Plan Diluido R1

AO
Un
AO -2
2012
AO -1
2013
Tonelaje Tronado
Ton
Preparaciones
1350
1635
Total Preparaciones
Ton
97,200
117,720
Total Extraccin LHD
Ton
Total Produccin Mina
T/ao
97,200
117,720
Ritmo Produccin
t/da
270
327
PRODUCTOS FINALES
PRODUCTO GRANZA
Ton
PRODUCTO FINOS
Ton
PRODUCTO PELLET FEED
Ton
EMBARQUE Y VENTA
Ton
DESCARTE CHANCADO
Ton
DESCARTE CONCENTRADORA
Ton
RELAVE PELLET FEED
Ton
TOTAL RESIDUOS
Ton
Subnivel -5 a +25
Subnivel +25 a Superf.
Total
Extraccin
Macizo
Ton
Ley
506,036
39.94
232,147
46.95
738,183
42.15
147,637
Brechoso
Ton
176,080
199,812
375,892
75,178
PREPARACIONES
PRODUCTO GRANZA
PRODUCTO FINOS
19,111
10,864
12,391
23,146
13,157
15,007
DESCARTE CHANCADO
RELAVE PELLET FEED
73,453
22,671
2,313
88,959
27,457
2,801
AO 0
2014
AO 1
2015
AO 2
2016
AO 3
2017
AO 4
2018
AO 5
2019
1,229,325
2,424,223
4,119,118
5,647,028
5,552,248
1800
2,785
5,450
4,500
5,340
5,000
129,600
200,520
392,400
324,000
384,480
360,000
1,169,465
2,309,205
4,266,433
5,915,520
5,940,000
129,600
1,369,985
2,701,605
4,590,433
6,300,000
6,300,000
360
3806
7504
12751
17500
17500
337,439
530,963
864,432
900,000
900,000
193,654
302,484
511,254
839,439
653,375
214,204
309,786
538,670
1,267,850
932,030
745,297
1,143,233
1,914,357
3,007,289
2,485,405
1,116,813
1,154,268
1,955,373
2,305,921
2,559,697
365,241
355,010
615,807
680,448
1,052,268
38,011
49,094
104,896
306,342
202,630
1,520,066
1,558,372
2,676,076
3,292,711
3,814,595
Brechoso
Ley
34.08
40.41
37.45
25,482
14,485
16,522
Diseminado
Ton
Ley
203,723
24.66
47,522
20.65
251,245
23.90
50,249
Baja Ley
Estril
Ton
Ley
Ton
333,108
283,109
616,217
123,243
97,937
30,228
3,084
AO 6
2020
AO 7
2021
AO 8
2022
AO 9
2023
AO 10
2024
AO 11
2025
5,565,474
5,610,528
5,875,779
5,723,449
5,604,276
5,445,135
6,120
6,430
6,730
5,630
5,490
5,520
440,640
462,960
484,560
405,360
395,280
397,440
5,859,360
5,837,040
5,815,440
5,894,640
5,904,720
5,902,560
6,300,000
6,300,000
6,300,000
6,300,000
6,300,000
6,300,000
17500
17500
17500
17500
17500
17500
900,000
900,000
900,000
900,000
900,000
900,000
691,074
704,890
758,679
761,886
727,968
707,043
1,002,350
1,003,281
1,077,465
1,093,329
1,027,197
1,033,963
2,593,424
2,608,171
2,736,144
2,755,214
2,655,164
2,641,005
2,480,817
2,498,048
2,396,914
2,337,717
2,426,560
2,378,055
994,077
945,811
886,627
923,540
943,169
1,026,187
231,682
247,969
280,314
283,529
275,107
254,752
3,706,576
3,691,829
3,563,856
3,544,786
3,644,836
3,658,995
Estril
Total
Ley
13.95
16.17
14.97
Ton
1,218,947
762,590
1,981,537
396,307
Ley
29.44011668
32.16940264
30.49
AO 12
2026
AO 13
2027
AO 14
2028
AO 15
2029
AO 16
2030
AO 17
2031
5,722,933
5,428,162
5,788,124
5,758,888
5,809,739
2,343,059
4,725
7,070
3,925
2,890
70
340,200
509,040
282,600
208,080
5,040
5,959,800
5,790,960
6,017,400
6,091,920
6,294,960
2,232,845
6,300,000
6,300,000
6,300,000
6,300,000
6,300,000
2,232,845
17500
17500
17500
17500
17500
6202
900,000
900,000
900,000
900,000
900,000
#REF!
727,513
674,115
678,110
714,836
532,126
1,066,267
907,004
947,012
1,069,832
698,239
#REF!
2,693,780
2,481,119
2,525,122
2,684,668
2,130,365
#REF!
2,289,558
2,668,790
2,627,266
2,265,440
2,936,323
#REF!
1,053,126
924,930
925,596
1,074,049
1,057,519
#REF!
263,536
225,160
222,016
275,844
175,793
#REF!
3,606,220
3,818,881
3,774,878
3,615,332
4,169,635
#REF!
TOTAL
83,647,488
5,937,120
87,202,268
0.0680844676
93,139,388
#REF!
10,178,445
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#VALUE!
Recursos Diluyente (Subsidencia)

TEXTURA
TONELAJE
Recursos Diluyente (tronadura)

% FE
TONELAJE
MACIZO
1,611,589
52.82
9,279,825
BRECHOSO
1,271,251
39.46
4,297,980
DISEMINADO
1,292,175
24.58
3,061,083
BAJA LEY
5,547,764
27.08
5,517
Tot D&BL
6,839,938
26.61
3,066,601
ESTRIL
51,905,146
12.36
5,375,158
TOTAL
61,627,925
22,019,563
Extraccin vs Tronado (Promedio de aos rgimen)
111%
Mxima Rec Metalrgica y "en peso"
95%
Mnima ley Descarte

AO 1
MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)
12%
MACIZO
BRECHOSO
DISEMINADO y BL
TON
% Nivel
% Nivel
% Nivel
TON
%FE
TON
%FE
TON
%FE
TON
%FE
1,229,325
904,948
100%
73.6%
442,096
325,442
38.01
38.01
141,758
104,353
34.63
34.63
250,843
184,654
29.94
29.94
ESTERIL
394,627
290,499
12.98
12.98
DILUYENTE
MATERIAL FRAGMENTACIN
465,038
396,307
37.8%
20.0%
60,551
147,637
52.24
42.15
30,962
75,178
41.66
37.45
55,075
50,249
28.73
23.90
318,450
123,243
12.36
14.97
EXTRACCIN Y TRANSPORTE MINA
1,369,985
111.4%
533,629
40.77
210,494
36.67
289,979
28.66
732,192
13.04
MACIZO
MINERAL ALIM. CHANCADO
TON
%FE
TON
%FE
TON
%FE
1,766,293
533,629
Rec. Ajustada
40.77
Curva CAP
210,494
Rec. Ajustada
36.67
Curva CAP
1,022,170
Rec. Ajustada
17.47
Curva CAP
76.06%
405,892
76.06%
76.06%
76.35%
162,083
77.00%
77.00%
33.58%
639,967
62.61%
62.61%
127,737
14.12
48,410
11.09
382,203
-0.66
127,737
405,892
14.12
49.16
49,775
160,718
12.00
44.31
678,952
343,219
12.00
28.30
Rec. Ajustada
43.32%
Curva CAP
43.32%
Rec. Ajustada
35.51%
Curva CAP
35.51%
Rec. Ajustada
10.72%
Curva CAP
10.72%
Rechazo terico
856,464
909,829
% RECUPERACIN GRANZA
% RECUPERACIN FINOS
26.52%
26.52%
20.17%
20.17%
4.39%
4.39%
% REC. PRECONCENTRADO
GRANZA POTENCIAL
269,699
22.48%
175,849
22.48%
62.32
22.25%
57,063
22.25%
59.31
21.30%
36,788
21.30%
58.83
PRODUCTO GRANZA
FINOS POTENCIAL
269,699
155,148
175,849
107,662
63.52
57,063
32,414
60.11
36,788
15,072
60.95
PRODUCTO FINOS
155,148
107,662
PRECONCENTRADO POTENCIAL
200,097
91,226
19.52
35,761
38.11
73,110
54.88
284,884
31,155
12.00
35,480
12.00
218,249
12.00
ALIMENTACIN PRECONCENTRADO
% REC PLANTA PELLET FEED
Fe fino Recuperado
Rechazo terico
200,097
85%
19.52
38.11
95.00%
4.08
68.00
73,110
77.13%
38,114
17,059
56,393
54.88
95.00%
1.34
68.00
35,761
84.12%
12,947
16,721
30,083
95.00%
11.76
68.00
12.00
5,679
12.00
16,717
12.00
170,284
91,226
91.87%
16,913
66,354
83,808
RELAVE PELLET FEED
29,813
7,418
EMBARQUE Y VENTA
595,131
tpd
tpa
Capacidad de Extraccin Mina

Total Productos Embarcados
Granza
Fino
4,906
1,766,293
595,131
269,699
155,148
Pellet Feed
170,284
32,414
GRANZA
FINO
RESTRICCIONES (<0 ==> libre)

tpa
-1
-1
1,766,293
DISEM., BL Y CONTAM.
TOTAL TON
% RECUP. CHANCADO
Mineral Recuperado
DESCARTE CHANCADO
ALIMENTACIN CONCENTRADORA
BRECHOSO
1,229,325
904,948
465,038
1,766,293
15,072
TOTAL
269,699
155,148
asd
111%
95%
Mnima ley Descarte

AO 2
12%
MACIZO
TON
%
100%
BRECHOSO
% Nivel
DISEMINADO y BL
% Nivel
% Nivel
ESTERIL
TON
%FE
TON
%FE
TON
%FE
TON
%FE
1,206,376
41.67
509,830
43.52
155,426
24.57
552,591
15.20
2,424,223

DILUYENTE
1,784,553
917,052
73.6%
37.8%
888,054
119,406
41.67
52.24
375,303
61,057
43.52
41.66
114,414
108,608
24.57
28.73
406,781
627,981
15.20
12.47
2,701,605
111.4%
1,007,460
41.67
436,360
43.52
223,023
26.60
1,034,762
15.20
MACIZO
TON
%FE
1,257,785
17.22
TON
1,007,460
%FE
41.67
TON
436,360
%FE
43.52
% RECUP. CHANCADO
Rec. Ajustada
76.98%
Curva CAP
76.98%
Rec. Ajustada
83.45%
Curva CAP
83.45%
Rec. Ajustada
32.41%
Curva CAP
62.39%
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
1,154,268
775,565
231,895
231,895
76.98%
14.52
14.52
364,141
72,220
72,220
83.45%
14.02
14.02
784,717
473,068
850,154
62.39%
-0.84
12.00
1,547,337
775,565
Rec. Ajustada
49.78
Curva CAP
364,141
Rec. Ajustada
49.38
Curva CAP
407,631
Rec. Ajustada
28.10
Curva CAP
43.65%
26.87%
23.27%
43.65%
26.87%
23.27%
41.09%
21.15%
25.24%
41.09%
21.15%
25.24%
10.50%
4.19%
21.23%
10.50%
4.19%
21.23%
TOTAL TON
2,701,605
BRECHOSO
% RECUPERACIN FINOS
GRANZA POTENCIAL
PRODUCTO GRANZA
530,963
530,963
338,535
338,535
62.49
149,629
149,629
61.75
42,799
42,799
58.79
60.92
FINOS POTENCIAL
PRODUCTO FINOS
302,484
302,484
208,364
208,364
63.66
77,032
77,032
62.15
17,088
17,088
358,880
180,441
20.03
91,893
37.05
86,546
55.05
355,010
48,225
12.00
45,587
12.00
261,198
12.00
358,880
180,441
20.03
91,893
37.05
86,546
55.05

Fe fino Recuperado
86%
91.66%
34,327
95.00%
84.56%
32,348
95.00%
77.06%
45,258
95.00%
Rechazo terico
309,786
129,959
165,385
1.39
68.00
44,322
77,705
3.84
68.00
19,990
66,696
11.92
68.00
RELAVE PELLET FEED
49,094
15,056
12.00
14,188
12.00
19,850
12.00
EMBARQUE Y VENTA
1,143,233
tpd
tpa
7,504
2,701,605

Granza
1,143,233
530,963
Fino
302,484
Pellet Feed
309,786

tpa
GRANZA
FINO
-1
-1
TOTAL
530,963
302,484
asd
111%
95%
Mnima ley Descarte
12%
AO 3
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,257,295
%FE
46.58
% Nivel
TON
351,837
%FE
44.94
% Nivel
TON
476,215
%FE
28.61
TON
1,033,771
ESTERIL
%FE
14.47
4,119,118

DILUYENTE
3,032,223
1,558,210
73.6%
37.8%
1,661,672
202,888
46.58
52.82
259,000
103,745
44.94
39.46
350,558
184,542
28.61
26.61
760,994
1,067,034
14.47
12.36
4,590,433
111.4%
1,864,560
46.58
362,745
44.94
535,100
27.92
1,828,028
14.47
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
4,590,433
1,864,560
Rec. Ajustada
46.58
Curva CAP
362,745
Rec. Ajustada
44.94
Curva CAP
2,363,128
Rec. Ajustada
17.52
Curva CAP
82.02%
1,529,281
82.02%
82.02%
84.78%
307,538
84.78%
84.78%
33.78%
1,480,432
62.65%
62.65%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
1,955,373
2,635,060
335,279
335,279
16.23
16.23
55,207
55,207
14.41
14.41
882,696
1,564,887
-0.63
12.00
1,529,281
Rec. Ajustada
53.23
Curva CAP
307,538
Rec. Ajustada
50.42
Curva CAP
798,241
Rec. Ajustada
28.34
Curva CAP
% RECUPERACIN FINOS
42.42%
26.83%
45.44%
28.74%
42.24%
21.36%
42.24%
21.36%
10.76%
4.43%
10.76%
4.43%
GRANZA POTENCIAL
PRODUCTO GRANZA
864,432
864,432
25.76%
648,650
648,650
27.59%
63.44
25.85%
129,917
129,917
25.85%
62.25
21.31%
85,865
85,865
21.31%
58.83
60.95
FINOS POTENCIAL
PRODUCTO FINOS
511,254
511,254
410,237
410,237
64.38
65,684
65,684
62.57
35,333
35,333
643,566
393,929
32.81
79,504
36.72
170,132
54.85
615,807
76,464
12.00
32,433
12.00
506,910
12.00
643,566
84%
393,929
86.33%
32.81
79,504
84.70%
36.72
170,132
77.15%
54.85
122,784
213,365
95.00%
3.03
27,732
38,723
95.00%
3.77
88,647
39,769
95.00%
11.73
Fe fino Recuperado
Rechazo terico
538,670
340,077
68.00
67,341
68.00
131,252
68.00
RELAVE PELLET FEED
104,896
53,852
12.00
12,163
12.00
38,880
12.00
EMBARQUE Y VENTA
1,914,357
tpd
tpa

12,751
4,590,433
1,914,357
Granza
Fino
864,432
511,254
Pellet Feed
538,670
GRANZA
FINO

tpa
TOTAL
-1
864,432
-1
511,254
asd
95%
Mnima ley Descarte
12%
AO 4
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
3,294,178
%FE
53.13
% Nivel
TON
1,064,400
%FE
48.08
% Nivel
TON
459,744
%FE
28.61
ESTERIL
TON
828,706
%FE
13.11
5,647,028

DILUYENTE
4,158,176
2,141,824
73.6%
37.9%
2,425,661
278,878
53.13
52.24
783,769
142,602
48.08
41.66
338,531
253,660
28.61
28.73
610,216
1,466,682
13.11
12.47
6,300,000
111.6%
2,704,539
53.13
926,371
48.08
592,192
28.66
2,076,898
13.11
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,704,539
Rec. Ajustada
53.13
Curva CAP
926,371
Rec. Ajustada
48.08
Curva CAP
2,669,090
Rec. Ajustada
16.56
Curva CAP
88.74%
2,400,139
88.74%
88.74%
87.74%
812,779
87.74%
87.74%
29.27%
1,650,127
61.82%
61.82%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,305,921
3,994,079
304,400
304,400
16.09
16.09
113,592
113,592
14.74
14.74
1,018,963
1,887,929
-1.30
12.00
2,400,139
Rec. Ajustada
57.83
Curva CAP
812,779
Rec. Ajustada
52.74
Curva CAP
781,161
Rec. Ajustada
27.59
Curva CAP
% RECUPERACIN FINOS
40.41%
26.39%
47.82%
31.23%
44.81%
21.81%
44.81%
21.81%
9.94%
3.68%
9.94%
3.68%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,411,647
900,000
28.20%
969,850
618,331
33.37%
64.70
27.22%
364,175
232,181
27.22%
63.37
21.05%
77,623
49,489
21.05%
58.70
60.85
FINOS POTENCIAL
PRODUCTO FINOS
839,439
839,439
633,432
633,432
65.35
177,269
177,269
63.51
28,739
28,739
1,062,545
676,851
49.07
221,244
35.84
164,450
55.48
680,448
120,007
12.00
50,091
12.00
510,350
12.00
1,574,192
81%
1,028,370
79.55%
49.07
353,238
85.06%
35.84
192,584
77.51%
55.48
479,417
323,344
95.00%
7.80
120,287
176,346
95.00%
3.59
101,504
43,314
95.00%
12.33
Fe fino Recuperado
Rechazo terico
1,267,850
818,099
68.00
300,481
68.00
149,270
68.00
RELAVE PELLET FEED
306,342
210,271
12.00
52,757
12.00
43,314
12.33
EMBARQUE Y VENTA
3,007,289
tpd
tpa

17,500
6,300,000
3,007,289
Granza
Fino
900,000
839,439
Pellet Feed
1,267,850
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
839,439
asd
95%
Mnima ley Descarte
12%
AO 5
MACIZO
TON
BRECHOSO
% Nivel
100%
TON
1,934,216
%FE
48.82
DISEMINADO y BL
% Nivel
% Nivel
TON
1,330,802
%FE
41.21
ESTERIL
TON
1,004,259
%FE
32.65
TON
1,282,970
%FE
13.75
5,552,248

DILUYENTE
4,106,392
2,193,608
74.0%
39.5%
1,430,529
285,621
48.82
52.24
984,249
146,050
41.21
41.66
742,741
259,793
32.65
28.73
948,873
1,502,144
13.75
12.47
6,300,000
113.5%
1,716,150
48.82
1,130,299
41.21
1,002,534
31.64
2,451,017
13.75
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,716,150
Rec. Ajustada
48.82
Curva CAP
1,130,299
Rec. Ajustada
41.21
Curva CAP
3,453,551
Rec. Ajustada
18.95
Curva CAP
84.33%
1,447,163
84.33%
84.33%
81.28%
918,657
81.28%
81.28%
39.80%
2,206,030
63.88%
63.88%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,559,697
3,740,303
268,987
268,987
16.64
16.64
211,642
211,642
13.20
13.20
1,247,521
2,079,068
0.37
12.00
1,447,163
Rec. Ajustada
54.81
Curva CAP
918,657
Rec. Ajustada
47.67
Curva CAP
1,374,483
Rec. Ajustada
29.45
Curva CAP
% RECUPERACIN FINOS
41.68%
26.67%
46.25%
29.59%
39.21%
20.82%
39.21%
20.82%
11.98%
5.54%
11.98%
5.54%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,128,056
900,000
26.65%
603,191
481,245
29.58%
63.87
24.23%
360,184
287,367
24.23%
60.93
21.70%
164,681
131,388
21.70%
59.04
61.11
FINOS POTENCIAL
PRODUCTO FINOS
653,375
653,375
385,910
385,910
64.71
191,282
191,282
61.46
76,183
76,183
906,604
385,704
38.75
222,585
37.53
298,316
53.90
1,052,268
72,358
12.00
144,606
12.00
835,304
12.00
1,134,660
82%
507,649
83.85%
38.75
295,402
84.36%
37.53
331,609
77.54%
53.90
186,896
232,803
95.00%
4.23
105,309
140,536
95.00%
3.94
169,793
81,913
95.00%
10.91
Fe fino Recuperado
Rechazo terico
932,030
425,678
68.00
249,214
68.00
257,138
68.00
RELAVE PELLET FEED
202,630
81,972
12.00
46,188
12.00
74,471
12.00
EMBARQUE Y VENTA
2,485,405
tpd
tpa

17,500
6,300,000
2,485,405
Granza
Fino
900,000
653,375
Pellet Feed
932,030
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
653,375
asd
95%
Mnima ley Descarte
12%
AO 6
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,093,603
%FE
51.23
% Nivel
TON
1,405,682
%FE
42.05
% Nivel
TON
786,045
%FE
29.12
TON
1,280,144
ESTERIL
%FE
14.98
5,565,474

DILUYENTE
4,113,694
2,186,306
73.9%
39.3%
1,547,477
284,670
51.23
52.24
1,039,003
145,564
42.05
41.66
581,001
258,929
29.12
28.73
946,213
1,497,143
14.98
12.47
6,300,000
113.2%
1,832,147
51.23
1,184,567
42.05
839,930
29.00
2,443,356
14.98
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,832,147
Rec. Ajustada
51.23
Curva CAP
1,184,567
Rec. Ajustada
42.05
Curva CAP
3,283,286
Rec. Ajustada
18.57
Curva CAP
86.80%
1,590,213
86.80%
86.80%
82.06%
972,110
82.06%
82.06%
38.28%
2,086,571
63.55%
63.55%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,480,817
3,819,183
241,934
241,934
16.63
16.63
212,457
212,457
13.52
13.52
1,196,714
2,026,426
0.11
12.00
1,590,213
Rec. Ajustada
56.50
Curva CAP
972,110
Rec. Ajustada
48.29
Curva CAP
1,256,859
Rec. Ajustada
29.16
Curva CAP
% RECUPERACIN FINOS
40.95%
26.51%
47.13%
30.51%
39.89%
20.94%
39.89%
20.94%
11.66%
5.25%
11.66%
5.25%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,185,484
900,000
27.54%
651,186
494,370
31.70%
64.33
24.59%
387,787
294,401
24.59%
61.23
21.60%
146,511
111,229
21.60%
58.99
61.07
FINOS POTENCIAL
PRODUCTO FINOS
691,074
691,074
421,543
421,543
65.07
203,585
203,585
61.71
65,947
65,947
948,547
437,974
44.67
239,087
37.37
271,487
54.15
994,077
79,511
12.00
141,652
12.00
772,915
12.00
1,234,031
81%
594,790
81.39%
44.67
332,472
84.43%
37.37
306,769
77.44%
54.15
252,403
223,610
95.00%
5.94
118,023
158,909
95.00%
3.91
157,809
74,697
95.00%
11.12
Fe fino Recuperado
Rechazo terico
1,002,350
484,087
68.00
280,708
68.00
237,555
68.00
RELAVE PELLET FEED
231,682
110,703
12.00
51,764
12.00
69,214
12.00
EMBARQUE Y VENTA
2,593,424
tpd
tpa

17,500
6,300,000
2,593,424
Granza
Fino
900,000
691,074
Pellet Feed
1,002,350
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
691,074
asd
95%
Mnima ley Descarte
12%
AO 7
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,389,270
%FE
53.01
% Nivel
TON
1,139,481
%FE
42.15
% Nivel
TON
836,301
%FE
30.90
TON
1,245,477
ESTERIL
%FE
13.61
5,610,528

DILUYENTE
4,138,384
2,161,616
73.8%
38.5%
1,762,350
281,456
53.01
52.24
840,493
143,920
42.15
41.66
616,864
256,004
30.90
28.73
918,677
1,480,236
13.61
12.47
6,300,000
112.3%
2,043,806
53.01
984,413
42.15
872,869
30.26
2,398,913
13.61
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,043,806
Rec. Ajustada
53.01
Curva CAP
984,413
Rec. Ajustada
42.15
Curva CAP
3,271,782
Rec. Ajustada
18.05
Curva CAP
88.62%
1,811,308
88.62%
88.62%
82.15%
808,739
82.15%
82.15%
36.12%
2,064,728
63.11%
63.11%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,498,048
3,801,952
232,498
232,498
16.14
16.14
175,673
175,673
13.56
13.56
1,207,054
2,089,877
-0.25
12.00
1,811,308
Rec. Ajustada
57.75
Curva CAP
808,739
Rec. Ajustada
48.36
Curva CAP
1,181,904
Rec. Ajustada
28.75
Curva CAP
% RECUPERACIN FINOS
40.44%
26.40%
47.78%
31.19%
39.97%
20.96%
39.97%
20.96%
11.21%
4.84%
11.21%
4.84%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,188,299
900,000
28.16%
732,505
554,789
33.27%
64.68
24.64%
323,246
244,822
24.64%
61.26
21.46%
132,547
100,389
21.46%
58.91
61.01
FINOS POTENCIAL
PRODUCTO FINOS
704,890
704,890
478,158
478,158
65.33
169,482
169,482
61.74
57,250
57,250
962,952
510,079
48.81
199,243
37.35
253,630
54.49
945,811
90,565
12.00
116,769
12.00
738,477
12.00
1,251,250
80%
687,795
79.66%
48.81
277,667
84.44%
37.35
285,788
77.29%
54.49
318,905
218,818
95.00%
7.67
98,518
132,788
95.00%
3.90
147,947
68,219
95.00%
11.41
Fe fino Recuperado
Rechazo terico
1,003,281
547,925
68.00
234,457
68.00
220,899
68.00
RELAVE PELLET FEED
247,969
139,871
12.00
43,210
12.00
64,889
12.00
EMBARQUE Y VENTA
2,608,171
tpd
tpa

17,500
6,300,000
2,608,171
Granza
Fino
900,000
704,890
Pellet Feed
1,003,281
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
704,890
asd
95%
Mnima ley Descarte
12%
AO 8
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,896,503
%FE
54.24
% Nivel
TON
1,030,190
%FE
41.03
% Nivel
TON
704,397
%FE
30.72
TON
1,244,689
ESTERIL
%FE
13.64
5,875,779

DILUYENTE
4,278,014
2,021,986
72.8%
34.4%
2,108,874
263,275
54.24
52.24
750,057
134,623
41.03
41.66
512,855
239,468
30.72
28.73
906,228
1,384,620
13.64
12.47
6,300,000
107.2%
2,372,149
54.24
884,680
41.03
752,323
30.09
2,290,848
13.64
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,372,149
Rec. Ajustada
54.24
Curva CAP
884,680
Rec. Ajustada
41.03
Curva CAP
3,043,171
Rec. Ajustada
17.71
Curva CAP
89.88%
2,132,019
89.88%
89.88%
81.10%
717,503
81.10%
81.10%
34.62%
1,911,402
62.81%
62.81%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,396,914
3,903,086
240,130
240,130
15.45
15.45
167,177
167,177
13.12
13.12
1,131,768
1,989,607
-0.49
12.00
2,132,019
Rec. Ajustada
58.60
Curva CAP
717,503
Rec. Ajustada
47.53
Curva CAP
1,053,564
Rec. Ajustada
28.48
Curva CAP
% RECUPERACIN FINOS
40.11%
26.33%
48.22%
31.65%
39.06%
20.80%
39.06%
20.80%
10.92%
4.57%
10.92%
4.57%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,250,366
900,000
28.57%
855,089
615,484
34.35%
64.91
24.15%
280,244
201,717
24.15%
60.86
21.36%
115,033
82,799
21.36%
58.86
60.97
FINOS POTENCIAL
PRODUCTO FINOS
758,679
758,679
561,283
561,283
65.51
149,208
149,208
61.41
48,188
48,188
1,007,413
609,046
51.54
173,273
37.56
225,094
54.72
886,627
106,601
12.00
114,777
12.00
665,249
12.00
1,357,779
79%
848,651
78.53%
51.54
251,801
84.35%
37.56
257,327
77.20%
54.72
415,498
237,624
95.00%
9.20
89,844
119,678
95.00%
3.95
133,774
60,600
95.00%
11.62
Fe fino Recuperado
Rechazo terico
1,077,465
666,415
68.00
212,396
68.00
198,654
68.00
RELAVE PELLET FEED
280,314
182,236
12.00
39,405
12.00
58,673
12.00
EMBARQUE Y VENTA
2,736,144
tpd
tpa

17,500
6,300,000
2,736,144
Granza
Fino
900,000
758,679
Pellet Feed
1,077,465
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
758,679
asd
95%
Mnima ley Descarte
12%
AO 9
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,891,253
%FE
54.02
% Nivel
TON
914,613
%FE
41.51
% Nivel
TON
690,722
%FE
35.18
TON
1,226,861
ESTERIL
%FE
13.57
5,723,449

DILUYENTE
4,199,014
2,100,986
73.4%
36.7%
2,121,171
273,561
54.02
52.24
671,007
139,883
41.51
41.66
506,749
248,824
35.18
28.73
900,088
1,438,718
13.57
12.47
6,300,000
110.1%
2,394,732
54.02
810,890
41.51
755,573
33.06
2,338,805
13.57
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,394,732
Rec. Ajustada
54.02
Curva CAP
810,890
Rec. Ajustada
41.51
Curva CAP
3,094,378
Rec. Ajustada
18.33
Curva CAP
89.66%
2,147,129
89.66%
89.66%
81.56%
661,348
81.56%
81.56%
37.29%
1,960,105
63.34%
63.34%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,337,717
3,962,283
247,603
247,603
15.60
15.60
149,542
149,542
13.32
13.32
1,134,273
1,940,571
-0.06
12.00
2,147,129
Rec. Ajustada
58.46
Curva CAP
661,348
Rec. Ajustada
47.89
Curva CAP
1,153,807
Rec. Ajustada
28.97
Curva CAP
% RECUPERACIN FINOS
40.16%
26.34%
48.14%
31.57%
39.45%
20.87%
39.45%
20.87%
11.45%
5.06%
11.45%
5.06%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,255,407
900,000
28.50%
862,370
618,232
34.16%
64.87
24.36%
260,919
187,052
24.36%
61.04
21.53%
132,118
94,715
21.53%
58.95
61.04
FINOS POTENCIAL
PRODUCTO FINOS
761,886
761,886
565,525
565,525
65.48
137,991
137,991
61.55
58,370
58,370
1,021,451
611,877
51.07
161,106
37.47
248,468
54.31
923,540
107,356
12.00
101,332
12.00
714,851
12.00
1,376,858
79%
856,015
78.72%
51.07
234,972
84.39%
37.47
285,871
77.37%
54.31
415,311
245,264
95.00%
8.91
83,643
111,968
95.00%
3.93
147,493
68,969
95.00%
11.26
Fe fino Recuperado
Rechazo terico
1,093,329
673,861
68.00
198,287
68.00
221,181
68.00
RELAVE PELLET FEED
283,529
182,154
12.00
36,685
12.00
64,690
12.00
EMBARQUE Y VENTA
2,755,214
tpd
tpa

17,500
6,300,000
2,755,214
Granza
Fino
900,000
761,886
Pellet Feed
1,093,329
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
761,886
asd
95%
Mnima ley Descarte
12%
AO 10
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,782,142
%FE
54.64
% Nivel
TON
665,716
%FE
42.99
% Nivel
TON
780,256
%FE
39.20
TON
1,376,163
ESTERIL
%FE
12.42
5,604,276

DILUYENTE
4,134,975
2,165,025
73.8%
38.6%
2,052,734
281,899
54.64
52.24
491,182
144,147
42.99
41.66
575,692
256,408
39.20
28.73
1,015,367
1,482,570
12.42
12.47
6,300,000
112.4%
2,334,633
54.64
635,329
42.99
832,100
35.98
2,497,937
12.42
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,334,633
Rec. Ajustada
54.64
Curva CAP
635,329
Rec. Ajustada
42.99
Curva CAP
3,330,038
Rec. Ajustada
18.30
Curva CAP
90.29%
2,108,035
90.29%
90.29%
82.94%
526,960
82.94%
82.94%
37.19%
2,108,716
63.32%
63.32%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,426,560
3,873,440
226,599
226,599
15.13
15.13
108,369
108,369
13.85
13.85
1,221,322
2,091,592
-0.08
12.00
2,108,035
Rec. Ajustada
58.89
Curva CAP
526,960
Rec. Ajustada
48.98
Curva CAP
1,238,446
Rec. Ajustada
28.95
Curva CAP
% RECUPERACIN FINOS
40.00%
26.30%
48.37%
31.81%
40.65%
21.08%
40.65%
21.08%
11.43%
5.04%
11.43%
5.04%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,198,966
900,000
28.70%
843,183
632,933
34.70%
64.99
25.00%
214,220
160,803
25.00%
61.56
21.53%
141,563
106,264
21.53%
58.95
61.04
FINOS POTENCIAL
PRODUCTO FINOS
727,968
727,968
554,474
554,474
65.57
111,067
111,067
61.99
62,427
62,427
1,003,337
604,975
52.43
131,746
37.17
266,616
54.33
943,169
105,402
12.00
69,928
12.00
767,840
12.00
1,302,303
79%
815,226
78.15%
52.43
185,162
84.51%
37.17
301,915
77.36%
54.33
406,037
218,112
95.00%
9.80
65,390
89,000
95.00%
3.87
155,816
72,775
95.00%
11.27
Fe fino Recuperado
Rechazo terico
1,027,197
637,139
68.00
156,482
68.00
233,575
68.00
RELAVE PELLET FEED
275,107
178,087
12.00
28,680
12.00
68,340
12.00
EMBARQUE Y VENTA
2,655,164
tpd
tpa

17,500
6,300,000
2,655,164
Granza
Fino
900,000
727,968
Pellet Feed
1,027,197
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
727,968
asd
95%
Mnima ley Descarte
12%
AO 11
MACIZO
TON
BRECHOSO
% Nivel
100%
TON
2,192,296
%FE
53.02
DISEMINADO y BL
% Nivel
% Nivel
ESTERIL
TON
1,176,428
%FE
42.75
TON
957,638
%FE
35.27
TON
1,118,773
%FE
13.34
5,445,135

DILUYENTE
4,046,334
2,253,666
74.3%
41.4%
1,629,117
293,441
53.02
52.24
874,215
150,049
42.75
41.66
711,631
266,906
35.27
28.73
831,372
1,543,270
13.34
12.47
6,300,000
115.7%
1,922,558
53.02
1,024,264
42.75
978,537
33.49
2,374,642
13.34
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,922,558
Rec. Ajustada
53.02
Curva CAP
1,024,264
Rec. Ajustada
42.75
Curva CAP
3,353,179
Rec. Ajustada
19.22
Curva CAP
88.63%
1,703,950
88.63%
88.63%
82.72%
847,273
82.72%
82.72%
40.88%
2,149,911
64.12%
64.12%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,378,055
3,921,945
218,608
218,608
16.14
16.14
176,991
176,991
13.77
13.77
1,203,268
1,982,456
0.56
12.00
1,703,950
Rec. Ajustada
57.75
Curva CAP
847,273
Rec. Ajustada
48.80
Curva CAP
1,370,723
Rec. Ajustada
29.67
Curva CAP
% RECUPERACIN FINOS
40.44%
26.40%
47.78%
31.19%
40.46%
21.04%
40.46%
21.04%
12.22%
5.76%
12.22%
5.76%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,199,350
900,000
28.16%
689,066
517,080
33.27%
64.68
24.90%
342,799
257,239
24.90%
61.48
21.78%
167,485
125,682
21.78%
59.08
61.14
FINOS POTENCIAL
PRODUCTO FINOS
707,043
707,043
449,812
449,812
65.33
178,290
178,290
61.92
78,940
78,940
989,365
479,874
48.82
210,954
37.22
298,537
53.71
1,026,187
85,197
12.00
115,229
12.00
825,761
12.00
1,288,715
80%
651,860
79.66%
48.82
296,515
84.49%
37.22
340,340
77.62%
53.71
302,312
207,284
95.00%
7.68
104,857
142,313
95.00%
3.88
173,666
84,948
95.00%
10.76
Fe fino Recuperado
Rechazo terico
1,033,963
519,267
68.00
250,525
68.00
264,171
68.00
RELAVE PELLET FEED
254,752
132,593
12.00
45,990
12.00
76,169
12.00
EMBARQUE Y VENTA
2,641,005
tpd
tpa

17,500
6,300,000
2,641,005
Granza
Fino
900,000
707,043
Pellet Feed
1,033,963
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
707,043
asd
95%
Mnima ley Descarte
12%
AO 12
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,100,604
%FE
53.60
% Nivel
TON
1,637,373
%FE
40.10
% Nivel
TON
971,242
%FE
35.37
TON
1,013,714
ESTERIL
%FE
13.23
5,722,933

DILUYENTE
4,198,741
2,101,259
73.4%
36.7%
1,541,149
273,597
53.60
52.24
1,201,291
139,901
40.10
41.66
712,570
248,856
35.37
28.73
743,731
1,438,905
13.23
12.47
6,300,000
110.1%
1,814,746
53.60
1,341,192
40.10
961,427
33.65
2,182,635
13.23
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,814,746
Rec. Ajustada
53.60
Curva CAP
1,341,192
Rec. Ajustada
40.10
Curva CAP
3,144,062
Rec. Ajustada
19.47
Curva CAP
89.22%
1,619,155
89.22%
89.22%
80.23%
1,075,984
80.23%
80.23%
41.83%
2,022,634
64.33%
64.33%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,289,558
4,010,442
195,590
195,590
15.86
15.86
265,208
265,208
12.73
12.73
1,121,428
1,828,760
0.73
12.00
1,619,155
Rec. Ajustada
58.16
Curva CAP
1,075,984
Rec. Ajustada
46.84
Curva CAP
1,315,302
Rec. Ajustada
29.86
Curva CAP
% RECUPERACIN FINOS
40.28%
26.36%
47.99%
31.41%
38.30%
20.66%
38.30%
20.66%
12.43%
5.96%
12.43%
5.96%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,227,825
900,000
28.36%
652,196
478,062
33.78%
64.79
23.74%
412,085
302,059
23.74%
60.53
21.85%
163,545
119,879
21.85%
59.12
61.16
FINOS POTENCIAL
PRODUCTO FINOS
727,513
727,513
426,870
426,870
65.42
222,313
222,313
61.13
78,330
78,330
1,001,978
459,132
50.12
255,476
37.71
287,370
53.55
1,053,126
80,958
12.00
186,110
12.00
786,058
12.00
1,329,803
80%
633,266
79.12%
50.12
365,502
84.29%
37.71
331,036
77.69%
53.55
301,519
189,855
95.00%
8.36
130,952
172,926
95.00%
3.99
168,391
83,401
95.00%
10.63
Fe fino Recuperado
Rechazo terico
1,066,267
501,021
68.00
308,067
68.00
257,180
68.00
RELAVE PELLET FEED
263,536
132,245
12.00
57,435
12.00
73,856
12.00
EMBARQUE Y VENTA
2,693,780
tpd
tpa

17,500
6,300,000
2,693,780
Granza
Fino
900,000
727,513
Pellet Feed
1,066,267
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
727,513
asd
95%
Mnima ley Descarte
12%
AO 13
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,434,305
%FE
52.63
% Nivel
TON
908,836
%FE
39.40
% Nivel
TON
764,452
%FE
35.69
TON
1,320,568
ESTERIL
%FE
12.06
5,428,162

DILUYENTE
4,036,667
2,263,333
74.4%
41.7%
1,810,278
294,700
52.63
52.24
675,858
150,692
39.40
41.66
568,487
268,051
35.69
28.73
982,044
1,549,890
12.06
12.47
6,300,000
116.1%
2,104,977
52.63
826,551
39.40
836,538
33.46
2,531,934
12.06
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
2,104,977
Rec. Ajustada
52.63
Curva CAP
826,551
Rec. Ajustada
39.40
Curva CAP
3,368,472
Rec. Ajustada
17.38
Curva CAP
88.23%
1,857,177
88.23%
88.23%
79.57%
657,689
79.57%
79.57%
33.14%
2,106,169
62.53%
62.53%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,668,790
3,631,210
247,801
247,801
16.29
16.29
168,862
168,862
12.42
12.42
1,262,303
2,252,127
-0.72
12.00
1,857,177
Rec. Ajustada
57.48
Curva CAP
657,689
Rec. Ajustada
46.33
Curva CAP
1,116,345
Rec. Ajustada
28.23
Curva CAP
% RECUPERACIN FINOS
40.55%
26.42%
47.64%
31.04%
37.73%
20.56%
37.73%
20.56%
10.64%
4.32%
10.64%
4.32%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,119,945
900,000
28.03%
753,062
605,168
32.93%
64.60
23.44%
248,148
199,415
23.44%
60.28
21.27%
118,735
95,417
21.27%
58.81
60.94
FINOS POTENCIAL
PRODUCTO FINOS
674,115
674,115
490,701
490,701
65.28
135,228
135,228
60.92
48,186
48,186
912,219
520,555
47.93
154,162
37.82
237,502
54.94
924,930
92,859
12.00
120,150
12.00
711,922
12.00
1,132,165
80%
668,449
80.03%
47.93
202,896
84.24%
37.82
260,820
77.11%
54.94
304,342
220,887
95.00%
7.25
72,893
95,701
95.00%
4.01
136,131
60,627
95.00%
11.82
Fe fino Recuperado
Rechazo terico
907,004
534,966
68.00
170,925
68.00
201,113
68.00
RELAVE PELLET FEED
225,160
133,483
12.00
31,971
12.00
59,707
12.00
EMBARQUE Y VENTA
2,481,119
tpd
tpa

17,500
6,300,000
2,481,119
Granza
Fino
900,000
674,115
Pellet Feed
907,004
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
674,115
asd
95%
Mnima ley Descarte
12%
AO 14
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,351,581
%FE
51.42
% Nivel
TON
1,157,100
%FE
41.90
% Nivel
TON
792,003
%FE
36.54
TON
1,487,440
ESTERIL
%FE
12.13
5,788,124

DILUYENTE
4,232,943
2,067,057
73.1%
35.7%
1,719,747
269,143
51.42
52.24
846,204
137,624
41.90
41.66
579,204
244,806
36.54
28.73
1,087,787
1,415,484
12.13
12.47
6,300,000
108.8%
1,988,890
51.42
983,829
41.90
824,010
34.22
2,503,271
12.13
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,988,890
Rec. Ajustada
51.42
Curva CAP
983,829
Rec. Ajustada
41.90
Curva CAP
3,327,281
Rec. Ajustada
17.60
Curva CAP
86.99%
1,730,132
86.99%
86.99%
81.92%
805,975
81.92%
81.92%
34.16%
2,086,886
62.72%
62.72%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,627,266
3,672,734
258,759
258,759
16.60
16.60
177,853
177,853
13.47
13.47
1,240,395
2,190,654
-0.57
12.00
1,730,132
Rec. Ajustada
56.63
Curva CAP
805,975
Rec. Ajustada
48.18
Curva CAP
1,136,627
Rec. Ajustada
28.40
Curva CAP
% RECUPERACIN FINOS
40.89%
26.50%
47.20%
30.58%
39.77%
20.92%
39.77%
20.92%
10.83%
4.49%
10.83%
4.49%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,151,137
900,000
27.61%
707,523
553,167
31.87%
64.37
24.53%
320,520
250,594
24.53%
61.17
21.34%
123,094
96,239
21.34%
58.85
60.96
FINOS POTENCIAL
PRODUCTO FINOS
678,110
678,110
458,425
458,425
65.10
168,616
168,616
61.67
51,068
51,068
917,891
477,677
45.12
197,695
37.40
242,519
54.79
925,596
86,507
12.00
119,143
12.00
719,946
12.00
1,169,028
81%
632,033
81.20%
45.12
267,621
84.42%
37.40
269,373
77.17%
54.79
270,907
233,640
95.00%
6.10
95,077
127,802
95.00%
3.92
140,212
63,179
95.00%
11.68
Fe fino Recuperado
Rechazo terico
947,012
513,214
68.00
225,921
68.00
207,877
68.00
RELAVE PELLET FEED
222,016
118,819
12.00
41,701
12.00
61,497
12.00
EMBARQUE Y VENTA
2,525,122
tpd
tpa

17,500
6,300,000
2,525,122
Granza
Fino
900,000
678,110
Pellet Feed
947,012
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
678,110
asd
95%
Mnima ley Descarte
12%
AO 15
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
2,244,718
%FE
54.47
% Nivel
TON
979,605
%FE
45.73
% Nivel
TON
906,766
%FE
34.49
TON
1,627,799
ESTERIL
%FE
15.84
5,758,888

DILUYENTE
4,217,677
2,082,323
73.2%
36.2%
1,643,979
271,131
54.47
52.24
717,440
138,641
45.73
41.66
664,095
246,614
34.49
28.73
1,192,162
1,425,938
15.84
12.47
6,300,000
109.4%
1,915,111
54.47
856,081
45.73
910,708
32.93
2,618,100
15.84
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,915,111
Rec. Ajustada
54.47
Curva CAP
856,081
Rec. Ajustada
45.73
Curva CAP
3,528,808
Rec. Ajustada
20.25
Curva CAP
90.12%
1,725,906
90.12%
90.12%
85.53%
732,178
85.53%
85.53%
44.67%
2,293,847
65.00%
65.00%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,265,440
4,034,560
189,205
189,205
15.27
15.27
123,903
123,903
14.57
14.57
1,234,961
1,952,331
1.27
12.00
1,725,906
Rec. Ajustada
58.77
Curva CAP
732,178
Rec. Ajustada
51.01
Curva CAP
1,576,477
Rec. Ajustada
30.47
Curva CAP
% RECUPERACIN FINOS
40.04%
26.31%
48.31%
31.74%
42.89%
21.47%
42.89%
21.47%
13.10%
6.56%
13.10%
6.56%
GRANZA POTENCIAL
PRODUCTO GRANZA
1,211,709
900,000
28.64%
691,114
513,327
34.56%
64.96
26.20%
314,034
233,250
26.20%
62.54
22.06%
206,560
153,423
22.06%
59.23
61.25
FINOS POTENCIAL
PRODUCTO FINOS
714,836
714,836
454,131
454,131
65.55
157,213
157,213
62.81
103,492
103,492
1,033,967
494,365
52.06
191,810
36.51
347,792
53.02
1,074,049
86,295
12.00
69,120
12.00
918,633
12.00
1,345,675
80%
672,152
78.31%
52.06
272,594
84.79%
36.51
400,929
77.91%
53.02
332,413
183,310
95.00%
9.54
94,552
133,547
95.00%
3.73
201,958
103,932
95.00%
10.23
Fe fino Recuperado
Rechazo terico
1,069,832
526,357
68.00
231,124
68.00
312,351
68.00
RELAVE PELLET FEED
275,844
145,795
12.00
41,470
12.00
88,578
12.00
EMBARQUE Y VENTA
2,684,668
tpd
tpa

17,500
6,300,000
2,684,668
Granza
Fino
900,000
714,836
Pellet Feed
1,069,832
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
714,836
asd
95%
Mnima ley Descarte
12%
AO 16
MACIZO
TON
BRECHOSO
DISEMINADO y BL
% Nivel
100%
TON
1,344,522
%FE
56.74
% Nivel
TON
1,071,441
%FE
43.85
% Nivel
TON
898,831
%FE
31.64
TON
2,494,945
ESTERIL
%FE
14.10
5,809,739

DILUYENTE
4,244,154
2,055,846
73.1%
35.4%
982,206
267,684
56.74
52.24
782,714
136,878
43.85
41.66
656,618
243,478
31.64
28.73
1,822,617
1,407,807
14.10
12.47
6,300,000
108.4%
1,249,889
56.74
919,591
43.85
900,096
30.85
3,230,424
14.10
MACIZO
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
6,300,000
1,249,889
Rec. Ajustada
56.74
Curva CAP
919,591
Rec. Ajustada
43.85
Curva CAP
4,130,519
Rec. Ajustada
17.75
Curva CAP
92.45%
1,155,513
92.45%
92.45%
83.75%
770,179
83.75%
83.75%
34.81%
2,595,917
62.85%
62.85%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
2,936,323
3,363,677
94,376
94,376
12.41
12.41
149,412
149,412
14.12
14.12
1,534,602
2,692,534
-0.46
12.00
1,155,513
Rec. Ajustada
60.36
Curva CAP
770,179
Rec. Ajustada
49.61
Curva CAP
1,437,985
Rec. Ajustada
28.52
Curva CAP
% RECUPERACIN FINOS
39.46%
26.19%
49.13%
32.61%
41.35%
21.20%
41.35%
21.20%
10.96%
4.61%
10.96%
4.61%
GRANZA POTENCIAL
PRODUCTO GRANZA
931,971
900,000
29.36%
455,932
440,291
36.56%
65.40
25.38%
318,494
307,568
25.38%
61.87
21.38%
157,545
152,140
21.38%
58.87
60.98
FINOS POTENCIAL
PRODUCTO FINOS
532,126
532,126
302,581
302,581
65.88
163,283
163,283
62.25
66,262
66,262
842,061
339,225
56.91
195,439
36.98
307,397
54.69
1,057,519
57,776
12.00
92,962
12.00
906,781
12.00
874,032
80%
354,866
79.51%
56.91
206,365
84.59%
36.98
312,802
77.21%
54.69
191,865
72,711
95.00%
13.89
72,500
99,748
95.00%
3.83
162,527
73,791
95.00%
11.59
Fe fino Recuperado
Rechazo terico
698,239
282,154
68.00
174,567
68.00
241,518
68.00
RELAVE PELLET FEED
175,793
72,711
13.89
31,798
12.00
71,284
12.00
EMBARQUE Y VENTA
2,130,365
tpd
tpa

17,500
6,300,000
2,130,365
Granza
Fino
900,000
532,126
Pellet Feed
698,239
GRANZA
FINO

tpa
TOTAL
900,000
900,000
-1
532,126
asd
111%
95%
Mnima ley Descarte

AO 17

12%
MACIZO
TON
2,343,059
1,718,667
BRECHOSO
% Nivel
% Nivel
ESTERIL
TON
%FE
TON
%FE
TON
%FE
TON
%FE
100%
73.4%
295,894
217,043
52.75
52.75
795,134
583,242
40.13
40.13
420,822
308,679
25.64
25.64
831,209
609,704
12.44
12.44
52.24
57,172
41.66
101,697
28.73
588,021
12.47
52.75
640,414
40.13
410,376
26.41
1,074,481
12.44
DILUYENTE
858,698
36.6%
111,808
2,577,365
110.0%
328,850
MACIZO
DISEMINADO y BL
% Nivel
BRECHOSO
TON
%FE
TOTAL TON
TON
%FE
TON
%FE
2,181,057
181,214
Rec. Ajustada
52.75
Curva CAP
565,235
Rec. Ajustada
40.13
Curva CAP
1,434,608
Rec. Ajustada
16.87
Curva CAP
88.35%
160,099
88.35%
88.35%
80.25%
453,626
80.25%
80.25%
30.78%
890,762
62.09%
62.09%
% RECUP. CHANCADO
Mineral Recuperado
Rechazo terico
DESCARTE CHANCADO
1,125,779
1,055,278
% RECUPERACIN FINOS
21,115
21,115
16.25
16.25
111,610
111,610
12.74
12.74
543,846
993,054
-1.08
12.00
160,099
Rec. Ajustada
57.56
Curva CAP
453,626
Rec. Ajustada
46.87
Curva CAP
441,554
Rec. Ajustada
27.83
Curva CAP
40.52%
26.41%
47.68%
31.09%
38.32%
20.67%
38.32%
20.67%
10.20%
3.92%
10.20%
3.92%
GRANZA POTENCIAL
283,760
28.07%
64,865
33.03%
64.63
23.76%
173,843
23.76%
60.54
21.14%
45,052
21.14%
58.74
PRODUCTO GRANZA
FINOS POTENCIAL
PRODUCTO FINOS
283,760
153,351
153,351
64,865
42,290
42,290
65.29
173,843
93,745
93,745
61.14
45,052
17,316
17,316
60.88
246,036
44,939
48.19
107,766
37.71
93,331
55.27
372,131
8,005
12.00
78,272
12.00
285,855
12.00
246,036
81%
44,939
79.92%
48.19
107,766
84.29%
37.71
93,331
77.22%
55.27
Fe fino Recuperado
Rechazo terico
198,821
20,575
14,682
35,915
95.00%
7.38
68.00
38,606
50,993
90,834
95.00%
3.98
68.00
49,009
21,259
72,072
95.00%
12.13
68.00
RELAVE PELLET FEED
47,215
9,024
12.00
16,932
12.00
21,259
12.13
EMBARQUE Y VENTA
635,932
tpd
tpa
7,159
2,577,365

Granza
635,932
283,760
Fino
153,351
Pellet Feed
198,821

tpa
GRANZA
FINO
-1
-1
TOTAL
283,760
153,351
asd

Plan Diluido R1

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Plan Diluido R1

Cargado por

Copyright:

Formatos disponibles

AO

Total Extraccin LHD

Total Produccin Mina

PRODUCTO PELLET FEED

RELAVE PELLET FEED

Recursos Diluyente (Subsidencia)

Recursos Diluyente (tronadura)

Extraccin vs Tronado (Promedio de aos rgimen)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

EXTRACCIN Y TRANSPORTE MINA

RELAVE PELLET FEED

Capacidad de Extraccin Mina

RESTRICCIONES (<0 ==> libre)

Extraccin vs Tronado (Promedio de aos rgimen)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)

EXTRACCIN Y TRANSPORTE MINA

MINERAL ALIM. CHANCADO

% REC PLANTA PELLET FEED

RELAVE PELLET FEED

Capacidad de Extraccin Mina

Total Productos Embarcados

RESTRICCIONES (<0 ==> libre)

Extraccin vs Tronado (Promedio de aos rgimen)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)

EXTRACCIN Y TRANSPORTE MINA

RELAVE PELLET FEED

Capacidad de Extraccin Mina

RESTRICCIONES (<0 ==> libre)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)

EXTRACCIN Y TRANSPORTE MINA

RELAVE PELLET FEED

Capacidad de Extraccin Mina

RESTRICCIONES (<0 ==> libre)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)

EXTRACCIN Y TRANSPORTE MINA

RELAVE PELLET FEED

Capacidad de Extraccin Mina

RESTRICCIONES (<0 ==> libre)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS

MATERIAL RECUPERADO (de lo tronado)

EXTRACCIN Y TRANSPORTE MINA

RELAVE PELLET FEED

Capacidad de Extraccin Mina

RESTRICCIONES (<0 ==> libre)

Mxima Rec Metalrgica y "en peso"

Mnima ley Descarte

MATERIAL TRONADO EN POLIGONOS