Grade Grade

tonne Waste Strip input input

Period input tonne ratio CUT AU
1 5024349 5 36834974 37 7.3 0.69 0.15
2 21538152 22 20461848 20 1.0 0.66 0.17
3 21999740 22 20000261 20 0.9 0.61 0.16
4 21999796 22 20000204 20 0.9 0.62 0.16
5 21999843 22 20000157 20 0.9 0.61 0.16
6 21999710 22 20000290 20 0.9 0.59 0.15
7 21999354 22 20000646 20 0.9 0.59 0.14
8 21998753 22 20001247 20 0.9 0.53 0.12
9 21999337 22 20000663 20 0.9 0.55 0.13
10 21999810 22 20000190 20 0.9 0.52 0.12
11 22000000 22 18560743 19 0.8 0.51 0.12
12 22000000 22 8561683 9 0.4 0.54 0.13
13 22000000 22 6529980 7 0.3 0.56 0.13
14 22000000 22 5149736 5 0.2 0.55 0.12
15 22000000 22 4777924 5 0.2 0.52 0.11
16 9853737 10 1378836 1 0.1 0.49 0.11
 Movimiento Mina
45
40
35
30

Tonelaje (Mt)
25
20
15
10
5
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Año

Ley Media
0.18
0.17
0.16
Ley Media Cut (%)

0.15
0.14
0.13
0.12
0.11
0.10
0.09
0.08
1 2 3 4 5 6 7 8 9 10 11 12 13 14 1
Año

Ley Media Cut Ley Media Au

 Mineral Esteril
REGION BENCH CUT TOTAL_MASS CUT TOTAL_MASS
Cota
Solid_f1.00t 1065 0 0 0 0.13311251
Solid_f1.00t 1050 0 0 0 3228.07015 1155
Solid_f1.00t 1035 0.4888270015 16718.446532 0.21753498 199068.813 1140
Solid_f1.00t 1020 0.5324060185 162824.16235 0.32090358 1534083.33 1125
Solid_f1.00t 1005 0.6460519038 3518012.1746 0.28441264 1025760.91 1110
Solid_f1.00t 990 0.6937759428 4293676.9871 0.28681004 163243.136 1095
Solid_f1.00t 975 0.7402075369 3715472.3597 0.28133387 96604.0061 1080
Solid_f1.00t 960 0.7571635466 3122943.324 0.27088931 84683.5559 1065
Solid_f1.00t 945 0.7644226261 2659014.1176 0.30174058 33227.5945 1050
Solid_f1.00t 930 0.8116189866 1816220.4677 0.36464747 359.378309 1035
Solid_f1.00t 915 0.831862106 1357329.7398 0 0 1020
Solid_f1.00t 900 0.7913663641 322382.30199 0 0 1005
Solid_f2.00t 1065 0 0 0 47024.5969 990
Solid_f2.00t 1050 0 0 0.01509532 2063692.34 975
Solid_f2.00t 1035 0.5388798566 116137.02362 0.25295639 2790688.85 960
Solid_f2.00t 1020 0.571227605 679773.26834 0.35005636 3550697.74 945
Solid_f2.00t 1005 0.555971022 2586459.4473 0.33855303 3034612.59 930
Solid_f2.00t 990 0.5509256591 3767543.8723 0.32685395 1186516.14 915
Solid_f2.00t 975 0.5777229701 3991788.1559 0.35318641 264814.838 900
Solid_f2.00t 960 0.6042080085 3230057.8321 0.32699348 99006.8638 885
Solid_f2.00t 945 0.6426092794 2491394.484 0.28086411 207404.06 870
Solid_f2.00t 930 0.6596613453 2001965.1604 0.2785662 183648.552 855
Solid_f2.00t 915 0.6748169728 1588752.3799 0.3293626 85173.5457 840
Solid_f2.00t 900 0.7789691818 1589005.6387 0.3821666 8650.68957 825
Solid_f2.00t 885 0.7571535964 1128532.6035 0 0 810
Solid_f2.00t 870 0.6977713759 503123.92817 0 0 795
Solid_f3.00t 1065 0 0 0 2735.10028 780
Solid_f3.00t 1050 0 0 0 1378129.59 765
Solid_f3.00t 1035 0.6330007106 27.98976196 0.20231698 2720119.66
Solid_f3.00t 1020 0.5762295965 114978.98689 0.30455273 3670437.25
Solid_f3.00t 1005 0.5533721903 1061268.9149 0.37172186 3542547.04
Solid_f3.00t 990 0.5558300433 1774364.7626 0.36070962 2671435.55 Mineral Plan (t)
Solid_f3.00t 975 0.5736125451 2619400.6614 0.35705281 1575775.44 5,024,349
Solid_f3.00t 960 0.6043631305 3397599.1584 0.3512806 791407.298
Solid_f3.00t 945 0.604753828 3415595.4149 0.34732085 444889.905 Mineral Plan (t)
Solid_f3.00t 930 0.5784274301 3067926.9107 0.36225657 311260.64 21,538,152
Solid_f3.00t 915 0.5463200325 2620515.5616 0.37220029 314546.954
Solid_f3.00t 900 0.5545141049 2217582.7188 0.37979391 289992.148 Mineral Plan (t)
Solid_f3.00t 885 0.5779849995 1848273.3491 0.36611487 224009.592 21,999,740
Solid_f3.00t 870 0.5875828511 1518032.0302 0.3820524 92282.9079
Solid_f3.00t 855 0.5757752217 1228060.7233 0.37649988 104125.67 Mineral Plan (t)
Solid_f3.00t 840 0.5285299937 621542.43155 0.38423118 52119.8578 21,999,796
Solid_f3.00t 825 0.4941454933 208067.10962 0.37776989 10891.1164
Solid_f4.00t 1065 0 0 0.07176441 69.0881598 Mineral Plan (t)
Solid_f4.00t 1050 0.4511996046 13.625504571 0.12848952 330.045178 21,999,843
Solid_f4.00t 1035 0.5440711524 1404.8283281 0.37114596 315.368964
Solid_f4.00t 1020 0.6348134603 22265.412883 0.34010916 1850.31756 Mineral Plan (t)
Solid_f4.00t 1005 0.6610712651 344708.75017 0.31515084 56948.7844 21,999,710
Solid_f4.00t 990 0.6479096681 554471.09857 0.32819219 132960.496
Solid_f4.00t 975 0.5259236921 365562.02156 0.32392605 285332.336 Mineral Plan (t)
Solid_f4.00t 960 0.5294580504 377970.48514 0.3282096 241263.428 21,999,354
Solid_f4.00t 945 0.5495964432 446066.49898 0.33663445 168740.167
Solid_f4.00t 930 0.5721040861 495874.53908 0.34387154 108350.266 Mineral Plan (t)
Solid_f4.00t 915 0.588544399 499355.42514 0.35736101 64493.6922 21,998,753
Solid_f4.00t 900 0.5946520047 503434.09958 0.36607547 25215.8229
Solid_f4.00t 885 0.6443694048 480030.01323 0.38246519 9772.88986 Mineral Plan (t)
Solid_f4.00t 870 0.6551335531 420627.90944 0.38319925 1984.32705 21,999,337
Solid_f4.00t 855 0.6116589106 316982.9824 0.55153328 4235.90556
Solid_f4.00t 840 0.5745658494 224232.92695 0.53052865 8345.57638 Mineral Plan (t)
Solid_f4.00t 825 0.5601802748 130109.42721 0.50476785 13275.0603 21,999,810
Solid_f5.00t 1110 0 0 0 12238.07
Solid_f5.00t 1095 0 0 0 122769.219 Mineral Plan (t)
Solid_f5.00t 1080 0 0 0.00135 602563.302 22,000,000
Solid_f5.00t 1065 0 0 0.07167313 1566521.5
Solid_f5.00t 1050 0.4943734712 83417.797944 0.11038952 3946133.25 Mineral Plan (t)
Solid_f5.00t 1035 0.5473076409 388736.24234 0.23039966 6624332.21 22,000,000
Solid_f5.00t 1020 0.5533329757 435067.76904 0.28166697 8137202.5
Solid_f5.00t 1005 0.6409514934 2340647.1805 0.29768872 7595732.04 Mineral Plan (t)
Solid_f5.00t 990 0.6103154831 4069440.0675 0.26119663 5578543.44 22,000,000
Solid_f5.00t 975 0.6214721138 4647748.5826 0.24464312 4728261.07
Solid_f5.00t 960 0.6609866299 5152397.0514 0.24963986 3968020.31 Mineral Plan (t)
Solid_f5.00t 945 0.6506047401 5288766.6352 0.27071874 3427620.2 22,000,000
Solid_f5.00t 930 0.6126852221 5203857.1714 0.29785374 2876727.25
Solid_f5.00t 915 0.5708915302 4881448.0383 0.3295016 2636785.19 Mineral Plan (t)
Solid_f5.00t 900 0.5278109301 4901799.6377 0.34325989 1978440.24 22,000,000
Solid_f5.00t 885 0.5004510212 4240279.3202 0.35768502 1922784.34
Solid_f5.00t 870 0.506176657 4184652.4954 0.36419271 1446888.85 Mineral Plan (t)
Solid_f5.00t 855 0.5187501458 3571946.0491 0.36422424 1136998.35 9,853,737
Solid_f5.00t 840 0.5098539391 2776783.0309 0.35979855 1343535.75
Solid_f5.00t 825 0.5020019905 1979314.1739 0.35865992 1221128.76 TOTAL
Solid_f5.00t 810 0.497521384 1707152.5523 0.35620343 1172768.57
Solid_f5.00t 795 0.4675154602 1129679.0743 0.35830099 722300.151
Solid_f5.00t 780 0.4519163472 535787.35404 0.37282873 249959.814
Solid_F6.00t 1155 0 0 0 651.690649
Solid_F6.00t 1140 0 0 0 245954.217
Solid_F6.00t 1125 0 0 0 883026.463
Solid_F6.00t 1110 0 0 0 1527087.54
Solid_F6.00t 1095 0 0 0 2172515.18
Solid_F6.00t 1080 0 0 0 2883379.07
Solid_F6.00t 1065 0 0 0 3307561.42
Solid_F6.00t 1050 0 0 0.0075392 3904337.83
Solid_F6.00t 1035 0.4142705577 1312.1338465 0.21083491 4303597.06
Solid_F6.00t 1020 0.5335584379 458882.32642 0.28443174 5005301.18
Solid_F6.00t 1005 0.5546772648 1648802.7308 0.29143318 4876504.01
Solid_F6.00t 990 0.566519884 2238134.403 0.26442078 4327862.48
Solid_F6.00t 975 0.569991548 2465035.4858 0.25310092 3962399.31
Solid_F6.00t 960 0.5871918569 3329089.7606 0.26644109 2893623.31
Solid_F6.00t 945 0.6191566499 4122853.063 0.3004967 1819660.79
Solid_F6.00t 930 0.6404491337 4428021.2808 0.3528558 1234173.6
Solid_F6.00t 915 0.5938386799 4158862.4757 0.40811453 1096177.64
Solid_F6.00t 900 0.5617621559 3739655.5986 0.41056835 1092484.08
Solid_F6.00t 885 0.5915210795 3286638.8896 0.41557456 1287905.44
Solid_F6.00t 870 0.6402831578 2711333.9217 0.47876829 739791.574
Solid_F6.00t 855 0.6216681899 2514206.8092 0.43688532 646510.796
Solid_F6.00t 840 0.5967400493 2079533.2062 0.39093414 640374.103
Solid_F6.00t 825 0.5354125157 660497.85788 0.35014918 237629.453
Solid_F6.00t 810 0.4756932971 461155.5764 0.35662261 243970.746
Solid_F6.00t 795 0.4480496873 377107.0135 0.37088806 255569.019
Solid_F6.00t 780 0.4458533554 379857.59171 0.36918749 189204.1
Solid_F6.00t 765 0.4488848279 409991.88489 0.41744843 179415.183
 F1 F2 F3
Mineral (t) Estéril (t) Cut (%) Mineral (t) Estéril (t) Cut (%) Mineral (t)

0.0 0.1 0.00 0.0 47,024.6 0.0 0.0

0.0 3,228.1 0.00 0.0 2,063,692.3 0.0 0.0
16,718.4 199,068.8 0.49 116,137.0 2,790,688.8 0.5 28.0
162,824.2 1,534,083.3 0.53 679,773.3 3,550,697.7 0.6 114,979.0
3,518,012.2 1,025,760.9 0.65 2,586,459.4 3,034,612.6 0.6 1,061,268.9
4,293,677.0 163,243.1 0.69 3,767,543.9 1,186,516.1 0.6 1,774,364.8
3,715,472.4 96,604.0 0.74 3,991,788.2 264,814.8 0.6 2,619,400.7
3,122,943.3 84,683.6 0.76 3,230,057.8 99,006.9 0.6 3,397,599.2
2,659,014.1 33,227.6 0.76 2,491,394.5 207,404.1 0.6 3,415,595.4
1,816,220.5 359.4 0.81 2,001,965.2 183,648.6 0.7 3,067,926.9
1,357,329.7 0.0 0.83 1,588,752.4 85,173.5 0.7 2,620,515.6
322,382.3 0.0 0.79 1,589,005.6 8,650.7 0.8 2,217,582.7
1,128,532.6 0.0 0.8 1,848,273.3
503,123.9 0.0 0.7 1,518,032.0
1,228,060.7
621,542.4
208,067.1

P1 Alimentación a planta (MTP

Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM Movimiento Mina (MTPA
11,373,602 36,834,974 12,391,761 0.64 1.09 Movimiento Estéril (MTPA
P2
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM Total Mineral
11,782,235 20,461,848 12,045,202 0.67 1.02 Total Esteril
P3
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
12,004,531 20,000,261 11,877,372 0.66 0.99
P4 30

Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
11,738,452 20,000,204 12,039,989 0.60 1.03 25
P5

20

15
 30

25

Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
11,904,123 20,000,157 12,719,594 0.57 1.07 20
P6
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM 15
12,096,368 20,000,290 12,352,681 0.60 1.02
P7
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM 10
11,619,130 20,000,646 12,742,841 0.64 1.10
P8
5
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
11,917,410 20,001,247 12,972,413 0.56 1.09
P9 0
P1 P2 P3 P4 P5
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
11,629,308 20,000,663 12,897,389 0.50 1.11
P10
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM Periodos
12,474,134 20,000,190 12,173,407 0.98 F1
P11 F2
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM F3
13,278,895 18,560,743 10,842,042 0.82 F4
P12 F5
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM F6
13,340,140 8,561,683 4,279,503 0.32
P13
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
12,374,661 6,529,980 4,062,944 0.33
P14
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
12,186,669 5,149,736 4,204,417 0.35
P15
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
2,825,709 4,777,924 1,355,748 0.48
P16
Mineral (t) Estéril Plan (t) Estéril (t) Cut (%) REM
1,378,836 #DIV/0!

172,545,367 148,957,301

0.0 0.0
 F3 F4 F5
Estéril (t) Cut (%) Mineral (t) Estéril (t) Cut (%) Mineral (t) Estéril (t)

0.0 12,238.1
0.0 122,769.2
0.0 602,563.3
2,735.1 0.0 0.0 69.1 0.0 0.0 1,566,521.5
1,378,129.6 0.0 13.6 330.0 0.5 83,417.8 3,946,133.3
2,720,119.7 0.6 1,404.8 315.4 0.5 388,736.2 6,624,332.2
3,670,437.3 0.6 22,265.4 1,850.3 0.6 435,067.8 8,137,202.5
3,542,547.0 0.6 344,708.8 56,948.8 0.7 2,340,647.2 7,595,732.0
2,671,435.5 0.6 554,471.1 132,960.5 0.6 4,069,440.1 5,578,543.4
1,575,775.4 0.6 365,562.0 285,332.3 0.5 4,647,748.6 4,728,261.1
791,407.3 0.6 377,970.5 241,263.4 0.5 5,152,397.1 3,968,020.3
444,889.9 0.6 446,066.5 168,740.2 0.5 5,288,766.6 3,427,620.2
311,260.6 0.6 495,874.5 108,350.3 0.6 5,203,857.2 2,876,727.3
314,547.0 0.5 499,355.4 64,493.7 0.6 4,881,448.0 2,636,785.2
289,992.1 0.6 503,434.1 25,215.8 0.6 4,901,799.6 1,978,440.2
224,009.6 0.6 480,030.0 9,772.9 0.6 4,240,279.3 1,922,784.3
92,282.9 0.6 420,627.9 1,984.3 0.7 4,184,652.5 1,446,888.8
104,125.7 0.6 316,983.0 4,235.9 0.6 3,571,946.0 1,136,998.4
52,119.9 0.5 224,232.9 8,345.6 0.6 2,776,783.0 1,343,535.7
10,891.1 0.5 130,109.4 13,275.1 0.6 1,979,314.2 1,221,128.8
1,707,152.6 1,172,768.6
1,129,679.1 722,300.2
535,787.4 249,959.8

Alimentación a planta (MTPA) 22 TIPO P1 P2

Movimiento Mina (MTPA) 42 MINERAL 11 12
Movimiento Estéril (MTPA) 20 ESTERIL 12 12

Total Mineral 172,545,366.9

Total Esteril 148,957,300.7

PLAN DE PRODUCCIÓN
30

25

20

15
30

25

20

15

10

0
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11 P12 P13 P14 P15 P16

MINERAL ESTERIL

Base Rampa Horz. Botadero Horz. Planta

68.4 1396.77 2695.72 1776.48
94.45 1786.67 2695.72 1776.48
53.44 2203.59 2695.72 1776.48
171.26 2226.82 2695.72 1776.48
119.92 2688.45 2695.72 1776.48
52.58 2870.03 2695.72 1776.48
F5 F6
Cut (%) Mineral (t) Estéril (t) Cut (%)
0.0 651.7 0.0
0.0 245,954.2 0.0
0.0 883,026.5 0.0
0.0 0.0 1,527,087.5 0.0
0.0 0.0 2,172,515.2 0.0
0.0 0.0 2,883,379.1 0.0
0.0 0.0 3,307,561.4 0.0
0.5 0.0 3,904,337.8 0.0
0.5 1,312.1 4,303,597.1 0.4
0.6 458,882.3 5,005,301.2 0.5
0.6 1,648,802.7 4,876,504.0 0.6
0.6 2,238,134.4 4,327,862.5 0.6
0.6 2,465,035.5 3,962,399.3 0.6
0.7 3,329,089.8 2,893,623.3 0.6
0.7 4,122,853.1 1,819,660.8 0.6
0.6 4,428,021.3 1,234,173.6 0.6
0.6 4,158,862.5 1,096,177.6 0.6
0.5 3,739,655.6 1,092,484.1 0.6
0.5 3,286,638.9 1,287,905.4 0.6
0.5 2,711,333.9 739,791.6 0.6
0.5 2,514,206.8 646,510.8 0.6
0.5 2,079,533.2 640,374.1 0.6
0.5 660,497.9 237,629.5 0.5
0.5 461,155.6 243,970.7 0.5
0.5 377,107.0 255,569.0 0.4
0.5 379,857.6 189,204.1 0.4
409,991.9 179,415.2 0.4

P3 P4 P5 P6 P7 P8 P9 P10
12 12 12 12 12 12 12 12
12 12 13 12 13 13 13 12
P11 P12 P13 P14 P15 P16
13 13 12 12 3 0
11 4 4 4 1 0
Datos del Banco
Altura Banco 15 m
Berma 7.5 m
Angulo de Talud 45 grados
Densidad 2.7 Ton/m3

Malla de Perforacion
Malla Cuadrada B=E
Burden 6 m
Espaciamiento 6 m
Diametro Perforacion Prod 8 Pulg
Sobreperforacion 1.8 m
Mt Perforado Pozo 16.8 m
Area de trabajo (largo) 54 m
Area de trabajo (ancho) 60 m
Superficie 3078 m2

Volumen Produccion 46170 m3

Volumen Precorte 2268 m3
Tonelaje Produccion 124659 Ton
Tonelaje Pre Corte 6123.6 Ton
Total Tonelaje 130782.6 Ton
N° Pozos / Filas Produccion 9 un
N° Filas Produccion 9 cu
Total Pozos Malla Produccion 81 un
Mt Perforados Produccion 1360.8 m
Mt Perforados Pre Corte 453.6 m
Perforacion Especifica 26.70 m3/m

Tronadura
Largo Pozo Porduccion 16.8 m
Taco 4 m
Camara de Aire 3 m
Carga Columna Anfo 6.8 m
Carga de fondo APD + Anfo 3 m
Volumen Removido / Pozo 604.8 m3
Ton / Pozo 1632.96 Ton
Densidad Carga Explosivo 25.309 Kg/m
Kilos Explosivo/ Pozo 248.033 Kg/Pozo
Calculo de Explosivo Produccion
Carga Columna 248.033 kg
Kg Equivalente Din. 60% 152.64 kg
Carga de Fondo 2X APD 900 1.8 Kg
Kg Equivalente Din. 60% 1.62 Kg
Cordon Detonante 5gr/m 20.412 kg
Total Explosivo Pozo Prod. 174.67 Kg
Factor de carga Kg/m3 0.289

Calculo de Explosivo Precorte

Diametro Perforacion 4 pulgadas
Volumen Pozo Precorte 84 m3
Numero Pozos Precote 27 un
Metros Perforados Precorte 453.6 m
Volumen Removido Precorte 2268 m3
Tonelaje Removido Precorte 6123.6 Ton
Carga Columna 13.8 m
Taco 3 m
Enaline 1 1/2x12 (pulg x metro) 14.50 kg
Carga Fondo 1 APD 450 gr 0.45 kg
Cordon detonante 10 gr/m 0.198 kg
Total Explosivo Pozo Prod. 15.15 Kg
Factor de carga Kg/m3 0.180

Total M lineales Perforados 1814.40

M3 Tronados Totales 51256.8
Ton Totales Removidas 130782.6
REV 3
TIPO P1 P2 P3 P4
MINERAL 11373601.51 11782235.45 12004530.97 11738452.14
ESTERIL 12391760.55 12045202.02 11877372.11 12039988.54

Mes /año 12
sem /mes 4
Periodo Año 1 Año 2 Año 3 Año 4
Mineral 11,373,602 11,782,235 12,004,531 11,738,452
Esteril 12,391,761 12,045,202 11,877,372 12,039,989
TON PROYECTO 23,765,362 23,827,437 23,881,903 23,778,441
Tonelaje Mes 1,980,447 1,985,620 1,990,159 1,981,537
Tonelaje /semana 495,112 496,405 497,540 495,384
Eventos semana 4 4 4 4
Ton /Trondura 123,778 124,101 124,385 123,846
 P5 P6 P7 P8 P9 P10
11904123.48 12096367.55 11619130.25 11917410.20 11629307.94 12474134.27
12719593.80 12352681.32 12742840.77 12972412.58 12897388.54 12173406.55

Año 5 Año 6 Año 7 Año 8 Año 9 Año 10

11,904,123 12,096,368 11,619,130 11,917,410 11,629,308 12,474,134
12,719,594 12,352,681 12,742,841 12,972,413 12,897,389 12,173,407
24,623,717 24,449,049 24,361,971 24,889,823 24,526,696 24,647,541
2,051,976 2,037,421 2,030,164 2,074,152 2,043,891 2,053,962
512,994 509,355 507,541 518,538 510,973 513,490
4 4 4 4 4 4
128,249 127,339 126,885 129,634 127,743 128,373
 P11 P12 P13 P14 P15 P16
13278894.66 13340139.64 12374660.56 12186668.85 2825709.38 0.00
10842041.53 4279503.28 4062943.94 4204416.83 1355748.31 0.00

Año 11 Año 12 Año 13 Año 14 Año 15 Año 16

13,278,895 13,340,140 12,374,661 12,186,669 2,825,709 0
10,842,042 4,279,503 4,062,944 4,204,417 1,355,748 0
24,120,936 17,619,643 16,437,605 16,391,086 4,181,458 0
2,010,078 1,468,304 1,369,800 1,365,924 348,455 0
502,520 367,076 342,450 341,481 87,114
4 3 3 3 1
125,630 122,359 114,150 113,827 87,114
Total Mineral 172545366.877
Total Esteril 148957300.677
321502667.554

Total Mton
172,545,367
148,957,301
321,502,668