2018

29.1666667 Real Real Real Real Real Real

Jan Feb Mar Apr May Jun
7,040,857 tpd. mov.tot. Fase 9 39,663 32,317 35,550 21,298 14,342 5,925
ton año
Fase 9 Ore 28,662 25,241 26,383 15,800 10,818 5,925
Fase 9 Ley Mineral
Fase 9 Low Grade 6,896 3,183 5,910 2,963 2,378 0
Fase 9 Low Grade 2
Fase 9 Waste 4,105 3,894 3,257 2,536 1,147 0
tpd. mov.tot. Fase 10 111,895 130,240 149,348 130,216 144,188 141,260

Fase 10 Ore 0 0 0 0 0 0
Fase 10 Ley Mineral
Fase 10 Low Grade 0 0 0 0 0 0
Fase 10 Low Grade 2 0 0 0 0 0 0
Fase 10 Waste 111,895 130,240 149,348 130,216 144,188 141,260
tpd. mov.tot. Fase 11 46,184 45,343 34,992 6,344 933 5,333

Fase 11 Ore 30,282 26,459 4,564 0 0 0

Fase 11 Ley Mineral
Fase 11 Low Grade 1,032 1,481 16,858 0 0 0
Fase 11 Low Grade 2 0 0 0 0 0 0
Fase 11 Waste 14,870 17,403 13,570 6,344 933 5,333
tpd. mov.tot. Fase 12 405 7,592 8,089 21,156 52,683 65,436

Fase 12 Ore 0 0 0 0 0 0
Fase 12 Ley Mineral
Fase 12 Low Grade 0 0 0 17,973 44,824 46,215
Fase 12 Low Grade 2 0 0 0 0 0 0
Fase 12 Waste 405 7,592 8,089 3,184 7,859 19,221
tpd. mov.tot. Fase 13 0 0 0 0 0 0
Fase 13 Ore 0 0 0 0 0 0
Fase 13 Ley Mineral
Fase 13 Low Grade 0 0 0 0 0 0
Fase 13 Low Grade 2 0 0 0 0 0 0
Fase 13 Waste 0 0 0 0 0 0

total año 81,987,482

Ton Mx 7,812,228 Mx 9,231,898
Ton Ex 69,379,542 Ex 72,755,583
Rem 9

mx real 12,607,939
ex real 69,379,542
rem 5.50284552
 2018
Real Fcast Fcast Fcast Fcast Fcast Fcast
Total
Jul Aug Sep Oct Nov Dec Jan
7,775 17,956 24,645 23,285 8,728 9,917 20,071 10,574
7,040,857
7,767 16,496 21,992 21,394 8,728 9,917 16,561 4,472
0.542% 0.360% 0.510% 0.502% 0.494% 0.188% 0.700%
0 673 2,486 373 0 0 2,070 0
19 199 18 0
8 787 147 1,319 0 0 1,421 6,102
167,865 150,604 156,980 157,997 159,916 156,640 146,555 156,226
51,250,143
0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 355 902 3,068 717 419 0
0 0 0 299 1,680 298 189 0
167,865 150,604 156,625 156,796 155,169 155,624 145,947 156,226
390 37,177 34,798 36,644 35,357 34,911 26,446 49,981
9,286,824
0 0 0 0 0 0 4,989 0
0.000% 0.000%
0 0 0 0 0 0 1,633 0
0 0 0 0 0 0 0 0
390 37,177 34,798 36,644 35,357 34,911 19,823 49,981
74,028 41,610 40,933 48,922 66,335 66,856 41,366 57,086
14,409,657
0 7,419 0 0 0 0 630 0
0.000%
17,515 0 0 0 0 0 10,570 0
0 0 0 0 0 0 0 0
56,513 48,062 40,933 48,922 66,335 66,856 31,344 57,086
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

81,987,482
 2019
Fcast Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Feb Mar Apr May Jun Jul Aug Sep
10,411 10,014 10,491 10,798 10,322 10,978 10,221 10,819

8,693 7,595 6,040 10,161 5,190 6,291 9,503 8,742

0.421% 0.665% 0.486% 0.757% 0.623% 0.878% 0.551% 0.734%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,718 2,418 4,451 637 5,132 4,686 718 2,077
152,881 153,465 153,425 153,155 155,811 153,500 152,065 155,305

3,917 6,941 13,616 23,556 20,726 28,936 40,921 39,242

0.40% 0.70% 0.49% 0.61% 0.62% 0.67% 0.56% 0.73%
2,960 1,676 5,189 6,412 3,476 4,609 10,963 5,117
1,043 496 3,571 2,663 6,765 2,117 5,805 2,517
144,962 144,352 131,049 120,524 124,844 117,838 94,376 108,429
64,414 64,974 69,027 69,086 84,395 89,070 88,911 89,919

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
64,414 64,974 69,027 69,086 84,395 89,070 88,911 89,919
40,101 42,437 49,994 65,761 62,146 58,693 63,232 60,913

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 3,491 0 9,911 0 5,364 0 0
0 0 0 10,808 0 6,966 958 1,605
40,101 38,946 49,994 45,041 62,146 46,364 62,275 59,307
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
 Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Total
Oct Nov Dec Jan Feb Mar Apr
0 0 0 7,865 0 0 0 0

0 0 0 5,538 0 0 0 0
0.000% 0.000% 0.000% 0.646% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 2,327 0 0 0 0
154,852 150,943 150,779 153,536 142,514 133,010 131,265 132,296

51,371 52,185 44,480 27,302 54,309 49,725 44,057 46,413

0.56% 0.59% 0.60% 0.61% 0.59% 0.54% 0.50% 0.49%
3,168 19,229 16,580 6,627 17,372 17,429 25,268 17,842
2,274 3,589 4,710 2,966 5,214 7,904 9,247 9,163
98,039 75,940 85,009 116,641 65,619 57,953 52,693 58,878
102,358 103,581 106,794 81,966 104,951 108,154 106,983 106,595

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
102,358 103,581 106,794 81,966 104,951 108,154 106,983 106,595
56,244 55,932 54,915 55,731 55,430 63,100 57,904 51,675

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 1,713 0 1,735 0 0 0 0
0 2,041 0 1,891 1,042 2,227 5 1,150
56,244 52,178 54,915 52,106 54,388 60,874 57,900 50,525
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
 2020
Fcast Fcast Fcast Fcast Fcast Fcast Fcast Fcast
May Jun Jul Aug Sep Oct Nov Dec
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
127,772 128,298 128,427 128,281 127,339 128,180 128,444 124,247

43,598 46,590 37,307 55,542 16,140 55,068 23,794 26,997

0.57% 0.47% 0.93% 0.60% 0.76% 0.60% 0.48% 0.62%
19,323 27,809 15,657 24,517 20,124 26,050 20,564 21,433
9,460 3,607 8,003 6,953 7,947 5,600 10,254 6,686
55,391 50,292 67,460 41,269 83,127 41,462 73,832 69,131
107,527 107,740 126,282 148,411 98,334 148,863 107,294 117,681

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
107,527 107,740 126,282 148,411 98,334 148,863 107,294 117,681
69,851 65,386 67,001 36,999 39,877 36,236 38,358 42,118

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 1,361 0
0 0 0 0 624 0 193 0
69,851 65,386 67,001 36,999 39,253 36,236 36,804 42,118
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
 2021
Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Total
Jan Feb Mar Apr May Jun Jul
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
130,000 89,536 89,536 89,536 89,536 89,536 89,536 89,536

41,676 41,084 41,084 41,084 41,084 41,084 41,084 41,084

0.58% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68%
21,131 13,534 13,534 13,534 13,534 13,534 13,534 13,534
7,498 5,532 5,532 5,532 5,532 5,532 5,532 5,532
59,695 29,386 29,386 29,386 29,386 29,386 29,386 29,386
115,894 133,939 133,939 133,939 133,939 133,939 133,939 133,939

0 0 0 0 0 0 0 0
0.000% 0 0 0 0 0 0 0
0 14 14 14 14 14 14 14
0 51 51 51 51 51 51 51
115,894 133,874 133,874 133,874 133,874 133,874 133,874 133,874
51,969 65,174 65,174 65,174 65,174 65,174 65,174 65,174

0 0 0 0 0 0 0 0
0.000% 0 0 0 0 0 0 0
112 1,988 1,988 1,988 1,988 1,988 1,988 1,988
426 2,423 2,423 2,423 2,423 2,423 2,423 2,423
51,431 60,763 60,763 60,763 60,763 60,763 60,763 60,763
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.000% 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
2021
Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Total
Aug Sep Oct Nov Dec Jan Feb
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0.000% 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
89,536 89,536 89,536 89,536 89,536 89,536 45,323 45,323

41,084 41,084 41,084 41,084 41,084 41,084 32,533 32,533

0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.65% 0.65%
13,534 13,534 13,534 13,534 13,534 13,534 3,005 3,005
5,532 5,532 5,532 5,532 5,532 5,532 946 946
29,386 29,386 29,386 29,386 29,386 29,386 8,839 8,839
133,939 133,939 133,939 133,939 133,939 133,939 130,283 130,283

0 0 0 0 0 0 9,022 9,022
0 0 0 0 0 0.000% 0.764% 0.764%
14 14 14 14 14 14 2,947 2,947
51 51 51 51 51 51 2,167 2,167
133,874 133,874 133,874 133,874 133,874 133,874 116,147 116,147
65,174 65,174 65,174 65,174 65,174 65,174 95,146 95,146

0 0 0 0 0 0 0 0
0 0 0 0 0 0.000% 0 0
1,988 1,988 1,988 1,988 1,988 1,988 4 4
2,423 2,423 2,423 2,423 2,423 2,423 228 228
60,763 60,763 60,763 60,763 60,763 60,763 94,913 94,913
0 0 0 0 0 0 25,280 25,280
0 0 0 0 0 0 0 0
0 0 0 0 0 0.000% 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 25,280 25,280
 2022
Fcast Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Mar Apr May Jun Jul Aug Sep Oct
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
45,323 45,323 45,323 45,323 45,323 45,323 45,323 45,323

32,533 32,533 32,533 32,533 32,533 32,533 32,533 32,533

0.65% 0.65% 0.65% 0.65% 0.65% 0.65% 0.65% 0.65%
3,005 3,005 3,005 3,005 3,005 3,005 3,005 3,005
946 946 946 946 946 946 946 946
8,839 8,839 8,839 8,839 8,839 8,839 8,839 8,839
130,283 130,283 130,283 130,283 130,283 130,283 130,283 130,283

9,022 9,022 9,022 9,022 9,022 9,022 9,022 9,022

0.764% 0.764% 0.764% 0.764% 0.764% 0.764% 0.764% 0.764%
2,947 2,947 2,947 2,947 2,947 2,947 2,947 2,947
2,167 2,167 2,167 2,167 2,167 2,167 2,167 2,167
116,147 116,147 116,147 116,147 116,147 116,147 116,147 116,147
95,146 95,146 95,146 95,146 95,146 95,146 95,146 95,146

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
4 4 4 4 4 4 4 4
228 228 228 228 228 228 228 228
94,913 94,913 94,913 94,913 94,913 94,913 94,913 94,913
25,280 25,280 25,280 25,280 25,280 25,280 25,280 25,280
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25,280 25,280 25,280 25,280 25,280 25,280 25,280 25,280
 2023
Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Total
Nov Dec Jan Feb Mar Apr May
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0.000% 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
45,323 45,323 45,323 1,033 1,033 1,033 1,033 1,033

32,533 32,533 32,533 918 918 918 918 918

0.65% 0.65% 0.65% 0.56% 0.56% 0.56% 0.56% 0.56%
3,005 3,005 3,005 89 89 89 89 89
946 946 946 26 26 26 26 26
8,839 8,839 8,839 0 0 0 0 0
130,283 130,283 130,283 142,662 142,662 142,662 142,662 142,662

9,022 9,022 9,022 43,319 43,319 43,319 43,319 43,319

0.764% 0.764% 0.764% 0.64% 0.64% 0.64% 0.64% 0.64%
2,947 2,947 2,947 14,903 14,903 14,903 14,903 14,903
2,167 2,167 2,167 5,343 5,343 5,343 5,343 5,343
116,147 116,147 116,147 79,098 79,098 79,098 79,098 79,098
95,146 95,146 95,146 103,796 103,796 103,796 103,796 103,796

0 0 0 5,811 5,811 5,811 5,811 5,811

0 0 0.000% 0.557% 0.557% 0.557% 0.557% 0.557%
4 4 4 2,852 2,852 2,852 2,852 2,852
228 228 228 1,365 1,365 1,365 1,365 1,365
94,913 94,913 94,913 93,767 93,767 93,767 93,767 93,767
25,280 25,280 25,280 57,500 57,500 57,500 57,500 57,500
0 0 0 0 0 0 0 0
0 0 0.000% 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
25,280 25,280 25,280 57,500 57,500 57,500 57,500 57,500
 2023
Fcast Fcast Fcast Fcast Fcast Fcast Fcast
Total
Jun Jul Aug Sep Oct Nov Dec
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
1,033 1,033 1,033 1,033 1,033 1,033 1,033 1,033

918 918 918 918 918 918 918 918

0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56% 0.56%
89 89 89 89 89 89 89 89
26 26 26 26 26 26 26 26
0 0 0 0 0 0 0 0
142,662 142,662 142,662 142,662 142,662 142,662 142,662 142,662

43,319 43,319 43,319 43,319 43,319 43,319 43,319 43,319

0.64% 0.64% 0.64% 0.64% 0.64% 0.64% 0 0.643%
14,903 14,903 14,903 14,903 14,903 14,903 14,903 14,903
5,343 5,343 5,343 5,343 5,343 5,343 5,343 5,343
79,098 79,098 79,098 79,098 79,098 79,098 79,098 79,098
103,796 103,796 103,796 103,796 103,796 103,796 103,796 103,796

5,811 5,811 5,811 5,811 5,811 5,811 5,811 5,811

0.557% 0.557% 0.557% 0.557% 0.557% 0.557% 0.557% 0.557%
2,852 2,852 2,852 2,852 2,852 2,852 2,852 2,852
1,365 1,365 1,365 1,365 1,365 1,365 1,365 1,365
93,767 93,767 93,767 93,767 93,767 93,767 93,767 93,767
57,500 57,500 57,500 57,500 57,500 57,500 57,500 57,500
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
57,500 57,500 57,500 57,500 57,500 57,500 57,500 57,500
 2024 2025 2026 2027 2028 2029 2030 2031

Total Total Total Total Total Total Total Total

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
80,730 67,806 64,489 52,011 36,635 46,684 22,318 0

39,944 19,543 27,648 28,223 28,081 29,871 9,747 0

0.610% 0.563% 0.510% 0.505% 0.547% 0.468% 0.401% 0.000%
12,176 11,906 13,740 3,861 2,339 5,886 2,633 0
4,689 2,798 5,712 2,093 1,364 3,202 1,805 0
23,922 33,559 17,389 17,834 4,850 7,725 8,134 0
94,740 95,419 98,098 75,119 33,915 0 0 0

12,998 36,441 22,368 12,499 5,821 0 0 0

0.590% 0.625% 0.541% 0.595% 0.621% 0.000% 0.000% 0.000%
5,014 17,667 9,046 3,628 1,921 0 0 0
1,733 5,617 4,005 1,499 1,271 0 0 0
74,996 35,695 62,678 57,493 24,902 0 0 0
106,736 101,891 87,483 104,296 113,393 118,928 139,778 140,550
0 0 0 0 575 7,765 36,793 52,910
0.000% 0.000% 0.000% 0.000% 0.292% 0.921% 0.662% 0.467%
0 0 0 0 249 1,743 5,007 12,018
0 0 0 0 343 823 4,393 10,239
106,736 101,891 87,483 104,296 112,226 108,598 93,586 65,384
 2032 2033 2034 2035 2036 2037 2038 2039

Total Total Total Total Total Total Total Total

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0
0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
118,664 88,077 71,059 46,215 0 0 0 0
48,604 49,489 46,592 24,941 0 0 0 0
0.539% 0.720% 0.606% 0.471% 0.000% 0.000% 0.000% 0.000%
8,564 4,224 3,458 0 0 0 0 0
7,742 4,039 2,766 2,875 0 0 0 0
53,755 30,325 18,243 18,400 0 0 0 0
2040 2041 2042

Total Total Total

0
0.000%
0
0
0
0

0
0.00%
0
0
0
0

0
0.000%
0
0
0
0

0
0.000%
0
0
0
0
0
0.000%
0
0
0
Tonelaje anual 81,987,482 ton/año
PASO 1
Datos banco
H 15 Kh 1.5
S 10 Ks 1.0
B 10 Kb
Taco 7 Kt 0.7
Pasadura 2 Kj 0.2
Densidad (roca) 2.6 ton/m3
PASO 2
Ton/tiro 3,900 H*B*S*Densidad
tiros/año 21,022.4 ton x año/ton x tiro
m/tiro 357,381.3 tiros x largo tiro
PASO 3
Diametro perfo. 269.88 mm 10.625 pulg
UCS 100.00 Mpa 25,4 mm = 1''
Pulldown 30,000 kg
rpm 240 rpm
largo barra 8 m

PASO 4
rate penetration 43201.82 mm/hr
P 0.720 m/min
PASO 5
tiempo ciclo
perforación 23.61 min
sacar barra 0.57 min 30 m/min
cambio barra 1.5 min
cambio pozo 10 min
total 0.59 hr/tiro
12,500.6 hr/año
PASO 6
trabajo
12 hr/turno
2 turno/dia
350 dias/año
8,400 hr/año

PASO 7
hr efectivas
disponibilidad 90%
utilización 80%
hr efectivas 6,048 hr efectivas/año
PASO 8
perforadoras 2.07
3
 Datos
B 10
S 10
Js 1 1 o 1,1
H 15
pasadura 2
taco 7
m con explosivos 10
diam 10.625 pulg 269.875
A 8.5 Varia entre 8 a 12
dens explo 0.8 g/cm3
potencia relativa al anfo 1.31
desv est (w) 0.5

PASO 1
Vo 1500 m3 Vo = B*S*H
Qe 457.9 kg Qe = dens. Explo*diam^2*0,507*m cn explosivo
A 8.5
E 131

PASO 2
X50 56.15 cm

PASO 3
n 1.81

PASO 4
Xc 68.8

PASO 5 R=1-Fu
X80 89.433 cm X = -Ln(1-0,8)^(1/n)*Xc
 Datos
Ton Mx 12,607,939 ton/año
Ton Ex 69,379,542 ton/año
dias 350 dias/año
REM 5.50
Plan de Producción 81,987,482 ton/año
Condicion carguio dificil H 40 seg
Cap balde 20 yd3 15 m3 40.5 ton
Angulo giro 75%
dens in situ 2.7 t/m3
dens espon 2.1 t/m3
% esponjamiento 30%
factor llenado 90%
Disp 90%
Utilizacion 83%

PASO 1
Swing factor 1.05 para 75%
Swell Factor 0.7692307692

PASO 2
TC 39.69 seg/ciclo 0.011 hr/ciclo
QC 28.04 ton/ciclo ff*ton pala*swell factor

PASO 3
Propel factor (strip mines) 0.75
ciclo/hora 50.816 Proper factor*disp*utilz/TC(hr x ciclo)

PASO 4
Ton/hr 1,424.812 Qc*Ciclo/hr
Ton/año 11,968,417.6 ton/hr * hr/año

PASO 5
trabajo
12 hr/turno
2 turno/dia
350 dias/año
8,400 hr/año

PASO 5
Palas Mx 1.05 1
Palas Ex 5.80 6
TOTALES 7 7
DATOS
V hor cargado 20 km/hr
V hor descargado 30 km/hr Rampa
V sub cargado 0,75*rimpull km/hr 10.5 10%
V baj descargado 0,75*rimpull km/hr 30 10%
Peso lleno 400 ton
Peso vacío 150 ton
Carga 250 ton
Qc pala 28.04 ton
Paladas 8.92 carga camion x Qc
ciclo/hora pala 50.82
Rodadura 2%
Tiempo maniobras cargar y descarga 30 seg/c
Disponibilidad 90%
Utilización 80%
Camino 350m horizontales, 400m subida y 1,55km a planta o 2,55 a botadero

PASO 1
TIEMPOS CICLO (hr) A PLANTA A BOTADERO
CARGAR 0.1755 0.1755 paladas/ ciclo x hr
Viaje horizontal cargado (ida) 0.0175 0.0175
Viaje subida Cargado (ida) 0.0381 0.0381
Viaje horizontal cargado (ida) 0.0775 0.1500
Maniobra 0.0083 0.0083
Descarga 0.0083 0.0083
Viaje Horizontal descargado (vuelta) 0.0517 0.1000
Viaje bajada descargado (vuelta) 0.0133 0.0133
Viaje Horizontal descargado (vuelta) 0.0117 0.0117
Maniobra 0.0083 0.0083
TC (h/ciclo) 0.4102 0.5311 hr/ciclo

PASO 2
ton/hr 438.7850 338.9466 disp*utiliz*carga/TC

PASO 3
trabajo
12 hr/turno
2 turno/dia
350 dias/año
8,400 hr/año

PASO 5 a Planta A botadero

ton/año 3,685,793.9 2,847,151.8

PASO 6
Productividad Camiones
Mineral (ton/año) 12,607,939 3.420684838 4
Esteril (ton/año) 69,379,542 24.36805139 25
 0,4 KM 1,55 KM A PLANTA /
Rodadura Pendiente Total
2% 12% 1.55 km
2% 8% 0,35 KM
0.35 km 0.4 km
TA / 2,55 KM A BOTADERO

3 km
ton/año 7,040,857
h efectiva 8
usd/kwh 0.158
potencia electrica 230 kw
costo energía 290.72

costo perforacion #DIV/0!

costo amortiguador
costo barra corta
costo barra larga
costo adaptador
costo tricono
suma aceros 0
costo maquina #DIV/0!
costo maquina usd/hr
velocidad penetración m/hr
dólar 684 clp
consumo combustible 45 lt/hr
costo litro 0.14619883 usd/lt
costo combustible 6.58