cubicaciones y plan minero

IMPRESIN TABLASPROYECTO MINERO PYRAMPRESTRIPPINGNIVELMINERALESTRILMATERIALLEY (%Cu)L/M5044851463196.1751,463,196.184662129719.52,129,719.504473257682.053,257,682.054287471896.157,471,896.1540910191102.210,191,102.203901293607412,936,074.0037112488438.812,488,438.803524574267.110037289.714,611,556.800.7209363335488657.53757014270.912,502,928.440.5062953145227072.4252370298.9257,597,371.350.3439732951844985.26259859.81251,854,845.080.21632727625723821920018116214312410586674838.5TOTALES17,134,982.369,369,828.286,504,810.50.484.05PROYECTO MINERO PYRAMFASE 1NIVELMINERALESTRILMATERIALLEY (%Cu)L/M5044854664474284093903713523333142952763,997,853.89881,467.244,879,321.10.990.222573,393,661.73500,878.483,894,540.21.320.152382,768,635.35197,196.252,965,831.61.740.072191,884,338.7815,775.701,900,114.52.110.012001,250,052.751,250,052.82.1818116214312410586674838.5TOTALES13,294,542.51,595,317.714,889,860.21.500.12PROYECTO MINERO PYRAMFASE 2NIVELMINERALESTRILMATERIALLEY (%Cu)L/M504485372,700.9372,700.94661,914,775.61,914,775.64473,133,448.43,133,448.44285,517,551.15,517,551.14093,880,822.23,880,822.23905,296,691.35,296,691.33717,193,719.27,193,719.23525,060,055.85,060,055.8333178,248.35,026,532.75,204,781.00.3828.20314731,512.43,701,373.64,432,886.00.725.062951,849,615.13,034,850.34,884,465.40.981.642762,342,691.52,626,654.14,969,345.51.261.122572,666,779.21,258,112.13,924,891.31.550.472382,398,249.4847,943.93,246,193.21.840.352192,833,452.9625,112.13,458,565.02.120.222002,740,856.4500,878.53,241,734.92.310.181813,176,060.0118,317.83,294,377.72.190.041622,495,475.782,822.42,578,298.12.040.031431,814,891.41,814,891.41.681241,148,196.61,148,196.61.2510586674838.5TOTALES24,376,028.650,192,361.874,568,390.41.762.06PROYECTO MINERO PYRAMFASE 3NIVELMINERALESTRILMATERIALLEY (%Cu)L/M504485595,532.7595,532.74661,695,887.81,695,887.84472,464,953.12,464,953.14283,182,747.53,182,747.54095,288,803.45,288,803.43906,560,719.06,560,719.03716,436,485.66,436,485.63525,742,354.85,742,354.83335,505,719.35,505,719.3314108,800.95,515,579.45,624,380.30.6150.69295287,049.24,683,410.94,970,460.11.0616.32276479,186.94,281,130.64,760,317.51.608.93257819,479.03,492,345.64,311,824.61.984.262381,416,726.53,470,654.04,887,380.52.512.452191,453,765.13,105,840.94,559,606.02.602.142001,754,703.71,699,831.73,454,535.42.480.971811,840,355.41,417,841.03,258,196.52.390.771622,194,537.1954,429.93,148,966.92.170.431432,421,398.5603,420.53,024,819.01.730.251242,456,122.2345,093.42,801,215.61.290.141052,960,773.1203,112.13,163,885.20.940.07862,377,415.190,710.32,468,125.40.660.04671,736,184.41,736,184.40.42481,034,765.941,411.21,076,177.10.250.0438.5TOTALES23,341,262.767,378,014.790,719,277.41.562.89PROYECTO MINERO PYRAMFASE 4NIVELMINERALESTRILMATERIALLEY (%Cu)L/M50478,878.578,878.54852,025,205.52,025,205.54663,926,177.33,926,177.34474,965,401.64,965,401.64283,732,925.03,732,925.04095,560,934.35,560,934.33905,048,224.05,048,224.03714,890,467.04,890,467.03524,259,439.04,259,439.03334,212,111.94,212,111.93144,259,439.04,259,439.02956,944.73,947,868.93,954,813.70.87568.4727667,132.53,523,897.03,591,029.51.2552.49257125,005.33,484,457.73,609,463.01.8027.87238497,706.22,944,140.03,441,846.22.635.92219935,224.72,539,887.73,475,112.43.452.722001,351,908.91,802,373.73,154,282.63.411.331811,986,194.91,459,252.33,445,447.23.230.731622,196,852.01,145,710.23,342,562.22.950.521432,442,232.7737,514.03,179,746.72.390.301242,796,414.3317,486.03,113,900.31.760.111052,759,375.7222,831.82,982,207.51.340.08862,511,680.1177,476.62,689,156.70.900.07671,838,040.51,838,040.50.58481,578,770.3161,700.91,740,471.30.360.1038.5305,568.565,074.8370,643.20.170.21TOTALES21,399,051.265,488,874.686,887,925.81.903.06PROYECTO MINERO PYRAMFASE 5NIVELMINERALESTRILMATERIALLEY (%Cu)L/M504932,738.26932,738.264851,843,784.941,843,784.944663,285,289.533,285,289.534472,961,887.682,961,887.684283,991,252.103,991,252.104093,691,513.803,691,513.803903,360,224.103,360,224.103713,470,6543,470,654.003523,486,429.703,486,429.703333,407,551.203,407,551.203142,587,214.802,587,214.802953,234,018.503,234,018.502763,123,588.603,123,588.602572,823,850.302,823,850.302382,898,784.882,898,784.882199,259.652,654,261.532,663,521.182.65286.6520034,723.692,967,803.563,002,527.252.8785.47181111,115.802,666,093.302,777,209.102.8323.99162189,822.832,106,055.952,295,878.782.8311.09143342,607.051,764,906.442,107,513.492.405.15124550,949.181,425,728.891,976,678.061.762.591051,037,080.80761,177.531,798,258.331.300.73861,481,544364,813.061,846,357.061.020.25671,791,742.28201,140.181,992,882.450.670.11481,643,587.88159,728.961,803,316.840.400.1038.5831,053.59153,813.08984,866.660.280.19TOTALES8,023,486.760,324,304.868,347,791.60.967.52

NEWCALCULO(3-10)ACTUALIZACIN DESDE A0 3 HASTA AO 10Ley de Corte Marginal :0.018%Ley de Corte:0.089%Tonelaje Total Lastre :314,348,702tonTonelaje Total Mineral :107,569,354tonTOTAL LASTRE45,177,231Ley Media Yacimiento :1.45%AO 1Razon Esteril / Mineral :2.12TOTAL LASTRE41,908,953Vida Util Yacimiento :10aosAO 2Ritmo Produccin Anual :10,756,935tonTOTAL87,086,184Ritmo Produccin Mensual :896,411tonRitmo Produccin Diaria :29,880tonRESTANTE140,757,708RESTANTE (ANUAL)17,594,713Lastre Total a Extraer :227,843,891tonRazon (E/M)1.64Lastre Total a Extraer Anual:22,784,389tonLastre Total a Extraer Mensual:1,898,699.1tonLastre Total a Extraer Diario:63,290.0ton

STOCKPROYECTO MINERO PYRAMSTOCK DE PRESTRIPPINGFASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FASE 0504FASE 04851463196.1751,463,196.18FASE 04662129719.52,129,719.50FASE 04473257682.053,257,682.05FASE 04287471896.157,471,896.15FASE 040910191102.210,191,102.20FASE 03901293607412,936,074.00FASE 037112488438.812,488,438.80FASE 03524574267.110037289.714,611,556.800.7209362.19FASE 03335488657.53757014270.912,502,928.440.5062951.28FASE 03145227072.4252370298.9257,597,371.350.3439730.45FASE 02951844985.26259859.81251,854,845.080.2163270.01TOTALES17,134,982.369,369,828.286,504,810.50.484.05EXTRAIDO(AO3)3,934,858.74RESTANTE(AO3)13,200,123.59EXTRAIDO(AO4)4,276,598.89RESTANTE(AO4)8,923,524.70EXTRAIDO(AO5)3,337,641RESTANTE(AO5)5,585,883.85EXTRAIDO(AO6)4,361,990RESTANTE(AO6)1,223,894.23EXTRAIDO(AO7)no se extrajoRESTANTE(AO7)no se extrajoEXTRAIDO(AO8)1,223,894RESTANTE(AO8)0.00EXTRAIDO(AO9)RESTANTE(AO9)EXTRAIDO(AO10)RESTANTE(AO10)

CUBICACIN DE FASESPROYECTO MINERO PYRAMPROYECTO MINERO PYRAMPRESTRIPPING (STOCK)PRESTRIPPING (STOCK)NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M5045044851463196.1751,463,196.184851463196.1751,463,196.184662129719.52,129,719.504662129719.52,129,719.504473257682.053,257,682.054473257682.053,257,682.054287471896.157,471,896.154287471896.157,471,896.1540910191102.210,191,102.2040910191102.210,191,102.203901293607412,936,074.003901293607412,936,074.0037112488438.812,488,438.8037112488438.812,488,438.803524574267.110037289.714,611,556.800.7209363524574267.110037289.714,611,556.800.7209363335488657.53757014270.912,502,928.440.5062953335488657.53757014270.912,502,928.440.5062953145227072.4252370298.9257,597,371.350.3439733145227072.4252370298.9257,597,371.350.3439732951844985.26259859.81251,854,845.080.2163272951844985.26259859.81251,854,845.080.216327TOTALES17,134,982.369,369,828.286,504,810.50.484.05TOTALES17,134,982.369,369,828.286,504,810.50.484.05PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMFASE 1FASE 1NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M5045044854854664664474474284284094093903903713713523523333333143142952952763,997,853.89881,467.244,879,321.10.990.222760.000.000.00.990.002573,393,661.73500,878.483,894,540.21.320.152570.000.000.01.320.002382,768,635.35197,196.252,965,831.61.740.072380.000.000.01.740.002191,884,338.7815,775.701,900,114.52.110.012190.000.000.02.110.002001,250,052.751,250,052.82.182000.000.02.18TOTALES13,294,542.51,595,317.714,889,860.21.500.12TOTALES0.00.00.00.000.00PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMFASE 2FASE 2NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M504504485372,700.9372,700.94850.000.04661,914,775.61,914,775.64660.000.04473,133,448.43,133,448.44470.000.04285,517,551.15,517,551.14280.000.04093,880,822.23,880,822.24090.000.03905,296,691.35,296,691.33900.000.03717,193,719.27,193,719.23710.000.03525,060,055.85,060,055.83520.000.0333178,248.35,026,532.75,204,781.00.3828.203330.000.000.00.380.00314731,512.43,701,373.64,432,886.00.725.063140.000.000.00.720.002951,849,615.13,034,850.34,884,465.40.981.642950.000.000.00.980.002762,342,691.52,626,654.14,969,345.51.261.122760.000.000.01.260.002572,666,779.21,258,112.13,924,891.31.550.472570.000.000.01.550.002382,398,249.4847,943.93,246,193.21.840.352380.000.000.01.840.002192,833,452.9625,112.13,458,565.02.120.222190.000.000.02.120.002002,740,856.4500,878.53,241,734.92.310.182000.00500,878.48500,878.52.310.001813,176,059.95118,317.83,294,377.72.190.041810.000.000.02.190.001622,495,475.782,822.42,578,298.12.040.031620.000.000.02.040.001431,814,891.41,814,891.41.681430.000.01.681241,148,196.61,148,196.61.251240.000.01.25TOTALES24,376,028.650,192,361.874,568,390.41.762.06TOTALES0.0500,878.5500,878.50.000.00PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMFASE 3FASE 3NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M504504485595,532.7595,532.74850.000.04661,695,887.81,695,887.84660.000.04472,464,953.12,464,953.14470.000.04283,182,747.53,182,747.54280.000.04095,288,803.45,288,803.44093,288,803.403,288,803.43906,560,719.06,560,719.03900.000.03716,436,485.66,436,485.63710.000.03525,742,354.85,742,354.83520.000.03335,505,719.35,505,719.33330.000.0314108,800.95,515,579.45,624,380.30.6150.69314-0.000.00-0.00.610.00295287,049.24,683,410.94,970,460.11.0616.322950.000.000.01.060.00276479,186.94,281,130.64,760,317.51.608.932760.000.000.01.600.00257819,479.03,492,345.64,311,824.61.984.262570.000.000.01.980.002381,416,726.53,470,654.04,887,380.52.512.452380.000.000.02.510.002191,453,765.13,105,840.94,559,606.02.602.142190.000.000.02.600.002001,754,703.71,699,831.73,454,535.42.480.972000.000.000.02.480.001811,840,355.41,417,841.03,258,196.52.390.771810.000.000.02.390.001622,194,537.1954,429.93,148,966.92.170.431620.000.000.02.170.001432,421,398.5603,420.53,024,819.01.730.251430.00375,757.76375,757.81.730.001242,456,122.2345,093.42,801,215.61.290.141240.000.000.01.290.001052,960,773.1203,112.13,163,885.20.940.071050.000.000.00.940.00862,377,415.190,710.32,468,125.40.660.04860.000.000.00.660.00671,736,184.41,736,184.40.42670.000.00.42481,034,765.941,411.21,076,177.10.250.04480.000.000.00.250.00TOTALES23,341,262.767,378,014.790,719,277.41.562.89TOTALES-0.03,664,561.23,664,561.20.61-1465824460.63PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMFASE 4FASE 4NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M50478,878.578,878.55040.000.04852,025,205.52,025,205.54850.000.04663,926,177.33,926,177.34660.000.04474,965,401.64,965,401.64470.000.04283,732,925.03,732,925.04280.000.04095,560,934.35,560,934.34090.000.03905,048,224.05,048,224.03900.000.03714,890,467.04,890,467.03710.000.03524,259,439.04,259,439.03520.000.03334,212,111.94,212,111.93330.000.03144,259,439.04,259,439.03140.000.02956,944.73,947,868.93,954,813.70.87568.472950.000.000.00.870.0027667,132.53,523,897.03,591,029.51.2552.492760.000.000.01.250.00257125,005.33,484,457.73,609,463.01.8027.872570.000.000.01.800.00238497,706.22,944,140.03,441,846.22.635.922380.000.000.02.630.00219935,224.72,539,887.73,475,112.43.452.722190.001,472,731.141,472,731.13.450.002001,351,908.91,802,373.73,154,282.63.411.332000.000.000.03.410.001811,986,194.91,459,252.33,445,447.23.230.731810.000.000.03.230.001622,196,852.01,145,710.23,342,562.22.950.521620.000.000.02.950.001432,442,232.7737,514.03,179,746.72.390.301430.000.000.02.390.001242,796,414.3317,486.03,113,900.31.760.111240.000.000.01.760.001052,759,375.7222,831.82,982,207.51.340.081050.000.000.01.340.00862,511,680.1177,476.62,689,156.70.900.07860.000.000.00.900.00671,838,040.51,838,040.50.58670.000.00.58481,578,770.3161,700.91,740,471.30.360.10480.000.000.00.360.0038.5305,568.565,074.8370,643.20.170.2138.50.000.000.00.170.00TOTALES21,399,051.265,488,874.686,887,925.81.903.06TOTALES0.00.00.00.000.00PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMFASE 5FASE 5NIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M504932,738.26932,738.265040.000.004851,843,784.941,843,784.944850.000.004663,285,289.533,285,289.53466-74,934.58-74,934.584472,961,887.682,961,887.68447-508,766.33-508,766.334283,991,252.103,991,252.104280.000.004093,691,513.803,691,513.804090.000.003903,360,224.103,360,224.103900.000.003713,470,6543,470,654.003710.000.003523,486,429.703,486,429.703520.000.003333,407,551.203,407,551.203330.000.003142,587,214.802,587,214.803140.000.002953,234,018.503,234,018.502950.000.002763,123,588.603,123,588.602761,561,794.301,561,794.302572,823,850.302,823,850.302572,823,850.302,823,850.302382,898,784.882,898,784.882382,898,784.882,898,784.882199,259.652,654,261.532,663,521.182.65286.652199,259.652,654,261.532,663,521.182.65286.6520034,723.692,967,803.563,002,527.252.8785.4720034,723.692,967,803.563,002,527.252.8785.47181111,115.802,666,093.302,777,209.102.8323.99181111,115.802,666,093.302,777,209.102.8323.99162189,822.832,106,055.952,295,878.782.8311.09162189,822.832,106,055.952,295,878.782.8311.09143342,607.051,764,906.442,107,513.492.405.15143342,607.051,764,906.442,107,513.492.405.15124550,949.181,425,728.891,976,678.061.762.59124550,949.181,425,728.891,976,678.061.762.591051,037,080.80761,177.531,798,258.331.300.731051,037,080.80761,177.531,798,258.331.300.73861,481,544364,813.061,846,357.061.020.25861,481,544364,813.061,846,357.061.020.25671,791,742.28201,140.181,992,882.450.670.11671,791,742.28201,140.181,992,882.450.670.11481,643,587.88159,728.961,803,316.840.400.10481,643,587.88159,728.961,803,316.840.400.1038.5831,053.59153,813.08984,866.660.280.1938.5831,053.59153,813.08984,866.660.280.19TOTALES8,023,48760,324,30568,347,7920.967.52TOTALES8,023,487000.960.00PROYECTO MINERO PYRAMPROYECTO MINERO PYRAMTOTALESTOTALESNIVELMINERALESTRILMATERIALLEY (%Cu)L/MNIVELMINERALESTRILMATERIALLEY (%Cu)L/M5041,011,616.81,011,616.765041,011,616.81,011,616.764854,849,0574,849,056.654854,849,0574,849,056.6546613,192,54913,192,549.3046613,192,54913,192,549.3044720,540,07220,540,071.8044720,540,07220,540,071.8042826,461,81726,461,817.4042826,461,81726,461,817.4040930,910,53030,910,530.3040930,910,53030,910,530.3039033,123,05433,123,054.4039033,123,05433,123,054.4037132,182,42832,182,428.0037132,182,42832,182,428.003521,844,985.2626,022,23227,867,217.460.2214.103521,844,985.2626,022,23227,867,217.460.2214.103335,405,320.6921,409,64726,814,967.290.353.963335,405,320.6921,409,64726,814,967.290.353.963146,328,971.4518,177,55824,506,529.250.532.873146,328,971.4518,177,55824,506,529.250.532.872956,717,875.4016,347,57023,065,445.100.812.432956,717,875.4016,347,57023,065,445.100.812.432766,886,864.3514,436,73721,323,600.951.132.102766,886,864.3514,436,73721,323,600.951.132.102577,004,925.2311,559,64418,564,568.831.491.652577,004,925.2311,559,64418,564,568.831.491.652387,081,318.3510,358,71817,440,036.501.991.462387,081,318.3510,358,71817,440,036.501.991.462197,116,041.038,940,87816,056,919.002.391.262197,116,041.038,940,87816,056,919.002.391.262007,132,245.756,955,11214,087,357.782.540.982007,132,245.756,955,11214,087,357.782.540.981817,113,726.455,661,50412,775,230.502.540.801817,113,726.455,661,50412,775,230.502.540.801627,076,687.854,273,24311,349,930.592.380.601627,076,687.854,273,24311,349,930.592.380.601437,021,131.983,105,84110,126,972.911.980.441437,021,131.983,105,84110,126,972.911.980.441246,951,683.932,088,3089,039,992.211.510.301246,951,683.932,088,3089,039,992.211.510.301056,757,230.601,187,1217,944,352.031.160.181056,757,230.601,187,1217,944,352.031.160.18866,370,652.70633,0007,003,652.660.840.10866,370,652.70633,0007,003,652.660.840.10675,363,652.26201,1405,564,792.440.560.04675,363,652.26201,1405,564,792.440.560.04484,257,124.09362,8414,619,965.190.350.09484,257,124.09362,8414,619,965.190.350.0938.51,136,622.04187,3361,323,958.480.250.1638.51,136,622.04187,3361,323,958.480.250.16TOTALES107,567,059314,179,554421,746,6141.452.92TOTALES107,567,059314,179,554421,746,6141.452.92PROYECTO MINERO PYRAMRESERVASFASEMINERALESTRILMATERIALLEY (%Cu)L/MPrestripping17,134,982.369,369,828.286,504,810.50.484.05Fase -113,294,542.51,595,317.714,889,860.21.500.12Fase -224,376,028.650,192,361.874,568,390.41.762.06Fase -323,341,262.767,378,014.790,719,277.41.562.89Fase -421,399,051.265,488,874.686,887,925.81.903.06Fase -58,023,48760,324,304.868,347,791.60.967.52TOTALES107,569,354314,348,702421,918,0561.452.92Ley Marginal :0.018%Ley de Corte :0.089%Tonelaje Total Lastre :314,348,702tonTonelaje Total Mineral :107,569,354tonLey Media Yacimiento :1.45%Razon Esteril / Mineral :2.28Vida Util Yacimiento :10aosRitmo Produccin Anual :10,756,935tonRitmo Produccin Mensual :896,411tonRitmo Produccin Diaria :29,880tonRitmo Extraccin Material Diario:97,930tonLastre Total a Extraer :244,978,874tonLastre Total a Extraer Anual:24,497,887tonLastre Total a Extraer Mensual:2,041,490.6tonLastre Total a Extraer Diario:68,049.7tonRitmo Extraccin Material Anual:35,254,823ton

PLAN MINERO (B)PROYECTO MINERO PYRAMPLAN MINERO AO 1FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 12763,997,853.89881,467.244,879,321.130.99Fase 12573,393,661.73500,878.483,894,540.21.32Fase 12382,768,635.35197,196.252,965,831.61.74aosTon. MineralTon. EsterilMov. MaterialesFlota Req. CamionesFlota Req. PalasFase 1219596,784.45596,784.42.37110,756,93545,177,23155,934,166.2316.005.00210,756,93541,908,95352,665,888.0921.005.00310,756,93517,120,93227,877,866.9710.003.00Fase 2485372,700.91410,756,93517,590,01728,346,952.8411.003.00Fase 24661,914,775.59510,756,93517,590,01728,346,952.8412.003.0043,561,875.90Fase 24473,133,448.41610,756,93517,214,26027,971,195.0911.003.00Fase 24285,517,551.08710,756,93531,404,07242,161,007.5819.004.00Fase 24093,880,822.20810,756,93517,465,70928,222,644.3912.003.00Fase 23905,296,691.28910,756,93515,573,98426,330,919.3816.003.00Fase 23717,193,719.21010,756,93522,736,72833,493,663.0316.003.00Fase 23525,060,055.8Fase 3485595,532.7Fase 34661,695,887.8Fase 34472,464,953.1Fase 34283,182,747.5Fase 34093,288,803.4TOTALES10,756,935.4145,177,230.8355,934,166.231.364.2012,475,01410,756,935.4143,561,875.901.452.28Cuanto (+/-)0.00-1,615,354.930.081.92PROYECTO MINERO PYRAMPLAN MINERO AO 2FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 12191,287,554.3315,775.701.99Fase 12001,250,052.752.18Fase 2333178,248.35,026,532.75,204,781.00.38Fase 2314731,512.43,701,373.64,432,886.00.72Fase 22951,849,615.13,034,850.34,884,465.40.98Fase 22762,342,691.52,626,654.14,969,345.51.26Fase 22572,666,779.21,258,112.13,924,891.31.55Fase 2238450,482.016,151.3466,633.31.49Fase 34092,000,000.0Fase 33906,560,719.0Fase 33716,436,485.6Fase 33525,742,354.8Fase 33335,505,719.3Fase 3Fase 3Fase 3Fase 3TOTALES10,756,935.4141,908,952.6852,665,888.091.443.9013,136,08010,756,935.4143,561,875.901.452.28Cuanto (+/-)0.00-1,652,923.220.011.62PROYECTO MINERO PYRAMPLAN MINERO AO 3FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 22381,947,767.37831,792.601.92Fase 22192,833,452.9625,112.13,458,565.02.12Fase 22002,040,856.42,040,856.42.13Stock3,934,858.743,934,858.70.48Fase 450478,878.5Fase 44852,025,205.5Fase 44663,926,177.3Fase 44474,965,401.6Fase 44283,732,925.0Fase 4409935,438.9TOTALES10,756,935.4117,120,931.5627,877,866.971.491.5913,615,50510,756,935.4117,594,713.471.451.64Cuanto (+/-)0.00-473,781.910.04-0.04PROYECTO MINERO PYRAMPLAN MINERO AO 4FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 2200700,000.002.85Fase 21813,176,059.95118,317.83,294,377.72.19Fase 21622,495,475.782,822.42,578,298.12.04Stock4,276,598.890.48Fase 3314108,800.95,515,579.45,624,380.30.61Fase 44094,625,495.3Fase 43905,048,224.0Fase 43712,199,578.6TOTALES10,756,935.4117,590,017.4428,346,952.841.501.6413,729,83010,756,935.4117,594,713.471.451.64Cuanto (+/-)0.00-4,696.040.05-0.00PROYECTO MINERO PYRAMPLAN MINERO AO 5FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 21431,814,891.41,814,891.41.68Fase 21241,148,196.61,148,196.61.25Fase 3295287,049.24,683,410.94,970,460.11.06Fase 3276479,186.94,281,130.64,760,317.51.60Fase 3257819,479.03,492,345.64,311,824.61.98Fase 32381,416,726.53,470,654.04,887,380.52.51Fase 32191,453,765.11,662,476.33,116,241.42.60Stock3,337,640.80.48TOTALES10,756,935.4117,590,017.4428,346,952.841.501.6413,700,09910,756,935.4117,594,713.471.451.64Cuanto (+/-)0.00-4,696.040.05-0.00PROYECTO MINERO PYRAMPLAN MINERO AO 6FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 32191,443,364.61Fase 32001,754,703.71,699,831.73,454,535.42.48Fase 31811,840,355.41,417,841.03,258,196.52.39Fase 31622,194,537.1954,429.93,148,966.92.17Fase 3143605,349.6227,662.8833,012.41.71Stock4,361,989.60.48Fase 5504932,738.26Fase 54851,843,784.94Fase 54663,285,289.53Fase 54472,961,887.68Fase 54282,447,429.34TOTALES10,756,935.4117,214,259.6927,971,195.091.551.6014,137,37010,756,935.4117,594,713.471.451.64Cuanto (+/-)0.00-380,453.79PROYECTO MINERO PYRAMPLAN MINERO AO 7FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 31431,816,048.86375,757.81.74Fase 31242,456,122.2345,093.42,801,215.61.29Fase 31052,960,773.1203,112.13,163,885.20.94Fase 3862,377,415.190,710.32,468,125.40.66Fase 43712,690,888.5Fase 43524,259,439.04,259,439.0Fase 43334,212,111.94,212,111.9Fase 43144,259,439.04,259,439.0Fase 42956,944.73,947,868.93,954,813.70.87Fase 427667,132.53,523,897.03,591,029.51.25Fase 4257125,005.33,484,457.73,609,463.01.80Fase 4238497,706.22,944,140.03,441,846.22.63Fase 4219449,787.51,067,156.61,516,944.13.81TOTALES10,756,935.4131,404,072.1742,161,007.581.302.9211,927,42110,756,935.4117,594,713.471.451.64Cuanto (+/-)0.0013,809,358.70-0.141.28PROYECTO MINERO PYRAMPLAN MINERO AO 8FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 3671,736,184.41,736,184.40.42Fase 3481,034,765.941,411.21,076,177.10.25Fase 4219485,437.151,472,731.143.12Fase 42001,351,908.901,802,373.733,154,282.633.41Fase 41811,986,194.931,459,252.253,445,447.183.23Fase 41622,196,851.961,145,710.213,342,562.182.95Fase 4143741,697.98158,332.9900,030.831.70Stock1,223,894.20.48Fase 54283,991,252.10Fase 5409563,767.38Fase 53903,360,224.10Fase 53713,470,654.00TOTALES10,756,935.4117,465,708.9828,222,644.392.031.6218,586,31310,756,935.4117,594,713.471.451.64Cuanto (+/-)0.00-129,004.500.58-0.01PROYECTO MINERO PYRAMPLAN MINERO AO 9FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 41431,700,534.71579,181.122.69Fase 41242,796,414.3317,486.03,113,900.31.76Fase 41052,759,375.7222,831.82,982,207.51.34Fase 4862,511,680.1177,476.62,689,156.70.90Fase 467988,930.60.55Fase 53523,486,429.70Fase 53333,407,551.20Fase 53142,587,214.80Fase 52953,234,018.50Fase 52761,561,794.30TOTALES10,756,935.4015,573,983.9726,330,919.381.491.4513,595,91210,756,935.4117,594,713.471.451.64Cuanto (+/-)-0.00-2,020,729.50PROYECTO MINERO PYRAMPLAN MINERO AO 10FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 467849,109.890.62Fase 4481,578,770.3161,700.91,740,471.30.36Fase 438.5305,568.565,074.8370,643.20.17Fase 52761,561,794.30Fase 52572,823,850.302,823,850.30Fase 52382,898,784.882,898,784.88Fase 52199,259.662,654,261.532,663,521.182.65Fase 520034,723.692,967,803.563,002,527.252.87Fase 5181111,115.812,666,093.302,777,209.112.83Fase 5162189,822.812,106,055.952,295,878.762.83Fase 5143342,607.051,764,906.442,107,513.492.40Fase 5124550,949.181,425,728.891,976,678.061.76Fase 51051,037,080.81761,177.531,798,258.341.30Fase 5861,481,544364,813.061,846,357.061.02Fase 5671,791,742.28201,140.181,992,882.450.67Fase 5481,643,587.88159,728.961,803,316.840.40Fase 538.5831,053.59153,813.08984,866.670.28TOTALES10,756,935.4122,736,727.6333,493,663.030.822.117,524,13310,756,935.4117,594,713.471.451.64Cuanto (+/-)0.005,142,014.15

PLAN MINERO (B)00210002100010000110001200011000190001200016000160

&APage &PTn.MineralTn. EstrilFlota de CamionesFlota de PalasAOSTn. MaterialN Equipos RequeridosPLAN MINERO PROYECTO PYRAM

CUBICACIN POR ZONASALTERNATIVA (A)ALTERNATIVA (B)FASE 1 (219)MINERAL (Ton)ESTERIL (Ton)Ley (%)FASE 1 (219)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)1,884,338.7815,775.702.11Nivel (Total)1,884,338.7815,775.702.11Nivel (Parcial)1,604,5162.00Nivel (Parcial)1,604,5162.00Rampa279,822.782.72Rampa279,822.782.72Avance316,961.672.60Avance316,961.672.60Material/Cumplir596,784.442.66Material/Cumplir596,784.452.37Restante Plan (Ao 2)1,287,554.3415,775.701.85Restante Plan (Ao 2)1,287,554.3315,775.701.99FASE 2 (238)MINERAL (Ton)ESTERIL (Ton)Ley (%)FASE 2 (238)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,398,249.4847,943.91.84Nivel (Total)2,398,249.4847,943.91.84Nivel (Parcial)Nivel (Parcial)RampaRampaAvanceAvanceMaterial/Cumplir450,482.02.175Material/Cumplir450,482.01.49Restante Plan (Ao 3)1,947,767.38847,943.881.76Restante Plan (Ao 3)1,947,767.37847,943.881.92FASE 2 (200)MINERAL (Ton)ESTERIL (Ton)Ley (%)FASE 2 (200)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,740,856.42.31Nivel (Total)2,740,856.4500,878.52.31Nivel (Parcial)Nivel (Parcial)RampaRampaAvanceAvanceMaterial/Cumplir2,000,000.02.20Material/Cumplir2,040,856.42.13Restante Plan (Ao 4)740,856.402.61Restante Plan (Ao 4)700,000.00500,878.482.85FASE 2 (162)MINERAL (Ton)ESTERIL (Ton)Ley (%)FASE 3 (143)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,495,475.72.04Nivel (Total)2,421,398.5603,420.51.73Nivel (Parcial)Nivel (Parcial)RampaRampaAvanceAvanceMaterial/Cumplir1,000,000.02.02Material/Cumplir605,349.61.71Restante Plan (Ao 5)1,495,475.702.05Restante Plan (Ao 7)1,816,048.86603,420.531.74FASE 3 (86)MINERAL (Ton)ESTERIL (Ton)Ley (%)FASE 4 (219)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,377,415.10.66Nivel (Total)935,224.72,539,887.73.45Nivel (Parcial)Nivel (Parcial)RampaRampaAvanceAvanceMaterial/Cumplir2,226,019.80.70Material/Cumplir449,787.53.81Restante Plan (Ao 8)151,395.360.11Restante Plan (Ao 8)485,437.152,539,887.703.12FASE 4 (162)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,196,852.01,145,710.22.95Nivel (Parcial)RampaAvanceMaterial/Cumplir1,098,425.981.62Restante Plan (Ao 8)1,098,425.981,145,710.214.29FASE 4 (143)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)2,442,232.7737,514.02.39Nivel (Parcial)RampaAvanceMaterial/Cumplir741,697.98135,405.31.70Restante Plan (Ao 8)1,700,534.71872,919.242.69FASE 4 (67)MINERAL (Ton)ESTERIL (Ton)Ley (%)Nivel (Total)1,838,040.50.58Nivel (Parcial)RampaAvanceMaterial/Cumplir988,930.60.55Restante Plan (Ao 10)849,109.890.000.62

PLAN MINERO (A)PROYECTO MINERO PYRAMPLAN MINERO AO 1FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase12763,997,853.89881,467.244,879,321.130.990.22Fase12573,393,661.73500,878.483,894,540.201.320.15Fase12382,768,635.35197,196.252,965,831.601.740.07Fase1219596,784.44596,784.442.66Fase2485372,700.91372,700.91Fase24661,914,775.591,914,775.59Fase24473,133,448.413,133,448.41Fase24285,517,551.085,517,551.08Fase24093,880,822.203,880,822.20Fase23905,296,691.285,296,691.28Fase23717,193,719.207,193,719.20Fase23525,060,055.785,060,055.78Fase23331,000,000.001,000,000.00TOTALES10,756,935.4034,949,306.4045,706,241.801.383.2512,622,93610,756,935.4124,497,887.361.452.28Cuanto (+/-)-0.0010,451,419.040.070.97PROYECTO MINERO PYRAMPLAN MINERO AO 2FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase12191,287,554.3415,775.701,303,330.041.85Fase12001,250,052.751,250,052.752.18Fase2371Fase2352Fase2333178,248.264,026,532.704,204,780.960.3822.59Fase2314731,512.353,701,373.614,432,885.960.725.06Fase22951,849,615.093,034,850.294,884,465.380.981.64Fase22762,342,691.452,626,654.054,969,345.501.261.12Fase22572,666,779.201,258,112.083,924,891.281.550.47Fase2238450,481.97847,943.881,298,425.852.181.88Fase3485595,532.68595,532.68Fase34661,695,887.751,695,887.75Fase34472,464,953.132,464,953.13Fase34283,182,747.483,182,747.48Fase34095,288,803.435,288,803.43Fase33906,560,718.956,560,718.95TOTALES10,756,935.4135,284,110.0046,041,045.411.453.2813,253,97010,756,935.4124,497,887.361.452.28Cuanto (+/-)0.0010,786,222.64-0.001.00PROYECTO MINERO PYRAMPLAN MINERO AO 3FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase22381,947,767.381,947,767.381.76Fase22192,833,452.90625,112.113,458,565.012.120.22Fase22002,000,000.02,000,000.002.20Stock3,975,715.133,975,715.130.48Fase 33716,436,485.606,436,485.60Fase 33525,742,354.805,742,354.80Fase 33335,505,719.305,505,719.30Fase 33141,391,637.55TOTALES10,756,935.4119,701,309.361.471.8313,410,39210,756,935.4117,594,713.471.451.64Cuanto (+/-)0.002,106,595.890.020.20PROYECTO MINERO PYRAMPLAN MINERO AO 4FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase2200740,856.40500,878.481,241,734.882.61Fase21813,176,059.95118,317.753,294,377.702.19Fase21621,000,000.082,822.41,082,822.42.02Fase3314108,800.894,123,941.854,232,742.740.61Fase3295287,049.154,683,410.944,970,460.091.06Fase3276479,186.94,281,130.64,760,317.51.60Fase3257819,479.03,492,345.64,311,824.61.98Stock4,145,503.130.48Fase 450478,878.5Fase 44852,025,205.5Fase 4466314,377.76TOTALES10,756,935.4119,701,309.361.461.8313,304,89010,756,935.4117,594,713.471.451.64Cuanto (+/-)0.002,106,595.890.010.20PROYECTO MINERO PYRAMPLAN MINERO AO 5FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase21621,495,475.702.05Fase21431,814,891.41,814,891.41.68Fase21241,148,196.61,148,196.61.25Fase 32381,416,726.53,470,654.04,887,380.52.51Fase 32191,000,000.01,105,840.92,105,840.92.60Stock3,881,645.30.48Fase 44663,611,799.6Fase 44474,965,401.6Fase 44283,732,925.0Fase 44092,814,688.3TOTALES10,756,935.4119,701,309.361.451.8313,239,46710,756,935.4117,594,713.471.451.64Cuanto (+/-)0.002,106,595.89-0.000.20PROYECTO MINERO PYRAMPLAN MINERO AO 6FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 3219453,765.052,000,000.002.60Fase 32001,754,703.71,699,831.73,454,535.42.48Fase 31811,840,355.41,417,841.03,258,196.52.39Fase 31621,575,992.4954,429.92,530,422.32.17Stock5,585,883.850.48Fase 44092,746,246.0Fase 43905,048,224.0Fase 43714,890,467.0Fase 4352944,269.8TOTALES11,210,700.4619,701,309.361.431.7613,621,42110,756,935.4117,594,713.471.451.64Cuanto (+/-)453,765.052,106,595.89PROYECTO MINERO PYRAMPLAN MINERO AO 7FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 3162618,544.702.17Fase 31432,421,398.5603,420.53,024,819.01.73Fase 31242,456,122.2345,093.42,801,215.61.29Fase 31052,960,773.1203,112.13,163,885.20.94Fase 3862,226,019.890,710.32,316,730.10.70Fase 43523,315,169.2Fase 43334,212,111.9Fase 43144,259,439.0Fase 42956,944.73,947,868.90.87Fase 427667,132.52,724,384.01.25TOTALES10,756,935.4119,701,309.361.211.8311,095,26010,756,935.4117,594,713.471.451.64Cuanto (+/-)0.002,106,595.89-0.230.20PROYECTO MINERO PYRAMPLAN MINERO AO 8FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOFase 386151,395.360.11Fase 3671,736,184.41,736,184.40.42Fase 3481,034,765.941,411.21,076,177.10.25Fase 4276799,513.02Fase 4257125,005.33,484,457.73,609,463.01.80Fase 4238497,706.22,944,140.03,441,846.22.63Fase 4219935,224.72,539,887.73,475,112.43.45Fase 42001,351,908.91,802,373.73,154,282.63.41Fase 41811,986,194.91,459,252.33,445,447.23.23Fase 41622,196,852.01,145,710.23,342,562.22.95Fase 4143737,514.0737,514.0TOTALES10,015,237.5214,954,259.841.041.498,819,67510,756,935.4117,594,713.471.451.64Cuanto (+/-)-741,697.88-2,640,453.63-0.41-0.14PROYECTO MINERO PYRAMPLAN MINERO AO 9FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOTOTALES0.000.000.000.00010,756,935.4117,594,713.471.451.64Cuanto (+/-)-10,756,935.41-17,594,713.47PROYECTO MINERO PYRAMPLAN MINERO AO 10FASEBANCOMINERAL (Tn)LASTRE (Tn)MATERIAL (Tn)LEY (%Cu)RAZN (L/M)FINOTOTALES0.000.000.000.00010,756,935.4117,594,713.471.451.64Cuanto (+/-)-10,756,935.41-17,594,713.47

proyectos:Se saco el nivel en forma parcial.Solo se extrajo 596784,44 tn con una ley de 2,66 de un total de 1884338,78proyectos:Solo se extrajo 1000000 ton, de un total de 5026532,7 ton, con la finalidad de tener una razn E/M pareja en el ao 1 y ao2.proyectos:tonelaje que quedo, una vez extraido el 1000000 ton iniciales.proyectos:se extrajo en forma parcial 450482 ton, con la finalidad de cumplir con el tonelaje a planta, lo cual quedan por extraer 1947767proyectos:Se estrajo el nivel 314 en forma parcial 1391637,6 ton, con la finalidad de cumplir la razn E/M , lo que queda sera 4123941,8 ton.Jose Luis Perez Zamora:Se extrajo en forma parcial el nivel 2000000 ton, por lo que quedan 740856,4 ton que se extraern en el ao 4.Jose Luis Perez Zamora:Se extrajo el nivel en forma parcial 1000000 ton, por lo que queda por extraer 1495475,7 ton.Jose Luis Perez Zamora:Se extraja en forma parcial el nivel 314377,76 ton, lo cual quedan por extraer 3611799,54 ton.Jose Luis Perez Zamora:Se extrae parcialmente elnivel 1105840,9 ton, lo cual faltan por extraer 2000000 ton.Jose Luis Perez Zamora:Se extrae parcialmente el nivel 2814688,3 ton ,lo cxual falta por extraer 2746246 ton.Jose Luis Perez Zamora:Se extrae parcialmente el nivel 1000000 ton ,lo cual faltan por extraer 453765,1Jose Luis Perez Zamora:Se extrae en forma parcial el nivel 1575992,4 ton, lo cual quedan por extraer 618544,6 ton.Jose Luis Perez Zamora:Se extrajo en forma parcial 944269,8 ton, lo cual queda por extraer 3315169,2 ton para completar el nivel.Jose Luis Perez Zamora:Se extrajo el nivel en forma parcial, 2226019,8 ton, lo cual quedan por extraer 151395,3 ton.Jose Luis Perez Zamora:Se extrajo el nivel en forma parcial, 2724384,0 ton, lo cual falta por extraer 799513 ton.