Beruflich Dokumente
Kultur Dokumente
FACULTAD DE INGENIERIA
DEPARTAMENTO DE INGENIERIA EN MINAS
los
requisitos
para
SANTIAGO
2013
i
ii
RESUMEN EJECUTIVO
En el presente estudio, se busca encontrar la mejor forma de explotacin del
yacimiento Minerva, cuyo yacimiento corresponde a un prfido cuprfero y se
encuentra ubicado en el norte de Chile. La primera alternativa contempla la
extraccin solamente de los minerales oxidados prximos a la superficie, la
segunda solo de minerales sulfurados (los xidos se consideran lastre) y la ltima
corresponde a la extraccin de xidos y luego de sulfuros.
Con los diseos realizados en cada alternativa se logr alcanzar el pit final del
rajo. A partir de estos diseos, se determina la poltica de leyes de corte, las
reservas mineras y el plan de produccin de cada alternativa. Los planes mineros
obtenidos, son ptimos segn un sistema de planificacin estratgica en este caso
COMET y por lo tanto son Planes Estratgicos. En el caso de Minerva xidos: se
tiene una recuperacin de 53,652 kt de las reservas, para Minerva Sulfuros: una
recuperacin de 723,907 kt y finalmente en el plan Minerva xidos Sulfuros: una
recuperacin de 655,002 kt correspondientes a sulfuros y 59,416 kt equivalentes a
xidos.
Las evaluaciones econmicas obtenidas poseen diferencias significativas a pesar
de ser el mismo yacimiento, dado que en los distintos casos se apunta a distintos
tipos de materiales, as se obtiene para: Minerva xidos un VPN = 147 MUS$,
generando FC positivos en los 6 perodos de evaluacin; Minerva Sulfuros un VPN
= 1,435 MUS$, generando FC positivos a partir del ao 2018 y Minerva xidos
Sulfuros un VPN = 1,827 MUS$.
Luego de realizar los anlisis correspondientes para cada etapa, se determina que
la alternativa que genera la opcin ms conveniente de explotacin desde el punto
de vista tcnico econmico es la Alternativa N3 (Minerva xidos Sulfuros).
iii
CONTENIDOS
CAPTULO N1: INTRODUCCIN
1.1 Descripcin del Estudio
1.2 Objetivo General
1.3 Objetivos Especficos
1.4 Alcances y Limitaciones
1.5 Justificacin del Estudio
1.6
Metodologa de Trabajo
1
1
1
2
2
3
3
6
6
6
7
7
8
15
15
15
15
16
16
16
17
18
19
19
21
23
25
31
31
31
iv
32
32
34
35
36
36
40
48
57
58
58
59
60
60
61
63
63
65
69
73
74
74
75
75
75
76
79
81
82
82
83
84
ANEXOS
85
ANEXO A
A.1 Cubicacin de Fases por Banco para el Caso Minerva xidos
A.2 Cubicacin de Fases por Banco para el Caso Minerva Sulfuros
A.3 Cubicacin de Fases por Banco para el Caso Minerva xidos Sulfuros
86
87
89
ANEXO B
B.1 Fotos Anuales Plan xidos - Sulfuros
98
110
111
vi
FIGURAS
Figura 2.1: Topografa inicial yacimiento Minerva
13
13
14
14
19
21
23
26
27
28
28
Figura 3.8: Nivel 1944 Pit Final Minerva Sulfuros - Rajo Final xidos
30
Figura 3.9: Perfil E-W Pit Final Minerva Sulfuros - Rajo Final xidos
30
33
35
37
38
39
39
40
42
43
43
44
44
45
45
46
vii
46
47
47
49
50
51
51
52
52
53
53
54
54
55
55
56
56
57
61
viii
GRAFICOS
Grfico 2.1: CTL: Modelo de Recursos Totales
10
11
12
26
27
29
64
64
66
67
69
70
76
77
79
ix
TABLAS
Tabla 2.1: Caractersticas Modelo de Bloques
10
11
12
17
18
20
22
24
33
36
38
42
50
65
68
Tabla 5.3: Plan Minero Estratgico Minerva xidos Sulfuros; Aos 2014 al
2025
71
Tabla 5.4: Plan Minero Estratgico Minerva xidos Sulfuros; Aos 2026 al
2036
72
76
78
80
1.6
Metodologa de Trabajo
Considera la lectura, prctica y trabajo con los softwares Whittle y Minesight, con
el fin de fortalecer los conocimientos ya adquiridos, poder manejar de buena forma
los softwares y tener un buen uso de ellos.
3
Generar Pits Anidados para las distintas alternativas con el software Whittle
Para garantizar la mejor solucin posible de minado de las reservas del depsito
de mineral, se deben valorizar econmicamente los bloques y as generar un
modelo econmico. En base a este modelo econmico, el algoritmo de Lerchs &
Grossman, el cual est incluido en el software Whittle Four X (WFX), calcula los
lmites del rajo, creando una serie de pits anidados comenzando desde un
pequeo a un gran precio del metal. Los pits tienen la particularidad de incluir
leyes altas en pequeos pits y leyes bajas en grandes pits.
Las distintas alternativas de trabajo contemplan la extraccin de xidos y de
sulfuros, tomando como mineral solo recursos medidos e indicados.
Una vez obtenido los planes mineros, se realiza la evaluacin econmica simple
(ingresos menos costos) de cada uno de ellos, basndose en flujo de cajas
descontados de cada uno de los aos de duracin de los planes de cada
alternativa. Se consideran ingresos por venta de cobre y molibdeno, en el caso de
las alternativas que consideren la extraccin y procesamiento de sulfuros, y se
consideran ingresos solo por venta de cobre en el caso de la alternativa que
procese solo xidos. Los costos vienen dados segn el tipo de material.
La comparacin de cada caso se realiza en trminos de VPN, en funcin del valor
de corte utilizado (en este caso la ley de cobre). La inclusin y clculo de Capex y
Opex no constituir parte del desarrollo de este estudio de ingeniera.
2.2 Topografa
Para el anlisis de las alternativas del yacimiento Minerva se consider una
topografa que se extiende desde la coordenada 487,330 E, 7,449,780 N hasta la
coordenada 493,700 E, 7,445,770 N con una rea aproximada de 2,420 ha. La
topografa permite disponer del rea suficiente para desarrollar los diseos
mineros de las fases de extraccin, Ver Figura 2.1.
Mnimo
Mximo
Origen
N de Bloques
488227.97
492541.31
490207.86
165
7445785
7450098.5
7445785.16
140
1160
2344
1160
74
TOPO
Contenido
de roca (%)
CUT
CUS
MO
de molibdeno (ppm)
Ley
AU
de oro (g/t)
Ley
CATEG
TIMIN
RECCU
Recuperacin
cobre sulfuros (%)
RECMO
Recuperacin
molibdeno sulfuros (%)
LITO
Litologa
ALTE
Alteracin
UGMET
UGZMI
WIBOL
WICHA
TPHMB
AUX3
AUX5
kt
Cut (%)
Cus (%)
Au (g/t)
Mo (ppm)
0.0
27,769,641
0.02
0.002
0.01
0.1
1,861,831
0.28
0.025
0.09
97
0.2
1,067,520
0.38
0.040
0.14
117
0.3
653,917
0.46
0.054
0.18
119
0.4
375,270
0.54
0.066
0.23
114
0.5
191,877
0.64
0.069
0.28
111
0.6
90,060
0.74
0.061
0.33
114
0.7
42,153
0.85
0.049
0.36
112
0.8
21,304
0.96
0.041
0.37
105
0.9
11,105
1.07
0.038
0.38
99
1.0
6,049
1.17
0.035
0.40
90
1.1
3,502
1.25
0.043
0.42
86
1.2
2,008
1.33
0.036
0.43
86
1.3
1,039
1.41
0.034
0.44
86
1.4
434
1.49
0.044
0.46
88
30,000
1.60
1.40
25,000
Tonelaje (Mt)
1.00
15,000
0.80
0.60
10,000
0.40
5,000
1.20
20,000
0.20
0.00
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
1.6
kt
Cut (%)
Cus (%)
Au (g/t)
Mo (ppm)
1,626,336
1,208,015
902,739
589,674
342,507
181,172
87,354
41,583
21,252
11,105
6,049
3,502
2,008
1,039
434
0.26
0.33
0.39
0.46
0.55
0.64
0.74
0.85
0.96
1.07
1.17
1.25
1.33
1.41
1.49
0.030
0.037
0.045
0.058
0.071
0.073
0.062
0.049
0.042
0.038
0.035
0.043
0.036
0.034
0.044
0.09
0.12
0.14
0.18
0.23
0.29
0.33
0.35
0.37
0.38
0.40
0.42
0.43
0.44
0.46
85
108
121
122
116
112
114
112
105
99
90
86
86
86
88
1,800
1.60
1,600
1.40
1.20
1,200
1.00
1,000
0.80
800
0.60
600
0.40
400
Tonelaje (Mt)
1,400
0.20
200
0.00
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
1.6
kt
Cut (%)
Cus (%)
Au (g/t)
Mo (ppm)
498,307
229,766
154,847
107,053
63,518
29,765
10,489
3,622
1,413
594
280
192
87
35
17
0.16
0.31
0.39
0.45
0.52
0.60
0.70
0.81
0.93
1.04
1.16
1.21
1.29
1.37
1.41
0.096
0.189
0.257
0.316
0.377
0.440
0.519
0.567
0.623
0.700
0.757
0.787
0.828
1.018
1.089
0.05
0.10
0.13
0.16
0.19
0.22
0.26
0.28
0.31
0.36
0.40
0.40
0.37
0.36
0.46
45
79
90
89
80
71
63
56
45
37
30
30
28
31
31
600
1.60
1.40
500
Tonelaje (Mt)
1.00
300
0.80
0.60
200
0.40
100
1.20
400
0.20
0.00
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
1.6
11
kt
Cut (%)
Cus (%)
Au (g/t)
Mo (ppm)
1,125,091
975,714
746,846
482,291
278,955
151,407
76,865
37,962
19,838
10,511
5,769
3,310
1,921
1,004
416
0.30
0.33
0.39
0.47
0.56
0.65
0.75
0.86
0.96
1.07
1.17
1.25
1.33
1.41
1.50
0.001
0.001
0.001
0.001
0.001
0.001
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.11
0.12
0.15
0.19
0.24
0.30
0.34
0.36
0.37
0.38
0.40
0.42
0.43
0.44
0.46
103
115
127
130
124
120
121
117
110
102
93
89
88
88
90
1,200
1.60
1.40
1,000
Tonelaje (Mt)
1.00
600
0.80
0.60
400
0.40
200
1.20
800
0.20
0.00
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
1.6
12
En las Figuras 2.2 a la 2.4 se puede observar grficamente distintas plantas del
yacimiento mostrando la variable ley de cobre para los recursos demostrados
(medidos + indicados). Estas plantas permiten tener una visualizacin del
comportamiento del modelo de bloques.
Tipo de Material
xido
Sulfuro
15
16
Valor
4.27
0.39
14.90
125
Unidad
US$/tmin
US$/tmin
Kg/tmin
US$/tc
Valor
6.82
29.69
17.23
4.72
Unidad
cUS$/lb
cUS$/lb
cUS$/lb
cUS$/lb
Valor
1.09
2.4
[0.94*(RS,%*(95.97.02*CuT,%*RS,%))]*1.07
Unidad
US$/tmat
US$/lb
%
17
Valor
5.75
0.18
Unidad
US$/t
US$/t
Costos de Venta
Costo de Venta Cu
Costo de Venta Mo
G&A
Valor
0.22
0.04
0.10
Unidad
US$/lb
US$/lb
US$/lb
Valor
1.09
2.40
11.08
Variable (Modelo de
Bloques)
Unidad
US$/t
US$/lb
US$/lb
De las tablas anteriores se observa que el costo mina referencial asciende a 1.09
US$/t para ambos casos, no obstante, este costo ser ajustado segn un factor de
ajuste (MCAF) el cual simula el incremento del costo mina al ir profundizando la
explotacin, este incremento se debe principalmente a mayores distancias de
acarreo del material. Finalmente se genera un costo de mina variable, conforme al
desarrollo vertical del yacimiento.
Pit 02
Pit 15
Pit 34
RF
0.67
0.68
0.69
0.70
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.80
0.81
0.82
0.83
0.84
0.85
0.86
0.87
0.88
0.89
0.90
0.91
0.92
0.93
0.94
0.95
0.96
0.97
0.98
0.99
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
Precio Cu
(US$/lb)
1.61
1.63
1.66
1.68
1.70
1.73
1.75
1.78
1.80
1.82
1.85
1.87
1.90
1.92
1.94
1.97
1.99
2.02
2.04
2.06
2.09
2.11
2.14
2.16
2.18
2.21
2.23
2.26
2.28
2.30
2.33
2.35
2.38
2.40
2.42
2.45
2.47
2.50
2.52
2.54
2.57
2.59
2.62
2.64
Mineral
(Mt)
16
45
49
50
54
57
60
61
64
66
67
72
75
84
87
89
92
93
95
97
98
100
101
103
104
106
107
111
113
114
116
118
119
120
122
123
124
126
127
127
129
130
131
133
Material
(Mt)
41
128
135
138
150
155
162
163
172
177
178
187
194
219
228
232
237
240
242
246
249
252
253
257
258
263
266
278
282
283
289
293
297
299
304
305
305
313
315
316
317
319
325
328
Razn
(E/M)
1.59
1.84
1.79
1.75
1.76
1.73
1.71
1.67
1.67
1.66
1.63
1.61
1.59
1.62
1.62
1.60
1.58
1.57
1.55
1.54
1.53
1.52
1.50
1.50
1.48
1.48
1.47
1.49
1.49
1.48
1.49
1.49
1.49
1.48
1.49
1.48
1.47
1.48
1.48
1.48
1.47
1.46
1.47
1.47
CuT
(%)
0.54
0.49
0.49
0.48
0.48
0.48
0.47
0.47
0.47
0.46
0.46
0.46
0.45
0.44
0.44
0.44
0.43
0.43
0.43
0.43
0.43
0.42
0.42
0.42
0.42
0.42
0.42
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.41
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
Mo
(ppm)
44.26
65.58
68.72
69.46
71.25
71.82
72.54
72.64
73.74
75.12
75.34
75.91
76.52
80.07
80.84
81.45
82.01
82.03
82.36
83.13
84.12
84.13
84.34
84.89
85.01
84.83
85.08
85.39
85.09
85.21
85.18
85.14
85.44
85.47
85.92
85.94
85.98
85.50
85.81
85.90
85.89
86.01
85.70
85.56
20
Pit 02
Pit 12
Pit 34
21
RF
0.67
0.68
0.69
0.70
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.80
0.81
0.82
0.83
0.84
0.85
0.86
0.87
0.88
0.89
0.90
0.91
0.92
0.93
0.94
0.95
0.96
0.97
0.98
0.99
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
Precio Cu
(US$/lb)
1.61
1.63
1.66
1.68
1.70
1.73
1.75
1.78
1.80
1.82
1.85
1.87
1.90
1.92
1.94
1.97
1.99
2.02
2.04
2.06
2.09
2.11
2.14
2.16
2.18
2.21
2.23
2.26
2.28
2.30
2.33
2.35
2.38
2.40
2.42
2.45
2.47
2.50
2.52
2.54
2.57
2.59
2.62
2.64
Mineral
(Mt)
444
461
465
481
487
495
513
521
528
541
552
557
571
582
585
598
611
614
628
634
642
650
657
660
668
677
686
689
693
705
708
713
715
723
730
736
738
740
742
745
763
765
766
769
Material
(Mt)
2288
2368
2371
2451
2468
2492
2587
2609
2635
2688
2735
2758
2825
2868
2872
2936
2994
2997
3076
3103
3133
3166
3193
3197
3246
3295
3335
3340
3353
3419
3426
3447
3450
3498
3535
3565
3566
3571
3576
3583
3716
3716
3718
3725
Razn
(E/M)
4.16
4.13
4.10
4.09
4.07
4.04
4.04
4.01
3.99
3.97
3.95
3.95
3.94
3.93
3.91
3.91
3.90
3.88
3.90
3.89
3.88
3.87
3.86
3.85
3.86
3.86
3.86
3.85
3.84
3.85
3.84
3.83
3.82
3.84
3.84
3.84
3.83
3.83
3.82
3.81
3.87
3.86
3.85
3.84
CuT
(%)
0.44
0.43
0.43
0.43
0.42
0.42
0.42
0.42
0.41
0.41
0.41
0.41
0.40
0.40
0.40
0.40
0.39
0.39
0.39
0.39
0.39
0.38
0.38
0.38
0.38
0.38
0.38
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
Mo
(ppm)
129.11
129.00
128.67
128.39
128.04
127.68
127.36
126.98
126.74
126.49
126.14
125.88
125.74
125.35
125.08
124.68
124.51
124.27
123.94
123.81
123.60
123.45
123.11
122.86
122.67
122.69
122.29
122.08
121.88
121.73
121.56
121.41
121.22
121.09
120.94
120.64
120.47
120.32
120.16
119.99
119.72
119.57
119.44
119.25
22
Se realizaron conos con precios desde 1.61 US$/lb hasta 2.64 US$/lb, de esta
forma se obtiene una mejor visin de la secuencia que se utilizar para realizar las
fases operativas.
3.5.3 Resultados de la Optimizacin de pits Minerva Sulfuros, con
Topografa Inicial el Pit Final de Minerva xidos
Para realizar esta optimizacin, se tuvo que realizar en una primera instancia los
diseos de Minerva xidos y a partir de la topografa generada por el pit final de
xidos, se realiz la optimizacin. En la Figura 3.3 y en la Tabla 3.5 se muestran
los resultados obtenidos:
N
Pit 02
Pit 17
Pit 34
RF
0.67
0.68
0.69
0.70
0.71
0.72
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.80
0.81
0.82
0.83
0.84
0.85
0.86
0.87
0.88
0.89
0.90
0.91
0.92
0.93
0.94
0.95
0.96
0.97
0.98
0.99
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
Precio Cu
(US$/lb)
1.61
1.63
1.66
1.68
1.70
1.73
1.75
1.78
1.80
1.82
1.85
1.87
1.90
1.92
1.94
1.97
1.99
2.02
2.04
2.06
2.09
2.11
2.14
2.16
2.18
2.21
2.23
2.26
2.28
2.30
2.33
2.35
2.38
2.40
2.42
2.45
2.47
2.50
2.52
2.54
2.57
2.59
2.62
2.64
Mineral
(Mt)
433
451
455
471
476
484
502
510
518
530
541
546
561
571
574
587
600
603
617
623
631
639
646
649
657
667
675
678
682
694
697
702
704
712
719
725
727
729
731
734
752
754
755
758
Material
(Mt)
1956
2036
2039
2119
2136
2160
2255
2277
2303
2356
2403
2426
2493
2536
2540
2604
2662
2665
2743
2771
2801
2833
2860
2865
2914
2963
3002
3008
3021
3087
3094
3114
3118
3166
3203
3232
3234
3239
3243
3251
3383
3384
3385
3393
Razn
(E/M)
3.51
3.51
3.48
3.50
3.48
3.46
3.49
3.46
3.45
3.44
3.44
3.44
3.45
3.44
3.42
3.43
3.44
3.42
3.45
3.44
3.44
3.43
3.43
3.41
3.43
3.44
3.45
3.44
3.43
3.45
3.44
3.44
3.43
3.44
3.46
3.46
3.45
3.44
3.43
3.43
3.50
3.49
3.48
3.47
CuT
(%)
0.44
0.43
0.43
0.43
0.43
0.42
0.42
0.42
0.41
0.41
0.41
0.41
0.40
0.40
0.40
0.40
0.39
0.39
0.39
0.39
0.39
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.37
0.37
0.37
0.37
0.37
0.37
0.37
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
0.36
Mo
(ppm)
129.67
129.54
129.21
128.91
128.55
128.18
127.83
127.43
127.19
126.93
126.56
126.30
126.14
125.73
125.46
125.05
124.87
124.62
124.28
124.15
123.93
123.77
123.42
123.17
122.98
122.99
122.58
122.37
122.16
122.01
121.83
121.68
121.49
121.35
121.20
120.89
120.72
120.56
120.40
120.22
119.95
119.79
119.66
119.47
24
El pit 34 (RF=1) remueve 3,166 Mt, con un aporte de mineral de 712 Mt.
Al igual que en los casos anteriores, es necesario destacar que estos resultados
son en trminos tericos y se generan con RF variables, a partir de RF=0.67 y
hasta un RF=1.10 el cual genera un precio de 2.64 US$/lb. Esto se realiza con el
fin de visualizar las orientaciones que presenta el rajo al aumentar el precio, de
esta forma se toman las precauciones necesarias para el emplazamiento de
plantas de procesamiento de mineral y botaderos.
25
Mineral (Mt)
CuT (%)
350
0.60
300
Material (Mt)
250
0.40
200
0.30
150
0.20
100
0.50
0.10
50
2.64
2.54
2.44
2.34
2.24
2.14
2.04
1.94
1.84
1.74
0.00
1.64
Mineral (Mt)
CuT (%)
4000
0.50
0.45
3500
0.40
0.30
2000
0.25
0.20
1500
0.15
1000
0.10
500
0.05
2.64
2.54
2.44
2.34
2.24
2.14
2.04
1.94
1.84
0.00
1.74
0
1.64
Material (Mt)
0.35
2500
3000
27
Para el pit final de sulfuros considerando como topografa inicial el rajo final de
xidos, se tiene un total de 3166 Mt de material de los cuales 712 Mt
corresponden a mineral de sulfuro, con ley media de Cobre 0.37% y 121.35 ppm
de Molibdeno.
Pit Final Minerva Sulfuros - Rajo Final xidos
Material (Mt)
Mineral (Mt)
CuT (%)
4000
0.50
0.45
3500
0.40
Material (Mt)
0.35
2500
0.30
2000
0.25
0.20
1500
0.15
3000
1000
0.10
500
0.05
2.64
2.54
2.44
2.34
2.24
2.14
2.04
1.94
1.84
1.74
0.00
1.64
29
Figura 3.8: Nivel 1944 Pit Final Minerva Sulfuros - Rajo Final xidos
Figura 3.9: Perfil E-W Pit Final Minerva Sulfuros - Rajo Final xidos
30
4.2 Antecedentes
Para el diseo de fases de consideraron los siguientes antecedentes:
Rampas (2)
32
AB MS
AC
MSC
AC
MS ZD
AR
Valor
Unidad
5.7
1.0
9.5
9.5
2.0
38
33
Accesos
Fondo Mnimo
Altura de Banco
Configuracin de Bancos
Catch Berm
geotcnico
para
34
Se debe considerar una holgura del 25% del tamao total de la rampa,
en el momento en que esta cruce alguna de las fallas principales
presentes en el yacimiento. En la Figura 4.2 se muestra en forma
esquemtica las principales fallas presentes en el yacimiento:
Valor Unidad
38 - 48*
m
10
%
52
70
210
m
16
m
20
m
50
m
36
Accesos, para los diseos se consider mantener los accesos norte y sur
en todas las fases, esto para tener alternativas de salida de material. En
general los bancos poseen un solo acceso.
N
F03
F01
F02
Sulfuros CuT>0.15
Material Mineral
kt
kt
1
45,034
8
2
53,267
2,607
3
79,805
9,332
TOTAL 178,106 11,947
CuT
%
0.27
0.38
0.36
0.36
Mo
ppm
95.6
147.1
92.4
104.4
xidos CuT>0.21
Mineral
kt
33,472
59,330
26,173
118,975
CuT
%
0.47
0.38
0.42
0.41
Mo
ppm
65.91
111.70
82.46
92.38
Material
Total (kt)
E/M
78,514
115,204
115,310
309,028
1.35
0.94
3.41
1.60
38
2088
1992
39
1960
40
Accesos, se consider mantener los accesos norte y sur en todas las fases,
a partir de la fase 5 en adelante se tienen bancos con doble acceso para
tener una mayor produccin en los bancos largos y anchos, en el fondo se
privilegia tener solo un acceso.
41
F08
F06
F04
F01
F02
F03
F05
F07
F09
Material
kt
1
186,420
2
114,854
3
184,130
4
215,350
5
259,788
6
373,316
7
341,152
8
486,387
9
457,314
TOTAL 2,618,711
Sulfuro CuT>0.15
Mineral
kt
27,151
61,835
79,500
74,267
80,184
91,160
118,407
77,925
114,144
724,573
CuT
%
0.30
0.41
0.43
0.38
0.43
0.40
0.43
0.31
0.30
0.38
Mo
ppm
98.9
114.4
130.4
94.0
135.8
121.5
128.4
128.5
133.6
123.6
Oxido CuT>0.21
Material
kt
88,356
49,904
5,989
2,967
576
44
666
167
148,669
CuT
%
0.40
0.40
0.30
0.32
0.27
0.38
0.41
0.41
0.39
Mo
ppm
73.33
125.59
88.33
47.25
63.31
18.17
22.40
21.61
90.62
Material
Total (kt)
E/M
301,927
226,593
269,619
292,584
340,548
464,520
460,225
564,312
571,625
3,491,953
10.12
2.66
2.39
2.94
3.25
4.10
2.89
6.24
4.01
3.82
42
1992
43
1864
1784
44
1704
1656
45
1576
1496
46
1448
1368
47
Tamao de fases, en este caso dado que se tienen en una primera etapa 3
fases de xidos, se reduce la cantidad de lastre a remover por las fases de
sulfuros, generando fases de sulfuros ms homogneas en cantidad de
mineral y lastre. Para el diseo se apunt al igual que en el caso anterior a
generar fases con alimentacin a planta concentradora por alrededor de 2
aos, esto conlleva a tener fases con 70 Mt de mineral aproximadamente.
Accesos, se consider mantener los accesos norte y sur en todas las fases,
a partir de la fase 6 en adelante se tiene doble acceso en el sector sur, esto
para tener holgura en la salida de camiones hacia el botadero. Los bancos
fueron diseados con doble acceso para tener una mayor produccin en los
48
F11
F08
F13
F06
F03
F04
F01
F02
F09
F05
F12
F07
F10
49
Material
kt
45,034
53,267
79,805
95,566
162,433
219,239
248,512
260,076
258,011
319,619
286,736
263,194
262,204
2,553,696
Sulfuro CuT>0.15
Mineral
kt
8
2,607
9,332
60,589
52,677
68,252
73,596
71,874
78,812
50,736
67,327
71,329
47,907
655,046
CuT
%
0.27
0.38
0.36
0.37
0.42
0.39
0.46
0.39
0.43
0.38
0.36
0.33
0.42
0.39
Mo
ppm
95.6
147.1
92.4
108.6
128.1
119.1
149.4
94.5
143.5
132.9
104.9
133.9
94.8
121.68
Oxido CuT>0.21
Material
kt
33,472
59,330
26,173
16,155
5,043
4,755
269
2,506
34
175
1,321
149,233
CuT
%
0.47
0.38
0.42
0.30
0.31
0.28
0.29
0.35
0.24
0.38
0.46
0.39
Mo
ppm
65.91
111.70
82.46
94.48
92.10
75.41
63.86
41.31
63.18
6.72
12.11
90.33
Material
Total (kt)
E/M
78,514
115,204
115,310
172,310
220,153
292,246
322,377
334,456
336,823
370,389
354,238
334,523
311,432
3,357,975
1.35
0.86
2.25
1.25
2.81
3.00
3.36
3.50
3.27
6.30
4.25
3.69
5.33
3.18
50
2088
1992
51
1960
1880
52
1816
1752
53
1656
1624
54
1576
1512
55
1464
1432
56
1416
En cada alternativa se logr alcanzar el pit final del rajo. A partir de estos
diseos, en la siguiente etapa, se deber determinar la poltica de leyes de
corte, las reservas mineras y el plan de produccin de cada alternativa.
57
58
Para todos los efectos del estudio, se considera como mineral los bloques
medidos e indicados del modelo cuyo valor est sobre el valor de corte
correspondiente.
60
61
62
63
6,000
0.30%
4,000
0.20%
2,000
0.10%
0.00%
0.40%
2019
8,000
2018
0.50%
2017
10,000
2016
0.60%
2015
12,000
2014
Tonelaje (kt)
Alimentacin a Chancado
Periodos (Aos)
En la Tabla 5.1, se muestra el plan minero detallado por aos. De este se puede
apreciar la duracin, leyes asociadas a cada perodo y movimiento de materiales.
El plan permite mantener una alimentacin de xidos al chancado por un perodo
de 6 aos de forma bastante homognea. El movimiento de lastre se ve
disminuido bruscamente el ao 2017, dado que las fases se encuentran en
sectores de mineral, por tanto el movimiento se ve limitado a la capacidad del
chancador, produciendo esta disminucin de movimiento de material en el plan.
Tabla 5.1: Plan Minero Estratgico Minerva xido
Period Name
Totals
Policies
Cut-off Grade Ox (%)
Materials
Total Mass (kt)
Rx In Situ (kt)
Ore to Heap (kt)
Ore to Heap from Mine (kt)
Ore to Stock Ox (kt)
Ley Cu Stock Ox (%)
Ore to Heap from Stock (kt)
Rx to Waste (kt)
Heap
Ley de Cu Ox (%)
2015
2016
2017
2018
2019
2014
2015
2016
2017
2018
2019
6.0
1.0
1.0
1.0
1.0
1.0
1.0
0.39%
0.50%
0.42%
0.45%
0.33%
0.34%
0.26%
309,025
309,025
53,652
53,652
78,735
0.28%
62,591
62,591
8,197
8,197
15,619
0.33%
98,350
98,350
10,945
10,945
14,017
0.31%
96,000
96,000
10,762
10,762
43,958
0.30%
19,000
19,000
9,874
9,874
1,803
0.29%
24,510
24,510
9,434
9,434
3,146
0.28%
8,574
8,574
4,440
4,440
192
0.28%
176,638
38,775
73,388
41,280
7,323
11,930
3,942
0.51%
0.64%
0.53%
0.54%
0.45%
0.47%
0.44%
Start Time
Duration (years)
2014
65
Movimiento de Materiales
250,000
Tonelaje (kt)
200,000
150,000
100,000
50,000
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
Periodos (Aos)
Material Total (kt)
Lastre (kt)
66
0.35%
35,000
0.30%
30,000
0.25%
25,000
0.20%
20,000
0.15%
15,000
10,000
0.10%
5,000
0.05%
0.00%
40,000
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
Tonelaje (kt)
Alimentacin a Concentradora
Periodos (Aos)
Mineral desde Mina (kt)
67
Period Name
Start Time
Duration (years)
Policies
Cut-off Grade Sulf (%)
Materials
Total Mass (kt)
Rx In Situ (kt)
Ore to Mill (kt)
Ore to Mill from Mine (kt)
Ore to Stock Sulf (kt)
Ley Cu stock Sulf (%)
Ore to Mill from Stock (kt)
Rx to Waste (kt)
Concentrator
Ley de Cu Sulf (%)
Ley de Mo Sulf (ppm)
Totals
24.0
2014
2014
1.0
2015
2015
1.0
2016
2016
1.0
2017
2017
1.0
0.22%
3,688,562
3,491,151
723,907
526,496
197,411
0.22%
197,411
2,767,244
32,000
32,000
32,000
90,000
90,000
90,000
2019
2019
1.0
2020
2020
1.0
2021
2021
1.0
2022
2022
1.0
2023
2023
1.0
2024
2024
1.0
2025
2025
1.0
2026
2026
1.0
0.24%
0.21%
0.30%
0.30%
0.19%
0.17%
0.29%
0.26%
0.25%
213,580
213,580
36,488
36,488
2,013
0.28%
218,689
218,689
36,496
36,496
11,436
0.27%
218,161
218,161
36,477
36,477
30,620
0.25%
187,383
187,383
36,479
36,479
3,763
0.24%
214,000
214,000
36,496
36,496
1,337
0.24%
205,226
205,226
36,496
36,496
15,749
0.23%
165,511 195,818
165,511 195,818
36,474 36,474
36,474 36,474
16,203
6,426
0.23%
0.23%
112,834 152,918
205,457
205,457
218,928
218,928
32
0.23%
27,118
0.30%
218,909
218,909
29,197
29,197
3,203
0.29%
205,425
191,809
186,510
175,079
170,757
151,063
147,141
176,168
152,981
0.40%
122
0.41%
112
0.43%
135
0.52%
115
0.46%
107
0.37%
164
0.58%
127
0.38%
124
Totals
2018
2018
1.0
0.43%
141
24.0
2027
2027
1.0
2028
2028
1.0
2029
2029
1.0
2030
2030
1.0
2031
2031
1.0
2032
2032
1.0
2033
2033
1.0
2034
2034
1.0
2035
2035
1.0
2036
2036
1.0
2037
2037
1.0
2038
2038
0.0
0.22%
0.15%
0.15%
0.15%
0.15%
0.22%
0.30%
0.25%
0.22%
0.22%
0.22%
0.22%
0.22%
213,943 166,000
196,850 166,000
36,492 36,415
19,400 36,415
21,265
0.23%
0.22%
17,093
177,450 108,320
101,000
101,000
36,457
36,457
45,442
0.22%
49,638
49,638
36,476
36,476
12,804
0.22%
36,500
36,472
36,459
36,479
1,630
36,500
36,472
36,459
36,479
1,630
0.22%
36,500
0.22%
36,472
0.22%
36,459
0.22%
36,479
0.22%
1,630
19,100
359
0.39%
149
0.39%
128
0.22%
109
0.22%
109
0.22%
109
0.22%
109
0.22%
109
3,688,562
3,491,151
723,907
526,496
197,411
0.22%
197,411
2,767,244
0.38%
124
205,298
189,000
36,468
20,170
207,782 213,700
198,000 207,000
36,490 36,492
26,709 29,793
0.23%
16,298
168,830
0.23%
0.23%
9,782
6,700
171,291 177,207
0.33%
131
0.36%
137
0.42%
120
0.38%
98
0.31%
134
0.53%
116
68
Movimiento de Materiales
250,000
Tonelaje (kt)
200,000
150,000
100,000
50,000
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
Periodos (Aos)
Material Total (kt)
Lastre (kt)
69
0.60%
0.50%
30,000
0.40%
25,000
20,000
0.30%
15,000
0.20%
10,000
Tonelaje (kt)
35,000
0.10%
5,000
2036
2034
2032
2030
2028
2026
2024
2022
2020
2018
2016
0.00%
2014
Periodos (Aos)
Mineral a Heap (kt)
Ley de Corte de Cu Sulf (%)
70
Tabla 5.3: Plan Minero Estratgico Minerva xidos Sulfuros; Aos 2014 al 2025
Period Name
Start Time
Duration (years)
Policies
Cut-off Grade Sulf (%)
Cut-off Grade Ox (%)
Materials
Total Mass (kt)
Rx In Situ (kt)
Ore to Mill (kt)
Ore to Mill from Mine (kt)
Ore to Stock Sulf (kt)
Ley Cu stock Sulf (%)
Ore to Mill from Stock (kt)
Ore to Heap (kt)
Ore to Heap from Mine (kt)
Ore to Stock Ox (kt)
Ley Cu Stock Ox (%)
Ore to Heap from Stock (kt)
Rx to Waste (kt)
Heap - Concentrator
Ley de Cu Sulf (%)
Ley de Cu Ox (%)
Ley de Mo (ppm)
Totals
22.2
2014
2014
1.0
2015
2015
1.0
2016
2016
1.0
2017
2017
1.0
2018
2018
1.0
2019
2019
1.0
2020
2020
1.0
2021
2021
1.0
2022
2022
1.0
2023
2023
1.0
2024
2024
1.0
2025
2025
1.0
0.19%
0.39%
0.22%
0.22%
0.33%
0.32%
0.28%
0.24%
0.45%
0.27%
0.26%
0.21%
0.42%
0.15%
0.34%
0.15%
0.50%
211,292
211,292
36,477
36,477
10,972
0.25%
220,947
218,802
36,454
34,309
218,454
218,454
36,496
36,496
4,693
0.23%
218,295
218,295
36,500
36,500
3,441
0.23%
218,067
218,067
36,495
36,495
3,926
0.22%
214,368
214,368
36,477
36,477
19,481
0.21%
768
768
2,868
0.28%
6,518
0.28%
202
0.28%
3,256
0.28%
522
0.28%
45
0.28%
3,421,744
3,357,788
655,002
591,046
63,955
63,955
59,416
59,416
121,682
0.28%
8,197
8,197
15,619
0.33%
2,521,688
38,775
89,324
69,746
84,988
98,383
110,226
160,207
177,975
177,063
175,098
177,124
158,365
0.49%
0.40%
0.45%
-
0.47%
0.37%
120
0.42%
0.54%
-
0.40%
0.44%
119
0.49%
0.53%
-
0.32%
0.47%
105
0.31%
0.64%
-
0.39%
0.51%
122
62,591
62,591
0.25%
2,145
108
135
162
124
103
71
Tabla 5.4: Plan Minero Estratgico Minerva xidos Sulfuros; Aos 2026 al 2036
Period Name
Start Time
Duration (years)
Policies
Cut-off Grade Sulf (%)
Cut-off Grade Ox (%)
Materials
Total Mass (kt)
Rx In Situ (kt)
Ore to Mill (kt)
Ore to Mill from Mine (kt)
Ore to Stock Sulf (kt)
Ley Cu stock Sulf (%)
Ore to Mill from Stock (kt)
Ore to Heap (kt)
Ore to Heap from Mine (kt)
Ore to Stock Ox (kt)
Ley Cu Stock Ox (%)
Ore to Heap from Stock (kt)
Rx to Waste (kt)
Heap - Concentrator
Ley de Cu Sulf (%)
Ley de Cu Ox (%)
Ley de Mo (ppm)
Totals
2026
2026
1.0
2027
2027
1.0
2028
2028
1.0
2029
2029
1.0
2030
2030
1.0
2031
2031
1.0
2032
2032
1.0
2033
2033
1.0
2034
2034
1.0
2035
2035
1.0
2036
2036
0.2
0.19%
0.39%
0.18%
0.15%
0.25%
0.16%
0.15%
0.17%
0.18%
0.15%
0.15%
0.15%
0.20%
3,421,744
3,357,788
655,002
591,046
63,955
216,534
216,534
36,499
36,499
846
0.20%
166,485
166,237
36,474
36,225
196,802
196,802
36,497
36,497
5,022
0.21%
166,215
166,215
36,464
36,464
3,178
0.20%
120,000
120,000
36,500
36,500
1,017
0.20%
83,323
76,742
36,456
29,874
50,922
31,000
36,465
16,543
37,552
13,524
36,467
12,440
7,431
1,362
7,431
1,362
0.20%
6,581
0.20%
19,922
0.20%
24,027
6,069
0.28%
22.2
0.20%
249
63,955
59,416
59,416
121,682
0.28%
0.28%
3
0.28%
0.28%
2,521,688
179,189
130,008
155,283
0.47%
0.41%
0.52%
0.39%
0.51%
122
118
163
140
183,556 158,934
183,556 156,510
36,495 36,495
36,495 34,071
1,031
0.21%
0.21%
2,424
0.28%
0.28%
146,030 122,439
0.37%
0.32%
117
110
0.28%
0.28%
0.28%
0.28%
0.28%
126,573
82,483
46,868
14,457
1,084
0.37%
0.35%
0.39%
0.33%
0.26%
106
153
108
100
100
0.24%
97
72
5.5 Resultados
Los planes mineros obtenidos segn el sistema de planificacin estratgica
COMET son Planes Estratgicos y no completamente operacionales. Aun as,
cumplen diversas restricciones operacionales en la planificacin y tienen como
objetivo fundamental cumplir con la alimentacin a los diferentes procesos, segn
sea la alternativa estudiada.
Los diseos realizados para cada alternativa, permiten obtener planes mineros
optimizados
operacionalmente
realizables
con
todas
las
condiciones
73
74
En el Grfico 6.1 se presenta en colores los flujos de caja directos de cada fase;
en gris el FC es negativo, en azul el FC es positivo. En l se observa adems que
la fase 1 posee una duracin de 2 aos con FC positivos, las fases 2 y 3 poseen
2019
2018
2017
2016
2015
Phase Name
( 1) Phase1
( 2) Phase2
( 3) Phase3
2014
#### ####
#### #### #### ####
#### ####
Totals
$
$
$
$
$
6.0
186,877
147,252
2014
2,014
1.0
23,931
23,931
2015
2,015
1.0
5,213
4,827
2016
2,016
1.0
5,017
4,301
2017
2,017
1.0
63,764
50,618
2018
2,018
1.0
55,768
40,991
2019
2,019
1.0
33,184
22,584
76
los cuales en esta opcin se toman como lastre. En general se ve que las fases
poseen un comportamiento homogneo, dado el tipo de yacimiento, donde en los
primeros bancos encontramos lastre y a medida que se va bajando en cota
comienza a aparecer el mineral, esto se ve reflejado en los FC, pues las fases en
sus primeros aos de explotacin poseen FC negativos y al cabo de un par de
2038
2037
2036
2035
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Phase Name
( 1) Phase1
( 2) Phase2
( 3) Phase3
( 4) Phase4
( 5) Phase5
( 6) Phase6
( 7) Phase7
( 8) Phase8
( 9) Phase9
( 10) Stock_sulf
2014
###
77
Period Name
Start Time
Duration (years)
Cash Flow (KUS$)
Discounted Cash Flow (KUS$)
Gastos
Gasto Mina (KUS$)
Gasto Remanejo Sulfuros (KUS$)
Gasto Planta Concentradora (KUS$)
Gasto Venta Sulf Cu (KUS$)
Gasto Venta Sulf Mo (KUS$)
Ingresos
Ingreso por sulfuros Cu (KUS$)
Ingreso por sulfuros Mo (KUS$)
Totals
2014
2015
2016
2017
2,014
2,015
2,016
2,017
24.0
1.0
1.0
1.0
1.0
$ 4,149,640 -30,115 -87,354 -202,705 -227,990
$ 1,434,574 -30,115 -80,883 -173,787 -180,985
2018
2,018
1.0
109,337
80,366
2019
2,019
1.0
215,675
146,785
2020
2,020
1.0
254,935
160,652
2021
2,021
1.0
369,179
215,412
2022
2,022
1.0
319,783
172,769
2023
2,023
1.0
170,834
85,459
2024
2,024
1.0
472,430
218,827
2025
2,025
1.0
287,984
123,512
2026
2,026
1.0
423,603
168,219
$ (3,976,037) -30,115 -87,354 -202,705 -227,990 -233,430 -230,035 -234,348 -251,499 -204,242 -241,191 -245,257 -200,511 -215,485
$
(39,482)
$ (4,603,673)
-181,880 -232,101 -230,172 -235,356 -236,474 -226,285 -235,925 -234,736 -238,168
$ (1,715,455)
-71,003 -93,159 -96,795 -119,309 -105,835 -81,930 -133,004 -97,400 -122,787
$
(5,863)
-229
-262
-327
-292
-263
-383
-323
-327
-287
$ 12,866,032
$ 1,624,119
Totals
24.0
$ 4,149,640
$ 1,434,574
532,530
63,350
2027
2,027
1.0
138,543
50,942
2028
2,028
1.0
158,847
54,081
2029
2,029
1.0
230,197
72,568
2030
2,030
1.0
155,671
45,439
698,696
72,536
2031
2,031
1.0
90,062
24,341
725,968
90,609
2032
2,032
1.0
294,182
73,619
894,823
80,810
2033
2,033
1.0
363,270
84,174
793,771
72,826
2034
2,034
1.0
159,139
34,143
614,477
106,146
2035
2,035
1.0
159,017
31,590
997,537
89,402
2036
2,036
1.0
158,959
29,239
730,507
90,451
2037
2,037
1.0
159,049
27,089
920,907
79,422
2038
2,038
0.0
7,108
1,121
564,323
86,085
606,978
92,418
727,130
85,513
660,454
66,234
522,407
85,351
672,442
96,672
689,685
86,317
374,399
69,264
374,111
69,211
373,976
69,186
374,188
69,225
16,722
3,094
78
2036
2035
2034
2033
2032
2031
2030
2029
2028
2027
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Phase Name
( 1) Phase1
( 2) Phase2
( 3) Phase3
( 4) Phase4
( 5) Phase5
( 6) Phase6
( 7) Phase7
( 8) Phase8
( 9) Phase9
( 10) Phase10
( 11) Phase11
( 12) Phase12
( 13) Phase13
( 14) Stock_sulf
2014
#### ####
#### #### #### ####
#### ####
####
881
8730
79
Period Name
Start Time
Duration (years)
Cash Flow (KUS$)
Discounted Cash Flow (KUS$)
Gastos
Gasto Mina (KUS$)
Gasto remanejo Sulfuros (KUS$)
Gasto Planta Heap (KUS$)
Gasto Planta Concentradora (KUS$)
Gasto Venta Oxi Cu (KUS$)
Gasto Venta Sulf Cu (KUS$)
Gasto Venta Sulf Mo (KUS$)
Ingresos
Ingreso por Oxidos Cu (KUS$)
Ingreso por sulfuros Cu (KUS$)
Ingreso por sulfuros Mo (KUS$)
Totals
22.2
$ 4,480,138
$ 1,826,607
2014
2014
1.0
23,931
23,931
2015
2015
1.0
-9,918
-9,184
2016
2016
1.0
-28,907
-24,784
2017
2017
1.0
-19,557
-15,525
2018
2019
2018
2019
1.0
1.0
147,083 307,969
108,110 209,598
2020
2020
1.0
322,052
202,948
2021
2021
1.0
61,362
35,804
2022
2022
1.0
346,452
187,177
2023
2023
1.0
255,401
127,764
2024
2024
1.0
343,056
158,902
2025
2025
1.0
182,590
78,310
$ (3,783,252) -61,134 -111,740 -134,299 -108,604 -163,516 -171,309 -226,955 -234,171 -238,726 -244,406 -246,948 -248,558
$
(12,791)
-508
-429
$ (391,476) -53,760 -72,094 -72,132 -72,689 -72,100 -43,686
-5,015
$ (4,161,242)
-168,664 -231,440 -233,184 -223,650 -235,678 -228,489 -237,435 -232,919
$ (281,090) -42,539 -54,025 -55,243 -50,342 -49,110 -27,647
-2,184
$ (1,610,276)
-52,483 -90,454 -107,540 -69,070 -112,799 -95,145 -113,657 -91,526
$
(5,258)
-181
-276
-291
-256
-318
-398
-321
-251
$ 1,191,855 181,364 227,941 232,766 212,077 209,760 117,855
$ 12,077,179
393,625 678,409
$ 1,456,488
50,260 76,517
Totals
22.2
$ 4,480,138
$ 1,826,607
2026
2026
1.0
299,798
119,054
2027
2027
1.0
275,281
101,220
2028
2028
1.0
411,350
140,049
2029
2030
2029
2030
1.0
1.0
180,915 126,252
57,032 36,852
10,092
806,561
80,570
2031
2031
1.0
192,390
51,997
518,033
70,906
2032
2032
1.0
222,968
55,797
846,001
87,972
2033
2033
1.0
322,733
74,781
713,591
110,247
2034
2034
1.0
288,680
61,936
852,436
88,981
2035
2035
1.0
193,785
38,497
686,450
69,394
2036
2036
0.2
34,474
6,341
$ (3,783,252) -240,825 -198,195 -234,556 -221,025 -186,714 -195,919 -147,803 -102,093 -43,231 -20,355 -2,172
$
(12,791)
-50
-485
-1,316
-3,984
-4,805
-1,214
$ (391,476)
$ (4,161,242) -233,567 -229,000 -235,753 -233,931 -235,183 -228,493 -237,040 -240,889 -227,118 -223,096 -45,713
$ (281,090)
$ (1,610,276) -106,769 -92,160 -120,771 -85,193 -73,644 -84,156 -78,946 -91,309 -76,053 -57,730 -10,869
$
(5,258)
-291
-375
-350
-297
-253
-253
-343
-266
-249
-242
-47
$ 1,191,855
$ 12,077,179
$ 1,456,488
800,772
80,477
691,210
103,851
905,792
96,988
638,955 552,338
82,406 70,193
631,178
70,033
592,099
95,001
684,826
73,781
570,404
68,911
432,983
67,032
81,518
12,970
80
Cabe sealar que los resultados de VPN no incluyen los Capex, pues lo que se
busca en este estudio es decidir cul es el mejor plan minero desde el punto de
vista de la explotacin minera. En una etapa posterior de estudio, la cual se
encuentra fuera de los alcances de este, se deber analizar la inclusin de Capex
y definir la situacin especfica a analizar.
81
82
7.2 Recomendaciones
En base al estudio realizado es importante sealar lo siguiente:
83
84
ANEXOS
85
ANEXO A
CUBICACIN DE FASES POR BANCO
86
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
Total
Lastre
Material
kt
592
10820
10107
6741
4213
3418
2833
2333
1786
1200
549
305
137
45,034
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
322
1331
1590
1325
1397
1369
1297
1134
1146
900
570
12,381
0.289
0.587
0.65
0.618
0.539
0.524
0.51
0.501
0.503
0.513
0.559
42.535
47.513
43.497
41.765
47.353
47.63
42.683
43.186
52
61.135
65.843
0.55
47.59
122
1142
2501
3151
3089
2570
2118
1778
1604
1338
984
694
21,091
0.258
0.298
0.41
0.446
0.421
0.409
0.419
0.424
0.427
0.429
0.461
0.512
20.082
47.529
62.025
66.545
72.671
77.339
79.32
86.559
87.057
96.813
104.689
112.628
0.42
76.67
SULFURO
MED CuT>0.15
IND CuT>0.15
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
6
2
0.309 99.046
2
0.31
99.05
0.26
0.25
94.499
105.382
0.26
94.50
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
Total
Lastre
Material
kt
693
6602
8731
7823
5708
3720
4328
4768
3002
2177
1996
1596
1064
598
138
62
94
107
60
53,267
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
1
12
110
439
403
1194
1197
1190
1286
1627
2084
1785
1062
1104
771
193
14,458
0.274
0.38
0.384
0.411
0.319
0.31
0.343
0.372
0.414
0.425
0.455
0.486
0.473
0.398
0.342
0.317
79.693
69.648
112.581
84.617
69.758
84.5
87.881
96.667
100.466
105.016
103.422
108.9
119.023
131.206
135.553
121.238
0.41
104.36
727
3080
4920
3563
2741
3360
3758
3610
3479
3195
3406
2914
2473
1583
1191
872
44,872
SULFURO
MED CuT>0.15
IND CuT>0.15
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
0.224
0.268
0.366
0.401
0.364
0.307
0.34
0.348
0.335
0.344
0.367
0.421
0.435
0.422
0.405
0.397
0.421
48.602
77.478
86.572
87.467
91.916
92.799
102.781
108.92
119.059
131.527
140.068
143.29
144.569
139.129
133.918
117.931
100.354
57
156
366
517
422
277
468
0.37
114.06
2,263
0.299
0.324
0.344
0.412
0.423
0.395
0.383
124.251
146.341
157.144
156.1
165.894
149.305
126.855
0.39
149.74
42
49
60
22
61
73
20
17
344
0.249
0.259
0.31
0.291
0.351
0.445
0.49
0.465
105.175
137.33
132.565
108.296
158.344
127.425
130.544
90.47
0.35
129.63
87
Lastre
Material
kt
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
731
6733
9123
8705
8508
7757
6771
6229
5487
4452
3760
3207
2650
2278
1388
907
558
340
115
106
Total
79,805
MED CuT>0.21
Material CuT
Mo
kt
%
ppm
11
32
22
120
187
302
533
645
765
886
766
624
527
498
597
841
663
531
28
8,578
0.285
0.244
0.313
0.442
0.523
0.495
0.442
0.47
0.461
0.436
0.462
0.464
0.497
0.614
0.578
0.499
0.497
0.443
0.405
40.898
64.003
66.962
67.518
65.243
71.034
70.377
69.578
65.803
67.312
66.722
64.739
64.626
73.07
101.435
121.927
108.468
104.466
85.641
0.48
80.78
IND CuT>0.21
Material
CuT
Mo
kt
%
ppm
273
754
1046
1190
1092
1181
1340
1275
1310
1138
990
880
876
1017
1067
838
577
699
52
17,595
0.295
0.341
0.376
0.416
0.407
0.375
0.349
0.365
0.353
0.37
0.405
0.422
0.435
0.457
0.413
0.405
0.418
0.489
0.562
29.025
39.458
42.864
49.372
53.148
56.308
67.784
70.324
79.689
83.056
78.572
83.255
127.748
142.779
152.645
136.65
118.124
88.348
89.952
0.39
83.28
SULFURO
MED CuT>0.15
IND CuT>0.15
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
105
279
560
956
1369
741
667
556
448
549
721
537
7,488
0.199
0.233
0.263
0.281
0.332
0.344
0.39
0.387
0.43
0.399
0.422
0.452
98.114
95.471
89.35
86.604
81.256
84.58
79.389
88.702
105.289
137.678
107.863
93.572
0.35
93.05
122
157
145
219
124
81
2
17
84
85
293
515
1,844
0.251
0.283
0.281
0.274
0.231
0.24
0.323
0.311
0.367
0.357
0.416
0.519
82.855
79.386
77.231
76.659
94.122
97.311
101.306
86.337
155.455
127.511
94.033
82.895
0.37
89.98
88
Cota
Lastre
Material
kt
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
4050
27632
28854
23699
18032
14865
14683
13848
11088
8973
7645
5989
3274
1801
973
543
264
105
102
Total
186,420
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
332
1364
1642
1536
1951
1907
2618
2562
2311
2199
1848
1477
965
321
45
9
23,087
0.289
0.579
0.64
0.591
0.515
0.492
0.436
0.443
0.454
0.447
0.461
0.457
0.478
0.501
0.317
0.311
42.482
47.924
44.268
48.429
56.642
54.372
63.43
66.969
66.506
70.167
71.944
70.22
68.559
69.166
76.376
80.712
0.49
61.31
122
1503
4442
8337
9282
6799
5499
5491
5404
4817
4163
3620
2915
1461
627
468
267
52
65,269
0.258
0.3
0.361
0.398
0.405
0.389
0.361
0.37
0.37
0.342
0.332
0.331
0.315
0.307
0.31
0.292
0.268
0.236
20.082
42.851
58.415
67.374
75.017
78.125
72.901
78.318
80.837
84.638
91.119
95.116
95.901
93.517
91.629
92.628
100.09
107.52
0.37
77.59
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
105
280
629
1262
2143
3027
3469
2476
1867
999
16,257
0.199
0.233
0.256
0.265
0.293
0.317
0.325
0.297
0.287
0.307
98.114
95.481
89.066
87.055
83.124
84.202
86.74
99.611
108.605
121.654
0.30
92.75
122
157
472
1130
1303
1769
1855
1682
1389
1015
10,894
0.251
0.283
0.239
0.244
0.264
0.301
0.303
0.305
0.308
0.328
82.855
79.386
91.176
96.086
102.085
106.839
108.865
114.299
116.816
122.612
0.29
108.05
89
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
Total
Lastre
Material
kt
8
5363
11584
11634
11341
10549
10725
10076
8636
7888
6744
5719
4568
3629
2649
1803
1079
484
166
190
18
1
114,854
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
17
72
168
419
472
823
1026
1271
1513
1588
1434
1757
1645
934
321
11
13,471
0.29
0.366
0.333
0.303
0.347
0.404
0.425
0.432
0.421
0.469
0.5
0.463
0.427
0.452
0.525
0.491
76.257
69.295
66.378
68.285
72.706
90.159
100.233
111.675
120.732
125.633
115.37
120.485
125.917
116.078
97.8
105.698
0.44
111.85
31
627
917
584
988
1809
2340
2962
3532
3911
4023
3980
3627
2761
2155
1470
664
52
36,433
0.227
0.241
0.305
0.319
0.302
0.32
0.335
0.359
0.366
0.38
0.409
0.424
0.433
0.423
0.413
0.429
0.499
0.562
30.382
92.824
89.329
106.526
111.735
113.489
122.418
127.742
135.044
142.052
146.662
145.947
142.949
136.968
119.99
104.726
89.455
89.952
0.39
130.66
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
67
365
863
1529
3150
4238
5774
7094
7205
6682
5940
4801
3698
2704
1190
55,300
0.231
0.297
0.367
0.413
0.411
0.4
0.381
0.377
0.391
0.404
0.415
0.436
0.458
0.483
0.598
82.482
136.327
157.046
156.034
119.975
114.628
115.378
115.745
113.588
111.812
109.82
106.896
103.554
97.048
104.721
0.41
113.59
41
101
279
709
677
627
725
1521
1192
561
100
2
6,535
0.261
0.311
0.376
0.381
0.397
0.372
0.354
0.366
0.419
0.397
0.346
0.334
147.318
144.216
149.335
131.36
137.121
137.145
115.635
116.353
105.88
107.27
131.221
118.613
0.38
121.62
90
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
1800
1784
Total
Lastre
Material
kt
447
4329
11889
12120
12230
11913
11704
11480
10638
11011
10821
10579
10744
9831
8203
7313
6352
5599
4914
3961
2868
1963
1460
973
542
211
35
184,130
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
17
54
95
24
0.217
0.24
0.248
0.262
24.876
41.267
91.336
71.115
9
87
137
272
59
34
34
0.315
0.333
0.297
0.32
0.332
0.248
0.264
128.836
183.708
134.226
119.657
71.171
18.291
19.606
822
0.30
105.35
42
0.223
29.371
25
605
17
2
17
172
415
718
790
1041
684
329
190
34
52
17
0.247
0.316
0.278
0.212
0.218
0.247
0.28
0.281
0.296
0.303
0.323
0.342
0.354
0.293
0.306
0.235
17.106
27.187
32.87
25.063
32.525
63.768
80.87
86.535
95.954
114.229
112.808
99.543
55.227
17
0.386
5,167
0.30
11.543
44.816
85.62
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
68
206
772
1142
1512
1925
2805
3867
4846
4938
5287
5546
5609
5595
6174
6406
5504
4377
3342
2442
72,363
0.197
0.195
0.256
0.277
0.272
0.286
0.308
0.326
0.334
0.35
0.369
0.393
0.436
0.476
0.487
0.537
0.57
0.6
0.619
0.622
55.16
64.322
98.518
117.649
132.779
145.104
142.921
135.276
132.704
132.995
131.887
131.003
136.459
139.501
127.763
121.245
122.419
129.164
136.485
148.347
52
13
61
274
394
829
776
468
613
390
367
541
638
724
605
349
43
0.44
131.62
7,137
0.182
0.169
0.252
0.254
0.246
0.278
0.319
0.312
0.336
0.288
0.232
0.251
0.265
0.285
0.312
0.346
0.379
46.306
52.878
85.969
85.094
100.227
122.521
111.825
102.868
76.604
99.307
138.959
139.035
146.938
145.1
136.604
114.268
92.277
0.29
118.37
91
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
1800
1784
1768
1752
1736
1720
1704
Total
Lastre
Material
kt
5235
10746
12641
12852
12712
12532
12309
12028
11893
11122
10853
10610
10228
9967
8716
7917
7123
6274
5756
5137
4426
3349
2708
2148
1582
1087
1014
900
660
424
270
104
27
215,350
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
16
0.438 34.662
0.222 52.054
23
0.37
39.96
23
105
228
302
350
314
358
241
230
145
164
282
98
57
16
0.23
0.247
0.256
0.263
0.273
0.315
0.343
0.41
0.41
0.382
0.339
0.327
0.359
0.357
0.238
40.48
43.507
47.141
51.002
52.337
51.694
46.807
30.904
32.882
32.509
60.336
61.433
60.694
16.191
17
0.23
57.9
14
0.235
109.237
0.32
47.31
2,944
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
77
290
558
652
591
530
636
920
1891
2264
2623
3156
3597
3875
3316
3460
3668
3694
3542
5019
4144
3186
2251
1323
55,263
0.257
0.306
0.319
0.349
0.355
0.333
0.283
0.287
0.303
0.313
0.311
0.307
0.313
0.341
0.346
0.38
0.41
0.424
0.462
0.54
0.55
0.556
0.569
0.602
55.161
49.299
53.885
49.376
41.38
40.806
56.396
76.621
91.176
93.044
92.793
91.36
92.029
104.818
86.5
89.957
93.217
99.126
106.111
124.469
119.389
115.322
112.982
112.38
0.41
98.75
122
250
237
438
685
1060
1421
1577
1610
1330
1351
1356
1252
1149
755
543
489
444
395
426
441
345
344
420
564
19,004
0.258
0.297
0.355
0.381
0.318
0.29
0.275
0.273
0.261
0.216
0.223
0.231
0.229
0.23
0.259
0.278
0.275
0.247
0.233
0.228
0.292
0.376
0.433
0.42
0.397
65.642
64.269
60.484
55.726
66.055
71.516
75.645
77.971
77.272
85.545
87.098
86.004
78.969
76.527
72.485
67.557
64.019
69.488
75.557
80.41
92.324
108.086
114.844
109.135
117.665
0.27
80.03
92
Lastre
Material
kt
5
1902
5360
13310
14398
13623
13901
13759
13522
13309
12979
12704
12405
12174
11949
12949
12738
10824
10001
9317
7746
7033
5295
4370
3568
2911
2444
1953
1405
1012
550
263
89
20
259,788
MED CuT>0.21
Material CuT
Mo
kt
%
ppm
IND CuT>0.21
Material
CuT
kt
%
Mo
ppm
0.267
26.567
6
107
307
55
0.231
0.246
0.266
0.245
58.249
58.9
69.657
79.284
29
0.239
59.875
20
21
17
12
0.4
0.408
0.468
0.226
17.441
20.365
51.279
52.602
0.27
63.31
576
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
15
145
418
717
1073
1523
2008
2421
2736
2891
2952
2984
3741
3580
3500
3581
3830
3866
3093
2970
2845
2741
3114
2242
1552
60,538
0.153
0.167
0.177
0.196
0.218
0.23
0.238
0.248
0.263
0.281
0.311
0.34
0.395
0.429
0.472
0.514
0.515
0.521
0.567
0.594
0.638
0.689
0.72
0.786
0.871
42.859
51.254
73.426
78.452
91.647
99.673
105.254
109.881
120.584
135.552
156.127
171.243
194.317
198.756
189.876
173.364
153.486
139.519
134.019
124.165
116.026
108.206
105.482
101.05
96.966
69
190
545
1042
1152
1037
1030
1001
984
928
979
1028
1087
1390
1345
1101
862
609
509
383
251
820
746
558
0.47
140.12
19,646
0.177
0.177
0.199
0.202
0.191
0.192
0.197
0.207
0.22
0.238
0.251
0.275
0.287
0.299
0.316
0.351
0.37
0.416
0.434
0.453
0.512
0.442
0.463
0.5
74.999
79.415
73.905
72.946
72.291
77.021
89.307
93.189
102.607
128.52
152.481
170.77
167.875
165.643
152.187
135.172
135.047
161.442
147.889
122.84
110.213
113.135
118.756
119.705
0.29
122.63
93
Lastre
Material
kt
689
9616
14049
17209
16466
17519
17699
17224
16768
16236
15033
14800
14550
14321
13260
12829
12342
12720
12169
11707
11730
11111
10489
9795
8339
7733
6797
5993
5134
4235
3374
2742
2310
1993
1640
1375
762
366
148
43
1
373,316
MED CuT>0.21
Material
CuT
Mo
kt
%
ppm
IND CuT>0.21
Material
CuT
kt
%
7
1
20
16
0.317
0.313
0.351
0.446
Mo
ppm
39.978
29
34
15
10
53
152
286
494
607
724
841
1060
1580
2140
2424
2133
2107
2697
2602
2700
2807
2868
2834
2710
3593
2848
2014
1152
567
0.558
44
0.38
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
18.17
44,081
0.193
0.186
0.303
0.172
0.217
0.213
0.191
0.186
0.203
0.226
0.265
0.325
0.361
0.376
0.387
0.403
0.415
0.404
0.406
0.436
0.465
0.513
0.567
0.63
0.77
0.807
0.847
0.825
0.716
83.288
84.43
72.335
28.06
46.182
61.65
92.674
74.662
74.245
80.074
96.942
124.734
146.318
156.033
171.57
158.753
161.902
148.43
145.035
146.377
151.596
157.198
158.499
150.712
124.308
117.56
113.747
110.264
111.761
0.51
139.91
1
12
11
18
7
17
42
70
197
279
423
614
849
1276
1688
2083
2331
2032
2257
2175
2248
2563
2615
2803
2813
2662
2515
2382
2459
2144
2006
1880
1607
47,079
0.317
0.222
0.263
0.226
0.318
0.417
0.209
0.239
0.174
0.178
0.181
0.176
0.178
0.181
0.193
0.208
0.232
0.244
0.25
0.26
0.275
0.271
0.283
0.279
0.285
0.294
0.311
0.331
0.368
0.378
0.379
0.468
0.566
69.099
69.991
71.677
79.419
60.981
49.584
66.582
57.979
54.927
58.335
61.654
60.979
68.747
74.444
80.635
85.93
97.057
104.421
118.939
113.991
113.701
106.528
105.079
102.667
102.697
104.772
105.989
106.904
111.275
115.932
121.416
126.107
126.354
0.29
104.32
94
Material
kt
OXIDO
MED CuT>0.21
Material
CuT
Mo
kt
%
ppm
382
2521
13700
15638
15542
15426
15253
15060
14841
14329
14021
13788
13499
13232
13023
12746
11750
11532
11195
10897
10434
9258
9027
8349
7760
6861
5918
5241
4884
4621
4362
3942
3262
2559
1967
1585
1430
673
386
183
67
8
341,152
IND CuT>0.21
Material
CuT
kt
%
Mo
ppm
0.317
19
33
53
65
60
37
82
44
57
29
33
23
37
29
0.304
0.356
0.393
0.475
0.442
0.47
0.505
0.523
0.49
0.517
0.391
0.388
0.242
0.237
205.766
44.043
5
17
17
0.226
0.26
0.286
52.602
69.36
68.888
16
1
0.22
0.287
61.865
0.41
22.40
666
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
9.181
9.536
12.586
25.011
28.821
3
45
10
0.172
0.202
0.264
93.234
87.213
78.848
56
435
603
745
882
1201
1594
2031
2270
2007
1961
2327
2237
2224
2297
2285
2117
2091
2193
2109
2121
2220
2170
2007
1643
1635
1386
1273
1081
784
0.302
0.312
0.319
0.338
0.34
0.331
0.348
0.353
0.37
0.4
0.425
0.429
0.423
0.428
0.441
0.454
0.445
0.436
0.438
0.461
0.493
0.538
0.582
0.605
0.619
0.639
0.659
0.644
0.635
0.636
34.534
47.403
63.406
73.6
75.086
77.64
88.953
95.611
104.295
114.546
142.02
178.176
187.413
183.616
179.699
172.332
167.019
161.339
157.715
153.768
148.799
133.052
118.067
111.931
108.104
103.42
99.856
101.05
100.089
100.117
0.47
133.15
50,043
8
33
45
194
308
446
760
697
922
1176
1539
1920
1999
1931
1715
1406
1792
2382
2883
3186
3337
3350
3335
3302
3372
3255
2994
2785
2750
2802
3817
3097
2294
1576
956
68,364
0.264
0.256
0.274
0.382
0.326
0.326
0.31
0.328
0.315
0.29
0.275
0.265
0.267
0.299
0.334
0.375
0.433
0.412
0.403
0.393
0.39
0.377
0.364
0.373
0.372
0.376
0.381
0.389
0.399
0.423
0.447
0.516
0.521
0.518
0.501
0.482
71.598
69.048
64.832
53.483
66.783
64.267
53.724
49.464
47.163
63.648
69.767
69.789
73.071
77.464
93.356
122.772
140.472
172.572
166.15
157.872
154.767
152.089
147.278
144.382
139.424
137.797
137.49
131.871
120.224
113.291
112.791
119.352
120.776
121.837
120.478
119.939
0.40
124.96
95
Material
kt
3957
10997
14055
17412
17986
18637
18699
18450
18110
17810
17330
17056
16813
16549
15725
15436
15165
14158
13889
13603
13343
13078
12825
12552
11878
11647
11500
11200
10837
10345
9514
7647
6864
6263
5097
4438
3746
3212
2100
1344
814
508
544
648
609
591
523
398
273
60
11
486,387
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT Mo Material CuT Mo
kt
% ppm
kt
% ppm
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
17
5
74
225
350
429
549
634
741
877
887
854
853
995
1122
1171
1305
1224
1198
1047
952
707
658
616
1172
754
280
-
19,696
0.156
0.159
0.198
0.318
0.328
0.341
0.345
0.337
0.336
0.328
0.326
0.31
0.316
0.312
0.325
0.345
0.357
0.358
0.369
0.374
0.354
0.347
0.342
0.446
0.528
0.454
0.414
50.811
44.46
52.593
85.307
116.262
152.734
169.099
171.796
165.202
148.992
146.455
139.392
143.619
144.16
152.656
156.254
146.339
138.564
137.048
140.557
144.778
147.757
141.794
123.359
105.76
106.278
113.448
0.36
140.83
31
133
286
1325
2043
2282
2321
2272
2313
2362
2395
2873
3334
3504
3461
3123
2696
2629
1949
2019
2061
2249
2352
2305
2537
2072
1302
58,229
0.155
0.169
0.18
0.215
0.231
0.234
0.225
0.228
0.24
0.247
0.258
0.251
0.246
0.253
0.27
0.297
0.317
0.318
0.332
0.347
0.363
0.363
0.372
0.37
0.369
0.34
0.322
46.655
48.104
48.581
68.212
85.285
99.571
108.375
113.362
117.383
113.205
117.434
114.795
115.786
119.004
126.632
135.401
141.485
141.268
142.653
145.937
150.762
152.314
147.544
139.313
129.149
126.88
128.291
0.29
124.36
96
Material
kt
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT Mo Material CuT
Mo
kt
% ppm
kt
%
ppm
368
11756
16643
16520
16294
16176
15980
15761
15614
15522
15373
15141
14934
14639
14381
13711
13483
13300
13107
12890
12762
12564
12315
12197
12004
11730
11343
10726
10175
8680
7935
7189
7233
6855
6357
5453
4099
3421
3054
2593
1977
1511
1157
924
647
302
207
111
47
19
1
6
6
6
17
31
45
21
0.517 19.154
0.552
0.574
0.551
0.489 29.805
0.424
0.399
0.402 47.372
1
16
17
0.22
0.287 61.865
0.297 64.581
42
7
23
15
5
42
457,314
167
0.41
21.61
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
12
68
184
262
270
376
374
351
406
409
419
450
438
510
632
662
613
751
734
668
517
446
471
476
743
1027
1110
746
491
289
95
15,000
0.431
44.752
0.421
0.447
0.31
0.227
0.255
0.232
0.242
0.25
0.249
0.246
0.285
0.346
0.344
0.378
0.381
0.351
0.323
0.303
0.308
0.306
0.314
0.332
0.378
0.437
0.515
0.535
0.463
0.395
0.333
0.291
0.261
0.247
48.612
62.458
53.866
59.363
63.739
70.9
107.988
125.935
121.028
119.993
125.083
137.305
141.738
153.702
148.543
140.786
143.721
145.007
144.781
144.946
141.214
139.119
133.632
136.533
135.689
122.197
116.003
118.238
126.488
135.045
149.289
184.243
1
5
3
7
9
36
211
649
974
1488
2011
2358
2792
3045
3320
3975
3973
4194
4201
4215
4330
4315
4003
4455
4613
4773
4782
4008
3877
3705
3280
3182
3746
2994
2422
1873
1319
0.35
130.07
99,144
0.504
0.508
0.556
0.484
0.458
0.437
0.299
0.253
0.262
0.248
0.251
0.262
0.266
0.262
0.275
0.291
0.287
0.277
0.276
0.27
0.268
0.278
0.297
0.302
0.309
0.303
0.295
0.303
0.316
0.327
0.336
0.344
0.332
0.325
0.309
0.294
0.275
44.752
51.742
55.045
50.481
49.447
53.675
55.695
49.939
49.886
53.554
61.793
75.918
96.697
112.581
128.306
137.247
148.836
152.629
155.064
156.284
157.374
155.853
155.427
148.04
141.532
139.434
139.868
142.539
144.872
144.805
142.421
134.31
128.751
122.279
116.267
118.308
117.103
0.29
134.13
97
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
Total
Lastre
Material
kt
592
10820
10107
6741
4213
3418
2833
2333
1786
1200
549
305
137
45,034
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
322
1331
1590
1325
1397
1369
1297
1134
1146
900
570
12,381
0.289
0.587
0.65
0.618
0.539
0.524
0.51
0.501
0.503
0.513
0.559
42.535
47.513
43.497
41.765
47.353
47.63
42.683
43.186
52
61.135
65.843
0.55
47.59
122
1142
2501
3151
3089
2570
2118
1778
1604
1338
984
694
21,091
0.258
0.298
0.41
0.446
0.421
0.409
0.419
0.424
0.427
0.429
0.461
0.512
20.082
47.529
62.025
66.545
72.671
77.339
79.32
86.559
87.057
96.813
104.689
112.628
0.42
76.67
SULFURO
MED CuT>0.15
IND CuT>0.15
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
6
2
0.309 99.046
2
0.31
99.05
0.26
0.25
94.499
105.382
0.26
94.50
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
Total
Lastre
Material
kt
693
6602
8731
7823
5708
3720
4328
4768
3002
2177
1996
1596
1064
598
138
62
94
107
60
53,267
OXIDO
MED CuT>0.21
IND CuT>0.21
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
1
12
110
439
403
1194
1197
1190
1286
1627
2084
1785
1062
1104
771
193
14,458
0.274
0.38
0.384
0.411
0.319
0.31
0.343
0.372
0.414
0.425
0.455
0.486
0.473
0.398
0.342
0.317
79.693
69.648
112.581
84.617
69.758
84.5
87.881
96.667
100.466
105.016
103.422
108.9
119.023
131.206
135.553
121.238
0.41
104.36
727
3080
4920
3563
2741
3360
3758
3610
3479
3195
3406
2914
2473
1583
1191
872
44,872
SULFURO
MED CuT>0.15
IND CuT>0.15
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
0.224
0.268
0.366
0.401
0.364
0.307
0.34
0.348
0.335
0.344
0.367
0.421
0.435
0.422
0.405
0.397
0.421
48.602
77.478
86.572
87.467
91.916
92.799
102.781
108.92
119.059
131.527
140.068
143.29
144.569
139.129
133.918
117.931
100.354
57
156
366
517
422
277
468
0.37
114.06
2,263
0.299
0.324
0.344
0.412
0.423
0.395
0.383
124.251
146.341
157.144
156.1
165.894
149.305
126.855
0.39
149.74
42
49
60
22
61
73
20
17
344
0.249
0.259
0.31
0.291
0.351
0.445
0.49
0.465
105.175
137.33
132.565
108.296
158.344
127.425
130.544
90.47
0.35
129.63
98
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
1800
1784
Total
Lastre
Material
kt
447
4329
11889
12120
12230
11913
11704
11480
10638
11011
10821
10579
10744
9831
8203
7313
6352
5599
4914
3961
2868
1963
1460
973
542
211
35
184,130
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
17
54
95
24
0.217
0.24
0.248
0.262
24.876
41.267
91.336
71.115
9
87
137
272
59
34
34
0.315
0.333
0.297
0.32
0.332
0.248
0.264
128.836
183.708
134.226
119.657
71.171
18.291
19.606
822
0.30
105.35
42
0.223
29.371
25
605
17
2
17
172
415
718
790
1041
684
329
190
34
52
17
0.247
0.316
0.278
0.212
0.218
0.247
0.28
0.281
0.296
0.303
0.323
0.342
0.354
0.293
0.306
0.235
17.106
27.187
32.87
25.063
32.525
63.768
80.87
86.535
95.954
114.229
112.808
99.543
55.227
17
0.386
5,167
0.30
11.543
44.816
85.62
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
68
206
772
1142
1512
1925
2805
3867
4846
4938
5287
5546
5609
5595
6174
6406
5504
4377
3342
2442
72,363
0.197
0.195
0.256
0.277
0.272
0.286
0.308
0.326
0.334
0.35
0.369
0.393
0.436
0.476
0.487
0.537
0.57
0.6
0.619
0.622
55.16
64.322
98.518
117.649
132.779
145.104
142.921
135.276
132.704
132.995
131.887
131.003
136.459
139.501
127.763
121.245
122.419
129.164
136.485
148.347
52
13
61
274
394
829
776
468
613
390
367
541
638
724
605
349
43
0.44
131.62
7,137
0.182
0.169
0.252
0.254
0.246
0.278
0.319
0.312
0.336
0.288
0.232
0.251
0.265
0.285
0.312
0.346
0.379
46.306
52.878
85.969
85.094
100.227
122.521
111.825
102.868
76.604
99.307
138.959
139.035
146.938
145.1
136.604
114.268
92.277
0.29
118.37
99
Lastre
Material
kt
2792
8486
8674
8290
7300
7973
8507
8062
7391
7554
7129
5313
3315
1982
1370
676
473
216
57
6
95,566
MED CuT>0.21
Material CuT
Mo
kt
%
ppm
17
0.313
68.169
12
58
30
119
56
84
149
153
49
76
190
52
22
0.211
0.285
0.336
0.249
0.232
0.276
0.332
0.358
0.405
0.359
0.335
0.335
0.355
70.114
118.323
93.588
92.455
101.65
121.358
158.586
122.268
71.721
137.929
148.028
140.268
71.446
0.32
123.60
1,067
IND CuT>0.21
Material
CuT
Mo
kt
%
ppm
87
473
1684
1002
125
371
871
976
1237
1779
2060
2117
1276
582
211
98
109
30
15,088
0.339
0.274
0.323
0.267
0.229
0.235
0.305
0.295
0.305
0.28
0.275
0.279
0.304
0.332
0.392
0.439
0.394
0.529
24.891
40.247
58.594
64.554
63.055
53.097
53.165
81.971
89.901
104.216
119.87
121.333
113.931
110.05
120.061
112.83
73.139
58.671
0.29
92.42
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
69
259
823
2529
3476
3406
3958
4488
5294
5703
5640
4808
3737
2593
1736
48,519
0.18
0.204
0.201
0.231
0.317
0.336
0.354
0.359
0.364
0.368
0.384
0.404
0.415
0.425
0.451
0.494
103.861
86.773
82.96
95.029
91.989
100.073
109.526
117.632
121.144
121.094
115.557
107.097
98.381
91.045
88.728
85.058
0.38
106.42
280
901
1180
1800
2047
1937
1561
1134
601
268
323
37
1
12,070
0.215
0.237
0.269
0.312
0.329
0.334
0.34
0.361
0.394
0.415
0.47
0.389
0.241
96.252
100.914
104.019
116.011
120.232
124.766
127.147
128.04
124.926
102.521
84.127
90.041
79.545
0.33
117.15
100
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
Total
Lastre
Material
kt
3337
12794
12872
12769
12682
12988
11403
10853
10426
9888
9334
8781
7119
6415
5737
4871
3507
2880
2064
1138
469
106
162,433
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
4
50
155
242
87
42
61
53
15
10
19
18
5
761
0.211
70.114
0.228
0.229
0.24
0.249
0.291
0.341
0.426
0.445
0.414
0.292
0.292
0.272
0.302
50.603
52.522
77.703
102.843
147.052
146.874
121.161
119.133
192.237
118.656
69.838
2.759
0.29
102.33
17
0.223
8.531
56
0.25
38.312
118
110
212
242
663
620
562
439
504
369
202
109
34
24
1
0.269
0.247
0.263
0.283
0.282
0.306
0.304
0.335
0.367
0.395
0.402
0.343
0.293
0.353
0.235
30.139
35.574
41.733
55.298
85.7
97.951
102.1
121.824
121.853
109.394
96.618
44.612
0.32
90.29
4,282
44.816
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
122
350
979
1406
2459
2542
2977
3348
3636
4031
3921
3987
4092
3817
4464
3446
2508
1534
49,619
0.205
0.22
0.275
0.29
0.309
0.329
0.35
0.361
0.362
0.371
0.404
0.442
0.474
0.488
0.509
0.54
0.569
0.575
61.5
80.155
114.039
133.093
126.009
138.81
141.012
140.557
141.638
137.817
136.381
130.134
124.904
123.998
114.4
117.761
126.709
133.619
52
52
127
361
288
281
208
295
505
382
311
176
20
0.42
129.69
3,058
0.182
0.259
0.334
0.321
0.279
0.227
0.301
0.315
0.325
0.287
0.232
0.231
0.299
46.146
111.277
77.102
70.784
83.913
157.646
120.033
99.68
73.942
99.76
142.872
132.176
105.005
0.29
101.90
101
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
1800
1784
1768
1752
Total
Lastre
Material
kt
2
5540
11916
14330
14429
14403
14453
14030
13720
12848
12743
12252
11742
11472
10646
9765
8776
6895
5481
4723
3630
2004
1318
765
441
309
154
202
206
44
219,239
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
48
28
0.237 82.427
0.28 86.185
76
0.25
83.81
2
40
0.286
0.223
15.667
29.526
113
427
37
34
25
12
300
578
607
1141
1137
209
17
0.25
0.311
0.283
0.306
0.355
0.34
0.224
0.245
0.28
0.291
0.288
0.255
0.222
34.166
27.253
45.785
46.584
49.044
51.433
79.011
81.465
81.396
82.59
83.544
92.739
92.056
4,679
0.28
75.27
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
20
5
63
248
647
1166
1906
2840
3651
4455
3912
3947
3897
3839
3837
3909
3989
4458
3409
1858
1145
53,201
0.219
0.168
0.183
0.174
0.175
0.211
0.253
0.277
0.289
0.29
0.3
0.326
0.37
0.429
0.493
0.551
0.602
0.609
0.613
0.658
0.711
62.166
66.111
73.561
66.198
72.325
83.426
101.097
108.464
112.695
117.878
116.777
123.485
132.116
139.659
142.043
138.926
139.66
139.76
135.687
131.859
125.152
0.43
126.28
79
472
759
1414
2086
2116
1843
1509
1205
951
789
723
497
327
190
41
6
0.23
0.245
0.243
0.253
0.257
0.255
0.24
0.228
0.233
0.233
0.221
0.21
0.208
0.208
0.246
0.355
0.383
101.995
98.29
100.761
98.622
96.225
100.854
98.758
96.981
96.233
91.543
81.538
74.228
71.126
66.35
68.771
81.884
89.86
17
27
0.465
0.503
109.66
127.376
0.24
93.89
15,051
102
Cota
2296
2280
2264
2248
2232
2216
2200
2184
2168
2152
2136
2120
2104
2088
2072
2056
2040
2024
2008
1992
1976
1960
1944
1928
1912
1896
1880
1864
1848
1832
1816
1800
1784
1768
1752
1736
1720
1704
1688
1672
1656
Total
Lastre
Material
kt
991
11292
12658
12464
12270
12043
12127
11897
11680
11451
11234
11012
11152
10669
10257
9783
9488
9163
8776
8304
7666
6893
5906
4984
4087
3192
2336
1751
1194
838
528
303
102
20
1
248,512
OXIDO
MED CuT>0.21
IND CuT>0.21
Material CuT
Mo
Material CuT
Mo
kt
%
ppm
kt
%
ppm
0.222 52.054
16
29
0.221 35.826
0.257 23.113
47
0.24
28.67
28
17
0.265
0.235
21.605
44.816
34
35
0.309
0.24
28.46
75.995
67
20
17
4
0.281
0.418
0.468
0.226
140.954
15.533
51.279
52.602
0.30
71.31
222
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
1
5
1
119
308
502
719
1117
1878
2292
2775
3344
3714
3397
3358
3460
3505
4098
3839
4100
3252
2499
1874
1236
804
52,197
0.441
0.351
0.434
0.172
0.201
0.236
0.273
0.315
0.356
0.373
0.4
0.419
0.43
0.442
0.458
0.474
0.481
0.506
0.539
0.609
0.661
0.718
0.765
0.737
0.765
51.723
61.801
50.49
39.313
67.044
105.674
123.767
139.2
159.522
165.092
161.848
159.226
160.325
172.075
171.56
176.244
173.46
155.493
134.01
120.763
113.65
106.302
102.856
103.716
107.058
1
4
0.476
0.425
41.306
41.263
17
87
170
268
406
644
942
1168
1267
1321
1383
1737
1779
1798
1696
1686
1451
1196
939
717
598
124
0.177
0.178
0.197
0.198
0.222
0.278
0.292
0.305
0.32
0.331
0.32
0.315
0.317
0.315
0.327
0.353
0.389
0.4
0.418
0.461
0.507
0.592
70.164
48.776
53.831
60.734
93.383
121.848
132.483
144.653
154.253
158.206
161.697
175.725
175.04
175.769
178.422
173.498
170.442
160.313
150.118
131.429
110.756
117.302
0.50
146.48
21,399
0.34
156.65
103
Lastre
Material
kt
654
8310
12633
13661
13810
13743
13523
13401
12530
12187
11867
11524
12021
10498
10217
9881
9326
8870
8001
7726
7231
7164
5813
5032
4399
3989
3435
2861
2329
1774
859
421
201
130
41
12
2
260,076
MED CuT>0.15
Material
CuT
Mo
kt
%
ppm
19
0.444
35.652
14
0.222
52.054
33
0.35
42.61
IND CuT>0.15
Material
CuT
kt
%
Mo
ppm
93
242
304
390
379
446
262
158
66
34
32
6
34
16
0.28
0.271
0.274
0.301
0.346
0.373
0.461
0.475
0.513
0.567
0.372
0.483
0.251
0.238
41.074
45.799
49.717
48.857
47.326
44.121
30.44
26.493
7.398
21.824
10
0.242
101.83
0.226
52.602
0.35
41.29
2,473
6.962
27.217
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
72
330
582
735
836
804
911
1150
1644
2047
2387
2187
2294
2278
2412
3029
2648
2955
3151
3128
2280
2195
2127
1649
1401
1471
1176
1410
942
50,231
0.281
0.332
0.336
0.357
0.315
0.313
0.312
0.311
0.312
0.308
0.308
0.32
0.319
0.317
0.315
0.344
0.389
0.43
0.475
0.478
0.48
0.481
0.49
0.53
0.599
0.705
0.742
0.745
0.806
51.776
47.813
53.538
53.17
66.106
72.956
77.818
80.652
83.848
86.69
89.381
87.041
84.695
86.138
89.622
92.84
101.573
108.363
118.507
125.635
113.617
110.508
109.778
109.686
107.282
103.132
105.282
108.049
102.526
0.43
97.96
97
222
210
298
405
567
657
786
896
802
923
999
606
663
808
821
876
917
871
741
745
835
888
832
1039
1037
759
1024
888
431
21,643
0.241
0.301
0.395
0.443
0.365
0.301
0.295
0.27
0.246
0.215
0.2
0.201
0.201
0.228
0.244
0.28
0.269
0.239
0.243
0.256
0.287
0.303
0.328
0.332
0.349
0.378
0.429
0.49
0.511
0.536
65.072
63.322
53.853
41.22
50.281
60.658
65.007
66.501
65.578
71.016
76.718
83.857
80.453
84.23
84.232
84.431
82.155
78.892
84.211
87.361
94.132
92.179
93.064
97.807
104.759
111.762
119.075
113.592
108.919
105.26
0.31
86.54
104
Lastre
Material
kt
516
3179
7190
11225
11949
11986
12477
12305
12104
11902
11679
11482
11290
11112
10932
10787
10680
10863
9399
9206
8852
8442
7749
7411
6638
4958
2969
2592
2212
1312
1135
778
458
208
16
5
13
258,011
MED CuT>0.15
Material
CuT
Mo
kt
%
ppm
IND CuT>0.15
Material
CuT
Mo
kt
%
ppm
0.226
114.6
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
6
127
212
824
1520
1895
2173
2371
2570
2753
2950
3051
3050
3762
3572
3325
2842
2732
2579
2398
2136
1815
2246
1379
678
52,966
0.15
0.162
0.167
0.179
0.207
0.237
0.278
0.323
0.363
0.391
0.418
0.441
0.457
0.45
0.447
0.46
0.491
0.535
0.589
0.681
0.79
0.862
0.839
0.81
0.803
43.466
43.75
49.683
74.048
84.823
96.531
110.594
125.603
138.835
150.913
166.593
179.195
186.069
188.128
187.424
179.681
176.221
177.21
178.053
166.26
146.53
128.487
107.389
99.365
93.821
0.49
153.13
129
332
416
504
964
1711
1938
1901
1878
1714
1515
1494
1538
1522
1427
1362
1366
636
491
417
400
378
536
576
385
316
25,846
0.162
0.165
0.166
0.165
0.17
0.19
0.2
0.226
0.25
0.269
0.291
0.311
0.323
0.34
0.343
0.334
0.351
0.389
0.391
0.388
0.395
0.442
0.51
0.579
0.897
0.927
55.948
64.238
63.317
60.665
71.427
82.693
84.936
91.934
98.456
105.111
116.147
132.31
144.791
154.022
166.157
176.113
175.117
197.395
211.536
195.145
189.068
177.022
141.624
105.611
98.08
86.164
0.31
123.90
105
Material
kt
OXIDO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo Material
CuT
Mo
kt
%
ppm
kt
%
ppm
67
10026
13063
13050
12901
12756
12622
12454
12270
12076
11890
11722
11138
10816
10454
10216
10033
9798
9568
9390
9136
8885
8712
8184
7554
7218
6891
6481
5688
5164
4613
4085
3651
3290
2996
2593
2022
1600
1373
1125
854
643
431
119
0.242
101.825
12
16
0.226
0.26
52.602
69.36
0.22
319,619
34
0.24
63.18
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
5
59
110
143
128
99
152
201
166
167
127
821
993
986
743
720
770
674
619
812
1239
1009
644
358
11,745
0.257
0.213
0.264
0.334
0.313
0.322
0.342
0.351
0.373
0.4
0.395
0.435
0.417
0.421
0.424
0.424
0.395
0.381
0.476
0.544
0.677
0.687
0.627
0.58
52.438
48.438
58.792
71.879
82.643
125.541
175.928
208.466
219.887
198.667
202.014
162.734
157.414
158.595
168.621
162.057
150.393
149.752
127.279
115.662
98.806
93.567
91.132
86.245
0.49
135.46
1
54
343
573
779
976
986
1188
1283
1402
1546
1634
1314
2060
2318
2524
2096
2215
2349
2436
2691
2494
2221
1634
1188
686
38,991
0.165
0.187
0.208
0.23
0.264
0.315
0.304
0.309
0.312
0.309
0.31
0.316
0.33
0.337
0.333
0.324
0.321
0.32
0.32
0.336
0.375
0.409
0.453
0.423
0.391
0.433
27.678
59.425
62.959
55.63
52.708
69.402
72.346
79.146
91.774
111.969
134.622
159.978
179.473
176.966
166.041
163.197
166.229
161.921
153.57
140.194
125.541
117.912
114.296
112.379
110.26
103.787
0.34
132.16
106
Material
kt
2812
9489
11169
11101
11019
10902
10793
10653
9824
9654
9453
9232
8243
9257
9099
8939
8705
8386
7954
7759
7693
7585
8250
7087
6933
6811
6706
6656
6527
6235
5651
5311
4784
4145
3480
2858
2190
1604
1046
383
137
41
8
39
51
60
20
1
286,736
OXIDO
MED CuT>0.15
IND CuT>0.15
Material CuT Mo Material CuT
Mo
kt
% ppm
kt
%
ppm
26
27
50
47
10
10
5
175
0.325
0.359
0.344 23.181
0.393 0.158
0.517
0.508
0.502 1.874
0.38
6.72
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
3
137
334
230
176
186
218
167
123
83
136
175
230
341
622
629
658
675
793
805
730
641
565
485
745
1142
1480
1322
832
605
385
379
665
770
895
820
596
19,778
0.215
0.241
0.361
0.368
0.309
0.292
0.286
0.316
0.335
0.354
0.28
0.251
0.237
0.256
0.22
0.232
0.243
0.256
0.261
0.268
0.269
0.277
0.313
0.366
0.443
0.52
0.535
0.588
0.664
0.576
0.491
0.565
0.635
0.635
0.61
0.562
0.521
73.362
70.214
45.304
28.424
26.65
43.489
51.547
65.496
80.877
89.883
93.022
97.247
98.615
88.567
74.024
77.314
79.661
86.688
90.616
92.626
95.162
101.227
113.403
130.54
136.725
148.622
142.034
135.879
119.199
118.839
125.778
127.679
116.274
108.795
101.038
99.099
93.705
0.43
106.08
26
40
40
59
62
131
254
288
289
270
317
395
430
378
271
180
111
169
399
768
1312
1689
1758
2165
2483
2803
3217
3151
2814
2396
2388
2221
2336
2456
2303
1920
1703
1806
1121
630
47,549
0.324
0.254
0.242
0.241
0.321
0.365
0.289
0.294
0.288
0.278
0.267
0.258
0.248
0.228
0.209
0.188
0.183
0.161
0.166
0.184
0.205
0.211
0.222
0.224
0.232
0.242
0.249
0.28
0.296
0.32
0.343
0.37
0.432
0.467
0.481
0.491
0.476
0.469
0.469
0.472
67.884
71.282
74.551
75.847
61.145
53.561
59.911
53.013
52.118
53.301
54.262
63.925
70.104
69.255
70.527
64.885
60.193
75.496
81.166
85.89
88.732
87.214
88.915
86.93
88.544
91.831
93.825
103.624
111.743
116.997
127.401
126.7
127.686
126.878
127.477
125.14
120.462
112.067
108.135
103.253
0.33
104.35
107
Material
kt
373
1364
4300
9341
10614
11143
11258
11074
10874
10669
10502
10361
10212
10043
9868
9704
9518
9310
9064
8845
8658
8459
8296
8168
7961
7365
7029
6487
6010
4849
3821
2687
1779
1173
898
300
181
161
119
104
2
3
3
2
19
223
263,194
OXIDO
MED CuT>0.15
IND CuT>0.15
Material CuT Mo Material CuT
Mo
kt
% ppm
kt
%
ppm
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
35
76
183
223
316
375
573
618
848
1184
1128
1035
998
865
793
706
769
1117
1050
802
701
492
470
599
558
632
947
537
-
18,630
0.156
0.193
0.193
0.221
0.224
0.231
0.263
0.305
0.332
0.359
0.371
0.372
0.377
0.377
0.377
0.392
0.441
0.437
0.426
0.416
0.392
0.408
0.441
0.535
0.586
0.551
0.495
0.459
47.911
45.733
59.444
63.862
70.908
83.765
109.955
146.134
151.745
160.523
163.907
160.94
159.689
156.94
157.995
155.807
158.371
157.348
149.408
138.099
133.607
131.061
136.213
134.437
128.955
122.136
106.312
106.875
65
380
723
1182
1854
2546
3076
3141
3219
3358
3343
3070
2814
2503
2373
2305
2242
1979
1931
1678
1312
1277
1347
1251
965
865
722
768
410
0.40
140.26
52,699
0.161
0.17
0.184
0.198
0.206
0.209
0.217
0.226
0.24
0.25
0.278
0.298
0.314
0.322
0.334
0.339
0.345
0.349
0.348
0.367
0.442
0.454
0.433
0.427
0.431
0.452
0.46
0.465
0.461
45.554
50.977
56.8
63.37
69.734
76.589
84.249
92.874
103.459
108.377
127.77
150.814
167.525
170.027
172.471
174.758
175.232
172.814
172.303
164.504
161.614
158.667
155.815
156.083
154.771
137.64
112.291
101.412
90.361
0.31
131.64
108
Material
kt
OXIDO
MED CuT>0.15
IND CuT>0.15
Material CuT Mo Material CuT
Mo
kt
% ppm
kt
%
ppm
510
3708
9234
10533
10594
10372
10152
9924
9704
9503
9284
9068
8885
8784
8656
8596
8500
9525
9278
8285
8173
7407
7321
5694
5441
5158
4891
4614
4363
5049
4388
4795
3635
3472
3022
2644
2376
1544
1200
857
730
601
483
391
340
422
98
262,204
3
74
84
79
51
100
83
117
108
122
133
116
109
57
17
2
17
15
17
17
1,321
0.291
0.441
0.483
0.458
0.461
0.502
0.512
0.49
0.497
0.451
0.435
0.434
0.427
0.498
0.466
0.371
0.286
9.672
16.538
17.089
6.765
16.56
9.796
16.025
25.02
31.795
23.37
68.888
0.22
0.287 61.865
0.297 64.581
0.46
12.11
SULFURO
MED CuT>0.15
IND CuT>0.15
Material
CuT
Mo
Material
CuT
Mo
kt
%
ppm
kt
%
ppm
76
47
17
42
74
92
151
163
220
307
377
459
851
752
672
568
493
365
386
393
414
459
693
763
730
622
580
526
450
384
173
150
105
35
34
15
146
301
13,085
0.268
0.401
0.403
0.368
0.352
0.368
0.391
0.371
0.38
0.406
0.42
0.452
0.412
0.427
0.409
0.427
0.483
0.579
0.671
0.638
0.593
0.529
0.471
0.457
0.45
0.451
0.421
0.389
0.366
0.376
0.358
0.349
0.371
0.375
0.369
0.377
0.368
0.392
74.795
55.467
32.132
38.12
38.472
51.764
55.915
50.157
50.596
56.294
66.7
82.824
85.989
90.215
93.032
90.86
95.357
116.031
126.67
117.77
109.375
108.147
109.568
107.143
105.966
102.465
100.38
106.23
109.448
109.91
111.372
115.103
115.631
122.992
118.021
102.578
111.278
113.248
0.45
97.37
99
259
401
489
552
560
636
744
800
823
881
991
1339
1118
891
1007
935
1080
1136
1146
1265
1404
1188
1105
1121
1197
1186
1115
1384
1601
1601
1382
723
641
515
457
446
604
34,822
0.457
0.35
0.342
0.334
0.341
0.38
0.361
0.349
0.345
0.332
0.328
0.338
0.387
0.429
0.522
0.546
0.557
0.532
0.493
0.505
0.482
0.472
0.493
0.489
0.476
0.449
0.428
0.407
0.382
0.358
0.325
0.313
0.342
0.365
0.366
0.361
0.368
0.406
46.583
62.131
60.838
59.789
59.848
55.705
57.13
61.818
65.047
68.457
73.08
77.428
78.572
79.971
81.49
91.737
101.335
106.342
104.307
103.495
100.18
99.188
103.944
104.725
104.648
102.213
98.554
101.263
105.987
111.763
119.185
119.54
103.5
98.366
99.01
97.701
103.29
94.772
0.42
93.90
109
ANEXO B
FOTOS ANUALES PLAN XIDOS SULFUROS
110
F01
2168
F03
2200
F04
2248
F01
2088
F02
2200
111
F03
2120
F04
2184
F02
2070
F03
2120
F04
2120
F02
2017
F05
2191
112
F03
2024
F04
2024
F02
1992
F05
2072
F06
2170
F04
1928
F05
2008
113
F06
2056
F05
1880
F07
2168
N
F08
2216
F06
1912
F05
1816
F07
2056
114
N
F08
2168
F06
1768
F09
2168
F07
1928
F08
2072
F06
1752
F09
2072
F07
1784
115
F08
1935
F07
1688
F09
1976
F10
2200
F08
1784
F09
1848
F07
1656
F10
2088
116
N
F11
2168
F09
1800
F08
1624
F10
1944
N
F11
2040
F09
1688
F08
1624
F10
1816
117
F11
1896
F09
1576
F10
1656
F12
2184
F11
1736
F10
1512
F12
2056
118
N
F13
2216
F11
1576
F12
1896
F13
2072
F11
1464
F12
1736
119
F13
1912
F12
1576
F13
1752
F12
1432
120
F13
1593
F13
1440
121
F13
1416
122