SABC-1 Simulator

1167.
5 ton/hr, Fresh Feed Simulation N° 0

Mesh # 1 75961 F80 Remarks
Opening 406400 5.00 % Moisture Flowsheet Simulation Example.
By-Pass 0.000
D50/Ds 1.00
m 100.00 Upper
1
 0 ton/hr 2 Ore Density, ton/m3 2.80
Split 0.00
Mesh # 1
Opening 406400 Lower
1 0 ton/hr
By-Pass 0.000 0.00 % of Feed 357 ton/hr
1
D50/Ds 1.00 5.00 % Moisture 30.62 % of Feed
m 100.00 2.00 % Moisture 1167 ton/hr (all mills)
1 40.10 % Solids
33.05 % - 1/2" 33.05 % - 1/2" 50.63 % - 100#
198.4 P80
2

F80 75961
% - 1.5" 32.03
Water, m3/hr 210
# of Cyclones 5.00 227 d50c

Diameter 26.00 0.316 Bpf
Diameter, ft 31.00 Grate Screen Height 78.00 0.340 Bpw
Lenght, ft 12.00 5 7 Mesh # Inlet 6.50
Speed, % Critical 76.50 50800 19050 Opening Vortex 10.50 78.66 % Solids
Charge Level, % 28.00 0.400 0.000 By-Pass Apex 5.17
Balls Filling, % 12.00 0.60 1.00 D50/D Circ.
% Solids (slurry) 79.00 2.00 100.00 m % - 400# in psi 8.93 Load, %
App. Density, ton/m3 3.441 % Solids 81.12 Mill Discharge (Guess) 2.836
Gross kW 5348 % - 100# 15.09 15.00 (Actual) 2.735
kWh/ton 4.58 T80 8103 (Delta) 0.101
m3/hr 689
Size Distributions
Mesh Opening Fresh Crushed Crushed 188 Water,
Feed Pebbles 1 Pebbles 2 m3/hr
1 16" 406400 100.00 100.00 100.00 m3/hr, Water 548
2 8" 203200 95.71 100.00 100.00 2.00 # of Mills
3 4" 101600 89.12 100.00 100.00 18.50 Diameter, ft
4 3" 76100 80.09 100.00 100.00 22.00 Lenght, ft
5 2" 50800 62.44 100.00 100.00 72.00 Speed, % Critical
6 1.05 25400 36.53 100.00 100.00 38.00 Charge Level, %
7 0.742 19050 32.03 100.00 100.00 38.00 Balls Filling, %
8 0.525 12700 27.31 60.51 60.51 % Solids 62.55 72.00 % Solids (slurry)
9 0.371 9500 24.60 44.24 44.24 m3/hr 2084 5.395 App. Density, ton/m3
10 3 6700 22.22 33.05 33.05 4316 Gross kW
11 4 4750 20.14 26.34 26.34 7.39 kWh/ton
12 6 3350 18.48 21.67 21.67
13 8 2360 17.09 18.16 18.16
14 10 1700 15.69 15.53 15.53
15 14 1180 14.10 13.11 13.11
16 20 850 12.94 11.28 11.28
17 28 600 11.41 9.64 9.64
18 35 425 10.22 8.25 8.25 TOTAL POWER PROCESS RESTRICTIONS
19 48 300 9.26 7.05 7.05 kWh/ton kW Current Min/Max Remarks
20 65 212 8.43 6.03 6.03 SAG Mill 4.58 5348 SAG Power, kW 5348 6000 OK
21 100 150 7.50 5.16 5.16 Crushers 1.00 357 Pebbles, ton/hr 357 400 OK
22 150 106 6.83 4.41 4.41 Ball Mills 7.39 8632 BM Power, kW 4316 5000 OK
23 200 75 6.13 3.78 3.78 TOTAL 12.97 14337 Product Size, P80 198.4 200.0 OK
24 270 53 5.43 3.23 3.23 Pump Cap., P*Q 18601 20000 OK
25 400 38 4.81 2.78 2.78 Total Water, m3/hr 1682 2000 OK
Moly-Cop Tools TM
SAGSIM_Recycle : Semiautogenous Grinding Mill Simulator
Circuit Type Pebbles Crushing and Recycle (see Flowsheet) Simulation N° 0
Remarks Flowsheet Simulation Example.

0
Power, KW
Mill Dimensions and Operating Conditions 2943 Balls
Diameter Length Speed Charge Balls Interstitial Lift 1418 Rocks
ft ft % Critical Filling,% Filling,% Filling,% Angle, (°) 720 Slurry
31.0 12.0 76.5 28.0 12.0 60.0 40.0 5080 Net Total
rpm 10.52 5.00 % Losses
5348 Gross Total
% Solids in Mill Slurry 79.00 Charge Charge Weight, tons App. Dens.
Ore Density, ton/m3 2.80 Volume, m3 Balls Rocks Slurry ton/m3
Slurry Density, ton/m3 2.032 71.95 143.39 69.08 35.09 3.441
Balls Density, ton/m3 7.75
Feed Moisture, % 5.0 Maximum Grate Transport Capacity
Mesh # % Open Open # of Grate Area / Rate Const.
Grate Opening, mm 50.80 5 Area Area, in2 Elements Element 1/in2/min
Screen Opening, mm 19.05 7 15.00 16303 36 452.9 10.000
Slurry Top Size, mm 12.70 8 'Grinding Kinetics Controlled'
Specific Grate Area Demand

Fresh Feedrate, ton/hr 1167.5 in2/(ton/hr) of Pebbles 45.61 Min 27.50
Sp. Energy, KWH/ton 4.58 in2/(m3/hr) of Slurry 19.79 Min 4.23
Crushed
Feed Size Distribution Pebbles
i Mesh Opening Mid-Size ton/hr % Retained % Passing % Passing
1 16" 406400 100.00 100.00

2 8" 203200 287368 50.08 4.29 95.71 100.00
3 4" 101600 143684 76.94 6.59 89.12 100.00
4 3" 76100 87930 105.42 9.03 80.09 100.00
5 2" 50800 62176 206.06 17.65 62.44 100.00
6 1.05 25400 35921 302.49 25.91 36.53 100.00
7 0.742 19050 21997 52.54 4.50 32.03 100.00
8 0.525 12700 15554 55.10 4.72 27.31 60.51
9 0.371 9500 10984 31.64 2.71 24.60 44.24
10 3 6700 7978 27.79 2.38 22.22 33.05
11 4 4750 5641 24.28 2.08 20.14 26.34
12 6 3350 3989 19.38 1.66 18.48 21.67
13 8 2360 2812 16.23 1.39 17.09 18.16
14 10 1700 2003 16.34 1.40 15.69 15.53
15 14 1180 1416 18.56 1.59 14.10 13.11
16 20 850 1001 13.54 1.16 12.94 11.28
17 28 600 714 17.86 1.53 11.41 9.64
18 35 425 505 13.89 1.19 10.22 8.25
19 48 300 357 11.21 0.96 9.26 7.05
20 65 212 252 9.69 0.83 8.43 6.03
21 100 150 178 10.86 0.93 7.50 5.16
22 150 106 126 7.82 0.67 6.83 4.41
23 200 75 89 8.17 0.70 6.13 3.78
24 270 53 63 8.17 0.70 5.43 3.23
25 400 38 45 7.24 0.62 4.81 2.78
26 -200 0 0 56.16 4.81 0.00
% Solids
Selection Function Parameters : 98.00
Balls on Rocks on Self Grate Parameters :

Particles Particles Breakage Default
alpha0 0.00445000 0.00228000 0.0002031 0.70557616 Inefficiency 0.400 0.4
alpha1 0.650 0.650 0.650 D50/DGrate 0.600 0.7
alpha2 3.500 3.500 m 2.000 3.0
dcrit 22586 9500
Breakage Function Parameters : Screen Parameters :

Default
beta00 0.400 beta01 0.050 (default : 0.0) Inefficiency 0.000 0.2
beta1 0.650 D50/DScreen 1.000 0.9
beta2 2.500 m 100.000 4.0
beta30 0.12700 beta31 0.000 (default : 1.0)
Incr. Specific Energy, KWH/ton : 0.50 (default : 0.2) Pebbles Recycle Ratio : 0.31
Moly-Cop Tools / 474929683.xlsx 05/08/2020 / 21:17:32

Moly-Cop Tools TM
BALLSIM : Conventional Closed Circuit Grinding Simulator
Circuit Type DUAL FEED (see Flowsheet) Simulation N° 0
Remarks Flowsheet Simulation Example.

0

Diameter Length Speed Charge Balls App. Dens. Interstitial Lift 0 Overfilling
ft ft % Critical Filling,% Filling,% ton/m3 Slurry, % Angle, (°) 536 Slurry
18.5 22.0 72.0 38.0 38.0 5.39 100.0 35.0 3885 Net kW
rpm 12.82 10.0 % Losses
4316 Gross kW
Cyclone Dimensions (inches) and Operating Conditions
Number Diameter Height Inlet Vortex Apex
5 26.0 78.0 6.50 10.50 5.17
% Solids O'flow 40.1
% Solids U'flow 78.7 Bond's
% Solids Mill Discharge 72.0 Main Simulated Outputs Feedrate
P80 198.4 for a
Circulating Load 2.836 (Guess) Wio 12.35 Target P80
2.735 (Actual) 15.00
0.101 (Delta) Iterate % Fines MD
Q 2084 Target P80
Ore Density, ton/m3 2.80 Bpf 0.316 170.0
Balls Density, ton/m3 7.75 Cycl. Psi 8.9 ton/hr
Very
Very Important
Important ::
Feedrate, ton/hr (dry) 583.7 Simulation results
results are
are not
not valid
valid until
until Sump Water 548.3 533.0
Simulation
Sec. Feed, ton/hr (dry) 0.0 the
the Iterate
Iterate button
button has
has been
been clicked
clicked
Feed Moisture, % 18.9 after
after any
any input
input data
data changes.
changes.
Sec. Feed Moisture, % 0.0
Feed Size Distribution Secondary Feed
i Mesh Opening Mid-Size ton/hr % Retained % Passing ton/hr % Passing
1 1.05 25400 100.00 100.00

2 0.742 19050 21997 0.00 0.00 100.00 0.00 100.00
3 0.525 12700 15554 58.82 10.08 89.92 0.00 100.00
4 0.371 9500 10984 39.25 6.72 83.20 0.00 100.00
5 3 6700 7978 40.06 6.86 76.34 0.00 100.00
6 4 4750 5641 39.61 6.79 69.55 0.00 100.00
7 6 3350 3989 34.39 5.89 63.66 0.00 100.00
8 8 2360 2812 33.96 5.82 57.84 0.00 100.00
9 10 1700 2003 30.52 5.23 52.61 0.00 100.00
10 14 1180 1416 34.66 5.94 46.67 0.00 100.00
11 20 850 1001 29.67 5.08 41.59 0.00 100.00
12 28 600 714 31.41 5.38 36.21 0.00 100.00
13 35 425 505 27.66 4.74 31.47 0.00 100.00
14 48 300 357 24.31 4.16 27.31 0.00 100.00
15 65 212 252 21.24 3.64 23.67 0.00 100.00
16 100 150 178 19.41 3.33 20.34 0.00 100.00
17 150 106 126 16.19 2.77 17.57 0.00 100.00
18 200 75 89 14.49 2.48 15.09 0.00 100.00
19 270 53 63 12.99 2.23 12.86 0.00 100.00
20 400 38 45 10.85 1.86 11.00 0.00 100.00
21 -200 0 19 64.23 11.00 0.00 0.00 0.00
Selection Function Parameters : Expanded Form :

alpha0 alpha1 alpha2 dcrit alpha02 alpha12
0.009686 0.659 2.5 7093 0 1
0 1 Suggested Default Values
Breakage Function Parameters : Expanded Form :

beta0 beta1 beta2 beta01
0.4 0.65 4 0
0 Suggested Default Value
Classifier Constants :
a1 a2 a3 a4 l
7.596 1.109 53.836 0.324 0.931
9.932 1.361 52.968 0.441 0.950 Suggested Default Values
Moly-Cop Tools / 474929683.xlsx Page 3 05/08/2020 / 21:17:32

Moly-Cop Tools TM
Simulation N° 0
SAGSIM_Recycle
Semiautogenous Grinding Mill Simulator
Remarks : Flowsheet Simulation Example.

0
CIRCUIT MASS BALANCE

Configuration : Pebbles Recycle
Fresh Mill Mill Recycled Crushed Ground Mill

Feed Feed Discharge Pebbles Pebbles Product Charge
Ore, ton/hr 1167.5 1524.9 1524.9 357.5 357.5 1167.5 78.8
Water, m3/hr 61.4 68.7 279.1 7.3 7.3 271.8 2.6
Slurry, ton/hr 1228.9 1593.7 1804.0 364.8 364.8 1439.2 81.4
Slurry, m3/hr 478.4 613.4 823.7 135.0 135.0 688.7 30.7
Slurry Dens., ton/m3 2.569 2.598 2.190 2.703 2.703 2.090 2.649
% Solids (by volume) 87.2 88.8 66.1 94.6 94.6 60.5 91.6
% Solids (by weight) 95.0 95.7 84.5 98.0 98.0 81.1 96.8
Particle Size Distributions (Cummulative % Passing)

i Mesh Opening
1 16" 406400 100.00 100.00 100.00 100.00 100.00 100.00 100.00

2 8" 203200 95.71 96.72 100.00 100.00 100.00 100.00 94.53
3 4" 101600 89.12 91.67 100.00 100.00 100.00 100.00 77.63
4 3" 76100 80.09 84.76 100.00 100.00 100.00 100.00 53.14
5 2" 50800 62.44 71.24 100.00 100.00 100.00 100.00 16.16
6 1.05 25400 36.53 51.41 80.69 17.64 100.00 100.00 10.37
7 0.742 19050 32.03 47.96 76.56 0.00 100.00 100.00 9.51
8 0.525 12700 27.31 35.09 68.84 0.00 60.51 89.92 8.31
9 0.371 9500 24.60 29.20 63.70 0.00 44.24 83.20 7.60
10 3 6700 22.22 24.76 58.44 0.00 33.05 76.34 6.93
11 4 4750 20.14 21.59 53.25 0.00 26.34 69.55 6.29
12 6 3350 18.48 19.23 48.74 0.00 21.67 63.66 5.75
13 8 2360 17.09 17.34 44.28 0.00 18.16 57.84 5.22
14 10 1700 15.69 15.65 40.28 0.00 15.53 52.61 4.74
15 14 1180 14.10 13.87 35.73 0.00 13.11 46.67 4.21
16 20 850 12.94 12.55 31.84 0.00 11.28 41.59 3.75
17 28 600 11.41 10.99 27.72 0.00 9.64 36.21 3.26
18 35 425 10.22 9.76 24.09 0.00 8.25 31.47 2.84
19 48 300 9.26 8.74 20.91 0.00 7.05 27.31 2.46
20 65 212 8.43 7.87 18.12 0.00 6.03 23.67 2.13
21 100 150 7.50 6.95 15.57 0.00 5.16 20.34 1.83
22 150 106 6.83 6.26 13.45 0.00 4.41 17.57 1.58
23 200 75 6.13 5.58 11.55 0.00 3.78 15.09 1.36
24 270 53 5.43 4.91 9.85 0.00 3.23 12.86 1.16
25 400 38 4.81 4.33 8.42 0.00 2.78 11.00 0.99
D80, microns 75961 66528 24229 46467 15911 8103 112966
Specific Energy Cons., kWh/ton 4.58 (Gross) Water to the Mill, m3/hr 210.3
Op. Work Index, kWh/ton 61.23 Pebbles/Fresh Feed Ratio 0.306

Moly-Cop Tools TM
Simulation N° 0
SAGSIM_Recycle
Semiautogenous Grinding Mill Simulator

0
SAG MILL PERFORMANCE
Diameter, ft 31.0 App. Density, ton/m3 3.441

Length, ft 12.0 Mill Power, kW (Gross) 5348
Speed, % Critical 76.5 Mill Power, kW (Net) 5080
Charge Level, % 28.0 Sp. Energy, kWh/ton 4.58
Balls Filling, % 12.0
Lift Angle, (°) 40.0 Throughput, ton/hr 1167.5
Grate Opening, mm 50.8 % Solids (Slurry) 79.0
Screen Opening, mm 19.05
Size Distributions (% Passing)

Mill Mill Mill
i Mesh Opening Feed Discharge Charge
1 16" 406400 100.00 100.00 100.00

2 8" 203200 96.72 100.00 94.53
3 4" 101600 91.67 100.00 77.63
4 3" 76100 84.76 100.00 53.14
5 2" 50800 71.24 100.00 16.16
6 1.05 25400 51.41 80.69 10.37
7 0.742 19050 47.96 76.56 9.51
8 0.525 12700 35.09 68.84 8.31
9 0.371 9500 29.20 63.70 7.60
10 3 6700 24.76 58.44 6.93
11 4 4750 21.59 53.25 6.29
12 6 3350 19.23 48.74 5.75
13 8 2360 17.34 44.28 5.22
14 10 1700 15.65 40.28 4.74
15 14 1180 13.87 35.73 4.21
16 20 850 12.55 31.84 3.75
17 28 600 10.99 27.72 3.26
18 35 425 9.76 24.09 2.84
19 48 300 8.74 20.91 2.46
20 65 212 7.87 18.12 2.13
21 100 150 6.95 15.57 1.83
22 150 106 6.26 13.45 1.58
23 200 75 5.58 11.55 1.36
24 270 53 4.91 9.85 1.16
25 400 38 4.33 8.42 0.99
D80, microns 66528 24229 112966

Moly-Cop Tools TM
Simulation N° 0
SAGSIM_Recycle MODEL PARAMETERS
Selection Function Breakage Function

Balls on Particles : Self-Breakage : beta00 0.400
alpha0 0.00445000 alpha0 0.00020310 beta01 0.050
alpha1 0.650 alpha1 0.650 beta1 0.650
alpha2 3.50 beta2 2.500
Dcrit 22586 beta30 0.127
beta31 0.000
Rocks on Particles :
alpha0 0.00228000 Grate Classification Parameters
alpha1 0.650 Inefficiency 0.400
alpha2 3.50 D50/DGrate 0.600
Dcrit 9500 m 2.000
Grate Capacity Parameters Screen Classification Parameters

Total Available Open Area, in2 15.00 Inefficiency 0.000
Rate Constant, 1/in2/min 10 D50/DScreen 1.000
m 100.000
Rate Controlling Condition :
'Grinding Kinetics Controlled'

tons
m3
tons
m3
ton/m3
%
%

Moly-Cop Tools TM
Simulation N° 0
BALLSIM
Conventional Closed Circuit Grinding Simulator

0
CIRCUIT MASS BALANCE

Configuration : DUAL FEED
Fresh Mill Mill Sump Cyclone Cyclone Cyclone

Feed Feed Discharge Water Feed U'flow O'flow
Ore, ton/hr 583.7 1596.3 1596.3 0.0 2180.0 1596.3 583.7
Water, m3/hr 135.9 433.0 620.8 548.3 1305.0 433.0 872.0
Slurry, ton/hr 719.6 2029.3 2217.1 548.3 3485.0 2029.3 1455.7
Slurry, m3/hr 344.4 1003.1 1190.9 548.3 2083.6 1003.1 1080.4
Slurry Dens., ton/m3 2.090 2.023 1.862 1.000 1.673 2.023 1.347
% Solids (by volume) 60.5 56.8 47.9 0.0 37.4 56.8 19.3
% Solids (by weight) 81.1 78.7 72.0 0.0 62.6 78.7 40.1
Particle Size Distributions (Cummulative % Passing)

i Mesh Opening
1 1.05 25400 100.00 100.00 100.00 0.00 100.00 100.00 100.00

2 0.742 19050 100.00 100.00 100.00 0.00 100.00 100.00 100.00
3 0.525 12700 89.92 93.89 97.57 0.00 95.52 93.89 100.00
4 0.371 9500 83.20 89.70 95.85 0.00 92.46 89.70 100.00
5 3 6700 76.34 85.56 94.22 0.00 89.43 85.56 100.00
6 4 4750 69.55 81.48 92.62 0.00 86.44 81.48 100.00
7 6 3350 63.66 77.56 90.85 0.00 83.57 77.56 100.00
8 8 2360 57.84 73.23 88.64 0.00 80.40 73.23 100.00
9 10 1700 52.61 68.57 85.90 0.00 76.99 68.57 100.00
10 14 1180 46.67 62.46 81.96 0.00 72.51 62.46 99.99
11 20 850 41.59 55.69 77.01 0.00 67.52 55.69 99.90
12 28 600 36.21 47.27 70.30 0.00 61.17 47.27 99.18
13 35 425 31.47 38.30 62.12 0.00 53.91 38.30 96.62
14 48 300 27.31 29.72 52.99 0.00 46.11 29.72 90.94
15 65 212 23.67 22.53 43.92 0.00 38.50 22.53 82.16
16 100 150 20.34 16.98 35.68 0.00 31.58 16.98 71.50
17 150 106 17.57 12.96 28.71 0.00 25.73 12.96 60.66
18 200 75 15.09 10.05 23.05 0.00 20.92 10.05 50.63
19 270 53 12.86 7.91 18.50 0.00 16.99 7.91 41.82
20 400 38 11.00 6.36 15.00 0.00 13.93 6.36 34.63
D80, microns 8103 4172 1039 0 2273 4172 198.4
Specific Energy Consumption : 7.39 kWh/ton (Gross)

Operational Work Index : 12.35 kWh/ton (Gross)

Moly-Cop Tools TM
Simulation N° 0
BALLSIM

0
CLASSIFIERS PERFORMANCE
Number of Cyclones : 5 Operating Conditions :

Cyclone Dimensions, in : Feed Flowrate, m3/hr 2083.6
Diameter 26.00 Pressure, psi 8.9
Height 78.00 D50 (corr.), microns 227.1
Inlet 6.50 Water By-Pass, % 34.0
Vortex 10.50 Solids By-Pass, % 31.6
Apex 5.17 Plitt's Parameter 1.31
Ore Density, ton/m3 2.80 Circulating Load, % 284
Mass Balance around the Classifiers
Size Distributions, % Passing Classifier Efficiency

i Mesh Opening Mid-Size Feed U'flow O'flow Actual Corrected
1 1.05 25400 21997 100.00 100.00 100.00 1.000 1.000

2 0.742 19050 15554 100.00 100.00 100.00 1.000 1.000
3 0.525 12700 10984 95.52 93.89 100.00 1.000 1.000
4 0.371 9500 7978 92.46 89.70 100.00 1.000 1.000
5 3 6700 5641 89.43 85.56 100.00 1.000 1.000
6 4 4750 3989 86.44 81.48 100.00 1.000 1.000
7 6 3350 2812 83.57 77.56 100.00 1.000 1.000
8 8 2360 2003 80.40 73.23 100.00 1.000 1.000
9 10 1700 1416 76.99 68.57 100.00 1.000 1.000
10 14 1180 1001 72.51 62.46 99.99 0.995 0.992
11 20 850 714 67.52 55.69 99.90 0.970 0.956
12 28 600 505 61.17 47.27 99.18 0.905 0.862
13 35 425 357 53.91 38.30 96.62 0.805 0.715
14 48 300 252 46.11 29.72 90.94 0.691 0.548
15 65 212 178 38.50 22.53 82.16 0.587 0.396
16 100 150 126 31.58 16.98 71.50 0.504 0.274
17 150 106 89 25.73 12.96 60.66 0.442 0.184
18 200 75 63 20.92 10.05 50.63 0.399 0.121
19 270 53 45 16.99 7.91 41.82 0.371 0.079
20 400 38 19 13.93 6.36 34.63 0.334 0.026
Ore, ton/hr 2180.0 1596.3 583.7 Classifier Constants

Water, m3/hr 1305.0 433.0 872.0
Slurry, ton/hr 3485.0 2029.3 1455.7 a1 7.60
Slurry, m3/hr 2083.6 1003.1 1080.4 a2 1.109
Slurry Dens., ton/m3 1.673 2.023 1.347 a3 53.84
% Solids (by volume) 37.4 56.8 19.3 a4 0.324
% Solids (by weight) 62.6 78.7 40.1 l 0.931

Moly-Cop Tools TM
Simulation N° 0
BALLSIM

0
BALL MILL PERFORMANCE
Diameter, ft 18.5 Mill Power, kW (Gross) 4316

Length, ft 22.0 Mill Power, kW (Net) 3885
Speed, % Critical 72.0 Throughput, ton/hr 1596.3
App. Density, ton/m3 5.39 % Solids (by weight) 72.0
Charge Level, % 38.0 Sp. Energy, kWh/ton 2.70
Balls Filling, % 38.0 Reduction Ratio 4.02
Lift Angle, (°) 35.0
Size Distributions
Mill Mill
i Mesh Opening Mid-Size Feed Discharge
1 1.05 25400 21997 100.00 100.00

2 0.742 19050 15554 100.00 100.00
3 0.525 12700 10984 93.89 97.57
4 0.371 9500 7978 89.70 95.85
5 3 6700 5641 85.56 94.22
6 4 4750 3989 81.48 92.62
7 6 3350 2812 77.56 90.85
8 8 2360 2003 73.23 88.64
9 10 1700 1416 68.57 85.90
10 14 1180 1001 62.46 81.96
11 20 850 714 55.69 77.01
12 28 600 505 47.27 70.30
13 35 425 357 38.30 62.12
14 48 300 252 29.72 52.99
15 65 212 178 22.53 43.92
16 100 150 126 16.98 35.68
17 150 106 89 12.96 28.71
18 200 75 63 10.05 23.05
19 270 53 45 7.91 18.50
20 400 38 19 6.36 15.00
D80, microns 4172 1039
Selection Function Parameters : Breakage Function Parameters :

alpha0 alpha02 alpha1 alpha12 alpha2 dcrit beta0 beta01 beta1 beta2
0.0096860 0.0000000 0.659 1.000 2.50 7093 0.400 0.000 0.65 4.00

Moly-Cop Tools TM
Simulation N° 0
SCREENSIM
Wet (Dry) Screen Simulator

0
Screen Parameters : Feed Ore, ton/hr 1167.47

Screen Fines D50/Dscreen Plitt Ore Density, ton/m 3
2.80
Opening, mm By-Pass Ratio Parameter, m Feed Moisture, % 5.00
406.400 0.000 1.000 100.00 O'size Moisture, % 5.00
Mesh # 1 Water to Screen, m3/hr 0.00
Mesh Size Distributions, % Passing Screen

i Mesh Opening Mid-Size Feed O'size U'size Efficiency
1 16" 406400 100.00 100.00 100.00

2 8" 203200 287368 95.71 0.00 95.71 0.000
3 4" 101600 143684 89.12 0.00 89.12 0.000
4 3" 76100 87930 80.09 0.00 80.09 0.000
5 2" 50800 62176 62.44 0.00 62.44 0.000
6 1.05 25400 35921 36.53 0.00 36.53 0.000
7 0.742 19050 21997 32.03 0.00 32.03 0.000
8 0.525 12700 15554 27.31 0.00 27.31 0.000
9 0.371 9500 10984 24.60 0.00 24.60 0.000
10 3 6700 7978 22.22 0.00 22.22 0.000
11 4 4750 5641 20.14 0.00 20.14 0.000
12 6 3350 3989 18.48 0.00 18.48 0.000
13 8 2360 2812 17.09 0.00 17.09 0.000
14 10 1700 2003 15.69 0.00 15.69 0.000
15 14 1180 1416 14.10 0.00 14.10 0.000
16 20 850 1001 12.94 0.00 12.94 0.000
17 28 600 714 11.41 0.00 11.41 0.000
18 35 425 505 10.22 0.00 10.22 0.000
19 48 300 357 9.26 0.00 9.26 0.000
20 65 212 252 8.43 0.00 8.43 0.000
21 100 150 178 7.50 0.00 7.50 0.000
22 150 106 126 6.83 0.00 6.83 0.000
23 200 75 89 6.13 0.00 6.13 0.000
24 270 53 63 5.43 0.00 5.43 0.000
25 400 38 45 4.81 0.00 4.81 0.000
26 -270 0 19 0.00 0.00 0.00 0.000
D80, microns 75961 #DIV/0! 75961
Feed Ore, ton/hr 1167.47 0.00 1167.47

Water, m3/hr 61.45 0.00 61.45
Slurry, ton/hr 1228.91 0.00 1228.91
Slurry, m3/hr 478.40 0.00 478.40
Slurry Dens., ton/m3 2.569 2.569 2.569
% Solids (by volume) 87.16 87.16 87.16
% Solids (by weight) 95.00 95.00 95.00

Moly-Cop Tools TM
Simulation N° 0
SCREENSIM
Wet (Dry) Screen Simulator

0
Screen Parameters : Feed Ore, ton/hr 1167.47

Screen Fines D50/Dscreen Plitt Ore Density, ton/m 3
2.80
Opening, mm By-Pass Ratio Parameter, m Feed Moisture, % 5.00
406.400 0.000 1.000 100.00 O'size Moisture, % 5.00
Mesh # 1 Water to Screen, m3/hr 0.00
Mesh Size Distributions, % Passing Screen

i Mesh Opening Mid-Size Feed O'size U'size Efficiency
1 16" 406400 100.00 100.00 100.00

2 8" 203200 287368 95.71 0.00 95.71 0.000
3 4" 101600 143684 89.12 0.00 89.12 0.000
4 3" 76100 87930 80.09 0.00 80.09 0.000
5 2" 50800 62176 62.44 0.00 62.44 0.000
6 1.05 25400 35921 36.53 0.00 36.53 0.000
7 0.742 19050 21997 32.03 0.00 32.03 0.000
8 0.525 12700 15554 27.31 0.00 27.31 0.000
9 0.371 9500 10984 24.60 0.00 24.60 0.000
10 3 6700 7978 22.22 0.00 22.22 0.000
11 4 4750 5641 20.14 0.00 20.14 0.000
12 6 3350 3989 18.48 0.00 18.48 0.000
13 8 2360 2812 17.09 0.00 17.09 0.000
14 10 1700 2003 15.69 0.00 15.69 0.000
15 14 1180 1416 14.10 0.00 14.10 0.000
16 20 850 1001 12.94 0.00 12.94 0.000
17 28 600 714 11.41 0.00 11.41 0.000
18 35 425 505 10.22 0.00 10.22 0.000
19 48 300 357 9.26 0.00 9.26 0.000
20 65 212 252 8.43 0.00 8.43 0.000
21 100 150 178 7.50 0.00 7.50 0.000
22 150 106 126 6.83 0.00 6.83 0.000
23 200 75 89 6.13 0.00 6.13 0.000
24 270 53 63 5.43 0.00 5.43 0.000
25 400 38 45 4.81 0.00 4.81 0.000
26 -270 0 19 0.00 0.00 0.00 0.000
D80, microns 75961 #DIV/0! 75961
Feed Ore, ton/hr 1167.47 0.00 1167.47

Water, m3/hr 61.45 0.00 61.45
Slurry, ton/hr 1228.91 0.00 1228.91
Slurry, m3/hr 478.40 0.00 478.40
Slurry Dens., ton/m3 2.569 2.569 2.569
% Solids (by volume) 87.16 87.16 87.16
% Solids (by weight) 95.00 95.00 95.00

Moly-Cop Tools TM
MIXER

0
Ore Density 2.80 ton/m3

Upper O'size Lower Precrusher
Crushed O'size Feed
Dry Feed, ton/hr 0.00 0.00 0.00

Water, m3/hr 0.00 0.00 0.00
Slurry, ton/hr 0.00 0.00 0.00
Slurry, m3/hr 0.00 0.00 0.00
Slurry Dens., ton/m3 2.569 2.569 2.569
% Solids (by volume) 87.16 87.16 87.16
% Solids (by weight) 95.00 95.00 95.00
Size Distributions, % Passing

Mesh Upper O'size Lower Precrusher
i Mesh Opening Mid-Size Crushed O'size Feed
1 16" 406400 100.00 100.00 100.00

2 8" 203200 287368 0.00 0.00 0.00
3 4" 101600 143684 0.00 0.00 0.00
4 3" 76100 87930 0.00 0.00 0.00
5 2" 50800 62176 0.00 0.00 0.00
6 1.05 25400 35921 0.00 0.00 0.00
7 0.742 19050 21997 0.00 0.00 0.00
8 0.525 12700 15554 0.00 0.00 0.00
9 0.371 9500 10984 0.00 0.00 0.00
10 3 6700 7978 0.00 0.00 0.00
11 4 4750 5641 0.00 0.00 0.00
12 6 3350 3989 0.00 0.00 0.00
13 8 2360 2812 0.00 0.00 0.00
14 10 1700 2003 0.00 0.00 0.00
15 14 1180 1416 0.00 0.00 0.00
16 20 850 1001 0.00 0.00 0.00
17 28 600 714 0.00 0.00 0.00
18 35 425 505 0.00 0.00 0.00
19 48 300 357 0.00 0.00 0.00
20 65 212 252 0.00 0.00 0.00
21 100 150 178 0.00 0.00 0.00
22 150 106 126 0.00 0.00 0.00
23 200 75 89 0.00 0.00 0.00
24 270 53 63 0.00 0.00 0.00
25 400 38 45 0.00 0.00 0.00
26 -270 0 19 0.00 0.00 0.00
D80, microns #DIV/0! #DIV/0! #DIV/0!

Moly-Cop Tools TM
MIXER

0
Ore Density 2.80 ton/m3

Lower Upper O'size Pre Crusher Precrushed
U'size Uncrushed Discharge Fresh Feed
Dry Feed, ton/hr 1167.47 0.00 0.00 1167.47

Water, m3/hr 61.45 0.00 0.00 61.45
Slurry, ton/hr 1228.91 0.00 0.00 1228.91
Slurry, m3/hr 478.40 0.00 0.00 478.40
Slurry Dens., ton/m3 2.569 0.000 2.569 2.569
% Solids (by volume) 87.16 0.00 87.16 87.16
% Solids (by weight) 95.00 95.00 95.00 95.00

Mesh Lower Upper O'size Pre Crusher Precrushed
i Mesh Opening Mid-Size U'size Uncrushed Discharge Fresh Feed
1 16" 406400 100.00 100.00 100.00 100.00

2 8" 203200 287368 95.71 0.00 100.00 95.71
3 4" 101600 143684 89.12 0.00 100.00 89.12
4 3" 76100 87930 80.09 0.00 100.00 80.09
5 2" 50800 62176 62.44 0.00 100.00 62.44
6 1.05 25400 35921 36.53 0.00 100.00 36.53
7 0.742 19050 21997 32.03 0.00 100.00 32.03
8 0.525 12700 15554 27.31 0.00 60.51 27.31
9 0.371 9500 10984 24.60 0.00 44.24 24.60
10 3 6700 7978 22.22 0.00 33.05 22.22
11 4 4750 5641 20.14 0.00 26.34 20.14
12 6 3350 3989 18.48 0.00 21.67 18.48
13 8 2360 2812 17.09 0.00 18.16 17.09
14 10 1700 2003 15.69 0.00 15.53 15.69
15 14 1180 1416 14.10 0.00 13.11 14.10
16 20 850 1001 12.94 0.00 11.28 12.94
17 28 600 714 11.41 0.00 9.64 11.41
18 35 425 505 10.22 0.00 8.25 10.22
19 48 300 357 9.26 0.00 7.05 9.26
20 65 212 252 8.43 0.00 6.03 8.43
21 100 150 178 7.50 0.00 5.16 7.50
22 150 106 126 6.83 0.00 4.41 6.83
23 200 75 89 6.13 0.00 3.78 6.13
24 270 53 63 5.43 0.00 3.23 5.43
25 400 38 45 4.81 0.00 2.78 4.81
26 -200 0 19 0.00 0.00 0.00 0.00
D80, microns 75961 #DIV/0! 15911 75961

Moly-Cop Tools TM
FLOW SPLITTER
(By-Pass to Primary Cyclones)

0
Output 1 / Input Ratio : 0.000 Ore Density 2.80 ton/m3
Upper Upper O'size Upper O'size

O'size Uncrushed Crushed
Dry Feed, ton/hr 0.00 0.00 0.00

Water, m3/hr 0.00 0.00 0.00
Slurry, ton/hr 0.00 0.00 0.00
Slurry, m3/hr 0.00 0.00 0.00
Slurry Dens., ton/m3 2.569 0.000 2.569
% Solids (by volume) 87.16 0.00 87.16
% Solids (by weight) 95.00 95.00 95.00

Mesh Upper Upper O'size Upper O'size
i Mesh Opening Mid-Size O'size Uncrushed Crushed
1 16" 406400 100.00 100.00 100.00

2 8" 203200 287368 0.00 0.00 0.00
3 4" 101600 143684 0.00 0.00 0.00
4 3" 76100 87930 0.00 0.00 0.00
5 2" 50800 62176 0.00 0.00 0.00
6 1.05 25400 35921 0.00 0.00 0.00
7 0.742 19050 21997 0.00 0.00 0.00
8 0.525 12700 15554 0.00 0.00 0.00
9 0.371 9500 10984 0.00 0.00 0.00
10 3 6700 7978 0.00 0.00 0.00
11 4 4750 5641 0.00 0.00 0.00
12 6 3350 3989 0.00 0.00 0.00
13 8 2360 2812 0.00 0.00 0.00
14 10 1700 2003 0.00 0.00 0.00
15 14 1180 1416 0.00 0.00 0.00
16 20 850 1001 0.00 0.00 0.00
17 28 600 714 0.00 0.00 0.00
18 35 425 505 0.00 0.00 0.00
19 48 300 357 0.00 0.00 0.00
20 65 212 252 0.00 0.00 0.00
21 100 150 178 0.00 0.00 0.00
22 150 106 126 0.00 0.00 0.00
23 200 75 89 0.00 0.00 0.00
24 270 53 63 0.00 0.00 0.00
25 400 38 45 0.00 0.00 0.00
26 -270 0 19 0.00 0.00 0.00
D80, microns #DIV/0! #DIV/0! #DIV/0!

SAG_SiE
Selection Function : (see Plot below)
Balls Rocks Self-Breakage

alpha01 0.00445 alpha02 0.00228 alpha03 0.0002031
alpha11 0.65 alpha12 0.65 alpha13 0.65
alpha21 3.5 alpha22 3.5
dcrit1 22586 dcrit2 9500
i Mesh Opening Mid-Size SiE SiE SiE SiE

Balls Rocks Self Overall
1 16" 406400
2 8" 203200 287368 0.0021 0.0001 0.7173 0.2014
3 4" 101600 143684 0.0154 0.0004 0.4571 0.1366
4 3" 76100 87930 0.0620 0.0015 0.3322 0.1290
5 2" 50800 62176 0.1632 0.0041 0.2652 0.1697
6 1.05 25400 35921 0.6698 0.0196 0.1856 0.4452
7 0.742 19050 21997 1.5470 0.0762 0.1350 0.9550
8 0.525 12700 15554 1.8574 0.1828 0.1077 1.1569
9 0.371 9500 10984 1.7432 0.3624 0.0859 1.1348
10 3 6700 7978 1.4906 0.5080 0.0698 1.0246
11 4 4750 5641 1.2117 0.5387 0.0557 0.8677
12 6 3350 3989 0.9726 0.4766 0.0445 0.7087
13 8 2360 2812 0.7761 0.3924 0.0354 0.5689
14 10 1700 2003 0.6228 0.3178 0.0284 0.4574
15 14 1180 1416 0.4973 0.2545 0.0227 0.3654
16 20 850 1001 0.3970 0.2033 0.0181 0.2917
17 28 600 714 0.3187 0.1632 0.0145 0.2342
18 35 425 505 0.2544 0.1303 0.0116 0.1870
19 48 300 357 0.2031 0.1040 0.0093 0.1492
20 65 212 252 0.1620 0.0830 0.0074 0.1190
21 100 150 178 0.1293 0.0663 0.0059 0.0950
22 150 106 126 0.1032 0.0529 0.0047 0.0759
23 200 75 89 0.0824 0.0422 0.0038 0.0606
24 270 53 63 0.0658 0.0337 0.0030 0.0483
25 400 38 45 0.0527 0.0270 0.0024 0.0388
26 -200 0 19 0.0000 0.0000 0.0000 0.0000
Page 16
SAG_SiE
10.000
Balls on Particles
Rocks on Particles
Self-Breakage
SiE Overall
1.000
ton/KWH
0.100
0.010
0.001
10 100 1000 10000 100000
Particle Size, microns
Page 17
SAG_SiE
100000 1000000
Page 18
SAG_Bij
Breakage Function :
Parameters for Beta0 Parameters for Beta3

Beta00 Beta01 Beta1 Beta2 Beta30 Beta31
0.4 0.05 0.65 2.5 0.127 0
i Mesh Opening Beta0J Beta3J d (chips) Cummulative
1 16" 406400 0.3729171 0.127 51612.8 1

2 8" 203200 0.386068 0.127 25806.4 1 1
3 4" 101600 0.3996827 0.127 12903.2 0.4945969 1 1
4 3" 76100 0.4054999 0.127 9664.7 0.4387634 0.6911623 1 1
5 2" 50800 0.4137774 0.127 6451.6 0.4052534 0.5058048 0.6219459 1 1
6 1.05 25400 0.4283693 0.127 3225.8 0.3854967 0.4184426 0.4437625 0.5174079 1 1
7 0.742 19050 0.4345755 0.127 2419.35 0.318589 0.4088214 0.4241391 0.4642599 0.7068331 1 1
8 0.525 12700 0.4434757 0.127 1612.9 0.2441076 0.3988964 0.4122638 0.4320969 0.5294203 0.6397609 1 1
9 0.371 9500 0.4499599 0.127 1206.5 0.201923 0.3291585 0.4042681 0.4226431 0.4772728 0.5338748 0.7128051 1 1
10 3 6700 0.4578848 0.127 850.9 0.1608115 0.2617125 0.320938 0.4174807 0.4487969 0.4760541 0.5559781 0.6797188 1
11 4 4750 0.4658277 0.127 603.25 0.1285479 0.2090271 0.2561247 0.340672 0.4370143 0.4521293 0.4910868 0.5471942 0.6873087
12 6 3350 0.4740321 0.127 425.45 0.1024262 0.1664755 0.2038978 0.2709024 0.4319804 0.441908 0.4633635 0.4905759 0.5537182
13 8 2360 0.4824079 0.127 299.72 0.0815608 0.1325307 0.1622858 0.2154893 0.3511246 0.4306703 0.45176 0.4668785 0.4978043
14 10 1700 0.4903854 0.127 215.9 0.0658959 0.1070636 0.1310862 0.1740102 0.2831477 0.346849 0.447124 0.4574108 0.4754651
15 14 1180 0.49942 0.127 149.86 0.051973 0.0844365 0.1033752 0.1372015 0.2230721 0.2730512 0.3634142 0.4465018 0.4649417
16 20 850 0.5076788 0.127 107.95 0.0419924 0.0682195 0.0835182 0.1108379 0.1801394 0.2204206 0.293092 0.3596638 0.4606778
17 28 600 0.5165977 0.127 76.2 0.0334844 0.0543968 0.0665944 0.0883741 0.1435987 0.1756732 0.2334672 0.2862969 0.3661671
18 35 425 0.5255821 0.127 53.975 0.0267606 0.0434732 0.0532209 0.0706251 0.1147454 0.1403602 0.1864848 0.2286001 0.2921497
19 48 300 0.5348154 0.127 38.1 0.0213388 0.0346653 0.0424378 0.056315 0.0914901 0.1119072 0.1486597 0.1821974 0.232752
20 65 212 0.5441808 0.127 26.924 0.0170279 0.0276619 0.0338641 0.0449374 0.0730035 0.0892926 0.1186087 0.1453522 0.1856434
21 100 150 0.5536757 0.127 19.05 0.0135988 0.0220914 0.0270445 0.0358877 0.0583008 0.0713082 0.0947159 0.116066 0.1482223
22 150 106 0.5633713 0.127 13.462 0.0108515 0.0176283 0.0215808 0.0286374 0.046522 0.056901 0.0755778 0.0926113 0.1182624
23 200 75 0.573201 0.127 9.525 0.0086662 0.0140784 0.0172349 0.0228704 0.0371533 0.0454419 0.0603567 0.0739586 0.0944405
24 270 53 0.5832385 0.127 6.731 0.0069154 0.0112342 0.013753 0.01825 0.0296473 0.0362613 0.0481626 0.059016 0.0753584
25 400 38 0.593022 0.127 4.826 0.0055706 0.0090494 0.0110784 0.0147009 0.0238816 0.0292094 0.038796 0.0475385 0.0607021
Page 19
SAG_Bij
i Mesh Opening Partial
1 16" 406400 0
2 8" 203200 0.5054031 0
3 4" 101600 0.0558335 0.3088377 0
4 3" 76100 0.03351 0.1853575 0.3780541 0
5 2" 50800 0.0197567 0.0873622 0.1781834 0.4825921 0
6 1.05 25400 0.0669077 0.0096212 0.0196234 0.053148 0.2931669 0
7 0.742 19050 0.0744813 0.009925 0.0118753 0.032163 0.1774128 0.3602391 0
8 0.525 12700 0.0421846 0.0697379 0.0079957 0.0094538 0.0521475 0.1058861 0.2871949 0
9 0.371 9500 0.0411115 0.067446 0.0833301 0.0051624 0.0284759 0.0578207 0.156827 0.3202812 0
10 3 6700 0.0322635 0.0526854 0.0648133 0.0768088 0.0117826 0.0239248 0.0648912 0.1325246 0.3126913
11 4 4750 0.0261218 0.0425516 0.0522269 0.0697695 0.0050339 0.0102214 0.0277234 0.0566183 0.1335905
12 6 3350 0.0208654 0.0339448 0.041612 0.0554131 0.0808558 0.0112377 0.0116035 0.0236974 0.0559139
13 8 2360 0.0156648 0.0254671 0.0311996 0.0414791 0.0679769 0.0838213 0.0046359 0.0094678 0.0223391
14 10 1700 0.013923 0.0226271 0.027711 0.0368086 0.0600756 0.0737978 0.0837098 0.010909 0.0105235
15 14 1180 0.0099806 0.016217 0.019857 0.0263636 0.0429327 0.0526306 0.0703222 0.086838 0.0042639
16 20 850 0.0085079 0.0138228 0.0169238 0.0224639 0.0365407 0.0447474 0.0596248 0.0733669 0.0945106
17 28 600 0.0067238 0.0109236 0.0133735 0.017749 0.0288534 0.035313 0.0469824 0.0576968 0.0740174
18 35 425 0.0054218 0.0088079 0.0107831 0.0143101 0.0232553 0.028453 0.0378251 0.0464027 0.0593977
19 48 300 0.004311 0.0070033 0.0085737 0.0113776 0.0184865 0.0226147 0.030051 0.0368452 0.0471086
20 65 212 0.0034291 0.0055706 0.0068196 0.0090497 0.0147027 0.0179844 0.0238928 0.0292863 0.037421
21 100 150 0.0027473 0.004463 0.0054637 0.0072503 0.0117788 0.0144072 0.0191381 0.0234547 0.0299599
22 150 106 0.0021853 0.00355 0.0043459 0.005767 0.0093688 0.0114591 0.0152211 0.0186526 0.0238219
23 200 75 0.0017508 0.0028442 0.0034819 0.0046204 0.007506 0.0091806 0.0121941 0.0149426 0.019082
24 270 53 0.0013449 0.0021847 0.0026746 0.0035491 0.0057656 0.0070519 0.0093666 0.0114775 0.0146563
25 400 38 0.0055706 0.0090494 0.0110784 0.0147009 0.0238816 0.0292094 0.038796 0.0475385 0.0607021
1 1 1 1 1 1 1 1 1
Page 20
SAG_Bij
1.000
ton/KWH
0.100
10 100 1000 10000 100000 1000000
Fraction 1
Fraction 10
Fraction 20
1
1 1
0.010
0.6889584 1 1
0.558773 0.6931245 1 1
0.5067603 0.5705193 0.7103528 1 1
0.4822583 0.5127625 0.5739061 0.6949472 1 1
0.4730636 0.4910888 0.5227032 0.5804734 0.7198729 1 1
0.4672241 0.4811725 0.4992767 0.528099 0.5917083 0.7137795 1 1
0.3722629 0.4767214 0.4895312 0.5063109 0.5383909 0.5947097 0.7207258 1 1
0.2963578 0.3789953 0.4853899 0.4970523 0.5157344 0.5441126 0.6020519 0.7241879 1 1
0.2362837 0.3019516 0.3864352 0.4874079 0.5062687 0.5229735 0.5524709 0.6089556 0.7300973 1 1
0.1886164 0.240945 0.3081428 0.3881979 0.502304 0.5141195 0.531704 0.5606909 0.6170492 0.7361277 1 1
0.1504754 0.1921838 0.245691 0.3093266 0.3999775 0.5044026 0.5229392 0.5403206 0.5693367 0.624759 0.7410401 1 1
0.1201579 0.1534467 0.1961306 0.2468481 0.3189736 0.4018061 0.5139654 0.5317885 0.5493524 0.5781125 0.6325754 0.747237 1 1
0.0958767 0.1224318 0.1564722 0.1968999 0.2543402 0.3202008 0.4091218 0.5219967 0.540918 0.5584251 0.5867973 0.6405571 0.7523688 1 1
0.0772287 0.098616 0.126028 0.1585758 0.2047987 0.2577534 0.3291436 0.4195177 0.5365589 0.5503811 0.5680929 0.5969687 0.6511892 0.7646467 1
Page 21
SAG_Bij
0
0.3110416 0
0.1301854 0.3068755 0
0.0520127 0.1226052 0.2896472 0
0.0245021 0.0577567 0.1364467 0.3050528 0
0.0091946 0.0216737 0.0512029 0.1144738 0.2801271 0
0.0058396 0.0099162 0.0234265 0.0523744 0.1281646 0.2862205 0
0.0949612 0.0044512 0.0097456 0.0217881 0.0533174 0.1190697 0.2792742 0
0.0759051 0.097726 0.0041413 0.0092586 0.0226565 0.0505971 0.1186739 0.2758121 0
0.0600741 0.0770438 0.0989547 0.0096444 0.0094657 0.0211391 0.0495811 0.1152322 0.2699027 0
0.0476673 0.0610066 0.0782923 0.09921 0.0039647 0.0088541 0.0207669 0.0482647 0.113048 0.2638723 0
0.0381409 0.0487612 0.0624518 0.0788712 0.1023265 0.0097168 0.0087648 0.0203704 0.0477125 0.1113687 0.2589599 0
0.0303175 0.038737 0.0495604 0.0624785 0.0810039 0.1025965 0.0089738 0.0085321 0.0199843 0.0466465 0.1084647 0.252763 0
0.0242812 0.0310149 0.0396585 0.0499482 0.0646333 0.0816053 0.1048436 0.0097918 0.0084345 0.0196874 0.0457781 0.10668 0.2476312 0
0.018648 0.0238158 0.0304441 0.0383241 0.0495416 0.0624474 0.0799783 0.102479 0.0043591 0.0080441 0.0187044 0.0435883 0.1011795 0.2353533 0
0.0772287 0.098616 0.126028 0.1585758 0.2047987 0.2577534 0.3291436 0.4195177 0.5365589 0.5503811 0.5680929 0.5969687 0.6511892 0.7646467 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Page 22
SAG_Bij
000000
Page 23
SAG_Bij
Page 24
SAG_J&T
Ebar 0.5
Matrix J
1 2 3 4 5 6 7 8 9 10
1 0.90420539056 0 0 0 0 0 0 0 0 0
2 0 0.93399230711 0 0 0 0 0 0 0 0
3 0 0 0.93752301939 0 0 0 0 0 0 0
4 0 0 0 0.91866951265 0 0 0 0 0 0
5 0 0 0 0 0.80042479673 0 0 0 0 0
6 0 0 0 0 0 0.62034019486 0 0 0 0
7 0 0 0 0 0 0 0.56075723185 0 0 0
8 0 0 0 0 0 0 0 0.5669909777 0 0
9 0 0 0 0 0 0 0 0 0.59910486504 0
10 0 0 0 0 0 0 0 0 0 0.64800395745
11 0 0 0 0 0 0 0 0 0 0
12 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0 0 0
21 0 0 0 0 0 0 0 0 0 0
22 0 0 0 0 0 0 0 0 0 0
23 0 0 0 0 0 0 0 0 0 0
24 0 0 0 0 0 0 0 0 0 0
25 0 0 0 0 0 0 0 0 0 0
Matrix bij (Partial)

1 2 3 4 5 6 7 8 9 10
1 0 0 0 0 0 0 0 0 0 0
2 0.50540312963 0 0 0 0 0 0 0 0 0
Page 25
SAG_J&T
3 0.05583347636 0.30883767664 0 0 0 0 0 0 0 0
4 0.03351001869 0.18535754872 0.37805409259 0 0 0 0 0 0 0
5 0.01975669387 0.08736219877 0.1781833921 0.4825920752 0 0 0 0 0 0
6 0.06690769992 0.00962122431 0.0196233887 0.05314800534 0.29316694363 0 0 0 0 0
7 0.07448134601 0.00992497202 0.01187528251 0.03216302689 0.1774127972 0.36023908823 0 0 0 0
8 0.04218462104 0.06973789376 0.0079957204 0.00945377078 0.05214745256 0.10588610889 0.28719486274 0 0 0
9 0.04111153783 0.06744595972 0.08333009543 0.00516237269 0.02847589509 0.05782069077 0.15682704296 0.32028119896 0 0
10 0.03226352899 0.05268537829 0.06481332491 0.07680879397 0.01178263814 0.02392480637 0.06489124545 0.13252463033 0.31269131503 0
11 0.02612177183 0.04255162843 0.05222688218 0.06976953857 0.00503387463 0.01022135063 0.02772336639 0.05661825192 0.13359053033 0.31104158441
12 0.02086540782 0.03394479309 0.04161197442 0.05541311282 0.08085577284 0.01123767374 0.01160352392 0.02369738333 0.05591387758 0.13018543327
13 0.01566482409 0.02546709397 0.03119962602 0.04147914229 0.06797692911 0.08382132061 0.00463592613 0.00946775474 0.02233912799 0.052012652
14 0.01392298193 0.02262714264 0.02771101182 0.03680864917 0.0600755837 0.07379780273 0.08370982132 0.01090900302 0.01052349472 0.0245020696
15 0.00998058413 0.01621695604 0.01985696058 0.02636356628 0.04293272103 0.05263057393 0.0703222001 0.08683798398 0.0042638947 0.00919462474
16 0.00850793591 0.01382276079 0.01692379991 0.02246385397 0.03654066978 0.04474736512 0.05962484495 0.0733669229 0.09451063597 0.00583955964
17 0.00672384618 0.01092357685 0.01337352263 0.01774902754 0.02885336168 0.03531302087 0.0469823965 0.05769676428 0.07401740574 0.09496121273
18 0.00542175405 0.00880794442 0.01078310595 0.01431008814 0.02325529759 0.02845295441 0.03782507363 0.04640266667 0.05939774115 0.07590510727
19 0.00431099077 0.00700334171 0.00857370367 0.01137760567 0.01848652235 0.02261467289 0.03005096811 0.03684523075 0.04710860651 0.06007407391
20 0.00342905089 0.00557055842 0.00681959617 0.00904966838 0.01470271548 0.01798439096 0.02389280932 0.02928625459 0.03742102842 0.04766731309
21 0.00274729581 0.00446301581 0.00546369757 0.00725030433 0.01177878124 0.01440718413 0.01913813795 0.02345469646 0.02995993741 0.03814094908
22 0.00218526087 0.00354997539 0.00434592947 0.00576699968 0.00936878128 0.01145912901 0.0152210757 0.01865264516 0.02382194651 0.03031751342
23 0.00175079511 0.00284417868 0.0034818795 0.00462040201 0.00750597607 0.00918058367 0.01219410422 0.01494261239 0.01908201536 0.02428118356
24 0.00134486924 0.00218474802 0.00267459463 0.00354914184 0.00576564322 0.0070519313 0.00936656434 0.01147750079 0.01465631057 0.01864804903
25 0.00557057904 0.0090494335 0.01107841885 0.01470085442 0.02388164338 0.02920935174 0.03879603628 0.04753849974 0.06070213199 0.07722867424
1 1 1 1 1 1 1 1 1 1
Matrix T
1 2 3 4 5 6 7 8 9 10
1 1 0 0 0 0 0 0 0 0 0
2 -1.570220454 1 0 0 0 0 0 0 0 0
3 0.759794566 -5.5894535434 1 0 0 0 0 0 0 0
4 -0.1279482121 -7.4761062729 1.20058702015 1 0 0 0 0 0 0
5 -0.0318407628 -2.3608628129 0.3835870089 0.2971155339 1 0 0 0 0 0
6 0.01065026858 -0.47458751 0.0767912319 0.06086471063 0.25605806011 1 0 0 0 0
7 0.0151608804 -0.3898156903 0.06304092723 0.05050670427 0.23475542788 1.70340306628 1 0 0 0
Page 26
SAG_J&T
8 -0.0005418316 -0.2409798248 0.04034072132 0.03257298183 0.18432575678 3.70922157336 -15.027406944 1 0 0

9 0.00560138293 -0.3061555783 0.05248630782 0.03392646902 0.23542193105 24.5819165604 39.913658183 -3.2986133882 1 0
10 0.0042226594 -0.4428628481 0.07498509056 0.05091378883 0.31212379495 -98.381120181 -36.661737943 3.39365234783 -2.041769969 1
11 0.00420148481 -0.55874127 0.09417746239 0.06528709459 0.53347858107 92.9404326766 11.9699548499 -1.2407534263 1.31113472333 -1.6977058906
12 0.00181773065 -0.8941212107 0.14818373971 0.11070913962 1.71128059308 -27.564742867 -0.608729406 0.08585279655 -0.2453350854 0.85762470401
13 0.00312303383 -1.2738280381 0.20767871789 0.16861644905 33.0959553479 0.43096902432 -0.0610498361 0.00777175577 -0.0074835827 -0.0948646412
14 0.01298224915 -2.1137995972 0.33782653055 0.30665274245 -60.75073061 -0.3047501081 0.00512308868 -0.0076970095 -0.001449668 -0.01015725
15 0.02968098711 -3.1742862862 0.49333073034 0.53675941753 28.368384691 -0.7432573883 1.56516800915 -0.1118159275 -0.0007270862 -0.0015194012
16 0.14144352828 -6.0111979547 0.89464811979 1.33497004158 -2.0206691894 -3.5667209768 -2.9289988625 0.26211004447 -0.116553751 -0.0026681141
17 -0.8332547789 -14.643126287 1.97680882127 7.8039533942 -0.3898012536 7.80367484032 1.0584730409 -0.1104451981 0.11624212054 -0.118143358
18 0.70976455079 -92.529576814 8.31072967717 -23.118960033 -0.3138637287 -2.4539874059 -0.0899378925 0.01055781208 -0.0220657064 0.0784672598
19 -0.1673158524 247.462267333 -42.583976188 14.2196815438 -0.7635662446 0.18972571283 -0.0345548053 0.0029695438 0.00017784271 -0.0104548362
20 -0.0105403265 -140.36071105 33.500860582 -2.1602077005 -4.5380478418 0.13199460093 -0.0250979727 0.00201766366 0.00061638953 -0.0022629405
21 -0.009338889 19.042844777 -6.9654858051 -0.3923298663 2.73723116788 0.12037875585 -0.0229970817 0.00207857964 0.00057193167 -0.0012596822
22 -0.0132307663 4.07902102099 -0.758884269 -0.3389668913 -0.219297109 0.12386168558 -0.0550880664 0.00426703232 0.00063289626 -0.0009357404
23 -0.0243102129 3.8334717145 -0.6400215306 -0.5502319757 -0.0427092482 0.17976956339 0.01684202417 -0.0021205963 0.00313701027 -0.0005070981
24 0.07501855335 5.23574191696 -0.803397897 -1.4133638461 -0.0163610353 -0.0167158936 -0.0048049394 0.00025455642 0.0002407148 0.00215641853
25 0.01508021127 -1.8131341722 2.89570300062 1.90153030194 0.38603090858 0.11594676082 -0.0088154461 -8.658643E-05 0.00263121961 0.00223057022
-7.112366E-17 -7.105427E-15 4.8849813E-15 0 0 0 0 0 0 0

Vector SiE
1 2 3 4 5 6 7 8 9 10
1 0.20139748489 0.13657415457 0.12902793484 0.16965767513 0.44522539265 0.95497450009 1.15693441785 1.13482377544 1.02463725868 0.86771695095
Matrix Tij (inverse)

1 2 3 4 5 6 7 8 9 10
1 1 -1.414098E-16 2.7440934E-16 2.595455E-16 -4.573489E-17 1.2891522E-16 1.400631E-17 1.0661946E-16 1.8579799E-17 6.5743904E-18
2 1.57022045395 1 4.3088316E-16 4.0754365E-16 -7.181386E-17 2.0242532E-16 2.1992995E-17 1.6741606E-16 2.9174381E-17 1.0323242E-17
3 8.01687971434 5.58945354344 1 2.1643978E-15 -3.924458E-16 1.0584143E-15 1.0703066E-16 8.5624529E-16 1.1892296E-16 1.1892296E-17
4 2.24212147054 0.76548089886 -1.2005870202 1 -2.296563E-16 -6.804631E-17 -7.65521E-17 6.8046308E-17 -2.551737E-17 -4.252894E-17
5 -0.0024241876 -0.0106152192 -0.0268739554 -0.2971155339 1 -4.099988E-17 -4.897208E-17 -6.548591E-18 -6.087343E-17 -1.811397E-16
6 -0.0169146642 0.00149382578 0.00316344256 0.01521411661 -0.2560580601 1 5.389002E-16 1.2378996E-16 2.8189697E-16 2.3041258E-16
7 0.00768357505 -0.0012631683 -0.0014830445 -0.0066729929 0.20141465685 -1.7034030663 1 -3.37288E-16 -6.29075E-16 -3.777552E-16
8 0.16114527571 -0.0320031747 -0.0303006826 -0.1345172451 3.79219033694 -29.306952641 15.0274069445 1 -1.038642E-14 -6.474022E-15
9 0.61952863365 -0.1025547437 -0.123947898 -0.5153479306 10.5287499866 -53.265175174 9.65594755447 3.29861338823 1 -1.190407E-14
Page 27
SAG_J&T
10 -0.6877015407 -0.0120543401 0.10113826489 0.69824419435 -9.4912813186 26.6337769246 5.37916682309 3.34135740776 2.04176996905 1

11 -0.3267269916 -0.0613987472 0.01890205638 0.45328763716 -4.3590967838 6.14066390292 3.14734688254 2.58846902807 2.15519018044 1.69770589063
12 -0.2716593006 -0.0678814423 0.03186899381 0.80430545228 -5.0288311822 2.68452038479 1.96910084668 1.88347289738 1.84610084885 1.78271552554
13 -0.2010129917 0.27395968536 0.9259771564 10.6040855426 -38.317192083 1.64954354944 1.31543693751 1.37256995188 1.47658054322 1.58487104305
14 -0.3938780053 -0.1983319226 -0.2156914232 -2.7535848737 5.5027082346 1.34206843241 1.06112172717 1.04593456086 1.18510325304 1.35838485335
15 -0.5817806173 -0.1434914914 0.04184958909 -2.4651516838 2.68045410634 1.15011401688 0.9130969117 0.83892697094 0.84895532856 1.01529006055
16 -1.5253650199 -0.1328900288 0.84920110548 -3.8126047369 2.02562390459 1.14189659028 0.93990397726 0.84186725966 0.77539064364 0.80749988186
17 -11.323460648 -2.4949626325 8.52896685013 -11.831718362 1.59726054795 1.07595390577 0.93328648906 0.84674053734 0.75651791716 0.70408270465
18 115.05677853 60.4178265814 -24.848061069 8.75615601398 1.33151231112 1.01583855291 0.92963843645 0.86929403696 0.78999937241 0.71123159182
19 80.1413820129 61.4957940999 22.3012871147 3.14182228146 1.13006226489 0.93430686188 0.89603019515 0.86673712969 0.8163236277 0.74856618915
20 8.16973215871 7.25506420004 4.68646808167 1.93614929596 0.98165338115 0.85288058621 0.83962349401 0.83768769832 0.81899975335 0.77786110381
21 3.36458969638 3.1762976616 2.47242318873 1.43237034451 0.87749033972 0.78517747814 0.77880552475 0.78725301742 0.79498800791 0.78388379881
22 2.02409078317 1.96698006807 1.67467434006 1.15463219599 0.79835992734 0.72764537563 0.71929646476 0.72697389678 0.74244069824 0.75633908382
23 1.44955892231 1.43000048896 1.28194750289 0.98367664811 0.74201062595 0.68571167888 0.6731547863 0.67523860598 0.68693384858 0.70642519682
24 1.12727204396 1.12069260987 1.03745531055 0.8544114379 0.68843256585 0.64436373021 0.62950209118 0.62596778587 0.62988175948 0.64393700822
25 1 1 1 1 1 1 1 1 1 1
210.620059304 142.235596752 19.5083779041 11.0176418023 -22.574536238 -34.81106891 47.8078660866 23.4471041731 18.3651757516 16.0787939321
Matrix TJ
1 2 3 4 5 6 7 8 9 10
1 0.90420539056 0 0 0 0 0 0 0 0 0
2 -1.4198017988 0.93399230711 0 0 0 0 0 0 0 0
3 0.6870103423 -5.2205066105 0.93752301939 0 0 0 0 0 0 0
4 -0.1156914631 -6.982625746 1.12557796817 0.91866951265 0 0 0 0 0 0
5 -0.0287905894 -2.2050277054 0.35962165079 0.27295098273 0.80042479673 0 0 0 0 0
6 0.00963003026 -0.4432610834 0.07199354759 0.05591455405 0.20495522072 0.62034019486 0 0 0 0
7 0.01370854978 -0.3640848559 0.05910232044 0.0463989694 0.18790406565 1.05668939005 0.56075723185 0 0 0
8 -0.0004899271 -0.2250733025 0.03782035486 0.02992380535 0.1475389064 2.30097923358 -8.42672712 0.5669909777 0 0
9 0.00506480064 -0.2859469549 0.04920712179 0.03116721276 0.18843755131 15.249150909 22.3818724756 -1.8702840301 0.59910486504 0
10 0.00381815139 -0.4136304932 0.07030024851 0.04677294557 0.24983162513 -61.029763263 -20.558334683 1.92417026268 -1.2232343218 0.64800395745
11 0.00379900521 -0.5218600478 0.0882935389 0.05997726337 0.42700948482 57.6546861166 6.71223874693 -0.7034959983 0.78550719147 -1.1001201357
12 0.00164360185 -0.8351023324 0.13892566707 0.10170511134 1.36975142087 -17.099517961 -0.3413494167 0.04867776106 -0.1469814432 0.55574420221
13 0.00282386403 -1.1897455882 0.19470357866 0.15490279107 26.490823332 0.26734740852 -0.0342341371 0.0044065154 -0.0044834508 -0.0614726629
14 0.01173861966 -1.9742725626 0.31672014895 0.28171252546 -48.6263912 -0.1890487414 0.00287280903 -0.004364135 -0.0008685031 -0.0065819382
15 0.02683770854 -2.9647589719 0.46250891587 0.49310451251 22.7067585499 -0.4610724331 0.87767928018 -0.0633986221 -0.0004356009 -0.000984578
16 0.12789400073 -5.6144126463 0.83875320656 1.2263962775 -1.6173937252 -2.2125803857 -1.6424572942 0.14861403038 -0.0698279193 -0.0017289485
Page 28
SAG_J&T
17 -0.7534334628 -13.676567304 1.85330377488 7.16925406143 -0.3120065891 4.84093317104 0.5935464124 -0.0626214309 0.06964121994 -0.0765573636
18 0.64177293285 -86.421912924 7.79150038028 -21.238683747 -0.2512243112 -1.5223070256 -0.0504333237 0.00598618419 -0.013219672 0.05084709488
19 -0.1512878957 231.12785399 -39.923457933 13.063187914 -0.6111773562 0.11769448567 -0.019376857 0.00168370454 0.00010654643 -0.0067747752
20 -0.0095306201 -131.09582434 31.407827965 -1.9845169555 -3.6323660213 0.08188155646 -0.0140738697 0.00114399709 0.00036928197 -0.0014663944
21 -0.0084442737 17.7858705273 -6.5303032836 -0.3604214871 2.19094770116 0.07467578086 -0.0128957799 0.0011785359 0.00034264705 -0.0008162791
22 -0.0119633303 3.80977425415 -0.7114714713 -0.3113985488 -0.1755308439 0.07683638217 -0.0308910316 0.00241936883 0.00037917123 -0.0006063635
23 -0.0219814255 3.58043309088 -0.6000349179 -0.5054813409 -0.0341855413 0.11151828598 0.00944428685 -0.001202359 0.00187939812 -0.0003286016
24 0.06783218033 4.89014267246 -0.7532040222 -1.2984142757 -0.0130957784 -0.0103695407 -0.0026944045 0.00014433119 0.00014421341 0.00139736774
25 0.01363560832 -1.6934533686 2.7147882204 1.74687791578 0.30898871153 0.0719264362 -0.0049433252 -4.909372E-05 0.00157637647 0.00144541833
Matrix TJT(inv)
1 2 3 4 5 6 7 8 9 10
1 0.90420539056 -1.278635E-16 2.481224E-16 2.3468244E-16 -4.135373E-17 1.1656584E-16 1.2664581E-17 9.6405893E-17 1.6799954E-17 5.9445993E-18
2 0.04677202562 0.93399230711 1.2834681E-17 1.2139469E-17 -2.139113E-18 6.029626E-18 6.5510349E-19 4.9868082E-18 8.6901484E-19 3.0749756E-19
3 0.00567335832 0.01973475226 0.93752301939 7.9898881E-17 -2.444255E-17 2.4091171E-17 -4.848385E-18 2.0016931E-18 -2.804752E-17 -3.822658E-17
4 0.00343858684 0.01196398094 0.02263527547 0.91866951265 -1.459661E-16 -2.995589E-16 -1.05044E-16 -1.550558E-16 -9.544827E-17 -9.852828E-17
5 0.00192220207 0.00550288384 0.01040966348 0.0351323419 0.80042479673 -1.208269E-16 -7.05013E-17 -5.097069E-17 -7.778756E-17 -1.752726E-16
6 0.00515354813 0.00069606499 0.00131771287 0.00445710229 0.04611211381 0.62034019486 3.1807575E-16 6.771636E-17 1.5677764E-16 9.9774254E-17
7 0.00584294077 0.00065787957 0.00085774281 0.00290441921 0.03027495572 0.10149380189 0.56075723185 -6.528834E-17 -7.08418E-17 -7.330176E-18
8 0.00373198594 0.00359788277 0.00052528189 0.00105649643 0.011225983 0.03831431718 0.09367703579 0.5669909777 4.8856182E-17 1.2827823E-17
9 0.0037902015 0.00387305045 0.00418370246 0.00066577671 0.00715902933 0.02470061457 0.06127841058 0.10593129873 0.59910486504 -2.594096E-18
10 0.00312609697 0.00331972657 0.0037077144 0.00523796935 0.00354816175 0.01238358931 0.03118981585 0.05440597547 0.09984069839 0.64800395745
11 0.00260465206 0.00281814348 0.00319509433 0.00518439548 0.00176441644 0.00621333398 0.01583136814 0.02780347768 0.05142936506 0.09101631098
12 0.00213584829 0.0023545278 0.00272581163 0.00466358095 0.01452261651 0.00524396297 0.00763543453 0.0134788705 0.02508189125 0.04461048777
13 0.00171214607 0.00180716881 0.00211422545 0.00370956987 0.01380369488 0.0290315533 0.00341089873 0.00604431279 0.01129693937 0.02016592469
14 0.00166834265 0.00162874741 0.00190519815 0.00339553881 0.01336980306 0.02965129692 0.03438409923 0.00563075128 0.00581262109 0.01040240046
15 0.00130600842 0.0012587783 0.00138564521 0.00248382858 0.01011468709 0.02310958657 0.03244071352 0.03541249046 0.00247475961 0.00422907588
16 0.00120339446 0.00116617235 0.00128310619 0.00213226972 0.00883130207 0.02048400893 0.02973895263 0.03384143645 0.03607801099 0.00258504657
17 0.00101368621 0.00098842116 0.00108905868 0.00179345471 0.00706486984 0.01651500081 0.02438286187 0.02829524994 0.03134334031 0.03212447956
18 0.00086102595 0.0008443632 0.0009320314 0.00153513551 0.00572518333 0.01343712838 0.02000959395 0.02344787183 0.0264534951 0.02797635904
19 0.00071469057 0.00070445744 0.00077933465 0.00128635838 0.00477073511 0.01077930747 0.01603840499 0.01888520614 0.02149521932 0.02306635081
20 0.00058602953 0.00057909644 0.0006417587 0.0010614471 0.00394301059 0.00890849695 0.01279354215 0.01509690969 0.0172499322 0.01862588893
21 0.00048435378 0.00047892585 0.00053158603 0.0008812791 0.00328399804 0.00743018554 0.01061071257 0.01216431313 0.01387977988 0.01503742184
22 0.00039399241 0.00038966687 0.00043255738 0.00071825247 0.00268372474 0.00608119746 0.00869111432 0.00995859881 0.01106829088 0.01199461653
23 0.00032214407 0.00031869076 0.00035379877 0.00058763142 0.00220118499 0.0049953828 0.00714826876 0.00819337963 0.00910332058 0.00963332505
Page 29
SAG_J&T
24 0.00025150042 0.00024886896 0.00027630696 0.00045897272 0.00172147856 0.00391155864 0.00560383539 0.0064263404 0.0071417164 0.00755549292
25 0.00108584838 0.00107544268 0.00119437369 0.00198466667 0.00745425442 0.01697548147 0.02437770516 0.02799253938 0.03114575454 0.03297286154
1 1 1 1 1 1 1 1 1 1
Matrix {TJT(inv)} (transpose)
1 2 3 4 5 6 7 8 9 10
1 0.90420539056 0.04677202562 0.00567335832 0.00343858684 0.00192220207 0.00515354813 0.00584294077 0.00373198594 0.0037902015 0.00312609697
2 -4.475224E-16 0.93399230711 0.01973475226 0.01196398094 0.00550288384 0.00069606499 0.00065787957 0.00359788277 0.00387305045 0.00331972657
3 -3.639129E-16 -1.88242E-17 0.93752301939 0.02263527547 0.01040966348 0.00131771287 0.00085774281 0.00052528189 0.00418370246 0.0037077144
4 2.1193789E-16 1.0962956E-17 2.3530673E-17 0.91866951265 0.0351323419 0.00445710229 0.00290441921 0.00105649643 0.00066577671 0.00523796935
5 7.7538251E-18 4.0108377E-19 2.4924833E-18 -8.502567E-17 0.80042479673 0.04611211381 0.03027495572 0.011225983 0.00715902933 0.00354816175
6 4.6781412E-17 2.4198721E-18 5.7405326E-17 2.4690185E-17 -3.115893E-16 0.62034019486 0.10149380189 0.03831431718 0.02470061457 0.01238358931
7 -1.212181E-16 -6.270276E-18 2.5700124E-17 -3.637559E-17 -3.600209E-17 -9.648731E-17 0.56075723185 0.09367703579 0.06127841058 0.03118981585
8 -7.52121E-17 -3.890513E-18 3.3799277E-17 1.0279564E-16 -1.982229E-17 -3.486244E-17 1.4557729E-16 0.5669909777 0.10593129873 0.05440597547
9 -1.147566E-16 -5.93604E-18 2.7777193E-17 3.7328842E-17 -1.361811E-17 -2.710626E-17 9.4639413E-17 6.3836685E-17 0.59910486504 0.09984069839
10 3.0498379E-17 1.5775962E-18 -8.035114E-18 4.5788594E-17 -1.127048E-17 1.3552811E-17 7.6708127E-17 2.1307186E-17 4.4577439E-17 0.64800395745
11 7.0301348E-17 3.6364929E-18 2.9288096E-17 7.0105296E-17 1.0886379E-17 1.0335015E-16 8.0752035E-17 1.717276E-17 1.111542E-17 8.4812794E-18
12 1.3103964E-16 6.7783157E-18 1.5364645E-17 1.3359358E-16 2.818876E-17 5.399088E-17 1.4800967E-17 5.9865834E-18 3.4166584E-18 3.5288069E-18
13 -9.666435E-17 -5.000178E-18 4.4742288E-17 1.2508485E-17 -1.484704E-16 -1.143721E-17 -4.457826E-18 -2.638732E-18 -2.108245E-18 -1.752886E-18
14 -9.563051E-18 -4.9467E-19 1.3856577E-18 4.6925811E-17 -1.834541E-16 -1.179327E-17 -7.008127E-18 -3.099454E-18 -1.512189E-18 1.1625326E-19
15 -3.308299E-17 -1.711291E-18 1.8353587E-17 -4.313104E-17 -1.241812E-16 -7.868057E-18 -3.896285E-18 -1.966217E-18 -1.731408E-18 -1.230128E-18
16 -1.013166E-16 -5.240828E-18 -1.695943E-17 3.1092521E-17 6.910194E-17 4.4571401E-18 2.882962E-18 9.9114479E-19 -5.992828E-20 3.2587403E-19
17 2.6879927E-17 1.3904237E-18 8.8915576E-17 3.7604473E-17 1.2366079E-17 1.7977279E-18 2.2202183E-18 5.1014843E-19 8.2998219E-19 1.4771373E-19
18 -6.719982E-17 -3.476059E-18 -2.160152E-17 1.7428056E-16 -2.520797E-17 -3.853431E-18 -1.093073E-18 -2.290246E-19 -3.904169E-19 3.0731304E-18
19 -2.700916E-16 -1.397108E-17 -5.33736E-17 -1.041555E-17 2.7029482E-17 -3.571399E-18 -2.233825E-18 -2.248384E-18 -2.641167E-18 -1.540676E-18
20 -2.323501E-16 -1.201882E-17 -3.237567E-17 3.8074971E-17 3.6236087E-19 -2.803386E-18 -1.512168E-18 -4.638793E-19 -9.346485E-19 -4.169223E-19
21 -8.950895E-17 -4.630049E-18 -5.616161E-19 -3.40392E-19 -1.902823E-19 -5.101592E-19 -5.784034E-19 -3.694361E-19 -3.75199E-19 -3.094581E-19
22 0 0 0 0 0 0 0 0 0 0
23 1.3850691E-16 7.1645766E-18 8.690496E-19 5.2672551E-19 2.9444446E-19 7.8942466E-19 8.9502638E-19 5.7166862E-19 5.8058612E-19 4.7885806E-19
24 -8.905301E-17 -4.606464E-18 -5.587554E-19 -3.386581E-19 -1.89313E-19 -5.075605E-19 -5.754571E-19 -3.675543E-19 -3.732878E-19 -3.078817E-19
25 0 0 0 0 0 0 0 0 0 0
0.90420539056 0.98076433273 0.96293112998 0.9567073559 0.85339188803 0.67807673695 0.7027889718 0.7191199607 0.81068694936 0.8647637055
Page 30
SAG_J&T
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
0.70161531115 0 0 0 0 0 0 0 0 0
0 0.75243043438 0 0 0 0 0 0 0 0
0 0 0.79558056434 0 0 0 0 0 0 0
0 0 0 0.83303025156 0 0 0 0 0 0
0 0 0 0 0.86427190223 0 0 0 0 0
0 0 0 0 0 0.88950418648 0 0 0 0
0 0 0 0 0 0 0.91076043325 0 0 0
0 0 0 0 0 0 0 0.92809454291 0 0
0 0 0 0 0 0 0 0 0.94221209895 0
0 0 0 0 0 0 0 0 0 0.95359270502
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 0 0
11 12 13 14 15 16 17 18 19 20
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
Page 31
SAG_J&T
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 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
0.30687554243 0 0 0 0 0 0 0 0 0
0.1226051978 0.28964718347 0 0 0 0 0 0 0 0
0.05775673754 0.13644671395 0.305052772 0 0 0 0 0 0 0
0.02167374169 0.0512028719 0.11447383051 0.28012713865 0 0 0 0 0 0
0.00991623523 0.02342649135 0.05237440989 0.12816460771 0.28622054441 0 0 0 0 0
0.00445118329 0.00974558231 0.02178811649 0.0533173626 0.11906972464 0.27927417149 0 0 0 0
0.0977260145 0.00414125772 0.0092585751 0.02265651581 0.05059712197 0.11867390607 0.27581213711 0 0 0
0.07704375438 0.09895473651 0.009644397 0.00946572011 0.021139093 0.049581056 0.11523221463 0.26990274893 0 0
0.06100659655 0.07829231658 0.09921002935 0.00396469105 0.00885405144 0.02076689005 0.04826469875 0.11304803012 0.2638723087 0
0.04876120751 0.06245179929 0.07887123083 0.1023264856 0.00971683217 0.00876477523 0.02037037009 0.04771251601 0.11136869647 0.25895993825
0.03873704237 0.04956043261 0.06247850483 0.08100391454 0.10259654906 0.00897378716 0.00853207395 0.01998425717 0.04664647471 0.10846466372
0.03101493783 0.03965845418 0.04994818991 0.06463331842 0.0816053003 0.10484357794 0.00979182177 0.0084344609 0.01968739012 0.0457780821
0.02381583012 0.0304441174 0.03832413351 0.04954158878 0.0624474166 0.07997827109 0.10247898638 0.0043590666 0.00804406106 0.01870444409
0.09861597875 0.12602804273 0.15857581058 0.20479865675 0.25775336641 0.32914356498 0.41951769732 0.53655892026 0.55038106893 0.56809287184
1 1 1 1 1 1 1 1 1 1
11 12 13 14 15 16 17 18 19 20
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 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
Page 32
SAG_J&T
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
1 0 0 0 0 0 0 0 0 0
-1.5552400708 1 0 0 0 0 0 0 0 0
0.67379657533 -1.477473427 1 0 0 0 0 0 0 0
-0.0414125184 0.63145117526 -1.5166023452 1 0 0 0 0 0 0
-0.0026319277 -0.0591823737 0.62106955986 -1.3899685647 1 0 0 0 0 0
-0.0005950276 -0.0076570749 -0.0214855873 0.5277584099 -1.4508349898 1 0 0 0 0
-0.0005932972 -0.0014803469 -0.0021806256 -0.0320219415 0.57402520759 -1.3846949668 1 0 0 0
-0.1215784408 -0.0003906374 -0.0004483095 -0.0035935157 -0.0283454836 0.51340649886 -1.3674571525 1 0 0
0.05944158244 -0.1143950484 -0.0079260328 -0.0007296589 -0.0031599557 -0.0213795772 0.49395492209 -1.3340968005 1 0
-0.0069776636 0.05358122958 -0.1225458883 -0.0001936796 -0.0006573004 -0.0025826923 -0.0159814122 0.4618957397 -1.3082336038 1
-0.0028459113 -0.0110535069 0.05778369262 -0.1187145386 -0.0082594646 -0.0005565589 -0.0020403198 -0.0109084625 0.43857344009 -1.2838771359
-0.002149997 -0.0050710676 -0.0051151233 0.04344449753 -0.1190918795 -0.0073035941 -0.0004415289 -0.0014215734 -0.0081749391 0.41518707324
-0.0017111546 -0.0036888695 -0.0027454769 -0.0097997177 0.05202652572 -0.121015006 -0.0084725444 -0.0003160208 -0.0011199412 -0.0039914932
-0.0012791981 -0.0027877175 -0.0020291484 -0.0055366085 -0.0073308792 0.04561462043 -0.1255687342 -0.0013184877 -0.0002442302 -0.0005459542
0.00377704943 -0.0018523351 0.00222528477 -0.0106446821 -0.0083717804 -0.0214887239 0.02600676975 -0.1138343948 -0.1208007258 -0.1267724899
0 0 0 0 0 0 0 0 0 0
11 12 13 14 15 16 17 18 19 20
0.70874002996 0.56889346529 0.45736632246 0.36537064216 0.29173571607 0.23418213068 0.18695077497 0.14924334649 0.11904974325 0.09503726527
11 12 13 14 15 16 17 18 19 20
1.0947789E-16 1.4635165E-16 9.2613152E-17 3.5730383E-17 -9.48999E-17 6.8602335E-17 3.2586109E-17 9.5471583E-17 1.1662397E-16 1.6286893E-16
1.7190443E-16 2.2980435E-16 1.4542307E-16 5.6104578E-17 -1.490138E-16 1.0772079E-16 5.1167375E-17 1.4991143E-16 1.8312534E-16 2.5574013E-16
8.8002988E-16 1.1297681E-15 7.8489152E-16 2.735228E-16 -7.611069E-16 5.1136872E-16 2.3784591E-16 6.8975315E-16 8.5624529E-16 1.2367988E-15
1.8712735E-16 2.3816208E-16 -1.701158E-17 -5.954052E-17 -4.252894E-16 9.3563674E-17 -5.103473E-17 2.211505E-16 2.7218523E-16 3.3172575E-16
-1.89055E-16 -1.110983E-16 -1.697509E-16 8.2455308E-17 -3.180907E-16 3.1433239E-17 3.0749908E-18 -2.778881E-17 -6.605536E-18 -1.417912E-17
5.6191633E-17 1.4131431E-16 6.4627651E-17 -5.03781E-18 1.0693996E-16 5.6063815E-18 1.5267693E-17 1.3866098E-17 1.1300914E-17 1.1732852E-17
-1.233052E-16 -2.089491E-16 -7.15579E-17 -5.217029E-18 -9.531653E-17 -1.503068E-17 -2.021951E-17 -1.528449E-17 -1.951451E-17 -1.505888E-17
-2.026147E-15 -3.639828E-15 -1.280814E-15 -6.753823E-17 -1.760818E-15 -2.508563E-16 -3.569878E-16 -2.749771E-16 -3.32867E-16 -2.653288E-16
-3.101374E-15 -7.112731E-15 -2.915663E-15 9.2855496E-17 -4.549919E-15 -3.71422E-16 -7.42844E-16 -6.314174E-16 -5.942752E-16 -5.57133E-16
Page 33
SAG_J&T
1.6096465E-15 4.1103474E-15 2.1845203E-15 -2.874369E-16 3.8229106E-15 8.6231065E-17 4.5989901E-16 4.5989901E-16 3.1618057E-16 3.7366795E-16
1 1.2290746E-15 8.9816993E-16 -1.969671E-16 1.6545236E-15 -3.151473E-17 1.418163E-16 1.7333104E-16 9.4544203E-17 1.418163E-16
1.5552400708 1 9.623885E-16 -3.027231E-16 1.7892293E-15 -9.036512E-17 9.9401629E-17 1.8073023E-16 9.0365117E-17 1.4458419E-16
1.62402930185 1.47747342698 1 -2.978691E-15 1.2397796E-14 -1.127072E-15 0 1.1270724E-15 3.2202067E-16 6.4404135E-16
1.52236099567 1.609288489 1.51660234516 1 -1.461827E-15 2.8112053E-16 1.6867232E-16 -5.622411E-17 5.6224106E-17 5.6224106E-17
1.20207349116 1.37842901394 1.48696002506 1.3899685647 1 2.1249952E-16 2.1249952E-16 0 3.5416587E-17 7.0833174E-17
0.98796830359 1.18995896955 1.37841957799 1.48885661854 1.45083498984 1 3.5159954E-16 -5.022851E-17 -5.022851E-17 5.0228505E-17
0.73320019874 0.91271190019 1.10588329203 1.29575721369 1.43493870057 1.38469496685 1 -1.495108E-15 -1.495108E-15 -1.495108E-15
0.65784853444 0.68306999111 0.85260529297 1.05049665281 1.24569456051 1.38010453752 1.36745715246 1 1.4097001E-14 1.8796002E-14
0.6728397162 0.61751933142 0.63440288898 0.79837159302 0.98726028801 1.17859573068 1.33036528989 1.33409680055 1 1.0511968E-14
0.71439235937 0.63870693671 0.58118303819 0.58489721286 0.74352278151 0.92912620724 1.12478735681 1.28341452551 1.30823360381 1
0.74817355355 0.68728006751 0.61480004591 0.54591821602 0.54718904439 0.69441970783 0.8775830633 1.07355560446 1.24103777224 1.28387713589
0.7503075312 0.7180710811 0.66240490565 0.58283302218 0.51717408734 0.50396498126 0.64601003852 0.82480032788 1.02022379907 1.19370775641
0.72409425463 0.72132009722 0.69389441006 0.63546103192 0.56233008286 0.4869013266 0.46673889151 0.60208403153 0.77628894002 0.97026820419
0.66531819425 0.68548991927 0.68523555384 0.6579013911 0.60591301387 0.52858113574 0.45124673442 0.4219151478 0.55726993482 0.7247882575
1 1 1 1 1 1 1 1 1 1
14.5578465054 13.319319224 12.2123913758 11.0304615169 10.0948575489 9.08638859372 8.26418852691 7.53986643773 6.90305404995 6.172641354
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
0.70161531115 0 0 0 0 0 0 0 0 0
-1.0911802462 0.75243043438 0 0 0 0 0 0 0 0
0.47274599385 -1.1116959724 0.79558056434 0 0 0 0 0 0 0
-0.029055657 0.47512308209 -1.2065793496 0.83303025156 0 0 0 0 0 0
-0.0018466008 -0.0445306191 0.49411087093 -1.1578858631 0.86427190223 0 0 0 0 0
-0.0004174805 -0.0057614162 -0.0170935156 0.43963872096 -1.2539159165 0.88950418648 0 0 0 0
Page 34
SAG_J&T
-0.0004162664 -0.001113858 -0.0017348634 -0.026675246 0.49611385809 -1.23169197 0.91076043325 0 0 0

-0.0853012956 -0.0002939275 -0.0003566664 -0.0029935073 -0.0244982051 0.4566772301 -1.2454258686 0.92809454291 0 0
0.04170512436 -0.086074316 -0.0063057977 -0.0006078279 -0.0027310609 -0.0190172234 0.44987459885 -1.2381679603 0.94221209895 0
-0.0048956356 0.04031614785 -0.097495127 -0.000161341 -0.0005680862 -0.0022973156 -0.0145552379 0.42868291541 -1.2326335298 0.95359270502
-0.0019967349 -0.008316995 0.04597158278 -0.098892802 -0.0071384232 -0.0004950614 -0.0018582426 -0.0101240845 0.41322920154 -1.2242958709
-0.0015084708 -0.0038156256 -0.0040694926 0.03619058071 -0.1029277653 -0.0064965776 -0.000402127 -0.0013193545 -0.0077025265 0.39591936427
-0.0012005723 -0.0027756177 -0.002184248 -0.0081634613 0.04496506435 -0.1076433545 -0.0077164582 -0.0002932972 -0.0010552222 -0.0038062588
-0.000897505 -0.0020975635 -0.001614351 -0.0046121624 -0.0063358729 0.04057439584 -0.1143630347 -0.0012236812 -0.0002301167 -0.000520618
0.00265003571 -0.0013937533 0.00177039332 -0.0088673422 -0.0072354946 -0.0191143099 0.02368593689 -0.1056490806 -0.1138199054 -0.1208893216
11 12 13 14 15 16 17 18 19 20
9.8990501E-17 1.3233195E-16 8.3741312E-17 3.2307605E-17 -8.5809E-17 6.2030601E-17 2.9464536E-17 8.632592E-17 1.0545202E-16 1.4726697E-16
5.1205028E-18 6.845163E-18 4.3317047E-18 1.6711824E-18 -4.43866E-18 3.2086702E-18 1.5241183E-18 4.4653993E-18 5.4547393E-18 7.6177099E-18
2.8325209E-18 -3.996645E-17 4.0297981E-17 -1.191325E-17 -8.251594E-19 -3.580664E-17 -2.174661E-17 -7.03642E-17 -7.313552E-17 -6.367309E-17
-5.05595E-17 -1.311351E-16 -1.583208E-16 -1.427178E-16 -1.958992E-16 -9.857121E-17 -1.402225E-16 -7.82855E-17 -7.836902E-17 -1.077204E-16
-1.659759E-16 -1.285687E-16 -1.815804E-16 2.3371504E-17 -3.130897E-16 -4.904925E-18 -3.969779E-17 -4.713698E-17 -3.022379E-17 -4.4628E-17
-5.21453E-18 5.9091559E-17 -2.712788E-18 5.6122939E-18 -1.229174E-17 4.8792979E-18 2.0044851E-18 -6.009647E-19 2.4705787E-18 1.7088786E-19
-4.568407E-17 7.4401893E-18 -9.809291E-18 7.1099872E-19 -1.198111E-17 -3.126614E-19 -1.120497E-18 -1.384895E-18 -2.081774E-18 -1.099715E-18
-8.207199E-18 3.8373336E-18 -3.149662E-18 2.1602851E-18 -3.951854E-18 -1.747469E-19 -5.043318E-19 -3.891318E-19 -5.996918E-21 4.2575819E-19
-6.594094E-18 1.6027406E-18 -2.393608E-18 -3.640761E-19 -3.785246E-18 -7.231615E-19 -8.776208E-19 -1.43536E-18 -3.207845E-19 5.5227598E-19
-3.600606E-18 -1.408261E-20 -3.31206E-18 -1.11592E-18 -3.799797E-18 -1.74239E-18 -2.259025E-18 -4.883059E-19 -1.201064E-18 3.9776457E-19
0.70161531115 6.1069205E-18 3.7386971E-18 -3.543528E-19 -5.417333E-18 -1.679385E-18 -1.603646E-18 -5.589094E-18 4.0729438E-19 3.0225947E-18
0.07902971585 0.75243043438 -2.870715E-18 -3.510885E-18 -8.007863E-18 -2.687434E-19 2.6584581E-18 5.191194E-18 9.961929E-18 8.0309531E-18
0.03583801944 0.0637531704 0.79558056434 5.1111798E-17 2.4916391E-18 4.9399881E-18 -6.122184E-18 9.5987108E-18 2.2276921E-18 1.3478769E-17
0.01852734319 0.03302015027 0.05679628345 0.83303025156 -8.840386E-18 -2.190586E-19 -9.359823E-18 7.3339624E-18 5.0767929E-18 2.9062727E-18
0.0075461961 0.01347013752 0.02319622491 0.04342491234 0.86427190223 -1.558967E-17 -1.477759E-17 -3.373648E-17 -4.040941E-17 -3.447759E-17
0.00365346368 0.00652830646 0.01125074232 0.02107920952 0.03660788086 0.88950418648 -3.390833E-17 -2.767993E-17 -2.24615E-17 1.8404994E-17
0.00168701587 0.00285147554 0.00491729151 0.00921908104 0.01601744393 0.02943341793 0.91076043325 -5.541856E-16 -3.381556E-16 -3.397222E-16
0.02823826717 0.00125834017 0.00217101669 0.00407233177 0.00707764559 0.01300978816 0.02370365224 0.92809454291 5.9979079E-17 -7.951164E-17
0.02388030389 0.02392128352 0.00208000095 0.00175449742 0.0030500532 0.00560780629 0.01021923775 0.01883418634 0.94221209895 -5.04829E-18
0.01948360681 0.01992020517 0.01987535807 0.00075269738 0.00130875657 0.00240671409 0.00438643594 0.00808519615 0.01488849129 0.95359270502
0.01581766825 0.01632514342 0.01653552678 0.01682519533 0.00135896738 0.00103526573 0.00188706479 0.00347859982 0.00640611885 0.01179077536
0.01264532372 0.01309944522 0.01334423884 0.0137613607 0.01375722126 0.00101712791 0.00080237888 0.00147920196 0.00272421692 0.0050142679
0.01015347183 0.0105372695 0.01076400935 0.01115718201 0.01124135584 0.01147296394 0.00088838971 0.00063171865 0.0011634729 0.00214159051
Page 35
SAG_J&T
0.00780726564 0.00810740166 0.00829180975 0.00861317581 0.00870612185 0.00893576338 0.00906943663 0.00032550896 0.00047981406 0.00088321061
0.0340770274 0.03477723678 0.03519693301 0.03631010512 0.03660265128 0.03757696611 0.03828297082 0.03907104521 0.03212578702 0.02657745059
1 1 1 1 1 1 1 1 1 1
11 12 13 14 15 16 17 18 19 20
0.00260465206 0.00213584829 0.00171214607 0.00166834265 0.00130600842 0.00120339446 0.00101368621 0.00086102595 0.00071469057 0.00058602953
0.00281814348 0.0023545278 0.00180716881 0.00162874741 0.0012587783 0.00116617235 0.00098842116 0.0008443632 0.00070445744 0.00057909644
0.00319509433 0.00272581163 0.00211422545 0.00190519815 0.00138564521 0.00128310619 0.00108905868 0.0009320314 0.00077933465 0.0006417587
0.00518439548 0.00466358095 0.00370956987 0.00339553881 0.00248382858 0.00213226972 0.00179345471 0.00153513551 0.00128635838 0.0010614471
0.00176441644 0.01452261651 0.01380369488 0.01336980306 0.01011468709 0.00883130207 0.00706486984 0.00572518333 0.00477073511 0.00394301059
0.00621333398 0.00524396297 0.0290315533 0.02965129692 0.02310958657 0.02048400893 0.01651500081 0.01343712838 0.01077930747 0.00890849695
0.01583136814 0.00763543453 0.00341089873 0.03438409923 0.03244071352 0.02973895263 0.02438286187 0.02000959395 0.01603840499 0.01279354215
0.02780347768 0.0134788705 0.00604431279 0.00563075128 0.03541249046 0.03384143645 0.02829524994 0.02344787183 0.01888520614 0.01509690969
0.05142936506 0.02508189125 0.01129693937 0.00581262109 0.00247475961 0.03607801099 0.03134334031 0.0264534951 0.02149521932 0.0172499322
0.09101631098 0.04461048777 0.02016592469 0.01040240046 0.00422907588 0.00258504657 0.03212447956 0.02797635904 0.02306635081 0.01862588893
0.70161531115 0.07902971585 0.03583801944 0.01852734319 0.0075461961 0.00365346368 0.00168701587 0.02823826717 0.02388030389 0.01948360681
7.8441082E-18 0.75243043438 0.0637531704 0.03302015027 0.01347013752 0.00652830646 0.00285147554 0.00125834017 0.02392128352 0.01992020517
4.4848041E-18 -1.949452E-17 0.79558056434 0.05679628345 0.02319622491 0.01125074232 0.00491729151 0.00217101669 0.00208000095 0.01987535807
2.85986E-20 -8.227926E-18 7.4669256E-17 0.83303025156 0.04342491234 0.02107920952 0.00921908104 0.00407233177 0.00175449742 0.00075269738
2.7947308E-18 -8.397602E-18 3.2946872E-19 -1.064775E-18 0.86427190223 0.03660788086 0.01601744393 0.00707764559 0.0030500532 0.00130875657
4.534393E-18 -3.849931E-18 -5.49088E-18 9.2079857E-18 3.3055766E-17 0.88950418648 0.02943341793 0.01300978816 0.00560780629 0.00240671409
5.4806564E-19 -3.499687E-18 -6.004351E-18 2.7045373E-18 1.4408384E-17 2.0959513E-17 0.91076043325 0.02370365224 0.01021923775 0.00438643594
6.2094817E-19 8.0329918E-18 2.5272103E-18 9.9083172E-18 3.4066177E-17 -2.430831E-17 1.200967E-16 0.92809454291 0.01883418634 0.00808519615
1.5003887E-19 2.1028235E-18 7.1361516E-18 -1.676063E-17 -1.931884E-17 -5.369602E-17 4.3740457E-17 1.8031947E-16 0.94221209895 0.01488849129
5.101589E-19 -3.860627E-18 -4.842602E-18 -1.147318E-18 7.6671308E-18 2.0461922E-18 1.0955574E-16 5.6969275E-18 1.0912135E-18 0.95359270502
-2.578393E-19 -2.114315E-19 -1.694885E-19 -1.651523E-19 -1.292842E-19 -1.191262E-19 -1.003467E-19 -8.523454E-20 -7.074853E-20 -5.801214E-20
0 0 0 0 0 0 0 0 0 0
3.989827E-19 3.2717096E-19 2.6226792E-19 2.5555807E-19 2.0005542E-19 1.8433693E-19 1.5527727E-19 1.3189265E-19 1.0947688E-19 8.9768477E-20
-2.565259E-19 -2.103545E-19 -1.686251E-19 -1.64311E-19 -1.286256E-19 -1.185194E-19 -9.983551E-20 -8.480037E-20 -7.038815E-20 -5.771663E-20
0 0 0 0 0 0 0 0 0 0
0.90947586876 0.95391318241 0.98826818814 1.04922282752 1.06612494674 1.10596748966 1.11949658216 1.12884777238 1.1300795332 1.12418627876
Page 36
SAG_J&T
21 22 23 24 25
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 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 0 0 0 0
0.96277643066 0 0 0 0
0 0.97017123229 0 0 0
0 0 0.9761152 0 0
0 0 0 0.9808048 0
0 0 0 0 1
21 22 23 24 25
0 0 0 0 0
0 0 0 0 0
Page 37
SAG_J&T
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 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
0.25276299243 0 0 0 0
0.10667995107 0.24763123018 0 0 0
0.04358830883 0.10117952277 0.2353533 0 0
0.59696874766 0.65118924705 0.7646467 1 0
1 1 1 1 0
21 22 23 24 25 SiE
0 0 0 0 0 1 0.2013975
0 0 0 0 0 2 0.1365742
0 0 0 0 0 3 0.1290279
0 0 0 0 0 4 0.1696577
0 0 0 0 0 5 0.4452254
0 0 0 0 0 6 0.9549745
0 0 0 0 0 7 1.1569344
Page 38
SAG_J&T
0 0 0 0 0 8 1.1348238
0 0 0 0 0 9 1.0246373
0 0 0 0 0 10 0.867717
0 0 0 0 0 11 0.70874
0 0 0 0 0 12 0.5688935
0 0 0 0 0 13 0.4573663
0 0 0 0 0 14 0.3653706
0 0 0 0 0 15 0.2917357
0 0 0 0 0 16 0.2341821
0 0 0 0 0 17 0.1869508
0 0 0 0 0 18 0.1492433
0 0 0 0 0 19 0.1190497
0 0 0 0 0 20 0.0950373 20
1 0 0 0 0 21 0.0758681 21 Formula Too Long !
-1.2531532689 1 0 0 0 22 0.0605654 22
0.38886209711 -1.2277107681 1 0 0 23 0.0483493 23 -0.026101
-0.0014173553 0.35971124244 -1.187108 1 0 24 0.0387636 24 0.0726292 6.5811166
-0.134291473 -0.1320004744 0.1871075 -1 1 25 0 25 0.0203656 8.2035653 -0.206008
0 0 0 0 1
21 22 23 24 25
0.07586810675 0.06056538986 0.0483493 0.0387636 0
21 22 23 24 25
1.3198911E-16 1.0970091E-16 0.00000 0.00000 0.00000
2.0725201E-16 1.7225462E-16 0.00000 0.00000 0.00000
1.0581408E-15 8.7945902E-16 0.00000 0.00000 0.00000
2.9593562E-16 2.4596277E-16 0.00000 0.00000 0.00000
-3.199664E-19 -2.659356E-19 0.00000 0.00000 0.00000
-2.232552E-18 -1.855554E-18 0.00000 0.00000 0.00000
1.0141483E-18 8.4289519E-19 0.00000 0.00000 0.00000
2.1269422E-17 1.7677784E-17 0.00000 0.00000 0.00000
8.1771035E-17 6.7962856E-17 0.00000 0.00000 0.00000
Page 39
SAG_J&T
-9.076912E-17 -7.544149E-17 0.00000 0.00000 0.00000

-4.312441E-17 -3.584225E-17 0.00000 0.00000 0.00000
-3.585607E-17 -2.980127E-17 0.00000 0.00000 0.00000
-2.653153E-17 -2.205131E-17 0.00000 0.00000 0.00000
-5.198761E-17 -4.320878E-17 0.00000 0.00000 0.00000
-7.678871E-17 -6.382186E-17 0.00000 0.00000 0.00000
-2.013316E-16 -1.673339E-16 0.00000 0.00000 0.00000
-1.494574E-15 -1.242194E-15 0.00000 0.00000 0.00000
1.5186242E-14 1.2621834E-14 0.00000 0.00000 0.00000
1.057779E-14 8.7915827E-15 0.00000 0.00000 0.00000
1.0783157E-15 8.9622707E-16 0.00000 0.00000 0.00000
1 3.6909856E-16 0 0 0
1.25315326885 1 0 0 0
1.14964766513 1.22771076809 1 0 0
0.91539943854 1.09771345765 1.1871075 1 0
1 1 1 1 1
5.31820037252 4.32542422574 3.1871075 2 1
21 22 23 24 25
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 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
Page 40
SAG_J&T
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0.96277643066 0 0 0 0
-1.2065064313 0.97017123229 0 0 0
0.37438726187 -1.1910896688 0.9761152 0 0
-0.0013645962 0.34898149935 -1.158754 0.9808048 0
-0.129292665 -0.1280630629 0.1826385 -0.980805 1
21 22 23 24 25
1.1934527E-16 9.9192156E-17 0 0 0
6.1733982E-18 5.1309339E-18 0 0 0
7.4882153E-19 6.2237258E-19 0 0 0
4.5385603E-19 3.7721611E-19 0 0 0
2.5370975E-19 2.1086732E-19 0 0 0
6.8021225E-19 5.6534893E-19 0 0 0
7.7120457E-19 6.4097593E-19 0 0 0
4.9258151E-19 4.0940226E-19 0 0 0
5.0026533E-19 4.1578856E-19 0 0 0
4.1261077E-19 3.4293569E-19 0 0 0
3.4378572E-19 2.8573271E-19 0 0 0
2.8190872E-19 2.3430451E-19 0 0 0
2.2598464E-19 1.8782398E-19 0 0 0
2.2020307E-19 1.8301871E-19 0 0 0
1.7237889E-19 1.4327032E-19 0 0 0
1.5883497E-19 1.3201347E-19 0 0 0
1.3379554E-19 1.112023E-19 0 0 0
1.1364605E-19 9.4455332E-20 0 0 0
9.4331374E-20 7.8402207E-20 0 0 0
7.7349518E-20 6.4287974E-20 0 0 0
0.96277643066 5.3134051E-20 0 0 0
0.00926681984 0.97017123229 0 0 0
0.00395795534 0.00729752102 0.9761152 0 0
Page 41
SAG_J&T
0.00163232829 0.00300966888 0.005567 0.9808048 0

0.02236646587 0.01952157781 0.0183177 0.0191952 1
1 1 1 1 1
21 22 23 24 25
0.00048435378 0.00039399241 0.0003221 0.0002515 0.0010858 1
0.00047892585 0.00038966687 0.0003187 0.0002489 0.0010754 1
0.00053158603 0.00043255738 0.0003538 0.0002763 0.0011944 1
0.0008812791 0.00071825247 0.0005876 0.000459 0.0019847 1
0.00328399804 0.00268372474 0.0022012 0.0017215 0.0074543 1
0.00743018554 0.00608119746 0.0049954 0.0039116 0.0169755 1
0.01061071257 0.00869111432 0.0071483 0.0056038 0.0243777 1
0.01216431313 0.00995859881 0.0081934 0.0064263 0.0279925 1
0.01387977988 0.01106829088 0.0091033 0.0071417 0.0311458 1
0.01503742184 0.01199461653 0.0096333 0.0075555 0.0329729 1
0.01581766825 0.01264532372 0.0101535 0.0078073 0.034077 1
0.01632514342 0.01309944522 0.0105373 0.0081074 0.0347772 1
0.01653552678 0.01334423884 0.010764 0.0082918 0.0351969 1
0.01682519533 0.0137613607 0.0111572 0.0086132 0.0363101 1
0.00135896738 0.01375722126 0.0112414 0.0087061 0.0366027 1
0.00103526573 0.00101712791 0.011473 0.0089358 0.037577 1
0.00188706479 0.00080237888 0.0008884 0.0090694 0.038283 1
0.00347859982 0.00147920196 0.0006317 0.0003255 0.039071 1
0.00640611885 0.00272421692 0.0011635 0.0004798 0.0321258 1
0.01179077536 0.0050142679 0.0021416 0.0008832 0.0265775 1
0.96277643066 0.00926681984 0.003958 0.0016323 0.0223665 1
0 0.97017123229 0.0072975 0.0030097 0.0195216 1
7.4193702E-20 6.0352076E-20 0.9761152 0.005567 0.0183177 1
-4.770283E-20 -3.880336E-20 -3.17E-20 0.9808048 0.0191952 1
0 0 0 0 1 1
1.11901931212 1.10949484734 1.1003793 1.0858294 1.5762581
Page 42
SAG_C
Mill Discharge Grate Model
Grate Paramaters Bpf D50, micr m

0.4 30480 2
Size Fraction 1 2 3 4 5 6 7 8 9 10 11 12
Bottom-Size 203200 101600 76100 50800 25400 19050 12700 9500 6700 4750 3350 2360
Classifier Efficiency 1 1 1 1 0.6291938 0.5422942 0.468014 0.439063 0.4197585 0.4100136 0.4050018 0.4024876
% Recycle
1.0
0.8
0.6
0.4
0.2 Grate Efficiency

Screen Efficiency
0.0
10 100 1000 10000 100000 1000000
Recycle Screen Model
Screen Paramaters Bpf D50, micr m

0 19050 100
Page 43
SAG_C
Size Fraction 1 2 3 4 5 6 7 8 9 10 11 12
Bottom-Size 203200 101600 76100 50800 25400 19050 12700 9500 6700 4750 3350 2360
Classifier Efficiency 1 1 1 1 1 1 0 0 0 0 0 0
Page 44
SAG_C
13 14 15 16 17 18 19 20 21 22 23 24 25
1700 1180 850 600 425 300 212 150 106 75 53 38 0
0.4012921 0.4006229 0.4003233 0.4001611 0.4000808 0.4000403 0.4000201 0.4000101 0.400005 0.4000025 0.4000013 0.4000006 0.4
Page 45
SAG_C
13 14 15 16 17 18 19 20 21 22 23 24 25
1700 1180 850 600 425 300 212 150 106 75 53 38 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Page 46
SAG_Mill
Solution of the Model Equations by Stepwise Time Integration
Last Iteration D(Time), min 0.465

Internal Size Distribution
Total Rocks Fines % Fines tons % Retained
Make-up Feed, tons 9.0531 6.5807 2.4724 27.31 1 406400

Crushed Pebbles, tons 2.7720 1.0947 1.6772 60.51 2 203200 3.67 5.47
Internal Feed, tons 78.7901 69.0754 9.7147 12.33 3 101600 11.32 16.90
To the Grate, tons 78.7901 65.0842 13.7060 17.40 4 76100 16.40 24.49
Internal Recycle, tons 66.9650 61.3999 5.5651 8.31 5 50800 24.76 36.98
Mill Discharge, tons 11.8251 3.6843 8.1409 68.84 6 25400 3.87 5.79
Actual 11.8251 3.6843 8.1409 68.84 7 19050 0.58 0.87
To the Crusher, tons 2.7720 2.7720 0.0000 0.00 8 12700 0.80 1.20
SAG Product, tons 9.0531 0.9123 8.1409 89.92 9 9500 0.48 0.71
10 6700 0.45 0.67
Net Feedrate, ton/hr 1167 849 319 11 4750 0.43 0.64
Pebbles Feedrate, ton/hr 357 141 216 12 3350 0.36 0.54
Actual Discharge, ton/hr 1525 475 1050 13 2360 0.35 0.53
14 1700 0.32 0.47
Internal Recycle Ratio 7.397 15 1180 0.36 0.54
Pebbles Recycle Ratio 0.306 16 850 0.31 0.46
17 600 0.32 0.49
kWh/ton 4.35 18 425 0.29 0.43
19 300 0.25 0.38
20 212 0.22 0.33
21 150 0.20 0.30
22 106 0.17 0.25
23 75 0.15 0.22
24 53 0.13 0.20
25 38 0.11 0.17
0.66 0.99
Total 66.96 100.00
Page 47
SAG_Mill
tion Product Size Distribution Mill Discharge Recycled Pebbles

% Passing tons % Retained % Passing tons % Retained % Passing tons % Retained % Passing
100.00 100.00 100.00 100.00

94.53 0.00 0.00 100.00 0.00 0.00 100.00 0.00 0.00 100.00
77.63 0.00 0.00 100.00 0.00 0.00 100.00 0.00 0.00 100.00
53.14 0.00 0.00 100.00 0.00 0.00 100.00 0.00 0.00 100.00
16.16 0.00 0.00 100.00 0.00 0.00 100.00 0.00 0.00 100.00
10.37 0.00 0.00 100.00 2.28 19.31 80.69 2.28 82.36 17.64
9.51 0.00 0.00 100.00 0.49 4.13 76.56 0.49 17.64 0.00
8.31 0.91 10.08 89.92 0.91 7.71 68.84 0.00 0.00 0.00
7.60 0.61 6.72 83.20 0.61 5.15 63.70 0.00 0.00 0.00
6.93 0.62 6.86 76.34 0.62 5.25 58.44 0.00 0.00 0.00
6.29 0.61 6.79 69.55 0.61 5.20 53.25 0.00 0.00 0.00
5.75 0.53 5.89 63.66 0.53 4.51 48.74 0.00 0.00 0.00
5.22 0.53 5.82 57.84 0.53 4.45 44.28 0.00 0.00 0.00
4.74 0.47 5.23 52.61 0.47 4.00 40.28 0.00 0.00 0.00
4.21 0.54 5.94 46.67 0.54 4.55 35.73 0.00 0.00 0.00
3.75 0.46 5.08 41.59 0.46 3.89 31.84 0.00 0.00 0.00
3.26 0.49 5.38 36.21 0.49 4.12 27.72 0.00 0.00 0.00
2.84 0.43 4.74 31.47 0.43 3.63 24.09 0.00 0.00 0.00
2.46 0.38 4.16 27.31 0.38 3.19 20.91 0.00 0.00 0.00
2.13 0.33 3.64 23.67 0.33 2.79 18.12 0.00 0.00 0.00
1.83 0.30 3.33 20.34 0.30 2.55 15.57 0.00 0.00 0.00
1.58 0.25 2.77 17.57 0.25 2.12 13.45 0.00 0.00 0.00
1.36 0.22 2.48 15.09 0.22 1.90 11.55 0.00 0.00 0.00
1.16 0.20 2.23 12.86 0.20 1.70 9.85 0.00 0.00 0.00
0.99 0.17 1.86 11.00 0.17 1.42 8.42 0.00 0.00 0.00
1.00 11.00 1.00 8.42 0.00 0.00
9.05 100.00 11.83 100.00 2.77 100.00
Page 48
SAG_Mill
Matrix Z = {TJT(inv)} (transpose)

1 2 3 4 5 6 7 8 9
1 0.90420539056 0.04677202562 0.00567335832 0.00343858684 0.00192220207 0.00515354813 0.00584294077 0.00373198594 0.0037902015
2 -4.475224E-16 0.93399230711 0.01973475226 0.01196398094 0.00550288384 0.00069606499 0.00065787957 0.00359788277 0.00387305045
3 -3.639129E-16 -1.88242E-17 0.93752301939 0.02263527547 0.01040966348 0.00131771287 0.00085774281 0.00052528189 0.00418370246
4 2.1193789E-16 1.0962956E-17 2.3530673E-17 0.91866951265 0.0351323419 0.00445710229 0.00290441921 0.00105649643 0.00066577671
5 7.7538251E-18 4.0108377E-19 2.4924833E-18 -8.502567E-17 0.80042479673 0.04611211381 0.03027495572 0.011225983 0.00715902933
6 4.6781412E-17 2.4198721E-18 5.7405326E-17 2.4690185E-17 -3.115893E-16 0.62034019486 0.10149380189 0.03831431718 0.02470061457
7 -1.212181E-16 -6.270276E-18 2.5700124E-17 -3.637559E-17 -3.600209E-17 -9.6487313E-17 0.56075723185 0.09367703579 0.06127841058
8 -7.52121E-17 -3.890513E-18 3.3799277E-17 1.0279564E-16 -1.982229E-17 -3.4862445E-17 1.4557729E-16 0.5669909777 0.10593129873
9 -1.147566E-16 -5.93604E-18 2.7777193E-17 3.7328842E-17 -1.361811E-17 -2.7106258E-17 9.4639413E-17 6.3836685E-17 0.59910486504
10 3.0498379E-17 1.5775962E-18 -8.035114E-18 4.5788594E-17 -1.127048E-17 1.3552811E-17 7.6708127E-17 2.1307186E-17 4.4577439E-17
11 7.0301348E-17 3.6364929E-18 2.9288096E-17 7.0105296E-17 1.0886379E-17 1.0335015E-16 8.0752035E-17 1.717276E-17 1.111542E-17
12 1.3103964E-16 6.7783157E-18 1.5364645E-17 1.3359358E-16 2.818876E-17 5.399088E-17 1.4800967E-17 5.9865834E-18 3.4166584E-18
13 -9.666435E-17 -5.000178E-18 4.4742288E-17 1.2508485E-17 -1.484704E-16 -1.1437213E-17 -4.457826E-18 -2.6387324E-18 -2.108245E-18
14 -9.563051E-18 -4.9467E-19 1.3856577E-18 4.6925811E-17 -1.834541E-16 -1.1793271E-17 -7.008127E-18 -3.0994543E-18 -1.512189E-18
15 -3.308299E-17 -1.711291E-18 1.8353587E-17 -4.313104E-17 -1.241812E-16 -7.8680568E-18 -3.896285E-18 -1.9662175E-18 -1.731408E-18
16 -1.013166E-16 -5.240828E-18 -1.695943E-17 3.1092521E-17 6.910194E-17 4.4571401E-18 2.882962E-18 9.9114479E-19 -5.992828E-20
17 2.6879927E-17 1.3904237E-18 8.8915576E-17 3.7604473E-17 1.2366079E-17 1.7977279E-18 2.2202183E-18 5.1014843E-19 8.2998219E-19
18 -6.719982E-17 -3.476059E-18 -2.160152E-17 1.7428056E-16 -2.520797E-17 -3.8534306E-18 -1.093073E-18 -2.2902462E-19 -3.904169E-19
19 -2.700916E-16 -1.397108E-17 -5.33736E-17 -1.041555E-17 2.7029482E-17 -3.5713987E-18 -2.233825E-18 -2.2483841E-18 -2.641167E-18
20 -2.323501E-16 -1.201882E-17 -3.237567E-17 3.8074971E-17 3.6236087E-19 -2.803386E-18 -1.512168E-18 -4.6387927E-19 -9.346485E-19
21 -8.950895E-17 -4.630049E-18 -5.616161E-19 -3.40392E-19 -1.902823E-19 -5.1015919E-19 -5.784034E-19 -3.6943614E-19 -3.75199E-19
22 0 0 0 0 0 0 0 0 0
23 1.3850691E-16 7.1645766E-18 8.690496E-19 5.2672551E-19 2.9444446E-19 7.8942466E-19 8.9502638E-19 5.7166862E-19 5.8058612E-19
24 -8.905301E-17 -4.606464E-18 -5.587554E-19 -3.386581E-19 -1.89313E-19 -5.0756052E-19 -5.754571E-19 -3.6755429E-19 -3.732878E-19
25 0 0 0 0 0 0 0 0 0
Page 49
SAG_Mill
10 11 12 13 14 15 16 17 18 19
0.003126097 0.00260465206 0.00213584829 0.00171214607 0.00166834265 0.00130600842 0.00120339446 0.00101368621 0.00086102595 0.00071469057
0.0033197266 0.00281814348 0.0023545278 0.00180716881 0.00162874741 0.0012587783 0.00116617235 0.00098842116 0.0008443632 0.00070445744
0.0037077144 0.00319509433 0.00272581163 0.00211422545 0.00190519815 0.00138564521 0.00128310619 0.00108905868 0.0009320314 0.00077933465
0.0052379694 0.00518439548 0.00466358095 0.00370956987 0.00339553881 0.00248382858 0.00213226972 0.00179345471 0.00153513551 0.00128635838
0.0035481618 0.00176441644 0.01452261651 0.01380369488 0.01336980306 0.01011468709 0.00883130207 0.00706486984 0.00572518333 0.00477073511
0.0123835893 0.00621333398 0.00524396297 0.0290315533 0.02965129692 0.02310958657 0.02048400893 0.01651500081 0.01343712838 0.01077930747
0.0311898158 0.01583136814 0.00763543453 0.00341089873 0.03438409923 0.03244071352 0.02973895263 0.02438286187 0.02000959395 0.01603840499
0.0544059755 0.02780347768 0.0134788705 0.00604431279 0.00563075128 0.03541249046 0.03384143645 0.02829524994 0.02344787183 0.01888520614
0.0998406984 0.05142936506 0.02508189125 0.01129693937 0.00581262109 0.00247475961 0.03607801099 0.03134334031 0.0264534951 0.02149521932
0.6480039574 0.09101631098 0.04461048777 0.02016592469 0.01040240046 0.00422907588 0.00258504657 0.03212447956 0.02797635904 0.02306635081
8.481279E-18 0.70161531115 0.07902971585 0.03583801944 0.01852734319 0.0075461961 0.00365346368 0.00168701587 0.02823826717 0.02388030389
3.528807E-18 7.8441082E-18 0.75243043438 0.0637531704 0.03302015027 0.01347013752 0.00652830646 0.00285147554 0.00125834017 0.02392128352
-1.75289E-18 4.4848041E-18 -1.949452E-17 0.79558056434 0.05679628345 0.02319622491 0.01125074232 0.00491729151 0.00217101669 0.00208000095
1.162533E-19 2.85986E-20 -8.227926E-18 7.4669256E-17 0.83303025156 0.04342491234 0.02107920952 0.00921908104 0.00407233177 0.00175449742
-1.23013E-18 2.7947308E-18 -8.397602E-18 3.2946872E-19 -1.0647755E-18 0.86427190223 0.03660788086 0.01601744393 0.00707764559 0.0030500532
3.25874E-19 4.534393E-18 -3.849931E-18 -5.49088E-18 9.2079857E-18 3.3055766E-17 0.88950418648 0.02943341793 0.01300978816 0.00560780629
1.477137E-19 5.4806564E-19 -3.499687E-18 -6.004351E-18 2.7045373E-18 1.4408384E-17 2.0959513E-17 0.91076043325 0.02370365224 0.01021923775
3.07313E-18 6.2094817E-19 8.0329918E-18 2.5272103E-18 9.9083172E-18 3.4066177E-17 -2.430831E-17 1.200967E-16 0.92809454291 0.01883418634
-1.54068E-18 1.5003887E-19 2.1028235E-18 7.1361516E-18 -1.6760634E-17 -1.931884E-17 -5.369602E-17 4.3740457E-17 1.8031947E-16 0.94221209895
-4.16922E-19 5.101589E-19 -3.860627E-18 -4.842602E-18 -1.1473184E-18 7.6671308E-18 2.0461922E-18 1.0955574E-16 5.6969275E-18 1.0912135E-18
-3.09458E-19 -2.578393E-19 -2.114315E-19 -1.694885E-19 -1.651523E-19 -1.292842E-19 -1.191262E-19 -1.0034666E-19 -8.5234539E-20 -7.074853E-20
0 0 0 0 0 0 0 0 0 0
4.788581E-19 3.989827E-19 3.2717096E-19 2.6226792E-19 2.5555807E-19 2.0005542E-19 1.8433693E-19 1.5527727E-19 1.3189265E-19 1.0947688E-19
-3.07882E-19 -2.565259E-19 -2.103545E-19 -1.686251E-19 -1.6431104E-19 -1.286256E-19 -1.185194E-19 -9.9835508E-20 -8.4800367E-20 -7.038815E-20
0 0 0 0 0 0 0 0 0 0
Page 50
SAG_Mill
20 21 22 23 24 25
0.00058602953 0.00048435378 0.00039399241 0.00032214407 0.00025150042 0.00108584838
0.00057909644 0.00047892585 0.00038966687 0.00031869076 0.00024886896 0.00107544268
0.0006417587 0.00053158603 0.00043255738 0.00035379877 0.00027630696 0.00119437369
0.0010614471 0.0008812791 0.00071825247 0.00058763142 0.00045897272 0.00198466667
0.00394301059 0.00328399804 0.00268372474 0.00220118499 0.00172147856 0.00745425442
0.00890849695 0.00743018554 0.00608119746 0.0049953828 0.00391155864 0.01697548147
0.01279354215 0.01061071257 0.00869111432 0.00714826876 0.00560383539 0.02437770516
0.01509690969 0.01216431313 0.00995859881 0.00819337963 0.0064263404 0.02799253938
0.0172499322 0.01387977988 0.01106829088 0.00910332058 0.0071417164 0.03114575454
0.01862588893 0.01503742184 0.01199461653 0.00963332505 0.00755549292 0.03297286154
0.01948360681 0.01581766825 0.01264532372 0.01015347183 0.00780726564 0.0340770274
0.01992020517 0.01632514342 0.01309944522 0.0105372695 0.00810740166 0.03477723678
0.01987535807 0.01653552678 0.01334423884 0.01076400935 0.00829180975 0.03519693301
0.00075269738 0.01682519533 0.0137613607 0.01115718201 0.00861317581 0.03631010512
0.00130875657 0.00135896738 0.01375722126 0.01124135584 0.00870612185 0.03660265128
0.00240671409 0.00103526573 0.00101712791 0.01147296394 0.00893576338 0.03757696611
0.00438643594 0.00188706479 0.00080237888 0.00088838971 0.00906943663 0.03828297082
0.00808519615 0.00347859982 0.00147920196 0.00063171865 0.00032550896 0.03907104521
0.01488849129 0.00640611885 0.00272421692 0.0011634729 0.00047981406 0.03212578702
0.95359270502 0.01179077536 0.0050142679 0.00214159051 0.00088321061 0.02657745059
-5.801214E-20 0.96277643066 0.00926681984 0.00395795534 0.00163232829 0.02236646587
0 0 0.97017123229 0.00729752102 0.00300966888 0.01952157781
8.9768477E-20 7.4193702E-20 6.0352076E-20 0.97611523898 0.00556701394 0.01831774708
-5.771663E-20 -4.770283E-20 -3.880336E-20 -3.172719E-20 0.98080480061 0.01919519939
0 0 0 0 0 1
Page 51
SAG_Mill
1 2 3 4 5 6 7 8 9
Mesh Opening 406400 203200 101600 76100 50800 25400 19050 12700 9500
Rock or Fines 1 1 1 1 1 1 1 0 0
Fresh Feed, °/1 0.0429 0.0659 0.0903 0.1765 0.2591 0.045 0.0472 0.0271 0.0238
Crushed Pebbles 0 0 0 0 0 0 0.39493147792 0.16263548685 0.11189342547
Iteration 1 Cummulative Energy, KWH/ton 0.5 Cummulative Time, min 0.56115518278

1 2 3 4 5 6 7 8 9
Initial Charge, tons 4.07667341128 6.26230251291 8.58096990767 16.7723276711 24.6215869665 4.276230851 4.48529102594 2.57524124582 2.26165098342
To the Grate, tons 3.68615007406 6.03961664511 8.19157023486 15.6913987688 20.4286018156 3.89950283649 3.7786014997 2.38052215206 2.2712809324
Internal Recycle, tons 3.68615007406 6.03961664511 8.19157023486 15.6913987688 12.8535488395 2.11467793071 1.76843843844 1.0451991156 0.95338940125
Mill Discharge, tons 0 0 0 0 7.5750529761 1.78482490578 2.01016306126 1.33532303646 1.31789153116
Actual 0 0 0 0 7.5750529761 1.78482490578 2.01016306126 1.33532303646 1.31789153116
To the Crusher, tons 0 0 0 0 7.5750529761 1.78482490578 0 0 0
SAG Product, tons 0 0 0 0 0 0 2.01016306126 1.33532303646 1.31789153116
Iteration 2 Cummulative Energy, KWH/ton 1 Cummulative Time, min 1.11558589239

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.88724158251 1.36291888781 1.86755046388 3.65030627767 5.35860825238 0.93067298864 0.97617255698 0.56047195538 0.49222260288
Crushed Pebbles, tons 0 0 0 0 0 0 3.69651040506 1.52224829616 1.0473087982
Internal Feed, tons 4.57339165656 7.40253553292 10.0591206987 19.3417050465 18.2121570919 3.04535091935 6.44112140048 3.12791936714 2.49292080232
To the Grate, tons 4.13528538903 7.12781803261 9.60269090438 18.1006155154 15.4112198705 2.85713947376 4.56875849042 2.76743673159 2.52613672366
Actual 0 0 0 0 5.71457645505 1.30772919161 2.43051551056 1.5523577533 1.46576944629
SAG Product, tons 0 0 0 0 0 0 2.43051551056 1.5523577533 1.46576944629

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.82337701942 1.26481458229 1.73312225767 3.38755347152 4.97289011032 0.86368218821 0.90590665074 0.52012860668 0.45679191287
To the Grate, tons 4.48364927971 8.07058098395 10.8213445771 20.1145750726 12.670505324 2.31549028994 4.05785530245 2.51085205548 2.31862017354
Page 52
SAG_Mill
10 11 12 13 14 15 16 17 18 19
6700 4750 3350 2360 1700 1180 850 600 425 300
0 0 0 0 0 0 0 0 0 0
0.0208 0.0166 0.0139 0.014 0.0159 0.0116 0.0153 0.0119 0.0096 0.0083
0.0671071644 0.04671299212 0.03512371378 0.02633591092 0.02418326548 0.01823854192 0.01648337233 0.01389713178 0.01198238196 0.01020225442
10 11 12 13 14 15 16 17 18 19
1.9765689267 1.57745404726 1.3208801962 1.33038293142 1.51093490069 1.10231728603 1.45391848934 1.13082549171 0.91226258155 0.78872702363
2.0801516057 1.75824030834 1.83745228023 1.85811506586 2.15576949188 1.74414636211 2.06608380087 1.72819355371 1.4616608223 1.27201024838
0.8528905455 0.71209051634 0.73955171812 0.74564683182 0.86365054742 0.698222388 0.82676636891 0.69141712121 0.58472320367 0.50882968578
1.2272610603 1.046149792 1.09790056212 1.11246823404 1.29211894446 1.04592397411 1.23931743196 1.0367764325 0.87693761863 0.7631805626
1.2272610603 1.046149792 1.09790056212 1.11246823404 1.29211894446 1.04592397411 1.23931743196 1.0367764325 0.87693761863 0.7631805626
0 0 0 0 0 0 0 0 0 0
1.2272610603 1.046149792 1.09790056212 1.11246823404 1.29211894446 1.04592397411 1.23931743196 1.0367764325 0.87693761863 0.7631805626
10 11 12 13 14 15 16 17 18 19
0.430177737 0.3433149247 0.28747454538 0.28954270758 0.32883778932 0.23990681485 0.31642881614 0.24611130144 0.19854357091 0.17165746235
0.6281148642 0.43722790178 0.32875367174 0.24650091015 0.22635241164 0.17071052514 0.15428235207 0.13007545641 0.1121536319 0.09549185553
1.9111831467 1.49263334281 1.35577993524 1.28169044955 1.41884074838 1.10883972799 1.29747753712 1.06760387906 0.89542040648 0.77597900366
2.13823501 1.75459538193 1.80249633864 1.72122651779 2.03892962792 1.74504055148 1.93712475759 1.67569547742 1.44957095131 1.263763129
0.8767055338 0.71061431452 0.72548238584 0.69071454369 0.81684182652 0.69858035282 0.77516197614 0.67041364697 0.57988676831 0.50553067214
1.2615294761 1.04398106741 1.07701395279 1.0305119741 1.2220878014 1.04646019866 1.16196278145 1.00528183045 0.86968418301 0.75823245687
1.2615294761 1.04398106741 1.07701395279 1.0305119741 1.2220878014 1.04646019866 1.16196278145 1.00528183045 0.86968418301 0.75823245687
0 0 0 0 0 0 0 0 0 0
1.2615294761 1.04398106741 1.07701395279 1.0305119741 1.2220878014 1.04646019866 1.16196278145 1.00528183045 0.86968418301 0.75823245687
10 11 12 13 14 15 16 17 18 19
0.3992131003 0.31860276276 0.26678183147 0.26870112522 0.3051677065 0.22263807518 0.29365194399 0.22839595644 0.18425220015 0.15930138138
0.4712470198 0.32803290837 0.24664945361 0.18493881599 0.16982228171 0.12807661593 0.11575127857 0.097589907 0.08414394851 0.07164334886
1.747165654 1.35724998565 1.23891367092 1.1443544849 1.29183181473 1.04929504393 1.1845651987 0.99639951041 0.84828291697 0.73647540237
1.9799612902 1.62688814669 1.64552109506 1.53641985679 1.83915932371 1.61041619462 1.75831750279 1.54177701461 1.34636333289 1.17598455313
0.8118111488 0.65889265245 0.66230180024 0.61655309707 0.73680927516 0.64468708906 0.70361026816 0.61683543646 0.5385995638 0.47041747613
Page 53
SAG_Mill
20 21 22 23 24 25 Total Rocks Fines

212 150 106 75 53 38
0 0 0 0 0 0
0.0093 0.0067 0.007 0.007 0.0062 0.0481 1.0000 0.7269 0.2731
0.00869277409 0.00746227219 0.00636087988 0.00546160429 0.00449074116 0.02780460897 1.0000 0.3949 0.6051
20 21 22 23 24 25
0.88375437587 0.63668326004 0.66519146571 0.66519146571 0.58916958392 4.57081564296 95.0274 69.0754 25.9520
1.29298141079 1.00768125002 0.97778164831 0.93580481461 0.81051046528 5.67352415683 95.0274 61.7154 33.3119
0.51720558476 0.40307756744 0.39111512093 0.37432310234 0.32420470993 2.26940966273 63.8471 50.3454 13.5017
0.77577582603 0.60460368258 0.58666652738 0.56148171227 0.48630575535 3.4041144941 31.1802 11.3700 19.8102
0.77577582603 0.60460368258 0.58666652738 0.56148171227 0.48630575535 3.4041144941 31.1802 11.3700 19.8102
0 0 0 0 0 0 9.3599 9.3599 0.0000
0.77577582603 0.60460368258 0.58666652738 0.56148171227 0.48630575535 3.4041144941 21.8204 2.0102 19.8102
20 21 22 23 24 25
0.19233908432 0.1385668672 0.14477135379 0.14477135379 0.12822605621 0.99478601675 20.6816 15.0335 5.6482
0.0813633039 0.06984595646 0.05953705893 0.05111994918 0.04203278883 0.26024774453 9.3599 3.6965 5.6634
0.79090797298 0.6114903911 0.59542353365 0.57021440531 0.49446355497 3.52444342401 93.8886 69.0754 24.8132
1.20600477569 0.98213718829 0.90939973214 0.84072400073 0.71507566014 4.61149374359 93.8886 61.8035 32.0851
0.48241405485 0.39285981429 0.3637621823 0.33629065725 0.2860307262 1.84459749744 65.3820 52.3507 13.0313
0.72359072083 0.589277374 0.54563754983 0.50443334348 0.42904493394 2.76689624615 28.5066 9.4528 19.0538
0.72359072083 0.589277374 0.54563754983 0.50443334348 0.42904493394 2.76689624615 28.5066 9.4528 19.0538
0 0 0 0 0 0 7.0223 7.0223 0.0000
0.72359072083 0.589277374 0.54563754983 0.50443334348 0.42904493394 2.76689624615 21.4843 2.4305 19.0538
Deficit 0.8026
20 21 22 23 24 25
0.1784943189 0.12859268136 0.13435056261 0.13435056261 0.1189962126 0.92318029451 19.1929 13.9513 5.2416
0.06104331655 0.05240235617 0.04466804272 0.03835305464 0.03153535699 0.19525246259 7.0223 2.7733 4.2490
0.7219516903 0.57385485181 0.54278078764 0.5089942745 0.43656229578 2.96303025453 91.5973 69.0754 22.5219
1.09702700945 0.90801264034 0.82693360116 0.75405513151 0.63662748708 3.95034565115 91.5973 62.5340 29.0633
0.43882185094 0.36320962235 0.3307755223 0.30162300061 0.25465140627 1.58013826046 66.4226 54.6172 11.8054
Page 54
SAG_Mill

Actual 0 0 0 0 4.6983024061 1.05981324078 2.15872217209 1.40842990599 1.34535972503
SAG Product, tons 0 0 0 0 0 0 2.15872217209 1.40842990599 1.34535972503

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.7190815619 1.10460314521 1.51359125967 2.95845910666 4.34298444496 0.75428135864 0.79115733617 0.45424499598 0.39893102968
To the Grate, tons 4.70433727265 8.81289365319 11.7748732317 21.6033595053 10.8568842708 1.96702913702 3.47466550793 2.17717816362 2.03643081247
Actual 0 0 0 0 4.02580040713 0.90032056428 1.84847337165 1.22125986261 1.18162173743
SAG Product, tons 0 0 0 0 0 0 1.84847337165 1.22125986261 1.18162173743

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.63210685273 0.97099863857 1.33051862008 2.60062609572 3.81768963966 0.66304914622 0.69546488225 0.39930293028 0.35067932622
To the Grate, tons 4.82524154461 9.38767643548 12.5099647895 22.6675119386 9.57440513005 1.72353632582 3.00993563412 1.89577237002 1.79037694798
Actual 0 0 0 0 3.55024914232 0.7888725023 1.60124358945 1.06340893126 1.03885106578
SAG Product, tons 0 0 0 0 0 0 1.60124358945 1.06340893126 1.03885106578

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.56679581855 0.87067236463 1.19304574395 2.33192219055 3.42323535168 0.59454106841 0.62360752065 0.35804584342 0.31444616507
To the Grate, tons 4.8755092499 9.83341537268 13.0799247423 23.4176610645 8.64967377523 1.54867671522 2.66441229985 1.68127189573 1.59945675996
Page 55
SAG_Mill
1.1681501414 0.96799549425 0.98321929482 0.91986675972 1.10235004856 0.96572910556 1.05470723463 0.92494157815 0.80776376909 0.70556707701
1.1681501414 0.96799549425 0.98321929482 0.91986675972 1.10235004856 0.96572910556 1.05470723463 0.92494157815 0.80776376909 0.70556707701
0 0 0 0 0 0 0 0 0 0
1.1681501414 0.96799549425 0.98321929482 0.91986675972 1.10235004856 0.96572910556 1.05470723463 0.92494157815 0.80776376909 0.70556707701
10 11 12 13 14 15 16 17 18 19
0.3486456058 0.2782460123 0.23298913078 0.23466531158 0.26651274672 0.19443697245 0.25645566194 0.19946551484 0.16091335651 0.13912300615
0.3864108136 0.26897881086 0.2022464059 0.15164522076 0.13925003933 0.10501963362 0.09491316411 0.08002129197 0.06899594106 0.05874576084
1.5468675682 1.20611747561 1.09753733691 1.00286362941 1.14257206121 0.94414369513 1.05497909421 0.89632224327 0.76850886137 0.66828624311
1.7760831221 1.47129473999 1.47556317707 1.36253764009 1.62960762137 1.437387984 1.56058300599 1.37697977076 1.20824305667 1.05686745002
0.7282183177 0.59587704031 0.59389584945 0.54677554326 0.65285807206 0.57541986869 0.62448461418 0.55090321742 0.48334588992 0.42276823884
1.0478648045 0.87541769968 0.88166732762 0.81576209683 0.97674954931 0.8619681153 0.93609839181 0.82607655334 0.72489716675 0.63409921117
1.0478648045 0.87541769968 0.88166732762 0.81576209683 0.97674954931 0.8619681153 0.93609839181 0.82607655334 0.72489716675 0.63409921117
0 0 0 0 0 0 0 0 0 0
1.0478648045 0.87541769968 0.88166732762 0.81576209683 0.97674954931 0.8619681153 0.93609839181 0.82607655334 0.72489716675 0.63409921117
10 11 12 13 14 15 16 17 18 19
0.3064760498 0.24459146283 0.20480851405 0.2062819566 0.234277365 0.17091933547 0.22543670971 0.17533966311 0.14145048453 0.12229573141
0.3305780101 0.23011385014 0.17302366305 0.1297338831 0.11912969122 0.08984526385 0.0811990861 0.06845895233 0.05902666307 0.05025753948
1.3652723776 1.07058235327 0.97172802655 0.88279138296 1.00626512828 0.83618446802 0.93112040999 0.79470183285 0.68382303752 0.59532150973
1.5942393721 1.33161842225 1.32913236311 1.21913779631 1.44924103238 1.27819254636 1.3827587807 1.22331742479 1.07603858018 0.94202096708
0.6536598986 0.53930787809 0.53495926578 0.48923032382 0.58059909265 0.51169022935 0.55332627637 0.48942585763 0.43045877421 0.37682733554
0.9405794735 0.79231054416 0.79417309733 0.72990747248 0.86864193973 0.76650231701 0.82943250434 0.73389156716 0.64557980597 0.56519363154
0.9405794735 0.79231054416 0.79417309733 0.72990747248 0.86864193973 0.76650231701 0.82943250434 0.73389156716 0.64557980597 0.56519363154
0 0 0 0 0 0 0 0 0 0
0.9405794735 0.79231054416 0.79417309733 0.72990747248 0.86864193973 0.76650231701 0.82943250434 0.73389156716 0.64557980597 0.56519363154
10 11 12 13 14 15 16 17 18 19
0.2748100938 0.21931959413 0.18364713002 0.1849683324 0.21007117751 0.15325947541 0.20214396326 0.15722308254 0.12683542793 0.10965979706
0.2911861498 0.20269335521 0.1524060667 0.11427472112 0.10493413067 0.07913925202 0.07152335764 0.06030134532 0.05199301293 0.044268823
1.2196561422 0.96132082742 0.87101246251 0.78847337734 0.89560440083 0.74408895678 0.82699359727 0.70695028549 0.60928721507 0.5307559556
1.4503610244 1.21981395572 1.2136611163 1.10791907928 1.30695316714 1.1488616817 1.23859370611 1.09652238124 0.96552824727 0.84553804046
0.5946678126 0.49402686621 0.48848352332 0.4445991352 0.52359532061 0.45991607374 0.49563702136 0.43869759064 0.38625018976 0.33823222414
Page 56
SAG_Mill
0.6582051585 0.54480301799 0.49615807886 0.45243213091 0.38197608081 2.37020739069 25.1747 7.9168 17.2579

0.6582051585 0.54480301799 0.49615807886 0.45243213091 0.38197608081 2.37020739069 25.1747 7.9168 17.2579
0 0 0 0 0 0 5.7581 5.7581 0.0000
0.6582051585 0.54480301799 0.49615807886 0.45243213091 0.38197608081 2.37020739069 19.4166 2.1587 17.2579
Deficit 0.2236
20 21 22 23 24 25
0.15588481412 0.1123041134 0.11733265579 0.11733265579 0.10392320941 0.80624296334 16.7618 12.1842 4.5776
0.05005399848 0.04296862628 0.03662668199 0.03144854911 0.02585820692 0.16010215398 5.7581 2.2741 3.4841
0.64476066354 0.51848236203 0.48473486008 0.45040420551 0.38443282261 2.54648337778 88.9425 69.0754 19.8671
0.97684386485 0.81404266315 0.73644008948 0.66759034118 0.56183599028 3.42295462393 88.9425 63.1940 25.7485
0.39074738285 0.32562115892 0.29457788981 0.26703697577 0.22473475922 1.36918184957 66.8766 56.4194 10.4572
0.58609648201 0.48842150423 0.44186219967 0.40055336541 0.33710123107 2.05377277436 22.0659 6.7746 15.2913
0.58609648201 0.48842150423 0.44186219967 0.40055336541 0.33710123107 2.05377277436 22.0659 6.7746 15.2913
0 0 0 0 0 0 4.9261 4.9261 0.0000
0.58609648201 0.48842150423 0.44186219967 0.40055336541 0.33710123107 2.05377277436 17.1398 1.8485 15.2913
Deficit 0.3780
20 21 22 23 24 25
0.13703015688 0.09872065066 0.1031409783 0.1031409783 0.09135343792 0.70872586518 14.7344 10.7105 4.0240
0.04282165673 0.03676005555 0.03133446379 0.02690452342 0.02212193419 0.13696886736 4.9261 1.9455 2.9806
0.57059919646 0.46110186513 0.4290533319 0.3970824775 0.33821013133 2.21487658211 86.5372 69.0754 17.4618
0.86702311027 0.72459545318 0.65345154806 0.59062050893 0.49625199311 2.99510770755 86.5372 63.6983 22.8389
0.34681797511 0.28984182512 0.26138226431 0.2362489461 0.19850111796 1.19804308302 67.0321 57.7579 9.2742
0.52020513516 0.43475362806 0.39206928375 0.35437156283 0.29775087515 1.79706462453 19.5051 5.9404 13.5647
0.52020513516 0.43475362806 0.39206928375 0.35437156283 0.29775087515 1.79706462453 19.5051 5.9404 13.5647
0 0 0 0 0 0 4.3391 4.3391 0.0000
0.52020513516 0.43475362806 0.39206928375 0.35437156283 0.29775087515 1.79706462453 15.1659 1.6012 13.5647
Deficit 0.4315
20 21 22 23 24 25
0.12287182081 0.08852055907 0.0924841662 0.0924841662 0.0819145472 0.63549834201 13.2120 9.6038 3.6082
0.03771900419 0.0323797068 0.02760063158 0.02369856538 0.01948587216 0.12064758061 4.3391 1.7137 2.6255
0.50740880011 0.41074209099 0.38146706209 0.35243167768 0.29990153732 1.95418900565 84.5833 69.0754 15.5079
0.77651471017 0.64960315464 0.58474271356 0.52757645078 0.44281152897 2.65825858274 84.5833 64.0693 20.5140
0.31061370364 0.25984452858 0.23389855754 0.21103124358 0.17712489777 1.06330343309 67.0651 58.7357 8.3295
Page 57
SAG_Mill

Actual 0 0 0 0 3.20735298797 0.7088382515 1.41743001625 0.94308767133 0.92807124312
SAG Product, tons 0 0 0 0 0 0 1.41743001625 0.94308767133 0.92807124312

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.51894913576 0.79717361415 1.09233349556 2.13507045367 3.13425923256 0.54435224031 0.57096501651 0.32782101583 0.28790185154
To the Grate, tons 4.8776983515 10.1811980796 13.5272150702 23.9410418576 7.97903119368 1.42191965198 2.41173698198 1.52285720754 1.45732125912
Actual 0 0 0 0 2.95867453562 0.65082081365 1.28301028701 0.85422700592 0.84559832215
SAG Product, tons 0 0 0 0 0 0 1.28301028701 0.85422700592 0.84559832215

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.48409563155 0.74363408204 1.01897052516 1.99167550045 2.9237570661 0.50779262051 0.53261803751 0.30580400035 0.26856587485
To the Grate, tons 4.84816302257 10.454491161 13.8834020747 24.3019952131 7.49158813639 1.32965677934 2.22759186079 1.40703945891 1.35313491788
Actual 0 0 0 0 2.77792760956 0.60859156549 1.18504766234 0.78926054146 0.78514507974
SAG Product, tons 0 0 0 0 0 0 1.18504766234 0.78926054146 0.78514507974

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.45872239437 0.7046574776 0.96556252242 1.88728444305 2.77051217674 0.48117733676 0.50470156211 0.28977568502 0.254489347
To the Grate, tons 4.79851440111 10.6707727631 14.1715770203 24.5471592106 7.13678927135 1.26232215373 2.09336369382 1.32258856381 1.27719031298
Page 58
SAG_Mill
0.8556932118 0.72578708952 0.72517759299 0.66331994408 0.78335784654 0.68894560797 0.74295668474 0.6578247906 0.57927805751 0.50730581632
0.8556932118 0.72578708952 0.72517759299 0.66331994408 0.78335784654 0.68894560797 0.74295668474 0.6578247906 0.57927805751 0.50730581632
0 0 0 0 0 0 0 0 0 0
0.8556932118 0.72578708952 0.72517759299 0.66331994408 0.78335784654 0.68894560797 0.74295668474 0.6578247906 0.57927805751 0.50730581632
10 11 12 13 14 15 16 17 18 19
0.2516117022 0.20080549309 0.16814435867 0.16935403032 0.19233779158 0.14032191084 0.18507976171 0.14395092577 0.11612847793 0.10040274655
0.2628044895 0.18293701053 0.1375511802 0.10313646364 0.0947062924 0.0714256181 0.06455203831 0.05442382575 0.04692529927 0.0399539794
1.1090840043 0.87776936982 0.7941790622 0.71708962916 0.81063940458 0.67166360267 0.74526882138 0.63707234216 0.54930396696 0.47858895009
1.3419235607 1.13478515668 1.12626897851 1.02428775742 1.199229398 1.04953036739 1.12768315292 0.99800247354 0.87900936441 0.76972966821
0.5502069726 0.45959004825 0.45330927343 0.41103854935 0.48043871572 0.42015143644 0.45125493227 0.39928166364 0.35163915169 0.30790735036
0.791716588 0.67519510843 0.67295970508 0.61324920807 0.71879068228 0.62937893095 0.67642822066 0.5987208099 0.52737021272 0.46182231785
0.791716588 0.67519510843 0.67295970508 0.61324920807 0.71879068228 0.62937893095 0.67642822066 0.5987208099 0.52737021272 0.46182231785
0 0 0 0 0 0 0 0 0 0
0.791716588 0.67519510843 0.67295970508 0.61324920807 0.71879068228 0.62937893095 0.67642822066 0.5987208099 0.52737021272 0.46182231785
10 11 12 13 14 15 16 17 18 19
0.2347130335 0.18731905557 0.15685149834 0.15797992638 0.17942005925 0.13089765329 0.17264949097 0.13428293742 0.10832909238 0.09365952778
0.242222998 0.16861032782 0.12677888154 0.095059348 0.08728938427 0.06583193225 0.05949665576 0.05016163254 0.04325035197 0.0368249899
1.0271430041 0.81551943164 0.73693965331 0.66407782373 0.74714815923 0.61688102197 0.683401079 0.5837262336 0.50321859603 0.43839186804
1.2618573301 1.07163298604 1.06143308717 0.96238627954 1.11927733069 0.97526910202 1.04461537304 0.92378523019 0.81352950329 0.71221119978
0.5173787255 0.43401330452 0.42721363255 0.38619797746 0.44840808955 0.3904229233 0.418014438 0.36958876689 0.32544456976 0.28489880601
0.7444786046 0.63761968153 0.63421945462 0.57618830208 0.67086924114 0.58484617872 0.62660093504 0.5541964633 0.48808493353 0.42731239377
0.7444786046 0.63761968153 0.63421945462 0.57618830208 0.67086924114 0.58484617872 0.62660093504 0.5541964633 0.48808493353 0.42731239377
0 0 0 0 0 0 0 0 0 0
0.7444786046 0.63761968153 0.63421945462 0.57618830208 0.67086924114 0.58484617872 0.62660093504 0.5541964633 0.48808493353 0.42731239377
10 11 12 13 14 15 16 17 18 19
0.2224108579 0.17750097311 0.14863033291 0.14969961588 0.17001599232 0.12403682459 0.1636002945 0.1272446735 0.10265116517 0.08875048656
0.2272596992 0.15819444355 0.11894713022 0.08918706734 0.08189709225 0.06176517195 0.05582125646 0.04706290327 0.04057856628 0.03455013024
0.9670492825 0.76970872118 0.69479109568 0.62508466068 0.70032117412 0.57622491983 0.63743598895 0.54389634366 0.46867430121 0.4081994228
1.2032282617 1.02522459906 1.01378317863 0.91692265487 1.06049185654 0.92046663092 0.98323971468 0.86876313403 0.76484661753 0.66937469048
0.4933400073 0.41521782355 0.40803513627 0.36795378564 0.42485728455 0.36848421845 0.39345428696 0.34757548068 0.30596945454 0.26776334063
Page 59
SAG_Mill
0.46590100653 0.38975862606 0.35084415602 0.3165452072 0.2656866312 1.59495514964 17.5181 5.3336 12.1845

0.46590100653 0.38975862606 0.35084415602 0.3165452072 0.2656866312 1.59495514964 17.5181 5.3336 12.1845
0 0 0 0 0 0 3.9162 3.9162 0.0000
0.46590100653 0.38975862606 0.35084415602 0.3165452072 0.2656866312 1.59495514964 13.6019 1.4174 12.1845
Deficit 0.3899
20 21 22 23 24 25
0.112499463 0.08104800022 0.08467701516 0.08467701516 0.074999642 0.58185206131 12.0967 8.7931 3.3036
0.03404256572 0.02922368499 0.02491042208 0.02138868687 0.01758660118 0.10888816607 3.9162 1.5466 2.3696
0.45715573236 0.3701162138 0.34348599477 0.31709694561 0.26971114094 1.75404366048 83.0781 69.0754 14.0027
0.70596101532 0.5906356764 0.53097304204 0.47844646244 0.40123739922 2.40032839138 83.0781 64.3398 18.7382
0.28239151522 0.23625724075 0.21239055356 0.19137918648 0.160495219 0.96013135655 67.0556 59.4473 7.6082
0.4235695001 0.35437843565 0.31858248848 0.28706727596 0.24074218022 1.44019703483 16.0225 4.8925 11.1300
0.4235695001 0.35437843565 0.31858248848 0.28706727596 0.24074218022 1.44019703483 16.0225 4.8925 11.1300
0 0 0 0 0 0 3.6095 3.6095 0.0000
0.4235695001 0.35437843565 0.31858248848 0.28706727596 0.24074218022 1.44019703483 12.4130 1.2830 11.1300
Deficit 0.3163
20 21 22 23 24 25
0.10494380824 0.07560467905 0.07898996319 0.07898996319 0.06996253883 0.54277388993 11.2843 8.2025 3.0817
0.03137652764 0.02693503678 0.02295956636 0.01971363528 0.01620930932 0.10036060677 3.6095 1.4255 2.1840
0.41871185109 0.33879695658 0.31434008311 0.29008278495 0.24666706715 1.60326585325 81.9493 69.0754 12.8739
0.65261423344 0.54583487587 0.49019763477 0.44125094573 0.36977645537 2.20659346752 81.9493 64.5369 17.4124
0.26105226526 0.21833669525 0.196080288 0.17650093304 0.14791082113 0.88263738701 67.0352 59.9653 7.0699
0.39156196818 0.32749818063 0.29411734677 0.2647500127 0.22186563424 1.32395608051 14.9141 4.5716 10.3426
0.39156196818 0.32749818063 0.29411734677 0.2647500127 0.22186563424 1.32395608051 14.9141 4.5716 10.3426
0 0 0 0 0 0 3.3865 3.3865 0.0000
0.39156196818 0.32749818063 0.29411734677 0.2647500127 0.22186563424 1.32395608051 11.5276 1.1850 10.3426
Deficit 0.2433
20 21 22 23 24 25
0.09944331626 0.07164195903 0.07484980794 0.07484980794 0.06629554418 0.51432510884 10.6928 7.7726 2.9202
0.02943824613 0.02527112788 0.0215412417 0.01849582765 0.01520798104 0.09416084144 3.3865 1.3374 2.0491
0.38993382765 0.31524978215 0.29247133764 0.26984656863 0.22941434634 1.49112333729 81.1145 69.0754 12.0392
0.61294534575 0.51242863338 0.45981466083 0.41355257973 0.3463484383 2.06283028283 81.1145 64.6805 16.4340
0.24518431072 0.20497403025 0.18392702193 0.16542155181 0.13853959916 0.82513211313 67.0154 60.3427 6.6726
Page 60
SAG_Mill

Actual 0 0 0 0 2.64636597735 0.57777211957 1.11364015799 0.74188890681 0.74107886573
SAG Product, tons 0 0 0 0 0 0 1.11364015799 0.74188890681 0.74107886573

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.44023393739 0.67625679427 0.92664625983 1.81121887995 2.65884879204 0.46178385041 0.48435994977 0.27809649658 0.24423234755
To the Grate, tons 4.73690448749 10.8430651866 14.4085839908 24.7101603343 6.8781649493 1.21305855557 1.99538575261 1.26100107204 1.22191934058
Actual 0 0 0 0 2.55046646557 0.55522388698 1.06151726589 0.70734220181 0.70900835195
SAG Product, tons 0 0 0 0 0 0 1.06151726589 0.70734220181 0.70900835195

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.42674149868 0.65553064715 0.89824609162 1.75570803069 2.57735949435 0.44763094267 0.46951512209 0.26957330103 0.2367470319
To the Grate, tons 4.66899653566 10.9811142337 14.6067227103 24.8151853349 6.68932752297 1.17691752961 1.92372691326 1.21602672574 1.18168987211
Actual 0 0 0 0 2.48044437002 0.53868193125 1.02339576726 0.68211442537 0.68566554348
SAG Product, tons 0 0 0 0 0 0 1.02339576726 0.68211442537 0.68566554348

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.41687572596 0.64037553242 0.87747967493 1.71511808001 2.51777390668 0.43728223003 0.45866047239 0.26334107631 0.23127371277
To the Grate, tons 4.59867311469 11.0922585865 14.7749973702 24.8795975907 6.55116791849 1.15031892359 1.87118836383 1.18311662965 1.15238176687
Page 61
SAG_Mill
0.7098882543 0.61000677551 0.60574804236 0.54896886924 0.63563457199 0.55198241246 0.58978542772 0.52118765335 0.45887716299 0.40161134985
0.7098882543 0.61000677551 0.60574804236 0.54896886924 0.63563457199 0.55198241246 0.58978542772 0.52118765335 0.45887716299 0.40161134985
0 0 0 0 0 0 0 0 0 0
0.7098882543 0.61000677551 0.60574804236 0.54896886924 0.63563457199 0.55198241246 0.58978542772 0.52118765335 0.45887716299 0.40161134985
10 11 12 13 14 15 16 17 18 19
0.2134467575 0.17034693149 0.14263990046 0.14366608679 0.16316362715 0.11903761477 0.15700650914 0.12211617378 0.09851388809 0.08517346574
0.2163627655 0.15060913753 0.11324370371 0.08491061373 0.07797018753 0.05880357785 0.05314466869 0.04480627202 0.03863285418 0.03289347717
0.9231495303 0.73617389256 0.66391874043 0.59653048616 0.66599109922 0.54632541107 0.60360546479 0.51449792648 0.4431161968 0.38583028354
1.1604166152 0.99126407421 0.97890293744 0.8836433678 1.01744252394 0.88026174201 0.93818521669 0.82829537167 0.72898014586 0.63778086754
0.475786648 0.40146374934 0.39399627247 0.35459907181 0.40761073764 0.35238926556 0.37542522943 0.3313851045 0.29162142119 0.25512517595
0.6846299671 0.58980032487 0.58490666497 0.529044296 0.6098317863 0.52787247645 0.56275998726 0.49691026717 0.43735872467 0.38265569159
0.6846299671 0.58980032487 0.58490666497 0.529044296 0.6098317863 0.52787247645 0.56275998726 0.49691026717 0.43735872467 0.38265569159
0 0 0 0 0 0 0 0 0 0
0.6846299671 0.58980032487 0.58490666497 0.529044296 0.6098317863 0.52787247645 0.56275998726 0.49691026717 0.43735872467 0.38265569159
10 11 12 13 14 15 16 17 18 19
0.2069049691 0.16512608107 0.13826822451 0.13926295994 0.15816293308 0.11538930967 0.15219452051 0.11837351595 0.0954946011 0.08256304054
0.2084140732 0.14507608898 0.10908337903 0.08179118448 0.07510573428 0.05664326369 0.05119225042 0.04316018811 0.03721356806 0.03168504314
0.8911056903 0.71166591939 0.64134787602 0.57565321623 0.640879405 0.52442183892 0.57881200035 0.49291880856 0.42432959036 0.36937325962
1.1291622116 0.96643717278 0.95339727198 0.85930354564 0.98595269775 0.85082900005 0.9051979079 0.79863626352 0.7026676719 0.6145874899
0.462971916 0.3914088092 0.38373055895 0.34483169431 0.39499519329 0.34060665383 0.36222499162 0.31951906372 0.28109537176 0.24584735836
0.6661902956 0.57502836358 0.56966671303 0.51447185133 0.59095750446 0.51022234621 0.54297291628 0.47911719979 0.42157230014 0.36874013154
0.6661902956 0.57502836358 0.56966671303 0.51447185133 0.59095750446 0.51022234621 0.54297291628 0.47911719979 0.42157230014 0.36874013154
0 0 0 0 0 0 0 0 0 0
0.6661902956 0.57502836358 0.56966671303 0.51447185133 0.59095750446 0.51022234621 0.54297291628 0.47911719979 0.42157230014 0.36874013154
10 11 12 13 14 15 16 17 18 19
0.2021215641 0.16130855597 0.13507162216 0.13604336045 0.15450638794 0.11272164152 0.14867595821 0.11563685639 0.09328687574 0.08065427798
0.2026050052 0.14103242313 0.10604292807 0.07951144134 0.07301233285 0.05506446162 0.04976538293 0.04195719608 0.03617632453 0.03080189467
0.8676984853 0.6937497883 0.62484510919 0.5603864961 0.62251391409 0.50839275697 0.56066633276 0.47711311619 0.41055857203 0.35730353101
1.1063206966 0.94827435013 0.9347356253 0.84149020493 0.96290651115 0.82928278942 0.8810550197 0.77691918442 0.68339115456 0.59758979129
0.4536065832 0.38405283306 0.37621947798 0.33768334203 0.38576236402 0.33198120418 0.35256394689 0.31083047657 0.27338398838 0.23904793701
Page 62
SAG_Mill
0.36776103503 0.30745460312 0.27588763889 0.24813102792 0.20780883914 1.2376981697 14.0992 4.3378 9.7614

0.36776103503 0.30745460312 0.27588763889 0.24813102792 0.20780883914 1.2376981697 14.0992 4.3378 9.7614
0 0 0 0 0 0 3.2241 3.2241 0.0000
0.36776103503 0.30745460312 0.27588763889 0.24813102792 0.20780883914 1.2376981697 10.8750 1.1136 9.7614
Deficit 0.1822
20 21 22 23 24 25
0.09543532909 0.06875448439 0.0718330434 0.0718330434 0.06362355272 0.49359562677 10.2619 7.4593 2.8025
0.0280267041 0.02405939607 0.02050835516 0.01760896646 0.01447876965 0.08964589906 3.2241 1.2733 1.9508
0.3686463439 0.29778791072 0.27626842049 0.25486356167 0.21664192153 1.40837363896 80.5014 69.0754 11.4260
0.58370748061 0.48776710783 0.43739063596 0.39311415719 0.3290589226 1.95690741255 80.5014 64.7853 15.7160
0.23348887023 0.19510929602 0.17495735553 0.1572461571 0.13162378171 0.78276296502 66.9993 60.6181 6.3812
0.35021861038 0.29265781181 0.26243328043 0.23586800009 0.1974351409 1.17414444753 13.5021 4.1672 9.3349
0.35021861038 0.29265781181 0.26243328043 0.23586800009 0.1974351409 1.17414444753 13.5021 4.1672 9.3349
0 0 0 0 0 0 3.1057 3.1057 0.0000
0.35021861038 0.29265781181 0.26243328043 0.23586800009 0.1974351409 1.17414444753 10.3964 1.0615 9.3349
Deficit 0.1345
20 21 22 23 24 25
0.09251039482 0.06664727369 0.06963147997 0.06963147997 0.06167359655 0.47846774094 9.9474 7.2307 2.7166
0.02699706462 0.02317550676 0.01975492329 0.01696205175 0.01394685149 0.08635250584 3.1057 1.2265 1.8792
0.35299632967 0.28493207646 0.26434375879 0.24383968882 0.20724422974 1.3475832118 80.0523 69.0754 10.9769
0.56225002893 0.46965158354 0.42092001527 0.37810289854 0.31635885102 1.87915924419 80.0523 64.8620 15.1903
0.22490567348 0.1878629952 0.16836906579 0.15124163477 0.12654374486 0.75166369768 66.9872 60.8195 6.1678
0.33734435545 0.28178858834 0.25255094948 0.22686126377 0.18981510615 1.12749554652 13.0651 4.0425 9.0226
0.33734435545 0.28178858834 0.25255094948 0.22686126377 0.18981510615 1.12749554652 13.0651 4.0425 9.0226
0 0 0 0 0 0 3.0191 3.0191 0.0000
0.33734435545 0.28178858834 0.25255094948 0.22686126377 0.18981510615 1.12749554652 10.0460 1.0234 9.0226
Deficit 0.0986
20 21 22 23 24 25
0.09037166087 0.06510646536 0.06802168023 0.06802168023 0.06024777392 0.46740611699 9.7174 7.0636 2.6538
0.02624458288 0.02252954225 0.01920429976 0.01648927316 0.01355811474 0.08394562624 3.0191 1.1923 1.8268
0.34152191723 0.27549900281 0.25559504577 0.23575258815 0.20034963352 1.30301544091 79.7237 69.0754 10.6484
0.54652680295 0.45637053865 0.4088452681 0.36709831779 0.30704782211 1.82217861295 79.7237 64.9182 14.8055
0.21861622476 0.18255051046 0.16353913652 0.14683978863 0.12281932728 0.72887144518 66.9786 60.9670 6.0116
Page 63
SAG_Mill

Actual 0 0 0 0 2.42921392691 0.5265075961 0.99544599501 0.66365393367 0.66865976355
SAG Product, tons 0 0 0 0 0 0 0.99544599501 0.66365393367 0.66865976355

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.40964457093 0.62926753437 0.86225885211 1.68536752378 2.47410042725 0.42969710238 0.45070451627 0.25877314388 0.22726202304
To the Grate, tons 4.528547849 11.1820643876 14.9200230635 24.9158348079 6.44984272477 1.13066936751 1.83255381514 1.15897078911 1.13100020221
Actual 0 0 0 0 2.39164191307 0.51751388112 0.97489295636 0.65010963748 0.65625329169
SAG Product, tons 0 0 0 0 0 0 0.97489295636 0.65010963748 0.65625329169

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.4043292767 0.62110254859 0.85107071529 1.66349923863 2.44199803246 0.42412161891 0.44485645362 0.25541546384 0.22431321178
To the Grate, tons 4.46033408805 11.2547877733 15.0466820135 24.932781898 6.37531981198 1.11608876533 1.8040427007 1.14119738744 1.11537331373
Actual 0 0 0 0 2.36400835217 0.51084025553 0.95972544291 0.64013987825 0.64718592195
SAG Product, tons 0 0 0 0 0 0 0.95972544291 0.64013987825 0.64718592195

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.40040891975 0.61508036857 0.84281877514 1.64737003114 2.41832053863 0.42000935638 0.44054314714 0.25293896795 0.22213828182
To the Grate, tons 4.3951100298 11.3137123274 15.1585984 24.9367634096 6.32032606273 1.10521311531 1.78291382704 1.12806295202 1.10392714912
Page 64
SAG_Mill
0.6527141134 0.56422151707 0.55851614733 0.5038068629 0.57714414713 0.49730158524 0.52849107281 0.46608870785 0.41000716618 0.35854185428
0.6527141134 0.56422151707 0.55851614733 0.5038068629 0.57714414713 0.49730158524 0.52849107281 0.46608870785 0.41000716618 0.35854185428
0 0 0 0 0 0 0 0 0 0
0.6527141134 0.56422151707 0.55851614733 0.5038068629 0.57714414713 0.49730158524 0.52849107281 0.46608870785 0.41000716618 0.35854185428
10 11 12 13 14 15 16 17 18 19
0.1986155495 0.15851048666 0.13272866051 0.13368354296 0.15182630951 0.11076636417 0.14609701481 0.11363101152 0.09166871517 0.07925524333
0.1983500903 0.13807059623 0.10381591679 0.07784161875 0.07147899827 0.05390805091 0.04872025836 0.04107605152 0.03541658426 0.03015502299
0.850572223 0.68063391594 0.61276405528 0.54920850374 0.60906767179 0.49665561926 0.54738122006 0.46553753961 0.40046928782 0.34845820332
1.089596644 0.93496372818 0.92105939906 0.82843185518 0.94601331229 0.81348989574 0.86336770915 0.76100716165 0.66926420201 0.58513086695
0.4467494934 0.37866200701 0.3707149668 0.33244312989 0.37899456231 0.32565894122 0.34548617323 0.3044643812 0.26773263833 0.23406411666
0.6428471506 0.55630172117 0.55034443226 0.49598872529 0.56701874997 0.48783095452 0.51788153593 0.45654278045 0.40153156368 0.35106675029
0.6428471506 0.55630172117 0.55034443226 0.49598872529 0.56701874997 0.48783095452 0.51788153593 0.45654278045 0.40153156368 0.35106675029
0 0 0 0 0 0 0 0 0 0
0.6428471506 0.55630172117 0.55034443226 0.49598872529 0.56701874997 0.48783095452 0.51788153593 0.45654278045 0.40153156368 0.35106675029
10 11 12 13 14 15 16 17 18 19
0.1960384372 0.15645375276 0.13100645562 0.13194894811 0.14985630535 0.10932912843 0.14420135043 0.11215660589 0.0904792787 0.07822687638
0.1952251963 0.1358953717 0.10218035546 0.07661526786 0.07035288688 0.05305875991 0.04795269812 0.04042892145 0.03485861591 0.02967994757
0.8380131269 0.67101113146 0.60390177788 0.54100734586 0.59920375454 0.48804682956 0.53764022177 0.45704990855 0.39307053295 0.34197094061
1.0773217293 0.92518500507 0.91101300648 0.81883624206 0.93360108243 0.8018888074 0.85038459781 0.74932842916 0.65889532614 0.575986097
0.4417166108 0.3747016064 0.36667141858 0.32859248649 0.37402193924 0.32101475551 0.34029083709 0.29979194415 0.26358467033 0.23040602473
0.6356051184 0.55048339867 0.5443415879 0.49024375557 0.55957914319 0.48087405189 0.51009376071 0.44953648501 0.39531065581 0.34558007227
0.6356051184 0.55048339867 0.5443415879 0.49024375557 0.55957914319 0.48087405189 0.51009376071 0.44953648501 0.39531065581 0.34558007227
0 0 0 0 0 0 0 0 0 0
0.6356051184 0.55048339867 0.5443415879 0.49024375557 0.55957914319 0.48087405189 0.51009376071 0.44953648501 0.39531065581 0.34558007227
10 11 12 13 14 15 16 17 18 19
0.1941376581 0.1549367848 0.12973622342 0.13066957754 0.14840330592 0.10826907853 0.14280318117 0.11106914091 0.08960199603 0.0774683924
0.1929229383 0.13429278037 0.10097535966 0.07571175685 0.06952322708 0.05243304685 0.04738719999 0.03995214996 0.0344475341 0.02932993693
0.8287772072 0.66393117156 0.59738300166 0.53497382088 0.59194847225 0.4817168809 0.53048121825 0.45081323502 0.38763420046 0.33720435406
1.0682853422 0.91797882119 0.90361084181 0.8117635607 0.92445346967 0.79334194651 0.84082868364 0.74073487713 0.65126637909 0.56925833874
0.4380115688 0.37178308885 0.36369213925 0.32575427558 0.37035719642 0.31759324815 0.33646693196 0.29635382867 0.26053278422 0.2277147861
Page 65
SAG_Mill
0.3279105782 0.27382002819 0.24530613158 0.22025852916 0.18422849483 1.09330716777 12.7451 3.9512 8.7940

0.3279105782 0.27382002819 0.24530613158 0.22025852916 0.18422849483 1.09330716777 12.7451 3.9512 8.7940
0 0 0 0 0 0 2.9557 2.9557 0.0000
0.3279105782 0.27382002819 0.24530613158 0.22025852916 0.18422849483 1.09330716777 9.7894 0.9954 8.7940
Deficit 0.0720
20 21 22 23 24 25
0.08880406783 0.06397712413 0.06684177148 0.06684177148 0.05920271188 0.45929845832 9.5488 6.9410 2.6078
0.02569341946 0.02205639854 0.01880098958 0.01614298135 0.01327338029 0.08218268118 2.9557 1.1673 1.7884
0.33311371204 0.26858403312 0.24918189758 0.22982454146 0.19529541946 1.27035258468 79.4831 69.0754 10.4078
0.53500310007 0.4466343513 0.39999367804 0.35903152909 0.30022226735 1.78041694884 79.4831 64.9595 14.5236
0.21400662756 0.17865598655 0.15999847821 0.14361306301 0.12008910097 0.71216677953 66.9726 61.0755 5.8971
0.32099647251 0.26797836474 0.23999519982 0.21541846608 0.18013316638 1.0682501693 12.5105 3.8840 8.6265
0.32099647251 0.26797836474 0.23999519982 0.21541846608 0.18013316638 1.0682501693 12.5105 3.8840 8.6265
0 0 0 0 0 0 2.9092 2.9092 0.0000
0.32099647251 0.26797836474 0.23999519982 0.21541846608 0.18013316638 1.0682501693 9.6014 0.9749 8.6265
Deficit 0.0526
20 21 22 23 24 25
0.08765180124 0.06314699659 0.06597447405 0.06597447405 0.05843453416 0.453338886 9.4249 6.8510 2.5739
0.0252886341 0.02170891239 0.01850479057 0.01588865776 0.01306426566 0.0808879393 2.9092 1.1489 1.7602
0.3269470629 0.26351189554 0.24447774284 0.22547619483 0.19158790079 1.24639360483 79.3067 69.0754 10.2313
0.52654550126 0.43948808045 0.39349701523 0.35311124787 0.29521302262 1.74977348959 79.3067 64.9900 14.3166
0.21062350287 0.17579744228 0.15739979674 0.14124494308 0.11808539984 0.69990939584 66.9686 61.1555 5.8131
0.31592199839 0.26369063817 0.23609721849 0.21186630479 0.17712762278 1.04986409376 12.3381 3.8346 8.5035
0.31592199839 0.26369063817 0.23609721849 0.21186630479 0.17712762278 1.04986409376 12.3381 3.8346 8.5035
0 0 0 0 0 0 2.8748 2.8748 0.0000
0.31592199839 0.26369063817 0.23609721849 0.21186630479 0.17712762278 1.04986409376 9.4633 0.9597 8.5035
Deficit 0.0383
20 21 22 23 24 25
0.08680193365 0.06253472639 0.06533478877 0.06533478877 0.05786795577 0.44894333426 9.3335 6.7846 2.5490
0.02499040948 0.02145290283 0.01828656668 0.01570128549 0.01291020096 0.07993404139 2.8748 1.1354 1.7395
0.322415846 0.2597850715 0.24102115218 0.22228101733 0.18886355657 1.22878677149 79.1770 69.0754 10.1016
0.52032390688 0.43423126667 0.38871840615 0.34875700255 0.29152903916 1.72724138071 79.1770 65.0126 14.1643
0.20813480246 0.17369469033 0.15548834107 0.13950323948 0.11661180408 0.69089655228 66.9659 61.2147 5.7513
Page 66
SAG_Mill

Actual 0 0 0 0 2.34361632693 0.50586240788 0.94848517813 0.632772287 0.64054438184
SAG Product, tons 0 0 0 0 0 0 0.94848517813 0.632772287 0.64054438184

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39750578384 0.61062077284 0.83670797857 1.63542589388 2.40078668047 0.41696410892 0.43734902091 0.25110505226 0.22052768427
To the Grate, tons 4.3335090536 11.3613957327 15.2584819185 24.9322606833 6.27958586498 1.09705204567 1.76717848819 1.11831077953 1.09552111968
Actual 0 0 0 0 2.32850960749 0.50212703931 0.9401141983 0.62730193228 0.63566685443
SAG Product, tons 0 0 0 0 0 0 0.9401141983 0.62730193228 0.63566685443

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39534583173 0.60730280446 0.83216150596 1.62653937764 2.38774137534 0.41469842489 0.43497257011 0.24974060699 0.21932938917
To the Grate, tons 4.27585607852 11.3998504817 15.348376396 24.9224299145 6.24927001518 1.09088578592 1.75539286687 1.11102936102 1.08932847735
Actual 0 0 0 0 2.31726830129 0.4993047067 0.93384441288 0.62321751498 0.63207362615
SAG Product, tons 0 0 0 0 0 0 0.93384441288 0.62321751498 0.63207362615

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39373010275 0.60482083383 0.82876056593 1.61989191458 2.37798297489 0.41300360428 0.4331948916 0.24871994836 0.21843301738
To the Grate, tons 4.22226499681 11.4306766626 15.4298397397 24.9094762473 6.22659688913 1.0861906239 1.74650780686 1.10555713019 1.08474970771
Page 67
SAG_Mill
0.6302737734 0.54619573235 0.53991870256 0.48600928512 0.55409627325 0.47574869836 0.50436175168 0.44438104846 0.39073359486 0.34154355264
0.6302737734 0.54619573235 0.53991870256 0.48600928512 0.55409627325 0.47574869836 0.50436175168 0.44438104846 0.39073359486 0.34154355264
0 0 0 0 0 0 0 0 0 0
0.6302737734 0.54619573235 0.53991870256 0.48600928512 0.55409627325 0.47574869836 0.50436175168 0.44438104846 0.39073359486 0.34154355264
10 11 12 13 14 15 16 17 18 19
0.192730077 0.15381342685 0.12879558031 0.12972216722 0.14732731849 0.10748408141 0.14176779703 0.11026384214 0.08895234324 0.07690671342
0.1912204381 0.1331076777 0.10008427551 0.07504361814 0.06890970071 0.05197033736 0.04696901893 0.03959958149 0.03414354259 0.02907110703
0.8219620839 0.65870419339 0.59257199507 0.53052006094 0.58659421562 0.47704766692 0.52520374792 0.4462172523 0.38362867005 0.33369260656
1.0616093298 0.9126487626 0.89813717603 0.80653118883 0.91768687181 0.78702237264 0.83377127888 0.73439072405 0.64563546367 0.56429338709
0.4352743126 0.36962440544 0.36148905677 0.32365456627 0.36764634261 0.31506337563 0.3336428331 0.2938156546 0.25828019125 0.22572870557
0.6263350172 0.54302435716 0.53664811926 0.48287662257 0.5500405292 0.47195899701 0.50012844578 0.44057506945 0.38735527242 0.33856468152
0.6263350172 0.54302435716 0.53664811926 0.48287662257 0.5500405292 0.47195899701 0.50012844578 0.44057506945 0.38735527242 0.33856468152
0 0 0 0 0 0 0 0 0 0
0.6263350172 0.54302435716 0.53664811926 0.48287662257 0.5500405292 0.47195899701 0.50012844578 0.44057506945 0.38735527242 0.33856468152
10 11 12 13 14 15 16 17 18 19
0.1916828275 0.15297764118 0.12809573569 0.12901728774 0.1465267768 0.10690003842 0.14099746446 0.10966469458 0.08846899731 0.07648882059
0.189955999 0.13222750739 0.0994224714 0.07454739459 0.0684540375 0.05162668515 0.04665843777 0.03933773051 0.0339177695 0.02887887525
0.8169131391 0.65482955401 0.58900726386 0.5272192486 0.5826271569 0.4735900992 0.52129873533 0.4428180797 0.38066695805 0.33109640142
1.056656559 0.90868931918 0.89407237449 0.80264344758 0.91265965354 0.78232942938 0.8285377202 0.72968848219 0.64146303717 0.56061526822
0.433243609 0.36802082367 0.35985302464 0.32209444655 0.36563232403 0.3131846812 0.33154856649 0.29193437775 0.25661105259 0.22425738404
0.62341295 0.54066849551 0.53421934985 0.48054900103 0.54702732951 0.46914474818 0.49698915371 0.43775410444 0.38485198459 0.33635788418
0.62341295 0.54066849551 0.53421934985 0.48054900103 0.54702732951 0.46914474818 0.49698915371 0.43775410444 0.38485198459 0.33635788418
0 0 0 0 0 0 0 0 0 0
0.62341295 0.54066849551 0.53421934985 0.48054900103 0.54702732951 0.46914474818 0.49698915371 0.43775410444 0.38485198459 0.33635788418
10 11 12 13 14 15 16 17 18 19
0.1908994438 0.15235244069 0.12757222443 0.12849001022 0.14592794018 0.10646315133 0.14042122546 0.10921650869 0.08810743558 0.07617622035
0.189012228 0.13157055274 0.09892850417 0.07417701585 0.06811393279 0.05137018488 0.04642662158 0.03914228627 0.03374925361 0.02873539443
0.8131552808 0.6519438171 0.58635375325 0.52476147262 0.57967419699 0.47101801741 0.51839641353 0.44029317271 0.37846774177 0.32916899882
1.0529645145 0.90573339 0.89103904118 0.79974029861 0.9089057794 0.77882682476 0.8246379748 0.72618680054 0.63835699783 0.55787799494
0.4317298204 0.36682366699 0.35863214566 0.32092943591 0.36412843622 0.31178250704 0.32998804008 0.29053342203 0.25536851174 0.22316241967
Page 68
SAG_Mill
0.31218910442 0.26053657634 0.23323006507 0.20925376307 0.17491723509 1.03634482843 12.2110 3.7980 8.4131

0.31218910442 0.26053657634 0.23323006507 0.20925376307 0.17491723509 1.03634482843 12.2110 3.7980 8.4131
0 0 0 0 0 0 2.8495 2.8495 0.0000
0.31218910442 0.26053657634 0.23323006507 0.20925376307 0.17491723509 1.03634482843 9.3615 0.9485 8.4131
Deficit 0.0280
20 21 22 23 24 25
0.08617258251 0.06208132288 0.06486108361 0.06486108361 0.05744838834 0.44568830309 9.2659 6.7354 2.5305
0.02476987491 0.02126358593 0.01812519196 0.01556272528 0.01279627143 0.079228642 2.8495 1.1253 1.7241
0.31907725988 0.25703959915 0.23847461664 0.21992704837 0.18685646385 1.21581349737 79.0813 69.0754 10.0059
0.51573304799 0.43035271333 0.38519302507 0.34554509195 0.28881180101 1.71062586988 79.0813 65.0295 14.0518
0.20629841267 0.17214324949 0.15407817977 0.1382184712 0.11552490706 0.68425034795 66.9643 61.2587 5.7056
0.30943463531 0.25820946384 0.2311148453 0.20732662075 0.17328689395 1.02637552193 12.1170 3.7708 8.3462
0.30943463531 0.25820946384 0.2311148453 0.20732662075 0.17328689395 1.02637552193 12.1170 3.7708 8.3462
0 0 0 0 0 0 2.8306 2.8306 0.0000
0.30943463531 0.25820946384 0.2311148453 0.20732662075 0.17328689395 1.02637552193 9.2863 0.9401 8.3462
Deficit 0.0205
20 21 22 23 24 25
0.08570434114 0.06174398771 0.06450864387 0.06450864387 0.05713622743 0.44326653861 9.2155 6.6988 2.5168
0.02460608489 0.02112298114 0.0180053397 0.01545981725 0.01271165649 0.07870474511 2.8306 1.1179 1.7127
0.31660883871 0.25501021834 0.23659216334 0.21818693232 0.18537279098 1.20622163167 79.0105 69.0754 9.9351
0.51233255925 0.42748030794 0.38258249184 0.34316704954 0.28680025629 1.69832893351 79.0105 65.0421 13.9684
0.20493818294 0.17099427289 0.1530339599 0.13726725125 0.11472028787 0.6793315734 66.9634 61.2916 5.6717
0.30739437632 0.25648603505 0.22954853194 0.2058997983 0.17207996842 1.0189973601 12.0471 3.7504 8.2967
0.30739437632 0.25648603505 0.22954853194 0.2058997983 0.17207996842 1.0189973601 12.0471 3.7504 8.2967
0 0 0 0 0 0 2.8166 2.8166 0.0000
0.30739437632 0.25648603505 0.22954853194 0.2058997983 0.17207996842 1.0189973601 9.2305 0.9338 8.2967
Deficit 0.0150
20 21 22 23 24 25
0.08535407822 0.06149164775 0.06424500511 0.06424500511 0.05690271881 0.44145496369 9.1779 6.6714 2.5065
0.02448383286 0.02101803444 0.01791588259 0.01538300722 0.01264850033 0.07831371113 2.8166 1.1124 1.7042
0.31477609401 0.25350395508 0.2351948476 0.21689526358 0.18427150701 1.19910024822 78.9578 69.0754 9.8824
0.50980233603 0.42534348254 0.38064075552 0.34139856544 0.28530455565 1.68918839827 78.9578 65.0516 13.9063
0.20392606817 0.17013953199 0.15225726048 0.13655985538 0.11412200665 0.67567535931 66.9629 61.3164 5.6465
Page 69
SAG_Mill

Actual 0 0 0 0 2.30886096473 0.49715570401 0.92911768543 0.62014793805 0.62941683383
SAG Product, tons 0 0 0 0 0 0 0.92911768543 0.62014793805 0.62941683383

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39251401472 0.60295276387 0.82620082818 1.61488866195 2.37063825671 0.41172798746 0.4318569113 0.24795174356 0.21775835781
To the Grate, tons 4.17270805849 11.4551598732 15.504074227 24.8949237724 6.20954379694 1.08258495817 1.7397600923 1.1014135266 1.08134982904
Actual 0 0 0 0 2.30253757177 0.49550537004 0.92552799581 0.61782363734 0.62744408302
SAG Product, tons 0 0 0 0 0 0 0.92552799581 0.61782363734 0.62744408302

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39159238456 0.60153701964 0.82426089337 1.61109687354 2.3650719543 0.41076124254 0.43084290329 0.24736954829 0.21724705717
To the Grate, tons 4.12706506476 11.4743437243 15.5720208819 24.8798102679 6.19663806573 1.0797902474 1.73459375728 1.09824910603 1.07881301116
Actual 0 0 0 0 2.29775204614 0.49422621482 0.92277957796 0.61604859664 0.62597211592
SAG Product, tons 0 0 0 0 0 0 0.92277957796 0.61604859664 0.62597211592

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.39088858635 0.60045589372 0.82277947198 1.60820129351 2.36082127563 0.41002299268 0.43006856121 0.24692495781 0.21685660502
To the Grate, tons 4.08515804566 11.4890837971 15.6344278792 24.8648275431 6.18680581193 1.07760273769 1.73060312321 1.09580943349 1.07690973183
Page 70
SAG_Mill
0.6212346941 0.53890972302 0.53240689552 0.4788108627 0.54477734318 0.46704431772 0.49464993472 0.43565337851 0.38298848609 0.33471557528
0.6212346941 0.53890972302 0.53240689552 0.4788108627 0.54477734318 0.46704431772 0.49464993472 0.43565337851 0.38298848609 0.33471557528
0 0 0 0 0 0 0 0 0 0
0.6212346941 0.53890972302 0.53240689552 0.4788108627 0.54477734318 0.46704431772 0.49464993472 0.43565337851 0.38298848609 0.33471557528
10 11 12 13 14 15 16 17 18 19
0.1903098253 0.15188187982 0.12717820057 0.12809315166 0.14547722224 0.10613432566 0.13998751574 0.10887917891 0.08783530399 0.07594093991
0.188303822 0.13107743455 0.09855772634 0.07389900504 0.06785864603 0.05117765265 0.04625261751 0.03899558343 0.03362276352 0.02862769597
0.8103434677 0.64978298135 0.58436807257 0.5229215926 0.57746430449 0.46909448535 0.51622817333 0.43840818437 0.37682657925 0.32773105555
1.0501971779 0.90351417951 0.88876288674 0.79756004635 0.9060865406 0.77619749779 0.82171598441 0.72356496544 0.63603238035 0.55583008628
0.4305951746 0.36592488271 0.35771602177 0.32005451797 0.3629989847 0.31072992625 0.32881877319 0.28948447605 0.25443857111 0.22234321501
0.6196020033 0.5375892968 0.53104686496 0.47750552837 0.5430875559 0.46546757154 0.49289721122 0.43408048939 0.38159380924 0.33348687127
0.6196020033 0.5375892968 0.53104686496 0.47750552837 0.5430875559 0.46546757154 0.49289721122 0.43408048939 0.38159380924 0.33348687127
0 0 0 0 0 0 0 0 0 0
0.6196020033 0.5375892968 0.53104686496 0.47750552837 0.5430875559 0.46546757154 0.49289721122 0.43408048939 0.38159380924 0.33348687127
10 11 12 13 14 15 16 17 18 19
0.1898629743 0.15152525836 0.12687958381 0.12779238657 0.14513563903 0.1058851203 0.13965882247 0.10862352858 0.08762906508 0.07576262918
0.1877687278 0.1307049579 0.09827765943 0.07368900968 0.06766581528 0.0510322235 0.0461211836 0.0388847715 0.03352721928 0.02854634598
0.8082268768 0.64815509897 0.58287326502 0.52153591422 0.57580043901 0.46764727004 0.51459877925 0.43699277614 0.37559485547 0.32665219017
1.0481101828 0.90183758471 0.88704435417 0.79591228324 0.90395552942 0.77421083531 0.81951284075 0.72158977351 0.63428196653 0.55428866501
0.4297394781 0.36524585877 0.35702433377 0.31939328371 0.3621452529 0.30993461902 0.32793716079 0.28869423961 0.25373833508 0.2217266155
0.6183707046 0.53659172594 0.53002002041 0.47651899953 0.54181027653 0.4642762163 0.49157567995 0.43289553389 0.38054363145 0.33256204952
0.6183707046 0.53659172594 0.53002002041 0.47651899953 0.54181027653 0.4642762163 0.49157567995 0.43289553389 0.38054363145 0.33256204952
0 0 0 0 0 0 0 0 0 0
0.6183707046 0.53659172594 0.53002002041 0.47651899953 0.54181027653 0.4642762163 0.49157567995 0.43289553389 0.38054363145 0.33256204952
10 11 12 13 14 15 16 17 18 19
0.1895217388 0.15125292619 0.12665154663 0.12756270883 0.14487479075 0.10569481589 0.13940781751 0.10842830251 0.08747157177 0.07562646309
0.1873617443 0.13042165852 0.09806464532 0.07352929078 0.06751915149 0.05092161256 0.04602121721 0.03880048983 0.03345454995 0.02848447257
0.8066229613 0.64692044348 0.58174052571 0.52048528333 0.57453919514 0.46655104747 0.51336619551 0.43592303195 0.37466445681 0.32583755116
1.0465255884 0.90056219783 0.88573806384 0.79465828593 0.90233325586 0.77269890048 0.81784007169 0.72009147983 0.63295492852 0.55312062151
0.4290897728 0.36472932477 0.35649856813 0.31889006455 0.36149533302 0.30932935631 0.32726778369 0.28809480103 0.25320746642 0.2212593746
Page 71
SAG_Mill
0.30587626786 0.25520395056 0.22838349503 0.20483871006 0.171182549 1.01351303896 11.9949 3.7351 8.2598

0.30587626786 0.25520395056 0.22838349503 0.20483871006 0.171182549 1.01351303896 11.9949 3.7351 8.2598
0 0 0 0 0 0 2.8060 2.8060 0.0000
0.30587626786 0.25520395056 0.22838349503 0.20483871006 0.171182549 1.01351303896 9.1889 0.9291 8.2598
Deficit 0.0110
20 21 22 23 24 25
0.08509045074 0.06130172258 0.06404657583 0.06404657583 0.05672696716 0.44009147105 9.1495 6.6508 2.4987
0.02439206898 0.02093926016 0.01784873498 0.01532535267 0.01260109454 0.07802019624 2.8060 1.1082 1.6978
0.3134085879 0.25238051473 0.23415257129 0.21593178388 0.18345006835 1.1937870266 78.9184 69.0754 9.8431
0.50790971059 0.42374554611 0.37918894504 0.34007657095 0.2841866758 1.68235933917 78.9184 65.0588 13.8597
0.20316899893 0.16950034937 0.15167653264 0.13603105592 0.11367485399 0.67294373567 66.9628 61.3352 5.6276
0.30474071166 0.25424519673 0.2275124124 0.20404551502 0.17051182182 1.0094156035 11.9557 3.7236 8.2321
0.30474071166 0.25424519673 0.2275124124 0.20404551502 0.17051182182 1.0094156035 11.9557 3.7236 8.2321
0 0 0 0 0 0 2.7980 2.7980 0.0000
0.30474071166 0.25424519673 0.2275124124 0.20404551502 0.17051182182 1.0094156035 9.1576 0.9255 8.2321
Deficit 0.0081
20 21 22 23 24 25
0.08489065679 0.061157785 0.06389619328 0.06389619328 0.0565937712 0.43905812814 9.1280 6.6352 2.4929
0.02432275518 0.02087975804 0.01779801506 0.01528180333 0.0125652866 0.07779848988 2.7980 1.1050 1.6930
0.3123824109 0.25153789242 0.23337074099 0.21520905254 0.18283391178 1.1898003537 78.8889 69.0754 9.8135
0.50648548933 0.42254345782 0.3780969799 0.33908247874 0.28334624179 1.67722731048 78.8889 65.0643 13.8246
0.20259929609 0.16901950801 0.15123974384 0.13563341779 0.11333867984 0.67089092419 66.9628 61.3495 5.6133
0.30388619324 0.2535239498 0.22685723607 0.20344906095 0.17000756195 1.00633638629 11.9260 3.7148 8.2112
0.30388619324 0.2535239498 0.22685723607 0.20344906095 0.17000756195 1.00633638629 11.9260 3.7148 8.2112
0 0 0 0 0 0 2.7920 2.7920 0.0000
0.30388619324 0.2535239498 0.22685723607 0.20344906095 0.17000756195 1.00633638629 9.1340 0.9228 8.2112
Deficit 0.0060
20 21 22 23 24 25
0.08473808515 0.0610478678 0.06378135442 0.06378135442 0.05649205677 0.43826902106 9.1116 6.6232 2.4884
0.02427003628 0.02083450174 0.01775943836 0.01524868044 0.01253805169 0.0776298638 2.7920 1.1026 1.6893
0.31160741752 0.25090187756 0.23278053661 0.21466345265 0.18236878829 1.18678980906 78.8664 69.0754 9.7911
0.50540652627 0.42163310573 0.37727018395 0.33832998063 0.28271020152 1.67334514741 78.8664 65.0685 13.7979
0.2021677 0.1686553626 0.15090902337 0.1353324176 0.11308426332 0.66933805896 66.9630 61.3605 5.6025
Page 72
SAG_Mill

Actual 0 0 0 0 2.2941061851 0.49322497903 0.92065661654 0.61468009396 0.62486775421
SAG Product, tons 0 0 0 0 0 0 0.92065661654 0.61468009396 0.62486775421

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.390346703 0.59962349015 0.82163886435 1.60597186665 2.35754850226 0.40945458356 0.42947236321 0.24658264921 0.21655597975
To the Grate, tons 4.04677551924 11.500088032 15.6919001663 24.8504224725 6.17926245701 1.0758729885 1.72749155804 1.09390894883 1.07547300587
Actual 0 0 0 0 2.29130906205 0.49243326287 0.91900130746 0.61361404174 0.62403410613
SAG Product, tons 0 0 0 0 0 0 0.91900130746 0.61361404174 0.62403410613

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.389925844 0.59897699579 0.8207530003 1.60424036049 2.35500667084 0.40901312307 0.4290093202 0.24631679189 0.2163224962
To the Grate, tons 4.01168928896 11.507947169 15.7449355024 24.8368696317 6.17343344983 1.07449104205 1.72504161206 1.09241204819 1.0743811792
Actual 0 0 0 0 2.28914762983 0.49180073802 0.91769797052 0.61277437473 0.62340058295
SAG Product, tons 0 0 0 0 0 0 0.91769797052 0.61277437473 0.62340058295

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.3895960307 0.59847035951 0.82005877791 1.60288343633 2.35301472155 0.40866716507 0.4286464487 0.2461084483 0.21613952286
To the Grate, tons 3.97966591145 11.5131578681 15.7939506733 24.8243234248 6.16889684786 1.07337567718 1.72309338642 1.09121938657 1.07354547317
Page 73
SAG_Mill
0.6174358156 0.53583287306 0.52923949571 0.47576822139 0.54083792284 0.46336954417 0.49057228801 0.4319966788 0.3797474621 0.33186124691
0.6174358156 0.53583287306 0.52923949571 0.47576822139 0.54083792284 0.46336954417 0.49057228801 0.4319966788 0.3797474621 0.33186124691
0 0 0 0 0 0 0 0 0 0
0.6174358156 0.53583287306 0.52923949571 0.47576822139 0.54083792284 0.46336954417 0.49057228801 0.4319966788 0.3797474621 0.33186124691
10 11 12 13 14 15 16 17 18 19
0.1892590075 0.15104324638 0.12647597137 0.12738587044 0.14467395286 0.10554829265 0.13921455841 0.10827798988 0.08735031116 0.07552162319
0.1870498908 0.13020457872 0.09790142202 0.07340690525 0.06740676951 0.05083685629 0.04594461738 0.03873590851 0.03339886666 0.0284370617
0.8053986712 0.64597714987 0.58087596152 0.51968284024 0.57357605539 0.46571450525 0.51242695948 0.43510869942 0.37395664425 0.32521805949
1.0453136186 0.89958482683 0.88473792785 0.79369681651 0.90108876142 0.77153920938 0.81656028185 0.71894635948 0.63194133689 0.55222894463
0.4285928487 0.36433348774 0.35609602582 0.3185042345 0.36099676009 0.30886510497 0.32675566157 0.28763666032 0.25280198895 0.22090268591
0.6167207699 0.53525133909 0.52864190203 0.47519258201 0.54009200133 0.46267410442 0.48980462028 0.43130969916 0.37913934795 0.33132625872
0.6167207699 0.53525133909 0.52864190203 0.47519258201 0.54009200133 0.46267410442 0.48980462028 0.43130969916 0.37913934795 0.33132625872
0 0 0 0 0 0 0 0 0 0
0.6167207699 0.53525133909 0.52864190203 0.47519258201 0.54009200133 0.46267410442 0.48980462028 0.43130969916 0.37913934795 0.33132625872
10 11 12 13 14 15 16 17 18 19
0.1890549547 0.15088039651 0.12633960913 0.12724852718 0.14451797015 0.10543449395 0.13906446184 0.1081612481 0.08725613292 0.07544019826
0.186809054 0.1300369333 0.09777536866 0.0733123899 0.06731997966 0.0507714011 0.04588546121 0.03868603394 0.03335586382 0.02840044745
0.8044568573 0.64525081755 0.5802110036 0.51906515158 0.5728347099 0.46507100001 0.51170558462 0.43448394236 0.37341398569 0.32474333162
1.0443794397 0.8988300111 0.88396637078 0.79295383973 0.9001263034 0.77064225611 0.81557312888 0.71806407237 0.6311609328 0.5515428126
0.4282098226 0.364027786 0.35578548368 0.31820608381 0.3606111774 0.30850603369 0.32636064135 0.28728367416 0.25248979587 0.2206282193
0.6161696171 0.5348022251 0.5281808871 0.47474775592 0.539515126 0.46213622242 0.48921248752 0.43078039822 0.37867113692 0.33091459331
0.6161696171 0.5348022251 0.5281808871 0.47474775592 0.539515126 0.46213622242 0.48921248752 0.43078039822 0.37867113692 0.33091459331
0 0 0 0 0 0 0 0 0 0
0.6161696171 0.5348022251 0.5281808871 0.47474775592 0.539515126 0.46213622242 0.48921248752 0.43078039822 0.37867113692 0.33091459331
10 11 12 13 14 15 16 17 18 19
0.1888950452 0.15075277645 0.12623274654 0.1271408958 0.14439573166 0.10534531366 0.13894683612 0.10806976143 0.08718232855 0.07537638822
0.1866215594 0.1299064192 0.09767723451 0.0732388085 0.06725241266 0.05072044339 0.04583940737 0.03864720595 0.03332238556 0.02837194279
0.8037264272 0.64468698165 0.57969546474 0.51858578811 0.57225932172 0.46457179075 0.51114688485 0.43400064154 0.37299450998 0.32437655031
1.0436535871 0.89824242877 0.88336652321 0.79237507578 0.89937571102 0.76994247742 0.81480516639 0.71737851062 0.63055499356 0.55101041313
0.4279122131 0.36378981409 0.35554405249 0.31797383043 0.36031047293 0.308225896 0.32605333264 0.28700939404 0.25224739577 0.2204152488
Page 74
SAG_Mill
0.30323882627 0.25297774313 0.22636116058 0.20299756303 0.1696259382 1.00400708845 11.9034 3.7080 8.1954

0.30323882627 0.25297774313 0.22636116058 0.20299756303 0.1696259382 1.00400708845 11.9034 3.7080 8.1954
0 0 0 0 0 0 2.7873 2.7873 0.0000
0.30323882627 0.25297774313 0.22636116058 0.20299756303 0.1696259382 1.00400708845 9.1161 0.9207 8.1954
Deficit 0.0045
20 21 22 23 24 25
0.08462061394 0.060963238 0.06369293522 0.06369293522 0.05641374262 0.43766145488 9.0990 6.6141 2.4849
0.02422964011 0.02079982384 0.01772987873 0.01522329984 0.01251718278 0.07750065309 2.7873 1.1008 1.6865
0.31101795405 0.25041842444 0.23233183732 0.21424865266 0.18201518872 1.18450016694 78.8494 69.0754 9.7740
0.50458307605 0.42093861808 0.376639565 0.33775618581 0.28222532557 1.67038705325 78.8494 65.0718 13.7775
0.20183831162 0.16837756405 0.15065677421 0.13510289895 0.11289031262 0.6681548213 66.9633 61.3691 5.5942
0.30274476443 0.25256105403 0.2259827908 0.20265328686 0.16933501295 1.00223223195 11.8861 3.7027 8.1833
0.30274476443 0.25256105403 0.2259827908 0.20265328686 0.16933501295 1.00223223195 11.8861 3.7027 8.1833
0 0 0 0 0 0 2.7837 2.7837 0.0000
0.30274476443 0.25256105403 0.2259827908 0.20265328686 0.16933501295 1.00223223195 9.1023 0.9190 8.1833
Deficit 0.0033
20 21 22 23 24 25
0.08452937877 0.06089750944 0.06362426359 0.06362426359 0.05635291918 0.43718958266 9.0892 6.6069 2.4823
0.02419844315 0.02077304295 0.01770705056 0.01520369902 0.01250106623 0.07740086682 2.7837 1.0994 1.6844
0.31056613353 0.25004811643 0.23198808835 0.21393086156 0.18174429803 1.18274527079 78.8362 69.0754 9.7609
0.50394962546 0.42040461234 0.37615476559 0.33731519371 0.28185276697 1.66811529189 78.8362 65.0744 13.7618
0.201584925 0.16816395907 0.15046285322 0.13492650156 0.11274128895 0.66724611676 66.9636 61.3758 5.5879
0.30236470046 0.25224065327 0.22569191237 0.20238869215 0.16911147803 1.00086917513 11.8726 3.6986 8.1740
0.30236470046 0.25224065327 0.22569191237 0.20238869215 0.16911147803 1.00086917513 11.8726 3.6986 8.1740
0 0 0 0 0 0 2.7809 2.7809 0.0000
0.30236470046 0.25224065327 0.22569191237 0.20238869215 0.16911147803 1.00086917513 9.0917 0.9177 8.1740
Deficit 0.0025
20 21 22 23 24 25
0.08445788078 0.06084600013 0.0635704479 0.0635704479 0.05630525385 0.436819792 9.0815 6.6013 2.4802
0.02417415591 0.02075219368 0.01768927853 0.01518843953 0.01248851929 0.07732318194 2.7809 1.0983 1.6827
0.31021696169 0.24976215288 0.23172257965 0.21368538899 0.18153506209 1.18138909069 78.8261 69.0754 9.7507
0.50345824981 0.41999057808 0.37577895407 0.33697343581 0.28156411792 1.66635604321 78.8261 65.0765 13.7496
0.2013883698 0.16799834328 0.15031252766 0.13478979797 0.11262582914 0.66654241728 66.9639 61.3810 5.5829
Page 75
SAG_Mill

Actual 0 0 0 0 2.28746542952 0.49129022909 0.91666154178 0.61210536666 0.6229156716
SAG Product, tons 0 0 0 0 0 0 0.91666154178 0.61210536666 0.6229156716

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38933521587 0.59806971389 0.81950979005 1.60181038697 2.35143949724 0.40839358308 0.42835949159 0.24594369114 0.21599482838
To the Grate, tons 3.95047437071 11.5161404239 15.839300601 24.81285541 6.16534171811 1.07246661946 1.72152886013 1.09025795864 1.07290096625
Actual 0 0 0 0 2.28614716523 0.49087414814 0.91582923571 0.61156606612 0.62254170192
SAG Product, tons 0 0 0 0 0 0 0.91582923571 0.61156606612 0.62254170192

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38912712413 0.59775005782 0.81907177877 1.60095425197 2.35018270076 0.40817530503 0.42813054217 0.24581223925 0.21587938355
To the Grate, tons 3.92389106454 11.5172524714 15.8812923135 24.8024809487 6.16253798775 1.07171889152 1.72026052954 1.08947391362 1.072400063
Actual 0 0 0 0 2.28510752453 0.49053190876 0.9151545016 0.61112626624 0.62225105705
SAG Product, tons 0 0 0 0 0 0 0.9151545016 0.61112626624 0.62225105705

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38895968666 0.59749285201 0.81871934046 1.60026537753 2.3491714409 0.40799967133 0.42794632192 0.24570646873 0.21578649283
To the Grate, tons 3.89970289794 11.5167997006 15.9201951951 24.7931781584 6.16031458287 1.07109871276 1.71922316978 1.08882734896 1.07200776323
Page 76
SAG_Mill
0.615741374 0.53445261468 0.52782247072 0.47440124535 0.53906523809 0.46171658143 0.48875183375 0.43036911658 0.37830759779 0.33059516433
0.615741374 0.53445261468 0.52782247072 0.47440124535 0.53906523809 0.46171658143 0.48875183375 0.43036911658 0.37830759779 0.33059516433
0 0 0 0 0 0 0 0 0 0
0.615741374 0.53445261468 0.52782247072 0.47440124535 0.53906523809 0.46171658143 0.48875183375 0.43036911658 0.37830759779 0.33059516433
10 11 12 13 14 15 16 17 18 19
0.1887685895 0.15065185509 0.12614824011 0.1270557814 0.14429906602 0.1052747903 0.13885381825 0.10799741419 0.08712396439 0.07532592755
0.1864744129 0.1298039912 0.09760021842 0.0731810615 0.06719938579 0.05068045157 0.04580326413 0.03861673358 0.03329611168 0.02834957221
0.8031552156 0.64424566038 0.57929251101 0.51821067333 0.57180892474 0.46418113787 0.51071041502 0.43362354181 0.37266747184 0.32409074856
1.0430850308 0.89778139689 0.88289656679 0.79192060542 0.89878539955 0.76939170799 0.81420248675 0.7168411686 0.63008043993 0.55059374169
0.4276790972 0.36360309534 0.35535490087 0.31779145508 0.36007398066 0.30800541017 0.32581216369 0.28679441379 0.2520575552 0.22024857184
0.6154059336 0.53417830155 0.52754166593 0.47412915034 0.53871141888 0.46138629782 0.48839032306 0.43004675481 0.37802288473 0.33034516985
0.6154059336 0.53417830155 0.52754166593 0.47412915034 0.53871141888 0.46138629782 0.48839032306 0.43004675481 0.37802288473 0.33034516985
0 0 0 0 0 0 0 0 0 0
0.6154059336 0.53417830155 0.52754166593 0.47412915034 0.53871141888 0.46138629782 0.48839032306 0.43004675481 0.37802288473 0.33034516985
10 11 12 13 14 15 16 17 18 19
0.1886676965 0.15057133475 0.12608081644 0.12698787268 0.14422194111 0.10521852308 0.13877960371 0.10793969178 0.08707739841 0.07528566737
0.186358026 0.12972297474 0.09753930177 0.07313538594 0.06715744365 0.05064881964 0.04577467627 0.03859263116 0.03327533009 0.02833187798
0.8027048198 0.64389740483 0.57897501908 0.5179147137 0.57145336543 0.46387275289 0.51036644367 0.43332673673 0.37241028371 0.3238661172
1.0426361514 0.8974168863 0.88252563688 0.79156096096 0.89831730855 0.76895443848 0.81372539087 0.71641633964 0.62970556663 0.55026483269
0.4274950506 0.36345546789 0.35520560619 0.31764713261 0.35988645271 0.30783036101 0.32562124848 0.28662444787 0.25190759079 0.22011700163
0.6151411009 0.53396141841 0.5273200307 0.47391382835 0.53843085585 0.46112407747 0.48810414239 0.42979189177 0.37779797585 0.33014783106
0.6151411009 0.53396141841 0.5273200307 0.47391382835 0.53843085585 0.46112407747 0.48810414239 0.42979189177 0.37779797585 0.33014783106
0 0 0 0 0 0 0 0 0 0
0.6151411009 0.53396141841 0.5273200307 0.47391382835 0.53843085585 0.46112407747 0.48810414239 0.42979189177 0.37779797585 0.33014783106
10 11 12 13 14 15 16 17 18 19
0.1885865147 0.15050654542 0.12602656514 0.12693323108 0.14415988387 0.10517324861 0.13871988825 0.10789324642 0.08703992988 0.07525327271
0.1862652919 0.12965842299 0.09749076501 0.07309899287 0.06712402528 0.05062361617 0.04575189823 0.03857342699 0.03325877188 0.02831777969
0.8023468572 0.6436204363 0.57872293634 0.51767935656 0.57117036186 0.46362722578 0.51009303495 0.43309112127 0.37220629255 0.32368805403
1.0422790991 0.89712663291 0.88223085231 0.79127429255 0.8979432329 0.76860437877 0.81334452548 0.71607763509 0.62940694839 0.55000302823
0.4273486543 0.36333791474 0.35508695906 0.31753209485 0.35973658945 0.30769022396 0.32546884096 0.28648893867 0.25178813146 0.22001227458
Page 77
SAG_Mill
0.30206988002 0.2519922348 0.2254664264 0.20218363784 0.16893828878 0.99981362593 11.8621 3.6954 8.1667

0.30206988002 0.2519922348 0.2254664264 0.20218363784 0.16893828878 0.99981362593 11.8621 3.6954 8.1667
0 0 0 0 0 0 2.7788 2.7788 0.0000
0.30206988002 0.2519922348 0.2254664264 0.20218363784 0.16893828878 0.99981362593 9.0834 0.9167 8.1667
Deficit 0.0019
20 21 22 23 24 25
0.0844013405 0.06080526681 0.0635278907 0.0635278907 0.05626756034 0.43652736325 9.0754 6.5969 2.4785
0.02415509518 0.02073583109 0.01767533097 0.01517646382 0.0124786724 0.07726221452 2.7788 1.0974 1.6813
0.30994480548 0.24953944118 0.23151574934 0.21349415249 0.18137206188 1.18033199505 78.8181 69.0754 9.7427
0.5030737998 0.41966680703 0.37548512285 0.33670630034 0.28133855243 1.66498190646 78.8181 65.0781 13.7400
0.20123458592 0.16786883323 0.15019499444 0.13468294344 0.1125356028 0.66599276258 66.9642 61.3853 5.5790
0.30183921388 0.2517979738 0.22529012841 0.20202335689 0.16880294963 0.99898914387 11.8539 3.6929 8.1610
0.30183921388 0.2517979738 0.22529012841 0.20202335689 0.16880294963 0.99898914387 11.8539 3.6929 8.1610
0 0 0 0 0 0 2.7770 2.7770 0.0000
0.30183921388 0.2517979738 0.22529012841 0.20202335689 0.16880294963 0.99898914387 9.0768 0.9158 8.1610
Deficit 0.0014
20 21 22 23 24 25
0.08435622971 0.06077276764 0.06349393634 0.06349393634 0.05623748647 0.43629404827 9.0706 6.5934 2.4772
0.02414001891 0.02072288893 0.01766429901 0.01516699152 0.01247088391 0.07721399173 2.7770 1.0967 1.6803
0.30973083454 0.2493644898 0.23135322979 0.2133438713 0.18124397317 1.17950080258 78.8118 69.0754 9.7364
0.50277041414 0.41941144415 0.37525340626 0.33649568658 0.28116075594 1.66389922183 78.8118 65.0794 13.7324
0.2011132286 0.1677666868 0.15010230722 0.13459869768 0.11246448408 0.66555968873 66.9645 61.3886 5.5759
0.30165718554 0.25164475735 0.22515109904 0.20189698891 0.16869627185 0.9983395331 11.8473 3.6908 8.1565
0.30165718554 0.25164475735 0.22515109904 0.20189698891 0.16869627185 0.9983395331 11.8473 3.6908 8.1565
0 0 0 0 0 0 2.7756 2.7756 0.0000
0.30165718554 0.25164475735 0.22515109904 0.20189698891 0.16869627185 0.9983395331 9.0717 0.9152 8.1565
Deficit 0.0011
20 21 22 23 24 25
0.08431993207 0.06074661773 0.06346661554 0.06346661554 0.05621328805 0.43610631535 9.0667 6.5906 2.4761
0.02412800654 0.02071257696 0.01765550904 0.01515944423 0.01246467824 0.07717556909 2.7756 1.0962 1.6795
0.30956116721 0.24922588149 0.23122443179 0.21322475745 0.18114245037 1.17884157317 78.8068 69.0754 9.7314
0.50252899226 0.41920835047 0.37506913666 0.33632823253 0.28101942484 1.66303888228 78.8068 65.0805 13.7263
0.20101665742 0.16768544831 0.15002859891 0.13453171585 0.11240795155 0.66521555291 66.9648 61.3914 5.5734
Page 78
SAG_Mill

Actual 0 0 0 0 2.28428307213 0.49024804937 0.91460264074 0.61076358417 0.62202342843
SAG Product, tons 0 0 0 0 0 0 0.91460264074 0.61076358417 0.62202342843

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38882390596 0.59728427512 0.81843353632 1.59970674597 2.34835137609 0.40785724401 0.4277969315 0.24562069584 0.21571116461
To the Grate, tons 3.87770905367 11.5150443265 15.9562485441 24.7849013266 6.15854356748 1.07058052125 1.71836785639 1.08828853609 1.07169823388
Actual 0 0 0 0 2.28362636858 0.49001087013 0.914147626 0.61046134408 0.62184382664
SAG Product, tons 0 0 0 0 0 0 0.914147626 0.61046134408 0.62184382664

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38871303205 0.59711395832 0.81820015837 1.5992505864 2.34768173902 0.40774094271 0.42767494435 0.24555065661 0.21564965414
To the Grate, tons 3.85772184833 11.5122118637 15.9896671806 24.7775903407 6.15712862735 1.07014480848 1.71765762374 1.087835183 1.07145232392
Actual 0 0 0 0 2.28310169995 0.48981144188 0.91376979218 0.61020704154 0.62170113947
SAG Product, tons 0 0 0 0 0 0 0.91376979218 0.61020704154 0.62170113947

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38862196419 0.59697406621 0.81800847009 1.59887591329 2.34713172314 0.40764541699 0.42757474848 0.2454931289 0.21559913165
To the Grate, tons 3.83956696548 11.5084966055 16.0206456394 24.7711772591 6.15599670075 1.06977654306 1.71706430902 1.08745044742 1.0712557619
Page 79
SAG_Mill
0.6149304449 0.53378871817 0.52714389325 0.4737421977 0.53820664345 0.46091415481 0.48787568452 0.42958869642 0.37761881693 0.32999075365
0.6149304449 0.53378871817 0.52714389325 0.4737421977 0.53820664345 0.46091415481 0.48787568452 0.42958869642 0.37761881693 0.32999075365
0 0 0 0 0 0 0 0 0 0
0.6149304449 0.53378871817 0.52714389325 0.4737421977 0.53820664345 0.46091415481 0.48787568452 0.42958869642 0.37761881693 0.32999075365
10 11 12 13 14 15 16 17 18 19
0.1885206817 0.15045400557 0.12598257093 0.12688892036 0.14410955955 0.10513653401 0.13867146296 0.10785558231 0.08700954539 0.07522700278
0.1861909162 0.12960665043 0.09745183699 0.07306980447 0.06709722268 0.05060340218 0.04573362951 0.03855802464 0.03324549166 0.02830647241
0.8020602522 0.64339857074 0.57852136697 0.51749081968 0.57094337168 0.46343016014 0.50987393344 0.43290254561 0.37204316852 0.32354574977
1.0419931531 0.89689404262 0.8819951613 0.79104431302 0.8976421619 0.76832196584 0.81303808252 0.71580546068 0.62916719684 0.54979299799
0.4272314125 0.36324371525 0.35499209635 0.31743980589 0.35961597352 0.30757716749 0.32534621441 0.2863800469 0.25169222118 0.21992825826
0.6147617406 0.53365032737 0.52700306495 0.47360450713 0.53802618838 0.46074479835 0.48769186811 0.42942541378 0.37747497566 0.32986473974
0.6147617406 0.53365032737 0.52700306495 0.47360450713 0.53802618838 0.46074479835 0.48769186811 0.42942541378 0.37747497566 0.32986473974
0 0 0 0 0 0 0 0 0 0
0.6147617406 0.53365032737 0.52700306495 0.47360450713 0.53802618838 0.46074479835 0.48769186811 0.42942541378 0.37747497566 0.32986473974
10 11 12 13 14 15 16 17 18 19
0.1884669246 0.15041110331 0.12594664675 0.12685273773 0.14406846642 0.10510655412 0.13863192052 0.10782482707 0.08698473444 0.07520555166
0.1861309303 0.12956489449 0.0974204405 0.07304626325 0.06707560568 0.05058709906 0.04571889531 0.03854560223 0.03323478082 0.02829735279
0.8018292674 0.64321971305 0.5783591836 0.51733880688 0.57076004563 0.46327082066 0.50969703024 0.4327504762 0.37191173645 0.3234311627
1.0417628061 0.89670667094 0.88180577817 0.79085880641 0.89739834858 0.76809255573 0.8127897676 0.71558518602 0.62897333351 0.54962330305
0.4271369671 0.36316782938 0.354915872 0.31736536356 0.35951829633 0.30748532928 0.32524684844 0.28629191923 0.25161466804 0.21986037686
0.614625839 0.53353884156 0.52688990617 0.47349344285 0.53788005225 0.46060722645 0.48754291916 0.42929326679 0.37735866547 0.32976292618
0.614625839 0.53353884156 0.52688990617 0.47349344285 0.53788005225 0.46060722645 0.48754291916 0.42929326679 0.37735866547 0.32976292618
0 0 0 0 0 0 0 0 0 0
0.614625839 0.53353884156 0.52688990617 0.47349344285 0.53788005225 0.46060722645 0.48754291916 0.42929326679 0.37735866547 0.32976292618
10 11 12 13 14 15 16 17 18 19
0.1884227705 0.15037586493 0.12591713991 0.12682301862 0.144034714 0.10508192971 0.13859944178 0.10779956583 0.08696435562 0.07518793247
0.1860823382 0.12953106976 0.09739500753 0.0730271935 0.06705809465 0.05057389259 0.04570695975 0.03853553936 0.03322610441 0.02828996537
0.8016420758 0.64307476407 0.57822801944 0.51721557568 0.57061110498 0.46314115158 0.50955324997 0.43262702441 0.37180512808 0.3233382747
1.0415763729 0.89655511864 0.88165304796 0.79070854465 0.89719990738 0.76790511072 0.81258732531 0.71540581587 0.62881560892 0.54948535342
0.4270605269 0.36310645042 0.35485439998 0.31730506471 0.35943879625 0.30741029068 0.32516583891 0.28622015667 0.25155157186 0.21980519424
Page 80
SAG_Mill
0.30151233484 0.25152290217 0.22504053774 0.20179651668 0.16861147329 0.99782332937 11.8420 3.6891 8.1529

0.30151233484 0.25152290217 0.22504053774 0.20179651668 0.16861147329 0.99782332937 11.8420 3.6891 8.1529
0 0 0 0 0 0 2.7745 2.7745 0.0000
0.30151233484 0.25152290217 0.22504053774 0.20179651668 0.16861147329 0.99782332937 9.0675 0.9146 8.1529
Deficit 0.0008
20 21 22 23 24 25
0.0842904971 0.06072541189 0.06344446018 0.06344446018 0.05619366473 0.43595407638 9.0635 6.5883 2.4752
0.02411837223 0.02070430644 0.0176484592 0.01515339107 0.0124597011 0.07714475291 2.7745 1.0957 1.6788
0.30942552675 0.24911516663 0.23112151829 0.2131295671 0.18106131738 1.1783143822 78.8028 69.0754 9.7274
0.50233536213 0.41904555383 0.37492143535 0.33619402996 0.28090617875 1.66234967267 78.8028 65.0814 13.7214
0.20093920341 0.16762032883 0.14996951802 0.13447803465 0.11236265305 0.66493986907 66.9650 61.3936 5.5714
0.30139615871 0.251425225 0.22495191733 0.20171599531 0.16854352571 0.9974098036 11.8378 3.6878 8.1500
0.30139615871 0.251425225 0.22495191733 0.20171599531 0.16854352571 0.9974098036 11.8378 3.6878 8.1500
0 0 0 0 0 0 2.7736 2.7736 0.0000
0.30139615871 0.251425225 0.22495191733 0.20171599531 0.16854352571 0.9974098036 9.0641 0.9141 8.1500
Deficit 0.0006
20 21 22 23 24 25
0.08426646149 0.06070809591 0.06342636887 0.06342636887 0.056177641 0.43582976321 9.0609 6.5864 2.4745
0.02411060191 0.02069763604 0.01764277332 0.01514850904 0.0124556869 0.07711989885 2.7736 1.0954 1.6782
0.30931626682 0.24902606079 0.2310386602 0.21305291255 0.18099598094 1.17788953113 78.7996 69.0754 9.7242
0.50217895137 0.41891412504 0.37480219047 0.33608569257 0.28081477164 1.66179343916 78.7996 65.0821 13.7175
0.20087663754 0.16756775665 0.14992181977 0.13443469955 0.11232609014 0.66471737566 66.9653 61.3954 5.5698
0.30130231383 0.25134636839 0.2248803707 0.20165099301 0.1684886815 0.9970760635 11.8343 3.6867 8.1476
0.30130231383 0.25134636839 0.2248803707 0.20165099301 0.1684886815 0.9970760635 11.8343 3.6867 8.1476
0 0 0 0 0 0 2.7729 2.7729 0.0000
0.30130231383 0.25134636839 0.2248803707 0.20165099301 0.1684886815 0.9970760635 9.0614 0.9138 8.1476
Deficit 0.0005
20 21 22 23 24 25
0.08424671951 0.0606938732 0.06341150931 0.06341150931 0.05616447967 0.43572765682 9.0588 6.5848 2.4740
0.0241043075 0.02069223264 0.01763816742 0.01514455431 0.01245243517 0.07709976562 2.7729 1.0951 1.6778
0.30922766455 0.24895386248 0.2309714965 0.21299076317 0.18094300499 1.17754479811 78.7970 69.0754 9.7216
0.50205182272 0.41880736237 0.37470531523 0.33599767962 0.28074051927 1.66134158361 78.7970 65.0827 13.7142
0.2008257848 0.16752505105 0.14988306943 0.13439949427 0.11229638915 0.66453663345 66.9655 61.3969 5.5685
Page 81
SAG_Mill

Actual 0 0 0 0 2.28268197451 0.48964288468 0.91345415706 0.60999122911 0.62158708602
SAG Product, tons 0 0 0 0 0 0 0.91345415706 0.60999122911 0.62158708602

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38854681596 0.59685862871 0.81785029094 1.59856673699 2.34667785583 0.40756659017 0.42749206791 0.24544565763 0.21555744102
To the Grate, tons 3.8230832731 11.5040661097 16.0493613377 24.7655908353 6.15509188903 1.06946402143 1.7165662552 1.08712149347 1.0710978478
Actual 0 0 0 0 2.28234646468 0.48949984173 0.91318919941 0.60980670665 0.6214954577
SAG Product, tons 0 0 0 0 0 0 0.91318919941 0.60980670665 0.6214954577

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38848459862 0.59676305475 0.81771932996 1.59831076122 2.3463020863 0.40750132722 0.42742361433 0.24540635484 0.21552292418
To the Grate, tons 3.80812237234 11.4990649097 16.0759769953 24.76075958 6.15437101973 1.06919802825 1.71614663676 1.08683844212 1.07097050282
Actual 0 0 0 0 2.28207916184 0.48937809512 0.91296596828 0.60964793267 0.62142156685
SAG Product, tons 0 0 0 0 0 0 0.91296596828 0.60964793267 0.62142156685

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38843299036 0.59668377773 0.81761069999 1.59809843353 2.34599039166 0.40744719269 0.42736683322 0.24537375382 0.21549429302
To the Grate, tons 3.79454798075 11.4936176178 16.1006425105 24.7566137834 6.15380040777 1.06897122152 1.71579223687 1.08659360684 1.07086757841
Page 82
SAG_Mill
0.614515846 0.53344866821 0.52679864797 0.47340347994 0.53776111113 0.46049482004 0.4874214864 0.4291856592 0.37726403707 0.32968015918
0.614515846 0.53344866821 0.52679864797 0.47340347994 0.53776111113 0.46049482004 0.4874214864 0.4291856592 0.37726403707 0.32968015918
0 0 0 0 0 0 0 0 0 0
0.614515846 0.53344866821 0.52679864797 0.47340347994 0.53776111113 0.46049482004 0.4874214864 0.4291856592 0.37726403707 0.32968015918
10 11 12 13 14 15 16 17 18 19
0.188386335 0.1503467866 0.12589279119 0.12679849472 0.14400686186 0.10506160991 0.13857264066 0.10777872051 0.08694753924 0.0751733933
0.1860428602 0.12950358931 0.09737434486 0.07301170054 0.06704386806 0.05056316317 0.04569726287 0.03852736392 0.03321905539 0.02828396356
0.8014897222 0.64295682633 0.57812153603 0.51711525997 0.57048952616 0.46303506376 0.50943574243 0.4325262411 0.37171816648 0.3232625511
1.0414249801 0.89643222894 0.88152962089 0.7905865 0.89703779493 0.7677512453 0.81242146774 0.71525902492 0.62868664476 0.54937265091
0.4269984538 0.36305667987 0.35480472212 0.31725608916 0.35937385029 0.30734869477 0.32509946916 0.28616142843 0.25149998099 0.21976011097
0.6144265263 0.53337554906 0.52672489877 0.47333041084 0.53766394463 0.46040255053 0.48732199858 0.4290975965 0.37718666376 0.32961253994
0.6144265263 0.53337554906 0.52672489877 0.47333041084 0.53766394463 0.46040255053 0.48732199858 0.4290975965 0.37718666376 0.32961253994
0 0 0 0 0 0 0 0 0 0
0.6144265263 0.53337554906 0.52672489877 0.47333041084 0.53766394463 0.46040255053 0.48732199858 0.4290975965 0.37718666376 0.32961253994
10 11 12 13 14 15 16 17 18 19
0.188356169 0.15032271182 0.12587263219 0.12677819069 0.14398380229 0.10504478657 0.13855045126 0.10776146209 0.08693361647 0.07516135591
0.1860107459 0.12948123468 0.09735753631 0.07299909742 0.06703229509 0.05055443506 0.0456893747 0.03852071341 0.03321332118 0.02827908124
0.8013653687 0.64286062637 0.57803489062 0.51703337727 0.57038994767 0.46294791641 0.50933929512 0.43244360392 0.37164691865 0.32320054812
1.0413018296 0.89633250303 0.88142985155 0.79048727163 0.89690506812 0.767624532 0.81228509529 0.71513845583 0.62858081 0.54928023852
0.4269479604 0.3630162907 0.3547645662 0.3172162696 0.3593206769 0.30729796849 0.32504489821 0.28611319104 0.25145764283 0.21972314415
0.6143538692 0.53331621233 0.52666528535 0.47327100203 0.53758439122 0.46032656352 0.48724019708 0.42902526479 0.37712316717 0.32955709436
0.6143538692 0.53331621233 0.52666528535 0.47327100203 0.53758439122 0.46032656352 0.48724019708 0.42902526479 0.37712316717 0.32955709436
0 0 0 0 0 0 0 0 0 0
0.6143538692 0.53331621233 0.52666528535 0.47327100203 0.53758439122 0.46032656352 0.48724019708 0.42902526479 0.37712316717 0.32955709436
10 11 12 13 14 15 16 17 18 19
0.1883311468 0.15030274219 0.12585591063 0.12676134884 0.14396467475 0.10503083189 0.13853204551 0.10774714651 0.08692206777 0.0751513711
0.1859846379 0.12946306102 0.09734387145 0.07298885145 0.0670228866 0.05054733937 0.04568296186 0.03851530673 0.03320865945 0.02827511206
0.8012637452 0.64278209391 0.57796434828 0.51696646989 0.57030823825 0.46287613975 0.50925990558 0.43237564429 0.37158837005 0.32314962731
1.0412016634 0.89625167399 0.88134936067 0.79040666765 0.89679634336 0.76751999562 0.81217272902 0.71503920803 0.62849376678 0.5492042995
0.4269068909 0.36298355479 0.35473216962 0.31718392387 0.35927711927 0.30725612014 0.3249999336 0.2860734839 0.25142282203 0.21969276702
Page 83
SAG_Mill
0.30122603793 0.25128231132 0.2248222458 0.20159818536 0.16844413012 0.99680495017 11.8315 3.6858 8.1457

0.30122603793 0.25128231132 0.2248222458 0.20159818536 0.16844413012 0.99680495017 11.8315 3.6858 8.1457
0 0 0 0 0 0 2.7723 2.7723 0.0000
0.30122603793 0.25128231132 0.2248222458 0.20159818536 0.16844413012 0.99680495017 9.0592 0.9135 8.1457
Deficit 0.0004
20 21 22 23 24 25
0.08423042863 0.06068213676 0.06339924736 0.06339924736 0.05615361909 0.43564339971 9.0570 6.5836 2.4735
0.0240991937 0.02068784271 0.01763442543 0.01514134134 0.01244979335 0.07708340865 2.7723 1.0949 1.6774
0.30915540713 0.24889503052 0.23091674221 0.21294008297 0.18089980158 1.17726344181 78.7948 69.0754 9.7194
0.50194797347 0.41872019916 0.37462620919 0.33592580482 0.28067988344 1.66097251791 78.7948 65.0832 13.7116
0.20078424405 0.16749018532 0.14985142681 0.13437074426 0.11227213478 0.66438900716 66.9656 61.3982 5.5674
0.30116372942 0.25123001384 0.22477478238 0.20155506057 0.16840774867 0.99658351074 11.8292 3.6850 8.1442
0.30116372942 0.25123001384 0.22477478238 0.20155506057 0.16840774867 0.99658351074 11.8292 3.6850 8.1442
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.30116372942 0.25123001384 0.22477478238 0.20155506057 0.16840774867 0.99658351074 9.0573 0.9132 8.1442
Deficit 0.0003
20 21 22 23 24 25
0.08421694096 0.06067241983 0.06338909535 0.06338909535 0.05614462731 0.43557364088 9.0556 6.5825 2.4731
0.02409503374 0.02068427162 0.01763138141 0.01513872767 0.01244764429 0.07707010268 2.7718 1.0947 1.6772
0.30909621876 0.24884687678 0.23087190357 0.21289856728 0.18086440637 1.17703275072 78.7931 69.0754 9.7177
0.50186282605 0.41864877305 0.37456136654 0.33586687915 0.2806301697 1.66066981331 78.7931 65.0836 13.7094
0.20075018422 0.16746161452 0.14982548959 0.13434717391 0.11225224925 0.66426792533 66.9658 61.3992 5.5665
0.30111264182 0.25118715853 0.22473587695 0.20151970524 0.16837792045 0.99640188799 11.8273 3.6844 8.1429
0.30111264182 0.25118715853 0.22473587695 0.20151970524 0.16837792045 0.99640188799 11.8273 3.6844 8.1429
0 0 0 0 0 0 2.7715 2.7715 0.0000
0.30111264182 0.25118715853 0.22473587695 0.20151970524 0.16837792045 0.99640188799 9.0558 0.9130 8.1429
Deficit 0.0002
20 21 22 23 24 25
0.08420575316 0.0606643598 0.06338067442 0.06338067442 0.05613716877 0.43551577707 9.0544 6.5816 2.4728
0.02409165182 0.02068136843 0.01762890671 0.01513660284 0.01244589717 0.07705928531 2.7715 1.0945 1.6769
0.3090475892 0.24880734275 0.23083507072 0.21286445117 0.18083531519 1.17684298771 78.7916 69.0754 9.7162
0.50179285712 0.41859011245 0.37450809093 0.33581845095 0.2805893073 1.66042085366 78.7916 65.0840 13.7076
0.20072219595 0.16743814999 0.14980417921 0.13432780257 0.11223590426 0.66416834146 66.9659 61.4001 5.5658
Page 84
SAG_Mill

Actual 0 0 0 0 2.28186757537 0.48927428437 0.9127774325 0.60951059549 0.62136184584
SAG Product, tons 0 0 0 0 0 0 0.9127774325 0.60951059549 0.62136184584

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38839016772 0.59661799657 0.81752056282 1.5979222518 2.34573175888 0.40740227383 0.42731971833 0.24534670268 0.21547053594
To the Grate, tons 3.78223522225 11.4878315452 16.1234964386 24.7530868018 6.15335348613 1.06877768104 1.71549255238 1.08638093612 1.07078435333
Actual 0 0 0 0 2.28170185404 0.48918569978 0.91261800455 0.60939130061 0.62131355519
SAG Product, tons 0 0 0 0 0 0 0.91261800455 0.60939130061 0.62131355519

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38835468215 0.59656348611 0.81744586943 1.59777625641 2.3455174393 0.40736505121 0.42728067594 0.2453242864 0.21545084931
To the Grate, tons 3.7710698734 11.4817989332 16.1446671771 24.750115827 6.15300906774 1.06861257549 1.71523913677 1.08619560591 1.07071716678
Actual 0 0 0 0 2.28157414155 0.48911013002 0.912483191 0.60928734203 0.62127457077
SAG Product, tons 0 0 0 0 0 0 0.912483191 0.60928734203 0.62127457077

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38832536942 0.59651845793 0.81738416921 1.59765565742 2.34534040135 0.40733430359 0.4272484251 0.2453057695 0.21543458723
To the Grate, tons 3.76094760005 11.4755988671 16.1642739344 24.7476422947 6.15275006621 1.06847191602 1.71502511609 1.08603372096 1.07066315045
Page 85
SAG_Mill
0.6142947725 0.5332681192 0.52661719105 0.47322274379 0.53751922408 0.46026387548 0.48717279542 0.42896572413 0.37707094474 0.32951153248
0.6142947725 0.5332681192 0.52661719105 0.47322274379 0.53751922408 0.46026387548 0.48717279542 0.42896572413 0.37707094474 0.32951153248
0 0 0 0 0 0 0 0 0 0
0.6142947725 0.5332681192 0.52661719105 0.47322274379 0.53751922408 0.46026387548 0.48717279542 0.42896572413 0.37707094474 0.32951153248
10 11 12 13 14 15 16 17 18 19
0.1883103843 0.15028617212 0.12584203569 0.12674737408 0.14394880342 0.10501925281 0.1385167731 0.10773526797 0.08691248508 0.07514308606
0.1859634725 0.12944832787 0.09733279353 0.07298054517 0.06701525927 0.05054158698 0.04567776305 0.03851092362 0.03320488024 0.0282718943
0.8011807478 0.64271805479 0.57790699885 0.51691184312 0.57024118196 0.46281695993 0.50919446975 0.43231967549 0.37154018735 0.32310774738
1.0411203716 0.89618639546 0.8812847152 0.79034139966 0.89670740161 0.76743374401 0.81208009663 0.71495746489 0.62842213901 0.54914186507
0.4268735602 0.36295711687 0.35470615062 0.31715773234 0.35924148718 0.30722159161 0.32496286572 0.28604078004 0.25139416804 0.21966779199
0.6142468114 0.53322927859 0.52657856458 0.47318366732 0.53746591443 0.4602121524 0.48711723091 0.42891668485 0.37702797097 0.32947407308
0.6142468114 0.53322927859 0.52657856458 0.47318366732 0.53746591443 0.4602121524 0.48711723091 0.42891668485 0.37702797097 0.32947407308
0 0 0 0 0 0 0 0 0 0
0.6142468114 0.53322927859 0.52657856458 0.47318366732 0.53746591443 0.4602121524 0.48711723091 0.42891668485 0.37702797097 0.32947407308
10 11 12 13 14 15 16 17 18 19
0.1882931792 0.15027244111 0.12583053804 0.12673579371 0.14393565143 0.10500965765 0.13850411741 0.10772542465 0.08690454426 0.07513622056
0.1859464067 0.12943644848 0.09732386136 0.0729738478 0.06700910932 0.05053694881 0.04567357123 0.0385073895 0.03320183304 0.02826929981
0.8011131461 0.64266600646 0.57786055002 0.51686737385 0.57018624792 0.46276819807 0.50914055436 0.43227359419 0.37150054535 0.32307331235
1.0410547065 0.8961340137 0.88123319384 0.79028885912 0.89663489931 0.76736269798 0.81200382978 0.71489022123 0.62836327039 0.54909060076
0.4268466366 0.36293590216 0.35468541391 0.31713664824 0.3592124411 0.30719315023 0.3249323467 0.28601387714 0.25137061822 0.21964728524
0.6142080699 0.53319811154 0.52654777992 0.47315221088 0.53742245821 0.46016954775 0.48707148308 0.42887634409 0.37699265217 0.32944331553
0.6142080699 0.53319811154 0.52654777992 0.47315221088 0.53742245821 0.46016954775 0.48707148308 0.42887634409 0.37699265217 0.32944331553
0 0 0 0 0 0 0 0 0 0
0.6142080699 0.53319811154 0.52654777992 0.47315221088 0.53742245821 0.46016954775 0.48707148308 0.42887634409 0.37699265217 0.32944331553
10 11 12 13 14 15 16 17 18 19
0.188278967 0.15026109866 0.12582104044 0.12672622778 0.14392478727 0.10500173159 0.13849366322 0.10771729362 0.08689798477 0.07513054933
0.185932765 0.12942695256 0.09731672133 0.07296849417 0.06700419329 0.05053324124 0.04567022045 0.03850456446 0.03319939724 0.02826722587
0.8010583686 0.64262395337 0.57782317569 0.51683137019 0.57014142166 0.46272812307 0.50909623037 0.43223573521 0.37146800023 0.32304506043
1.0410020722 0.89609240022 0.881192615 0.79024695311 0.89657615612 0.7673043932 0.81194124214 0.71483508359 0.62831504694 0.54904864992
0.4268250558 0.36291904863 0.35466908144 0.31711983169 0.35918890723 0.30716980947 0.32490730156 0.28599181762 0.2513513269 0.21963050406
Page 86
SAG_Mill
0.30107066117 0.25115196247 0.22470391172 0.20149064838 0.16835340304 0.9962525122 11.8257 3.6839 8.1418

0.30107066117 0.25115196247 0.22470391172 0.20149064838 0.16835340304 0.9962525122 11.8257 3.6839 8.1418
0 0 0 0 0 0 2.7711 2.7711 0.0000
0.30107066117 0.25115196247 0.22470391172 0.20149064838 0.16835340304 0.9962525122 9.0546 0.9128 8.1418
Deficit 0.0002
20 21 22 23 24 25
0.08419646993 0.06065767188 0.06337368704 0.06337368704 0.05613097995 0.43546776381 9.0534 6.5809 2.4725
0.02408891015 0.02067901485 0.01762690051 0.01513488027 0.0124444808 0.07705051582 2.7711 1.0944 1.6767
0.30900757602 0.24877483672 0.23080476676 0.21283636988 0.18081136501 1.17668662109 78.7904 69.0754 9.7150
0.50173532717 0.41854190788 0.37446428757 0.33577861638 0.28055568881 1.66021585359 78.7904 65.0843 13.7061
0.20069918339 0.16741886792 0.14978665776 0.13431186869 0.11222245684 0.66408634144 66.9660 61.4008 5.5652
0.30103614378 0.25112303996 0.22467762981 0.20146674768 0.16833323197 0.99612951216 11.8244 3.6835 8.1409
0.30103614378 0.25112303996 0.22467762981 0.20146674768 0.16833323197 0.99612951216 11.8244 3.6835 8.1409
0 0 0 0 0 0 2.7709 2.7709 0.0000
0.30103614378 0.25112303996 0.22467762981 0.20146674768 0.16833323197 0.99612951216 9.0535 0.9126 8.1409
Deficit 0.0002
20 21 22 23 24 25
0.08418877725 0.06065212985 0.06336789685 0.06336789685 0.0561258515 0.43542797696 9.0526 6.5803 2.4723
0.02408669952 0.02067711715 0.0176252829 0.01513349135 0.01244333878 0.07704344494 2.7709 1.0943 1.6766
0.30897466016 0.24874811491 0.23077983751 0.2128132569 0.18079164712 1.17655776334 78.7894 69.0754 9.7140
0.50168808289 0.4185023449 0.37442831136 0.335745881 0.28052805295 1.66004714163 78.7894 65.0845 13.7049
0.2006802852 0.16740304252 0.14977226718 0.1342987745 0.11221140248 0.66401885665 66.9661 61.4013 5.5647
0.30100779769 0.25109930237 0.22465604418 0.2014471065 0.16831665047 0.99602828498 11.8234 3.6832 8.1402
0.30100779769 0.25109930237 0.22465604418 0.2014471065 0.16831665047 0.99602828498 11.8234 3.6832 8.1402
0 0 0 0 0 0 2.7707 2.7707 0.0000
0.30100779769 0.25109930237 0.22465604418 0.2014471065 0.16831665047 0.99602828498 9.0527 0.9125 8.1402
Deficit 0.0001
20 21 22 23 24 25
0.08418242274 0.06064755187 0.06336311389 0.06336311389 0.05612161516 0.43539511117 9.0519 6.5798 2.4721
0.02408493244 0.0206756002 0.01762398985 0.0151323811 0.01244242589 0.07703779276 2.7707 1.0942 1.6765
0.30894764038 0.24872619459 0.23075937092 0.21279426949 0.18077544354 1.17645176058 78.7886 69.0754 9.7132
0.50164941243 0.4184699818 0.37439885564 0.3357190584 0.28050539884 1.65990863537 78.7886 65.0847 13.7039
0.20066481663 0.16739009712 0.14976048482 0.13428804543 0.11220234082 0.66396345415 66.9661 61.4018 5.5643
Page 87
SAG_Mill

Actual 0 0 0 0 2.28147810217 0.48904574937 0.912369335 0.60919653477 0.62124322824
SAG Product, tons 0 0 0 0 0 0 0.912369335 0.60919653477 0.62124322824

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38830128281 0.59648145775 0.81733346942 1.59755655983 2.34519492721 0.40730903792 0.42722192421 0.24529055395 0.2154212245
To the Grate, tons 3.75177320668 11.4692989293 16.1824275375 24.7456120455 6.15256255041 1.06835237288 1.71484483096 1.08589209518 1.07062003221
Actual 0 0 0 0 2.28140857014 0.48899103379 0.91227342583 0.60911709162 0.62121820925
SAG Product, tons 0 0 0 0 0 0 0.91227342583 0.60911709162 0.62121820925

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.3882816437 0.59645128951 0.81729213115 1.59747576022 2.3450763143 0.40728843745 0.42720031661 0.24527814789 0.21541032914
To the Grate, tons 3.74345991295 11.4629566354 16.1992311187 24.7439753177 6.15243504243 1.06825113802 1.71469357023 1.08576808955 1.07058599198
Actual 0 0 0 0 2.28136128938 0.48894469801 0.91219295724 0.60904753227 0.6211984577
SAG Product, tons 0 0 0 0 0 0 0.91219295724 0.60904753227 0.6211984577

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.3882658048 0.59642695889 0.81725879193 1.59741059552 2.34498065326 0.40727182322 0.42718289013 0.24526814243 0.21540154206
To the Grate, tons 3.73592866633 11.4566206867 16.2147807086 24.7426866294 6.15235799313 1.06816582154 1.7145673719 1.08565949183 1.07055955539
Page 88
SAG_Mill
0.6141770164 0.53317335159 0.52652353357 0.47312712142 0.53738724889 0.46013458373 0.48703394059 0.42884326596 0.37696372004 0.32941814587
0.6141770164 0.53317335159 0.52652353357 0.47312712142 0.53738724889 0.46013458373 0.48703394059 0.42884326596 0.37696372004 0.32941814587
0 0 0 0 0 0 0 0 0 0
0.6141770164 0.53317335159 0.52652353357 0.47312712142 0.53738724889 0.46013458373 0.48703394059 0.42884326596 0.37696372004 0.32941814587
10 11 12 13 14 15 16 17 18 19
0.1882672886 0.15025177843 0.12581323616 0.12671836735 0.14391586006 0.10499521866 0.13848507289 0.10771061225 0.08689259476 0.07512588922
0.1859219997 0.12941945886 0.09731108678 0.07296426937 0.06700031381 0.05053031541 0.04566757619 0.03850233508 0.03319747503 0.02826558922
0.8010143441 0.64259028591 0.57779340438 0.51680246841 0.57010508111 0.46269534355 0.50905995064 0.43220476495 0.37144139668 0.32302198249
1.0409603703 0.89605982834 0.88116120994 0.79021398325 0.89652899859 0.76725683433 0.81189016633 0.71479012351 0.62827576674 0.54901451874
0.4268079574 0.36290585696 0.35465644129 0.31710660115 0.35917001485 0.30715077055 0.32488686301 0.28597382996 0.25133561324 0.2196168509
0.6141524128 0.53315397139 0.52650476865 0.47310738211 0.53735898374 0.46010606378 0.48700330333 0.42881629355 0.3769401535 0.32939766785
0.6141524128 0.53315397139 0.52650476865 0.47310738211 0.53735898374 0.46010606378 0.48700330333 0.42881629355 0.3769401535 0.32939766785
0 0 0 0 0 0 0 0 0 0
0.6141524128 0.53315397139 0.52650476865 0.47310738211 0.53735898374 0.46010606378 0.48700330333 0.42881629355 0.3769401535 0.32939766785
10 11 12 13 14 15 16 17 18 19
0.1882577666 0.15024417915 0.1258068729 0.12671195832 0.14390858123 0.10498990832 0.13847806873 0.10770516457 0.08688819999 0.07512208957
0.1859136618 0.12941365488 0.09730672275 0.07296099719 0.0669973091 0.05052804932 0.04566552817 0.03850060839 0.03319598624 0.02826432162
0.8009793859 0.64256369098 0.57777003694 0.51677955666 0.57007590518 0.46266872819 0.50903045991 0.43217960292 0.37141979947 0.32300326209
1.0409278853 0.89603488187 0.88113752882 0.79018855605 0.89649164447 0.76721838725 0.81184883346 0.71475376922 0.62824404375 0.54898699147
0.4267946381 0.36289575359 0.35464690993 0.31709639741 0.35915504993 0.30713537929 0.3248703232 0.2859592853 0.25132292276 0.21960583943
0.6141332471 0.53313912828 0.52649061889 0.47309215864 0.53733659454 0.46008300796 0.48697851026 0.42879448391 0.37692112098 0.32938115203
0.6141332471 0.53313912828 0.52649061889 0.47309215864 0.53733659454 0.46008300796 0.48697851026 0.42879448391 0.37692112098 0.32938115203
0 0 0 0 0 0 0 0 0 0
0.6141332471 0.53313912828 0.52649061889 0.47309215864 0.53733659454 0.46008300796 0.48697851026 0.42879448391 0.37692112098 0.32938115203
10 11 12 13 14 15 16 17 18 19
0.1882500872 0.15023805034 0.12580174095 0.12670678945 0.14390271087 0.10498562554 0.1384724199 0.10770077103 0.08688465562 0.07511902517
0.1859073795 0.12940928177 0.09730343459 0.07295853172 0.06699504514 0.05052634189 0.04566398505 0.03849930739 0.03319486449 0.02826336652
0.8009521048 0.6425430857 0.57775208547 0.51676171857 0.57005280595 0.46264734672 0.50900672815 0.43215936372 0.37140244288 0.32298823112
1.0409031997 0.89601638712 0.88112037085 0.7901695162 0.8964626167 0.76718769906 0.81181578384 0.71472472538 0.62821873658 0.54896506758
0.4267845167 0.36288826318 0.35464000406 0.31708875687 0.35914342075 0.30712309409 0.32485709803 0.28594766542 0.25131279888 0.21959706944
Page 89
SAG_Mill
0.3009845958 0.25107988468 0.22463837082 0.20143101297 0.16830305802 0.99594518122 11.8225 3.6829 8.1396

0.3009845958 0.25107988468 0.22463837082 0.20143101297 0.16830305802 0.99594518122 11.8225 3.6829 8.1396
0 0 0 0 0 0 2.7705 2.7705 0.0000
0.3009845958 0.25107988468 0.22463837082 0.20143101297 0.16830305802 0.99594518122 9.0520 0.9124 8.1396
Deficit 0.0001
20 21 22 23 24 25
0.08417720117 0.06064379009 0.06335918368 0.06335918368 0.05611813411 0.43536810497 9.0513 6.5794 2.4719
0.02408353794 0.0206744031 0.01762296943 0.01513150495 0.01244170549 0.07703333234 2.7705 1.0942 1.6764
0.30892555574 0.24870829031 0.23074263793 0.21277873405 0.18076218042 1.17636489146 78.7880 69.0754 9.7126
0.50161793904 0.4184436597 0.37437487052 0.33569719576 0.28048692295 1.6597954563 78.7880 65.0849 13.7031
0.20065222695 0.16737956815 0.14975089071 0.13427930034 0.11219495046 0.66391818252 66.9662 61.4022 5.5640
0.30096571208 0.25106409155 0.22462397981 0.20141789542 0.1682919725 0.99587727378 11.8218 3.6827 8.1391
0.30096571208 0.25106409155 0.22462397981 0.20141789542 0.1682919725 0.99587727378 11.8218 3.6827 8.1391
0 0 0 0 0 0 2.7704 2.7704 0.0000
0.30096571208 0.25106409155 0.22462397981 0.20141789542 0.1682919725 0.99587727378 9.0514 0.9123 8.1391
Deficit 0.0001
20 21 22 23 24 25
0.08417294374 0.06064072291 0.06335597916 0.06335597916 0.05611529583 0.43534608536 9.0509 6.5791 2.4718
0.02408245789 0.02067347593 0.01762217911 0.01513082636 0.01244114752 0.07702987768 2.7704 1.0941 1.6763
0.30890762858 0.24869376699 0.23072904898 0.21276610586 0.1807513938 1.17629414557 78.7874 69.0754 9.7120
0.5015925427 0.41842243631 0.37435550264 0.33567951899 0.28047197277 1.65970364597 78.7874 65.0850 13.7024
0.20064206816 0.16737107869 0.14974314351 0.13427222962 0.11218897037 0.66388145839 66.9662 61.4025 5.5637
0.30095047454 0.25105135762 0.22461235913 0.20140728938 0.1682830024 0.99582218758 11.8212 3.6825 8.1387
0.30095047454 0.25105135762 0.22461235913 0.20140728938 0.1682830024 0.99582218758 11.8212 3.6825 8.1387
0 0 0 0 0 0 2.7703 2.7703 0.0000
0.30095047454 0.25105135762 0.22461235913 0.20140728938 0.1682830024 0.99582218758 9.0509 0.9122 8.1387
Deficit 0.0001
20 21 22 23 24 25
0.08416951013 0.06063824924 0.06335339472 0.06335339472 0.05611300675 0.4353283266 9.0505 6.5788 2.4717
0.0240816441 0.02067277734 0.01762158363 0.01513031506 0.01244072712 0.07702727471 2.7703 1.0941 1.6762
0.3088932224 0.24868210526 0.23071812186 0.2127559394 0.18074270424 1.1762370597 78.7870 69.0754 9.7116
0.50157230206 0.41840553685 0.37434005059 0.33566539213 0.28046001241 1.65962995609 78.7870 65.0851 13.7019
0.2006339717 0.16736431882 0.14973696265 0.13426657885 0.11218418622 0.66385198244 66.9662 61.4027 5.5635
Page 90
SAG_Mill

Actual 0 0 0 0 2.28133271902 0.48890564816 0.9121258215 0.60898661579 0.62118311809
SAG Product, tons 0 0 0 0 0 0 0.9121258215 0.60898661579 0.62118311809

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38825322265 0.59640763106 0.81723230781 1.59735882977 2.34490466172 0.40725862515 0.42716904683 0.24526019426 0.21539456175
To the Grate, tons 3.72910749568 11.4503320672 16.229165759 24.7417045903 6.15232338778 1.06809437289 1.71446287298 1.08556442689 1.0705395151
Actual 0 0 0 0 2.28131988714 0.4888729457 0.91207022954 0.60893329034 0.62117148988
SAG Product, tons 0 0 0 0 0 0 0.91207022954 0.60893329034 0.62117148988

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38824343682 0.59639259875 0.81721170967 1.59731856874 2.34484555898 0.4072483603 0.42715828014 0.24525401254 0.21538913278
To the Grate, tons 3.72293090802 11.4441250072 16.2424696081 24.7409916722 6.15232444703 1.0680350203 1.71437719554 1.08548128926 1.07052487223
Actual 0 0 0 0 2.28132027992 0.48884577968 0.91202465034 0.60888665537 0.62116299348
SAG Product, tons 0 0 0 0 0 0 0.91202465034 0.60888665537 0.62116299348

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38823605421 0.5963812581 0.81719617005 1.59728819505 2.34480097076 0.4072406163 0.42715015754 0.24524934893 0.21538503707
To the Grate, tons 3.71733932876 11.438027832 16.2547699017 24.7405139562 6.15235539825 1.0679862239 1.7143078593 1.08540869211 1.07051479248
Page 91
SAG_Mill
0.614118683 0.53312812394 0.52648036679 0.47308075933 0.53731919596 0.46006460497 0.48695868582 0.42877705996 0.3769059377 0.32936799814
0.614118683 0.53312812394 0.52648036679 0.47308075933 0.53731919596 0.46006460497 0.48695868582 0.42877705996 0.3769059377 0.32936799814
0 0 0 0 0 0 0 0 0 0
0.614118683 0.53312812394 0.52648036679 0.47308075933 0.53731919596 0.46006460497 0.48695868582 0.42877705996 0.3769059377 0.32936799814
10 11 12 13 14 15 16 17 18 19
0.1882439867 0.15023318172 0.12579766421 0.12670268338 0.14389804755 0.10498222337 0.13846793255 0.10769728087 0.08688184003 0.07511659086
0.1859028417 0.12940612303 0.09730105951 0.07295675088 0.06699340987 0.0505251086 0.04566287044 0.03849836766 0.03319405424 0.02826267664
0.8009313451 0.64252756793 0.57773872779 0.51674819113 0.57003487817 0.46263042606 0.50898790102 0.43214331396 0.37138869315 0.32297633694
1.0408851307 0.89600336199 0.88110873198 0.79015589664 0.89644067907 0.76716363823 0.81178980042 0.71470191332 0.62819889544 0.548947915
0.4267771082 0.36288298798 0.35463531956 0.31708329145 0.35913463203 0.30711346198 0.32484670047 0.28593853875 0.25130486162 0.21959020806
0.6141080225 0.53312037401 0.52647341241 0.47307260519 0.53730604704 0.46005017625 0.48694309995 0.42876337457 0.37689403382 0.32935770694
0.6141080225 0.53312037401 0.52647341241 0.47307260519 0.53730604704 0.46005017625 0.48694309995 0.42876337457 0.37689403382 0.32935770694
0 0 0 0 0 0 0 0 0 0
0.6141080225 0.53312037401 0.52647341241 0.47307260519 0.53730604704 0.46005017625 0.48694309995 0.42876337457 0.37689403382 0.32935770694
10 11 12 13 14 15 16 17 18 19
0.1882392421 0.15022939513 0.12579449352 0.12669948987 0.14389442064 0.10497957732 0.1384644425 0.10769456639 0.0868796502 0.07511469757
0.185899786 0.12940399598 0.09729946018 0.07295555169 0.0669923087 0.05052427812 0.04566211988 0.03849773487 0.03319350863 0.02826221209
0.8009161363 0.6425163791 0.57772927325 0.51673833301 0.57002136137 0.46261731742 0.50897326286 0.43213084001 0.37137802045 0.32296711771
1.0408726825 0.89599497762 0.88110176539 0.79014688084 0.89642478771 0.76714524967 0.81176985878 0.7146844261 0.62818372234 0.54893483506
0.4267720043 0.3628795923 0.3546325156 0.31707967348 0.35912826559 0.30710610061 0.3248387206 0.28593154245 0.25129879177 0.21958497582
0.6141006783 0.53311538532 0.52646924979 0.47306720736 0.53729652212 0.46003914906 0.48693113818 0.42875288365 0.37688493057 0.32934985924
0.6141006783 0.53311538532 0.52646924979 0.47306720736 0.53729652212 0.46003914906 0.48693113818 0.42875288365 0.37688493057 0.32934985924
0 0 0 0 0 0 0 0 0 0
0.6141006783 0.53311538532 0.52646924979 0.47306720736 0.53729652212 0.46003914906 0.48693113818 0.42875288365 0.37688493057 0.32934985924
10 11 12 13 14 15 16 17 18 19
0.1882356626 0.15022653846 0.12579210148 0.12669708063 0.14389168443 0.10497758109 0.13846180954 0.10769251853 0.08687799814 0.07511326923
0.1858979893 0.12940274532 0.0972985198 0.07295484659 0.06699166123 0.05052378981 0.04566167857 0.0384973628 0.03319318783 0.02826193894
0.8009056562 0.64250887608 0.57772313688 0.5167316007 0.57001161125 0.46260747152 0.50896220872 0.43212142378 0.37136997774 0.32296018399
1.0408650099 0.89599052914 0.88109875155 0.79014177416 0.89641405427 0.76713172061 0.81175508935 0.71467149471 0.62817254104 0.54892523602
0.4267688584 0.36287779065 0.35463130256 0.31707762421 0.35912396553 0.30710068462 0.32483281045 0.28592636885 0.2512943188 0.21958113601
Page 92
SAG_Mill
0.30093833036 0.25104121803 0.22460308794 0.20139881328 0.16827582619 0.99577797365 11.8208 3.6824 8.1384

0.30093833036 0.25104121803 0.22460308794 0.20139881328 0.16827582619 0.99577797365 11.8208 3.6824 8.1384
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30093833036 0.25104121803 0.22460308794 0.20139881328 0.16827582619 0.99577797365 9.0505 0.9121 8.1384
Deficit 0.0000
20 21 22 23 24 25
0.08416678253 0.06063628419 0.06335134169 0.06335134169 0.05611118835 0.43531421933 9.0502 6.5786 2.4716
0.02408105629 0.02067227274 0.0176211535 0.01512994575 0.01244042345 0.07702539456 2.7702 1.0941 1.6762
0.30888181053 0.24867287575 0.23070945784 0.21274786629 0.18073579802 1.17619159633 78.7866 69.0754 9.7113
0.50155645114 0.41839231756 0.37432793174 0.33565428709 0.28045059704 1.65957169244 78.7866 65.0852 13.7015
0.20062763118 0.16735903103 0.14973211508 0.13426213682 0.11218042006 0.66382867697 66.9662 61.4029 5.5633
0.30092881997 0.25103328652 0.22459581666 0.20139215027 0.16827017697 0.99574301546 11.8204 3.6823 8.1382
0.30092881997 0.25103328652 0.22459581666 0.20139215027 0.16827017697 0.99574301546 11.8204 3.6823 8.1382
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30092881997 0.25103328652 0.22459581666 0.20139215027 0.16827017697 0.99574301546 9.0502 0.9121 8.1382
Deficit 0.0000
20 21 22 23 24 25
0.08416466113 0.06063475587 0.06334974494 0.06334974494 0.05610977409 0.43530324734 9.0500 6.5784 2.4715
0.02408066047 0.02067193295 0.01762086386 0.01512969706 0.01244021897 0.07702412849 2.7702 1.0940 1.6762
0.30887295278 0.24866571985 0.23070272388 0.21274157881 0.18073041312 1.17615605281 78.7864 69.0754 9.7110
0.50154434699 0.41838223827 0.37431865738 0.33564576111 0.28044335381 1.65952659809 78.7864 65.0853 13.7011
0.20062278939 0.16735499927 0.14972840532 0.13425872642 0.11217752277 0.66381063924 66.9662 61.4031 5.5632
0.3009215576 0.251027239 0.22459025207 0.20138703469 0.16826583104 0.99571595885 11.8202 3.6822 8.1380
0.3009215576 0.251027239 0.22459025207 0.20138703469 0.16826583104 0.99571595885 11.8202 3.6822 8.1380
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.3009215576 0.251027239 0.22459025207 0.20138703469 0.16826583104 0.99571595885 9.0500 0.9120 8.1380
Deficit 0.0000
20 21 22 23 24 25
0.0841630607 0.06063360287 0.06334854031 0.06334854031 0.05610870714 0.43529496987 9.0498 6.5783 2.4715
0.02408042774 0.02067173316 0.01762069356 0.01512955083 0.01244009874 0.07702338407 2.7702 1.0940 1.6761
0.30886627783 0.2486603353 0.23069763919 0.21273681756 0.18072632864 1.17612899318 78.7862 69.0754 9.7108
0.50153544521 0.41837484184 0.374311814 0.33563943962 0.2804379674 1.65949276545 78.7862 65.0853 13.7009
0.20061922859 0.16735204066 0.14972566794 0.13425619782 0.1121753682 0.66379710618 66.9662 61.4032 5.5631
Page 93
SAG_Mill

Actual 0 0 0 0 2.28133175682 0.48882344529 0.91198776443 0.60884593294 0.62115714479
SAG Product, tons 0 0 0 0 0 0 0.91198776443 0.60884593294 0.62115714479

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38823073688 0.59637308998 0.81718497762 1.59726631838 2.34476885605 0.40723503868 0.42714430724 0.24524598996 0.21538208712
To the Grate, tons 3.71227858469 11.4320637101 16.2661389763 24.7402408732 6.15241129875 1.06794663873 1.71425271386 1.08534542825 1.07050857307
Actual 0 0 0 0 2.28135248508 0.48880532693 0.91195842783 0.6088104459 0.62115353603
SAG Product, tons 0 0 0 0 0 0 0.91195842783 0.6088104459 0.62115353603

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822719268 0.59636764563 0.81717751746 1.59725173679 2.34474745044 0.40723132099 0.4271404078 0.24524375109 0.21538012088
To the Grate, tons 3.70769942794 11.4262513142 16.276644212 24.740144944 6.15248789774 1.06791508552 1.71420988569 1.08529043997 1.07050561751
Actual 0 0 0 0 2.28138088846 0.48879088484 0.91193564384 0.60877960093 0.62115182109
SAG Product, tons 0 0 0 0 0 0 0.91193564384 0.60877960093 0.62115182109

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822516791 0.59636453532 0.81717325553 1.59724340643 2.34473522157 0.40722919711 0.42713818008 0.24524247204 0.21537899758
To the Grate, tons 3.70355709891 11.420605405 16.2863483583 24.740201527 6.15258152712 1.06789052703 1.71417773594 1.08524279546 1.07050541633
Page 94
SAG_Mill
0.6140961515 0.53311273848 0.52646744899 0.47306414995 0.53729008874 0.460031036 0.4869222789 0.42874512586 0.37687822224 0.3293441
0.6140961515 0.53311273848 0.52646744899 0.47306414995 0.53729008874 0.460031036 0.4869222789 0.42874512586 0.37687822224 0.3293441
0 0 0 0 0 0 0 0 0 0
0.6140961515 0.53311273848 0.52646744899 0.47306414995 0.53729008874 0.460031036 0.4869222789 0.42874512586 0.37687822224 0.3293441
10 11 12 13 14 15 16 17 18 19
0.1882330845 0.15022448094 0.12579037861 0.12669534537 0.14388971367 0.1049761433 0.13845991315 0.10769104356 0.08687680825 0.07511224047
0.1858972607 0.12940223814 0.09729813845 0.07295456065 0.06699139866 0.05052359179 0.0456614996 0.03849721191 0.03319305773 0.02826182817
0.8008992036 0.64250450973 0.57771981963 0.51672753023 0.57000507786 0.46260041971 0.50895422321 0.43211462432 0.37136418478 0.32295520465
1.0408613905 0.89598941327 0.88109907512 0.79013998186 0.89640771767 0.76712235454 0.81174474855 0.71466246215 0.62816477418 0.54891861287
0.4267673744 0.36287733872 0.3546314328 0.31707690497 0.35912142694 0.30709693516 0.32482867247 0.2859227551 0.25129121174 0.21957848662
0.6140940161 0.53311207455 0.52646764232 0.47306307689 0.53728629073 0.46002541938 0.48691607609 0.42873970706 0.37687356243 0.32934012625
0.6140940161 0.53311207455 0.52646764232 0.47306307689 0.53728629073 0.46002541938 0.48691607609 0.42873970706 0.37687356243 0.32934012625
0 0 0 0 0 0 0 0 0 0
0.6140940161 0.53311207455 0.52646764232 0.47306307689 0.53728629073 0.46002541938 0.48691607609 0.42873970706 0.37687356243 0.32934012625
10 11 12 13 14 15 16 17 18 19
0.1882313661 0.15022310952 0.12578923026 0.12669418875 0.14388840008 0.10497518497 0.13845864914 0.10769006044 0.08687601515 0.07511155476
0.1858974358 0.12940236005 0.09729823012 0.07295462938 0.06699146178 0.05052363939 0.04566154262 0.03849724818 0.033193089 0.02826185479
0.8008961764 0.6425028083 0.57771889317 0.51672572311 0.5700012888 0.46259575952 0.50894886423 0.43211006371 0.37136031589 0.32295189618
1.0408612037 0.89599111096 0.8811022071 0.79014099196 0.89640512223 0.767116551 0.81173819659 0.71465676359 0.62815992561 0.54891453191
0.4267672978 0.36287802629 0.35463269338 0.31707731032 0.35912038714 0.30709461187 0.32482605062 0.28592047521 0.25128927212 0.21957685415
0.6140939059 0.53311308467 0.52646951372 0.47306368164 0.53728473508 0.46002193913 0.48691214596 0.42873628838 0.37687065349 0.32933767775
0.6140939059 0.53311308467 0.52646951372 0.47306368164 0.53728473508 0.46002193913 0.48691214596 0.42873628838 0.37687065349 0.32933767775
0 0 0 0 0 0 0 0 0 0
0.6140939059 0.53311308467 0.52646951372 0.47306368164 0.53728473508 0.46002193913 0.48691214596 0.42873628838 0.37687065349 0.32933767775
10 11 12 13 14 15 16 17 18 19
0.1882303844 0.15022232604 0.12578857422 0.12669352799 0.14388764964 0.10497463748 0.13845792702 0.10768949879 0.08687556205 0.07511116302
0.1858983727 0.12940301223 0.09729872049 0.07295499706 0.06699179941 0.05052389402 0.04566177275 0.0384974422 0.03319325629 0.02826199723
0.800896055 0.64250336456 0.57771998808 0.51672583537 0.5699998362 0.46259314337 0.50894575039 0.4321074162 0.37135809046 0.32295001441
1.0408639135 0.89599517366 0.8811076908 0.79014436187 0.89640570047 0.76711378985 0.8117348801 0.71465391085 0.62815756677 0.54891261859
0.4267684088 0.36287967169 0.3546349005 0.31707866264 0.3591206188 0.30709350652 0.3248247235 0.28591933388 0.25128832849 0.21957608879
Page 95
SAG_Mill
0.30091621662 0.25102280118 0.22458614605 0.20138324181 0.1682625992 0.99569565927 11.8200 3.6821 8.1378

0.30091621662 0.25102280118 0.22458614605 0.20138324181 0.1682625992 0.99569565927 11.8200 3.6821 8.1378
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30091621662 0.25102280118 0.22458614605 0.20138324181 0.1682625992 0.99569565927 9.0498 0.9120 8.1378
Deficit 0.0000
20 21 22 23 24 25
0.08416190799 0.06063277243 0.06334767268 0.06334767268 0.05610793866 0.43528900801 9.0497 6.5782 2.4715
0.02408033336 0.02067165214 0.0176206245 0.01512949153 0.01244004998 0.07702308219 2.7702 1.0940 1.6761
0.30886146994 0.24865646523 0.23069396513 0.21273336203 0.18072335684 1.17610919638 78.7860 69.0754 9.7107
0.50152928131 0.4183697384 0.37430704896 0.33563500334 0.28043416907 1.65946856943 78.7860 65.0853 13.7007
0.20061676297 0.16734999926 0.14972376192 0.1342544233 0.11217384887 0.66378742777 66.9662 61.4032 5.5630
0.30091251834 0.25101973914 0.22458328705 0.20138058004 0.1682603202 0.99568114166 11.8198 3.6821 8.1377
0.30091251834 0.25101973914 0.22458328705 0.20138058004 0.1682603202 0.99568114166 11.8198 3.6821 8.1377
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30091251834 0.25101973914 0.22458328705 0.20138058004 0.1682603202 0.99568114166 9.0497 0.9120 8.1377
Deficit 0.0000
20 21 22 23 24 25
0.08416113967 0.0606322189 0.06334709438 0.06334709438 0.05610742645 0.43528503422 9.0496 6.5781 2.4714
0.02408035604 0.02067167161 0.0176206411 0.01512950579 0.0124400617 0.07702315475 2.7702 1.0940 1.6761
0.30885825869 0.24865388978 0.2306914974 0.21273102346 0.18072133701 1.17609561674 78.7859 69.0754 9.7106
0.50152545647 0.41836659326 0.37430405964 0.33563217825 0.28043172824 1.65945261621 78.7859 65.0854 13.7006
0.200615233 0.16734874119 0.14972256618 0.13425329326 0.11217287253 0.66378104648 66.9662 61.4032 5.5629
0.30091022348 0.25101785207 0.22458149346 0.20137888499 0.16825885571 0.99567156972 11.8198 3.6821 8.1377
0.30091022348 0.25101785207 0.22458149346 0.20137888499 0.16825885571 0.99567156972 11.8198 3.6821 8.1377
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30091022348 0.25101785207 0.22458149346 0.20137888499 0.16825885571 0.99567156972 9.0496 0.9119 8.1377
Deficit 0.0000
20 21 22 23 24 25
0.08416070074 0.06063190268 0.06334676399 0.06334676399 0.05610713382 0.43528276402 9.0495 6.5781 2.4714
0.02408047741 0.0206717758 0.01762072991 0.01512958204 0.01244012439 0.07702354294 2.7702 1.0940 1.6761
0.30885641114 0.24865241967 0.23069006008 0.21272963929 0.18072013075 1.17608735345 78.7859 69.0754 9.7105
0.50152362634 0.41836511759 0.37430258484 0.33563072793 0.28043044599 1.65944370353 78.7859 65.0854 13.7005
0.20061450093 0.16734815091 0.14972197626 0.13425271313 0.11217235963 0.66377748141 66.9662 61.4032 5.5629
Page 96
SAG_Mill

Actual 0 0 0 0 2.28141560682 0.48877964428 0.91191854063 0.60875287536 0.62115170436
SAG Product, tons 0 0 0 0 0 0 0.91191854063 0.60875287536 0.62115170436

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822444142 0.59636341933 0.81717172634 1.59724041748 2.34473083382 0.40722843505 0.42713738077 0.24524201311 0.21537859454
To the Grate, tons 3.69981092578 11.4151373477 16.2953098375 24.7403885765 6.15268901405 1.06787204884 1.71415482665 1.08520167023 1.07050753206
Actual 0 0 0 0 2.28145546365 0.48877118671 0.91190635321 0.6087298067 0.62115293199
SAG Product, tons 0 0 0 0 0 0 0.91190635321 0.6087298067 0.62115293199

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822481993 0.59636400077 0.81717252306 1.59724197475 2.34473311988 0.40722883209 0.42713779721 0.24524225221 0.21537880453
To the Grate, tons 3.69642395809 11.409855569 16.303583027 24.7406864143 6.1528076101 1.06785884343 1.71413989321 1.08516633213 1.07051158748
Actual 0 0 0 0 2.2814994398 0.48876514251 0.91189840883 0.60870998425 0.62115528511
SAG Product, tons 0 0 0 0 0 0 0.91189840883 0.60870998425 0.62115528511

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822613419 0.59636601965 0.81717528945 1.59724738192 2.34474105754 0.40723021069 0.42713924321 0.24524308244 0.21537953365
To the Grate, tons 3.69336263201 11.4047659601 16.3112185234 24.741077516 6.15293493302 1.06785019688 1.71413182164 1.08513612916 1.07051725626
Page 97
SAG_Mill
0.6140955046 0.53311550197 0.5264727903 0.47306569924 0.53728508167 0.46002028333 0.4869101566 0.42873457697 0.37686923828 0.32933652981
0.6140955046 0.53311550197 0.5264727903 0.47306569924 0.53728508167 0.46002028333 0.4869101566 0.42873457697 0.37686923828 0.32933652981
0 0 0 0 0 0 0 0 0 0
0.6140955046 0.53311550197 0.5264727903 0.47306569924 0.53728508167 0.46002028333 0.4869101566 0.42873457697 0.37686923828 0.32933652981
10 11 12 13 14 15 16 17 18 19
0.1882300322 0.15022204493 0.12578833883 0.12669329091 0.14388738039 0.10497444104 0.13845766792 0.10768929727 0.08687539948 0.07511102247
0.1858999483 0.12940410895 0.09729954512 0.07295561537 0.06699236718 0.05052432222 0.04566215974 0.03849776847 0.03319353761 0.02826223676
0.8008983893 0.64250582557 0.57772278444 0.51672756892 0.57000036637 0.46259226977 0.50894455116 0.43210639963 0.37135726557 0.32294934801
1.0408690555 0.89600121255 0.8811151307 0.79014970776 0.89640895958 0.76711361877 0.81173431854 0.71465348026 0.62815732584 0.54891254816
0.4267705172 0.36288211745 0.35463789497 0.3170808079 0.35912192447 0.30709343803 0.32482449878 0.28591916161 0.25128823211 0.21957606061
0.6140985384 0.5331190951 0.52647723573 0.47306889986 0.5372870351 0.46002018074 0.48690981976 0.42873431865 0.37686909374 0.32933648755
0.6140985384 0.5331190951 0.52647723573 0.47306889986 0.5372870351 0.46002018074 0.48690981976 0.42873431865 0.37686909374 0.32933648755
0 0 0 0 0 0 0 0 0 0
0.6140985384 0.5331190951 0.52647723573 0.47306889986 0.5372870351 0.46002018074 0.48690981976 0.42873431865 0.37686909374 0.32933648755
10 11 12 13 14 15 16 17 18 19
0.1882302157 0.15022219139 0.12578846147 0.12669341443 0.14388752067 0.10497454338 0.13845780291 0.10768940226 0.08687548418 0.0751110957
0.1859020554 0.1294055757 0.09730064797 0.0729564423 0.06699312652 0.0505248949 0.04566267731 0.03849820483 0.03319391385 0.0282625571
0.8009027883 0.64250988455 0.57772700441 0.51673066463 0.57000257166 0.46259287631 0.508944979 0.43210676871 0.37135763013 0.32294971341
1.0408762264 0.89600888977 0.88112418347 0.79015669591 0.8964144704 0.7671156433 0.81173609325 0.71465510292 0.62815887923 0.54891403802
0.4267734573 0.36288522674 0.35464153859 0.31708361219 0.35912413224 0.30709424849 0.32482520895 0.28591981081 0.25128885353 0.21957665659
0.6141027691 0.53312366303 0.52648264487 0.47307308372 0.53729033816 0.4600213948 0.4869108843 0.42873529211 0.37687002571 0.32933738143
0.6141027691 0.53312366303 0.52648264487 0.47307308372 0.53729033816 0.4600213948 0.4869108843 0.42873529211 0.37687002571 0.32933738143
0 0 0 0 0 0 0 0 0 0
0.6141027691 0.53312366303 0.52648264487 0.47307308372 0.53729033816 0.4600213948 0.4869108843 0.42873529211 0.37687002571 0.32933738143
10 11 12 13 14 15 16 17 18 19
0.1882308529 0.15022269994 0.1257888873 0.12669384333 0.14388800778 0.10497489876 0.13845827163 0.10768976683 0.08687577828 0.07511134997
0.1859046009 0.12940734762 0.09730198029 0.07295744127 0.06699404383 0.05052558672 0.04566330256 0.03849873198 0.03319436836 0.02826294409
0.8009089111 0.6425152743 0.57773240618 0.51673489679 0.57000618385 0.46259473397 0.50894678314 0.43210830961 0.37135900017 0.32295095065
1.040885075 0.89601791131 0.88113455068 0.79016503579 0.8964218586 0.76711951869 0.81173983867 0.71465845686 0.62816194459 0.54891684171
0.4267770853 0.36288888048 0.35464571127 0.31708695892 0.35912709212 0.3070957999 0.32482670772 0.28592115265 0.25129007979 0.21957777812
Page 98
SAG_Mill
0.30090912542 0.25101696668 0.22458060858 0.2013780148 0.16825808636 0.99566622212 11.8197 3.6821 8.1376

0.30090912542 0.25101696668 0.22458060858 0.2013780148 0.16825808636 0.99566622212 11.8197 3.6821 8.1376
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30090912542 0.25101696668 0.22458060858 0.2013780148 0.16825808636 0.99566622212 9.0495 0.9119 8.1376
Deficit 0.0000
20 21 22 23 24 25
0.08416054324 0.06063178922 0.06334664545 0.06334664545 0.05610702883 0.43528194947 9.0495 6.5781 2.4714
0.02408068149 0.020671951 0.01762087925 0.01512971026 0.01244022983 0.07702419573 2.7702 1.0940 1.6762
0.30885572566 0.24865189113 0.23068950096 0.21272906885 0.18071961829 1.17608362661 78.7859 69.0754 9.7105
0.50152349235 0.418365061 0.37430239817 0.33563044746 0.2804301499 1.65944078961 78.7859 65.0854 13.7005
0.20061444733 0.16734812827 0.14972190159 0.13425260094 0.1121722412 0.66377631585 66.9661 61.4032 5.5629
0.30090904502 0.25101693272 0.22458049658 0.20137784652 0.1682579087 0.99566447377 11.8197 3.6821 8.1376
0.30090904502 0.25101693272 0.22458049658 0.20137784652 0.1682579087 0.99566447377 11.8197 3.6821 8.1376
0 0 0 0 0 0 2.7702 2.7702 0.0000
0.30090904502 0.25101693272 0.22458049658 0.20137784652 0.1682579087 0.99566447377 9.0495 0.9119 8.1376
Deficit 0.0000
20 21 22 23 24 25
0.0841606253 0.06063184833 0.06334670721 0.06334670721 0.05610708353 0.43528237386 9.0495 6.5781 2.4714
0.02408095444 0.02067218531 0.01762107897 0.01512988175 0.01244037083 0.07702506878 2.7702 1.0940 1.6762
0.30885602707 0.24865216191 0.23068968778 0.21272918991 0.18071969556 1.17608375848 78.7859 69.0754 9.7105
0.50152479475 0.41836620572 0.37430330272 0.33563115859 0.28043069004 1.65944296845 78.7859 65.0854 13.7005
0.2006149683 0.16734858617 0.14972226341 0.13425288539 0.11217245725 0.66377718738 66.9661 61.4032 5.5629
0.30090982645 0.25101761955 0.22458103931 0.2013782732 0.16825823279 0.99566578107 11.8198 3.6822 8.1376
0.30090982645 0.25101761955 0.22458103931 0.2013782732 0.16825823279 0.99566578107 11.8198 3.6822 8.1376
0 0 0 0 0 0 2.7703 2.7703 0.0000
0.30090982645 0.25101761955 0.22458103931 0.2013782732 0.16825823279 0.99566578107 9.0495 0.9119 8.1376
Deficit 0.0000
20 21 22 23 24 25
0.08416091021 0.06063205359 0.06334692166 0.06334692166 0.05610727347 0.43528384742 9.0496 6.5781 2.4714
0.02408128417 0.02067246836 0.01762132025 0.01513008892 0.01244054118 0.07702612346 2.7703 1.0941 1.6762
0.30885716268 0.24865310812 0.23069050533 0.21272989598 0.1807202719 1.17608715826 78.7859 69.0754 9.7105
0.50152730698 0.41836836187 0.37430512677 0.33563270592 0.28043193566 1.65944945 78.7859 65.0853 13.7006
0.20061597322 0.16734944864 0.14972299303 0.13425350433 0.1121729555 0.66377978 66.9661 61.4031 5.5629
Page 99
SAG_Mill

Actual 0 0 0 0 2.28154665193 0.48876118494 0.91189411486 0.60869304229 0.62115857438
SAG Product, tons 0 0 0 0 0 0 0.91189411486 0.60869304229 0.62115857438

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38822823582 0.59636924804 0.81717971317 1.5972560285 2.34475375062 0.4072324152 0.4271415555 0.24524441004 0.21538069959
To the Grate, tons 3.69059646478 11.3998722336 16.3182633898 24.7415463115 6.15306891842 1.06784547768 1.71412962964 1.08511047952 1.07052425548
Actual 0 0 0 0 2.28159633456 0.48875902493 0.91189294875 0.60867865445 0.62116263562
SAG Product, tons 0 0 0 0 0 0 0.91189294875 0.60867865445 0.62116263562

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38823099466 0.59637348597 0.81718552023 1.59726737898 2.34477041299 0.40723530909 0.42714459086 0.24524615281 0.21538223014
To the Grate, tons 3.68809777601 11.3951762388 16.3247613878 24.7420790009 6.15320777909 1.06784412708 1.71413245063 1.08508886321 1.07053233946
Actual 0 0 0 0 2.28164782496 0.48875840676 0.91189444947 0.60866652906 0.62116732628
SAG Product, tons 0 0 0 0 0 0 0.91189444947 0.60866652906 0.62116732628

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38823429653 0.59637855807 0.81719247032 1.59728096358 2.34479035504 0.40723877258 0.42714822369 0.2452482386 0.21538406194
To the Grate, tons 3.68584143372 11.3906782387 16.330753195 24.7426633847 6.1533499705 1.06784565085 1.71413952009 1.08507081495 1.07054129477
Page 100
SAG_Mill
0.6141079896 0.53312903083 0.52648883941 0.47307807687 0.53729476648 0.46002371879 0.48691313095 0.4287373042 0.3768718648 0.32933906359
0.6141079896 0.53312903083 0.52648883941 0.47307807687 0.53729476648 0.46002371879 0.48691313095 0.4287373042 0.3768718648 0.32933906359
0 0 0 0 0 0 0 0 0 0
0.6141079896 0.53312903083 0.52648883941 0.47307807687 0.53729476648 0.46002371879 0.48691313095 0.4287373042 0.3768718648 0.32933906359
10 11 12 13 14 15 16 17 18 19
0.1882318719 0.15022351316 0.12578956825 0.12669452917 0.1438887867 0.10497546703 0.13845902117 0.1076903498 0.08687624858 0.07511175658
0.1859075036 0.12940936817 0.09730349955 0.07295858042 0.06699508987 0.05052637562 0.04566401554 0.03849933309 0.03319488665 0.02826338539
0.8009164608 0.64252176181 0.57773877906 0.51674006851 0.57001096869 0.46259764256 0.50894974443 0.43211083554 0.37136121502 0.32295292009
1.0408952952 0.89602802115 0.88114597277 0.79017447426 0.89643079732 0.76712494328 0.81174523512 0.71466326061 0.62816627519 0.54892074392
0.4267812758 0.36289297498 0.35465030852 0.3170907465 0.35913067318 0.30709797149 0.32482886717 0.28592307454 0.25129181221 0.21957933908
0.6141140194 0.53313504616 0.52649566425 0.47308372776 0.53730012415 0.46002697179 0.48691636795 0.42874018607 0.37687446298 0.32934140483
0.6141140194 0.53313504616 0.52649566425 0.47308372776 0.53730012415 0.46002697179 0.48691636795 0.42874018607 0.37687446298 0.32934140483
0 0 0 0 0 0 0 0 0 0
0.6141140194 0.53313504616 0.52649566425 0.47308372776 0.53730012415 0.46002697179 0.48691636795 0.42874018607 0.37687446298 0.32934140483
10 11 12 13 14 15 16 17 18 19
0.1882332095 0.15022458069 0.12579046214 0.12669542949 0.14388980921 0.10497621301 0.13846000509 0.10769111507 0.08687686594 0.07511229034
0.1859106927 0.12941158809 0.09730516872 0.07295983197 0.06699623912 0.05052724236 0.04566479887 0.03849999352 0.03319545609 0.02826387022
0.800925178 0.64252914376 0.57774593938 0.51674600797 0.57001672151 0.46260142687 0.50895367113 0.43211418313 0.37136413424 0.32295549965
1.0409066204 0.89603899635 0.88115822403 0.79018479079 0.89644100108 0.76713165291 0.81175200281 0.71466926794 0.62817165523 0.54892555637
0.4267859193 0.36289741996 0.3546552395 0.31709488644 0.35913476103 0.30710065752 0.32483157534 0.28592547796 0.25129396444 0.21958126416
0.6141207012 0.53314157639 0.52650298453 0.47308990435 0.53730624004 0.4600309954 0.48692042747 0.42874378998 0.37687769079 0.32934429221
0.6141207012 0.53314157639 0.52650298453 0.47308990435 0.53730624004 0.4600309954 0.48692042747 0.42874378998 0.37687769079 0.32934429221
0 0 0 0 0 0 0 0 0 0
0.6141207012 0.53314157639 0.52650298453 0.47308990435 0.53730624004 0.4600309954 0.48692042747 0.42874378998 0.37687769079 0.32934429221
10 11 12 13 14 15 16 17 18 19
0.1882348104 0.15022585833 0.12579153198 0.12669650703 0.14389103298 0.10497710582 0.13846118268 0.10769203097 0.08687760482 0.07511292917
0.1859141066 0.12941396448 0.09730695554 0.07296117174 0.06699746938 0.0505281702 0.04566563742 0.0385007005 0.03319606566 0.02826438924
0.8009348363 0.64253724278 0.57775372701 0.51675256521 0.57002326339 0.46260593354 0.50895839543 0.43211820943 0.37136763492 0.32295858256
1.0409188185 0.89605064294 0.88117110832 0.79019579332 0.89645222058 0.76713941629 0.81175989683 0.71467626336 0.62817789593 0.54893111444
0.4267909206 0.36290213685 0.35466042527 0.31709930167 0.35913925582 0.30710376538 0.32483473422 0.2859282767 0.25129646097 0.2195834875
Page 101
SAG_Mill
0.30091133376 0.25101891323 0.22458213373 0.20137920159 0.16825898016 0.99566967 11.8199 3.6822 8.1377

0.30091133376 0.25101891323 0.22458213373 0.20137920159 0.16825898016 0.99566967 11.8199 3.6822 8.1377
0 0 0 0 0 0 2.7703 2.7703 0.0000
0.30091133376 0.25101891323 0.22458213373 0.20137920159 0.16825898016 0.99566967 9.0495 0.9119 8.1377
Deficit 0.0000
20 21 22 23 24 25
0.08416136581 0.06063238182 0.06334726459 0.06334726459 0.05610757721 0.4352862038 9.0496 6.5782 2.4714
0.02408166018 0.02067279114 0.01762159539 0.01513032516 0.01244073542 0.07702732614 2.7703 1.0941 1.6762
0.3088589992 0.2486546216 0.23069185301 0.21273109408 0.18072126813 1.17609330994 78.7860 69.0754 9.7106
0.50153083116 0.41837136361 0.37430772034 0.33563495368 0.28043377256 1.65945954405 78.7860 65.0853 13.7007
0.20061738293 0.16735064935 0.14972403047 0.13425440343 0.11217369026 0.66378381762 66.9660 61.4031 5.5630
0.30091344823 0.25102071426 0.22458368987 0.20138055024 0.1682600823 0.99567572643 11.8200 3.6822 8.1377
0.30091344823 0.25102071426 0.22458368987 0.20138055024 0.1682600823 0.99567572643 11.8200 3.6822 8.1377
0 0 0 0 0 0 2.7704 2.7704 0.0000
0.30091344823 0.25102071426 0.22458368987 0.20138055024 0.1682600823 0.99567572643 9.0496 0.9119 8.1377
Deficit 0.0000
20 21 22 23 24 25
0.08416196388 0.06063281269 0.06334771475 0.06334771475 0.05610797592 0.43528929705 9.0497 6.5782 2.4715
0.02408207328 0.02067314577 0.01762189768 0.01513058471 0.01244094883 0.07702864748 2.7704 1.0941 1.6763
0.30886142008 0.2486566078 0.23069364289 0.21273270289 0.18072261502 1.17610176215 78.7861 69.0754 9.7107
0.50153519424 0.41837506596 0.37431095231 0.33563778315 0.28043610087 1.65947264693 78.7861 65.0853 13.7008
0.2006191282 0.16735213031 0.14972532327 0.13425553523 0.11217462159 0.66378905877 66.9660 61.4030 5.5630
0.30091606604 0.25102293565 0.22458562904 0.20138224793 0.16826147928 0.99568358816 11.8201 3.6823 8.1378
0.30091606604 0.25102293565 0.22458562904 0.20138224793 0.16826147928 0.99568358816 11.8201 3.6823 8.1378
0 0 0 0 0 0 2.7704 2.7704 0.0000
0.30091606604 0.25102293565 0.22458562904 0.20138224793 0.16826147928 0.99568358816 9.0497 0.9119 8.1378
Deficit 0.0000
20 21 22 23 24 25
0.08416267967 0.06063332836 0.06334825351 0.06334825351 0.05610845311 0.43529299914 9.0498 6.5783 2.4715
0.0240825155 0.02067352539 0.01762222127 0.01513086256 0.01244117729 0.07703006197 2.7704 1.0941 1.6763
0.30886432337 0.24865898406 0.23069579805 0.2127346513 0.18072425199 1.17611211988 78.7862 69.0754 9.7108
0.50154024489 0.41837934216 0.37431470799 0.33564109052 0.28043883322 1.65948823045 78.7862 65.0853 13.7009
0.20062114851 0.16735384081 0.14972682555 0.13425685818 0.11217571453 0.66379529218 66.9660 61.4029 5.5631
Page 102
SAG_Mill

Actual 0 0 0 0 2.28170055042 0.48875910419 0.91189821033 0.60865640513 0.62117252252
SAG Product, tons 0 0 0 0 0 0 0.91189821033 0.60865640513 0.62117252252

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38823804133 0.59638431057 0.81720035273 1.5972963705 2.34481297222 0.40724270069 0.42715234384 0.2452506042 0.21538613948
To the Grate, tons 3.68380462293 11.3863771555 16.3362766089 24.7432887079 6.15349416115 1.06784961204 1.71415016383 1.08505591819 1.07055093598
Actual 0 0 0 0 2.28175401721 0.48876091725 0.91190387265 0.60864804898 0.62117811675
SAG Product, tons 0 0 0 0 0 0 0.91190387265 0.60864804898 0.62117811675

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38824214139 0.59639060881 0.81720898293 1.59731323907 2.34483773508 0.40724700146 0.42715685487 0.24525319421 0.21538841411
To the Grate, tons 3.68196663493 11.3822707854 16.3413667388 24.7439455169 6.15363920703 1.06785562472 1.71416378779 1.08504379982 1.07056110214
Actual 0 0 0 0 2.28180780113 0.48876366929 0.9119111204 0.60864125134 0.62118401558
SAG Product, tons 0 0 0 0 0 0 0.9119111204 0.60864125134 0.62118401558

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38824652008 0.59639733503 0.8172181996 1.59733125393 2.34486418069 0.40725159449 0.42716167244 0.24525596023 0.21539084331
To the Grate, tons 3.68030867551 11.3783559879 16.3460561854 24.744625529 6.15378412927 1.06786334843 1.71417986911 1.08503412566 1.07057165376
Page 103
SAG_Mill
0.6141278978 0.53314850609 0.52651068306 0.47309649165 0.53731296476 0.46003565091 0.48692516261 0.42874798667 0.37688143496 0.32934762694
0.6141278978 0.53314850609 0.52651068306 0.47309649165 0.53731296476 0.46003565091 0.48692516261 0.42874798667 0.37688143496 0.32934762694
0 0 0 0 0 0 0 0 0 0
0.6141278978 0.53314850609 0.52651068306 0.47309649165 0.53731296476 0.46003565091 0.48692516261 0.42874798667 0.37688143496 0.32934762694
10 11 12 13 14 15 16 17 18 19
0.1882366261 0.15022730737 0.12579274533 0.1266977291 0.14389242091 0.1049781184 0.13846251824 0.10769306974 0.08687844281 0.07511365368
0.1859176916 0.12941646003 0.09730883195 0.07296257868 0.06699876132 0.05052914456 0.04566651801 0.03850144292 0.03319670579 0.02826493427
0.8009452384 0.64254590425 0.57776200254 0.51675960946 0.57003043805 0.46261102833 0.50896377046 0.43212278936 0.37137160958 0.32296207545
1.0409316871 0.89606279236 0.8811844555 0.79020731486 0.89646423836 0.76714803099 0.8117687029 0.7146840584 0.62818483221 0.54893727416
0.426796197 0.36290705739 0.35466579734 0.31710392517 0.35914407042 0.30710721404 0.32483825807 0.28593139534 0.25129923576 0.21958595151
0.6141354902 0.53315573497 0.52651865816 0.47310338969 0.53732016794 0.46004081695 0.48693044484 0.42875266306 0.37688559644 0.32935132265
0.6141354902 0.53315573497 0.52651865816 0.47310338969 0.53732016794 0.46004081695 0.48693044484 0.42875266306 0.37688559644 0.32935132265
0 0 0 0 0 0 0 0 0 0
0.6141354902 0.53315573497 0.52651865816 0.47310338969 0.53732016794 0.46004081695 0.48693044484 0.42875266306 0.37688559644 0.32935132265
10 11 12 13 14 15 16 17 18 19
0.188238614 0.15022889387 0.12579407378 0.12669906712 0.14389394052 0.10497922704 0.1384639805 0.10769420705 0.08687936031 0.07511444694
0.1859214013 0.12941904231 0.09731077358 0.07296403453 0.06700009817 0.05053015278 0.0456674292 0.03850221116 0.03319736818 0.02826549825
0.8009562123 0.64255499357 0.57777064471 0.51676702682 0.5700381091 0.46261659386 0.50896966777 0.43212781355 0.37137596425 0.3229658967
1.0409450509 0.89607529843 0.88119811828 0.79021921049 0.89647686501 0.76715732008 0.81177823372 0.71469248832 0.62819231982 0.54894390982
0.4268016763 0.36291212237 0.35467129644 0.3171086988 0.35914912894 0.30711093268 0.32484207193 0.28593476799 0.25130223111 0.21958860591
0.6141433746 0.53316317606 0.52652682184 0.4731105117 0.53732773607 0.4600463874 0.48693616179 0.42875772033 0.37689008871 0.32935530391
0.6141433746 0.53316317606 0.52652682184 0.4731105117 0.53732773607 0.4600463874 0.48693616179 0.42875772033 0.37689008871 0.32935530391
0 0 0 0 0 0 0 0 0 0
0.6141433746 0.53316317606 0.52652682184 0.4731105117 0.53732773607 0.4600463874 0.48693616179 0.42875772033 0.37689008871 0.32935530391
10 11 12 13 14 15 16 17 18 19
0.188240737 0.15023058819 0.12579549252 0.12670049606 0.14389556338 0.10498041102 0.13846554212 0.10769542165 0.08688034016 0.07511529409
0.1859251953 0.12942168328 0.09731275934 0.07296552345 0.06700146539 0.05053118391 0.04566836111 0.03850299684 0.03319804561 0.02826607504
0.8009676086 0.64256439383 0.57777954829 0.51677471831 0.57004615772 0.46262252762 0.50897597516 0.43213318649 0.37138061688 0.32296997505
1.0409587575 0.89608803472 0.8812119695 0.79023135474 0.89648993589 0.76716712913 0.81178832579 0.71470140941 0.62820023295 0.54895091179
0.4268072962 0.36291728059 0.35467687138 0.31711357218 0.35915436544 0.30711485947 0.32484611038 0.28593833715 0.25130539668 0.21959140684
Page 104
SAG_Mill
0.30091909637 0.25102550135 0.22458788244 0.20138423234 0.16826311869 0.99569293827 11.8202 3.6824 8.1378

0.30091909637 0.25102550135 0.22458788244 0.20138423234 0.16826311869 0.99569293827 11.8202 3.6824 8.1378
0 0 0 0 0 0 2.7705 2.7705 0.0000
0.30091909637 0.25102550135 0.22458788244 0.20138423234 0.16826311869 0.99569293827 9.0497 0.9119 8.1378
Deficit 0.0000
20 21 22 23 24 25
0.08416349148 0.06063391321 0.06334886455 0.06334886455 0.05610899432 0.43529719785 9.0498 6.5783 2.4715
0.02408297989 0.02067392405 0.01762256109 0.01513115433 0.0124414172 0.07703154737 2.7705 1.0941 1.6763
0.30886761988 0.24866167807 0.23069825119 0.21273687706 0.18072612604 1.1761240374 78.7863 69.0754 9.7109
0.50154585078 0.41838408138 0.37431888711 0.33564478497 0.28044189322 1.65950583249 78.7863 65.0852 13.7010
0.20062339093 0.16735573652 0.14972849721 0.13425833596 0.11217693853 0.66380233299 66.9659 61.4028 5.5631
0.30092245986 0.25102834486 0.2245903899 0.20138644901 0.16826495469 0.99570349949 11.8203 3.6824 8.1379
0.30092245986 0.25102834486 0.2245903899 0.20138644901 0.16826495469 0.99570349949 11.8203 3.6824 8.1379
0 0 0 0 0 0 2.7705 2.7705 0.0000
0.30092245986 0.25102834486 0.2245903899 0.20138644901 0.16826495469 0.99570349949 9.0498 0.9119 8.1379
Deficit 0.0000
20 21 22 23 24 25
0.0841643803 0.06063455355 0.06334953356 0.06334953356 0.05610958687 0.4353017949 9.0499 6.5784 2.4715
0.02408346043 0.02067433656 0.01762291271 0.01513145625 0.01244166544 0.0770330844 2.7705 1.0942 1.6764
0.30887123166 0.24866462663 0.23070094348 0.21273932577 0.18072819084 1.17613721229 78.7864 69.0754 9.7110
0.50155189637 0.41838918687 0.37432340209 0.33564878718 0.28044521412 1.65952504909 78.7864 65.0852 13.7012
0.20062580922 0.16735777874 0.14973030321 0.13425993685 0.11217826689 0.66381001964 66.9659 61.4027 5.5632
0.30092608715 0.25103140812 0.22459309888 0.20138885033 0.16826694722 0.99571502945 11.8205 3.6825 8.1380
0.30092608715 0.25103140812 0.22459309888 0.20138885033 0.16826694722 0.99571502945 11.8205 3.6825 8.1380
0 0 0 0 0 0 2.7706 2.7706 0.0000
0.30092608715 0.25103140812 0.22459309888 0.20138885033 0.16826694722 0.99571502945 9.0499 0.9119 8.1380
Deficit 0.0000
20 21 22 23 24 25
0.08416532953 0.0606352374 0.06335024803 0.06335024803 0.05611021968 0.43530670433 9.0500 6.5785 2.4716
0.02408395188 0.02067475845 0.01762327233 0.01513176503 0.01244191933 0.07703465636 2.7706 1.0942 1.6764
0.30887509063 0.24866777459 0.23070382357 0.21274194991 0.18073040591 1.17615138033 78.7865 69.0754 9.7111
0.50155828085 0.41839457423 0.37432817652 0.33565302794 0.28044873765 1.65954552757 78.7865 65.0852 13.7013
0.20062836308 0.16735993371 0.14973221299 0.13426163316 0.11217967631 0.66381821103 66.9659 61.4026 5.5632
Page 105
SAG_Mill

Actual 0 0 0 0 2.2818615392 0.48876720448 0.91191967544 0.60863582475 0.62119013806
SAG Product, tons 0 0 0 0 0 0 0.91191967544 0.60863582475 0.62119013806

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38825111049 0.59640438651 0.81722786194 1.59735013989 2.34489190507 0.4072564096 0.42716672296 0.24525886001 0.21539338997
To the Grate, tons 3.67881369033 11.3746288517 16.3503752097 24.7453215135 6.15392809472 1.06787248325 1.71419794835 1.08502659646 1.07058247019
Actual 0 0 0 0 2.28191492249 0.48877138554 0.91192929334 0.60863160134 0.62119641421
SAG Product, tons 0 0 0 0 0 0 0.91192929334 0.60863160134 0.62119641421

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38825585441 0.5964116738 0.8172378474 1.59736965743 2.34492055661 0.40726138575 0.42717194238 0.24526185675 0.2153960218
To the Grate, tons 3.67746620616 11.3710848399 16.354351891 24.7460271832 6.15407039868 1.06788276546 1.71421762248 1.08502094434 1.07059344739
Actual 0 0 0 0 2.28196768968 0.48877609177 0.91193975971 0.60862843085 0.62120278364
SAG Product, tons 0 0 0 0 0 0 0.91193975971 0.60862843085 0.62120278364

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38826070133 0.59641911929 0.81724804965 1.5973895987 2.34494983016 0.40726646992 0.42717727512 0.24526491855 0.21539871076
To the Grate, tons 3.67625218632 11.3677189163 16.3580122756 24.7467370959 6.1542104498 1.06789396365 1.71423853881 1.08501692966 1.07060449597
Page 106
SAG_Mill
0.6141514613 0.53317075413 0.52653509812 0.47311778255 0.53733557045 0.46005226966 0.48694221541 0.42876307226 0.37689483627 0.32935950496
0.6141514613 0.53317075413 0.52653509812 0.47311778255 0.53733557045 0.46005226966 0.48694221541 0.42876307226 0.37689483627 0.32935950496
0 0 0 0 0 0 0 0 0 0
0.6141514613 0.53317075413 0.52653509812 0.47311778255 0.53733557045 0.46005226966 0.48694221541 0.42876307226 0.37689483627 0.32935950496
10 11 12 13 14 15 16 17 18 19
0.1882429627 0.15023236443 0.12579697986 0.1267019941 0.14389726473 0.10498165225 0.13846717927 0.10769669498 0.08688136738 0.07511618222
0.1859290387 0.12942435868 0.09731477099 0.0729670318 0.06700285045 0.05053222849 0.04566930516 0.03850379278 0.03319873188 0.02826665936
0.8009792976 0.6425740037 0.57778862222 0.51678259808 0.57005448061 0.46262874022 0.50898259481 0.43213882491 0.37138549594 0.32297424841
1.0409726754 0.89610089226 0.88122589984 0.79024363933 0.89650330824 0.76717732364 0.81179883675 0.71471069651 0.62820846208 0.54895818466
0.4268130027 0.36292248792 0.35468247817 0.31711850189 0.35915972271 0.30711894057 0.32485031646 0.28594205274 0.25130868866 0.21959431613
0.6141596727 0.53317840434 0.52654342167 0.47312513744 0.53734358554 0.46005838307 0.48694852029 0.42876864377 0.37689977342 0.32936386853
0.6141596727 0.53317840434 0.52654342167 0.47312513744 0.53734358554 0.46005838307 0.48694852029 0.42876864377 0.37689977342 0.32936386853
0 0 0 0 0 0 0 0 0 0
0.6141596727 0.53317840434 0.52654342167 0.47312513744 0.53734358554 0.46005838307 0.48694852029 0.42876864377 0.37689977342 0.32936386853
10 11 12 13 14 15 16 17 18 19
0.1882452627 0.15023420008 0.12579851693 0.12670354223 0.14389902296 0.10498293499 0.13846887115 0.1076980109 0.08688242896 0.07511710004
0.1859329017 0.12942704769 0.09731679286 0.07296854781 0.06700424254 0.05053327838 0.04567025402 0.03850459276 0.03319942164 0.02826724665
0.8009911672 0.64258373568 0.57779778796 0.51679059193 0.57006298821 0.46263515395 0.50898944163 0.43214465639 0.37139053926 0.32297866281
1.0409866914 0.8961137775 0.88123981566 0.79025597123 0.89651685876 0.76718778683 0.81180964288 0.71472024089 0.62821691209 0.54896564559
0.4268187495 0.36292770646 0.35468807911 0.31712345059 0.35916515135 0.30712312923 0.32485464065 0.28594587126 0.25131206901 0.21959730065
0.614167942 0.53318607104 0.52655173654 0.47313252064 0.5373517074 0.4600646576 0.48695500223 0.42877436963 0.37690484308 0.32936834493
0.614167942 0.53318607104 0.52655173654 0.47313252064 0.5373517074 0.4600646576 0.48695500223 0.42877436963 0.37690484308 0.32936834493
0 0 0 0 0 0 0 0 0 0
0.614167942 0.53318607104 0.52655173654 0.47313252064 0.5373517074 0.4600646576 0.48695500223 0.42877436963 0.37690484308 0.32936834493
10 11 12 13 14 15 16 17 18 19
0.1882476128 0.15023607557 0.12580008738 0.12670512398 0.14390081937 0.10498424558 0.13847059977 0.10769935538 0.08688351358 0.07511803779
0.1859367586 0.12942973244 0.09731881154 0.07297006142 0.06700563243 0.05053432662 0.04567120137 0.03850539147 0.03320011031 0.028267833
0.8010031208 0.64259351447 0.57780697803 0.51679863598 0.57007160316 0.46264170142 0.5089964418 0.43215061811 0.3713956929 0.32298317144
1.0410007085 0.89612661052 0.88125363724 0.79026827084 0.89653048128 0.76719841756 0.81182063707 0.71472994845 0.62822550067 0.54897322293
0.4268244966 0.36293290386 0.35469364213 0.31712838632 0.35917060885 0.30712738496 0.3248590401 0.28594975507 0.25131550478 0.21960033174
Page 107
SAG_Mill
0.30092991777 0.25103464051 0.22459596353 0.20139139478 0.16826906134 0.99572731654 11.8206 3.6825 8.1381

0.30092991777 0.25103464051 0.22459596353 0.20139139478 0.16826906134 0.99572731654 11.8206 3.6825 8.1381
0 0 0 0 0 0 2.7706 2.7706 0.0000
0.30092991777 0.25103464051 0.22459596353 0.20139139478 0.16826906134 0.99572731654 9.0500 0.9119 8.1381
Deficit 0.0000
20 21 22 23 24 25
0.08416632465 0.06063595432 0.06335099705 0.06335099705 0.0561108831 0.43531185115 9.0501 6.5785 2.4716
0.02408444975 0.02067518584 0.01762363664 0.01513207783 0.01244217653 0.07703624882 2.7706 1.0942 1.6764
0.30887913747 0.24867107387 0.23070684668 0.21274470804 0.18073273594 1.17616631101 78.7866 69.0754 9.7112
0.50156491649 0.41840017003 0.3743331439 0.33565744696 0.28045241308 1.65956696058 78.7866 65.0851 13.7015
0.2006310174 0.16736217206 0.14973419996 0.13426340077 0.11218114648 0.66382678423 66.9658 61.4025 5.5633
0.30093389909 0.25103799797 0.22459894394 0.20139404619 0.1682712666 0.99574017635 11.8208 3.6826 8.1382
0.30093389909 0.25103799797 0.22459894394 0.20139404619 0.1682712666 0.99574017635 11.8208 3.6826 8.1382
0 0 0 0 0 0 2.7707 2.7707 0.0000
0.30093389909 0.25103799797 0.22459894394 0.20139404619 0.1682712666 0.99574017635 9.0501 0.9119 8.1382
Deficit 0.0000
20 21 22 23 24 25
0.08416735305 0.06063669521 0.06335177112 0.06335177112 0.0561115687 0.4353171701 9.0503 6.5786 2.4716
0.02408495014 0.0206756154 0.0176240028 0.01513239222 0.01244243504 0.07703784938 2.7707 1.0942 1.6765
0.3088833206 0.24867448267 0.23070997388 0.21274756411 0.18073515022 1.17618180371 78.7868 69.0754 9.7114
0.50157172714 0.41840591055 0.3743382465 0.33566199191 0.28045619633 1.65958908091 78.7868 65.0851 13.7017
0.20063374173 0.1673644683 0.14973624101 0.13426521876 0.11218265979 0.66383563236 66.9658 61.4024 5.5634
0.30093798541 0.25104144225 0.22460200549 0.20139677315 0.16827353655 0.99575344855 11.8210 3.6827 8.1383
0.30093798541 0.25104144225 0.22460200549 0.20139677315 0.16827353655 0.99575344855 11.8210 3.6827 8.1383
0 0 0 0 0 0 2.7707 2.7707 0.0000
0.30093798541 0.25104144225 0.22460200549 0.20139677315 0.16827353655 0.99575344855 9.0502 0.9119 8.1383
Deficit 0.0000
20 21 22 23 24 25
0.08416840378 0.06063745219 0.06335256199 0.06335256199 0.05611226919 0.43532260452 9.0504 6.5787 2.4717
0.02408544974 0.02067604428 0.01762436838 0.01513270612 0.01244269314 0.0770394474 2.7707 1.0943 1.6765
0.30888759526 0.24867796477 0.23071317138 0.21275048687 0.18073762211 1.17619768429 78.7869 69.0754 9.7115
0.5015786469 0.41841174063 0.37434343431 0.33566661745 0.28046004923 1.65961165693 78.7869 65.0851 13.7018
0.2006365097 0.16736680036 0.14973831615 0.13426706898 0.11218420095 0.66384466277 66.9657 61.4023 5.5634
Page 108
SAG_Mill

Actual 0 0 0 0 2.28201962151 0.48878121724 0.9119508869 0.60862617887 0.62120919448
SAG Product, tons 0 0 0 0 0 0 0.9119508869 0.60862617887 0.62120919448

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38826560755 0.59642665588 0.81725837673 1.59740978397 2.34497946191 0.40727161631 0.42718267311 0.24526801782 0.21540143263
To the Grate, tons 3.67515889926 11.364525656 16.3613805156 24.7474465649 6.1543477566 1.06790587524 1.71426038947 1.08501433823 1.07061553945
Actual 0 0 0 0 2.28207053573 0.48878666924 0.91196251114 0.60862472524 0.62121560236
SAG Product, tons 0 0 0 0 0 0 0.91196251114 0.60862472524 0.62121560236

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38827053547 0.59643422582 0.81726874949 1.59743005852 2.34500922472 0.40727678546 0.42718809497 0.2452711308 0.21540416653
To the Grate, tons 3.67417479906 11.3614993409 16.3644789993 24.748151578 6.15448191555 1.0679183234 1.71428290654 1.08501297875 1.07062651275
Actual 0 0 0 0 2.2821202827 0.48879236684 0.91197448991 0.60862396266 0.62122196953
SAG Product, tons 0 0 0 0 0 0 0.91197448991 0.60862396266 0.62122196953

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38827545288 0.59644177959 0.81727910011 1.59745028981 2.34503892402 0.40728194358 0.42719350526 0.24527423713 0.2154068946
To the Grate, tons 3.67328941671 11.3586340427 16.3673284734 24.7488487238 6.15461260041 1.06793115427 1.7143058577 1.0850126806 1.07063736088
Page 109
SAG_Mill
0.6141762118 0.53319370666 0.52655999511 0.47313988452 0.53735987243 0.4600710326 0.48696159697 0.42878019338 0.37690999588 0.32937289119
0.6141762118 0.53319370666 0.52655999511 0.47313988452 0.53735987243 0.4600710326 0.48696159697 0.42878019338 0.37690999588 0.32937289119
0 0 0 0 0 0 0 0 0 0
0.6141762118 0.53319370666 0.52655999511 0.47313988452 0.53735987243 0.4600710326 0.48696159697 0.42878019338 0.37690999588 0.32937289119
10 11 12 13 14 15 16 17 18 19
0.1882499915 0.15023797402 0.12580167704 0.12670672507 0.14390263776 0.1049855722 0.13847234955 0.10770071631 0.08688461148 0.07511898701
0.1859405875 0.12943239776 0.0973208156 0.07297156408 0.06700701227 0.05053536726 0.04567214187 0.0385061844 0.03320079399 0.02826841512
0.8010150757 0.64260327563 0.57781613477 0.51680667547 0.57008025888 0.46264832442 0.50900353152 0.43215665579 0.37140091025 0.32298773387
1.0410146438 0.89613932349 0.88126729715 0.79028047049 0.89654408489 0.76720912865 0.81183172689 0.71473973797 0.62823415683 0.54898085492
0.4268302103 0.36293805263 0.35469914007 0.31713328194 0.35917605876 0.30713167286 0.32486347781 0.28595367167 0.2513189676 0.21960338469
0.6141844335 0.53320127085 0.52656815707 0.47314718854 0.53736802612 0.46007745579 0.48696824907 0.4287860663 0.37691518923 0.32937747023
0.6141844335 0.53320127085 0.52656815707 0.47314718854 0.53736802612 0.46007745579 0.48696824907 0.4287860663 0.37691518923 0.32937747023
0 0 0 0 0 0 0 0 0 0
0.6141844335 0.53320127085 0.52656815707 0.47314718854 0.53736802612 0.46007745579 0.48696824907 0.4287860663 0.37691518923 0.32937747023
10 11 12 13 14 15 16 17 18 19
0.1882523808 0.15023988086 0.12580327373 0.12670833325 0.1439044642 0.1049869047 0.13847410706 0.10770208327 0.08688571423 0.07511994043
0.1859443701 0.12943503079 0.09732279539 0.07297304853 0.06700837539 0.05053639529 0.04567307098 0.03850696773 0.03320146939 0.02826899018
0.8010269613 0.64261296428 0.5778252092 0.51681466373 0.57008889835 0.46265497285 0.50901065585 0.43216272267 0.37140615122 0.3229923153
1.0410284272 0.89615185923 0.88128073878 0.79029251302 0.89655759216 0.76721984524 0.81184283296 0.71474953976 0.62824281965 0.54898848857
0.4268358617 0.36294312963 0.35470455016 0.31713811452 0.35918147009 0.30713596296 0.32486792203 0.28595759318 0.25132243307 0.2196064383
0.6141925655 0.5332087296 0.52657618861 0.4731543985 0.53737612207 0.46008388228 0.48697491093 0.42879194658 0.37692038658 0.32938205026
0.6141925655 0.5332087296 0.52657618861 0.4731543985 0.53737612207 0.46008388228 0.48697491093 0.42879194658 0.37692038658 0.32938205026
0 0 0 0 0 0 0 0 0 0
0.6141925655 0.5332087296 0.52657618861 0.4731543985 0.53737612207 0.46008388228 0.48697491093 0.42879194658 0.37692038658 0.32938205026
10 11 12 13 14 15 16 17 18 19
0.188254765 0.15024178363 0.12580486702 0.126709938 0.14390628673 0.10498823434 0.13847586082 0.1077034473 0.08688681463 0.07512089182
0.1859480908 0.12943762077 0.09732474281 0.07297450872 0.06700971622 0.05053740652 0.04567398489 0.03850773825 0.03320213375 0.02826955584
0.8010387176 0.64262253404 0.57783415999 0.51682256123 0.57009747303 0.46266160382 0.50901776774 0.43216877873 0.37141138146 0.32299688596
1.0410419999 0.89616416999 0.8812939151 0.79030435059 0.89657093759 0.76723050344 0.81185388747 0.71475929425 0.62825143712 0.54899607867
0.4268414267 0.36294811551 0.35470985347 0.31714286484 0.35918681657 0.30714022968 0.32487234562 0.28596149576 0.25132588041 0.2196094745
Page 110
SAG_Mill
0.30094213719 0.25104494027 0.22460511816 0.20139954847 0.16827584828 0.99576699416 11.8211 3.6828 8.1384

0.30094213719 0.25104494027 0.22460511816 0.20139954847 0.16827584828 0.99576699416 11.8211 3.6828 8.1384
0 0 0 0 0 0 2.7708 2.7708 0.0000
0.30094213719 0.25104494027 0.22460511816 0.20139954847 0.16827584828 0.99576699416 9.0503 0.9120 8.1384
Deficit 0.0000
20 21 22 23 24 25
0.08416946737 0.06063821843 0.06335336254 0.06335336254 0.05611297825 0.43532810543 9.0505 6.5788 2.4717
0.02408594573 0.02067647006 0.01762473132 0.01513301774 0.01244294937 0.07704103386 2.7708 1.0943 1.6765
0.3088919228 0.24868148885 0.23071641 0.21275344926 0.18074012856 1.17621380207 78.7870 69.0754 9.7116
0.50158561894 0.41841761276 0.37434866424 0.33567128447 0.28046393882 1.65963448858 78.7870 65.0850 13.7020
0.20063929859 0.16736914924 0.14974040813 0.13426893579 0.11218575679 0.66385379543 66.9657 61.4022 5.5635
0.30094632035 0.25104846351 0.22460825611 0.20140234867 0.16827818203 0.99578069315 11.8213 3.6828 8.1385
0.30094632035 0.25104846351 0.22460825611 0.20140234867 0.16827818203 0.99578069315 11.8213 3.6828 8.1385
0 0 0 0 0 0 2.7709 2.7709 0.0000
0.30094632035 0.25104846351 0.22460825611 0.20140234867 0.16827818203 0.99578069315 9.0505 0.9120 8.1385
Deficit 0.0000
20 21 22 23 24 25
0.08417053566 0.06063898806 0.06335416663 0.06335416663 0.05611369044 0.43533363068 9.0506 6.5789 2.4717
0.02408643571 0.02067689068 0.01762508986 0.01513332559 0.01244320249 0.0770426011 2.7709 1.0943 1.6766
0.30889626996 0.24868502797 0.23071966462 0.21275642802 0.18074264972 1.17623002721 78.7872 69.0754 9.7118
0.50159259451 0.41842348615 0.37435389929 0.33567595937 0.28046783679 1.65965740375 78.7872 65.0850 13.7022
0.20064208889 0.16737149863 0.14974250217 0.13427080576 0.11218731598 0.6638629615 66.9657 61.4021 5.5636
0.30095050562 0.25105198752 0.22461139713 0.20140515361 0.16828052082 0.99579444225 11.8215 3.6829 8.1386
0.30095050562 0.25105198752 0.22461139713 0.20140515361 0.16828052082 0.99579444225 11.8215 3.6829 8.1386
0 0 0 0 0 0 2.7709 2.7709 0.0000
0.30095050562 0.25105198752 0.22461139713 0.20140515361 0.16828052082 0.99579444225 9.0506 0.9120 8.1386
Deficit 0.0000
20 21 22 23 24 25
0.08417160167 0.06063975604 0.063354969 0.063354969 0.05611440112 0.43533914413 9.0507 6.5790 2.4717
0.02408691768 0.02067730442 0.01762544253 0.01513362841 0.01244345148 0.07704414272 2.7709 1.0943 1.6766
0.30890060824 0.24868855909 0.2307229137 0.21275940317 0.18074516857 1.17624624835 78.7873 69.0754 9.7119
0.50159953201 0.41842932602 0.37435910787 0.33568061347 0.28047171896 1.65968025517 78.7873 65.0850 13.7023
0.20064486396 0.16737383461 0.14974458561 0.13427266741 0.11218886885 0.66387210207 66.9656 61.4020 5.5636
Page 111
SAG_Mill

Actual 0 0 0 0 2.28216874147 0.4887982396 0.91198669961 0.60862379542 0.62122826407
SAG Product, tons 0 0 0 0 0 0 0.91198669961 0.60862379542 0.62122826407

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38828033234 0.59644927508 0.81728937086 1.59747036497 2.34506839413 0.40728706189 0.42719887381 0.24527731949 0.21540960162
To the Grate, tons 3.67249326124 11.3559236941 16.3699481565 24.7495351255 6.15473955281 1.06794423443 1.7143290423 1.08501329175 1.07064803772
Actual 0 0 0 0 2.28221581621 0.48880422647 0.91199903349 0.60862413823 0.62123445921
SAG Product, tons 0 0 0 0 0 0 0.91199903349 0.60862413823 0.62123445921

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38828515066 0.59645667665 0.81729951292 1.59749018859 2.34509749499 0.40729211607 0.42720417508 0.24528036323 0.21541227472
To the Grate, tons 3.67177772992 11.3533621499 16.3723558466 24.7502083809 6.15486257374 1.06795744868 1.71435228786 1.08501467696 1.07065850498
Actual 0 0 0 0 2.28226143314 0.4888102747 0.9120113998 0.60862491525 0.62124053275
SAG Product, tons 0 0 0 0 0 0 0.9120113998 0.60862491525 0.62124053275

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38828988839 0.59646395443 0.81730948536 1.59750968069 2.34512610916 0.40729708573 0.4272093877 0.24528335607 0.21541490312
To the Grate, tons 3.67113502654 11.3509432394 16.3745680206 24.7508665081 6.15498151609 1.06797069803 1.71437544692 1.08501671609 1.07066873126
Page 112
SAG_Mill
0.6142005732 0.53321605448 0.52658406163 0.47316148575 0.53738412102 0.46009027375 0.48698154185 0.42879779849 0.37692555671 0.32938660417
0.6142005732 0.53321605448 0.52658406163 0.47316148575 0.53738412102 0.46009027375 0.48698154185 0.42879779849 0.37692555671 0.32938660417
0 0 0 0 0 0 0 0 0 0
0.6142005732 0.53321605448 0.52658406163 0.47316148575 0.53738412102 0.46009027375 0.48698154185 0.42879779849 0.37692555671 0.32938660417
10 11 12 13 14 15 16 17 18 19
0.1882571308 0.15024367172 0.12580644801 0.12671153037 0.1439080952 0.10498955373 0.13847760104 0.10770480081 0.08688790654 0.07512183586
0.1859517369 0.12944015876 0.09732665114 0.07297593959 0.06701103013 0.05053839745 0.04567488046 0.03850849331 0.03320278477 0.02827011014
0.8010502944 0.64263194599 0.57784295261 0.51683033479 0.5701059419 0.46266818086 0.50902482712 0.43217478988 0.37141657172 0.3230014205
1.0410553127 0.89617621631 0.88130678753 0.79031594355 0.89658406625 0.76724104905 0.81186483286 0.71476895093 0.62825996512 0.54900358689
0.4268468851 0.36295299429 0.35471503446 0.317147517 0.35919207621 0.30714445134 0.32487672553 0.28596535921 0.25132929195 0.21961247794
0.6142084276 0.53322322201 0.52659175307 0.47316842654 0.53739199004 0.46009659772 0.48698810732 0.42880359171 0.37693067317 0.32939110895
0.6142084276 0.53322322201 0.52659175307 0.47316842654 0.53739199004 0.46009659772 0.48698810732 0.42880359171 0.37693067317 0.32939110895
0 0 0 0 0 0 0 0 0 0
0.6142084276 0.53322322201 0.52659175307 0.47316842654 0.53739199004 0.46009659772 0.48698810732 0.42880359171 0.37693067317 0.32939110895
10 11 12 13 14 15 16 17 18 19
0.188259467 0.15024553615 0.12580800919 0.12671310278 0.14390988101 0.10499085659 0.13847931946 0.10770613736 0.08688898476 0.07512276808
0.1859552977 0.12944263743 0.09732851486 0.07297733701 0.06701231333 0.05053936522 0.04567575509 0.03850923071 0.03320342058 0.02827065149
0.8010616498 0.64264116787 0.57785155851 0.51683795679 0.57011427055 0.46267467314 0.50903180009 0.43218072729 0.37142169729 0.3230058975
1.0410683253 0.89618796605 0.88131932486 0.79032725949 0.89659693249 0.76725143649 0.81187562063 0.71477846722 0.62826836653 0.54901098101
0.4268522205 0.36295775296 0.35472008058 0.317152058 0.35919723072 0.30714860967 0.32488104238 0.2859691665 0.25133265286 0.21961543573
0.6142161049 0.53323021309 0.52659924428 0.47317520149 0.53739970177 0.46010282682 0.48699457825 0.42880930072 0.37693571367 0.32939554528
0.6142161049 0.53323021309 0.52659924428 0.47317520149 0.53739970177 0.46010282682 0.48699457825 0.42880930072 0.37693571367 0.32939554528
0 0 0 0 0 0 0 0 0 0
0.6142161049 0.53323021309 0.52659924428 0.47317520149 0.53739970177 0.46010282682 0.48699457825 0.42880930072 0.37693571367 0.32939554528
10 11 12 13 14 15 16 17 18 19
0.1882617641 0.1502473694 0.12580954426 0.12671464889 0.14391163696 0.10499213765 0.13848100915 0.10770745156 0.08689004496 0.0751236847
0.1859587648 0.12944505086 0.09733032953 0.07297869766 0.06701356276 0.05054030751 0.04567660671 0.03850994871 0.03320403965 0.02827117859
0.8010727494 0.64265017322 0.57785995437 0.51684540455 0.57012243045 0.46268105484 0.50903865824 0.43218656677 0.37142673746 0.32301029903
1.0410810051 0.8961993935 0.88133150244 0.79033827235 0.89660949892 0.76726162775 0.81188621031 0.71478780764 0.62827661039 0.54901823418
0.4268574194 0.3629623811 0.35472498191 0.31715647737 0.35920226512 0.30715268947 0.32488527996 0.28597290342 0.25133595073 0.21961833715
Page 113
SAG_Mill
0.30095466805 0.25105549142 0.22461452226 0.20140794606 0.16828285011 0.9958081531 11.8217 3.6830 8.1387

0.30095466805 0.25105549142 0.22461452226 0.20140794606 0.16828285011 0.9958081531 11.8217 3.6830 8.1387
0 0 0 0 0 0 2.7710 2.7710 0.0000
0.30095466805 0.25105549142 0.22461452226 0.20140794606 0.16828285011 0.9958081531 9.0507 0.9120 8.1387
Deficit 0.0000
20 21 22 23 24 25
0.08417265946 0.0606405181 0.06335576518 0.06335576518 0.0561151063 0.43534461504 9.0508 6.5790 2.4718
0.02408738997 0.02067770985 0.01762578813 0.01513392515 0.01244369547 0.07704565338 2.7710 1.0943 1.6766
0.30890491338 0.24869206257 0.23072613892 0.21276235774 0.18074767062 1.17626237049 78.7874 69.0754 9.7120
0.50160639614 0.4184351029 0.37436426318 0.33568522239 0.28047556477 1.65970291757 78.7874 65.0849 13.7025
0.20064760968 0.16737614539 0.14974664775 0.13427451098 0.11219040717 0.66388116703 66.9656 61.4019 5.5637
0.30095878646 0.25105895751 0.22461761543 0.20141071141 0.1682851576 0.99582175054 11.8218 3.6830 8.1388
0.30095878646 0.25105895751 0.22461761543 0.20141071141 0.1682851576 0.99582175054 11.8218 3.6830 8.1388
0 0 0 0 0 0 2.7710 2.7710 0.0000
0.30095878646 0.25105895751 0.22461761543 0.20141071141 0.1682851576 0.99582175054 9.0508 0.9120 8.1388
Deficit 0.0000
20 21 22 23 24 25
0.08417370399 0.06064127062 0.06335655139 0.06335655139 0.05611580266 0.4353500174 9.0509 6.5791 2.4718
0.02408785122 0.02067810581 0.01762612565 0.01513421495 0.01244393375 0.07704712874 2.7710 1.0944 1.6767
0.30890916489 0.24869552182 0.23072932478 0.21276527732 0.18075014359 1.17627831317 78.7876 69.0754 9.7122
0.50161315724 0.41844079197 0.37436934265 0.33568976561 0.28047935689 1.65972528513 78.7876 65.0849 13.7027
0.20065031419 0.16737842104 0.14974867955 0.13427632827 0.11219192402 0.66389011405 66.9656 61.4018 5.5638
0.30096284305 0.25106237093 0.2246206631 0.20141343734 0.16828743287 0.99583517108 11.8220 3.6831 8.1389
0.30096284305 0.25106237093 0.2246206631 0.20141343734 0.16828743287 0.99583517108 11.8220 3.6831 8.1389
0 0 0 0 0 0 2.7711 2.7711 0.0000
0.30096284305 0.25106237093 0.2246206631 0.20141343734 0.16828743287 0.99583517108 9.0509 0.9120 8.1389
Deficit 0.0000
20 21 22 23 24 25
0.08417473105 0.06064201054 0.06335732445 0.06335732445 0.05611648737 0.43535532941 9.0510 6.5792 2.4718
0.02408830033 0.02067849135 0.01762645428 0.01513449712 0.01244416577 0.07704856527 2.7711 1.0944 1.6767
0.30891334557 0.24869892294 0.23073245828 0.21276814985 0.18075257716 1.17629400874 78.7877 69.0754 9.7123
0.50161979056 0.41844637259 0.37437432748 0.33569422598 0.28048308085 1.65974726927 78.7877 65.0848 13.7028
0.20065296758 0.16738065332 0.14975067349 0.13427811243 0.11219341361 0.66389890771 66.9655 61.4017 5.5638
Page 114
SAG_Mill

Actual 0 0 0 0 2.2823055377 0.48881633901 0.9120237201 0.60862605907 0.62124646646
SAG Product, tons 0 0 0 0 0 0 0.9120237201 0.60862605907 0.62124646646

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38829452943 0.59647108366 0.81731925424 1.59752877491 2.34515413926 0.40730195394 0.42721449391 0.24528628782 0.21541747786
To the Grate, tons 3.67055808712 11.3486608108 16.3765999272 24.7515078965 6.15509627791 1.06798389789 1.71439839423 1.08501930263 1.07067869119
Actual 0 0 0 0 2.2823480921 0.48882238066 0.91203592775 0.60862750996 0.62125224563
SAG Product, tons 0 0 0 0 0 0 0.91203592775 0.60862750996 0.62125224563

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38829906054 0.59647804405 0.81732879178 1.59754741693 2.34518150553 0.40730670686 0.4272194792 0.24528915013 0.21541999163
To the Grate, tons 3.67004051245 11.3465087683 16.3784656749 24.752131263 6.1552067964 1.06799697645 1.71442102423 1.08502234229 1.07068836474
Actual 0 0 0 0 2.28238907305 0.4888283668 0.91204796659 0.60862921502 0.62125785862
SAG Product, tons 0 0 0 0 0 0 0.91204796659 0.60862921502 0.62125785862

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38830347112 0.59648481928 0.81733807558 1.59756556301 2.34520814377 0.40731133334 0.42722433186 0.2452919363 0.21542243852
To the Grate, tons 3.66957650672 11.3444811035 16.3801783123 24.7527356125 6.15531304261 1.06800987321 1.71444324874 1.08502575183 1.07069773649
Page 115
SAG_Mill
0.6142235857 0.5332370124 0.52660652053 0.47318179498 0.5374072338 0.46010893828 0.48700093035 0.42881490421 0.37694065966 0.32939989703
0.6142235857 0.5332370124 0.52660652053 0.47318179498 0.5374072338 0.46010893828 0.48700093035 0.42881490421 0.37694065966 0.32939989703
0 0 0 0 0 0 0 0 0 0
0.6142235857 0.5332370124 0.52660652053 0.47318179498 0.5374072338 0.46010893828 0.48700093035 0.42881490421 0.37694065966 0.32939989703
10 11 12 13 14 15 16 17 18 19
0.1882640143 0.15024916523 0.125811048 0.12671616345 0.14391335706 0.10499339257 0.13848266434 0.10770873893 0.08689108351 0.07512458262
0.1859621315 0.1294473944 0.09733209165 0.0729800189 0.06701477601 0.05054122252 0.04567743366 0.03851064591 0.03320464079 0.02827169043
0.8010835651 0.64265894073 0.57786812155 0.51685265973 0.57013039819 0.46268730456 0.50904537796 0.43219228826 0.37143167503 0.32301461019
1.041093326 0.8962104786 0.88134330128 0.79034896166 0.89662173535 0.76727159153 0.81189656852 0.71479694288 0.6282846712 0.54902532432
0.4268624711 0.36296687058 0.35472973079 0.31716076691 0.35920716731 0.3071566782 0.32488942491 0.28597655826 0.25133917538 0.21962117334
0.6142308549 0.53324360801 0.52661357049 0.47318819475 0.53741456804 0.46011491333 0.48700714361 0.42882038462 0.37694549582 0.32940415097
0.6142308549 0.53324360801 0.52661357049 0.47318819475 0.53741456804 0.46011491333 0.48700714361 0.42882038462 0.37694549582 0.32940415097
0 0 0 0 0 0 0 0 0 0
0.6142308549 0.53324360801 0.52661357049 0.47318819475 0.53741456804 0.46011491333 0.48700714361 0.42882038462 0.37694549582 0.32940415097
10 11 12 13 14 15 16 17 18 19
0.1882662112 0.15025091853 0.12581251612 0.12671764214 0.14391503643 0.10499461777 0.13848428033 0.10770999582 0.08689209746 0.07512545927
0.1859653926 0.12944966447 0.09733379852 0.07298129872 0.06701595122 0.05054210884 0.04567823469 0.03851132126 0.03320522309 0.02827218622
0.8010940749 0.64266745358 0.57787604543 0.51685970777 0.57013815496 0.46269340481 0.50905193993 0.43219787533 0.37143649593 0.32301881883
1.0411052681 0.89622120618 0.88135470739 0.79035931182 0.89663361794 0.76728130242 0.81190666808 0.71480584916 0.62829252826 0.5490322335
0.4268673675 0.36297121527 0.35473432161 0.31716492035 0.35921192775 0.3071605657 0.32489346636 0.28598012149 0.25134231852 0.21962393716
0.6142379005 0.53324999091 0.52662038578 0.47319439147 0.53742169019 0.46012073673 0.48701320172 0.42882572767 0.37695020974 0.32940829634
0.6142379005 0.53324999091 0.52662038578 0.47319439147 0.53742169019 0.46012073673 0.48701320172 0.42882572767 0.37695020974 0.32940829634
0 0 0 0 0 0 0 0 0 0
0.6142379005 0.53324999091 0.52662038578 0.47319439147 0.53742169019 0.46012073673 0.48701320172 0.42882572767 0.37695020974 0.32940829634
10 11 12 13 14 15 16 17 18 19
0.1882683496 0.15025262519 0.12581394519 0.12671908148 0.14391667112 0.10499581037 0.13848585334 0.10771121926 0.08689308445 0.07512631259
0.1859685445 0.12945185844 0.09733544818 0.07298253565 0.06701708704 0.05054296545 0.04567900886 0.03851197396 0.03320578586 0.02827266539
0.8011042616 0.6426756989 0.57788371498 0.51686653748 0.57014568591 0.46269934152 0.50905832856 0.43220331472 0.37144118883 0.32302291514
1.0411168162 0.89623156541 0.8813657111 0.79036931148 0.8966451284 0.76729074023 0.81191648733 0.71481450749 0.62830016508 0.5490389475
0.4268721024 0.36297541078 0.35473875047 0.31716893313 0.35921653911 0.30716434387 0.32489739564 0.28598358552 0.25134537356 0.21962662289
Page 116
SAG_Mill
0.30096682298 0.25106571927 0.22462365399 0.20141611355 0.16828966724 0.99584836156 11.8221 3.6831 8.1390

0.30096682298 0.25106571927 0.22462365399 0.20141611355 0.16828966724 0.99584836156 11.8221 3.6831 8.1390
0 0 0 0 0 0 2.7711 2.7711 0.0000
0.30096682298 0.25106571927 0.22462365399 0.20141611355 0.16828966724 0.99584836156 9.0510 0.9120 8.1390
Deficit 0.0000
20 21 22 23 24 25
0.08417573715 0.06064273536 0.06335808172 0.06335808172 0.0561171581 0.43536053299 9.0512 6.5793 2.4719
0.02408873644 0.02067886573 0.0176267734 0.01513477113 0.01244439106 0.0770499602 2.7711 1.0944 1.6767
0.30891744117 0.24870225441 0.23073552862 0.21277096528 0.18075496277 1.1763094009 78.7878 69.0754 9.7124
0.50162627573 0.41845182776 0.37437920215 0.33569858936 0.28048672468 1.6597687966 78.7878 65.0848 13.7030
0.20065556171 0.16738283541 0.14975262337 0.13427985779 0.11219487115 0.66390751864 66.9655 61.4016 5.5639
0.30097071401 0.25106899234 0.22462657877 0.20141873157 0.16829185354 0.99586127796 11.8223 3.6832 8.1391
0.30097071401 0.25106899234 0.22462657877 0.20141873157 0.16829185354 0.99586127796 11.8223 3.6832 8.1391
0 0 0 0 0 0 2.7712 2.7712 0.0000
0.30097071401 0.25106899234 0.22462657877 0.20141873157 0.16829185354 0.99586127796 9.0511 0.9120 8.1391
Deficit 0.0000
20 21 22 23 24 25
0.08417671942 0.06064344302 0.06335882107 0.06335882107 0.05611781295 0.43536561334 9.0513 6.5794 2.4719
0.02408915887 0.02067922837 0.01762708251 0.01513503654 0.0124446093 0.07705131139 2.7712 1.0944 1.6767
0.30892144001 0.2487055068 0.23073852695 0.21277371539 0.18075729339 1.17632444337 78.7879 69.0754 9.7125
0.50163259623 0.4184571437 0.37438395406 0.33570284423 0.28049027865 1.65978980714 78.7879 65.0848 13.7032
0.20065808998 0.16738496182 0.14975452415 0.13428155974 0.11219629274 0.66391592286 66.9655 61.4015 5.5640
0.30097450625 0.25107218188 0.22462942991 0.20142128449 0.16829398592 0.99587388428 11.8225 3.6833 8.1392
0.30097450625 0.25107218188 0.22462942991 0.20142128449 0.16829398592 0.99587388428 11.8225 3.6833 8.1392
0 0 0 0 0 0 2.7712 2.7712 0.0000
0.30097450625 0.25107218188 0.22462942991 0.20142128449 0.16829398592 0.99587388428 9.0512 0.9120 8.1392
Deficit 0.0000
20 21 22 23 24 25
0.08417767556 0.06064413185 0.06335954074 0.06335954074 0.05611845037 0.43537055853 9.0514 6.5794 2.4719
0.02408956715 0.02067957885 0.01762738127 0.01513529305 0.01244482021 0.07705261729 2.7712 1.0944 1.6768
0.30892533269 0.24870867252 0.23074144616 0.21277639354 0.18075956332 1.17633909868 78.7881 69.0754 9.7127
0.50163873891 0.41846230946 0.37438857318 0.33570698141 0.28049373496 1.6598102527 78.7881 65.0847 13.7033
0.20066054711 0.16738702815 0.14975637181 0.13428321461 0.11219767526 0.66392410108 66.9654 61.4014 5.5640
Page 117
SAG_Mill

Actual 0 0 0 0 2.2824284698 0.48883426972 0.91205978972 0.60863112755 0.6212632965
SAG Product, tons 0 0 0 0 0 0 0.91205978972 0.60863112755 0.6212632965

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38830775278 0.59649139647 0.81734708803 1.59758317871 2.34523400342 0.4073158246 0.42722904269 0.24529464104 0.2154248139
To the Grate, tons 3.66916082173 11.342571921 16.3817499049 24.7533202018 6.15541501667 1.06802253767 1.71446499496 1.08502945789 1.0707067951
Actual 0 0 0 0 2.28246628242 0.48884006631 0.9120713584 0.60863320642 0.62126855269
SAG Product, tons 0 0 0 0 0 0 0.9120713584 0.60863320642 0.62126855269

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38831189914 0.59649776581 0.81735581567 1.59760023772 2.34525904586 0.40732017392 0.42723360465 0.2452972603 0.21542711421
To the Grate, tons 3.66878870628 11.3407754596 16.3831916051 24.7538845085 6.15551274357 1.06803492818 1.71448620361 1.08503339602 1.07071553272
Actual 0 0 0 0 2.28250252016 0.48884573752 0.9120826411 0.60863541546 0.62127362262
SAG Product, tons 0 0 0 0 0 0 0.9120826411 0.60863541546 0.62127362262

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38831590552 0.59650392014 0.81736424869 1.59761672085 2.34528324291 0.40732437642 0.4272380126 0.24529979113 0.21542933686
To the Grate, tons 3.66845586008 11.3390861094 16.3845137187 24.7544282016 6.1556062694 1.06804701084 1.71450682732 1.08503750974 1.07072394457
Page 118
SAG_Mill
0.6142447138 0.53325615463 0.52662696063 0.47320037835 0.53742858929 0.46012639636 0.48701909169 0.42883092197 0.37695479152 0.32941232461
0.6142447138 0.53325615463 0.52662696063 0.47320037835 0.53742858929 0.46012639636 0.48701909169 0.42883092197 0.37695479152 0.32941232461
0 0 0 0 0 0 0 0 0 0
0.6142447138 0.53325615463 0.52662696063 0.47320037835 0.53742858929 0.46012639636 0.48701909169 0.42883092197 0.37695479152 0.32941232461
10 11 12 13 14 15 16 17 18 19
0.1882704256 0.15025428196 0.12581533249 0.12672047876 0.14391825803 0.10499696812 0.13848738036 0.10771240695 0.08689404258 0.07512714098
0.1859715844 0.12945397452 0.09733703927 0.07298372865 0.06701818253 0.05054379165 0.04567975555 0.0385126035 0.03320632866 0.02827312755
0.8011141124 0.64268366727 0.57789112223 0.51687314055 0.57015297967 0.46270510364 0.50906453156 0.43220859597 0.3714457448 0.32302689142
1.0411279601 0.89624154916 0.88137630651 0.79037895302 0.89665625331 0.76729988929 0.81192600939 0.71482290311 0.62830756887 0.54904545531
0.4268766716 0.36297945422 0.35474301499 0.31717280221 0.359220996 0.30716800645 0.324901206 0.28598694445 0.25134833537 0.21962922615
0.6142512886 0.53326209494 0.52663329152 0.47320615082 0.53743525731 0.46013188284 0.48702480339 0.42883595866 0.3769592335 0.32941622916
0.6142512886 0.53326209494 0.52663329152 0.47320615082 0.53743525731 0.46013188284 0.48702480339 0.42883595866 0.3769592335 0.32941622916
0 0 0 0 0 0 0 0 0 0
0.6142512886 0.53326209494 0.52663329152 0.47320615082 0.53743525731 0.46013188284 0.48702480339 0.42883595866 0.3769592335 0.32941622916
10 11 12 13 14 15 16 17 18 19
0.1882724359 0.15025588638 0.12581667595 0.12672183189 0.14391979479 0.10499808928 0.13848885913 0.1077135571 0.08689497044 0.07512794319
0.1859745109 0.12945601164 0.09733857099 0.07298487714 0.06701923715 0.05054458702 0.04568047438 0.03851320954 0.03320685121 0.02827357246
0.8011236184 0.64269135224 0.57789826192 0.51687951124 0.57016002793 0.46271068275 0.50907053952 0.4322137111 0.37145015701 0.3230307418
1.0411386932 0.89625115356 0.88138649095 0.79038823202 0.89666698345 0.76730873792 0.81193522161 0.71483102496 0.62831473007 0.54905174872
0.4268810723 0.36298334402 0.3547471141 0.31717652579 0.35922529474 0.30717154877 0.32490489238 0.28599019384 0.25135120014 0.21963174364
0.6142576209 0.53326780955 0.52663937685 0.47321170622 0.53744168871 0.46013718915 0.48703032924 0.42884083111 0.37696352993 0.32942000508
0.6142576209 0.53326780955 0.52663937685 0.47321170622 0.53744168871 0.46013718915 0.48703032924 0.42884083111 0.37696352993 0.32942000508
0 0 0 0 0 0 0 0 0 0
0.6142576209 0.53326780955 0.52663937685 0.47321170622 0.53744168871 0.46013718915 0.48703032924 0.42884083111 0.37696352993 0.32942000508
10 11 12 13 14 15 16 17 18 19
0.1882743784 0.15025743664 0.12581797405 0.12672313933 0.14392127967 0.10499917259 0.13849028798 0.10771466843 0.08689586697 0.07512871832
0.1859773233 0.12945796933 0.09734004299 0.07298598085 0.06702025064 0.05054535138 0.04568116518 0.03851379196 0.03320735337 0.02827400002
0.801132774 0.64269874999 0.57790513114 0.51688564598 0.57016682505 0.46271607273 0.50907634554 0.43221865423 0.37145442048 0.32303446198
1.0411490123 0.89626037751 0.88139626457 0.7903971468 0.89667731327 0.76731727789 0.81194411498 0.71483886518 0.62832164195 0.549057822
0.4268853032 0.36298707973 0.35475104786 0.31718010322 0.3592294331 0.30717496752 0.32490845116 0.28599333057 0.25135396517 0.21963417307
Page 119
SAG_Mill
0.3009781918 0.25107528131 0.22463220137 0.20142376679 0.1682960597 0.99588615162 11.8226 3.6833 8.1393

0.3009781918 0.25107528131 0.22463220137 0.20142376679 0.1682960597 0.99588615162 11.8226 3.6833 8.1393
0 0 0 0 0 0 2.7713 2.7713 0.0000
0.3009781918 0.25107528131 0.22463220137 0.20142376679 0.1682960597 0.99588615162 9.0513 0.9121 8.1393
Deficit 0.0000
20 21 22 23 24 25
0.08417860375 0.06064480055 0.06336023938 0.06336023938 0.05611906917 0.43537535918 9.0515 6.5795 2.4720
0.02408996093 0.02067991688 0.01762766941 0.01513554046 0.01244502364 0.07705387683 2.7713 1.0945 1.6768
0.30892911179 0.24871174559 0.2307442806 0.21277899446 0.18076176807 1.17635333709 78.7882 69.0754 9.7128
0.5016446936 0.41846731657 0.37439305171 0.33571099372 0.28049708754 1.65983009543 78.7882 65.0847 13.7035
0.20066292905 0.16738903102 0.14975816323 0.13428481954 0.1121990163 0.66393203817 66.9654 61.4013 5.5641
0.30098176455 0.25107828556 0.22463488848 0.20142617417 0.16829807124 0.99589805726 11.8228 3.6834 8.1394
0.30098176455 0.25107828556 0.22463488848 0.20142617417 0.16829807124 0.99589805726 11.8228 3.6834 8.1394
0 0 0 0 0 0 2.7713 2.7713 0.0000
0.30098176455 0.25107828556 0.22463488848 0.20142617417 0.16829807124 0.99589805726 9.0514 0.9121 8.1394
Deficit 0.0000
20 21 22 23 24 25
0.08417950261 0.06064544812 0.06336091594 0.06336091594 0.05611966841 0.43538000813 9.0516 6.5796 2.4720
0.02409034001 0.02068024231 0.0176279468 0.01513577864 0.01244521948 0.07705508937 2.7713 1.0945 1.6768
0.30893277167 0.24871472144 0.23074702598 0.21278151413 0.18076390418 1.17636713567 78.7883 69.0754 9.7129
0.50165045268 0.41847215873 0.37439738383 0.33571487578 0.28050033179 1.65984930655 78.7883 65.0847 13.7036
0.20066523274 0.1673909679 0.14975989609 0.13428637237 0.112200314 0.66393972262 66.9654 61.4012 5.5641
0.30098521994 0.25108119082 0.22463748774 0.20142850341 0.16830001779 0.99590958393 11.8229 3.6834 8.1395
0.30098521994 0.25108119082 0.22463748774 0.20142850341 0.16830001779 0.99590958393 11.8229 3.6834 8.1395
0 0 0 0 0 0 2.7713 2.7713 0.0000
0.30098521994 0.25108119082 0.22463748774 0.20142850341 0.16830001779 0.99590958393 9.0515 0.9121 8.1395
Deficit 0.0000
20 21 22 23 24 25
0.08418037113 0.06064607382 0.06336156967 0.06336156967 0.05612024742 0.43538450013 9.0517 6.5796 2.4720
0.02409070432 0.02068055504 0.01762821338 0.01513600753 0.01244540768 0.07705625463 2.7713 1.0945 1.6769
0.30893630818 0.24871759677 0.23074967914 0.21278394957 0.1807659691 1.17638047738 78.7884 69.0754 9.7130
0.50165601081 0.41847683151 0.3744015654 0.33571862376 0.28050346442 1.65986786518 78.7884 65.0846 13.7037
0.20066745605 0.16739283704 0.14976156873 0.13428787157 0.11220156705 0.66394714607 66.9654 61.4012 5.5642
Page 120
SAG_Mill

Actual 0 0 0 0 2.28253720013 0.48885126782 0.91209361263 0.608637723 0.62127850352
SAG Product, tons 0 0 0 0 0 0 0.91209361263 0.608637723 0.62127850352

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38831976876 0.59650985458 0.81737238041 1.59763261508 2.34530657545 0.40732842877 0.42724226307 0.24530223155 0.21543148011
To the Grate, tons 3.66815839191 11.3374984248 16.3857257661 24.7549511163 6.15569565805 1.06805875861 1.71452682916 1.08504174971 1.0707320285
Actual 0 0 0 0 2.282570346 0.48885664484 0.91210425333 0.60864010136 0.62128319415
SAG Product, tons 0 0 0 0 0 0 0.91210425333 0.60864010136 0.62128319415

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38832348701 0.59651556629 0.81738020692 1.59764791274 2.34532903225 0.40733232903 0.427246354 0.24530458037 0.21543354291
To the Grate, tons 3.66789278165 11.336007135 16.3868365396 24.755453231 6.15578098822 1.06807015043 1.71454618131 1.08504607302 1.07073978459
Actual 0 0 0 0 2.28260198695 0.48886185895 0.9121145484 0.60864252646 0.62128769456
SAG Product, tons 0 0 0 0 0 0 0.9121145484 0.60864252646 0.62128769456

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38832705951 0.59652105412 0.81738772666 1.5976626108 2.34535060882 0.40733607641 0.42725028459 0.24530683713 0.21543552486
To the Grate, tons 3.66765584569 11.3346071514 16.3878541567 24.7559346468 6.15586235083 1.06808117047 1.71456486388 1.08505044246 1.07074721487
Page 121
SAG_Mill
0.6142637091 0.53327329778 0.52664521671 0.47321704358 0.53744788017 0.46014231038 0.48703566382 0.42884553462 0.37696767678 0.32942364893
0.6142637091 0.53327329778 0.52664521671 0.47321704358 0.53744788017 0.46014231038 0.48703566382 0.42884553462 0.37696767678 0.32942364893
0 0 0 0 0 0 0 0 0 0
0.6142637091 0.53327329778 0.52664521671 0.47321704358 0.53744788017 0.46014231038 0.48703566382 0.42884553462 0.37696767678 0.32942364893
10 11 12 13 14 15 16 17 18 19
0.1882762515 0.1502589315 0.12581922578 0.12672440006 0.1439227115 0.1050002172 0.13849166578 0.10771574005 0.08689673147 0.07512946575
0.1859800217 0.12945984768 0.09734145532 0.07298703983 0.06702122306 0.05054608476 0.04568182798 0.03851435076 0.03320783519 0.02827441026
0.8011415764 0.64270585891 0.57791172896 0.51689154311 0.57017336766 0.46272126947 0.50908194492 0.43222342139 0.37145853183 0.32303804908
1.0411589171 0.8962692223 0.88140562985 0.79040569809 0.89668724038 0.767325504 0.81195268368 0.71484641874 0.62832830021 0.54906367153
0.4268893643 0.36299066189 0.35475481727 0.31718353479 0.35923341013 0.30717826062 0.32491188002 0.2859963526 0.25135662874 0.219636513
0.6142695527 0.53327856041 0.52665081258 0.4732221633 0.53745383025 0.46014724338 0.48704080367 0.42885006614 0.37697167147 0.32942715853
0.6142695527 0.53327856041 0.52665081258 0.4732221633 0.53745383025 0.46014724338 0.48704080367 0.42885006614 0.37697167147 0.32942715853
0 0 0 0 0 0 0 0 0 0
0.6142695527 0.53327856041 0.52665081258 0.4732221633 0.53745383025 0.46014724338 0.48704080367 0.42885006614 0.37697167147 0.32942715853
10 11 12 13 14 15 16 17 18 19
0.1882780543 0.15026037026 0.12582043052 0.12672561348 0.14392408959 0.10500122259 0.13849299187 0.10771677145 0.08689756353 0.07513018513
0.1859826068 0.1294616472 0.09734280839 0.07298805436 0.06702215467 0.05054678736 0.04568246297 0.03851488612 0.03320829679 0.02827480328
0.8011500255 0.64271267935 0.57791805618 0.51689720263 0.57017965439 0.46272627057 0.50908733486 0.43222801018 0.37146248905 0.32304150141
1.0411684097 0.89627769124 0.88141459135 0.79041388863 0.8966967651 0.76733341363 0.81196092466 0.714853683 0.62833470267 0.54906929552
0.4268932564 0.36299409183 0.35475842416 0.31718682159 0.35923722595 0.30718142703 0.32491517774 0.28599925889 0.25135918998 0.21963876271
0.6142751533 0.53328359942 0.52665616719 0.47322706704 0.53745953915 0.4601519866 0.48704574692 0.42885442411 0.37697551269 0.32943053281
0.6142751533 0.53328359942 0.52665616719 0.47322706704 0.53745953915 0.4601519866 0.48704574692 0.42885442411 0.37697551269 0.32943053281
0 0 0 0 0 0 0 0 0 0
0.6142751533 0.53328359942 0.52665616719 0.47322706704 0.53745953915 0.4601519866 0.48704574692 0.42885442411 0.37697551269 0.32943053281
10 11 12 13 14 15 16 17 18 19
0.1882797864 0.15026175263 0.12582158805 0.12672677933 0.14392541366 0.10500218858 0.13849426598 0.10771776243 0.08689836297 0.07513087632
0.1859850801 0.12946336881 0.09734410288 0.07298902497 0.06702304594 0.05054745954 0.04568307047 0.0385153983 0.0332087384 0.02827517928
0.8011581229 0.64271921326 0.57792411508 0.51690262589 0.57018568556 0.46273107515 0.50909251418 0.43223241962 0.37146629135 0.32304481831
1.0411774945 0.89628578937 0.88142315528 0.79042172287 0.89670589007 0.76734100641 0.81196883721 0.7148606574 0.62834084896 0.54907469379
0.4268969813 0.36299737158 0.35476187103 0.3171899654 0.35924088162 0.30718446659 0.32491834403 0.28600204922 0.25136164875 0.21964092213
Page 122
SAG_Mill
0.30098855476 0.25108399447 0.22463999667 0.20143075219 0.16830189737 0.99592071911 11.8230 3.6835 8.1395

0.30098855476 0.25108399447 0.22463999667 0.20143075219 0.16830189737 0.99592071911 11.8230 3.6835 8.1395
0 0 0 0 0 0 2.7714 2.7714 0.0000
0.30098855476 0.25108399447 0.22463999667 0.20143075219 0.16830189737 0.99592071911 9.0516 0.9121 8.1395
Deficit 0.0000
20 21 22 23 24 25
0.08418120861 0.06064667717 0.06336220003 0.06336220003 0.05612080574 0.43538883165 9.0517 6.5797 2.4720
0.02409105386 0.0206808551 0.01762846916 0.01513622714 0.01244558826 0.07705737266 2.7714 1.0945 1.6769
0.30893971852 0.24872036932 0.23075223792 0.21278629875 0.18076796105 1.17639335038 78.7885 69.0754 9.7131
0.50166136462 0.41848133213 0.37440559378 0.33572223517 0.28050648331 1.6598857573 78.7885 65.0846 13.7039
0.20066959762 0.16739463731 0.14976318009 0.13428931614 0.11220277461 0.66395430292 66.9653 61.4011 5.5643
0.30099176699 0.25108669482 0.22464241369 0.20143291903 0.1683037087 0.99593145438 11.8232 3.6835 8.1396
0.30099176699 0.25108669482 0.22464241369 0.20143291903 0.1683037087 0.99593145438 11.8232 3.6835 8.1396
0 0 0 0 0 0 2.7714 2.7714 0.0000
0.30099176699 0.25108669482 0.22464241369 0.20143291903 0.1683037087 0.99593145438 9.0517 0.9121 8.1396
Deficit 0.0000
20 21 22 23 24 25
0.08418201467 0.06064725788 0.06336280674 0.06336280674 0.05612134311 0.43539300058 9.0518 6.5798 2.4721
0.02409138873 0.02068114257 0.01762871419 0.01513643754 0.01244576125 0.07705844377 2.7714 1.0945 1.6769
0.30894300102 0.24872303776 0.23075470103 0.21278856041 0.18076987897 1.17640574728 78.7886 69.0754 9.7132
0.5016665124 0.41848565922 0.37440946763 0.33572570867 0.28050938726 1.65990297487 78.7886 65.0846 13.7040
0.20067165679 0.16739636817 0.14976472964 0.13429070554 0.11220393619 0.66396118995 66.9653 61.4010 5.5643
0.30099485561 0.25108929105 0.22464473799 0.20143500313 0.16830545107 0.99594178492 11.8233 3.6836 8.1397
0.30099485561 0.25108929105 0.22464473799 0.20143500313 0.16830545107 0.99594178492 11.8233 3.6836 8.1397
0 0 0 0 0 0 2.7715 2.7715 0.0000
0.30099485561 0.25108929105 0.22464473799 0.20143500313 0.16830545107 0.99594178492 9.0518 0.9121 8.1397
Deficit 0.0000
20 21 22 23 24 25
0.08418278912 0.06064781582 0.06336338966 0.06336338966 0.05612185942 0.43539700611 9.0519 6.5798 2.4721
0.0240917091 0.0206814176 0.01762894863 0.01513663883 0.01244592676 0.07705946852 2.7715 1.0945 1.6769
0.30894615501 0.24872560159 0.23075706793 0.21279073403 0.18077172237 1.17641766458 78.7887 69.0754 9.7133
0.50167145392 0.41848981264 0.37441318669 0.33572904395 0.28051217596 1.65991951496 78.7887 65.0846 13.7041
0.20067363345 0.16739802956 0.14976621727 0.13429203966 0.11220505168 0.66396780598 66.9653 61.4009 5.5644
Page 123
SAG_Mill

Actual 0 0 0 0 2.28263215672 0.48886690288 0.91212448727 0.60864497744 0.62129200592
SAG Product, tons 0 0 0 0 0 0 0.91212448727 0.60864497744 0.62129200592

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38833048649 0.59652631841 0.8173949401 1.59767671017 2.34537130654 0.40733967115 0.42725405507 0.24530900196 0.21543742607
To the Grate, tons 3.66744470562 11.3332935725 16.3887861097 24.7563955695 6.15593984675 1.06809180745 1.71458286391 1.08505482595 1.07075432301
Actual 0 0 0 0 2.28266089269 0.48887177149 0.91213406303 0.60864743631 0.62129613035
SAG Product, tons 0 0 0 0 0 0 0.91213406303 0.60864743631 0.62129613035

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38833376901 0.59653136079 0.81740184945 1.59769021516 2.34539113171 0.40734311435 0.4272576666 0.24531107553 0.21543924714
To the Grate, tons 3.66725675969 11.3320616877 16.3896393118 24.7568362931 6.1560135847 1.06810205406 1.71460017437 1.08505919597 1.07076111402
Actual 0 0 0 0 2.28268823518 0.48887646142 0.91214327195 0.60864988761 0.62130007078
SAG Product, tons 0 0 0 0 0 0 0.91214327195 0.60864988761 0.62130007078

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.3883369088 0.59653618391 0.81740845838 1.59770313294 2.34541009486 0.40734640783 0.4272611211 0.24531305894 0.21544098903
To the Grate, tons 3.66708965699 11.3309069776 16.3904201403 24.7572571857 6.15608367957 1.06811190638 1.71461679338 1.08506352905 1.07076759408
Page 124
SAG_Mill
0.6142805132 0.53328841779 0.52666128424 0.47323175746 0.53746500845 0.46015653981 0.48705049318 0.42885860819 0.37697920021 0.32943377166
0.6142805132 0.53328841779 0.52666128424 0.47323175746 0.53746500845 0.46015653981 0.48705049318 0.42885860819 0.37697920021 0.32943377166
0 0 0 0 0 0 0 0 0 0
0.6142805132 0.53328841779 0.52666128424 0.47323175746 0.53746500845 0.46015653981 0.48705049318 0.42885860819 0.37697920021 0.32943377166
10 11 12 13 14 15 16 17 18 19
0.188281448 0.15026307869 0.12582269842 0.12672789769 0.14392668381 0.10500311523 0.13849548819 0.10771871304 0.08689912984 0.07513153934
0.1859874432 0.12946501374 0.09734533971 0.07298995236 0.06702389753 0.05054810179 0.04568365091 0.03851588767 0.03320916034 0.02827553854
0.8011658725 0.64272546402 0.57792990917 0.51690781545 0.57019146295 0.46273568361 0.50909748313 0.43223664993 0.37146993893 0.32304800002
1.0411861774 0.89629352316 0.88143132929 0.79042920669 0.89671461987 0.76734828387 0.81197642267 0.71486734319 0.62834674028 0.54907986749
0.4269005415 0.36300050378 0.35476516097 0.31719296861 0.35924437898 0.30718737993 0.32492137944 0.28600472407 0.25136400551 0.21964299171
0.614285636 0.53329301938 0.52666616832 0.47323623809 0.5374702409 0.46016090394 0.48705504324 0.42886261912 0.37698273477 0.32943687578
0.614285636 0.53329301938 0.52666616832 0.47323623809 0.5374702409 0.46016090394 0.48705504324 0.42886261912 0.37698273477 0.32943687578
0 0 0 0 0 0 0 0 0 0
0.614285636 0.53329301938 0.52666616832 0.47323623809 0.5374702409 0.46016090394 0.48705504324 0.42886261912 0.37698273477 0.32943687578
10 11 12 13 14 15 16 17 18 19
0.1882830395 0.15026434885 0.12582376199 0.12672896891 0.1439279004 0.10500400281 0.13849665888 0.10771962357 0.08689986439 0.07513217442
0.1859896983 0.12946658351 0.09734652003 0.07299083737 0.06702471019 0.05054871469 0.04568420482 0.03851635468 0.033209563 0.02827588139
0.8011732793 0.64273143614 0.57793544299 0.51691277488 0.57019698958 0.46274009742 0.50910224314 0.43224070232 0.37147343291 0.32305104752
1.0411944661 0.89630090026 0.88143912221 0.7904363472 0.89672296077 0.76735524918 0.81198368411 0.7148737431 0.62835237915 0.54908481893
0.4269039399 0.36300349152 0.35476829753 0.31719583403 0.35924772053 0.30719016831 0.32492428518 0.28600728455 0.25136626129 0.21964497239
0.6142905262 0.53329740874 0.52667082469 0.47324051317 0.53747524024 0.46016508087 0.48705939893 0.42886645855 0.37698611786 0.32943984655
0.6142905262 0.53329740874 0.52667082469 0.47324051317 0.53747524024 0.46016508087 0.48705939893 0.42886645855 0.37698611786 0.32943984655
0 0 0 0 0 0 0 0 0 0
0.6142905262 0.53329740874 0.52667082469 0.47324051317 0.53747524024 0.46016508087 0.48705939893 0.42886645855 0.37698611786 0.32943984655
10 11 12 13 14 15 16 17 18 19
0.1882845618 0.15026556378 0.12582477931 0.12672999355 0.1439290641 0.1050048518 0.13849777866 0.10772049452 0.086900567 0.07513278189
0.1859918479 0.12946807984 0.09734764513 0.07299168097 0.06702548484 0.05054929891 0.04568473282 0.03851679984 0.03320994683 0.02827620819
0.8011803496 0.64273713514 0.57794072196 0.51691750855 0.57020226947 0.46274431901 0.50910679667 0.43224457891 0.37147677512 0.32305396247
1.0412023692 0.89630792933 0.88144654381 0.79044315246 0.89673092037 0.76736190687 0.81199062602 0.71487986116 0.62835776919 0.54908955139
0.4269071803 0.36300633831 0.35477128463 0.31719856493 0.35925090933 0.30719283353 0.32492706307 0.28600973227 0.25136841752 0.21964686547
Page 125
SAG_Mill
0.30099782048 0.25109178308 0.22464696941 0.20143700429 0.16830712429 0.99595170897 11.8234 3.6836 8.1398

0.30099782048 0.25109178308 0.22464696941 0.20143700429 0.16830712429 0.99595170897 11.8234 3.6836 8.1398
0 0 0 0 0 0 2.7715 2.7715 0.0000
0.30099782048 0.25109178308 0.22464696941 0.20143700429 0.16830712429 0.99595170897 9.0519 0.9121 8.1398
Deficit 0.0000
20 21 22 23 24 25
0.08418353204 0.06064835104 0.06336394885 0.06336394885 0.05612235469 0.43540084849 9.0520 6.5799 2.4721
0.02409201521 0.02068168037 0.01762917262 0.01513683115 0.01244608489 0.07706044762 2.7715 1.0946 1.6769
0.30894918069 0.24872806097 0.23075933874 0.21279281966 0.18077349126 1.17642910209 78.7888 69.0754 9.7134
0.50167619019 0.41849379328 0.37441675165 0.33573224154 0.28051484982 1.65993537903 78.7888 65.0845 13.7043
0.200675528 0.16739962183 0.14976764327 0.1342933187 0.11220612122 0.66397415161 66.9653 61.4009 5.5644
0.30100066219 0.25109417145 0.22464910838 0.20143892284 0.1683087286 0.99596122742 11.8235 3.6837 8.1398
0.30100066219 0.25109417145 0.22464910838 0.20143892284 0.1683087286 0.99596122742 11.8235 3.6837 8.1398
0 0 0 0 0 0 2.7715 2.7715 0.0000
0.30100066219 0.25109417145 0.22464910838 0.20143892284 0.1683087286 0.99596122742 9.0520 0.9121 8.1398
Deficit 0.0000
20 21 22 23 24 25
0.08418424363 0.06064886369 0.06336448445 0.06336448445 0.05612282909 0.43540452889 9.0521 6.5799 2.4721
0.02409230732 0.02068193114 0.01762938637 0.01513701469 0.0124462358 0.07706138198 2.7715 1.0946 1.6770
0.30895207896 0.24873041666 0.23076151409 0.21279481784 0.18077518611 1.17644006248 78.7889 69.0754 9.7135
0.50168072327 0.41849760291 0.374420164 0.3357353027 0.28051740984 1.65995057233 78.7889 65.0845 13.7044
0.20067734128 0.16740114571 0.14976900822 0.13429454317 0.11220714523 0.66398022893 66.9653 61.4008 5.5645
0.30100338199 0.25109645721 0.22465115578 0.20144075953 0.16831026461 0.9959703434 11.8236 3.6837 8.1399
0.30100338199 0.25109645721 0.22465115578 0.20144075953 0.16831026461 0.9959703434 11.8236 3.6837 8.1399
0 0 0 0 0 0 2.7716 2.7716 0.0000
0.30100338199 0.25109645721 0.22465115578 0.20144075953 0.16831026461 0.9959703434 9.0521 0.9121 8.1399
Deficit 0.0000
20 21 22 23 24 25
0.08418492428 0.06064935405 0.06336499677 0.06336499677 0.05612328286 0.43540804926 9.0521 6.5800 2.4721
0.02409258577 0.02068217017 0.01762959012 0.01513718963 0.01244637965 0.07706227263 2.7716 1.0946 1.6770
0.30895485134 0.24873266993 0.23076359512 0.21279672958 0.18077680774 1.17645055082 78.7890 69.0754 9.7136
0.50168505611 0.41850124406 0.37442342592 0.33573822932 0.28051985755 1.65996510326 78.7890 65.0845 13.7045
0.20067907446 0.16740260218 0.14977031299 0.13429571382 0.11220812432 0.66398604131 66.9652 61.4007 5.5645
Page 126
SAG_Mill

Actual 0 0 0 0 2.2827142268 0.48888097089 0.91215211303 0.60865231819 0.62130383078
SAG Product, tons 0 0 0 0 0 0 0.91215211303 0.60865231819 0.62130383078

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38833990819 0.59654079137 0.81741477178 1.59771547308 2.34542821006 0.40734955404 0.42726442113 0.24531495366 0.21544265303
To the Grate, tons 3.66694127389 11.3298251153 16.3911344758 24.7576586764 6.1561502508 1.06812136345 1.71463272344 1.08506780532 1.07077377029
Actual 0 0 0 0 2.28273891182 0.48888529944 0.9121605876 0.60865471692 0.62130741447
SAG Product, tons 0 0 0 0 0 0 0.9121605876 0.60865471692 0.62130741447

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38834276999 0.59654518747 0.81742079557 1.59772724716 2.34544549428 0.40735255593 0.42726756978 0.24531676146 0.21544424069
To the Grate, tons 3.66680969275 11.3288119637 16.3917877402 24.7580412446 6.15621342104 1.06813042679 1.71464797079 1.08507200815 1.07077965052
Actual 0 0 0 0 2.28276233574 0.48888944778 0.91216869898 0.60865707443 0.62131082642
SAG Product, tons 0 0 0 0 0 0 0.91216869898 0.60865707443 0.62131082642

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38834549742 0.59654937715 0.81742653652 1.5977384684 2.34546196692 0.40735541687 0.42727057059 0.24531848438 0.21544575381
To the Grate, tons 3.66669318253 11.3278635744 16.3923849302 24.7584054094 6.15627331498 1.06813910007 1.7146625448 1.0850761237 1.07078524322
Page 127
SAG_Mill
0.6142951889 0.53330159102 0.52667525918 0.47324458753 0.53748001104 0.46016907334 0.48706356296 0.42887012889 0.37698935167 0.32944268592
0.6142951889 0.53330159102 0.52667525918 0.47324458753 0.53748001104 0.46016907334 0.48706356296 0.42887012889 0.37698935167 0.32944268592
0 0 0 0 0 0 0 0 0 0
0.6142951889 0.53330159102 0.52667525918 0.47324458753 0.53748001104 0.46016907334 0.48706356296 0.42887012889 0.37698935167 0.32944268592
10 11 12 13 14 15 16 17 18 19
0.1882860161 0.15026672438 0.12582575114 0.12673097237 0.14393017576 0.10500566282 0.13849884837 0.10772132651 0.0869012382 0.07513336219
0.1859938947 0.12946950464 0.09734871644 0.07299248424 0.06702622246 0.05054985521 0.04568523559 0.03851722372 0.0332103123 0.02827651937
0.8011870911 0.64274256733 0.5779457522 0.51692202154 0.57020730755 0.46274835156 0.50911114703 0.4322482825 0.37147996802 0.32305674702
1.0412098965 0.89631461976 0.88145360458 0.79044963131 0.89673850743 0.76736826262 0.81199725416 0.71488570246 0.62836291497 0.54909406894
0.4269102666 0.36300904794 0.3547741265 0.31720116484 0.35925394888 0.30719537789 0.32492971539 0.28601206926 0.25137047604 0.21964867258
0.6142996299 0.53330557182 0.52667947808 0.47324846647 0.53748455855 0.46017288473 0.48706753877 0.42887363319 0.37699243893 0.32944539636
0.6142996299 0.53330557182 0.52667947808 0.47324846647 0.53748455855 0.46017288473 0.48706753877 0.42887363319 0.37699243893 0.32944539636
0 0 0 0 0 0 0 0 0 0
0.6142996299 0.53330557182 0.52667947808 0.47324846647 0.53748455855 0.46017288473 0.48706753877 0.42887363319 0.37699243893 0.32944539636
10 11 12 13 14 15 16 17 18 19
0.1882874036 0.15026783174 0.12582667839 0.12673190629 0.14393123643 0.10500643664 0.13849986902 0.10772212035 0.0869018786 0.07513391587
0.1859958417 0.12947085995 0.0973497355 0.07299324834 0.0670269241 0.05055038437 0.04568571383 0.03851762692 0.03321065996 0.02827681537
0.801193512 0.64274773964 0.57795054039 0.51692631947 0.57021210941 0.4627521989 0.50911529823 0.43225181653 0.37148301459 0.32305940382
1.0412170584 0.8963209816 0.88146031564 0.79045579325 0.89674573161 0.76737432306 0.81200357526 0.71489127297 0.62836782181 0.54909837634
0.4269132031 0.3630116245 0.35477682762 0.31720363758 0.35925684305 0.30719780402 0.32493224485 0.28601429792 0.25137243898 0.21965039562
0.6143038553 0.5333093571 0.52668348802 0.47325215567 0.53748888856 0.46017651904 0.48707133041 0.42887697505 0.37699538284 0.32944798072
0.6143038553 0.5333093571 0.52668348802 0.47325215567 0.53748888856 0.46017651904 0.48707133041 0.42887697505 0.37699538284 0.32944798072
0 0 0 0 0 0 0 0 0 0
0.6143038553 0.5333093571 0.52668348802 0.47325215567 0.53748888856 0.46017651904 0.48707133041 0.42887697505 0.37699538284 0.32944798072
10 11 12 13 14 15 16 17 18 19
0.188288726 0.15026888711 0.1258275621 0.12673279636 0.14393224729 0.10500717413 0.13850084174 0.10772287691 0.08690248893 0.07513444356
0.185997692 0.12947214793 0.09735070394 0.07299397448 0.06702759089 0.05055088725 0.04568616831 0.0385180101 0.03321099034 0.02827709667
0.8011996211 0.64275265955 0.57795509366 0.51693040842 0.57021668123 0.4627558654 0.50911925489 0.43225518492 0.37148591824 0.32306193585
1.0412238662 0.89632702534 0.88146668851 0.79046164823 0.89675260329 0.76738009557 0.81200959688 0.7148965794 0.62837249569 0.54910247888
0.4269159944 0.36301407222 0.35477939262 0.31720598714 0.359259596 0.3072001149 0.32493465447 0.28601642092 0.25137430871 0.21965203672
Page 128
SAG_Mill
0.30100598165 0.25109864187 0.22465311293 0.2014425155 0.16831173324 0.99597906196 11.8237 3.6837 8.1400

0.30100598165 0.25109864187 0.22465311293 0.2014425155 0.16831173324 0.99597906196 11.8237 3.6837 8.1400
0 0 0 0 0 0 2.7716 2.7716 0.0000
0.30100598165 0.25109864187 0.22465311293 0.2014425155 0.16831173324 0.99597906196 9.0521 0.9122 8.1400
Deficit 0.0000
20 21 22 23 24 25
0.0841855745 0.06064982249 0.06336548618 0.06336548618 0.05612371633 0.43541141221 9.0522 6.5801 2.4722
0.02409285091 0.02068239778 0.01762978414 0.01513735622 0.01244651663 0.0770631207 2.7716 1.0946 1.6770
0.30895749987 0.24873482245 0.23076558332 0.21279855622 0.18077835728 1.17646057422 78.7890 69.0754 9.7137
0.50168919242 0.41850471985 0.37442654016 0.33574102379 0.28052219494 1.65997898289 78.7890 65.0845 13.7046
0.20068072902 0.16740399252 0.1497715587 0.13429683161 0.11220905927 0.66399159316 66.9652 61.4007 5.5645
0.3010084634 0.25110072733 0.22465498146 0.20144419218 0.16831313567 0.99598738973 11.8238 3.6838 8.1400
0.3010084634 0.25110072733 0.22465498146 0.20144419218 0.16831313567 0.99598738973 11.8238 3.6838 8.1400
0 0 0 0 0 0 2.7716 2.7716 0.0000
0.3010084634 0.25110072733 0.22465498146 0.20144419218 0.16831313567 0.99598738973 9.0522 0.9122 8.1400
Deficit 0.0000
20 21 22 23 24 25
0.08418619489 0.06065026944 0.06336595315 0.06336595315 0.05612412993 0.4354146209 9.0523 6.5801 2.4722
0.02409310312 0.02068261429 0.01762996869 0.01513751468 0.01244664692 0.07706392741 2.7716 1.0946 1.6770
0.30896002704 0.24873687624 0.23076748053 0.21280029943 0.18077983612 1.17647014146 78.7891 69.0754 9.7137
0.50169313651 0.41850803396 0.37442950991 0.33574368893 0.28052442433 1.65999222449 78.7891 65.0844 13.7047
0.2006823067 0.16740531818 0.1497727466 0.13429789767 0.11220995103 0.66399688979 66.9652 61.4006 5.5646
0.30101082981 0.25110271578 0.2246567633 0.20144579126 0.1683144733 0.99599533469 11.8239 3.6838 8.1401
0.30101082981 0.25110271578 0.2246567633 0.20144579126 0.1683144733 0.99599533469 11.8239 3.6838 8.1401
0 0 0 0 0 0 2.7717 2.7717 0.0000
0.30101082981 0.25110271578 0.2246567633 0.20144579126 0.1683144733 0.99599533469 9.0523 0.9122 8.1401
Deficit 0.0000
20 21 22 23 24 25
0.08418678615 0.0606506954 0.06336639818 0.06336639818 0.0561245241 0.43541767892 9.0523 6.5801 2.4722
0.0240933428 0.02068282004 0.01763014407 0.01513766527 0.01244677074 0.07706469405 2.7717 1.0946 1.6770
0.30896243565 0.24873883362 0.23076928886 0.21280196112 0.18078124587 1.17647926276 78.7892 69.0754 9.7138
0.50169689319 0.41851119044 0.37443233877 0.33574622791 0.28052654834 1.66000484315 78.7892 65.0844 13.7048
0.20068380941 0.16740658079 0.14977387815 0.13429891327 0.11221080064 0.66400193726 66.9652 61.4006 5.5646
Page 129
SAG_Mill

Actual 0 0 0 0 2.28278454479 0.48889341759 0.91217645215 0.608659383 0.62131407154
SAG Product, tons 0 0 0 0 0 0 0.91217645215 0.608659383 0.62131407154

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.388348094 0.59655336585 0.81743200206 1.59774915132 2.34547764933 0.40735814056 0.42727342743 0.24532012465 0.21544719434
To the Grate, tons 3.6665901812 11.3269761834 16.3929306499 24.7587517214 6.15633005832 1.06814738876 1.71467645747 1.08508014067 1.07079055734
Actual 0 0 0 0 2.28280558557 0.48889721137 0.91218385349 0.60866163627 0.62131715501
SAG Product, tons 0 0 0 0 0 0 0.91218385349 0.60866163627 0.62131715501

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38835056353 0.59655715937 0.81743720017 1.59775931151 2.34549256437 0.40736073098 0.42727614449 0.24532168466 0.21544856438
To the Grate, tons 3.66649927981 11.3261462082 16.3934291401 24.7590807547 6.1563837769 1.0681552998 1.71468972298 1.08508404995 1.07079560213
Actual 0 0 0 0 2.28282550476 0.4889008323 0.91219091056 0.60866382913 0.62132008221
SAG Product, tons 0 0 0 0 0 0 0.91219091056 0.60866382913 0.62132008221

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38835290999 0.59656076384 0.81744213922 1.59776896536 2.34550673611 0.4073631923 0.42727872615 0.24532316692 0.21544986615
To the Grate, tons 3.66641920796 11.3253702423 16.393884306 24.7593931002 6.15643459594 1.0681628414 1.71470235728 1.08508784439 1.0708003871
Page 130
SAG_Mill
0.6143078718 0.53331295311 0.52668729589 0.47325566109 0.53749300728 0.46017998068 0.48707494242 0.42888015848 0.37699818697 0.32945044216
0.6143078718 0.53331295311 0.52668729589 0.47325566109 0.53749300728 0.46017998068 0.48707494242 0.42888015848 0.37699818697 0.32945044216
0 0 0 0 0 0 0 0 0 0
0.6143078718 0.53331295311 0.52668729589 0.47325566109 0.53749300728 0.46017998068 0.48707494242 0.42888015848 0.37699818697 0.32945044216
10 11 12 13 14 15 16 17 18 19
0.188289985 0.15026989185 0.12582840342 0.12673364373 0.14393320967 0.10500787623 0.13850176779 0.10772359717 0.08690306999 0.07513494593
0.1859994488 0.12947337083 0.09735162344 0.07299466393 0.06702822398 0.05055136471 0.04568659983 0.03851837391 0.03321130402 0.02827736376
0.8012054281 0.6427573349 0.57795941948 0.51693429479 0.57022102965 0.46275935584 0.50912302208 0.432258392 0.37148868272 0.3230643464
1.0412303313 0.8963327618 0.88147273502 0.79046720656 0.89675913341 0.76738558817 0.81201532724 0.714901629 0.62837694305 0.54910638228
0.4269186451 0.3630163955 0.35478182627 0.31720821765 0.35926221212 0.30720231371 0.32493694753 0.28601844117 0.25137608784 0.21965359816
0.6143116862 0.5333163663 0.52669090875 0.47325898891 0.53749692129 0.46018327446 0.48707837971 0.42888318783 0.37700085521 0.32945278412
0.6143116862 0.5333163663 0.52669090875 0.47325898891 0.53749692129 0.46018327446 0.48707837971 0.42888318783 0.37700085521 0.32945278412
0 0 0 0 0 0 0 0 0 0
0.6143116862 0.5333163663 0.52669090875 0.47325898891 0.53749692129 0.46018327446 0.48707837971 0.42888318783 0.37700085521 0.32945278412
10 11 12 13 14 15 16 17 18 19
0.1882911823 0.15027084743 0.12582920357 0.12673444964 0.14393412495 0.10500854399 0.13850264853 0.10772428219 0.08690362261 0.07513542371
0.1860011154 0.12947453092 0.09735249572 0.07299531797 0.06702882456 0.05055181766 0.04568700918 0.03851871904 0.0332116016 0.02827761712
0.8012109429 0.64276177385 0.57796352556 0.51693798525 0.57022516163 0.46276267535 0.50912660525 0.4322614424 0.37149131204 0.323066639
1.0412364657 0.89633820204 0.8814784672 0.79047247879 0.89676533334 0.76739080933 0.81202077508 0.71490642951 0.62838117074 0.5491100926
0.4269211603 0.36301859881 0.3547841334 0.31721033335 0.35926469595 0.30720440386 0.32493912754 0.28602036176 0.25137777908 0.21965508236
0.6143153054 0.53331960323 0.5266943338 0.47326214543 0.53750063739 0.46018640547 0.48708164753 0.42888606775 0.37700339165 0.32945501024
0.6143153054 0.53331960323 0.5266943338 0.47326214543 0.53750063739 0.46018640547 0.48708164753 0.42888606775 0.37700339165 0.32945501024
0 0 0 0 0 0 0 0 0 0
0.6143153054 0.53331960323 0.5266943338 0.47326214543 0.53750063739 0.46018640547 0.48708164753 0.42888606775 0.37700339165 0.32945501024
10 11 12 13 14 15 16 17 18 19
0.18829232 0.15027175538 0.12582996384 0.12673521538 0.14393499461 0.10500917846 0.13850348538 0.10772493308 0.08690414769 0.07513587769
0.1860026951 0.12947563055 0.09735332254 0.07299593792 0.06702939384 0.050552247 0.0456873972 0.03851904618 0.03321188367 0.02827785729
0.8012161754 0.64276598475 0.57796741978 0.51694148665 0.5702290844 0.46276582932 0.50913001013 0.43226434101 0.37149381044 0.32306881734
1.0412422815 0.89634335725 0.88148389716 0.7904774756 0.89677121471 0.7673957679 0.81202594951 0.71491098897 0.6283851859 0.54911361615
0.4269235449 0.36302068668 0.35478631889 0.31721233853 0.35926705216 0.30720638889 0.32494119815 0.28602218591 0.25137938531 0.21965649185
Page 131
SAG_Mill
0.30101308378 0.25110460966 0.22465846061 0.20144731465 0.16831574771 0.99600290589 11.8240 3.6839 8.1402

0.30101308378 0.25110460966 0.22465846061 0.20144731465 0.16831574771 0.99600290589 11.8240 3.6839 8.1402
0 0 0 0 0 0 2.7717 2.7717 0.0000
0.30101308378 0.25110460966 0.22465846061 0.20144731465 0.16831574771 0.99600290589 9.0523 0.9122 8.1402
Deficit 0.0000
20 21 22 23 24 25
0.08418734905 0.06065110093 0.06336682187 0.06336682187 0.05612489937 0.43542059025 9.0524 6.5802 2.4722
0.02409357037 0.02068301539 0.01763031059 0.01513780825 0.0124468883 0.07706542194 2.7717 1.0946 1.6771
0.30896472883 0.24874069711 0.23077101061 0.21280354338 0.1807825883 1.17648794945 78.7893 69.0754 9.7139
0.50170046768 0.41851419371 0.37443503062 0.33574864419 0.28052856985 1.66001685544 78.7893 65.0844 13.7049
0.20068523924 0.16740778211 0.1497749549 0.13429987978 0.11221160924 0.66400674217 66.9652 61.4005 5.5647
0.30101522844 0.2511064116 0.22466007572 0.20144876441 0.16831696061 0.99601011326 11.8241 3.6839 8.1402
0.30101522844 0.2511064116 0.22466007572 0.20144876441 0.16831696061 0.99601011326 11.8241 3.6839 8.1402
0 0 0 0 0 0 2.7717 2.7717 0.0000
0.30101522844 0.2511064116 0.22466007572 0.20144876441 0.16831696061 0.99601011326 9.0524 0.9122 8.1402
Deficit 0.0000
20 21 22 23 24 25
0.0841878844 0.06065148661 0.06336722482 0.06336722482 0.05612525627 0.43542335911 9.0525 6.5802 2.4722
0.02409378625 0.02068320071 0.01763046856 0.01513794388 0.01244699983 0.07706611246 2.7717 1.0946 1.6771
0.30896690989 0.24874246944 0.23077264829 0.21280504848 0.18078386533 1.17649621374 78.7893 69.0754 9.7139
0.50170386551 0.41851704843 0.37443758961 0.33575094144 0.28053049189 1.66002827904 78.7893 65.0844 13.7049
0.20068659841 0.16740892401 0.1497759785 0.13430079868 0.11221237806 0.66401131161 66.9652 61.4005 5.5647
0.3010172671 0.25110812442 0.2246616111 0.20145014275 0.16831811383 0.99601696742 11.8242 3.6839 8.1403
0.3010172671 0.25110812442 0.2246616111 0.20145014275 0.16831811383 0.99601696742 11.8242 3.6839 8.1403
0 0 0 0 0 0 2.7717 2.7717 0.0000
0.3010172671 0.25110812442 0.2246616111 0.20145014275 0.16831811383 0.99601696742 9.0525 0.9122 8.1403
Deficit 0.0000
20 21 22 23 24 25
0.08418839308 0.06065185308 0.06336760769 0.06336760769 0.05612559538 0.43542598999 9.0525 6.5803 2.4722
0.02409399088 0.02068337638 0.0176306183 0.01513807245 0.01244710554 0.07706676698 2.7717 1.0946 1.6771
0.30896898236 0.24874415346 0.2307742045 0.21280647882 0.18078507898 1.17650406859 78.7894 69.0754 9.7140
0.50170709242 0.41851975944 0.37444002003 0.33575312347 0.28053231765 1.66003913254 78.7894 65.0844 13.7050
0.2006878892 0.16741000843 0.14977695068 0.1343016715 0.11221310836 0.66401565301 66.9651 61.4004 5.5647
Page 132
SAG_Mill

Actual 0 0 0 0 2.28284434877 0.48890428413 0.91219763183 0.60866595757 0.62132285865
SAG Product, tons 0 0 0 0 0 0 0.91219763183 0.60866595757 0.62132285865

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38835513751 0.59656418559 0.8174468279 1.59777812983 2.34552018946 0.40736552885 0.42728117693 0.24532457404 0.21545110193
To the Grate, tons 3.6663488207 11.3246450511 16.3942997426 24.7596893603 6.15648263942 1.06817002274 1.71471437773 1.08509151853 1.07080492192
Actual 0 0 0 0 2.28286216359 0.48890757108 0.91220402654 0.60866801853 0.62132548994
SAG Product, tons 0 0 0 0 0 0 0.91220402654 0.60866801853 0.62132548994

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.3883572503 0.59656743111 0.8174512751 1.59778682232 2.34553294993 0.40736774507 0.42728350149 0.2453259087 0.21545227406
To the Grate, tons 3.66628708655 11.3239675661 16.3946787585 24.759970143 6.1565280295 1.06817685383 1.7147258028 1.0850950684 1.0708092163
Actual 0 0 0 0 2.28287899452 0.48891069771 0.91221010452 0.60867000978 0.62132798172
SAG Product, tons 0 0 0 0 0 0 0.91221010452 0.60867000978 0.62132798172

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38835925265 0.59657050698 0.81745548984 1.59779506043 2.34554504338 0.40736984544 0.42728570455 0.24532717358 0.21545338492
To the Grate, tons 3.66623307674 11.3233348794 16.395024398 24.7602360581 6.15657088613 1.0681833453 1.71473665179 1.08509849134 1.07081327997
Page 133
SAG_Mill
0.6143187366 0.53332267057 0.52669757827 0.47326513706 0.53750416254 0.46018937901 0.48708475136 0.42888880306 0.37700580059 0.32945712429
0.6143187366 0.53332267057 0.52669757827 0.47326513706 0.53750416254 0.46018937901 0.48708475136 0.42888880306 0.37700580059 0.32945712429
0 0 0 0 0 0 0 0 0 0
0.6143187366 0.53332267057 0.52669757827 0.47326513706 0.53750416254 0.46018937901 0.48708475136 0.42888880306 0.37700580059 0.32945712429
10 11 12 13 14 15 16 17 18 19
0.1882934 0.15027261731 0.12583068558 0.12673594231 0.14393582019 0.10500978077 0.13850427981 0.10772555096 0.08690464616 0.07513630866
0.1860041913 0.12947667206 0.09735410565 0.0729965251 0.06702993302 0.05055265364 0.04568776472 0.03851935602 0.03321215082 0.02827808475
0.8012211362 0.64276997605 0.57797111012 0.51694480594 0.57023280538 0.4627688233 0.50913324268 0.4322670929 0.37149618229 0.32307088526
1.0412477909 0.89634823865 0.88148903701 0.79048220775 0.89677678933 0.76740047296 0.81203085993 0.71491531568 0.62838899588 0.54911695941
0.4269258038 0.36302266366 0.35478838762 0.31721423751 0.35926928549 0.30720827244 0.32494316311 0.28602391695 0.25138090945 0.21965782923
0.6143219871 0.533325575 0.5267006494 0.47326797024 0.53750750385 0.46019220053 0.48708769682 0.42889139874 0.37700808642 0.32945913019
0.6143219871 0.533325575 0.5267006494 0.47326797024 0.53750750385 0.46019220053 0.48708769682 0.42889139874 0.37700808642 0.32945913019
0 0 0 0 0 0 0 0 0 0
0.6143219871 0.533325575 0.5267006494 0.47326797024 0.53750750385 0.46019220053 0.48708769682 0.42889139874 0.37700808642 0.32945913019
10 11 12 13 14 15 16 17 18 19
0.1882944244 0.15027343485 0.12583137014 0.1267366318 0.14393660326 0.10501035206 0.13850503332 0.10772613703 0.08690511895 0.07513671742
0.1860056074 0.12947765779 0.09735484683 0.07299708083 0.06703044333 0.05055303851 0.04568811254 0.03851964928 0.03321240367 0.02827830004
0.8012258356 0.64277375629 0.57797460458 0.51694795014 0.57023633208 0.46277166301 0.50913630898 0.43226970326 0.37149843207 0.32307284669
1.0412530062 0.89635285744 0.88149389883 0.79048668597 0.89678206911 0.76740493379 0.81203551592 0.71491941812 0.62839260816 0.549120129
0.4269279422 0.36302453427 0.35479034444 0.31721603458 0.35927140069 0.30721005821 0.32494502625 0.28602555825 0.25138235451 0.21965909713
0.6143250641 0.53332832317 0.5267035544 0.47327065139 0.53751066843 0.46019487558 0.48709048966 0.42889385986 0.37701025365 0.32946103187
0.6143250641 0.53332832317 0.5267035544 0.47327065139 0.53751066843 0.46019487558 0.48709048966 0.42889385986 0.37701025365 0.32946103187
0 0 0 0 0 0 0 0 0 0
0.6143250641 0.53332832317 0.5267035544 0.47327065139 0.53751066843 0.46019487558 0.48709048966 0.42889385986 0.37701025365 0.32946103187
10 11 12 13 14 15 16 17 18 19
0.1882953952 0.15027420965 0.12583201892 0.12673728525 0.14393734539 0.10501089349 0.13850574745 0.10772669246 0.08690556703 0.07513710482
0.1860069467 0.12947859006 0.09735554781 0.07299760643 0.06703092597 0.0505534025 0.04568844151 0.03851992663 0.03321264281 0.02827850365
0.8012302841 0.64277733399 0.57797791117 0.51695092626 0.57023967205 0.46277435421 0.50913921521 0.43227217734 0.37150056435 0.3230747056
1.0412579396 0.89635722473 0.88149849454 0.79049092092 0.89678706595 0.76740915973 0.81203992716 0.71492330481 0.62839603031 0.54912313157
0.4269299649 0.36302630303 0.35479219415 0.31721773403 0.35927340253 0.30721174995 0.32494679146 0.28602711324 0.25138372351 0.21966029821
Page 134
SAG_Mill
0.30101920321 0.25110975101 0.22466306935 0.20145145197 0.16831920929 0.99602347952 11.8243 3.6839 8.1403

0.30101920321 0.25110975101 0.22466306935 0.20145145197 0.16831920929 0.99602347952 11.8243 3.6839 8.1403
0 0 0 0 0 0 2.7717 2.7717 0.0000
0.30101920321 0.25110975101 0.22466306935 0.20145145197 0.16831920929 0.99602347952 9.0525 0.9122 8.1403
Deficit 0.0000
20 21 22 23 24 25
0.08418887596 0.06065220096 0.06336797115 0.06336797115 0.05612591731 0.43542848751 9.0526 6.5803 2.4723
0.02409418469 0.02068354275 0.01763076012 0.01513819422 0.01244720566 0.07706738691 2.7717 1.0947 1.6771
0.30897094986 0.24874575214 0.23077568196 0.21280783688 0.18078623134 1.17651152743 78.7895 69.0754 9.7141
0.50171015434 0.41852233174 0.37444232633 0.33575519426 0.28053405043 1.66004943516 78.7895 65.0844 13.7051
0.200689114 0.16741103736 0.1497778732 0.13430249982 0.11221380147 0.66401977406 66.9651 61.4004 5.5648
0.30102104034 0.25111129438 0.22466445312 0.20145269444 0.16832024895 0.99602966109 11.8243 3.6840 8.1404
0.30102104034 0.25111129438 0.22466445312 0.20145269444 0.16832024895 0.99602966109 11.8243 3.6840 8.1404
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.30102104034 0.25111129438 0.22466445312 0.20145269444 0.16832024895 0.99602966109 9.0526 0.9122 8.1404
Deficit 0.0000
20 21 22 23 24 25
0.08418933398 0.06065253093 0.0633683159 0.0633683159 0.05612622265 0.43543085639 9.0526 6.5803 2.4723
0.02409436812 0.02068370022 0.01763089435 0.01513830947 0.01244730043 0.07706797363 2.7718 1.0947 1.6771
0.30897281611 0.24874726852 0.23077708345 0.21280912519 0.18078732455 1.17651860409 78.7895 69.0754 9.7141
0.5017130573 0.41852477042 0.37444451302 0.33575715782 0.28053569357 1.66005920655 78.7895 65.0843 13.7052
0.20069027522 0.16741201285 0.14977874789 0.13430328524 0.11221445873 0.66402368262 66.9651 61.4003 5.5648
0.30102278209 0.25111275757 0.22466576513 0.20145387257 0.16832123484 0.99603552393 11.8244 3.6840 8.1404
0.30102278209 0.25111275757 0.22466576513 0.20145387257 0.16832123484 0.99603552393 11.8244 3.6840 8.1404
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.30102278209 0.25111275757 0.22466576513 0.20145387257 0.16832123484 0.99603552393 9.0526 0.9122 8.1404
Deficit 0.0000
20 21 22 23 24 25
0.08418976806 0.06065284365 0.06336864262 0.06336864262 0.05612651204 0.43543310145 9.0527 6.5804 2.4723
0.02409454161 0.02068384915 0.01763102129 0.01513841847 0.01244739005 0.07706852855 2.7718 1.0947 1.6771
0.30897458488 0.24874870565 0.2307784118 0.21281034634 0.18078836082 1.17652531262 78.7896 69.0754 9.7142
0.50171580739 0.41852708059 0.37444658467 0.33575901822 0.28053725048 1.66006846665 78.7896 65.0843 13.7052
0.20069137528 0.16741293693 0.14977957655 0.13430402941 0.1122150815 0.66402738666 66.9651 61.4003 5.5648
Page 135
SAG_Mill

Actual 0 0 0 0 2.28289488603 0.48891366889 0.91221587603 0.60867192984 0.62133033963
SAG Product, tons 0 0 0 0 0 0 0.91221587603 0.60867192984 0.62133033963

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836114887 0.59657341982 0.81745948118 1.5978028619 2.34555649585 0.40737183448 0.42728779083 0.24532837143 0.2154544369
To the Grate, tons 3.66618595535 11.3227442379 16.3953394608 24.7604877133 6.15661132661 1.06818950824 1.71474694458 1.08510178579 1.0708171226
Actual 0 0 0 0 2.28290988161 0.4889164897 0.91222135165 0.60867377782 0.62133256928
SAG Product, tons 0 0 0 0 0 0 0.91222135165 0.60867377782 0.62133256928

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836294326 0.59657617625 0.81746325819 1.59781024442 2.34556733331 0.40737371671 0.42728976508 0.24532950495 0.21545543239
To the Grate, tons 3.66614497043 11.3221930378 16.3956265216 24.7607257111 6.15664946535 1.06819535407 1.71475670148 1.08510495118 1.07082075374
Actual 0 0 0 0 2.28292402369 0.48891916537 0.91222654218 0.6086755534 0.62133467622
SAG Product, tons 0 0 0 0 0 0 0.91222654218 0.6086755534 0.62133467622

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836464011 0.59657878282 0.81746682987 1.59781722561 2.34557758161 0.40737549661 0.427291632 0.24533057685 0.21545637376
To the Grate, tons 3.66610944594 11.3216788181 16.3958879469 24.760950646 6.15668541357 1.06820089444 1.71476594297 1.08510798778 1.07082418282
Page 136
SAG_Mill
0.6143279747 0.5333309217 0.52670630039 0.47327318689 0.53751366342 0.46019740978 0.48709313569 0.42889619157 0.3770123068 0.32946283335
0.6143279747 0.5333309217 0.52670630039 0.47327318689 0.53751366342 0.46019740978 0.48709313569 0.42889619157 0.3770123068 0.32946283335
0 0 0 0 0 0 0 0 0 0
0.6143279747 0.5333309217 0.52670630039 0.47327318689 0.53751366342 0.46019740978 0.48709313569 0.42889619157 0.3770123068 0.32946283335
10 11 12 13 14 15 16 17 18 19
0.1882963146 0.15027494339 0.12583263332 0.12673790406 0.14393804818 0.10501140622 0.13850642372 0.10772721845 0.08690599136 0.07513747169
0.1860082125 0.1294794712 0.09735621034 0.0729981032 0.06703138213 0.05055374653 0.04568875243 0.03852018877 0.03321286883 0.02827869609
0.801234492 0.64278071761 0.57798103781 0.51695374129 0.57024283285 0.46277690271 0.50914196762 0.43227452046 0.37150258369 0.323076466
1.041262603 0.89636135147 0.88150283589 0.79049492315 0.89679179166 0.76741316014 0.81204410335 0.71492698433 0.62839926988 0.54912597378
0.426931877 0.36302797437 0.35479394149 0.3172193401 0.35927529576 0.30721335141 0.32494846261 0.28602858535 0.25138501947 0.21966143516
0.614330726 0.5333333771 0.5267088944 0.47327558305 0.5375164959 0.46019980873 0.48709564074 0.42889839898 0.37701425041 0.32946453863
0.614330726 0.5333333771 0.5267088944 0.47327558305 0.5375164959 0.46019980873 0.48709564074 0.42889839898 0.37701425041 0.32946453863
0 0 0 0 0 0 0 0 0 0
0.614330726 0.5333333771 0.5267088944 0.47327558305 0.5375164959 0.46019980873 0.48709564074 0.42889839898 0.37701425041 0.32946453863
10 11 12 13 14 15 16 17 18 19
0.1882971846 0.15027563772 0.12583321472 0.12673848964 0.14393871324 0.10501189142 0.13850706368 0.1077277162 0.0869063929 0.07513781886
0.1860094081 0.12948030345 0.09735683612 0.07299857241 0.06703181299 0.05055407148 0.04568904611 0.03852043637 0.03321308231 0.02827887786
0.8012384697 0.64278391554 0.57798399233 0.51695640215 0.57024582199 0.46277931431 0.5091445724 0.43227673791 0.37150449468 0.32307813188
1.0412670084 0.89636524846 0.88150693443 0.79049870303 0.89679625795 0.76741694434 0.81204805418 0.71493046522 0.62840233442 0.5491286623
0.4269336833 0.36302955266 0.3547955911 0.31722085693 0.35927708506 0.30721486632 0.32495004358 0.28602997799 0.25138624541 0.21966251062
0.6143333252 0.5333356958 0.52671134333 0.4732778461 0.53751917289 0.46020207803 0.4870980106 0.42890048723 0.37701608901 0.32946615168
0.6143333252 0.5333356958 0.52671134333 0.4732778461 0.53751917289 0.46020207803 0.4870980106 0.42890048723 0.37701608901 0.32946615168
0 0 0 0 0 0 0 0 0 0
0.6143333252 0.5333356958 0.52671134333 0.4732778461 0.53751917289 0.46020207803 0.4870980106 0.42890048723 0.37701608901 0.32946615168
10 11 12 13 14 15 16 17 18 19
0.1882980073 0.15027629431 0.12583376451 0.12673904339 0.14393934214 0.10501235024 0.13850766885 0.10772818688 0.08690677261 0.07513814715
0.1860105367 0.12948108906 0.09735742682 0.07299901532 0.0670322197 0.05055437821 0.04568932332 0.03852067008 0.03321328383 0.02827904944
0.8012422273 0.64278693602 0.57798678243 0.51695891564 0.57024864689 0.46278159476 0.50914703575 0.43227883495 0.37150630185 0.32307970721
1.0412711676 0.89636892624 0.88151080143 0.79050227071 0.89680047633 0.76742052158 0.81205178923 0.71493375592 0.6284052314 0.54913120368
0.4269353886 0.36303104217 0.35479714752 0.31722228862 0.35927877504 0.30721629837 0.3249515382 0.28603129454 0.25138740432 0.21966352722
Page 137
SAG_Mill
0.30102443211 0.25111414367 0.22466700812 0.20145498881 0.16832216898 0.99604107999 11.8245 3.6840 8.1404

0.30102443211 0.25111414367 0.22466700812 0.20145498881 0.16832216898 0.99604107999 11.8245 3.6840 8.1404
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.30102443211 0.25111414367 0.22466700812 0.20145498881 0.16832216898 0.99604107999 9.0527 0.9122 8.1404
Deficit 0.0000
20 21 22 23 24 25
0.08419017913 0.0606531398 0.06336895203 0.06336895203 0.05612678608 0.43543522752 9.0527 6.5804 2.4723
0.02409470558 0.02068398991 0.01763114128 0.01513852149 0.01244747476 0.07706905301 2.7718 1.0947 1.6771
0.30897625998 0.24875006663 0.23077966986 0.21281150293 0.18078934234 1.17653166719 78.7896 69.0754 9.7142
0.5017184107 0.41852926739 0.37444854585 0.33576077956 0.28053872455 1.66007723546 78.7896 65.0843 13.7053
0.20069241663 0.16741381166 0.14978036103 0.13430473394 0.11221567113 0.66403089418 66.9651 61.4003 5.5648
0.30102599407 0.25111545573 0.22466818482 0.20145604561 0.16832305342 0.99604634127 11.8245 3.6840 8.1405
0.30102599407 0.25111545573 0.22466818482 0.20145604561 0.16832305342 0.99604634127 11.8245 3.6840 8.1405
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.30102599407 0.25111545573 0.22466818482 0.20145604561 0.16832305342 0.99604634127 9.0527 0.9122 8.1405
Deficit 0.0000
20 21 22 23 24 25
0.08419056812 0.06065342004 0.06336924482 0.06336924482 0.05612704541 0.43543723941 9.0527 6.5804 2.4723
0.02409486045 0.02068412286 0.01763125461 0.0151386188 0.01244755477 0.07706954839 2.7718 1.0947 1.6771
0.3089778452 0.24875135456 0.23078086045 0.21281259756 0.18079027131 1.17653768199 78.7897 69.0754 9.7143
0.50172087329 0.41853133593 0.37445040112 0.3357624459 0.28054011918 1.66008553297 78.7897 65.0843 13.7054
0.20069340169 0.16741463908 0.14978110314 0.13430540048 0.11221622898 0.66403421319 66.9651 61.4002 5.5649
0.3010274716 0.25111669685 0.22466929798 0.20145704542 0.1683238902 0.99605131978 11.8246 3.6841 8.1405
0.3010274716 0.25111669685 0.22466929798 0.20145704542 0.1683238902 0.99605131978 11.8246 3.6841 8.1405
0 0 0 0 0 0 2.7718 2.7718 0.0000
0.3010274716 0.25111669685 0.22466929798 0.20145704542 0.1683238902 0.99605131978 9.0527 0.9122 8.1405
Deficit 0.0000
20 21 22 23 24 25
0.08419093597 0.06065368505 0.0633695217 0.0633695217 0.05612729064 0.43543914194 9.0528 6.5805 2.4723
0.02409500665 0.02068424836 0.01763136158 0.01513871065 0.01244763029 0.077070016 2.7718 1.0947 1.6772
0.3089793443 0.24875257249 0.23078198642 0.21281363283 0.18079114992 1.17654337113 78.7897 69.0754 9.7143
0.50172320119 0.41853329127 0.37445215499 0.33576402128 0.28054143775 1.66009337903 78.7897 65.0843 13.7054
0.20069433288 0.16741542123 0.14978180469 0.13430603064 0.11221675641 0.66403735161 66.9651 61.4002 5.5649
Page 138
SAG_Mill

Actual 0 0 0 0 2.28293735351 0.48892170123 0.91223145853 0.60867725674 0.62133666591
SAG Product, tons 0 0 0 0 0 0 0.91223145853 0.60867725674 0.62133666591

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836624362 0.59658124603 0.81747020511 1.59782382284 2.34558726627 0.40737717863 0.42729339625 0.2453315898 0.21545726336
To the Grate, tons 3.66607877442 11.3211992549 16.3961259117 24.761163102 6.15671927914 1.0682061411 1.71477468962 1.08511089655 1.07082741906
Actual 0 0 0 0 2.28294991108 0.48892410266 0.91223611162 0.60867888838 0.62133854372
SAG Product, tons 0 0 0 0 0 0 0.91223611162 0.60867888838 0.62133854372

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836775798 0.59658357228 0.81747339267 1.59783005323 2.34559641242 0.40737876711 0.42729506239 0.24533254642 0.2154581035
To the Grate, tons 3.66605241036 11.3207521555 16.396342414 24.7613636511 6.15675116646 1.06821110585 1.71478296191 1.08511367906 1.0708304715
Actual 0 0 0 0 2.2829617351 0.48892637505 0.91224051236 0.60868044919 0.62134031487
SAG Product, tons 0 0 0 0 0 0 0.91224051236 0.60868044919 0.62134031487

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38836918725 0.59658576783 0.81747640114 1.59783593356 2.34560504468 0.40738026635 0.42729663492 0.24533344929 0.21545889642
To the Grate, tons 3.66602986418 11.3203354525 16.3965392889 24.7615528518 6.1567811763 1.06821580042 1.71479078015 1.0851163374 1.07083334893
Page 139
SAG_Mill
0.614335779 0.53333788408 0.52671365391 0.4732799821 0.53752170129 0.46020422321 0.48710025103 0.42890246139 0.37701782708 0.32946767646
0.614335779 0.53333788408 0.52671365391 0.4732799821 0.53752170129 0.46020422321 0.48710025103 0.42890246139 0.37701782708 0.32946767646
0 0 0 0 0 0 0 0 0 0
0.614335779 0.53333788408 0.52671365391 0.4732799821 0.53752170129 0.46020422321 0.48710025103 0.42890246139 0.37701782708 0.32946767646
10 11 12 13 14 15 16 17 18 19
0.1882987848 0.15027691478 0.12583428406 0.12673956668 0.14393993645 0.10501278382 0.13850824073 0.10772863168 0.08690713144 0.07513845739
0.1860116014 0.12948183019 0.09735798408 0.07299943316 0.06703260338 0.05055466757 0.04568958484 0.03852089057 0.03321347394 0.02827921131
0.8012457748 0.64278978714 0.57798941567 0.51696128846 0.57025131487 0.46278374977 0.50914936378 0.43228081679 0.3715080097 0.32308119592
1.0412750918 0.89637239514 0.88151444789 0.79050563614 0.89680445811 0.76742390096 0.81205531797 0.7149368648 0.62840796819 0.54913360442
0.4269369975 0.36303244708 0.35479861518 0.31722363913 0.35928037023 0.30721765121 0.32495295026 0.28603253834 0.25138849914 0.21966448756
0.6143380942 0.53333994806 0.52671583271 0.473281997 0.53752408788 0.46020624975 0.4871023677 0.42890432647 0.37701946905 0.32946911685
0.6143380942 0.53333994806 0.52671583271 0.473281997 0.53752408788 0.46020624975 0.4871023677 0.42890432647 0.37701946905 0.32946911685
0 0 0 0 0 0 0 0 0 0
0.6143380942 0.53333994806 0.52671583271 0.473281997 0.53752408788 0.46020624975 0.4871023677 0.42890432647 0.37701946905 0.32946911685
10 11 12 13 14 15 16 17 18 19
0.188299519 0.15027750076 0.12583477473 0.12674006088 0.14394049771 0.1050131933 0.13850878082 0.10772905175 0.08690747032 0.07513875038
0.1860126053 0.12948252897 0.09735850949 0.07299982712 0.06703296514 0.0505549404 0.04568983141 0.03852109846 0.03321365318 0.02827936392
0.8012491218 0.64279247681 0.5779918994 0.51696352713 0.57025383308 0.46278578492 0.5091515625 0.43228268854 0.37150962265 0.32308260186
1.0412787922 0.89637566518 0.8815178845 0.79050880898 0.89680821432 0.76742709143 0.81205864968 0.71493980005 0.62841055203 0.54913587088
0.4269385148 0.36303377145 0.35479999837 0.31722491237 0.35928187505 0.30721892843 0.32495428349 0.28603371267 0.25138953278 0.21966539419
0.6143402774 0.53334189373 0.52671788613 0.47328389661 0.53752633926 0.460208163 0.48710436619 0.42890608738 0.37702101925 0.32947047668
0.6143402774 0.53334189373 0.52671788613 0.47328389661 0.53752633926 0.460208163 0.48710436619 0.42890608738 0.37702101925 0.32947047668
0 0 0 0 0 0 0 0 0 0
0.6143402774 0.53334189373 0.52671788613 0.47328389661 0.53752633926 0.460208163 0.48710436619 0.42890608738 0.37702101925 0.32947047668
10 11 12 13 14 15 16 17 18 19
0.188300212 0.15027805381 0.12583523783 0.12674052731 0.14394102744 0.10501357977 0.13850929056 0.10772944821 0.08690779015 0.0751390269
0.1860135512 0.12948318746 0.09735900461 0.07300019836 0.06703330604 0.0505551975 0.04569006377 0.03852129436 0.03321382209 0.02827950774
0.801252278 0.64279501271 0.57799424081 0.51696563804 0.57025620853 0.4627877057 0.50915363782 0.43228445524 0.37151114503 0.32308392883
1.0412822797 0.8963787461 0.88152112162 0.79051179863 0.89681175572 0.76743010174 0.81206179347 0.71494256969 0.62841299 0.54913800929
0.4269399447 0.36303501923 0.35480130127 0.31722611209 0.35928329382 0.30722013353 0.32495554151 0.28603482076 0.25139050807 0.2196662496
Page 140
SAG_Mill
0.30102886832 0.25111787004 0.2246703503 0.20145799064 0.16832468134 0.99605602742 11.8246 3.6841 8.1406

0.30102886832 0.25111787004 0.2246703503 0.20145799064 0.16832468134 0.99605602742 11.8246 3.6841 8.1406
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30102886832 0.25111787004 0.2246703503 0.20145799064 0.16832468134 0.99605602742 9.0528 0.9122 8.1406
Deficit 0.0000
20 21 22 23 24 25
0.08419128358 0.06065393548 0.06336978334 0.06336978334 0.05612752239 0.43544093982 9.0528 6.5805 2.4723
0.02409514456 0.02068436675 0.0176314625 0.0151387973 0.01244770154 0.07707045714 2.7719 1.0947 1.6772
0.30898076102 0.24875372346 0.23078305054 0.21281461128 0.18079198034 1.17654874858 78.7898 69.0754 9.7144
0.50172540032 0.4185351384 0.37445381192 0.33576550969 0.28054268358 1.66010079326 78.7898 65.0843 13.7055
0.20069521255 0.16741616009 0.14978246747 0.134306626 0.11221725474 0.6640403173 66.9651 61.4002 5.5649
0.30103018777 0.25111897831 0.22467134445 0.20145888369 0.16832542884 0.99606047596 11.8247 3.6841 8.1406
0.30103018777 0.25111897831 0.22467134445 0.20145888369 0.16832542884 0.99606047596 11.8247 3.6841 8.1406
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103018777 0.25111897831 0.22467134445 0.20145888369 0.16832542884 0.99606047596 9.0528 0.9122 8.1406
Deficit 0.0000
20 21 22 23 24 25
0.08419161187 0.06065417199 0.06337003044 0.06337003044 0.05612774125 0.43544263774 9.0529 6.5805 2.4723
0.0240952746 0.02068447838 0.01763155765 0.015138879 0.01244776872 0.07707087307 2.7719 1.0947 1.6772
0.30898209902 0.24875481046 0.23078405557 0.21281553544 0.1807927647 1.17655382811 78.7898 69.0754 9.7144
0.50172747651 0.41853688221 0.37445537629 0.33576691503 0.28054385993 1.66010779494 78.7898 65.0843 13.7055
0.20069604305 0.16741685762 0.14978309322 0.13430718814 0.11221772528 0.66404311798 66.9651 61.4001 5.5649
0.30103143346 0.25112002459 0.22467228307 0.20145972689 0.16832613464 0.99606467696 11.8247 3.6841 8.1406
0.30103143346 0.25112002459 0.22467228307 0.20145972689 0.16832613464 0.99606467696 11.8247 3.6841 8.1406
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103143346 0.25112002459 0.22467228307 0.20145972689 0.16832613464 0.99606467696 9.0529 0.9122 8.1406
Deficit 0.0000
20 21 22 23 24 25
0.08419192171 0.06065439521 0.06337026365 0.06337026365 0.05612794781 0.43544424025 9.0529 6.5805 2.4723
0.02409539713 0.02068458357 0.01763164732 0.01513895599 0.01244783202 0.07707126502 2.7719 1.0947 1.6772
0.30898336189 0.24875583641 0.2307850042 0.21281640778 0.18079350511 1.17655862324 78.7898 69.0754 9.7145
0.50172943545 0.41853852751 0.37445685238 0.33576824115 0.28054497 1.66011440298 78.7898 65.0842 13.7056
0.20069682664 0.16741751575 0.14978368366 0.13430771859 0.11221816931 0.66404576119 66.9650 61.4001 5.5649
Page 141
SAG_Mill

Actual 0 0 0 0 2.28297286293 0.48892852378 0.91224467156 0.60868194036 0.62134198448
SAG Product, tons 0 0 0 0 0 0 0.91224467156 0.60868194036 0.62134198448

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837053542 0.59658783879 0.81747923889 1.59784148023 2.34561318713 0.40738168051 0.42729811823 0.24533430093 0.21545964436
To the Grate, tons 3.66601069683 11.3199471979 16.3967182212 24.7617312472 6.15680940579 1.06822023644 1.71479816437 1.08511887407 1.0708360599
Actual 0 0 0 0 2.2829833306 0.48893055418 0.91224859986 0.60868336327 0.62134355749
SAG Product, tons 0 0 0 0 0 0 0.91224859986 0.60868336327 0.62134355749

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837180637 0.59658979114 0.81748191411 1.5978467092 2.34562086319 0.40738301368 0.42729951657 0.24533510379 0.21546034946
To the Grate, tons 3.6659945148 11.3195855575 16.3968807573 24.7618993647 6.15683594835 1.06822442538 1.71480513424 1.08512129192 1.07083861267
Actual 0 0 0 0 2.28299317275 0.48893247148 0.91225230773 0.60868471953 0.62134503871
SAG Product, tons 0 0 0 0 0 0 0.91225230773 0.60868471953 0.62134503871

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837300387 0.59659163066 0.81748443472 1.59785163598 2.34562809565 0.4073842698 0.4273008341 0.24533586025 0.2154610138
To the Grate, tons 3.66598096572 11.3192488053 16.3970283162 24.7620577153 6.15686089371 1.06822837848 1.71481170902 1.08512359407 1.07084101527
Page 142
SAG_Mill
0.614342335 0.53334372687 0.52671982035 0.47328568654 0.5375284619 0.46020996821 0.48710625196 0.42890774894 0.37702248193 0.32947175969
0.614342335 0.53334372687 0.52671982035 0.47328568654 0.5375284619 0.46020996821 0.48710625196 0.42890774894 0.37702248193 0.32947175969
0 0 0 0 0 0 0 0 0 0
0.614342335 0.53334372687 0.52671982035 0.47328568654 0.5375284619 0.46020996821 0.48710625196 0.42890774894 0.37702248193 0.32947175969
10 11 12 13 14 15 16 17 18 19
0.1883008657 0.15027857548 0.12583567465 0.12674096727 0.14394152711 0.10501394431 0.13850977137 0.10772982218 0.08690809184 0.07513928774
0.1860144422 0.12948380765 0.09735947093 0.07300054801 0.06703362711 0.05055543965 0.04569028261 0.03852147886 0.03321398118 0.02827964319
0.8012552526 0.64279740235 0.57799644685 0.51696762737 0.57025844804 0.46278951748 0.5091555955 0.4322861218 0.37151258109 0.32308518053
1.0412855648 0.89638164733 0.88152416928 0.79051461419 0.89681509278 0.76743294041 0.81206475822 0.71494518156 0.628415289 0.54914002572
0.4269412916 0.36303619423 0.35480252792 0.31722724196 0.35928463072 0.30722126992 0.32495672789 0.28603586571 0.25139142776 0.21966705621
0.6143442732 0.5333454531 0.52672164137 0.47328737224 0.53753046206 0.4602116705 0.48710803033 0.42890931585 0.37702386124 0.32947296951
0.6143442732 0.5333454531 0.52672164137 0.47328737224 0.53753046206 0.4602116705 0.48710803033 0.42890931585 0.37702386124 0.32947296951
0 0 0 0 0 0 0 0 0 0
0.6143442732 0.5333454531 0.52672164137 0.47328737224 0.53753046206 0.4602116705 0.48710803033 0.42890931585 0.37702386124 0.32947296951
10 11 12 13 14 15 16 17 18 19
0.1883014819 0.15027906727 0.12583608645 0.12674138203 0.14394199817 0.10501428797 0.13851022465 0.10773017473 0.08690837625 0.07513953363
0.1860152809 0.12948439147 0.09735990991 0.07300087716 0.06703392935 0.05055566759 0.04569048862 0.03852165255 0.03321413093 0.0282797707
0.8012580544 0.64279965297 0.57799852428 0.51696950115 0.57026055824 0.46279122548 0.50915744116 0.43228769299 0.37151393495 0.32308636054
1.0412886576 0.896384378 0.88152703717 0.79051726446 0.89681823562 0.76743561577 0.81206755257 0.71494764327 0.62841745575 0.54914192608
0.4269425597 0.36303730016 0.35480368221 0.31722830549 0.35928588981 0.30722234092 0.32495784608 0.2860368506 0.25139229455 0.2196678164
0.6143460979 0.53334707784 0.52672335496 0.47328895898 0.5375323458 0.46021327485 0.48710970649 0.42891079268 0.3770251612 0.32947410968
0.6143460979 0.53334707784 0.52672335496 0.47328895898 0.5375323458 0.46021327485 0.48710970649 0.42891079268 0.3770251612 0.32947410968
0 0 0 0 0 0 0 0 0 0
0.6143460979 0.53334707784 0.52672335496 0.47328895898 0.5375323458 0.46021327485 0.48710970649 0.42891079268 0.3770251612 0.32947410968
10 11 12 13 14 15 16 17 18 19
0.1883020625 0.15027953064 0.12583647445 0.12674177283 0.14394244199 0.10501461177 0.13851065173 0.1077305069 0.08690864422 0.07513976532
0.18601607 0.12948494079 0.09736032295 0.07300118685 0.06703421374 0.05055588207 0.04569068246 0.03852181597 0.03321427184 0.02827989067
0.8012606923 0.64280177158 0.5780004796 0.51697126517 0.57026254554 0.46279283476 0.50915918027 0.43228917347 0.37151521061 0.32308747238
1.041291568 0.89638694688 0.8815297346 0.79051975794 0.89682119404 0.76743813585 0.8120701849 0.71494996221 0.62841949677 0.5491437161
0.426943753 0.36303834056 0.35480476789 0.3172293061 0.35928707503 0.30722334977 0.32495889943 0.28603777836 0.25139311104 0.21966853244
Page 143
SAG_Mill
0.30103260881 0.25112101176 0.22467316872 0.20146052256 0.16832680069 0.99606864179 11.8248 3.6841 8.1406

0.30103260881 0.25112101176 0.22467316872 0.20146052256 0.16832680069 0.99606864179 11.8248 3.6841 8.1406
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103260881 0.25112101176 0.22467316872 0.20146052256 0.16832680069 0.99606864179 9.0529 0.9122 8.1406
Deficit 0.0000
20 21 22 23 24 25
0.08419221397 0.06065460577 0.06337048364 0.06337048364 0.05612814265 0.43544575184 9.0529 6.5806 2.4724
0.02409551254 0.02068468264 0.01763173177 0.0151390285 0.01244789164 0.07707163417 2.7719 1.0947 1.6772
0.30898455316 0.24875680416 0.23078589907 0.21281723072 0.1807942036 1.1765631472 78.7899 69.0754 9.7145
0.50173128269 0.41854007895 0.37445824435 0.33576949177 0.28054601693 1.66012063585 78.7899 65.0842 13.7056
0.20069756556 0.16741813633 0.14978424045 0.13430821884 0.11221858808 0.66404825434 66.9650 61.4001 5.5650
0.30103371713 0.25112194262 0.2246740039 0.20146127293 0.16832742884 0.99607238151 11.8248 3.6842 8.1407
0.30103371713 0.25112194262 0.2246740039 0.20146127293 0.16832742884 0.99607238151 11.8248 3.6842 8.1407
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103371713 0.25112194262 0.2246740039 0.20146127293 0.16832742884 0.99607238151 9.0529 0.9122 8.1407
Deficit 0.0000
20 21 22 23 24 25
0.08419248949 0.06065480426 0.06337069102 0.06337069102 0.05612832633 0.43544717684 9.0530 6.5806 2.4724
0.02409562119 0.02068477591 0.01763181127 0.01513909676 0.01244794777 0.07707198167 2.7719 1.0947 1.6772
0.30898567624 0.2487577165 0.23078674274 0.21281800662 0.18079486218 1.17656741285 78.7899 69.0754 9.7145
0.50173302364 0.41854154109 0.37445955629 0.33577067055 0.28054700374 1.66012651153 78.7899 65.0842 13.7057
0.20069826195 0.1674187212 0.14978476523 0.13430869035 0.11221898281 0.66405060461 66.9650 61.4000 5.5650
0.30103476169 0.25112281989 0.22467479106 0.2014619802 0.16832802093 0.99607590692 11.8249 3.6842 8.1407
0.30103476169 0.25112281989 0.22467479106 0.2014619802 0.16832802093 0.99607590692 11.8249 3.6842 8.1407
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103476169 0.25112281989 0.22467479106 0.2014619802 0.16832802093 0.99607590692 9.0530 0.9123 8.1407
Deficit 0.0000
20 21 22 23 24 25
0.08419274909 0.06065499128 0.06337088641 0.06337088641 0.05612849939 0.43544851949 9.0530 6.5806 2.4724
0.02409572341 0.02068486366 0.01763188607 0.01513916099 0.01244800058 0.07707230864 2.7719 1.0947 1.6772
0.30898673445 0.24875857614 0.23078753771 0.21281873775 0.18079548278 1.17657143274 78.7899 69.0754 9.7146
0.50173466354 0.41854291833 0.37446079212 0.33577178101 0.2805479334 1.66013204749 78.7899 65.0842 13.7057
0.20069891793 0.1674192721 0.14978525957 0.13430913454 0.11221935467 0.664052819 66.9650 61.4000 5.5650
Page 144
SAG_Mill

Actual 0 0 0 0 2.28300242264 0.48893428084 0.91225580542 0.60868601089 0.6213464328
SAG Product, tons 0 0 0 0 0 0 0.91225580542 0.60868601089 0.6213464328

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837413158 0.59659336296 0.81748680842 1.5978562756 2.34563490656 0.4073854527 0.42730207483 0.24533657263 0.21546163943
To the Grate, tons 3.66596973424 11.3189353184 16.3971621994 24.7622067922 6.15688432788 1.06823210678 1.71481790749 1.08512578388 1.07084327541
Actual 0 0 0 0 2.28301111218 0.4889359873 0.91225910292 0.60868723923 0.62134774423
SAG Product, tons 0 0 0 0 0 0 0.91225910292 0.60868723923 0.62134774423

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837519301 0.59659499346 0.81748904264 1.59786064258 2.34564131724 0.4073865661 0.42730324266 0.24533724314 0.21546222829
To the Grate, tons 3.66596053843 11.3186435713 16.3972836005 24.7623470715 6.15690633325 1.068235621 1.71482374792 1.08512786485 1.07084540053
Actual 0 0 0 0 2.28301927191 0.48893759578 0.91226220995 0.60868840653 0.62134897731
SAG Product, tons 0 0 0 0 0 0 0.91226220995 0.60868840653 0.62134897731

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837619159 0.59659652741 0.81749114454 1.59786475095 2.34564734828 0.40738761356 0.42730434133 0.24533787394 0.21546278228
To the Grate, tons 3.66595312645 11.318372131 16.3973936137 24.7624790113 6.15692698858 1.06823893159 1.71482924803 1.08512984063 1.07084739778
Page 145
SAG_Mill
0.614347815 0.53334860632 0.52672496671 0.47329045184 0.53753411902 0.46021478608 0.48711128546 0.42891218385 0.37702638573 0.32947518366
0.614347815 0.53334860632 0.52672496671 0.47329045184 0.53753411902 0.46021478608 0.48711128546 0.42891218385 0.37702638573 0.32947518366
0 0 0 0 0 0 0 0 0 0
0.614347815 0.53334860632 0.52672496671 0.47329045184 0.53753411902 0.46021478608 0.48711128546 0.42891218385 0.37702638573 0.32947518366
10 11 12 13 14 15 16 17 18 19
0.1883026092 0.150279967 0.12583683983 0.12674214084 0.14394285995 0.1050149167 0.13851105392 0.10773081971 0.08690889658 0.0751399835
0.1860168122 0.1294854574 0.09736071139 0.07300147811 0.06703448118 0.05055608377 0.04569086475 0.03852196967 0.03321440436 0.0282800035
0.8012631745 0.64280376495 0.57800231911 0.51697292505 0.57026441617 0.46279435024 0.5091608181 0.43229056774 0.37151641197 0.32308851944
1.0412943054 0.89638936243 0.88153227054 0.79052210279 0.89682397751 0.76744050845 0.81207266332 0.71495214554 0.62842141837 0.54914540132
0.4269448754 0.36303931886 0.35480578857 0.31723024707 0.35928819015 0.30722429958 0.3249598912 0.28603865187 0.25139387975 0.21966920656
0.61434943 0.53335004357 0.52672648197 0.47329185572 0.53753578736 0.46021620887 0.48711277212 0.42891349367 0.37702753861 0.32947619476
0.61434943 0.53335004357 0.52672648197 0.47329185572 0.53753578736 0.46021620887 0.48711277212 0.42891349367 0.37702753861 0.32947619476
0 0 0 0 0 0 0 0 0 0
0.61434943 0.53335004357 0.52672648197 0.47329185572 0.53753578736 0.46021620887 0.48711277212 0.42891349367 0.37702753861 0.32947619476
10 11 12 13 14 15 16 17 18 19
0.1883031239 0.15028037772 0.12583718375 0.12674248723 0.14394325335 0.10501520371 0.13851143247 0.10773111415 0.0869091341 0.07514018886
0.1860175098 0.12948594303 0.09736107654 0.0730017519 0.06703473259 0.05055627338 0.04569103611 0.03852211414 0.03321452893 0.02828010956
0.8012655091 0.6428056396 0.57800404886 0.5169744862 0.5702661761 0.46279577666 0.50916235979 0.43229188015 0.37151754278 0.32308950498
1.0412968789 0.89639163279 0.88153465361 0.79052430687 0.89682659513 0.76744274109 0.81207499566 0.71495420016 0.62842322663 0.54914698709
0.4269459306 0.36304023836 0.35480674773 0.31723113155 0.35928923883 0.30722519336 0.32496082451 0.28603947388 0.25139460313 0.2196698409
0.6143509483 0.53335139443 0.52672790588 0.47329317532 0.5375373563 0.46021754774 0.48711417115 0.42891472628 0.3770286235 0.32947714619
0.6143509483 0.53335139443 0.52672790588 0.47329317532 0.5375373563 0.46021754774 0.48711417115 0.42891472628 0.3770286235 0.32947714619
0 0 0 0 0 0 0 0 0 0
0.6143509483 0.53335139443 0.52672790588 0.47329317532 0.5375373563 0.46021754774 0.48711417115 0.42891472628 0.3770286235 0.32947714619
10 11 12 13 14 15 16 17 18 19
0.188303608 0.15028076411 0.1258375073 0.12674281311 0.14394362346 0.10501547372 0.13851178861 0.10773139114 0.08690935756 0.07514038206
0.1860181654 0.12948639933 0.09736141963 0.07300200915 0.06703496882 0.05055645154 0.04569119713 0.03852224989 0.03321464597 0.02828020922
0.801267704 0.6428074018 0.57800567466 0.51697595381 0.5702678311 0.46279711861 0.50916381025 0.43229311491 0.37151860666 0.32309043217
1.0412992972 0.89639376575 0.88153689205 0.79052637773 0.89682905565 0.76744484103 0.8120771895 0.71495613273 0.62842492743 0.54914847856
0.4269469221 0.36304110221 0.35480764867 0.31723196257 0.35929022457 0.30722603401 0.3249617024 0.28604024707 0.25139528352 0.21967043752
Page 146
SAG_Mill
0.30103574561 0.25112364623 0.22467553255 0.20146264647 0.16832857872 0.99607922849 11.8249 3.6842 8.1407

0.30103574561 0.25112364623 0.22467553255 0.20146264647 0.16832857872 0.99607922849 11.8249 3.6842 8.1407
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103574561 0.25112364623 0.22467553255 0.20146264647 0.16832857872 0.99607922849 9.0530 0.9123 8.1407
Deficit 0.0000
20 21 22 23 24 25
0.08419299356 0.0606551674 0.06337107042 0.06337107042 0.05612866237 0.43544978389 9.0530 6.5806 2.4724
0.02409581955 0.02068494619 0.01763195642 0.01513922139 0.01244805024 0.07707261614 2.7719 1.0947 1.6772
0.30898773104 0.24875938569 0.2307882864 0.21281942635 0.18079606728 1.17657521902 78.7900 69.0754 9.7146
0.50173620747 0.41854421494 0.37446195566 0.33577282657 0.28054880875 1.66013726063 78.7900 65.0842 13.7058
0.20069953552 0.16741979075 0.14978572499 0.13430955276 0.11221970481 0.66405490425 66.9650 61.4000 5.5650
0.30103667195 0.25112442419 0.22467623067 0.20146327381 0.16832910394 0.99608235638 11.8250 3.6842 8.1407
0.30103667195 0.25112442419 0.22467623067 0.20146327381 0.16832910394 0.99608235638 11.8250 3.6842 8.1407
0 0 0 0 0 0 2.7719 2.7719 0.0000
0.30103667195 0.25112442419 0.22467623067 0.20146327381 0.16832910394 0.99608235638 9.0530 0.9123 8.1407
Deficit 0.0000
20 21 22 23 24 25
0.08419322366 0.06065533317 0.06337124362 0.06337124362 0.05612881577 0.43545097398 9.0530 6.5807 2.4724
0.02409590992 0.02068502377 0.01763202254 0.01513927817 0.01244809693 0.07707290519 2.7719 1.0947 1.6772
0.30898866909 0.24876014769 0.23078899114 0.21282007455 0.18079661751 1.17657878343 78.7900 69.0754 9.7146
0.50173766032 0.41854543504 0.3744630506 0.33577381054 0.28054963256 1.66014216732 78.7900 65.0842 13.7058
0.20070011667 0.1674202788 0.14978616297 0.13430994635 0.11222003434 0.66405686693 66.9650 61.4000 5.5650
0.30103754365 0.25112515624 0.22467688763 0.20146386419 0.16832959822 0.99608530039 11.8250 3.6842 8.1408
0.30103754365 0.25112515624 0.22467688763 0.20146386419 0.16832959822 0.99608530039 11.8250 3.6842 8.1408
0 0 0 0 0 0 2.7720 2.7720 0.0000
0.30103754365 0.25112515624 0.22467688763 0.20146386419 0.16832959822 0.99608530039 9.0530 0.9123 8.1408
Deficit 0.0000
20 21 22 23 24 25
0.08419344014 0.06065548913 0.06337140655 0.06337140655 0.05612896009 0.4354520936 9.0531 6.5807 2.4724
0.02409599483 0.02068509666 0.01763208468 0.01513933152 0.01244814079 0.07707317679 2.7720 1.0947 1.6772
0.30898955163 0.24876086458 0.2307896542 0.21282068442 0.18079713522 1.17658213732 78.7900 69.0754 9.7146
0.5017390268 0.41854658258 0.37446408049 0.33577473609 0.28055040748 1.66014678332 78.7900 65.0842 13.7058
0.20070066328 0.16742073782 0.14978657492 0.13431031657 0.11222034431 0.66405871333 66.9650 61.4000 5.5650
Page 147
SAG_Mill

Actual 0 0 0 0 2.28302693103 0.48893911105 0.91226513593 0.60868951482 0.6213501362
SAG Product, tons 0 0 0 0 0 0 0.91226513593 0.60868951482 0.6213501362

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837713059 0.59659796983 0.81749312103 1.5978686142 2.34565301948 0.40738859852 0.42730537445 0.24533846711 0.21546330322
To the Grate, tons 3.66594727355 11.3181196523 16.3974932415 24.7626030518 6.15694636907 1.06824204866 1.71483442496 1.08513171495 1.07084927404
Actual 0 0 0 0 2.28303411744 0.48894053775 0.91226788999 0.60869056619 0.62135122488
SAG Product, tons 0 0 0 0 0 0 0.91226788999 0.60869056619 0.62135122488

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837801316 0.59659932558 0.81749497875 1.5978722453 2.34565834989 0.4073895243 0.42730634548 0.24533902463 0.21546379285
To the Grate, tons 3.66594277935 11.3178848729 16.3975834024 24.7627196155 6.15696454649 1.06824498201 1.71483929527 1.08513349158 1.07085103586
Actual 0 0 0 0 2.28304085774 0.48894188037 0.91227048092 0.60869156277 0.62135224716
SAG Product, tons 0 0 0 0 0 0 0.91227048092 0.60869156277 0.62135224716

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.38837884233 0.5966005993 0.81749672407 1.59787565669 2.34566335778 0.40739039406 0.42730725777 0.24533954842 0.21546425286
To the Grate, tons 3.66593946541 11.317666609 16.3976649377 24.7628291069 6.1569815892 1.0682477411 1.71484387492 1.08513517433 1.07085268954
Page 148
SAG_Mill
0.6143523751 0.53335266354 0.52672924338 0.47329441516 0.53753883108 0.46021880702 0.4871154871 0.42891588567 0.37702964391 0.32947804104
0.6143523751 0.53335266354 0.52672924338 0.47329441516 0.53753883108 0.46021880702 0.4871154871 0.42891588567 0.37702964391 0.32947804104
0 0 0 0 0 0 0 0 0 0
0.6143523751 0.53335266354 0.52672924338 0.47329441516 0.53753883108 0.46021880702 0.4871154871 0.42891588567 0.37702964391 0.32947804104
10 11 12 13 14 15 16 17 18 19
0.1883040633 0.15028112745 0.12583781154 0.12674311954 0.14394397148 0.10501572762 0.1385121235 0.10773165161 0.08690956768 0.07514056373
0.186018781 0.12948682789 0.09736174187 0.07300225077 0.06703519069 0.05055661887 0.04569134835 0.03852237739 0.0332147559 0.02828030282
0.8012697665 0.64280905756 0.57800720209 0.51697733288 0.57026938673 0.4627983805 0.50916517425 0.43229427607 0.37151960711 0.32309130407
1.0413015688 0.89639576877 0.88153899377 0.79052832258 0.89683136749 0.76744681524 0.81207925208 0.71495794967 0.62842652641 0.54914988071
0.4269478535 0.36304191344 0.35480849459 0.31723274303 0.35929115074 0.30722682433 0.32496252777 0.28604097399 0.25139592318 0.21967099841
0.6143537153 0.53335385533 0.52673049918 0.47329557956 0.53754021675 0.46021999091 0.48711672432 0.42891697568 0.37703060323 0.3294788823
0.6143537153 0.53335385533 0.52673049918 0.47329557956 0.53754021675 0.46021999091 0.48711672432 0.42891697568 0.37703060323 0.3294788823
0 0 0 0 0 0 0 0 0 0
0.6143537153 0.53335385533 0.52673049918 0.47329557956 0.53754021675 0.46021999091 0.48711672432 0.42891697568 0.37703060323 0.3294788823
10 11 12 13 14 15 16 17 18 19
0.1883044912 0.15028146896 0.1258380975 0.12674340756 0.14394429858 0.10501596626 0.13851243826 0.10773189643 0.08690976518 0.07514073448
0.186019359 0.12948723024 0.0973620444 0.0730024776 0.06703539898 0.05055677596 0.04569149033 0.03852249709 0.03321485911 0.02828039069
0.8012717037 0.64281061264 0.57800863649 0.51697862819 0.57027084831 0.46279956655 0.50916645635 0.4322953675 0.37152054747 0.32309212358
1.0413037015 0.89639764901 0.88154096633 0.79053014835 0.89683353869 0.76744867042 0.8120811904 0.71495965711 0.628428029 0.54915119828
0.4269487279 0.36304267494 0.35480928852 0.31723347569 0.35929202058 0.307227567 0.32496330341 0.2860416571 0.25139652427 0.21967152546
0.6143549736 0.53335497407 0.52673167781 0.47329667266 0.53754151812 0.46022110342 0.48711788699 0.42891800001 0.37703150472 0.32947967282
0.6143549736 0.53335497407 0.52673167781 0.47329667266 0.53754151812 0.46022110342 0.48711788699 0.42891800001 0.37703150472 0.32947967282
0 0 0 0 0 0 0 0 0 0
0.6143549736 0.53335497407 0.52673167781 0.47329667266 0.53754151812 0.46022110342 0.48711788699 0.42891800001 0.37703150472 0.32947967282
10 11 12 13 14 15 16 17 18 19
0.1883048933 0.15028178981 0.12583836616 0.12674367815 0.1439446059 0.10501619047 0.13851273398 0.10773212643 0.08690995073 0.0751408949
0.1860199015 0.12948760781 0.0973623283 0.07300269047 0.06703559445 0.05055692338 0.04569162356 0.03852260942 0.03321495596 0.02828047316
0.8012735226 0.64281207256 0.57800998298 0.51697984431 0.57027222093 0.46280068085 0.50916766095 0.43229639295 0.37152143097 0.32309289352
1.0413057032 0.89639941329 0.88154281694 0.79053186163 0.89683557697 0.76745041299 0.81208301115 0.71496126098 0.62842944039 0.54915243585
0.4269495486 0.36304338948 0.35481003337 0.31723416322 0.35929283716 0.3072282646 0.324964032 0.28604229878 0.25139708889 0.21967202051
Page 149
SAG_Mill
0.30103836352 0.25112584476 0.22467750557 0.20146441952 0.16833006318 0.99608806999 11.8250 3.6842 8.1408

0.30103836352 0.25112584476 0.22467750557 0.20146441952 0.16833006318 0.99608806999 11.8250 3.6842 8.1408
0 0 0 0 0 0 2.7720 2.7720 0.0000
0.30103836352 0.25112584476 0.22467750557 0.20146441952 0.16833006318 0.99608806999 9.0531 0.9123 8.1408
Deficit 0.0000
20 21 22 23 24 25
0.08419364369 0.06065563578 0.06337155977 0.06337155977 0.0561290958 0.43545314642 9.0531 6.5807 2.4724
0.02409607458 0.02068516512 0.01763214303 0.01513938162 0.01244818199 0.07707343188 2.7720 1.0947 1.6772
0.30899038155 0.24876153872 0.23079027773 0.21282125797 0.1807976221 1.17658529163 78.7901 69.0754 9.7147
0.50174031147 0.41854766139 0.37446504874 0.33577560629 0.28055113609 1.66015112381 78.7901 65.0842 13.7059
0.20070117716 0.16742116935 0.14978696223 0.13431066465 0.11222063575 0.66406044952 66.9650 61.3999 5.5651
0.30103913431 0.25112649204 0.22467808651 0.20146494163 0.16833050034 0.99609067429 11.8251 3.6842 8.1408
0.30103913431 0.25112649204 0.22467808651 0.20146494163 0.16833050034 0.99609067429 11.8251 3.6842 8.1408
0 0 0 0 0 0 2.7720 2.7720 0.0000
0.30103913431 0.25112649204 0.22467808651 0.20146494163 0.16833050034 0.99609067429 9.0531 0.9123 8.1408
Deficit 0.0000
20 21 22 23 24 25
0.08419383502 0.06065577362 0.06337170378 0.06337170378 0.05612922335 0.43545413597 9.0531 6.5807 2.4724
0.02409614945 0.02068522939 0.01763219782 0.01513942867 0.01244822067 0.07707367137 2.7720 1.0947 1.6772
0.30899116163 0.24876217236 0.23079086383 0.2128217971 0.18079807977 1.17658825686 78.7901 69.0754 9.7147
0.50174151867 0.41854867514 0.37446595864 0.33577642408 0.28055182084 1.66015520339 78.7901 65.0842 13.7059
0.20070166005 0.16742157485 0.14978732619 0.13431099177 0.11222090965 0.66406208136 66.9650 61.3999 5.5651
0.30103985862 0.25112710029 0.22467863245 0.20146543231 0.16833091119 0.99609312204 11.8251 3.6843 8.1408
0.30103985862 0.25112710029 0.22467863245 0.20146543231 0.16833091119 0.99609312204 11.8251 3.6843 8.1408
0 0 0 0 0 0 2.7720 2.7720 0.0000
0.30103985862 0.25112710029 0.22467863245 0.20146543231 0.16833091119 0.99609312204 9.0531 0.9123 8.1408
Deficit 0.0000
20 21 22 23 24 25
0.08419401477 0.06065590312 0.06337183908 0.06337183908 0.05612934318 0.43545506565 9.0531 6.5807 2.4724
0.02409621971 0.02068528971 0.01763224924 0.01513947281 0.01244825697 0.07707389611 2.7720 1.0947 1.6772
0.30899189454 0.24876276768 0.2307914145 0.21282230366 0.1807985098 1.17659104311 78.7901 69.0754 9.7147
0.50174265259 0.41854962733 0.37446681333 0.33577719228 0.28055246408 1.66015903606 78.7901 65.0842 13.7059
0.20070211363 0.16742195573 0.14978766807 0.13431129905 0.11222116695 0.66406361443 66.9650 61.3999 5.5651
Page 150
SAG_Mill

Actual 0 0 0 0 2.28304717729 0.48894314322 0.91227291723 0.60869250669 0.6213532067
SAG Product, tons 0 0 0 0 0 0 0.91227291723 0.60869250669 0.6213532067

1 2 3 4 5 6 7 8 9
Make-up Feed, tons 0.388379621 0.59660179543 0.81749836309 1.5978788603 2.34566806065 0.40739121084 0.42730811448 0.24534004031 0.21546468485
To the Grate, tons 3.665937173 11.3174637508 16.3977386174 24.7629319135 6.15699756227 1.06825033502 1.71484817924 1.08513676698 1.0708542411
Page 151
SAG_Mill
0.6143561545 0.53335602381 0.52673278357 0.47329769841 0.53754273981 0.4602221484 0.48711897915 0.4289189622 0.3770323515 0.32948041533
0.6143561545 0.53335602381 0.52673278357 0.47329769841 0.53754273981 0.4602221484 0.48711897915 0.4289189622 0.3770323515 0.32948041533
0 0 0 0 0 0 0 0 0 0
0.6143561545 0.53335602381 0.52673278357 0.47329769841 0.53754273981 0.4602221484 0.48711897915 0.4289189622 0.3770323515 0.32948041533
10 11 12 13 14 15 16 17 18 19
0.1883052708 0.15028209111 0.12583861846 0.12674393226 0.1439448945 0.10501640102 0.13851301169 0.10773234242 0.08691012498 0.07514104556
0.1860204103 0.12948796201 0.09736259462 0.07300289016 0.06703577782 0.05055706167 0.04569174854 0.03852271479 0.03321504682 0.02828055051
0.8012752297 0.6428134426 0.57801124645 0.51698098564 0.57027350947 0.46280172728 0.50916879223 0.43229735599 0.37152226068 0.32309361658
1.0413075811 0.89640106812 0.88154455247 0.79053346874 0.8968374897 0.76745204911 0.81208472074 0.7149627669 0.62843076557 0.54915359779
0.4269503186 0.36304405969 0.3548107319 0.31723480814 0.35929360344 0.30722891957 0.32496471611 0.28604290127 0.25139761901 0.21967248531
Page 152
SAG_Mill
0.30104053896 0.25112767159 0.22467914526 0.20146589323 0.16833129713 0.99609542164 11.8251 3.6843 8.1408

0.30104053896 0.25112767159 0.22467914526 0.20146589323 0.16833129713 0.99609542164 11.8251 3.6843 8.1408
0 0 0 0 0 0 2.7720 2.7720 0.0000
0.30104053896 0.25112767159 0.22467914526 0.20146589323 0.16833129713 0.99609542164 9.0531 0.9123 8.1408
Deficit 0.0000
20 21 22 23 24 25
0.08419418357 0.06065602473 0.06337196613 0.06337196613 0.05612945572 0.4354559387 9.0531 6.5807 2.4724
0.02409628563 0.02068534629 0.01763229747 0.01513951422 0.01244829102 0.07707410694 2.7720 1.0947 1.6772
0.30899258283 0.24876332675 0.23079193166 0.21282277941 0.18079891368 1.17659366006 78.7901 69.0754 9.7147
0.50174371724 0.41855052133 0.37446761582 0.33577791361 0.28055306809 1.66016263523 78.7901 65.0842 13.7060
0.2007025395 0.16742231334 0.14978798907 0.13431158758 0.11222140855 0.66406505409 66.9650 61.3999 5.5651
Page 153
CONVENTIONAL BALL MILL POWER ESTIMATION
Hogg & Fuerstenau Model
Mill
Power, kW
Diameter Length Mill Speed Charge Balls Interstitial Lift 0 Overfilling
ft ft % Critical Filling,% Filling,% Slurry Filling,% Angle, (°) 536 Slurry
18.50 22.00 72.00 38.00 38.00 100.00 35.00 3885 Net Total
10.00 % Losses
4316 Gross Total
% Solids in the Mill 72.00 Charge Mill Charge Weight, tons Apparent
Ore Density, ton/m3 2.80 Volume, Ball Slurry Density
Slurry Density, ton/m3 1.86 m3 Charge Interstitial above Balls ton/m3
Balls Density, ton/m3 7.75 63.76 296.48 47.48 0.00 5.395

BM_SiE
Selection Function :
alpha01 alpha02 alpha11 alpha12 alpha2 dcrit

0.009686 0 0.659 1 2.5 7093
i Mesh Opening Mid-Size SiE
1 1.05 25400
2 0.742 19050 21997.045 0.3926569
3 0.525 12700 15554.26 0.6901716
4 0.371 9500 10984.079 1.1185666
5 3 6700 7978.095 1.5415395
6 4 4750 5641.3651 1.8366715
7 6 3350 3989.0475 1.8479088
8 8 2360 2811.761 1.6521418
9 10 1700 2002.9978 1.3929234
10 14 1180 1416.3333 1.1352532
11 20 850 1001.4989 0.912708
12 28 600 714.14284 0.7334899
13 35 425 504.97525 0.5848069
14 48 300 357.07142 0.4657611
15 65 212 252.1904 0.3704931
16 100 150 178.32555 0.2948836
17 150 106 126.0952 0.2346856
18 200 75 89.162773 0.1867703
19 270 53 63.047601 0.1486356
20 400 38 44.877611 0.1188039
21 -200 0 19 0
Page 155
BM_Bij
Breakage Function :
Beta00 Beta01 Beta1 Beta2

0.4 0 0.65 4
i Mesh Opening Beta0J Cummulative
1 1.05 25400 0.4 1

2 0.742 19050 0.4 1 1
3 0.525 12700 0.4 0.4258455 1 1
4 0.371 9500 0.4 0.2915849 0.5190719 1 1
5 3 6700 0.4 0.2119848 0.3104356 0.4672197 1 1
6 4 4750 0.4 0.1644924 0.2228169 0.2924121 0.4714363 1 1
7 6 3350 0.4 0.1298169 0.1711206 0.2124285 0.2924121 0.4672197 1 1
8 8 2360 0.4 0.1030664 0.1346771 0.1640679 0.2122401 0.2904261 0.4663286 1 1
9 10 1700 0.4 0.0831991 0.1084305 0.1313321 0.1665092 0.2149607 0.2971682 0.4847378 1 1
10 14 1180 0.4 0.0656009 0.0854158 0.1032438 0.1299476 0.1640679 0.2122401 0.2924121 0.4547726 1 1
11 20 850 0.4 0.0529993 0.0689899 0.0833417 0.1046837 0.1313321 0.1665092 0.2160598 0.2924121 0.4847378 1 1
12 28 600 0.4 0.0422603 0.0550059 0.0664355 0.0833894 0.1043863 0.1314088 0.1667417 0.2125771 0.29782 0.4679236 1
13 35 425 0.4 0.033774 0.043959 0.0530899 0.0666235 0.0833417 0.1046837 0.1318873 0.1647942 0.2160598 0.2924121 0.4707228
14 48 300 0.4 0.0269313 0.0350525 0.0423326 0.0531202 0.0664355 0.0833894 0.1048204 0.1301198 0.1667417 0.2125771 0.2924121
15 65 212 0.4 0.0214905 0.0279709 0.03378 0.0423873 0.0530087 0.0665215 0.0835581 0.1035132 0.1316805 0.1645237 0.2127653
16 100 150 0.4 0.0171628 0.0223381 0.0269774 0.0338511 0.0423326 0.0531202 0.0667099 0.0825884 0.1048204 0.1301198 0.1647942
17 150 106 0.4 0.0136955 0.0178253 0.0215273 0.0270123 0.03378 0.0423873 0.0532275 0.0658835 0.0835581 0.1035132 0.130216
18 200 75 0.4 0.0109375 0.0142357 0.0171921 0.0215725 0.0269774 0.0338511 0.0425073 0.052611 0.0667099 0.0825884 0.103673
19 270 53 0.4 0.0087279 0.0113597 0.0137189 0.0172144 0.0215273 0.0270123 0.0339194 0.0419811 0.0532275 0.0658835 0.0826481
20 400 38 0.4 0.0070305 0.0091505 0.0110509 0.0138666 0.0173408 0.0217591 0.0273229 0.0338166 0.0428748 0.053066 0.0665555
Page 156
BM_Bij
i Mesh Opening Partial
1 1.05 25400 0
2 0.742 19050 0.5741545 0
3 0.525 12700 0.1342606 0.4809281 0
4 0.371 9500 0.0796001 0.2086363 0.5327803 0
5 3 6700 0.0474923 0.0876186 0.1748076 0.5285637 0
6 4 4750 0.0346756 0.0516964 0.0799836 0.1790242 0.5327803 0
7 6 3350 0.0267505 0.0364435 0.0483606 0.080172 0.1767936 0.5336714 0
8 8 2360 0.0198672 0.0262465 0.0327359 0.0457309 0.0754654 0.1691604 0.5152622 0
9 10 1700 0.0175982 0.0230147 0.0280882 0.0365616 0.0508927 0.084928 0.1923257 0.5452274 0
10 14 1180 0.0126016 0.0164259 0.0199021 0.0252639 0.0327359 0.0457309 0.0763523 0.1623605 0.5152622 0
11 20 850 0.010739 0.013984 0.0169062 0.0212943 0.0269458 0.0351004 0.0493182 0.0798351 0.1869179 0.5320764 0
12 28 600 0.0084863 0.0110469 0.0133456 0.0167659 0.0210446 0.0267251 0.0348544 0.0477828 0.0817601 0.1755114 0.5292772
13 35 425 0.0068427 0.0089065 0.0107574 0.0135033 0.0169062 0.0212943 0.0270669 0.0346744 0.0493182 0.0798351 0.1783106
14 48 300 0.0054408 0.0070816 0.0085525 0.0107329 0.0134268 0.0168679 0.0212622 0.0266066 0.0350611 0.0480534 0.0796468
15 65 212 0.0043277 0.0056328 0.0068027 0.0085362 0.0106761 0.0134013 0.0168482 0.0209249 0.0268602 0.0344039 0.0479711
16 100 150 0.0034673 0.0045129 0.0054501 0.0068388 0.0085525 0.0107329 0.0134824 0.0167048 0.0212622 0.0266066 0.0345783
17 150 106 0.002758 0.0035896 0.0043351 0.0054397 0.0068027 0.0085362 0.0107202 0.0132725 0.0168482 0.0209249 0.026543
18 200 75 0.0022096 0.002876 0.0034732 0.0043582 0.0054501 0.0068388 0.0085879 0.01063 0.0134824 0.0167048 0.0210249
19 270 53 0.0016973 0.0022092 0.002668 0.0033477 0.0041865 0.0052532 0.0065965 0.0081645 0.0103526 0.0128175 0.0160926
20 400 38 0.0070305 0.0091505 0.0110509 0.0138666 0.0173408 0.0217591 0.0273229 0.0338166 0.0428748 0.053066 0.0665555
1 1 1 1 1 1 1 1 1 1 1
Page 157
BM_Bij
1
1 1
0.4679236 1 1
0.2916704 0.4688171 1 1
0.2125771 0.2924121 0.4698226 1 1
0.1645237 0.2127653 0.2924121 0.4688171 1 1
0.1301198 0.1647942 0.2129767 0.2924121 0.4698226 1 1
0.1035132 0.130216 0.1647942 0.2127653 0.2924121 0.4688171 1 1
0.0833041 0.1045761 0.1314776 0.1663264 0.2152483 0.2966566 0.4807666 1 1
Page 158
BM_Bij
0
0.5320764 0
0.1762532 0.5311829 0
0.0790933 0.1764049 0.5301774 0
0.0480534 0.0796468 0.1774105 0.5311829 0
0.0344039 0.0479711 0.0794354 0.1764049 0.5301774 0
0.0266066 0.0345783 0.0481825 0.0796468 0.1774105 0.5311829 0
0.0202091 0.0256399 0.0333166 0.0464389 0.0771638 0.1721605 0.5192334 0
0.0833041 0.1045761 0.1314776 0.1663264 0.2152483 0.2966566 0.4807666 1 0
1 1 1 1 1 1 1 1 0
Page 159
BM_J&T
Ebar 2.0225994546
L/D 1.1891891892
Matrix J
1 2 3 4 5 6 7 8 9 10
1 0.54427266455 0 0 0 0 0 0 0 0 0
2 0 0.3971623117 0 0 0 0 0 0 0 0
3 0 0 0.28163024891 0 0 0 0 0 0 0
4 0 0 0 0.21643176354 0 0 0 0 0 0
5 0 0 0 0 0.18547622991 0 0 0 0 0
6 0 0 0 0 0 0.18445914231 0 0 0 0
7 0 0 0 0 0 0 0.20378412754 0 0 0
8 0 0 0 0 0 0 0 0.23587605423 0 0
9 0 0 0 0 0 0 0 0 0.27839011962 0
10 0 0 0 0 0 0 0 0 0 0.3281483681
11 0 0 0 0 0 0 0 0 0 0
12 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0 0 0
Page 160
BM_J&T
Matrix T
1 2 3 4 5 6 7 8 9 10
1 1 0 0 0 0 0 0 0 0 0
2 0.75776330488 1 0 0 0 0 0 0 0 0
3 0.41911189588 0.7748059093 1 0 0 0 0 0 0 0
4 0.33958163351 0.7114911255 1.40895621309 1 0 0 0 0 0 0
5 0.2930121806 0.6905338271 1.87097162565 2.76080404822 1 0 0 0 0 0
6 0.31512685421 0.8439461177 3.16603876223 9.71878143741 87.0800034972 1 0 0 0 0
7 0.39708161633 1.2593955614 7.41792944014 95.8793725591 -467.13846479 -5.0374991536 1 0 0 0
8 0.53781971228 2.1746974399 28.0646669049 -572.69690066 834.503369199 8.73821504219 -3.2840497099 1 0 0
9 0.89244061467 5.2329517022 1465.46470512 991.013243785 -711.55640317 -7.2862707231 4.21049108687 -2.9474109809 1 0
10 1.48850431224 17.43916949 -4201.7579496 -736.76093284 301.968095995 3.03344125481 -2.4970155647 3.11931138938 -2.6284686885 1
11 3.13920431773 232.24469763 4480.7772849 250.696907402 -50.842467598 -0.4963311745 0.65626994285 -1.5173611386 2.64898601207 -2.7097178343
12 8.58533641355 -889.903839 -2257.6452965 -41.081197042 3.53800812612 0.03337471689 -0.0792577424 0.36677988244 -1.2719685456 2.7196455705
13 45.4846841189 1090.4976814 518.779252986 1.002020162 0.3728344726 0.00384682608 -0.0008981244 -0.0283047977 0.2761310592 -1.2634945531
14 -563.46827851 -603.10894455 -44.028104142 -0.275247934 0.22840063882 0.00238218873 -0.001124456 0.00126000927 -0.0215561077 0.27058002531
15 1087.30287473 154.31714376 -1.3672903085 -0.2551411901 0.17471126454 0.00182405802 -0.0009065694 0.00116917637 -0.0009338472 -0.018109465
16 -857.01393034 -14.351941392 -0.6862682366 -0.2059206281 0.13818800575 0.00144297258 -0.0007219328 0.0009392456 -0.000476732 -9.246141E-05
17 317.29890019 -0.0077569695 -0.5108318585 -0.1627394343 0.10896616066 0.00113790613 -0.0005696087 0.0007409991 -0.0003549898 0.00021992289
18 -50.211379588 0.0354778906 -0.4023897581 -0.1295711969 0.0867796868 0.00090625026 -0.0004535046 0.00058949063 -0.0002796241 0.00019677938
19 1.92759130192 0.0294616739 -0.3055679933 -0.0988101863 0.0662421119 0.00069179966 -0.0003459705 0.00044918523 -0.0002123624 0.00015187381
20 0.51455524122 0.1210284312 -1.2461075973 -0.4046682774 0.27173639624 0.00283803584 -0.0014178463 0.00183753917 -0.0008661739 0.00062014191
Vector SiE
1 2 3 4 5 6 7 8 9 10
1 0.3926569146 0.690171637 1.11856659336 1.54153946686 1.83667153467 1.84790881526 1.65214181666 1.39292338589 1.13525319323 0.9127080093
Matrix bij
1 2 3 4 5 6 7 8 9 10
1 0 0 0 0 0 0 0 0 0 0
2 0.57415451236 0 0 0 0 0 0 0 0 0
Page 161
BM_J&T
3 0.13426060512 0.4809281139 0 0 0 0 0 0 0 0
4 0.07960012572 0.2086363249 0.53278031154 0 0 0 0 0 0 0
5 0.04749231107 0.0876186188 0.17480756299 0.52856370212 0 0 0 0 0 0
6 0.03467555521 0.0516963808 0.07998360645 0.17902417242 0.53278031154 0 0 0 0 0
7 0.02675052262 0.0364434882 0.04836058286 0.08017198061 0.17679363537 0.53367140281 0 0 0 0
8 0.01986724977 0.0262465363 0.0327358731 0.0457309032 0.07546536914 0.16916043095 0.51526219105 0 0 0
9 0.01759818176 0.0230147209 0.02808822662 0.03656164369 0.05089274779 0.08492802138 0.19232568348 0.54522737073 0 0
10 0.01260164729 0.0164258915 0.01990213241 0.0252639225 0.0327358731 0.0457309032 0.07635230356 0.16236050381 0.51526219105 0
11 0.01073898334 0.0139839979 0.01690617863 0.02129430436 0.02694578 0.03510042959 0.0493181684 0.07983506637 0.18691785358 0.53207642812
12 0.00848626912 0.0110469261 0.01334560026 0.01676586221 0.02104457904 0.0267251366 0.03485436 0.04778282982 0.08176013346 0.17551144642
13 0.0068427151 0.0089065245 0.01075736004 0.01350328419 0.01690617863 0.02129430436 0.02706694158 0.03467439322 0.0493181684 0.07983506637
14 0.00544081015 0.0070815656 0.00855254757 0.01073291613 0.01342684895 0.01686787524 0.02126224062 0.02660663301 0.0350611059 0.048053367
15 0.00432773156 0.005632765 0.00680265012 0.00853622136 0.01067611135 0.01340127116 0.01684821588 0.02092485179 0.02686019568 0.03440385604
16 0.00346730528 0.0045128617 0.00545011277 0.00683883561 0.00855254757 0.01073291613 0.01348241288 0.01670483144 0.02126224062 0.02660663301
17 0.00275797416 0.0035896302 0.00433513091 0.00543970677 0.00680265012 0.00853622136 0.01072020767 0.01327249309 0.01684821588 0.02092485179
18 0.0022096444 0.0028759529 0.00347323348 0.00435819027 0.00545011277 0.00683883561 0.00858785165 0.01062996947 0.01348241288 0.01670483144
19 0.00169733364 0.0022091569 0.00266795607 0.00334773098 0.00418647799 0.00525317793 0.00659649959 0.00816449513 0.01035263776 0.01281748441
20 0.00703052234 0.009150544 0.01105093417 0.01386662359 0.01734077665 0.02175907368 0.02732292363 0.03381656212 0.04287484479 0.0530660354
1 1 1 1 1 1 1 1 1 1
Matrix Tij (inverse)

1 2 3 4 5 6 7 8 9 10
1 1 8.658757E-16 -2.270882E-16 7.6785203E-17 -2.009485E-16 5.5383369E-16 1.151778E-15 6.012118E-16 -3.871935E-16 -1.511198E-16
2 -0.7577633049 1 -3.326955E-15 -3.305857E-15 -1.101526E-15 -4.83215E-15 -6.402532E-15 -4.351516E-15 -1.962069E-15 -2.895634E-15
3 0.16800759056 -0.7748059093 1 1.8857749E-15 3.9374511E-16 3.7094231E-15 5.4230182E-15 2.6945066E-15 1.5089093E-15 3.0880246E-15
4 -0.0371551054 0.3801764743 -1.4089562131 1 1.4298144E-16 -2.127939E-15 -3.62294E-15 -1.267075E-15 -2.124471E-16 -2.648306E-15
5 0.01848954494 -0.2904867047 2.0188803912 -2.7608040482 1 1.1950986E-15 2.900649E-15 3.6689737E-16 -1.334035E-15 3.361391E-15
6 -1.4565012884 23.209850624 -165.2768128 230.692044736 -87.080003497 1 -2.299163E-13 -2.455519E-14 1.1516802E-13 -2.741996E-13
7 4.17343549778 -50.740932209 238.186790186 -223.44615712 28.4730208745 5.03749915361 1 1.5393236E-13 -3.127709E-14 4.2356952E-13
8 -13.88020101 110.25958505 -293.29042083 126.95219769 19.9272431786 7.80518259207 3.28404970995 1 -1.556793E-13 -6.150707E-13
Page 162
BM_J&T
9 -262.25407291 1254.4979755 -1704.2055348 40.4020038958 15.9162978777 9.08100631687 5.4689530902 2.94741098094 1 -5.087942E-12

10 53.505199322 -148.80111395 85.5834757983 22.8883428685 12.9577693833 9.06761834752 6.6280138578 4.62786608626 2.62846868853 1
11 245.46571264 -384.82359744 38.0378826197 17.7065914224 12.1226321515 9.54888107897 7.79968658366 6.24992194667 4.47342247 2.70971783425
12 -137.91122376 107.64805999 23.454576492 14.2511015484 10.9734121815 9.32580605051 8.1706359939 7.11497117609 5.80381925495 4.35557783646
13 -152.09717127 40.934560172 17.6025710749 12.4618505136 10.3453577692 9.23404485196 8.45556058643 7.74571753494 6.82503410915 5.74881053072
14 332.027106731 25.06476519 14.4674180346 11.2871900649 9.85581765898 9.08927318517 8.56331421282 8.09635155317 7.47970741282 6.74042665093
15 59.4691122983 18.632424628 12.6962236073 10.5713768476 9.55827361627 9.01218592709 8.64929188084 8.34127520195 7.93519092847 7.44755462745
16 31.6957127907 15.292618674 11.5785791245 10.0902943688 9.35241817424 8.95480157926 8.7002151189 8.49639317436 8.23243221882 7.92142836395
17 21.9341439322 13.280522425 10.7993708656 9.72557747835 9.17839077175 8.88452360147 8.70336486077 8.56775430268 8.39763531411 8.20495371803
18 17.2447981196 12.011047082 10.2724511266 9.47773183971 9.06463676217 8.84374754526 8.71234218508 8.62074495164 8.51076184947 8.3936208637
19 14.7074540279 11.232463261 9.95963771866 9.35449486018 9.03535351095 8.86541375025 8.76740720353 8.70369517848 8.63109242007 8.56002973875
20 1 1 1 1 1 1 1 1 1 1
Page 163
BM_J&T
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
0.38172819894 0 0 0 0 0 0 0 0 0
0 0.43994771895 0 0 0 0 0 0 0 0
0 0 0.49966879171 0 0 0 0 0 0 0
0 0 0 0.559272593 0 0 0 0 0 0
0 0 0 0 0.61668390962 0 0 0 0 0
0 0 0 0 0 0.67071283626 0 0 0 0
0 0 0 0 0 0 0.72032742415 0 0 0
0 0 0 0 0 0 0 0.76488996748 0 0
0 0 0 0 0 0 0 0 0.8034352 0
0 0 0 0 0 0 0 0 0 1
Page 164
BM_J&T
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
1 0 0 0 0 0 0 0 0 0
-2.6110554086 1 0 0 0 0 0 0 0 0
2.54612881912 -2.6137993797 1 0 0 0 0 0 0 0
-1.1548621834 2.53642574027 -2.5969295179 1 0 0 0 0 0 0
0.23537296508 -1.1372680041 2.50439495292 -2.5979174845 1 0 0 0 0 0
-0.0148336536 0.22929591955 -1.1194750373 2.51238894091 -2.6020326903 1 0 0 0 0
-0.0004282359 -0.0144151752 0.22617256762 -1.1261173728 2.5134635975 -2.596766014 1 0 0 0
-8.952597E-05 -0.0003407834 -0.013857604 0.226636345 -1.1248544199 2.5100198246 -2.6015477833 1 0 0
-4.882899E-05 -3.449763E-06 -0.0003231408 -0.0140900344 0.22387655028 -1.1073907186 2.48099281146 -2.5870660458 1 0
-0.0001839477 0.00010513223 1.7779447E-05 -0.0009003942 -0.0104530376 0.19413690807 -0.8794450281 1.58706604575 -1 1
11 12 13 14 15 16 17 18 19 20
0.73348993303 0.58480693975 0.46576108257 0.37049305814 0.29488363912 0.23468564036 0.18677026689 0.14863559124 0.1188039 0
11 12 13 14 15 16 17 18 19 20
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
Page 165
BM_J&T
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 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
0.52927724878 0 0 0 0 0 0 0 0 0
0.17831062576 0.53207642812 0 0 0 0 0 0 0 0
0.07964684325 0.17625317018 0.53118294771 0 0 0 0 0 0 0
0.04797105294 0.07909334261 0.17640492682 0.53017736056 0 0 0 0 0 0
0.03457826573 0.048053367 0.07964684325 0.17741051398 0.53118294771 0 0 0 0 0
0.02654298678 0.03440385604 0.04797105294 0.07943543936 0.17640492682 0.53017736056 0 0 0 0
0.02102485431 0.02660663301 0.03457826573 0.04818245683 0.07964684325 0.17741051398 0.53118294771 0 0 0
0.01609261297 0.02020908194 0.02563986811 0.03331664732 0.04643889204 0.0771638252 0.17216045586 0.51923344963 0 0
0.06655550948 0.0833041211 0.10457609543 0.13147758195 0.16632639017 0.21524830027 0.29665659642 0.48076655037 1 0
1 1 1 1 1 1 1 1 1 0
11 12 13 14 15 16 17 18 19 20
9.2142243E-16 3.8964406E-16 8.1196267E-16 -4.231355E-16 2.7987798E-16 7.7985542E-16 5.6876188E-16 -7.216498E-18 -2.71E-17 0
-3.842717E-15 -3.105329E-15 -3.404765E-15 -1.041882E-15 -2.259757E-15 -2.765263E-15 -1.755233E-15 -1.101694E-16 4.392E-17 0
2.2560619E-15 1.8489181E-15 1.9229177E-15 1.1777213E-15 1.4912393E-15 1.7785131E-15 1.12159E-15 8.8384422E-17 -2.27E-17 0
-7.366231E-16 -1.179133E-16 -4.802299E-16 -7.9152E-16 -5.948091E-16 -8.032115E-16 -5.245796E-16 -4.369464E-17 9.909E-18 0
9.3291493E-17 -1.104801E-15 -1.874829E-16 8.2595807E-16 3.3092537E-16 5.709626E-16 3.9519203E-16 3.3457813E-17 -7.3E-18 0
-5.194366E-15 9.3997046E-14 1.7524428E-14 -6.694961E-14 -2.593904E-14 -4.545605E-14 -3.156396E-14 -2.673425E-15 5.83E-16 0
7.5790734E-14 -4.124283E-14 3.6438836E-14 1.1721244E-13 7.262214E-14 1.047252E-13 6.9567173E-14 5.837452E-15 -1.3E-15 0
-2.608761E-13 -1.477358E-13 -1.99035E-13 -2.031738E-13 -1.887343E-13 -2.396586E-13 -1.539054E-13 -1.265001E-14 2.958E-15 0
Page 166
BM_J&T
-3.616527E-12 -2.939783E-12 -3.070728E-12 -1.928129E-12 -2.3999E-12 -2.86883E-12 -1.810424E-12 -1.431748E-13 3.647E-14 0

4.8677532E-13 4.1449313E-13 4.2804604E-13 1.9623483E-13 3.0734045E-13 3.6208495E-13 2.2748101E-13 1.6820913E-14 -4.93E-15 0
1 1.1689029E-12 1.259808E-12 4.2751143E-13 8.5116367E-13 1.026742E-12 6.4921269E-13 4.272875E-14 -1.57E-14 0
2.61105540862 1 -4.199037E-13 -8.398074E-14 -2.624398E-13 -3.424839E-13 -2.209912E-13 -1.145295E-14 6.252E-15 0
4.27864618824 2.61379937968 1 1.1901316E-14 -1.289309E-13 -2.08273E-13 -1.407145E-13 -3.635973E-15 5.073E-15 0
5.64345661855 4.25142702268 2.59692951789 1 4.0840873E-14 2.0420436E-13 1.5570583E-13 -5.294507E-15 -8.4E-15 0
6.67991151112 5.6361386259 4.2422136476 2.59791748449 1 6.1923545E-15 9.2885318E-15 -2.583771E-15 -1.17E-15 0
7.4087570272 6.68096595529 5.63335662647 4.24747728037 2.60203269028 1 -1.997137E-15 -1.997137E-15 -4.99E-16 0
7.87464324029 7.39352735465 6.66413433494 5.62605099332 4.24340646004 2.59676601404 1 -1.694018E-15 -2.82E-16 0
8.1853203735 7.87812704821 7.39439885678 6.67083093218 5.63312545286 4.24559104301 2.60154778331 1 -2.26E-16 0
8.42890130296 8.23533801842 7.92163748464 7.43578227827 6.70299696763 5.64845733629 4.24938312516 2.58706604575 1 0
1 1 1 1 1 1 1 1 1 1
Page 167
BM_J&T
SiE
1 0.3926569146
2 0.69017163704
3 1.11856659336
4 1.54153946686
5 1.83667153467
6 1.84790881526
7 1.65214181666
8 1.39292338589
9 1.13525319323
10 0.9127080093
11 0.73348993303
12 0.58480693975
13 0.46576108257
14 0.37049305814
15 0.29488363912
16 0.23468564036
17 0.18677026689
18 0.14863559124
19 0.11880389409
20 0
Page 168
BM_C
Cyclone Cyclone Cyclone Number of Cyclones 5

Feed U'flow O'flow Classifier Dimensions, inches.
Solids, tons 447.83602 331.08942 116.74661 DC h DI DO DU
Water, m3/hr 264.2068 89.814739 174.39206 26 78 6.50 10.50 5.1650406
Slurry, tons 712.04283 420.90416 291.13867
Slurry, m3/hr 424.14824 208.06096 216.08728 Classifier Constants
Solids Density, ton/m3 2.80 2.80 2.80 a1 a2 a3 a4 l
Slurry Density, ton/m3 1.6787594 2.0229848 1.3473198 7.596 1.109 53.836 0.324 0.931
% Solids (by volume) 37.708853 56.832488 19.295544
% Solids (by weight) 62.894535 78.661475 40.1
Opening Mid-Size Classifier

Efficiency
1 25400 Circulating Load, CL 2.8359661
2 19050 21997 1 Slurry Split, S 0.9628561
3 12700 15554 1 Cyclone Pressure, ft 12.281843
4 9500 10984 1 Cyclone Pressure, lb/in2 8.9277059
5 6700 7978 1 Corrected Cut Size, d50c, microns 227.14195
6 4750 5641 1 Water By-Pass 0.3399411
7 3350 3989 1 Solids By-Pass 0.3164851
8 2360 2812 1 Plitt's Parameter 1.3130758
9 1700 2003 0.9999961
10 1180 1416 0.9996791
11 850 1001 0.9947132
12 600 714 0.9697784
13 425 505 0.9054854
14 300 357 0.8051765
15 212 252 0.6913492
16 150 178 0.5872355
17 106 126 0.5036527
18 75 89 0.4420562
19 53 63 0.3990741
20 38 45 0.3705546
21 0 19 0.3344659
Page 169
BM_Mill
Matrix J
1 2 3 4 5 6 7 8 9 10
1 0.54427266455 0 0 0 0 0 0 0 0 0
2 0 0.39716231168 0 0 0 0 0 0 0 0
3 0 0 0.28163024891 0 0 0 0 0 0 0
4 0 0 0 0.21643176354 0 0 0 0 0 0
5 0 0 0 0 0.18547622991 0 0 0 0 0
6 0 0 0 0 0 0.18445914231 0 0 0 0
7 0 0 0 0 0 0 0.20378412754 0 0 0
8 0 0 0 0 0 0 0 0.23587605423 0 0
9 0 0 0 0 0 0 0 0 0.27839011962 0
10 0 0 0 0 0 0 0 0 0 0.3281483681
11 0 0 0 0 0 0 0 0 0 0
12 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0 0 0
Page 170
BM_Mill
Matrix T
1 2 3 4 5 6 7 8 9 10
1 1 0 0 0 0 0 0 0 0 0
2 0.75776330488 1 0 0 0 0 0 0 0 0
3 0.41911189588 0.77480590926 1 0 0 0 0 0 0 0
4 0.33958163351 0.71149112552 1.40895621309 1 0 0 0 0 0 0
5 0.2930121806 0.69053382712 1.87097162565 2.76080404822 1 0 0 0 0 0
6 0.31512685421 0.84394611767 3.16603876223 9.71878143741 87.0800034972 1 0 0 0 0
7 0.39708161633 1.25939556136 7.41792944014 95.8793725591 -467.13846479 -5.0374991536 1 0 0 0
8 0.53781971228 2.17469743985 28.0646669049 -572.69690066 834.503369199 8.73821504219 -3.2840497099 1 0 0
9 0.89244061467 5.23295170221 1465.46470512 991.013243785 -711.55640317 -7.2862707231 4.21049108687 -2.9474109809 1 0
10 1.48850431224 17.4391694904 -4201.7579496 -736.76093284 301.968095995 3.03344125481 -2.4970155647 3.11931138938 -2.6284686885 1
11 3.13920431773 232.244697631 4480.7772849 250.696907402 -50.842467598 -0.4963311745 0.65626994285 -1.5173611386 2.64898601207 -2.7097178343
12 8.58533641355 -889.903839 -2257.6452965 -41.081197042 3.53800812612 0.03337471689 -0.0792577424 0.36677988244 -1.2719685456 2.7196455705
13 45.4846841189 1090.49768135 518.779252986 1.002020162 0.3728344726 0.00384682608 -0.0008981244 -0.0283047977 0.2761310592 -1.2634945531
14 -563.46827851 -603.10894455 -44.028104142 -0.275247934 0.22840063882 0.00238218873 -0.001124456 0.00126000927 -0.0215561077 0.27058002531
15 1087.30287473 154.317143759 -1.3672903085 -0.2551411901 0.17471126454 0.00182405802 -0.0009065694 0.00116917637 -0.0009338472 -0.018109465
16 -857.01393034 -14.351941392 -0.6862682366 -0.2059206281 0.13818800575 0.00144297258 -0.0007219328 0.0009392456 -0.000476732 -9.246141E-05
17 317.29890019 -0.0077569695 -0.5108318585 -0.1627394343 0.10896616066 0.00113790613 -0.0005696087 0.0007409991 -0.0003549898 0.00021992289
18 -50.211379588 0.03547789062 -0.4023897581 -0.1295711969 0.0867796868 0.00090625026 -0.0004535046 0.00058949063 -0.0002796241 0.00019677938
19 1.92759130192 0.0294616739 -0.3055679933 -0.0988101863 0.0662421119 0.00069179966 -0.0003459705 0.00044918523 -0.0002123624 0.00015187381
20 0.51455524122 0.12102843115 -1.2461075973 -0.4046682774 0.27173639624 0.00283803584 -0.0014178463 0.00183753917 -0.0008661739 0.00062014191
Matrix T (inverse)
1 2 3 4 5 6 7 8 9 10
1 1 1.097865E-15 1.8101703E-15 2.2055324E-15 1.6843733E-15 1.0537544E-15 2.3591028E-15 1.2269295E-15 -7.466136E-16 1.7121466E-15
2 -0.7577633049 1 2.4088034E-16 -1.260525E-15 -4.734651E-16 -3.9737063E-16 -2.26404E-15 -1.1425942E-15 3.9732455E-15 -2.039034E-15
Page 171
BM_Mill
3 0.16800759056 -0.7748059093 1 -8.730244E-16 -2.027543E-15 1.6417408E-15 5.3429703E-16 1.54925E-15 -3.192842E-15 1.1793584E-15

4 -0.0371551054 0.38017647426 -1.4089562131 1 2.6054787E-15 -3.1034756E-15 1.7880234E-16 -1.3933892E-15 1.5696291E-15 -7.316665E-16
5 0.01848954494 -0.2904867047 2.0188803912 -2.7608040482 1 5.574215E-15 -5.880981E-16 5.0772135E-16 -1.124994E-15 5.5776478E-16
6 -1.4565012884 23.2098506238 -165.2768128 230.692044736 -87.080003497 1 4.8480754E-14 -3.5048857E-14 8.9773344E-14 -4.402094E-14
7 4.17343549778 -50.740932209 238.186790186 -223.44615712 28.4730208745 5.03749915361 1 1.8403401E-13 -2.04681E-13 1.0221272E-13
8 -13.88020101 110.259585054 -293.29042083 126.95219769 19.9272431786 7.80518259207 3.28404970995 1 4.6236096E-13 -1.936897E-13
9 -262.25407291 1254.49797554 -1704.2055348 40.4020038958 15.9162978777 9.08100631687 5.46895309021 2.94741098094 1 -1.919438E-12
10 53.505199322 -148.80111395 85.5834757983 22.8883428685 12.9577693833 9.06761834752 6.6280138578 4.62786608626 2.62846868853 1
11 245.46571264 -384.82359744 38.0378826197 17.7065914224 12.1226321515 9.54888107897 7.79968658366 6.24992194667 4.47342247 2.70971783425
12 -137.91122376 107.648059987 23.454576492 14.2511015484 10.9734121815 9.32580605052 8.1706359939 7.11497117609 5.80381925495 4.35557783646
13 -152.09717127 40.9345601723 17.6025710749 12.4618505136 10.3453577692 9.23404485196 8.45556058643 7.74571753494 6.82503410915 5.74881053072
14 332.027106731 25.0647651902 14.4674180346 11.2871900649 9.85581765898 9.08927318517 8.56331421282 8.09635155317 7.47970741282 6.74042665093
15 59.4691122983 18.632424628 12.6962236073 10.5713768476 9.55827361627 9.01218592709 8.64929188084 8.34127520195 7.93519092847 7.44755462745
16 31.6957127907 15.2926186736 11.5785791245 10.0902943688 9.35241817424 8.95480157926 8.7002151189 8.49639317436 8.23243221882 7.92142836395
17 21.9341439322 13.2805224251 10.7993708656 9.72557747835 9.17839077175 8.88452360147 8.70336486077 8.56775430268 8.39763531411 8.20495371803
18 17.2447981196 12.0110470822 10.2724511266 9.47773183971 9.06463676217 8.84374754526 8.71234218508 8.62074495164 8.51076184947 8.3936208637
19 14.7074540279 11.2324632613 9.95963771866 9.35449486018 9.03535351095 8.86541375025 8.76740720353 8.70369517848 8.63109242007 8.56002973875
20 1 1 1 1 1 1 1 1 1 1
Matrix T*J
1 2 3 4 5 6 7 8 9 10
1 0.54427266455 0 0 0 0 0 0 0 0 0
2 0.41242985305 0.39716231168 0 0 0 0 0 0 0 0
3 0.22811114832 0.30772370603 0.28163024891 0 0 0 0 0 0 0
4 0.1848250005 0.28257746016 0.39680468899 0.21643176354 0 0 0 0 0 0
5 0.15947852028 0.27425401108 0.52692220463 0.59752568895 0.18547622991 0 0 0 0 0
6 0.17151493261 0.33518359103 0.89165228465 2.10345300598 16.1512707496 0.18445914231 0 0 0 0
7 0.21612066936 0.50018445248 2.08911331459 20.7513416903 -86.643081297 -0.9292127733 0.20378412754 0 0 0
8 0.29272056785 0.86370786242 7.90385912587 -123.94980019 154.78053877 1.61184365199 -0.6692372049 0.23587605423 0 0
Page 172
BM_Mill
9 0.4857310313 2.07833119498 412.719189665 214.486744046 -131.97679903 -1.3440192482 0.85803125266 -0.6952236724 0.27839011962 0

10 0.81015220822 6.92618086863 -1183.3421372 -159.458468 56.0079039996 0.55954597211 -0.5088521383 0.73577086244 -0.7317397126 0.3281483681
11 1.70858309859 92.2388409872 1261.92242204 54.2587737835 -9.4300692097 -0.0915528227 0.13373739774 -0.3579091582 0.73745153278 -0.8891894853
12 4.67276392589 -353.43626587 -635.82120679 -8.8912759242 0.65621640864 0.00615627165 -0.0161514699 0.08651459144 -0.3541034756 0.89244725578
13 24.7560702218 433.104580012 146.103930145 0.21686899077 0.06915193236 0.00070958224 -0.0001830235 -0.006676424 0.0768721586 -0.4146136757
14 -306.68038134 -239.53214262 -12.399645928 -0.0595723958 0.0423628894 0.00043941649 -0.0002291463 0.00029720602 -0.0060010074 0.08879039375
15 591.789232807 61.2889535478 -0.3850703099 -0.0552206577 0.03240478667 0.00033646418 -0.0001847445 0.00027578071 -0.0002599738 -0.0059425914
16 -466.44925543 -5.7000502205 -0.1932738943 -0.0445677647 0.02563059033 0.00026616948 -0.0001471185 0.00022154555 -0.0001327175 -3.034106E-05
17 172.697117866 -0.003080776 -0.1438657034 -0.0352219828 0.02021063267 0.00020989719 -0.0001160772 0.00017478394 -9.882565E-05 7.2167338E-05
18 -27.328681359 0.01409048105 -0.1133251277 -0.0280433227 0.01609556914 0.00016716615 -9.241704E-05 0.00013904672 -7.784459E-05 6.4572834E-05
19 1.04913525406 0.01170106651 -0.08605719 -0.0213856629 0.01228633718 0.00012760877 -7.050329E-05 0.00010595204 -5.911959E-05 4.9837143E-05
20 0.2800583522 0.0480679315 -0.3509415928 -0.0875830689 0.0504006423 0.00052350166 -0.0002889346 0.00043343149 -0.0002411343 0.00020349856
Matrix [T*J*T(inv.)]
1 2 3 4 5 6 7 8 9 10
1 0.54427266455 5.9753792E-16 9.8522622E-16 1.200411E-15 9.1675833E-16 5.735297E-16 1.2839952E-15 6.677842E-16 -4.063614E-16 9.3187462E-16
2 0.11147482717 0.39716231168 8.4223687E-16 4.0899431E-16 5.0664334E-16 2.7677912E-16 7.3773203E-17 5.2227008E-17 1.2700976E-15 -1.036869E-16
3 0.0422454354 0.08951492495 0.28163024891 -1.30657E-16 -3.324896E-16 5.8045662E-16 -8.086818E-18 3.6458865E-16 1.5314997E-16 9.5243751E-17
4 0.02932282514 0.05741310709 0.09186181104 0.21643176354 -6.310656E-17 6.2231922E-17 4.6964672E-17 2.1707187E-16 5.7539554E-17 4.9881646E-17
5 0.02141406562 0.03927840409 0.05948899631 0.08546216255 0.18547622991 1.0361839E-16 3.4598001E-17 -3.9773516E-17 1.7464251E-17 1.530205E-18
6 0.01914010869 0.033549202 0.0486437799 0.06621604622 0.08856799224 0.18445914231 -5.755188E-17 1.3184402E-17 4.7879915E-17 1.1304106E-17
7 0.01895622013 0.03227593561 0.04537645244 0.05913644562 0.07511996537 0.09734959676 0.20378412754 9.6032701E-17 7.1364522E-17 3.8585073E-17
8 0.01865467948 0.03123033143 0.04306441134 0.05443478094 0.0663425035 0.08161747086 0.10539148252 0.23587605423 3.5618597E-17 3.6368689E-17
9 0.02074145555 0.03435998354 0.04677574187 0.05783605517 0.06819245849 0.08002719049 0.09738465805 0.12530642319 0.27839011962 -3.536278E-17
10 0.01961738766 0.03232124686 0.0436891177 0.05329280253 0.06144977719 0.06962089394 0.08057771767 0.09765990226 0.13078799813 0.3281483681
11 0.02016952583 0.0331296691 0.04459347686 0.053928495 0.06125231626 0.06765118616 0.07523385054 0.08638517224 0.107876315 0.14518622318
12 0.01921801999 0.03152187453 0.04233561614 0.05093352091 0.05729054379 0.06217927483 0.06714415297 0.0737864037 0.08632276411 0.1078615014
13 0.01798068681 0.02947608166 0.0395458747 0.04743645212 0.05303997752 0.0569234789 0.06025803218 0.0641407012 0.07116409238 0.08290961158
14 0.01615807318 0.02648654993 0.03552125644 0.04254190234 0.04740222879 0.05052497921 0.05281269052 0.05502991572 0.05875344198 0.06464801361
Page 173
BM_Mill
15 0.01411830287 0.02314647596 0.0310404374 0.03714727543 0.04131194374 0.04385842015 0.04549888687 0.04678782665 0.04871387125 0.05146021896
16 0.01212606678 0.0198847002 0.02666901009 0.03190581525 0.03544747856 0.03754962485 0.03878712549 0.03958129319 0.0405918527 0.04177987375
17 0.01016611669 0.01667458056 0.02236728943 0.02675740445 0.02971372671 0.03143988909 0.03240142596 0.03292699567 0.03348439945 0.03395133975
18 0.00845527202 0.01387116278 0.0186097159 0.02226292629 0.02471799351 0.02613947094 0.02690768479 0.02728570457 0.0276265923 0.02779017278
19 0.00669649055 0.01098775363 0.01474356633 0.0176392683 0.01958368005 0.02070505935 0.02130210642 0.02157941 0.02180318751 0.02184768455
20 0.02907177588 0.04771570441 0.06404319722 0.07663688333 0.08509118436 0.08995432216 0.09251605845 0.09365419739 0.09448536556 0.09441699234
Matrix [T*J*T(inv.)] (inverse)

1 2 3 4 5 6 7 8 9 10
1 1.83731439245 -1.168849E-16 -1.747935E-15 -5.002911E-15 -3.9666E-15 1.5929214E-15 -8.660919E-15 -5.3824121E-15 5.73364E-15 -4.022205E-15
2 -0.5156942095 2.51786227087 -4.457527E-15 4.5163626E-16 -2.806159E-15 -2.0913607E-15 4.7309698E-15 7.7165055E-15 -1.222309E-14 4.4379459E-15
3 -0.1116919015 -0.8002913504 3.55075494868 1.9219321E-15 1.3873636E-14 -9.3920877E-15 3.5793999E-15 -5.5280668E-15 2.2331597E-15 -3.770255E-16
4 -0.0647198046 -0.3282424087 -1.507074446 4.62039389983 -1.639213E-15 4.3425869E-15 -1.373377E-17 -2.3645498E-15 1.2546294E-15 -4.65117E-16
5 -0.0372726567 -0.1252816948 -0.4444397365 -2.1289458747 5.39152645308 -1.2607861E-15 -2.296487E-15 3.1345761E-15 5.9740819E-16 4.0208062E-16
6 -0.0262686777 -0.0689161339 -0.181972525 -0.6363889197 -2.5887395284 5.42125474229 2.2447836E-15 3.596146E-16 -2.593613E-16 6.6792325E-17
7 -0.0192918639 -0.0462291861 -0.1025417815 -0.2520074951 -0.750787282 -2.5897844422 4.90715352594 -1.203252E-15 -2.821363E-16 -3.379983E-16
8 -0.0135084213 -0.0317682498 -0.0666854123 -0.1346920659 -0.2852108286 -0.7187159362 -2.1925590826 4.23951470306 4.1490176E-16 -9.401298E-17
9 -0.0115175583 -0.027134684 -0.0564447513 -0.1066828138 -0.1854878364 -0.3289728476 -0.7296944738 -1.9082517161 3.59208150545 6.181636E-16
10 -0.0077625842 -0.0184383504 -0.0386287088 -0.0721974951 -0.117226757 -0.1692473862 -0.2616098526 -0.5011579689 -1.4316729714 3.04740202055
11 -0.0064287769 -0.0153617396 -0.0323790055 -0.0605929457 -0.0968231447 -0.1303746776 -0.1652499442 -0.2295214557 -0.4706000892 -1.1590466492
12 -0.0049082053 -0.0117998996 -0.0250462186 -0.0471135584 -0.0752073226 -0.099324055 -0.1167829036 -0.1344404402 -0.1912000402 -0.3466447906
13 -0.0038589142 -0.0093197268 -0.0198860841 -0.0375696092 -0.0600887433 -0.0790658432 -0.0910315338 -0.0979930188 -0.1132560757 -0.1484840361
14 -0.0030039198 -0.0072817648 -0.0156043608 -0.0295863973 -0.0474262503 -0.0624137749 -0.0715065641 -0.0755045047 -0.0808373526 -0.0882915349
15 -0.0023513226 -0.0057157223 -0.0122878329 -0.0233600636 -0.0375111948 -0.049402803 -0.0565562498 -0.0594320265 -0.0622104018 -0.0635728188
16 -0.0018615779 -0.0045345096 -0.0097714201 -0.0186118997 -0.0299246675 -0.0394373323 -0.0451524007 -0.0473996297 -0.0493164071 -0.0493995317
17 -0.001466646 -0.0035783023 -0.0077253038 -0.0147368595 -0.0237177707 -0.0312737469 -0.0358138068 -0.0375911449 -0.0390527312 -0.0389022431
18 -0.0011668404 -0.0028502036 -0.0061617862 -0.0117671785 -0.0189518158 -0.0249987482 -0.0286329571 -0.0300549214 -0.0312133694 -0.03104753
19 -0.0008904743 -0.0021774727 -0.004713325 -0.0090101266 -0.014520875 -0.0191603966 -0.0219492478 -0.0230405223 -0.0239276498 -0.0237916229
20 -0.0036500376 -0.0089408716 -0.0193922503 -0.0371305971 -0.0599024361 -0.0790827525 -0.0906145091 -0.0951273539 -0.0987944172 -0.0982212632
Page 174
BM_Mill
Matrix { C(inv.)*[T*J*T(inv.)] (inverse)-I}

1 2 3 4 5 6 7 8 9 10
1 0.83731439245 -1.168849E-16 -1.747935E-15 -5.002911E-15 -3.9666E-15 1.5929214E-15 -8.660919E-15 -5.3824121E-15 5.73364E-15 -4.022205E-15
2 -0.5156942095 1.51786227087 -4.457527E-15 4.5163626E-16 -2.806159E-15 -2.0913607E-15 4.7309698E-15 7.7165055E-15 -1.222309E-14 4.4379459E-15
3 -0.1116919015 -0.8002913504 2.55075494868 1.9219321E-15 1.3873636E-14 -9.3920877E-15 3.5793999E-15 -5.5280668E-15 2.2331597E-15 -3.770255E-16
4 -0.0647198046 -0.3282424087 -1.507074446 3.62039389983 -1.639213E-15 4.3425869E-15 -1.373377E-17 -2.3645498E-15 1.2546294E-15 -4.65117E-16
5 -0.0372726567 -0.1252816948 -0.4444397365 -2.1289458747 4.39152645308 -1.2607861E-15 -2.296487E-15 3.1345761E-15 5.9740819E-16 4.0208062E-16
6 -0.0262686777 -0.0689161339 -0.181972525 -0.6363889197 -2.5887395284 4.42125474229 2.2447836E-15 3.596146E-16 -2.593613E-16 6.6792325E-17
7 -0.0192918639 -0.0462291863 -0.102541782 -0.2520074962 -0.7507872853 -2.5897844537 3.90715354759 -1.203252E-15 -2.821363E-16 -3.379983E-16
8 -0.0135084737 -0.0317683729 -0.0666856707 -0.1346925877 -0.2852119335 -0.7187187205 -2.1925675766 3.23953112691 4.1490336E-16 -9.401335E-17
9 -0.011521255 -0.0271433932 -0.0564628681 -0.1067170551 -0.1855473712 -0.3290784359 -0.7299286793 -1.9088641956 2.59323443329 6.1836201E-16
10 -0.0078038417 -0.0185363489 -0.0388340174 -0.0725812192 -0.1178498082 -0.170146923 -0.2630002889 -0.5038215849 -1.439282203 2.06359872768
11 -0.0066291196 -0.015840464 -0.0333880463 -0.0624812296 -0.0998404858 -0.1344375996 -0.1703996991 -0.2366741313 -0.4852656016 -1.1951665171
12 -0.005420524 -0.0130315737 -0.0276605442 -0.0520312741 -0.0830574669 -0.1096915052 -0.1289727093 -0.1484733404 -0.2111575105 -0.3828275923
13 -0.0047926315 -0.0115747627 -0.0246977953 -0.0466600922 -0.0746280403 -0.0981969101 -0.1130578639 -0.1217037759 -0.1406599391 -0.1844117884
14 -0.0043450108 -0.0105326869 -0.022570881 -0.0427951558 -0.0685995578 -0.0902782178 -0.1034304556 -0.1092132647 -0.1169269466 -0.1277090263
15 -0.004004054 -0.0097332714 -0.0209248816 -0.0397797211 -0.0638776029 -0.0841277556 -0.09630932 -0.101206464 -0.1059377437 -0.1082577961
16 -0.003696154 -0.0090032473 -0.0194011082 -0.0369538386 -0.0594152852 -0.078302636 -0.0896498771 -0.0941117396 -0.0979174921 -0.0980825356
17 -0.0033177817 -0.0080946772 -0.0174758406 -0.0333370721 -0.0536532922 -0.0707460875 -0.0810164104 -0.0850370262 -0.0883433621 -0.0880029344
18 -0.0029238691 -0.0071420415 -0.0154402068 -0.0294862015 -0.0474894689 -0.0626418751 -0.0717484774 -0.0753116362 -0.0782144756 -0.0777989154
19 -0.0024030852 -0.0058762529 -0.0127196497 -0.0243152455 -0.0391868676 -0.0517073472 -0.0592335013 -0.0621784775 -0.0645725308 -0.0642054407
20 -0.0109130335 -0.0267317878 -0.0579797521 -0.1110145952 -0.1790987817 -0.2364448852 -0.2709230081 -0.2844156982 -0.2953796358 -0.2936659963
Page 175
BM_Mill
Matrix { C(inv.)*[T*J*T(inv.)] (inverse)-I}(inverse)

1 2 3 4 5 6 7 8 9 10
1 1.19429453144 4.9319351E-15 5.400689E-15 5.3903526E-15 4.294519E-15 3.282189E-15 4.9110531E-15 3.0767226E-15 2.4277313E-16 4.0179109E-15
2 0.4057619628 0.65882130361 4.4491975E-15 3.2836243E-15 3.1590827E-15 2.4743484E-15 2.4012578E-15 2.0910229E-15 3.9402957E-15 1.591897E-15
3 0.17960204939 0.20670311392 0.39204079581 8.9815133E-16 5.6296402E-16 1.8814958E-15 9.863809E-16 1.4475218E-15 1.1143774E-15 9.3263628E-16
4 0.1329016856 0.14577697541 0.16319623817 0.2762130386 5.6049791E-16 8.195852E-16 7.4927715E-16 9.5808162E-16 6.7959224E-16 6.123816E-16
5 0.10431722641 0.11038453772 0.11879114736 0.1339039205 0.227711255 6.6953849E-16 5.2784802E-16 4.1447918E-16 4.6870263E-16 4.1342662E-16
6 0.10102245537 0.10439239529 0.10918083173 0.11816131839 0.13332982632 0.22618013625 3.9373709E-16 4.8121273E-16 5.0556168E-16 4.1682045E-16
7 0.11098964362 0.11302818623 0.11601001479 0.12186709757 0.13213154285 0.14991931938 0.2559407988 6.7589327E-16 6.0364616E-16 5.0768924E-16
8 0.12489856537 0.12615485736 0.12805420546 0.13197016068 0.13905714393 0.15164791375 0.1732249128 0.30868664656 6.148579E-16 5.6791025E-16
9 0.16239421646 0.16321719024 0.16452008018 0.16738706804 0.17276301574 0.18252753514 0.19955055217 0.22722237517 0.38561881917 5.6455909E-16
10 0.18840518419 0.18888960513 0.18969955537 0.1916026286 0.19528348243 0.20208618957 0.21409032024 0.23384396866 0.26895456763 0.48459033561
11 0.23810815533 0.23839182324 0.23890988101 0.2402492808 0.24294205088 0.24801314417 0.25704930829 0.27202908556 0.29893153686 0.34042509348
12 0.27855664633 0.27869532119 0.27898701504 0.27983875502 0.2816237095 0.28504746405 0.29119908152 0.30145098439 0.31995728937 0.34816716258
13 0.30458367428 0.30462972078 0.30476450196 0.30524243166 0.30629903558 0.30836997749 0.31212271904 0.31840353187 0.3297483948 0.34645478092
14 0.30021538479 0.30021202428 0.30024911263 0.30045583109 0.30095303188 0.30195783297 0.30379873617 0.30689397297 0.3124559466 0.31991605212
15 0.27094836107 0.27092667874 0.27091491023 0.27095622046 0.27109190263 0.27139118982 0.27195527988 0.27291364291 0.27458846971 0.27593713113
16 0.23045807506 0.23043505149 0.23040604804 0.23036504704 0.23030745051 0.23021939373 0.23007582258 0.22984525278 0.2293591369 0.22742264028
17 0.18743979308 0.18742267251 0.18739348142 0.18732378082 0.18718777731 0.18693481481 0.18648513709 0.18573731444 0.18431648491 0.18108358242
18 0.15033274778 0.15032214166 0.15029850503 0.1502267502 0.15007460192 0.14978130139 0.14925298407 0.14837006792 0.14671163878 0.14327878378
19 0.11556020764 0.11555534815 0.11553923073 0.115479079 0.11534453034 0.11507968525 0.1145991347 0.11379398672 0.11228705443 0.10927196025
20 0.48012898359 0.48013937911 0.48010068845 0.47985168114 0.47924161018 0.47800150686 0.47572730571 0.47190345988 0.46476107258 0.4508010489
Circuit Balance
1 2 3 4 5 6 7 8
Fresh Mill Mill Sump Cyclone Cyclone Cyclone Secondary
Feed Feed Discharge Water Feed U'flow O'flow Feed
1 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2 58.822 97.575 38.753 0.000 97.575 97.575 0.000 0.000
Page 176
BM_Mill
3 39.248 66.793 27.545 0.000 66.793 66.793 0.000 0.000

4 40.064 66.110 26.046 0.000 66.110 66.110 0.000 0.000
5 39.613 65.153 25.540 0.000 65.153 65.153 0.000 0.000
6 34.390 62.610 28.220 0.000 62.610 62.610 0.000 0.000
7 33.963 69.130 35.167 0.000 69.130 69.130 0.000 0.000
8 30.518 74.278 43.761 0.000 74.279 74.278 0.000 0.000
9 34.660 97.591 62.962 0.000 97.622 97.591 0.031 0.000
10 29.675 108.127 79.028 0.000 108.702 108.127 0.575 0.000
11 31.409 134.356 107.134 0.000 138.543 134.356 4.187 0.000
12 27.656 143.259 130.556 0.000 158.213 143.259 14.953 0.000
13 24.311 136.874 145.683 0.000 169.993 136.874 33.119 0.000
14 21.244 114.824 144.843 0.000 166.087 114.824 51.263 0.000
15 19.411 88.578 131.428 0.000 150.839 88.578 62.261 0.000
16 16.192 64.210 111.296 0.000 127.488 64.210 63.278 0.000
17 14.487 46.377 90.426 0.000 104.913 46.377 58.536 0.000
18 12.990 34.144 72.567 0.000 85.558 34.144 51.414 0.000
19 10.854 24.715 55.843 0.000 66.697 24.715 41.982 0.000
20 64.227 101.583 239.490 0.000 303.717 101.583 202.134 0.000
Total 583.733 1596.288 1596.288 0.000 2180.021 1596.288 583.733 0.000

CL = 2.73462021055
Page 177
BM_Mill
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
0.38172819894 0 0 0 0 0 0 0 0 0
0 0.43994771895 0 0 0 0 0 0 0 0
0 0 0.49966879171 0 0 0 0 0 0 0
0 0 0 0.559272593 0 0 0 0 0 0
0 0 0 0 0.61668390962 0 0 0 0 0
0 0 0 0 0 0.67071283626 0 0 0 0
0 0 0 0 0 0 0.72032742415 0 0 0
0 0 0 0 0 0 0 0.76488996748 0 0
0 0 0 0 0 0 0 0 0.80343517284 0
0 0 0 0 0 0 0 0 0 1
Page 178
BM_Mill
11 12 13 14 15 16 17 18 19 20
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 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 0 0 0 0
1 0 0 0 0 0 0 0 0 0
-2.6110554086 1 0 0 0 0 0 0 0 0
2.54612881912 -2.6137993797 1 0 0 0 0 0 0 0
-1.1548621834 2.53642574027 -2.5969295179 1 0 0 0 0 0 0
0.23537296508 -1.1372680041 2.50439495292 -2.5979174845 1 0 0 0 0 0
-0.0148336536 0.22929591955 -1.1194750373 2.51238894091 -2.6020326903 1 0 0 0 0
-0.0004282359 -0.0144151752 0.22617256762 -1.1261173728 2.5134635975 -2.596766014 1 0 0 0
-8.952597E-05 -0.0003407834 -0.013857604 0.226636345 -1.1248544199 2.5100198246 -2.6015477833 1 0 0
-4.882899E-05 -3.449763E-06 -0.0003231408 -0.0140900344 0.22387655028 -1.1073907186 2.48099281146 -2.5870660458 1 0
-0.0001839477 0.00010513223 1.7779447E-05 -0.0009003942 -0.0104530376 0.19413690807 -0.8794450281 1.58706604575 -1 1
11 12 13 14 15 16 17 18 19 20
6.6737777E-16 7.1067156E-16 5.1625796E-16 8.711853E-16 1.7664681E-16 2.907921E-16 -8.5779963E-17 5.7712441E-17 -8.837279E-17 0
6.5294754E-16 1.1301764E-15 7.258415E-16 -4.1513965E-16 6.8659731E-16 -4.420912E-16 7.9878312E-16 -3.2753231E-17 2.1587496E-17 0
Page 179
BM_Mill
-2.548033E-16 -1.336278E-15 -6.455624E-16 -7.8073369E-17 -4.229028E-16 2.6277486E-16 -5.8295048E-16 1.1894259E-18 2.0311967E-17 0

-5.940547E-16 8.9150659E-16 2.4397487E-16 1.1696769E-16 4.6109937E-17 -1.54442E-16 2.821539E-16 2.0296988E-18 -1.396821E-17 0
1.375593E-15 -9.037142E-16 -1.03366E-16 -1.4538056E-16 1.3812975E-16 1.5481304E-16 -2.1474001E-16 -2.1222173E-18 1.1547779E-17 0
-1.13935E-13 7.3088409E-14 7.8964864E-15 1.184473E-14 -1.177259E-14 -1.253062E-14 1.7155914E-14 1.7076595E-16 -9.245052E-16 0
1.2643714E-13 -1.312411E-13 -2.823626E-14 -1.8704928E-14 3.0024987E-15 2.249598E-14 -3.7590791E-14 -3.1623263E-16 1.9337119E-15 0
-7.193766E-14 2.296957E-13 8.0512277E-14 2.6002236E-14 3.4149975E-14 -4.083693E-14 8.2097165E-14 4.094951E-16 -3.776745E-15 0
3.6226208E-13 2.1872832E-12 1.0401835E-12 1.3814639E-13 6.7082364E-13 -4.262049E-13 9.4302444E-13 -1.3620143E-15 -3.375068E-14 0
-9.825859E-14 -2.224936E-13 -1.264938E-13 7.3411591E-15 -9.698801E-14 5.2158286E-14 -1.1377728E-13 1.4542075E-15 2.023917E-15 0
1 -4.725352E-13 -2.975857E-13 1.183482E-13 -2.654258E-13 1.5831206E-13 -3.0343275E-13 9.9413935E-15 -4.229903E-15 0
2.61105540862 1 5.2487961E-14 -9.447833E-14 6.8234349E-14 -6.298555E-14 9.0820251E-14 -6.7773103E-15 7.3027284E-15 0
4.27864618824 2.61379937968 1 -1.2298026E-13 9.9177633E-15 -5.256415E-14 4.3083942E-14 -8.3284728E-15 1.1583716E-14 0
5.64345661855 4.25142702268 2.59692951789 1 8.1681745E-14 9.1891964E-14 -1.0210218E-14 1.9437284E-14 -3.047955E-14 0
6.67991151112 5.6361386259 4.2422136476 2.59791748449 1 1.4448827E-14 8.2564727E-15 3.6366756E-15 -6.100956E-15 0
7.4087570272 6.68096595529 5.63335662647 4.24747728037 2.60203269028 1 7.988547E-15 1.9971368E-15 -3.494989E-15 0
7.87464324029 7.39352735465 6.66413433494 5.62605099332 4.24340646004 2.59676601404 1 1.4116817E-15 -2.541027E-15 0
8.1853203735 7.87812704821 7.39439885678 6.67083093218 5.63312545286 4.24559104301 2.60154778331 1 -2.031764E-15 0
8.42890130296 8.23533801842 7.92163748464 7.43578227827 6.70299696763 5.64845733629 4.24938312516 2.58706604575 1 0
1 1 1 1 1 1 1 1 1 1
11 12 13 14 15 16 17 18 19 20
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 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
Page 180
BM_Mill
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.38172819894 0 0 0 0 0 0 0 0 0
-0.9967134785 0.43994771895 0 0 0 0 0 0 0 0
0.9719291684 -1.1499350749 0.49966879171 0 0 0 0 0 0 0
-0.4408434613 1.11589471873 -1.2976046344 0.559272593 0 0 0 0 0 0
0.08984849804 -0.5003384642 1.25136800008 -1.4529440479 0.61668390962 0 0 0 0 0
-0.0056624239 0.10087821677 -0.5593667393 1.4051102776 -1.6046316924 0.67071283626 0 0 0 0
-0.0001634697 -0.0063419234 0.11301137358 -0.6298065831 1.55001255799 -1.7416842984 0.72032742415 0 0 0
-3.417459E-05 -0.0001499269 -0.0069242122 0.12675149634 -0.6936796214 1.68350251562 -1.8739662135 0.76488996748 0 0
-1.86394E-05 -1.517715E-06 -0.0001614634 -0.0078801701 0.1380610663 -0.7427411697 1.7871271612 -1.9788208636 0.80343517284 0
-7.021803E-05 4.6252686E-05 8.8838347E-06 -0.0005035658 -0.0064462201 0.13021011624 -0.6334883718 1.21393089613 -0.8034351728 1
11 12 13 14 15 16 17 18 19 20
3.6323548E-16 3.867991E-16 2.8098509E-16 4.7416235E-16 9.6144029E-17 1.5827019E-16 -4.6687689E-17 3.1411304E-17 -4.809889E-17 0
5.3457267E-16 7.4196562E-16 5.0119708E-16 1.94425E-16 3.4554499E-16 -5.56506E-17 2.8186833E-16 1.0793985E-17 -2.787384E-17 0
2.8140342E-16 1.3355772E-16 1.5931293E-16 4.8990945E-17 1.3247514E-16 4.2963393E-18 6.2060648E-17 3.4208841E-18 -7.795369E-18 0
7.8176888E-17 1.1342101E-16 9.7165551E-17 3.804336E-17 6.8835496E-17 -3.352028E-19 3.9613406E-17 2.3226383E-18 -5.196641E-18 0
5.1421219E-17 8.4258038E-17 6.784515E-17 2.6869598E-17 4.6808199E-17 2.2810567E-20 2.6984896E-17 1.6671011E-18 -3.674802E-18 0
5.777945E-17 7.0147153E-17 5.6495038E-17 2.3482907E-17 3.975146E-17 1.7521242E-19 2.297597E-17 1.4729638E-18 -3.213866E-18 0
6.1224223E-17 6.8242892E-17 5.3113984E-17 2.2945332E-17 3.8064813E-17 2.6647094E-19 2.2057444E-17 1.4483717E-18 -3.139837E-18 0
6.3122294E-17 6.124145E-17 5.1492882E-17 2.2361132E-17 3.6852782E-17 3.132668E-19 2.1316064E-17 1.4194893E-18 -3.065741E-18 0
3.6584472E-17 5.8878272E-17 5.6737416E-17 2.5129486E-17 4.0332549E-17 3.8241769E-19 2.3433543E-17 1.5742831E-18 -3.392173E-18 0
9.5000973E-18 5.3930823E-17 4.6395436E-17 2.3208099E-17 3.7767348E-17 3.7762477E-19 2.2033977E-17 1.4870268E-18 -3.200322E-18 0
0.38172819894 9.5592324E-17 4.5457937E-17 2.4455112E-17 3.8352021E-17 3.9700957E-19 2.2579821E-17 1.5277678E-18 -3.285801E-18 0
0.15201439261 0.43994771895 4.6964149E-17 3.4877491E-17 3.7208158E-17 3.8174232E-19 2.148167E-17 1.4552019E-18 -3.128755E-18 0
0.10729094255 0.15609890291 0.49966879171 1.1429451E-17 3.2016062E-17 3.5808043E-19 2.0086642E-17 1.3613313E-18 -2.926574E-18 0
0.07705897341 0.1019231453 0.15478687095 0.559272593 -5.559088E-17 1.6232422E-16 -4.9636185E-17 1.2233214E-18 -2.629845E-18 0
Page 181
BM_Mill
0.05736521135 0.06911685325 0.09427961178 0.14914986326 0.61668390962 4.3484024E-17 -2.2773347E-18 1.0689301E-18 -2.298018E-18 0

0.04443344453 0.04961254769 0.06077975228 0.08524708143 0.14058503334 0.67071283626 3.2339078E-18 9.1814182E-19 -1.973945E-18 0
0.03507939482 0.03718306937 0.04176243097 0.05183247565 0.07473512243 0.12883747562 0.72032742415 7.6978396E-19 -1.65507E-18 0
0.02826133779 0.02905467262 0.03081229997 0.03468994341 0.04356976641 0.06466073566 0.11593158584 0.76488996748 2.7112531E-17 0
0.02204386457 0.02230892881 0.02291986547 0.02427297847 0.02740855673 0.03491506721 0.05323399552 0.099718992 0.80343517284 0
0.09472423943 0.0947541611 0.09499037688 0.09553506478 0.09701761148 0.10087388524 0.1105069945 0.13539104051 0.19656482716 1
11 12 13 14 15 16 17 18 19 20
-8.33593E-16 -1.029933E-15 -5.026034E-16 -1.4468172E-15 -1.965277E-16 -4.547157E-16 1.2540724E-16 -8.9791869E-17 1.0999367E-16 0
-1.108342E-15 -2.853071E-15 -1.943117E-15 -7.0759038E-17 -1.327682E-15 5.2556511E-16 -1.0193575E-15 -2.1717223E-17 5.6480174E-17 0
-1.48959E-15 4.7650865E-16 -2.510797E-16 1.4680966E-16 -2.826151E-16 -6.279058E-17 -3.5215034E-30 -3.4594189E-31 1.3887284E-30 0
7.4315944E-16 -1.031049E-16 -4.842492E-17 -1.3835575E-17 2.0233082E-18 2.0719405E-30 6.5539412E-31 -1.085565E-31 -7.818485E-31 0
2.941564E-16 -9.417072E-17 -2.968802E-17 -9.7288013E-20 -1.124931E-19 -8.289287E-30 1.3216147E-30 8.1210178E-33 2.5814714E-31 0
-8.263274E-17 -1.172558E-17 3.547278E-18 2.2351516E-18 -1.238427E-19 3.7978343E-30 -1.6198743E-30 -3.2485446E-31 1.9622766E-31 0
-8.008421E-17 -1.796738E-17 1.1410698E-17 2.010414E-18 9.9224473E-20 -1.480534E-29 1.5092121E-29 5.1906733E-31 7.0318165E-31 0
-8.437607E-17 3.8326062E-17 2.5853521E-18 2.0343786E-18 -7.726442E-19 3.1182895E-29 -1.7649955E-28 -4.766903E-31 6.2002248E-32 0
2.4092022E-16 8.628495E-17 1.4288452E-18 -1.1671664E-18 4.6451302E-19 -3.452472E-28 5.630166E-28 1.6132724E-29 -3.375798E-29 0
2.7946105E-16 3.0329576E-17 4.2420438E-17 2.4506462E-18 8.0694052E-19 5.7309219E-28 -2.4427691E-28 -2.4287979E-29 3.7668441E-29 0
2.61966499402 -2.218417E-16 3.3228597E-17 -1.9666146E-18 1.8408213E-18 -7.864108E-28 1.3631433E-27 3.8951611E-29 -7.758429E-29 0
-0.9051684229 2.27299735154 1.6984465E-17 -4.7115399E-17 -1.746065E-18 3.281894E-28 -6.846304E-28 -1.5126117E-29 4.0822184E-29 0
-0.2797263526 -0.7100951646 2.00132571135 4.9330961E-17 8.261222E-18 -9.969455E-29 -1.1893545E-28 -1.8349028E-29 3.3116616E-29 0
-0.1185702937 -0.2177071293 -0.5538961653 1.78803684022 3.3434564E-16 -4.641527E-16 1.6801273E-16 1.6977854E-29 -3.550714E-29 0
-0.0707947902 -0.0935389078 -0.1720016886 -0.4324508003 1.62157627985 -1.270545E-28 1.0783965E-29 -1.5507564E-29 3.4958739E-29 0
-0.0513347411 -0.0565081081 -0.074907149 -0.1366140724 -0.3398911472 1.49095103886 -4.5367795E-29 2.4505771E-30 3.0039205E-30 0
-0.0395747563 -0.0406848521 -0.0449309592 -0.0593592564 -0.1074483378 -0.2666709078 1.38825757076 3.3139924E-30 -6.091913E-30 0
-0.0313925378 -0.031590553 -0.0325592967 -0.0359135804 -0.0473498587 -0.0856206939 -0.2104131425 1.30737758699 -4.635861E-17 0
-0.0240155833 -0.0240165037 -0.0242173434 -0.0249392137 -0.0275518915 -0.0364966453 -0.0658675555 -0.1622662034 1.24465549158 0
-0.0990875163 -0.0988561329 -0.0988131092 -0.0987599171 -0.0993350446 -0.1021627918 -0.1119768728 -0.1451113836 -0.2446554916 1
Page 182
BM_Mill
11 12 13 14 15 16 17 18 19 20
-8.33593E-16 -1.029933E-15 -5.026034E-16 -1.4468172E-15 -1.965277E-16 -4.547157E-16 1.2540724E-16 -8.9791869E-17 1.0999367E-16 0
-1.108342E-15 -2.853071E-15 -1.943117E-15 -7.0759038E-17 -1.327682E-15 5.2556511E-16 -1.0193575E-15 -2.1717223E-17 5.6480174E-17 0
-1.48959E-15 4.7650865E-16 -2.510797E-16 1.4680966E-16 -2.826151E-16 -6.279058E-17 -3.5050286E-30 -3.4068747E-31 1.3856857E-30 0
7.4315944E-16 -1.031049E-16 -4.842492E-17 -1.3835575E-17 2.0233082E-18 2.3669825E-30 4.7670333E-31 -1.0455136E-31 -7.91929E-31 0
2.941564E-16 -9.417072E-17 -2.968802E-17 -9.7288013E-20 -1.124931E-19 -8.46701E-30 1.2277303E-30 3.34889E-33 2.6940991E-31 0
-8.263274E-17 -1.172558E-17 3.547278E-18 2.2351516E-18 -1.238427E-19 -6.405742E-33 3.431446E-30 -2.9048412E-31 4.3017821E-31 0
-8.008421E-17 -1.796738E-17 1.1410698E-17 2.010414E-18 9.9224473E-20 1.9669507E-29 -2.2613569E-29 1.655281E-32 4.6103587E-31 0
-8.437639E-17 3.8326211E-17 2.5853622E-18 2.0343865E-18 -7.726472E-19 -2.881655E-29 -2.5468137E-29 1.3125645E-30 -5.388073E-30 0
2.4099754E-16 8.6312644E-17 1.4293038E-18 -1.1675411E-18 4.6466211E-19 -1.691553E-28 2.6129074E-28 9.7593351E-30 -1.862163E-29 0
2.8094636E-16 3.0490776E-17 4.2645899E-17 2.4636712E-18 8.1122934E-19 3.4932298E-28 1.9090305E-28 -1.4099605E-29 2.0881731E-30 0
1.70130273799 -2.28755E-16 3.4264114E-17 -2.027901E-18 1.8981876E-18 -3.916293E-28 3.4186509E-28 2.5567168E-29 -3.245793E-29 0
-0.9996499509 1.5102529357 1.8757304E-17 -5.2033306E-17 -1.928319E-18 3.2718671E-28 -5.7620307E-28 -4.5372187E-29 6.8717998E-29 0
-0.3474099863 -0.8819124446 1.48557396038 6.1267265E-17 1.0260138E-17 -2.797719E-28 1.4817681E-28 1.618154E-29 -1.234038E-29 0
-0.1715056462 -0.3149018253 -0.8011814498 1.58630053392 4.8361325E-16 -6.713723E-16 2.4302151E-16 9.1173679E-30 -3.250475E-29 0
-0.1205560505 -0.1592868806 -0.2929007093 -0.7364180384 1.7613731373 -1.759409E-28 -2.3607985E-29 -2.4183878E-29 5.8820378E-29 0
-0.1019248847 -0.1121965802 -0.1487277885 -0.2712465918 -0.6748522585 1.96027620661 3.5568645E-30 2.7852321E-30 3.2224351E-29 0
-0.0895242639 -0.0920354736 -0.1016408295 -0.1342798855 -0.2430648794 -0.6032511379 2.14045490021 1.8472616E-29 -3.691646E-29 0
-0.0786634359 -0.0791596226 -0.081587101 -0.0899922665 -0.1186492983 -0.214548375 -0.5272533513 2.27602737144 -1.161654E-16 0
-0.0648098331 -0.064812317 -0.0653543145 -0.0673023953 -0.0743531176 -0.0984919443 -0.1777539703 -0.4379009009 2.3588988331 0
-0.2962559556 -0.2955641561 -0.2954355219 -0.2952764861 -0.2969960261 -0.3054505417 -0.3347930869 -0.4338600183 -0.7314811106 1.98984137187
Page 183
BM_Mill
11 12 13 14 15 16 17 18 19 20
2.0085818E-15 1.7709554E-15 1.1329129E-15 1.2311457E-15 2.2315874E-16 2.5802378E-16 -6.5630499E-17 3.6401869E-17 -5.568905E-17 0
2.6065722E-15 2.6270986E-15 1.5094849E-15 6.959584E-16 5.8429283E-16 6.9889342E-18 2.9094606E-16 1.5618879E-17 -3.469483E-17 0
1.2294851E-15 8.3197941E-16 6.0261556E-16 2.6956411E-16 2.6080656E-16 2.6048698E-17 8.8409597E-17 6.4943315E-18 -1.332389E-17 0
6.804824E-16 6.4140359E-16 4.1812353E-16 1.9958171E-16 1.652137E-16 1.6089586E-17 6.2007918E-17 4.7702382E-18 -9.687509E-18 0
5.1720077E-16 5.0198937E-16 3.2092987E-16 1.5435944E-16 1.2506508E-16 1.2825552E-17 4.6750995E-17 3.7243251E-18 -7.50722E-18 0
5.1551164E-16 4.732444E-16 3.0245356E-16 1.4805484E-16 1.1819276E-16 1.2539651E-17 4.4083022E-17 3.5943294E-18 -7.210115E-18 0
5.7058303E-16 5.1489534E-16 3.2623537E-16 1.6172645E-16 1.2787568E-16 1.3854301E-17 4.7641276E-17 3.9407457E-18 -7.881648E-18 0
6.4389678E-16 5.6632863E-16 3.6478467E-16 1.8136911E-16 1.4281506E-16 1.5637674E-17 5.3118158E-17 4.4294681E-18 -8.844508E-18 0
7.6029759E-16 7.1549463E-16 4.7258349E-16 2.3593244E-16 1.84549E-16 2.0368156E-17 6.8679351E-17 5.7552337E-18 -1.14803E-17 0
8.1644249E-16 8.20715E-16 5.3298704E-16 2.7261253E-16 2.1335685E-16 2.3650617E-17 7.9456201E-17 6.6747383E-18 -1.330786E-17 0
0.5877848649 1.1303028E-15 6.6759075E-16 3.4534734E-16 2.6873917E-16 2.9903375E-17 1.0026125E-16 8.4339725E-18 -1.681073E-17 0
0.38906006897 0.66214074236 7.9261371E-16 4.2585606E-16 3.1522596E-16 3.4990592E-17 1.1720122E-16 9.8657356E-18 -1.966181E-17 0
0.36842275309 0.39308050379 0.67314050102 4.2678392E-16 3.4034271E-16 3.8263597E-17 1.2810175E-16 1.0787023E-17 -2.149639E-17 0
0.3268596419 0.32997412857 0.33997825193 0.63039756882 2.2859E-16 2.3159425E-16 5.4667708E-17 1.0632076E-17 -2.118693E-17 0
0.27333777178 0.2632053268 0.25407986421 0.26356490353 0.56773887306 1.1509868E-16 8.4001178E-17 9.5954977E-18 -1.912104E-17 0
0.22011081406 0.2039921653 0.18558558696 0.17796500375 0.19545197735 0.51013219292 7.6692836E-17 8.1615323E-18 -1.62635E-17 0
0.17238705482 0.15521786062 0.13444964792 0.11963376376 0.11955589833 0.14377216068 0.46719040887 6.638074E-18 -1.322772E-17 0
0.13490866505 0.11907356004 0.09945728663 0.08315458086 0.07571612417 0.08139286411 0.1082270415 0.43936202725 1.1027519E-17 0
0.10221224426 0.08911241154 0.07270159014 0.05817591594 0.04912092601 0.04724322674 0.05529599964 0.08156222084 0.42392661608 0
0.41908421437 0.36111433188 0.28783617009 0.21984838064 0.16942296158 0.13761132998 0.12253011122 0.12578029817 0.15583870972 0.50255262261
Page 184
BM_Mill
Page 185
BM_Mill
Fresh C(inv)* Corrected Mill

Feed Sec. Feed Feed Discharge
1 0.00 0 0.00 1 1.5625454E-12
2 58.82 0 58.82 2 38.7533074257
3 39.25 0 39.25 3 27.5454155404
4 40.06 0 40.06 4 26.0461943514
5 39.61 0 39.61 5 25.5403587763
6 34.39 0 34.39 6 28.2196292582
7 33.96 0 33.96 7 35.1665455559
8 30.52 0 30.52 8 43.7610468905
9 34.66 0 34.66 9 62.9619886412
10 29.67 0 29.67 10 79.0275151626
11 31.41 0 31.41 11 107.133956246
12 27.66 0 27.66 12 130.556405426
13 24.31 0 24.31 13 145.682512053
14 21.24 0 21.24 14 144.842922436
15 19.41 0 19.41 15 131.428190852
16 16.19 0 16.19 16 111.295625483
17 14.49 0 14.49 17 90.4260740518
18 12.99 0 12.99 18 72.5672800539
19 10.85 0 10.85 19 55.8429158263
20 64.23 0 64.23 20 239.490275379
583.733036584 0 583.733036584 1596.28815941
Page 186

SABC-1 Simulator

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

SABC-1 Simulator

Uploaded by

Copyright:

Available Formats

1167.

5 ton/hr, Fresh Feed Simulation N° 0

Water, m3/hr 210

# of Cyclones 5.00 227 d50c

SAGSIM_Recycle : Semiautogenous Grinding Mill Simulator

Circuit Type Pebbles Crushing and Recycle (see Flowsheet) Simulation N° 0

Remarks Flowsheet Simulation Example.

Specific Grate Area Demand

1 16" 406400 100.00 100.00

Balls on Rocks on Self Grate Parameters :

Breakage Function Parameters : Screen Parameters :

Moly-Cop Tools / 474929683.xlsx 05/08/2020 / 21:17:32

BALLSIM : Conventional Closed Circuit Grinding Simulator

Circuit Type DUAL FEED (see Flowsheet) Simulation N° 0

Remarks Flowsheet Simulation Example.

Mill Dimensions and Operating Conditions 3348 Balls

1 1.05 25400 100.00 100.00

Selection Function Parameters : Expanded Form :

Breakage Function Parameters : Expanded Form :

Moly-Cop Tools / 474929683.xlsx Page 3 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

CIRCUIT MASS BALANCE

Fresh Mill Mill Recycled Crushed Ground Mill

Particle Size Distributions (Cummulative % Passing)

1 16" 406400 100.00 100.00 100.00 100.00 100.00 100.00 100.00

D80, microns 75961 66528 24229 46467 15911 8103 112966

Moly-Cop Tools / 474929683.xlsx Page 4 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

SAG MILL PERFORMANCE

Diameter, ft 31.0 App. Density, ton/m3 3.441

Size Distributions (% Passing)

1 16" 406400 100.00 100.00 100.00

D80, microns 66528 24229 112966

Moly-Cop Tools / 474929683.xlsx Page 5 05/08/2020 / 21:17:32

Selection Function Breakage Function

Grate Capacity Parameters Screen Classification Parameters

Moly-Cop Tools / 474929683.xlsx Page 6 05/08/2020 / 21:17:32

Moly-Cop Tools / 474929683.xlsx Page 7 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

CIRCUIT MASS BALANCE

Fresh Mill Mill Sump Cyclone Cyclone Cyclone

Particle Size Distributions (Cummulative % Passing)

1 1.05 25400 100.00 100.00 100.00 0.00 100.00 100.00 100.00

D80, microns 8103 4172 1039 0 2273 4172 198.4

Specific Energy Consumption : 7.39 kWh/ton (Gross)

Moly-Cop Tools / 474929683.xlsx Page 8 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

Number of Cyclones : 5 Operating Conditions :

Mass Balance around the Classifiers

Size Distributions, % Passing Classifier Efficiency

1 1.05 25400 21997 100.00 100.00 100.00 1.000 1.000

Ore, ton/hr 2180.0 1596.3 583.7 Classifier Constants

Moly-Cop Tools / 474929683.xlsx Page 9 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

BALL MILL PERFORMANCE

Diameter, ft 18.5 Mill Power, kW (Gross) 4316

1 1.05 25400 21997 100.00 100.00

D80, microns 4172 1039

Selection Function Parameters : Breakage Function Parameters :

Moly-Cop Tools / 474929683.xlsx Page 10 05/08/2020 / 21:17:32

Remarks : Flowsheet Simulation Example.

Screen Parameters : Feed Ore, ton/hr 1167.47

Mesh Size Distributions, % Passing Screen