TM

Concentracion
Cabeza
Concentrado
Relave
Fundicion
Concentrado
Mata
Escorias
Refinacion
Mata
Refinados
Lodos
Total
Cabeza
Refinado
Perdidas

Ley %
100
3
97

1
28
0.16

1
0.84
0.1552

3
28
0.74
99
2.26 0.04752212

0.84
0.7326
0.1074

0.74
0.7
0.04

0.7326
0.6993
0.0333
0
1
0.6993
0.3007

99
99.9
83.25

100
1
0.7
99.9
99.3 0.30281974

Ley
V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

Precio

Recuperacion
4.5
0.6993
4.5
0.84
4.5
0.8721428571
4.5
0.9545454545

Precio

Recuperacion
4.5
0.6993
4.5
0.8325
4.5
0.9545454545
4.5
1

1
28
99
99.9

Ley
V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

Cont. Met.TM

1
28
99
99.9

Rec. Met. %

Ratio

1
0.84 33.3333333
0.1552 1.03092784
1
0.8721428571 4.05405405
0.1278571429 1.32743363
1
0.9545454545 1.05714286
0.0454545455
18.5
1
0.6993 142.857143
0.3007 1.00704935

Factor

VU $/t
Cant TM
Ventas $
22.046 69.3754551
100 6937.54551
22.046 2333.34864
3 7000.04592
22.046 8565.74497
0.74 6338.65128
22.046 9460.28933
0.7 6622.20253

Factor

VU $/t
Cant TM
Venta $
22.046 69.3754551
100 6937.54551
22.046 2312.51517
3 6937.54551
22.046 9375.0615
0.74 6937.54551
22.046 9910.7793
0.7 6937.54551

TM
Concentracion
Cabeza
Concentrado
Relave
Fundicion
Concentrado
Mata
Escorias
Refinacion
Mata
Refinados
Lodos
Total
Cabeza
Refinado
Perdidas

Ley %
100
1
3
28
97 0.16494845

1
0.84
0.16

0.84
1
0.7326 0.87214286
0.1074 0.12785714

0.74
0.7
0.04

0.7326
1
0.6993 0.95454545
0.0333 0.04545455

99
99.9
83.25

100
1
0.7
99.9
99.3 0.30281974

1
28
99
99.9

1
0.6993
0.3007

1
0.6993
0.3007

Precio

RecuperacionFactor
4.5
0.6993
22.046
4.5
0.84
22.046
4.5 0.87214286
22.046
4.5 0.95454545
22.046

Precio

RecuperacionFactor
4.5
0.6993
22.046
4.5
0.8325
22.046
4.5 0.95454545
22.046
4.5
1
22.046

1
28
99
99.9
Ley

V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

1
0.84
0.16

3
28
0.74
99
2.26 4.75221239

Ley
V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

Cont. Met.TM Rec. Met. %

Ratio

33.3333333
1.03092784

4.05405405
1.32743363

1.05714286
18.5

142.857143
1.00704935

VU $/t
Cant TM
Ventas $
69.3754551
100 6937.54551
2333.34864
3 7000.04592
8565.74497
0.74 6338.65128
9460.28933
0.7 6622.20253
VU $/t
Cant TM
Ventas $
69.3754551
100 6937.54551
2312.51517
3 6937.54551
9375.0615
0.74 6937.54551
9910.7793
0.7 6937.54551

Mina A
Costo

2500
40

Mina B
Costo

2000
42

Mina C
Costo

2800
39.0210102

0.78135078
-0.21864922

TM
Concentracion
Cabeza
Concentrado
Relave
Fundicion
Concentrado
Mata
Escorias
Refinacion
Mata
Refinados
Lodos
Total
Cabeza
Refinado
Perdidas

Ley
V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

Ley %
100
0.01
3
0.28
97 0.00164948

1
0.84
0.16

3
0.28
0.74
0.99
2.26 0.04752212

0.84
0.7326
0.1074

0.74
0.7
0.04

0.99
0.999
0.8325

0.7326
0.6993
0.0333

100
0.7
99.3

0.01
0.999
0.0030282

1
0.6993
0.3007

Precio $/lb
Recuperacion
0.01
4.5
69.93
0.28
4.5
84
0.99
4.5
87.2142857143
0.999
4.5
95.4545454545

Ley
V1 M mina
V2 M Cc
V3 M Fund
V4 M Ref

Cont. Met.TM

0.01
0.28
0.99
0.999

Precio $/lb
Recuperacion
4.5
69.93
4.5
83.25
4.5
95.4545454545
4.5
100

Rec. Met. % Ratio

100
84 33.3333333
16 1.03092784
100
87.2142857 4.05405405
12.7857143 1.32743363
100
95.4545455 1.05714286
4.54545455
18.5
100
69.93 142.857143
30.07 1.00704935

Factor

VU $/t
Cant TM
Ventas $
22.046 69.3754551
100 6937.54551
22.046 2333.34864
3 7000.04592
22.046 8565.74497
0.74 6338.65128
22.046 9460.28933
0.7 6622.20253

Factor

VU $/t
Cant TM
Ventas $
22.046 69.3754551
100 6937.54551
22.046 2312.51517
3 6937.54551
22.046 9375.0615
0.74 6937.54551
22.046 9910.7793
0.7 6937.54551