.00% 531,378 2,015,093 1,008,021
Pit 95 (99) Pit 95 99.00% 1,280,286 4,372,333 1,965,339
Pit 96 (100) Pit 96 100.00% 533,232 2,628,423 1,571,592
Pit 97 (User) 0 0 1,547,712 5,043,459 3,326,587
Total 0 0 198,788,634 4,450,782,863 571,016,850
 Capital Rock 1- Rock 11-
Mining Cost Costs NPV Rock 1-Lixiviacion Flotacion lixiviacion
$ $ $ tonnes tonnes tonnes
15,222 0 1,322,095 0 0 0
4,741,363 0 249,842,126 0 0 33,264
4,824,345 0 205,629,829 0 0 70,686
3,054,754 0 96,276,299 0 0 20,790
5,385,865 0 137,062,010 0 13,338 4,158
40,541,426 0 801,471,498 0 4,446 141,372
9,471,705 0 170,564,118 0 8,892 58,212
9,518,448 0 131,449,210 0 8,892 128,898
5,919,460 0 77,870,085 0 4,446 24,948
2,934,507 0 37,883,284 0 4,446 4,158
3,233,802 0 32,213,626 0 8,892 12,474
3,530,854 0 34,024,955 0 0 4,158
2,527,421 0 24,568,792 0 4,446 8,316
8,086,360 0 74,975,702 0 8,892 58,212
3,593,814 0 26,376,225 0 8,892 16,632
4,899,548 0 31,415,442 0 8,892 4,158
4,909,593 0 32,171,703 0 0 49,896
6,088,781 0 36,247,595 0 0 58,212
4,561,530 0 24,646,834 0 4,446 0
2,656,976 0 14,367,221 0 0 4,158
3,465,436 0 14,639,975 0 26,676 0
3,947,302 0 17,815,415 0 0 16,632
5,074,370 0 20,028,907 0 13,338 20,790
3,244,615 0 13,132,756 0 0 8,316
6,198,952 0 20,383,484 0 8,892 20,790
9,255,974 0 30,423,236 0 13,338 37,422
6,795,776 0 19,078,616 0 4,446 16,632
5,154,116 0 12,598,579 0 13,338 4,158
4,349,468 0 10,483,386 0 13,338 8,316
4,556,536 0 10,929,811 0 13,338 8,316
3,005,705 0 6,344,308 0 0 4,158
3,042,018 0 6,514,541 0 0 4,158
4,220,500 0 8,172,432 0 13,338 4,158
3,852,445 0 7,211,722 0 0 4,158
10,091,751 0 15,118,042 0 4,446 4,158
3,940,111 0 5,926,411 0 0 0
8,700,582 0 12,376,133 0 8,892 0
2,481,554 0 3,790,353 0 0 0
1,645,616 0 2,326,475 0 0 0
5,566,439 0 5,918,319 0 4,446 0
 2,820,978 0 3,111,760 0 0 0
3,498,845 0 3,481,743 0 0 0
4,679,023 0 4,154,119 0 0 0
3,828,206 0 3,549,536 0 0 0
1,828,510 0 1,745,365 0 0 0
3,135,598 0 2,479,324 0 0 0
2,278,977 0 1,768,719 0 0 12,474
1,738,330 0 1,509,955 0 0 0
2,281,246 0 1,635,944 0 0 4,158
3,485,701 0 2,196,213 0 0 4,158
1,614,985 0 1,038,051 0 0 4,158
3,794,182 0 2,159,744 0 0 0
703,680 0 511,112 0 0 0
2,837,413 0 1,404,445 0 0 0
2,120,064 0 1,014,714 0 0 0
2,254,794 0 924,077 0 0 0
2,289,871 0 1,078,638 0 0 0
1,709,529 0 693,712 0 0 0
2,857,597 0 1,136,651 0 0 8,316
554,457 0 306,562 0 0 0
1,327,217 0 485,188 0 0 0
1,502,440 0 555,317 0 0 0
3,921,413 0 1,135,141 0 4,446 0
2,695,684 0 787,172 0 0 0
2,067,578 0 660,276 0 4,446 0
650,305 0 232,586 0 0 0
1,236,426 0 326,494 0 0 0
1,836,583 0 443,430 0 0 0
2,429,386 0 493,883 0 0 0
579,904 0 172,432 0 0 0
2,371,442 0 503,950 0 0 0
2,404,461 0 503,914 0 0 0
1,924,051 0 347,979 0 0 0
5,002,583 0 622,987 0 0 108,108
764,080 0 152,905 0 0 0
478,902 0 92,676 0 0 0
1,819,720 0 245,976 0 0 0
2,382,603 0 274,245 0 0 0
1,531,722 0 190,319 0 0 0
20,122,332 0 1,900,259 0 8,892 8,316
2,669,071 0 237,911 0 0 0
1,139,454 0 127,809 0 0 0
1,497,949 0 122,499 0 4,446 0
2,791,844 0 213,448 0 0 0
1,509,725 0 101,511 0 0 0
638,217 0 45,256 0 0 0
1,369,867 0 79,131 0 0 0
 843,092 0 49,526 0 0 0
311,289 0 20,779 0 0 0
2,095,347 0 69,445 0 0 0
937,261 0 31,786 0 0 0
1,294,862 0 30,725 0 0 0
995,333 0 17,529 0 0 8,316
959,557 0 11,217 0 0 0
2,336,264 0 15,986 0 0 0
1,040,420 0 3,641 0 0 0
3,025,533 0 -308,238 0 0 0
361,900,941 0 2,530,489,023 0 248,976 1,022,868
 Rock 1-
Rock 20- Rock 31- Lixiviacion-
flotacion flotacion Rock 1 (w) Rock 11 (w) Rock 20 (w) Rock 31 (w) Rock 0 MO_PCT
tonnes tonnes tonnes tonnes tonnes tonnes tonnes tonnes
8,748 0 0 0 0 0 0 0
1,743,174 0 0 241,164 99,792 0 644,670 0
1,884,168 0 0 257,796 79,002 0 493,506 0
965,412 0 0 191,268 79,002 0 524,628 0
1,540,890 0 0 237,006 120,582 0 1,262,664 0
11,536,182 0 44,460 7,771,302 1,332,288 0 1,813,968 0
3,129,732 0 71,136 760,914 162,594 0 1,027,026 0
2,504,142 0 40,014 1,318,086 166,752 0 1,213,758 0
1,826,172 0 26,676 586,278 70,686 0 791,388 0
1,005,480 0 13,338 54,054 33,264 0 515,736 0
839,916 0 17,784 241,164 58,644 0 658,008 0
1,026,972 0 22,230 553,014 54,270 0 288,990 0
858,762 0 22,230 182,952 41,580 0 262,314 0
2,874,204 0 8,892 1,272,348 24,948 0 271,206 0
1,048,572 0 22,230 336,798 33,264 0 573,534 0
1,385,748 0 31,122 607,068 87,966 0 582,426 0
1,599,156 0 13,338 490,644 138,942 0 444,600 0
2,030,724 0 35,568 819,126 45,738 0 355,680 0
1,491,696 0 75,582 278,586 59,724 0 595,764 0
976,050 4,446 22,230 120,582 58,428 0 248,976 0
910,872 4,446 75,582 191,268 71,118 0 666,900 0
1,347,138 0 13,338 557,172 54,054 0 120,042 0
1,508,652 0 93,366 565,488 84,888 0 444,600 0
1,156,032 8,892 48,906 137,214 25,380 0 351,234 0
1,756,512 0 102,258 453,222 125,172 0 969,228 0
3,014,118 8,892 248,976 806,652 100,440 0 720,252 0
1,950,912 13,338 217,854 640,332 91,908 0 738,036 0
1,320,894 17,784 84,474 636,174 46,602 0 693,576 0
1,194,048 8,892 97,812 528,066 95,634 0 440,154 0
1,396,710 8,892 75,582 469,854 79,434 0 377,910 0
822,474 22,230 8,892 590,436 71,334 0 75,582 0
945,054 17,784 62,244 411,642 37,638 0 128,934 0
1,199,124 26,676 40,014 436,590 91,908 0 449,046 0
1,160,406 13,338 35,568 553,014 133,920 0 164,502 0
2,404,728 44,460 17,784 1,704,780 652,752 0 675,792 0
1,062,126 4,446 0 777,546 135,864 0 133,380 0
2,403,918 26,676 151,164 465,696 608,148 0 1,080,378 0
838,782 13,338 40,014 199,584 41,796 0 155,610 0
526,284 17,784 17,784 87,318 83,592 0 128,934 0
1,253,880 8,892 62,244 357,588 222,534 0 1,231,542 0
 745,524 4,446 0 644,490 79,434 0 8,892 0
803,304 26,676 22,230 345,114 313,794 8,892 369,018 0
984,042 53,352 75,582 370,062 175,932 4,446 969,228 0
981,666 17,784 26,676 503,118 268,272 4,446 222,300 0
521,694 17,784 8,892 257,796 67,176 0 93,366 0
722,790 26,676 106,704 399,168 102,816 0 320,112 0
549,504 0 13,338 390,852 141,804 0 88,920 0
532,224 31,122 57,798 70,686 66,528 0 151,164 0
562,842 17,784 31,122 249,480 176,796 0 186,732 0
739,638 31,122 4,446 607,068 369,792 0 84,474 0
389,070 4,446 13,338 345,114 33,912 0 62,244 0
816,696 44,460 133,380 237,006 71,334 0 786,942 0
229,122 17,784 0 91,476 25,380 0 0 0
566,352 4,446 111,150 224,532 151,416 0 511,290 0
439,182 8,892 13,338 419,958 211,356 0 44,460 0
379,026 8,892 53,352 436,590 154,062 0 186,732 0
557,604 8,892 111,150 66,528 79,218 0 422,370 0
317,736 22,230 40,014 66,528 173,502 0 324,558 0
545,346 57,798 31,122 382,536 143,100 0 382,356 0
182,952 8,892 0 45,738 38,070 0 0 0
291,924 4,446 0 361,746 37,422 0 0 0
358,020 13,338 66,690 108,108 146,178 0 102,258 0
686,070 13,338 182,286 461,538 270,270 0 506,844 0
515,592 13,338 177,840 29,106 150,336 0 609,102 0
503,334 13,338 71,136 261,954 113,994 0 111,150 0
191,268 26,676 4,446 29,106 63,018 4,446 0 0
246,186 13,338 0 95,634 84,456 0 253,422 0
349,488 13,338 102,258 54,054 87,966 0 417,924 0
378,378 17,784 0 453,222 287,334 0 160,056 0
195,426 0 0 87,318 8,316 0 0 0
498,960 4,446 0 594,594 143,532 0 0 0
461,538 53,352 200,070 120,582 49,896 8,892 404,586 0
370,926 4,446 8,892 419,958 196,938 0 22,230 0
428,274 0 137,826 507,276 50,112 0 1,689,480 0
203,742 17,784 8,892 45,738 12,474 0 120,042 0
141,372 4,446 26,676 20,790 4,158 0 53,352 0
317,088 26,676 22,230 83,160 163,890 0 400,140 0
365,904 8,892 57,798 353,430 267,408 0 244,530 0
303,534 17,784 88,920 108,108 141,372 0 155,610 0
2,929,554 26,676 2,214,108 74,844 400,464 0 5,779,800 0
416,664 13,338 84,474 490,644 59,292 0 395,694 0
266,112 22,230 0 128,898 54,270 0 128,934 0
258,012 13,338 75,582 33,264 37,854 0 422,370 0
519,750 44,460 102,258 307,692 158,652 0 364,572 0
286,902 4,446 22,230 274,428 175,068 0 31,122 0
128,898 26,676 8,892 0 37,422 0 146,718 0
274,644 17,784 35,568 103,950 264,762 0 0 0
 174,852 22,230 0 79,002 76,140 0 93,366 0
103,950 17,784 0 0 4,158 22,230 0 0
324,324 8,892 75,582 224,532 232,848 0 266,760 0
212,058 13,338 8,892 120,582 113,562 0 8,892 0
220,374 13,338 0 191,268 92,124 0 191,178 0
178,794 8,892 0 133,056 58,212 0 151,164 0
162,162 8,892 93,366 20,790 50,544 0 195,624 0
320,166 13,338 142,272 316,008 217,296 0 271,206 0
257,796 8,892 0 224,532 42,012 0 0 0
515,592 48,906 80,028 436,590 351,000 35,568 80,028 0
94,372,506 1,284,894 6,913,530 40,399,128 13,150,026 88,920 41,307,786 0
60,551,604
Rock 1- Rock 11- Rock 20- Rock 31- Rock 1- Rock 1- Rock 11-
Flotacion- lixiviacion- flotacion- flotacion- Lixiviacion- Flotacion- lixiviacion-
MO_PCT MO_PCT MO_PCT MO_PCT CU_PCT CU_PCT CU_PCT
tonnes tonnes tonnes tonnes tonnes tonnes tonnes
0 0 82.7682 0 0 0 0
0 131.5928 8,999 0 0 0 160.8475
0 283.4394 7,704 0 0 0 427.674
0 125.9549 3,398 0 0 0 111.4485
38.1798 17.0444 4,940 0 0 15.8283 24.3973
10.8072 403.5807 37,293 0 0 7.8758 462.8843
15.6931 138.5304 7,503 0 0 31.9995 290.9434
12.8276 446.3733 5,985 0 0 27.2055 920.2359
5.9621 46.1956 3,984 0 0 7.223 81.3727
5.9967 21.7539 1,779 0 0 10.0611 17.847
12.2293 40.0706 1,456 0 0 13.4158 59.1796
0 15.9303 1,616 0 0 0 31.5075
5.5925 10.2946 1,153 0 0 8.2416 18.65
14.4813 120.7843 2,745 0 0 18.8804 259.3953
11.7787 16.0113 929.3838 0 0 60.2564 125.331
11.194 5.8105 1,442 0 0 12.1204 9.0906
0 66.1492 1,951 0 0 0 106.4206
0 60.5322 1,734 0 0 0 134.9457
5.0689 0 1,225 0 0 10.4828 0
0 2.4275 648.0297 2.5499 0 0 5.4007
23.1042 0 718.4887 2.9057 0 171.3908 0
0 32.2224 836.0224 0 0 0 112.2794
14.168 23.8683 1,162 0 0 29.9399 67.0298
0 7.3188 788.8766 2.591 0 0 44.729
9.1277 22.0047 1,107 0 0 59.3231 78.222
20.8131 49.3225 2,049 2.7442 0 28.1024 106.5229
10.7281 22.4918 1,569 3.7237 0 13.4181 40.0238
7.8244 6.8236 868.0366 5.6557 0 99.48 19.5716
18.3008 9.4372 835.2042 3.3296 0 26.9719 29.9526
6.3914 6.3039 893.3864 2.4794 0 43.6335 35.3954
0 2.6077 415.3934 8.4734 0 0 8.5572
0 1.84 462.9872 6.9092 0 0 6.1968
8.4141 5.2335 601.5495 7.928 0 94.3996 4.5862
0 2.4286 619.6097 5.7742 0 0 6.1895
9.0187 1.0976 1,902 9.0104 0 12.1376 4.9969
0 0 449.4597 1.0766 0 0 0
5.3517 0 1,475 7.3123 0 33.4507 0
0 0 365.1095 6.0896 0 0 0
0 0 197.1586 2.8647 0 0 0
6.2294 0 574.8024 1.3986 0 10.2769 0
 0 0 238.4334 0.9245 0 0 0
0 0 330.2338 8.0625 0 0 0
0 0 336.3379 13.8005 0 0 0
0 0 368.4184 5.4133 0 0 0
0 0 135.2204 3.797 0 0 0
0 0 242.2152 11.2762 0 0 0
0 10.3456 221.5704 0 0 0 18.5184
0 0 180.7981 6.211 0 0 0
0 0.803 213.196 6.5023 0 0 4.4453
0 1.0759 204.8274 7.0039 0 0 8.1755
0 1.0842 96.9871 0.7147 0 0 6.5103
0 0 280.091 17.6349 0 0 0
0 0 41.1693 2.8914 0 0 0
0 0 240.1151 1.0484 0 0 0
0 0 96.4982 1.5677 0 0 0
0 0 170.7009 1.3039 0 0 0
0 0 155.9248 3.2828 0 0 0
0 0 77.9012 5.2453 0 0 0
0 2.6544 124.1877 11.309 0 0 24.584
0 0 41.8777 1.906 0 0 0
0 0 51.5217 0.5557 0 0 0
0 0 96.5694 3.6742 0 0 0
1.7068 0 257.6208 3.6889 0 10.1267 0
0 0 153.0168 2.3752 0 0 0
1.4049 0 103.7035 2.825 0 4.4529 0
0 0 40.4293 5.1012 0 0 0
0 0 42.9525 2.1102 0 0 0
0 0 88.8188 1.6407 0 0 0
0 0 157.279 2.4725 0 0 0
0 0 33.2155 0 0 0 0
0 0 105.7767 0.8967 0 0 0
0 0 107.4746 6.7858 0 0 0
0 0 62.6325 0.7153 0 0 0
0 159.4326 276.2823 0 0 0 227.0671
0 0 29.0751 2.7632 0 0 0
0 0 23.9081 0.6802 0 0 0
0 0 78.1319 4.3528 0 0 0
0 0 92.4379 1.8937 0 0 0
0 0 82.3039 2.6094 0 0 0
1.3717 9.8455 561.8527 2.866 0 20.5323 17.0275
0 0 58.0672 1.5753 0 0 0
0 0 44.0049 2.9214 0 0 0
1.7762 0 35.9327 2.1464 0 19.1419 0
0 0 84.0681 10.0363 0 0 0
0 0 65.0312 0.4432 0 0 0
0 0 19.7113 5.5103 0 0 0
0 0 42.3374 2.102 0 0 0
 0 0 23.5938 3.4663 0 0 0
0 0 13.5125 1.402 0 0 0
0 0 83.1891 2.3644 0 0 0
0 0 30.5527 0.917 0 0 0
0 0 30.7481 1.7041 0 0 0
0 3.0085 22.6855 1.4496 0 0 25.397
0 0 21.509 1.2658 0 0 0
0 0 51.4377 1.7182 0 0 0
0 0 27.5678 1.9023 0 0 0
0 0 59.0879 3.7606 0 0 0
295.5423 2,334 121,414 285.403 0 900.369 4,144
124,328.95 429,378.37
Rock 20- Rock 31- Rock 1- Rock 1- Rock 11- Rock 20- Rock 31-
flotacion- flotacion- Lixiviacion- Flotacion- lixiviacion- flotacion- flotacion-
CU_PCT CU_PCT MO_PCT R MO_PCT R MO_PCT R MO_PCT R MO_PCT R
tonnes tonnes tonnes tonnes tonnes tonnes tonnes
40.2984 0 0 0 0 38.2389 0
22,444 0 0 0 0 4,158 0
19,101 0 0 0 0 3,559 0
9,961 0 0 0 0 1,570 0
14,625 0 0 38.1798 0 2,282 0
88,845 0 0 10.8072 0 17,230 0
23,619 0 0 15.6931 0 3,466 0
18,857 0 0 12.8276 0 2,765 0
11,531 0 0 5.9621 0 1,840 0
6,229 0 0 5.9967 0 822.1033 0
5,557 0 0 12.2293 0 672.8091 0
6,051 0 0 0 0 746.4773 0
4,559 0 0 5.5925 0 532.7896 0
16,232 0 0 14.4813 0 1,268 0
6,007 0 0 11.7787 0 429.3753 0
7,014 0 0 11.194 0 666.1648 0
6,543 0 0 0 0 901.492 0
8,912 0 0 0 0 801.0576 0
6,313 0 0 5.0689 0 565.9856 0
3,987 17.2864 0 0 0 299.3897 1.178
3,754 24.0314 0 23.1042 0 331.9418 1.3424
5,208 0 0 0 0 386.2423 0
5,575 0 0 14.168 0 536.6484 0
3,829 43.255 0 0 0 364.461 1.197
6,434 0 0 9.1277 0 511.5044 0
9,510 42.841 0 20.8131 0 946.8189 1.2678
5,817 46.492 0 10.7281 0 725.0596 1.7204
4,289 74.2031 0 7.8244 0 401.0329 2.6129
3,533 30.9298 0 18.3008 0 385.8644 1.5383
3,899 26.7266 0 6.3914 0 412.7445 1.1455
2,573 76.238 0 0 0 191.9118 3.9147
2,703 58.9869 0 0 0 213.9001 3.1921
3,317 99.1112 0 8.4141 0 277.9158 3.6627
3,062 42.227 0 0 0 286.2597 2.6677
5,495 166.5212 0 9.0187 0 878.9384 4.1628
3,010 12.751 0 0 0 207.6504 0.4974
5,421 94.6177 0 5.3517 0 681.3371 3.3783
1,938 49.0497 0 0 0 168.6806 2.8134
1,266 59.8268 0 0 0 91.0873 1.3235
3,306 25.8797 0 6.2294 0 265.5587 0.6461
 1,978 10.3398 0 0 0 110.1562 0.4271
2,048 90.3979 0 0 0 152.568 3.7249
2,634 176.1531 0 0 0 155.3881 6.3758
2,306 40.6854 0 0 0 170.2093 2.501
1,243 49.2586 0 0 0 62.4718 1.7542
1,703 94.6168 0 0 0 111.9034 5.2096
1,220 0 0 0 0 102.3655 0
1,014 95.3414 0 0 0 83.5287 2.8695
1,165 42.196 0 0 0 98.4966 3.004
1,766 94.2636 0 0 0 94.6303 3.2358
901.4496 8.559 0 0 0 44.8081 0.3302
1,686 128.6332 0 0 0 129.402 8.1473
459.5655 36.3613 0 0 0 19.0202 1.3358
1,150 7.4928 0 0 0 110.9332 0.4844
1,024 18.8234 0 0 0 44.5822 0.7243
794.7558 16.4307 0 0 0 78.8638 0.6024
1,053 35.0304 0 0 0 72.0372 1.5167
688.3103 68.5271 0 0 0 35.9904 2.4233
1,137 146.6647 0 0 0 57.3747 5.2248
314.7251 13.8795 0 0 0 19.3475 0.8806
612.7012 7.3061 0 0 0 23.803 0.2568
613.6996 38.6448 0 0 0 44.6151 1.6975
1,249 33.2793 0 1.7068 0 119.0208 1.7043
974.339 19.3943 0 0 0 70.6938 1.0973
880.1642 35.0844 0 1.4049 0 47.911 1.3052
283.3643 46.0976 0 0 0 18.6783 2.3568
491.3492 19.0091 0 0 0 19.844 0.9749
646.9917 19.7853 0 0 0 41.0343 0.758
643.6098 29.1097 0 0 0 72.6629 1.1423
292.9452 0 0 0 0 15.3456 0
875.109 5.6506 0 0 0 48.8688 0.4143
781.1954 101.2316 0 0 0 49.6533 3.135
695.923 5.8779 0 0 0 28.9362 0.3305
841.1412 0 0 0 0 127.6424 0
289.1332 50.6386 0 0 0 13.4327 1.2766
202.4422 5.4678 0 0 0 11.0455 0.3142
511.9546 49.5435 0 0 0 36.0969 2.011
653.2845 15.8433 0 0 0 42.7063 0.8749
422.1672 38.5532 0 0 0 38.0244 1.2056
5,697 36.705 0 1.3717 0 259.5759 1.3241
806.7902 16.1603 0 0 0 26.827 0.7278
391.3567 26.4423 0 0 0 20.3303 1.3497
413.9084 32.9194 0 1.7762 0 16.6009 0.9916
806.031 72.6899 0 0 0 38.8395 4.6368
418.3846 5.165 0 0 0 30.0444 0.2047
174.3633 40.7788 0 0 0 9.1066 2.5457
411.5578 21.8273 0 0 0 19.5599 0.9711
249.2749 34.1694 0 0 0 10.9003 1.6014
108.1687 32.2036 0 0 0 6.2428 0.6477
475.6306 14.8691 0 0 0 38.4334 1.0924
287.8185 15.5752 0 0 0 14.1153 0.4237
349.7274 13.6208 0 0 0 14.2056 0.7873
261.8826 8.5022 0 0 0 10.4807 0.6697
242.4258 20.1644 0 0 0 9.9372 0.5848
544.2315 17.69 0 0 0 23.7642 0.7938
336.0077 7.003 0 0 0 12.7363 0.8789
588.4453 56.5106 0 0 0 27.2986 1.7374
421,176 3,158 0 295.5423 0 56,093 131.8562
Rock 1- Rock 1- Rock 11- Rock 20- Rock 31-
Lixiviacion- Flotacion- lixiviacion- flotacion- flotacion-
CU_PCT R CU_PCT R CU_PCT R CU_PCT R CU_PCT R
tonnes tonnes tonnes tonnes tonnes
0 0 0 34.576 0
0 0 115.9711 19,257 0
0 0 308.3529 16,388 0
0 0 80.3543 8,546 0
0 15.8283 17.5904 12,548 0
0 7.8758 333.7396 76,229 0
0 31.9995 209.7702 20,265 0
0 27.2055 663.4901 16,179 0
0 7.223 58.6697 9,893 0
0 10.0611 12.8677 5,344 0
0 13.4158 42.6685 4,768 0
0 0 22.7169 5,192 0
0 8.2416 13.4467 3,912 0
0 18.8804 187.024 13,927 0
0 60.2564 90.3636 5,154 0
0 12.1204 6.5544 6,018 0
0 0 76.7292 5,614 0
0 0 97.2958 7,646 0
0 10.4828 0 5,416 0
0 0 3.8939 3,421 14.8317
0 171.3908 0 3,221 20.6189
0 0 80.9534 4,469 0
0 29.9399 48.3285 4,784 0
0 0 32.2496 3,285 37.1128
0 59.3231 56.3981 5,520 0
0 28.1024 76.803 8,160 36.7576
0 13.4181 28.8571 4,991 39.8901
0 99.48 14.1111 3,680 63.6663
0 26.9719 21.5959 3,032 26.5377
0 43.6335 25.5201 3,345 22.9314
0 0 6.1698 2,207 65.4122
0 0 4.4679 2,319 50.6108
0 94.3996 3.3066 2,846 85.0375
0 0 4.4626 2,627 36.2308
0 12.1376 3.6028 4,715 142.8752
0 0 0 2,582 10.9404
0 33.4507 0 4,651 81.182
0 0 0 1,662 42.0846
0 0 0 1,086 51.3314
0 10.2769 0 2,837 22.2048
0 0 0 1,697 8.8715
0 0 0 1,758 77.5614
0 0 0 2,260 151.1394
0 0 0 1,979 34.908
0 0 0 1,066 42.2639
0 0 0 1,461 81.1812
0 0 13.3518 1,047 0
0 0 0 870.1892 81.8029
0 0 3.2051 999.454 36.2042
0 0 5.8945 1,515 80.8782
0 0 4.6939 773.4437 7.3436
0 0 0 1,447 110.3673
0 0 0 394.3072 31.198
0 0 0 986.4393 6.4288
0 0 0 878.5977 16.1504
0 0 0 681.9005 14.0976
0 0 0 903.447 30.0561
0 0 0 590.5702 58.7963
0 0 17.7251 975.5665 125.8383
0 0 0 270.0342 11.9086
0 0 0 525.6976 6.2687
0 0 0 526.5543 33.1572
0 10.1267 0 1,072 28.5536
0 0 0 835.9828 16.6403
0 4.4529 0 755.1809 30.1024
0 0 0 243.1266 39.5517
0 0 0 421.5776 16.3098
0 0 0 555.1189 16.9757
0 0 0 552.2172 24.9761
0 0 0 251.3469 0
0 0 0 750.8435 4.8482
0 0 0 670.2657 86.8567
0 0 0 597.102 5.0433
0 0 163.7154 721.6991 0
0 0 0 248.0763 43.4479
0 0 0 173.6954 4.6914
0 0 0 439.2571 42.5083
0 0 0 560.5181 13.5936
0 0 0 362.2194 33.0786
0 20.5323 12.2768 4,888 31.4929
0 0 0 692.226 13.8655
0 0 0 335.784 22.6875
0 19.1419 0 355.1334 28.2449
0 0 0 691.5746 62.368
0 0 0 358.974 4.4315
0 0 0 149.6037 34.9882
0 0 0 353.1166 18.7279
0 0 0 213.8778 29.3174
0 0 0 92.8088 27.6307
0 0 0 408.0911 12.7576
0 0 0 246.9482 13.3636
0 0 0 300.0661 11.6866
0 0 18.3112 224.6953 7.2949
0 0 0 208.0013 17.3011
0 0 0 466.9507 15.178
0 0 0 288.2946 6.0086
0 0 0 504.8861 48.4861
0 900.369 2,987 361,369 2,710
Phase/Code Factor Rock NPV Case Waste tons
Pit 1 (5) 5.00% 8,748 1,322,095.00 -
Pit 2 (6) 6.00% 2,762,064 251,164,221.00 985,626.00
Pit 3 (7) 7.00% 2,785,158 456,794,050.00 1,815,930.00
Pit 4 (8) 8.00% 1,781,100 553,070,349.00 2,610,828.00
Pit 5 (9) 9.00% 3,178,638 690,132,359.00 4,231,080.00
Pit 6 (10) 10.00% 22,644,018 1,491,603,857.00 15,193,098.00
Pit 7 (11) 11.00% 5,218,506 1,662,167,975.00 17,214,768.00
Pit 8 (12) 12.00% 5,380,542 1,793,617,185.00 19,953,378.00
Pit 9 (13) 13.00% 3,330,594 1,871,487,270.00 21,428,406.00
Pit 10 (14) 14.00% 1,630,476 1,909,370,554.00 22,044,798.00
Pit 11 (15) 15.00% 1,836,882 1,941,584,180.00 23,020,398.00
Pit 12 (16) 16.00% 1,949,634 1,975,609,135.00 23,938,902.00
Pit 13 (17) 17.00% 1,380,600 2,000,177,927.00 24,447,978.00
Pit 14 (18) 18.00% 4,518,702 2,075,153,629.00 26,025,372.00
Pit 15 (19) 19.00% 2,039,922 2,101,529,854.00 26,991,198.00
Pit 16 (20) 20.00% 2,707,380 2,132,945,296.00 28,299,780.00
Pit 17 (21) 21.00% 2,736,576 2,165,116,999.00 29,387,304.00
Pit 18 (22) 22.00% 3,345,048 2,201,364,594.00 30,643,416.00
Pit 19 (23) 23.00% 2,505,798 2,226,011,428.00 31,653,072.00
Pit 20 (24) 24.00% 1,434,870 2,240,378,649.00 32,103,288.00
Pit 21 (25) 25.00% 1,946,862 2,255,018,624.00 33,108,156.00
Pit 22 (26) 26.00% 2,108,376 2,272,834,039.00 33,852,762.00
Pit 23 (27) 27.00% 2,731,122 2,292,862,946.00 35,041,104.00
Pit 24 (28) 28.00% 1,735,974 2,305,995,702.00 35,603,838.00
Pit 25 (29) 29.00% 3,436,074 2,326,379,186.00 37,253,718.00
Pit 26 (30) 30.00% 4,950,090 2,356,802,422.00 39,130,038.00
Pit 27 (31) 31.00% 3,673,458 2,375,881,038.00 40,818,168.00
Pit 28 (32) 32.00% 2,817,000 2,388,479,617.00 42,278,994.00
Pit 29 (33) 33.00% 2,386,260 2,398,963,003.00 43,440,660.00
Pit 30 (34) 34.00% 2,430,036 2,409,892,814.00 44,443,440.00
Pit 31 (35) 35.00% 1,595,106 2,416,237,122.00 45,189,684.00
Pit 32 (36) 36.00% 1,607,454 2,422,751,663.00 45,830,142.00
Pit 33 (37) 37.00% 2,260,854 2,430,924,095.00 46,847,700.00
Pit 34 (38) 38.00% 2,064,906 2,438,135,817.00 47,734,704.00
Pit 35 (39) 39.00% 5,508,900 2,453,253,859.00 50,785,812.00
Pit 36 (40) 40.00% 2,113,362 2,459,180,270.00 51,832,602.00
Pit 37 (41) 41.00% 4,744,872 2,471,556,403.00 54,137,988.00
Pit 38 (42) 42.00% 1,289,124 2,475,346,756.00 54,574,992.00
Pit 39 (43) 43.00% 861,696 2,477,673,231.00 54,892,620.00
Pit 40 (44) 44.00% 3,141,126 2,483,591,550.00 56,766,528.00
Pit 41 (45) 45.00% 1,482,786 2,486,703,310.00 57,499,344.00
Pit 42 (46) 46.00% 1,889,028 2,490,185,053.00 58,558,392.00
Pit 43 (47) 47.00% 2,632,644 2,494,339,172.00 60,153,642.00
Pit 44 (48) 48.00% 2,024,262 2,497,888,708.00 61,178,454.00
Pit 45 (49) 49.00% 966,708 2,499,634,073.00 61,605,684.00
Pit 46 (50) 50.00% 1,678,266 2,502,113,397.00 62,534,484.00
Pit 47 (51) 51.00% 1,196,892 2,503,882,116.00 63,169,398.00
Pit 48 (52) 52.00% 909,522 2,505,392,071.00 63,515,574.00
Pit 49 (53) 53.00% 1,228,914 2,507,028,015.00 64,159,704.00
Pit 50 (54) 54.00% 1,840,698 2,509,224,228.00 65,225,484.00
Pit 51 (55) 55.00% 852,282 2,510,262,279.00 65,680,092.00
Pit 52 (56) 56.00% 2,089,818 2,512,422,023.00 66,908,754.00
Pit 53 (57) 57.00% 363,762 2,512,933,135.00 67,025,610.00
Pit 54 (58) 58.00% 1,569,186 2,514,337,580.00 68,023,998.00
Pit 55 (59) 59.00% 1,137,186 2,515,352,294.00 68,713,110.00
Pit 56 (60) 60.00% 1,218,654 2,516,276,371.00 69,543,846.00
Pit 57 (61) 61.00% 1,245,762 2,517,355,009.00 70,223,112.00
Pit 58 (62) 62.00% 944,568 2,518,048,721.00 70,827,714.00
Pit 59 (63) 63.00% 1,550,574 2,519,185,372.00 71,766,828.00
Pit 60 (64) 64.00% 275,652 2,519,491,934.00 71,850,636.00
Pit 61 (65) 65.00% 695,538 2,519,977,122.00 72,249,804.00
Pit 62 (66) 66.00% 794,592 2,520,532,439.00 72,673,038.00
Pit 63 (67) 67.00% 2,124,792 2,521,667,580.00 74,093,976.00
Pit 64 (68) 68.00% 1,495,314 2,522,454,752.00 75,060,360.00
Pit 65 (69) 69.00% 1,079,352 2,523,115,028.00 75,618,594.00
Pit 66 (70) 70.00% 318,960 2,523,347,614.00 75,719,610.00
Pit 67 (71) 71.00% 693,036 2,523,674,108.00 76,153,122.00
Pit 68 (72) 72.00% 1,025,028 2,524,117,538.00 76,815,324.00
Pit 69 (73) 73.00% 1,296,774 2,524,611,421.00 77,715,936.00
Pit 70 (74) 74.00% 291,060 2,524,783,853.00 77,811,570.00
Pit 71 (75) 75.00% 1,241,532 2,525,287,803.00 78,549,696.00
Pit 72 (76) 76.00% 1,298,916 2,525,791,717.00 79,333,722.00
Pit 73 (77) 77.00% 1,023,390 2,526,139,696.00 79,981,740.00
Pit 74 (78) 78.00% 2,921,076 2,526,762,683.00 82,366,434.00
Pit 75 (79) 79.00% 408,672 2,526,915,588.00 82,553,580.00
Pit 76 (80) 80.00% 250,794 2,527,008,264.00 82,658,556.00
Pit 77 (81) 81.00% 1,013,184 2,527,254,240.00 83,327,976.00
Pit 78 (82) 82.00% 1,297,962 2,527,528,485.00 84,251,142.00
Pit 79 (83) 83.00% 815,328 2,527,718,804.00 84,745,152.00
Pit 80 (84) 84.00% 11,442,654 2,529,619,063.00 93,214,368.00
Pit 81 (85) 85.00% 1,460,106 2,529,856,974.00 94,244,472.00
Pit 82 (86) 86.00% 600,444 2,529,984,783.00 94,556,574.00
Pit 83 (87) 87.00% 844,866 2,530,107,282.00 95,125,644.00
Pit 84 (88) 88.00% 1,497,384 2,530,320,730.00 96,058,818.00
Pit 85 (89) 89.00% 794,196 2,530,422,241.00 96,561,666.00
Pit 86 (90) 90.00% 348,606 2,530,467,497.00 96,754,698.00
Pit 87 (91) 91.00% 696,708 2,530,546,628.00 97,158,978.00
Pit 88 (92) 92.00% 445,590 2,530,596,154.00 97,407,486.00
Pit 89 (93) 93.00% 148,122 2,530,616,933.00 97,433,874.00
Pit 90 (94) 94.00% 1,132,938 2,530,686,378.00 98,233,596.00
Pit 91 (95) 95.00% 477,324 2,530,718,164.00 98,485,524.00
 Pit 92 (96) 96.00% 708,282 2,530,748,889.00 98,960,094.00
Pit 93 (97) 97.00% 538,434 2,530,766,418.00 99,302,526.00
Pit 94 (98) 98.00% 531,378 2,530,777,635.00 99,662,850.00
Pit 95 (99) 99.00% 1,280,286 2,530,793,621.00 100,609,632.00
Pit 96 (100) 100.00% 533,232 2,530,797,262.00 100,876,176.00
Pit 97 (User) 0 1,547,712 2,530,489,024.00 101,859,390.00
Total 0 198,788,634
Mineral tons

8,748.00
1,785,186.00
3,740,040.00
4,726,242.00
6,284,628.00
17,966,628.00
21,163,464.00
23,805,396.00
25,660,962.00
26,675,046.00
27,536,328.00
28,567,458.00
29,438,982.00
32,380,290.00
33,454,386.00
34,853,184.00
36,502,236.00
38,591,172.00
40,087,314.00
41,071,968.00
42,013,962.00
43,377,732.00
44,920,512.00
46,093,752.00
47,879,946.00
50,953,716.00
52,939,044.00
54,295,218.00
55,519,812.00
56,947,068.00
57,795,930.00
58,762,926.00
60,006,222.00
61,184,124.00
63,641,916.00
64,708,488.00
67,147,974.00
68,000,094.00
68,544,162.00
69,811,380.00
70,561,350.00
71,391,330.00
72,428,724.00
73,428,174.00
73,967,652.00
74,717,118.00
75,279,096.00
75,842,442.00
76,427,226.00
77,202,144.00
77,599,818.00
78,460,974.00
78,707,880.00
79,278,678.00
79,726,752.00
80,114,670.00
80,681,166.00
81,021,132.00
81,632,592.00
81,824,436.00
82,120,806.00
82,492,164.00
83,196,018.00
83,724,948.00
84,246,066.00
84,464,010.00
84,723,534.00
85,086,360.00
85,482,522.00
85,677,948.00
86,181,354.00
86,696,244.00
87,071,616.00
87,607,998.00
87,829,524.00
87,975,342.00
88,319,106.00
88,693,902.00
89,015,220.00
91,988,658.00
92,418,660.00
92,707,002.00
92,982,798.00
93,547,008.00
93,838,356.00
93,993,930.00
94,286,358.00
94,483,440.00
94,605,174.00
94,938,390.00
95,163,786.00
95,397,498.00
95,593,500.00
95,764,554.00
96,098,058.00
96,364,746.00
96,929,244.00
 NPV_$ Mineral_tons Desmonte_tons
Pit 1 (5) 1,322,095 8,748 0
Pit 2 (6) 251,164,221 1,785,186 985,626
Pit 3 (7) 456,794,050 3,740,040 1,815,930 3,000,000,000
Pit 4 (8) 553,070,349 4,726,242 2,610,828
Pit 5 (9) 690,132,359 6,284,628 4,231,080
Pit 6 (10) 1,491,603,857 17,966,628 15,193,098 2,500,000,000
Pit 7 (11) 1,662,167,975 21,163,464 17,214,768
Pit 8 (12) 1,793,617,185 23,805,396 19,953,378
2,000,000,000
Pit 9 (13) 1,871,487,270 25,660,962 21,428,406
Pit 10 (14) 1,909,370,554 26,675,046 22,044,798
Pit 11 (15) 1,941,584,180 27,536,328 23,020,398

Valor Pit US$

1,500,000,000
Pit 12 (16) 1,975,609,135 28,567,458 23,938,902
Pit 13 (17) 2,000,177,927 29,438,982 24,447,978
Pit 14 (18) 2,075,153,629 32,380,290 26,025,372 1,000,000,000
Pit 15 (19) 2,101,529,854 33,454,386 26,991,198
Pit 16 (20) 2,132,945,296 34,853,184 28,299,780
500,000,000
Pit 17 (21) 2,165,116,999 36,502,236 29,387,304
Pit 18 (22) 2,201,364,594 38,591,172 30,643,416
Pit 19 (23) 2,226,011,428 40,087,314 31,653,072 -
Pit 20 (24) 2,240,378,649 41,071,968 32,103,288 ) ) ) )
( 5 (8 (11 (14 (17
Pit 21 (25) 2,255,018,624 42,013,962 33,108,156 ti 1 it 4 t 7 10 13 1
P P Pi it it it
P P P
Pit 22 (26) 2,272,834,039 43,377,732 33,852,762
Pit 23 (27) 2,292,862,946 44920512 35041104
Pit 24 (28) 2,305,995,702 46093752 35603838
Pit 25 (29) 2,326,379,186 47879946 37253718
Pit 26 (30) 2,356,802,422 50953716 39130038
Pit 27 (31) 2,375,881,038 52939044 40818168
Pit 28 (32) 2,388,479,617 54295218 42278994
Pit 29 (33) 2,398,963,003 55519812 43440660
Pit 30 (34) 2,409,892,814 56947068 44443440
Pit 31 (35) 2,416,237,122 57795930 45189684
Pit 32 (36) 2,422,751,663 58762926 45830142
Pit 33 (37) 2,430,924,095 60006222 46847700
Pit 34 (38) 2,438,135,817 61184124 47734704
Pit 35 (39) 2,453,253,859 63641916 50785812
Pit 36 (40) 2,459,180,270 64708488 51832602
Pit 37 (41) 2,471,556,403 67147974 54137988
Pit 38 (42) 2,475,346,756 68000094 54574992
Pit 39 (43) 2,477,673,231 68544162 54892620
Pit 40 (44) 2,483,591,550 69811380 56766528
Pit 41 (45) 2,486,703,310 70561350 57499344
Pit 42 (46) 2,490,185,053 71391330 58558392
Pit 43 (47) 2,494,339,172 72428724 60153642
Pit 44 (48) 2,497,888,708 73428174 61178454
Pit 45 (49) 2,499,634,073 73967652 61605684
Pit 46 (50) 2,502,113,397 74717118 62534484
Pit 47 (51) 2,503,882,116 75279096 63169398
Pit 48 (52) 2,505,392,071 75842442 63515574
Pit 49 (53) 2,507,028,015 76427226 64159704
Pit 50 (54) 2,509,224,228 77202144 65225484
Pit 51 (55) 2,510,262,279 77599818 65680092
Pit 52 (56) 2,512,422,023 78460974 66908754
Pit 53 (57) 2,512,933,135 78707880 67025610
Pit 54 (58) 2,514,337,580 79278678 68023998
Pit 55 (59) 2,515,352,294 79726752 68713110
Pit 56 (60) 2,516,276,371 80114670 69543846
Pit 57 (61) 2,517,355,009 80681166 70223112
Pit 58 (62) 2,518,048,721 81021132 70827714
Pit 59 (63) 2,519,185,372 81632592 71766828
Pit 60 (64) 2,519,491,934 81824436 71850636
Pit 61 (65) 2,519,977,122 82120806 72249804
Pit 62 (66) 2,520,532,439 82492164 72673038
Pit 63 (67) 2,521,667,580 83196018 74093976
Pit 64 (68) 2,522,454,752 83724948 75060360
Pit 65 (69) 2,523,115,028 84246066 75618594
Pit 66 (70) 2,523,347,614 84464010 75719610
Pit 67 (71) 2,523,674,108 84723534 76153122
Pit 68 (72) 2,524,117,538 85086360 76815324
Pit 69 (73) 2,524,611,421 85482522 77715936
Pit 70 (74) 2,524,783,853 85677948 77811570
Pit 71 (75) 2,525,287,803 86181354 78549696
Pit 72 (76) 2,525,791,717 86696244 79333722
Pit 73 (77) 2,526,139,696 87071616 79981740
Pit 74 (78) 2,526,762,683 87607998 82366434
Pit 75 (79) 2,526,915,588 87829524 82553580
Pit 76 (80) 2,527,008,264 87975342 82658556
Pit 77 (81) 2,527,254,240 88319106 83327976
Pit 78 (82) 2,527,528,485 88693902 84251142
Pit 79 (83) 2,527,718,804 89015220 84745152
Pit 80 (84) 2,529,619,063 91988658 93214368
Pit 81 (85) 2,529,856,974 92418660 94244472
Pit 82 (86) 2,529,984,783 92707002 94556574
Pit 83 (87) 2,530,107,282 92982798 95125644
Pit 84 (88) 2,530,320,730 93547008 96058818
Pit 85 (89) 2,530,422,241 93838356 96561666
Pit 86 (90) 2,530,467,497 93993930 96754698
Pit 87 (91) 2,530,546,628 94286358 97158978
Pit 88 (92) 2,530,596,154 94483440 97407486
Pit 89 (93) 2,530,616,933 94605174 97433874
Pit 90 (94) 2,530,686,378 94938390 98233596
Pit 91 (95) 2,530,718,164 95163786 98485524
Pit 92 (96) 2,530,748,889 95397498 98960094
Pit 93 (97) 2,530,766,418 95593500 99302526
Pit 94 (98) 2,530,777,635 95764554 99662850
Pit 95 (99) 2,530,793,621 96098058 100609632
Pit 96 (100) 2,530,797,262 96364746 100876176
 Pit por Pit
3,000,000,000 250,000,000

2,500,000,000
200,000,000

2,000,000,000
150,000,000

1,500,000,000

TOneladas
100,000,000
1,000,000,000

50,000,000
500,000,000

- 0
) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) ) )
( 5 (8 (11 (14 (17 (20 (23 (26 (29 (32 (35 (38 (41 (44 (47 ( 50 (53 (56 (59 (62 (65 (68 (71 (74 (77 (80 (83 (86 (89 (92 (95 ( 98
ti 1 it 4 t 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73 76 79 82 85 88 91 94
P P Pi it it it it it it it it it it it it it it it it it it it it it it it it it it it it it
P P P P P P P P P P P P P P P P P P P P P P P P P P P P P

Pit

Mineral_tons Desmonte_tons NPV_$ Worst Case NPV_$

 250,000,000

200,000,000

150,000,000
TOneladas

100,000,000

50,000,000

0
2) 95) 98)
( (
91 t 94
Pi