View
220
Download
0
Category
Preview:
Citation preview
7/25/2019 Plan Diluido R1
1/30
AOUn AO -2 AO -1
2012 2013
Tonelaje Tronado Ton
Preparaciones m 1350 1635
Total Preparaciones Ton 97,200 117,720
Total !tracci"n #$% Ton
Total Prod&cci"n 'ina T(a)o 97,200 117,720
*itmo Prod&cci"n t(d+a 270 327
P*O%UTO ./A#P*O%UTO *AA Ton
P*O%UTO ./O Ton
P*O%UTO P##T .% Ton
'A*4U TA Ton 0 0
%A*T $AA%O Ton
%A*T OT*A%O*A Ton
*#A P##T .% TonTOTA# */%UO Ton 0 0
Macizo Brec
Ton Ley Ton
Subnivel -5 a +25 506,036 39.94 176,080
Subnivel +25 a Superf. 232,147 46.95 199,812
Total 738,183 42.15 375,892Extraccin 147,637 75,178
PREPARACIONES
P*O%UTO *AA 19,111 23,146P*O%UTO ./O 10,864 13,157
P*O%UTO P##T .% 12,391 15,007
7/25/2019 Plan Diluido R1
2/30
%A*T $AA%O 73,453 88,959%A*T OT*A%O*A 22,671 27,457
*#A P##T .% 2,313 2,801
7/25/2019 Plan Diluido R1
3/30
AO 0 AO 1 AO 2 AO 3 AO AO 5201 2015 2016 2017 2018 2019
1,229,325 2,2,223 ,119,118 5,67,028 5,552,28
1800 2,785 5,50 ,500 5,30 5,000
129,600 200,520 392,00 32,000 38,80 360,000
1,169,65 2,309,205 ,266,33 5,915,520 5,90,000
129,600 1,369,985 2,701,605 ,590,33 6,300,000 6,300,000
360 3806 750 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
0 75,297 1,13,233 1,91,357 3,007,289 2,85,05
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
0 1,520,066 1,558,372 2,676,076 3,292,711 3,81,595
oso Diseminado Baja Ley Est
Ley Ton Ley Ton Ley Ton
34.08 203,723 24.66 333,108
40.41 47,522 20.65 283,109
37.45 251,245 23.90 0 0 616,21750,249 123,243
25,48214,48516,522
7/25/2019 Plan Diluido R1
4/30
97,93730,2283,084
7/25/2019 Plan Diluido R1
5/30
AO 6 AO 7 AO 8 AO 9 AO 10 AO 112020 2021 2022 2023 202 2025
5,565,7 5,610,528 5,875,779 5,723,9 5,60,276 5,5,135
6,120 6,30 6,730 5,630 5,90 5,520
0,60 62,960 8,560 05,360 395,280 397,0
5,859,360 5,837,00 5,815,0 5,89,60 5,90,720 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
2,593,2 2,608,171 2,736,1 2,755,21 2,655,16 2,61,005
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 3,5,786 3,6,836 3,658,995
ril Total
Ley Ton Ley
13.95 1,218,947 29.44011668
16.17 762,590 32.16940264
14.97 1,981,537 30.49396,307
7/25/2019 Plan Diluido R1
6/30
7/25/2019 Plan Diluido R1
7/30
AO 12 AO 13 AO 1 AO 15 AO 16 AO 172026 2027 2028 2029 2030 2031
5,722,933 5,28,162 5,788,12 5,758,888 5,809,739 2,33,059
,725 7,070 3,925 2,890 70
30,200 509,00 282,600 208,080 5,00
5,959,800 5,790,960 6,017,00 6,091,920 6,29,960 2,232,85
6,300,000 6,300,000 6,300,000 6,300,000 6,300,000 2,232,85
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 2,81,119 2,525,122 2,68,668 2,130,365 *.:
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 3,77,878 3,615,332 ,169,635 *.:
7/25/2019 Plan Diluido R1
8/30
7/25/2019 Plan Diluido R1
9/30
TOTA#
83,67,88
5,937,120
87,202,268 00680844676
93,139,388
#REF! #REF!
10,178,445
#REF!
*.:
#REF!
#REF!
#REF!
*.:
7/25/2019 Plan Diluido R1
10/30
7/25/2019 Plan Diluido R1
11/30
#REF!
#"A$E!
7/25/2019 Plan Diluido R1
12/30
7/25/2019 Plan Diluido R1
13/30
*ec&rsos %il&;ente *ec&rsos %il&;e
T?TU*A TO#A@ . TO#A@
%ACI&O 1,611,589 5282 9,279,825
'REC(OSO 1,271,251 3946 4,297,980
)ISE%INA)O 1,292,175 2458 3,061,083
'A*A E+ 5,547,764 2708 5,517
-t ).' 6,839,938 2661 3,066,601
ES/RI 51,905,146 1236 5,375,158
TOTA# 61,627,925 22,019,563
7/25/2019 Plan Diluido R1
14/30
Extraccin vs Tronado (Promedio de aos rgimen) 111%
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 1
'A/O
TO iBel TO .
'AT*/A# T*OA%O PO#/OO 1,229,325 100 2,096 38C01 1'AT*/A# *UP*A%O 90,98 73C6 325,2 38C01 1
%/#UT 65,038 37C8 60,551 52C2 3'AT*/A# .*A'TA/D 396,307 20C0 17,637 2C15 7
?T*A/D T*APO*T '/A 1,369,985 111C 533,629 0C77 2'A/O
TOTA# TO TO .'/*A# A#/'C $AA%O 1,766,293 533,629 0C77 2
*ecC Aj&stada &rBa AP *ecC *UPC $AA%O 76C06 76.06% 7
Mineral Recuperado 05,892 76.06% 1Rechazo terico 127,737 1C12 %A*T $AA%O 856,6 127,737 1C12
A#/'TA/D OT*A%O*A 909,829 05,892 49.16 1*ecC Aj&stada &rBa AP *ecC
*UP*A/D *AA 3C32 43.32% 3 *UP*A/D ./O 26C52 26.52% 2
*C P*OT*A%O 22C8 22.48% 2*AA POT/A# 269,699 175,89 62.32 5P*O%UTO *AA 269,699 175,89 5./O POT/A# 155,18 107,662 63.52 3P*O%UTO ./O 155,18 107,662 3
P*OT*A%O POT/A# 200,097 91,226 19.52 3
%A*T OT*A%O*A 28,88 31,155 12C00 3A#/'TA/D P*OT*A%O 200,097 91,226 19C52 3
* P#ATA P##T .% 85 91C87 8Fe ino Recuperado 16,913 95.00% 1
Rechazo terico 66,35 1C3 1P*O%UTO P##T .% 170,28 83,808 68C00 3
*#A P##T .% 29,813 7,18 12C00
'A*4U TA 595,131
tpd tpa RESTRICCIONapacidad de !tracci"n 'ina ,906 1,766,293
Total Prod&ctos m=arcados 595,131 *AAranEa 269,699 ./O
.ino 155,18
Pellet .eed 170,28
7/25/2019 Plan Diluido R1
15/30
Extraccin vs Tronado (Promedio de aos rgimen) 111%
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 2'A/O
TO iBel iBTO . TO
'AT*/A# T*OA%O PO#/OO 2,2,223 100 1,206,376 1C67 509,8'AT*/A# *UP*A%O 1,78,553 73C6 888,05 1C67 375,3
%/#UT 917,052 37C8 119,06 52C2 61,05
?T*A/D T*APO*T '/A 2,701,605 111C 1,007,60 1C67 36,3'A/O
TOTA# TO TO . TO'/*A# A#/'C $AA%O 2,701,605 1,007,60 1C67 36,3
*ecC Aj&stada &rBa AP *ecC Aj& *UPC $AA%O 76C98 76.98% 83C5
Mineral Recuperado 775,565 76.98% 36,1Rechazo terico 231,895 1C52 72,2
%A*T $AA%O 1,15,268 231,895 1C52 72,2A#/'TA/D OT*A%O*A 1,57,337 775,565 49.78 36,1
*ecC Aj&stada &rBa AP *ecC Aj& *UP*A/D *AA 3C65 43.65% 1C09 *UP*A/D ./O 26C87 26.87% 21C15
*C P*OT*A%O 23C27 23.27% 25C2*AA POT/A# 530,963 338,535 62.49 19,6P*O%UTO *AA 530,963 338,535 19,6./O POT/A# 302,8 208,36 63.66 77,03P*O%UTO ./O 302,8 208,36 77,03
P*OT*A%O POT/A# 358,880 180,1 20.03 91,89
%A*T OT*A%O*A 355,010 8,225 12C00 5,58
A#/'TA/D P*OT*A%O 358,880 180,1 20C03 91,89 * P#ATA P##T .% 86 91C66 8C56
Fe ino Recuperado 3,327 95.00% 32,3Rechazo terico 129,959 1C39 ,3
P*O%UTO P##T .% 309,786 165,385 68C00 77,70*#A P##T .% 9,09 15,056 12C00 1,18
'A*4U TA 1,13,233
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 7,50 2,701,605 tpaTotal Prod&ctos m=arcados 1,13,233 *AA -1
ranEa 530,963 ./O -1.ino 302,8Pellet .eed 309,786
7/25/2019 Plan Diluido R1
16/30
Extraccin vs Tronado (Promedio de aos rgimen) 111%
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 3'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO ,119,118 100 2,257,295 6C58 351,837
'AT*/A# *UP*A%O 3,032,223 73C6 1,661,672 6C58 259,000%/#UT 1,558,210 37C8 202,888 52C82 103,75
?T*A/D T*APO*T '/A ,590,33 111C 1,86,560 6C58 362,75
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O ,590,33 1,86,560 6C58 362,75*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 82C02 82.02% 8C78Mineral Recuperado 1,529,281 82.02% 307,538
Rechazo terico 335,279 16C23 55,207
%A*T $AA%O 1,955,373 335,279 16C23 55,207A#/'TA/D OT*A%O*A 2,635,060 1,529,281 53.23 307,538
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 2C2 45.44% 2C2 *UP*A/D ./O 26C83 28.74% 21C36
*C P*OT*A%O 25C76 27.59% 25C85*AA POT/A# 86,32 68,650 63.44 129,917P*O%UTO *AA 86,32 68,650 129,917./O POT/A# 511,25 10,237 64.38 65,68P*O%UTO ./O 511,25 10,237 65,68
P*OT*A%O POT/A# 63,566 393,929 32.81 79,50
%A*T OT*A%O*A 615,807 76,6 12C00 32,33
A#/'TA/D P*OT*A%O 63,566 393,929 32C81 79,50 * P#ATA P##T .% 8 86C33 8C70
Fe ino Recuperado 122,78 95.00% 27,732Rechazo terico 213,365 3C03 38,723
P*O%UTO P##T .% 538,670 30,077 68C00 67,31
*#A P##T .% 10,896 53,852 12C00 12,163
'A*4U TA 1,91,357
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 12,751 ,590,33 tpaTotal Prod&ctos m=arcados 1,91,357 *AA -1
ranEa 86,32 ./O -1.ino 511,25
Pellet .eed 538,670
7/25/2019 Plan Diluido R1
17/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,67,028 100 3,29,178 53C13 1,06,00
'AT*/A# *UP*A%O ,158,176 73C6 2,25,661 53C13 783,769%/#UT 2,11,82 37C9 278,878 52C2 12,602
?T*A/D T*APO*T '/A 6,300,000 111C6 2,70,539 53C13 926,371
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,70,539 53C13 926,371*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 88C7 88.74% 87C7Mineral Recuperado 2,00,139 88.74% 812,779
Rechazo terico 30,00 16C09 113,592
%A*T $AA%O 2,305,921 30,00 16C09 113,592A#/'TA/D OT*A%O*A 3,99,079 2,00,139 57.83 812,779
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C1 47.82% C81 *UP*A/D ./O 26C39 31.23% 21C81
*C P*OT*A%O 28C20 33.37% 27C22*AA POT/A# 1,11,67 969,850 64.70 36,175P*O%UTO *AA 900,000 618,331 232,181./O POT/A# 839,39 633,32 65.35 177,269P*O%UTO ./O 839,39 633,32 177,269
P*OT*A%O POT/A# 1,062,55 676,851 49.07 221,2
%A*T OT*A%O*A 680,8 120,007 12C00 50,091
A#/'TA/D P*OT*A%O 1,57,192 1,028,370 9C07 353,238 * P#ATA P##T .% 81 79C55 85C06
Fe ino Recuperado 79,17 95.00% 120,287Rechazo terico 323,3 7C80 176,36
P*O%UTO P##T .% 1,267,850 818,099 68C00 300,81
*#A P##T .% 306,32 210,271 12C00 52,757
'A*4U TA 3,007,289
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 3,007,289 *AA 900,000
ranEa 900,000 ./O -1.ino 839,39
Pellet .eed 1,267,850
7/25/2019 Plan Diluido R1
18/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 5'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,552,28 100 1,93,216 8C82 1,330,802
'AT*/A# *UP*A%O ,106,392 7C0 1,30,529 8C82 98,29%/#UT 2,193,608 39C5 285,621 52C2 16,050
?T*A/D T*APO*T '/A 6,300,000 113C5 1,716,150 8C82 1,130,299
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,716,150 8C82 1,130,299*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 8C33 84.33% 81C28Mineral Recuperado 1,7,163 84.33% 918,657
Rechazo terico 268,987 16C6 211,62
%A*T $AA%O 2,559,697 268,987 16C6 211,62A#/'TA/D OT*A%O*A 3,70,303 1,7,163 54.81 918,657
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 1C68 46.25% 39C21 *UP*A/D ./O 26C67 29.59% 20C82
*C P*OT*A%O 26C65 29.58% 2C23*AA POT/A# 1,128,056 603,191 63.87 360,18P*O%UTO *AA 900,000 81,25 287,367./O POT/A# 653,375 385,910 64.71 191,282P*O%UTO ./O 653,375 385,910 191,282
P*OT*A%O POT/A# 906,60 385,70 38.75 222,585
%A*T OT*A%O*A 1,052,268 72,358 12C00 1,606
A#/'TA/D P*OT*A%O 1,13,660 507,69 38C75 295,02 * P#ATA P##T .% 82 83C85 8C36
Fe ino Recuperado 186,896 95.00% 105,309Rechazo terico 232,803 C23 10,536
P*O%UTO P##T .% 932,030 25,678 68C00 29,21
*#A P##T .% 202,630 81,972 12C00 6,188
'A*4U TA 2,85,05
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,85,05 *AA 900,000
ranEa 900,000 ./O -1.ino 653,375
Pellet .eed 932,030
7/25/2019 Plan Diluido R1
19/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 6'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,565,7 100 2,093,603 51C23 1,05,682
'AT*/A# *UP*A%O ,113,69 73C9 1,57,77 51C23 1,039,003%/#UT 2,186,306 39C3 28,670 52C2 15,56
?T*A/D T*APO*T '/A 6,300,000 113C2 1,832,17 51C23 1,18,567
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,832,17 51C23 1,18,567*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 86C80 86.80% 82C06Mineral Recuperado 1,590,213 86.80% 972,110
Rechazo terico 21,93 16C63 212,57
%A*T $AA%O 2,80,817 21,93 16C63 212,57A#/'TA/D OT*A%O*A 3,819,183 1,590,213 56.50 972,110
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C95 47.13% 39C89 *UP*A/D ./O 26C51 30.51% 20C9
*C P*OT*A%O 27C5 31.70% 2C59*AA POT/A# 1,185,8 651,186 64.33 387,787P*O%UTO *AA 900,000 9,370 29,01./O POT/A# 691,07 21,53 65.07 203,585P*O%UTO ./O 691,07 21,53 203,585
P*OT*A%O POT/A# 98,57 37,97 44.67 239,087
%A*T OT*A%O*A 99,077 79,511 12C00 11,652
A#/'TA/D P*OT*A%O 1,23,031 59,790 C67 332,72 * P#ATA P##T .% 81 81C39 8C3
Fe ino Recuperado 252,03 95.00% 118,023Rechazo terico 223,610 5C9 158,909
P*O%UTO P##T .% 1,002,350 8,087 68C00 280,708
*#A P##T .% 231,682 110,703 12C00 51,76
'A*4U TA 2,593,2
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,593,2 *AA 900,000
ranEa 900,000 ./O -1.ino 691,07
Pellet .eed 1,002,350
7/25/2019 Plan Diluido R1
20/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 7'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,610,528 100 2,389,270 53C01 1,139,81
'AT*/A# *UP*A%O ,138,38 73C8 1,762,350 53C01 80,93%/#UT 2,161,616 38C5 281,56 52C2 13,920
?T*A/D T*APO*T '/A 6,300,000 112C3 2,03,806 53C01 98,13
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,03,806 53C01 98,13*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 88C62 88.62% 82C15Mineral Recuperado 1,811,308 88.62% 808,739
Rechazo terico 232,98 16C1 175,673
%A*T $AA%O 2,98,08 232,98 16C1 175,673A#/'TA/D OT*A%O*A 3,801,952 1,811,308 57.75 808,739
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C 47.78% 39C97 *UP*A/D ./O 26C0 31.19% 20C96
*C P*OT*A%O 28C16 33.27% 2C6*AA POT/A# 1,188,299 732,505 64.68 323,26P*O%UTO *AA 900,000 55,789 2,822./O POT/A# 70,890 78,158 65.33 169,82P*O%UTO ./O 70,890 78,158 169,82
P*OT*A%O POT/A# 962,952 510,079 48.81 199,23
%A*T OT*A%O*A 95,811 90,565 12C00 116,769
A#/'TA/D P*OT*A%O 1,251,250 687,795 8C81 277,667 * P#ATA P##T .% 80 79C66 8C
Fe ino Recuperado 318,905 95.00% 98,518Rechazo terico 218,818 7C67 132,788
P*O%UTO P##T .% 1,003,281 57,925 68C00 23,57
*#A P##T .% 27,969 139,871 12C00 3,210
'A*4U TA 2,608,171
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,608,171 *AA 900,000
ranEa 900,000 ./O -1.ino 70,890
Pellet .eed 1,003,281
7/25/2019 Plan Diluido R1
21/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 8'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,875,779 100 2,896,503 5C2 1,030,190
'AT*/A# *UP*A%O ,278,01 72C8 2,108,87 5C2 750,057%/#UT 2,021,986 3C 263,275 52C2 13,623
?T*A/D T*APO*T '/A 6,300,000 107C2 2,372,19 5C2 88,680
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,372,19 5C2 88,680*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 89C88 89.88% 81C10Mineral Recuperado 2,132,019 89.88% 717,503
Rechazo terico 20,130 15C5 167,177
%A*T $AA%O 2,396,91 20,130 15C5 167,177A#/'TA/D OT*A%O*A 3,903,086 2,132,019 58.60 717,503
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C11 48.22% 39C06 *UP*A/D ./O 26C33 31.65% 20C80
*C P*OT*A%O 28C57 34.35% 2C15*AA POT/A# 1,250,366 855,089 64.91 280,2P*O%UTO *AA 900,000 615,8 201,717./O POT/A# 758,679 561,283 65.51 19,208P*O%UTO ./O 758,679 561,283 19,208
P*OT*A%O POT/A# 1,007,13 609,06 51.54 173,273
%A*T OT*A%O*A 886,627 106,601 12C00 11,777
A#/'TA/D P*OT*A%O 1,357,779 88,651 51C5 251,801 * P#ATA P##T .% 79 78C53 8C35
Fe ino Recuperado 15,98 95.00% 89,8Rechazo terico 237,62 9C20 119,678
P*O%UTO P##T .% 1,077,65 666,15 68C00 212,396
*#A P##T .% 280,31 182,236 12C00 39,05
'A*4U TA 2,736,1
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,736,1 *AA 900,000
ranEa 900,000 ./O -1.ino 758,679
Pellet .eed 1,077,65
7/25/2019 Plan Diluido R1
22/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 9'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,723,9 100 2,891,253 5C02 91,613
'AT*/A# *UP*A%O ,199,01 73C 2,121,171 5C02 671,007%/#UT 2,100,986 36C7 273,561 52C2 139,883
?T*A/D T*APO*T '/A 6,300,000 110C1 2,39,732 5C02 810,890
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,39,732 5C02 810,890*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 89C66 89.66% 81C56Mineral Recuperado 2,17,129 89.66% 661,38
Rechazo terico 27,603 15C60 19,52
%A*T $AA%O 2,337,717 27,603 15C60 19,52A#/'TA/D OT*A%O*A 3,962,283 2,17,129 58.46 661,38
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C16 48.14% 39C5 *UP*A/D ./O 26C3 31.57% 20C87
*C P*OT*A%O 28C50 34.16% 2C36*AA POT/A# 1,255,07 862,370 64.87 260,919P*O%UTO *AA 900,000 618,232 187,052./O POT/A# 761,886 565,525 65.48 137,991P*O%UTO ./O 761,886 565,525 137,991
P*OT*A%O POT/A# 1,021,51 611,877 51.07 161,106
%A*T OT*A%O*A 923,50 107,356 12C00 101,332
A#/'TA/D P*OT*A%O 1,376,858 856,015 51C07 23,972 * P#ATA P##T .% 79 78C72 8C39
Fe ino Recuperado 15,311 95.00% 83,63Rechazo terico 25,26 8C91 111,968
P*O%UTO P##T .% 1,093,329 673,861 68C00 198,287
*#A P##T .% 283,529 182,15 12C00 36,685
'A*4U TA 2,755,21
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,755,21 *AA 900,000
ranEa 900,000 ./O -1.ino 761,886
Pellet .eed 1,093,329
7/25/2019 Plan Diluido R1
23/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 10'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,60,276 100 2,782,12 5C6 665,716
'AT*/A# *UP*A%O ,13,975 73C8 2,052,73 5C6 91,182%/#UT 2,165,025 38C6 281,899 52C2 1,17
?T*A/D T*APO*T '/A 6,300,000 112C 2,33,633 5C6 635,329
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,33,633 5C6 635,329*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 90C29 90.29% 82C9Mineral Recuperado 2,108,035 90.29% 526,960
Rechazo terico 226,599 15C13 108,369
%A*T $AA%O 2,26,560 226,599 15C13 108,369A#/'TA/D OT*A%O*A 3,873,0 2,108,035 58.89 526,960
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C00 48.37% 0C65 *UP*A/D ./O 26C30 31.81% 21C08
*C P*OT*A%O 28C70 34.70% 25C00*AA POT/A# 1,198,966 83,183 64.99 21,220P*O%UTO *AA 900,000 632,933 160,803./O POT/A# 727,968 55,7 65.57 111,067P*O%UTO ./O 727,968 55,7 111,067
P*OT*A%O POT/A# 1,003,337 60,975 52.43 131,76
%A*T OT*A%O*A 93,169 105,02 12C00 69,928
A#/'TA/D P*OT*A%O 1,302,303 815,226 52C3 185,162 * P#ATA P##T .% 79 78C15 8C51
Fe ino Recuperado 06,037 95.00% 65,390Rechazo terico 218,112 9C80 89,000
P*O%UTO P##T .% 1,027,197 637,139 68C00 156,82
*#A P##T .% 275,107 178,087 12C00 28,680
'A*4U TA 2,655,16
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,655,16 *AA 900,000
ranEa 900,000 ./O -1.ino 727,968
Pellet .eed 1,027,197
7/25/2019 Plan Diluido R1
24/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 11'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,5,135 100 2,192,296 53C02 1,176,28
'AT*/A# *UP*A%O ,06,33 7C3 1,629,117 53C02 87,215%/#UT 2,253,666 1C 293,1 52C2 150,09
?T*A/D T*APO*T '/A 6,300,000 115C7 1,922,558 53C02 1,02,26
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,922,558 53C02 1,02,26*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 88C63 88.63% 82C72Mineral Recuperado 1,703,950 88.63% 87,273
Rechazo terico 218,608 16C1 176,991
%A*T $AA%O 2,378,055 218,608 16C1 176,991A#/'TA/D OT*A%O*A 3,921,95 1,703,950 57.75 87,273
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C 47.78% 0C6 *UP*A/D ./O 26C0 31.19% 21C0
*C P*OT*A%O 28C16 33.27% 2C90*AA POT/A# 1,199,350 689,066 64.68 32,799P*O%UTO *AA 900,000 517,080 257,239./O POT/A# 707,03 9,812 65.33 178,290P*O%UTO ./O 707,03 9,812 178,290
P*OT*A%O POT/A# 989,365 79,87 48.82 210,95
%A*T OT*A%O*A 1,026,187 85,197 12C00 115,229
A#/'TA/D P*OT*A%O 1,288,715 651,860 8C82 296,515 * P#ATA P##T .% 80 79C66 8C9
Fe ino Recuperado 302,312 95.00% 10,857Rechazo terico 207,28 7C68 12,313
P*O%UTO P##T .% 1,033,963 519,267 68C00 250,525
*#A P##T .% 25,752 132,593 12C00 5,990
'A*4U TA 2,61,005
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,61,005 *AA 900,000
ranEa 900,000 ./O -1.ino 707,03
Pellet .eed 1,033,963
7/25/2019 Plan Diluido R1
25/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 12'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,722,933 100 2,100,60 53C60 1,637,373
'AT*/A# *UP*A%O ,198,71 73C 1,51,19 53C60 1,201,291%/#UT 2,101,259 36C7 273,597 52C2 139,901
?T*A/D T*APO*T '/A 6,300,000 110C1 1,81,76 53C60 1,31,192
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,81,76 53C60 1,31,192*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 89C22 89.22% 80C23Mineral Recuperado 1,619,155 89.22% 1,075,98
Rechazo terico 195,590 15C86 265,208
%A*T $AA%O 2,289,558 195,590 15C86 265,208A#/'TA/D OT*A%O*A ,010,2 1,619,155 58.16 1,075,98
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C28 47.99% 38C30 *UP*A/D ./O 26C36 31.41% 20C66
*C P*OT*A%O 28C36 33.78% 23C7*AA POT/A# 1,227,825 652,196 64.79 12,085P*O%UTO *AA 900,000 78,062 302,059./O POT/A# 727,513 26,870 65.42 222,313P*O%UTO ./O 727,513 26,870 222,313
P*OT*A%O POT/A# 1,001,978 59,132 50.12 255,76
%A*T OT*A%O*A 1,053,126 80,958 12C00 186,110
A#/'TA/D P*OT*A%O 1,329,803 633,266 50C12 365,502 * P#ATA P##T .% 80 79C12 8C29
Fe ino Recuperado 301,519 95.00% 130,952Rechazo terico 189,855 8C36 172,926
P*O%UTO P##T .% 1,066,267 501,021 68C00 308,067
*#A P##T .% 263,536 132,25 12C00 57,35
'A*4U TA 2,693,780
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,693,780 *AA 900,000
ranEa 900,000 ./O -1.ino 727,513
Pellet .eed 1,066,267
7/25/2019 Plan Diluido R1
26/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 13'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,28,162 100 2,3,305 52C63 908,836
'AT*/A# *UP*A%O ,036,667 7C 1,810,278 52C63 675,858%/#UT 2,263,333 1C7 29,700 52C2 150,692
?T*A/D T*APO*T '/A 6,300,000 116C1 2,10,977 52C63 826,551
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 2,10,977 52C63 826,551*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 88C23 88.23% 79C57Mineral Recuperado 1,857,177 88.23% 657,689
Rechazo terico 27,801 16C29 168,862
%A*T $AA%O 2,668,790 27,801 16C29 168,862A#/'TA/D OT*A%O*A 3,631,210 1,857,177 57.48 657,689
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C55 47.64% 37C73 *UP*A/D ./O 26C2 31.04% 20C56
*C P*OT*A%O 28C03 32.93% 23C*AA POT/A# 1,119,95 753,062 64.60 28,18P*O%UTO *AA 900,000 605,168 199,15./O POT/A# 67,115 90,701 65.28 135,228P*O%UTO ./O 67,115 90,701 135,228
P*OT*A%O POT/A# 912,219 520,555 47.93 15,162
%A*T OT*A%O*A 92,930 92,859 12C00 120,150
A#/'TA/D P*OT*A%O 1,132,165 668,9 7C93 202,896 * P#ATA P##T .% 80 80C03 8C2
Fe ino Recuperado 30,32 95.00% 72,893Rechazo terico 220,887 7C25 95,701
P*O%UTO P##T .% 907,00 53,966 68C00 170,925
*#A P##T .% 225,160 133,83 12C00 31,971
'A*4U TA 2,81,119
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,81,119 *AA 900,000
ranEa 900,000 ./O -1.ino 67,115
Pellet .eed 907,00
7/25/2019 Plan Diluido R1
27/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 1'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,788,12 100 2,351,581 51C2 1,157,100
'AT*/A# *UP*A%O ,232,93 73C1 1,719,77 51C2 86,20%/#UT 2,067,057 35C7 269,13 52C2 137,62
?T*A/D T*APO*T '/A 6,300,000 108C8 1,988,890 51C2 983,829
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,988,890 51C2 983,829*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 86C99 86.99% 81C92Mineral Recuperado 1,730,132 86.99% 805,975
Rechazo terico 258,759 16C60 177,853
%A*T $AA%O 2,627,266 258,759 16C60 177,853A#/'TA/D OT*A%O*A 3,672,73 1,730,132 56.63 805,975
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C89 47.20% 39C77 *UP*A/D ./O 26C50 30.58% 20C92
*C P*OT*A%O 27C61 31.87% 2C53*AA POT/A# 1,151,137 707,523 64.37 320,520P*O%UTO *AA 900,000 553,167 250,59./O POT/A# 678,110 58,25 65.10 168,616P*O%UTO ./O 678,110 58,25 168,616
P*OT*A%O POT/A# 917,891 77,677 45.12 197,695
%A*T OT*A%O*A 925,596 86,507 12C00 119,13
A#/'TA/D P*OT*A%O 1,169,028 632,033 5C12 267,621 * P#ATA P##T .% 81 81C20 8C2
Fe ino Recuperado 270,907 95.00% 95,077Rechazo terico 233,60 6C10 127,802
P*O%UTO P##T .% 97,012 513,21 68C00 225,921
*#A P##T .% 222,016 118,819 12C00 1,701
'A*4U TA 2,525,122
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,525,122 *AA 900,000
ranEa 900,000 ./O -1.ino 678,110
Pellet .eed 97,012
7/25/2019 Plan Diluido R1
28/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 15'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,758,888 100 2,2,718 5C7 979,605
'AT*/A# *UP*A%O ,217,677 73C2 1,63,979 5C7 717,0%/#UT 2,082,323 36C2 271,131 52C2 138,61
?T*A/D T*APO*T '/A 6,300,000 109C 1,915,111 5C7 856,081
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,915,111 5C7 856,081*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 90C12 90.12% 85C53Mineral Recuperado 1,725,906 90.12% 732,178
Rechazo terico 189,205 15C27 123,903
%A*T $AA%O 2,265,0 189,205 15C27 123,903A#/'TA/D OT*A%O*A ,03,560 1,725,906 58.77 732,178
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 0C0 48.31% 2C89 *UP*A/D ./O 26C31 31.74% 21C7
*C P*OT*A%O 28C6 34.56% 26C20*AA POT/A# 1,211,709 691,11 64.96 31,03P*O%UTO *AA 900,000 513,327 233,250./O POT/A# 71,836 5,131 65.55 157,213P*O%UTO ./O 71,836 5,131 157,213
P*OT*A%O POT/A# 1,033,967 9,365 52.06 191,810
%A*T OT*A%O*A 1,07,09 86,295 12C00 69,120
A#/'TA/D P*OT*A%O 1,35,675 672,152 52C06 272,59 * P#ATA P##T .% 80 78C31 8C79
Fe ino Recuperado 332,13 95.00% 9,552Rechazo terico 183,310 9C5 133,57
P*O%UTO P##T .% 1,069,832 526,357 68C00 231,12
*#A P##T .% 275,8 15,795 12C00 1,70
'A*4U TA 2,68,668
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,68,668 *AA 900,000
ranEa 900,000 ./O -1.ino 71,836
Pellet .eed 1,069,832
7/25/2019 Plan Diluido R1
29/30
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 16'A/O *
TO iBel iBelTO . TO'AT*/A# T*OA%O PO#/OO 5,809,739 100 1,3,522 56C7 1,071,1
'AT*/A# *UP*A%O ,2,15 73C1 982,206 56C7 782,71%/#UT 2,055,86 35C 267,68 52C2 136,878
?T*A/D T*APO*T '/A 6,300,000 108C 1,29,889 56C7 919,591
'A/O *TOTA# TO TO . TO
'/*A# A#/'C $AA%O 6,300,000 1,29,889 56C7 919,591*ecC Aj&stada &rBa AP *ecC Aj&stada
*UPC $AA%O 92C5 92.45% 83C75Mineral Recuperado 1,155,513 92.45% 770,179
Rechazo terico 9,376 12C1 19,12
%A*T $AA%O 2,936,323 9,376 12C1 19,12A#/'TA/D OT*A%O*A 3,363,677 1,155,513 60.36 770,179
*ecC Aj&stada &rBa AP *ecC Aj&stada *UP*A/D *AA 39C6 49.13% 1C35 *UP*A/D ./O 26C19 32.61% 21C20
*C P*OT*A%O 29C36 36.56% 25C38*AA POT/A# 931,971 55,932 65.40 318,9P*O%UTO *AA 900,000 0,291 307,568./O POT/A# 532,126 302,581 65.88 163,283P*O%UTO ./O 532,126 302,581 163,283
P*OT*A%O POT/A# 82,061 339,225 56.91 195,39
%A*T OT*A%O*A 1,057,519 57,776 12C00 92,962
A#/'TA/D P*OT*A%O 87,032 35,866 56C91 206,365 * P#ATA P##T .% 80 79C51 8C59
Fe ino Recuperado 191,865 95.00% 72,500Rechazo terico 72,711 13C89 99,78
P*O%UTO P##T .% 698,239 282,15 68C00 17,567
*#A P##T .% 175,793 72,711 13C89 31,798
'A*4U TA 2,130,365
tpd tpa RESTRICCIONES (apacidad de !tracci"n 'ina 17,500 6,300,000 tpaTotal Prod&ctos m=arcados 2,130,365 *AA 900,000
ranEa 900,000 ./O -1.ino 532,126
Pellet .eed 698,239
7/25/2019 Plan Diluido R1
30/30
Extraccin vs Tronado (Promedio de aos rgimen) 111%
Mxima Rec Metalrgica y en !eso "#%
M$nima ley escarte 1&%
AO 17'A/O
TO iBel iTO . TO
'AT*/A# T*OA%O PO#/OO 2,33,059 100 295,89 52C75 795,1'AT*/A# *UP*A%O 1,718,667 73C 217,03 52C75 583,2
%/#UT 858,698 36C6 111,808 52C2 57,1
?T*A/D T*APO*T '/A 2,577,365 110C0 328,850 52C75 60,
'A/OTOTA# TO TO . TO
'/*A# A#/'C $AA%O 2,181,057 181,21 52C75 565,2*ecC Aj&stada &rBa AP *ecC Aj&
*UPC $AA%O 88C35 88.35% 80C25Mineral Recuperado 160,099 88.35% 53,6
Rechazo terico 21,115 16C25 111,6%A*T $AA%O 1,125,779 21,115 16C25 111,6
A#/'TA/D OT*A%O*A 1,055,278 160,099 57.56 53,6*ecC Aj&stada &rBa AP *ecC Aj&
*UP*A/D *AA 0C52 47.68% 38C3 *UP*A/D ./O 26C1 31.09% 20C67
*C P*OT*A%O 28C07 33.03% 23C76*AA POT/A# 283,760 6,865 64.63 173,8P*O%UTO *AA 283,760 6,865 173,8./O POT/A# 153,351 2,290 65.29 93,7P*O%UTO ./O 153,351 2,290 93,7
P*OT*A%O POT/A# 26,036 ,939 48.19 107,7
%A*T OT*A%O*A 372,131 8,005 12C00 78,2
A#/'TA/D P*OT*A%O 26,036 ,939 8C19 107,7 * P#ATA P##T .% 81 79C92 8C29
Fe ino Recuperado 20,575 95.00% 38,6Rechazo terico 1,682 7C38 50,9
P*O%UTO P##T .% 198,821 35,915 68C00 90,8
*#A P##T .% 7,215 9,02 12C00 16,9
'A*4U TA 635,932
tpd tpa RESTRICCIONES apacidad de !tracci"n 'ina 7,159 2,577,365 tpaTotal Prod&ctos m=arcados 635,932 *AA -1
ranEa 283,760 ./O -1.ino 153,351
Pellet .eed 198,821
Recommended