dimension del bloque

L 15

A 15

NIVEL 0 1 2 3 4

2250

ZONA I 2200 0.00 0.00 0.00 0.00 0.00

Mlq - Az 2180 0.00 0.00 0.00 0.00 0.00

2160 0.00 0.00 0.00 0.00 0.00

2140 0.00 0.00 0.00 0.00 0.00

2120 0.00 0.00 0.00 0.00 0.00

ZONA II 2100 0.00 0.00 0.00 0.00 0.00

Cc - Cv 2080 0.00 0.00 0.00 0.00 0.00

2060 0.00 0.00 0.00 0.00 0.00

2040 0.00 0.00 0.00 0.00 0.00

2020 0.00 0.00 0.00 0.00 0.00

2000 0.00 0.00 0.00 0.00 0.00

ZONA III 1980 0.00 0.00 0.00 0.00 0.00

Cpy 1960 0.00 0.00 0.00 0.00 0.00

1940 0.00 0.00 0.00 0.00 0.00

1920 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

LEY MARGINAL
Ley Marginal Oxidos 0.135 %
Ley Marginal Secundarios 0.103 %
Ley Marginal Primarios 0.099 %

VALORIZACION DE BLOQUES
Ley Corte Marginal Oxidos 0.135 %
Ley Corte Marginal Secundarios 0.103 %
Ley Corte Marginal Primarios 0.099 %

TN BLOCK 11250

0 1 2 3 4

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0 1 2 3 4

0 1 2 3 4
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
Valor esterial Block esterial Densidad Esteril

0 394 2.2

Tn Esterial 3,900,600

5 6 7 8 9

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

5 6 7 8 9

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00

5 6 7 8 9

5 6 7 8 9
0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0
 427500 pe. 2.5
Ley media 0.37658 totasl finos 1609.9

1428750 0.56717 totasl finos 8103.4

Ley media 0.56717

843750 0.5516 totasl finos 4654.1

Ley media 0.5516
Densidad Esteril

10 11 12 13 14 15 16

0.00 0.00 0.00 0.00 0.05 0.02 0.05

0.00 0.00 0.00 0.00 0.13 0.06 0.15

0.00 0.00 0.00 0.06 0.20 0.21 0.25

0.00 0.00 0.00 0.02 0.20 0.24 0.26

0.00 0.00 0.00 0.01 0.19 0.20 0.23

0.00 0.00 0.00 0.00 0.20 0.29 0.32

0.00 0.00 0.00 0.00 0.13 0.35 0.37

0.00 0.00 0.00 0.00 0.01 0.28 0.30

0.00 0.00 0.00 0.00 0.00 0.15 0.32

0.00 0.00 0.00 0.00 0.00 0.04 0.34

0.00 0.00 0.00 0.00 0.00 0.00 0.18

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 28.125

0 0 0 0 0 27 29.25

0 0 0 0 0 0 25.875

0 0 0 0 0 32.625 36
 0 0 0 0 0 39.375 41.625

0 0 0 0 0 31.5 33.75

0 0 0 0 0 0 36

0 0 0 0 0 0 38.25

0 0 0 0 0 0 20.25

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

INGRESO

10 11 12 13 14 15 16

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 14400000 15120000 18000000

0.00 0.00 0.00 0.00 14400000 17280000 18720000

0.00 0.00 0.00 0.00 13680000 14400000 16560000

0.00 0.00 0.00 0.00 14400000 20880000 23040000

0.00 0.00 0.00 0.00 0.00 25200000 26640000

0.00 0.00 0.00 0.00 0.00 20160000 21600000

0.00 0.00 0.00 0.00 0.00 10800000 23040000

0.00 0.00 0.00 0.00 0.00 0.00 24480000

0.00 0.00 0.00 0.00 0.00 0.00 12960000

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

COSTOS
10 11 12 13 14 15 16

34875.00 34875.00 34875.00

34875.00 34875.00 34875.00

34875.00 1955552 2049055 2423065

34875.00 1955552 2329562 2516568

34875.00 2532078 3021168 3265713

2409805 2532078 2898895

34875.00 3632531 3999349

34875.00 4366167 4610712

3510259 3754804

34875.00 3999349

4183702

BENIFICIO - UTILIDAD

10 11 12 13 14 15 16
0 0 0 0 -34,875 -34,875 -34,875

0 0 0 0 -34,875 -34,875 -34,875

0 0 0 -34,875 12,444,448 13,070,945 15,576,935

0 0 0 -34,875 12,444,448 14,950,438 16,203,432

0 0 0 -34,875 11,147,922 11,378,832 13,294,287

0 0 0 0 11,990,195 18,347,922 20,141,105

0 0 0 0 -34,875 21,567,469 22,640,651

0 0 0 0 -34,875 15,793,833 16,989,288

0 0 0 0 0 7,289,741 19,285,196

0 0 0 0 0 -34,875 20,480,651

0 0 0 0 0 0 8,776,298

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

INTERPRETACION
de acuerdo a lo calculo

la zona de oxidos según

obteniendo un beneficio de
la zona secundariade oxido
y obteniendo una rentabilida
La zona primaria generara
por lo tanto esta zona no se
POR LO TANTO:

La zona secundaria es m
a diferencia de la zona d
la zona de oxidos tiene
seguido esta la zona sec

ZONA DE
ZONA SEC
ZONA PR
 CUADRO 1 - ACTIVID

LEYES DE MINERAL P
17 18 19 20

0.06 0.04 0.00 0.00

0.16 0.18 0.22 0.26

0.27 0.35 0.42 0.47

0.25 0.38 0.44 0.51

0.26 0.32 0.37 0.42

0.36 0.41 0.55 0.61

0.42 0.53 0.68 0.84

0.43 0.60 0.70 0.86

0.44 0.59 0.74 0.77

0.41 0.53 0.68 0.74

0.33 0.38 0.55 0.71

0.14 0.23 0.33 0.65

0.03 0.25 0.26 0.62

0.00 0.07 0.22 0.60

0.00 0.00 0.00 0.02

0 0 0 0

0 0 0 29.25

30.375 39.375 47.25 52.875

28.125 42.75 49.5 57.375

29.25 36 41.625 47.25

40.5 46.125 61.875 68.625

 47.25 59.625 76.5 94.5

48.375 67.5 78.75 96.75

49.5 66.375 83.25 86.625

46.125 59.625 76.5 83.25

37.125 42.75 61.875 79.875

0 25.875 37.125 73.125

0 28.125 29.25 69.75

0 0 24.75 67.5

0 0 0 0

17 18 19 20

0.00 0.00 0.00 0.00

0.00 0.00 15840000 18720000

19440000 25200000 30240000 33840000

18000000 27360000 31680000 36720000

18720000 23040000 26640000 30240000

25920000 29520000 39600000 43920000

30240000 38160000 48960000 60480000

30960000 43200000 50400000 61920000

31680000 42480000 53280000 55440000

29520000 38160000 48960000 53280000

23760000 27360000 39600000 51120000

10080000 16560000 23760000 46800000

0.00 18000000 18720000 44640000

0.00 0.00 15840000 43200000

0.00 0.00 0.00 0.00

17 18 19 20

34875.00 34875.00

34875.00 34875.00 2142557 2516568

2610070 3358091 4012609 4480122

2423065 3638599 4199614 4854132

3143441 4732985 5466621 6322529

3265713 3999349 4610712 5222075

4488440 5099803 6811620 7545255

5222075 6567074 8401164 10357526

5344348 7422983 8645709 10602071

5466621 7300710 9134799 9501617

5720022 7640421 9560821 9944901

5335942 6872262 8792661 9560821

34875.00 4951862 7128315 9176741

34875.00 4311729 8408581

34875.00

17 18 19 20
 -34,875 -34,875 0 0

-34,875 -34,875 13,697,443 16,203,432

16,829,930 21,841,909 26,227,391 29,359,878

15,576,935 23,721,401 27,480,386 31,865,868

15,576,559 18,307,015 21,173,379 23,917,471

22,654,287 25,520,651 34,989,288 38,697,925

25,751,560 33,060,197 42,148,380 52,934,745

25,737,925 36,632,926 41,998,836 51,562,474

26,335,652 35,057,017 44,634,291 44,837,929

24,053,379 30,859,290 39,825,201 43,778,383

18,039,978 19,719,579 30,039,179 41,175,099

4,744,058 9,687,738 14,967,339 37,239,179

-34,875 13,048,138 11,591,685 35,463,259

0 -34,875 11,528,271 34,791,419

0 0 0 -34,875

INGRESO COSTO
ZONA DE OXIDOS $957,997,013 $147,202,987
ZONA SECUNDARIA $4,438,868,799 $865,371,201
ZONA PRIMARIA $2,424,222,876 $3,032,640,000
$7,821,088,688 $4,045,214,188

ERPRETACION
cuerdo a lo calculos se define como sigue:

ona de oxidos según el cuadro generara un ingreso de 957,997.013 dolares american

niendo un beneficio de 810,794.06 dolares. Obteniendo una rentabilidad de 5.50 dolares por tone
na secundariade oxidos generara un ingreso de 4,438,868.799 dolares con un costo en sus oper
eniendo una rentabilidad de 4.12 dolares por tonelada.
ona primaria generara un ingreso de 2,424,222.876 con un costo de 3,032,640.00 con perdida en
o tanto esta zona no se recomienda su explotación por diversos factores como son leyes bajas pr
LO TANTO:

ona secundaria es mas rentable por que se obtiene mayor beneficio con menor costo
erencia de la zona de oxidos que tiene ley alta pero tonelaje bajo.
ona de oxidos tiene mayor rentabilidad por estar cerca a superficie y por tener ley alta
uido esta la zona secundaria por elevado tonelaje y ley por lo que se recomienda exp

LEY DE CORTE
ZONA DE OXIDOS 0.2283059894
ZONA SECUNDARIA 0.1768841295
ZONA PRIMARIA 0.1693730714
CUADRO 1 - ACTIVIDAD VIRTUAL 2

LEYES DE MINERAL POR BLOQUES

21 22 23 24 25

0.00 0.00 0.00 0.00 0.00

0.29 0.30 0.31 0.25 0.21

0.39 0.29 0.28 0.24 0.24

0.50 0.46 0.43 0.39 0.40

0.50 0.51 0.43 0.36 0.48

0.66 0.58 0.53 0.44 0.45

0.84 0.71 0.59 0.72 0.72

0.90 0.87 0.89 0.92 0.86

0.85 0.84 0.88 0.94 0.85

0.74 0.77 0.84 0.86 0.71

0.74 0.75 0.77 0.69 0.54

0.67 0.61 0.57 0.62 0.59

0.64 0.57 0.54 0.56 0.67

0.67 0.92 0.58 0.51 0.63

0.46 1.01 1.04 0.68 0.65

0 0 0 0 0

32.625 33.75 34.875 28.125 0

43.875 32.625 31.5 27 27

56.25 51.75 48.375 43.875 45

56.25 57.375 48.375 40.5 54

74.25 65.25 59.625 49.5 50.625

 94.5 79.875 66.375 81 81

101.25 97.875 100.125 103.5 96.75

95.625 94.5 99 105.75 95.625

83.25 86.625 94.5 96.75 79.875

83.25 84.375 86.625 77.625 60.75

75.375 68.625 64.125 69.75 66.375

72 64.125 60.75 63 75.375

75.375 103.5 65.25 57.375 70.875

51.75 113.625 117 76.5 73.125

21 22 23 24 25

0.00 0.00 0.00 0.00 0.00

20880000 21600000 22320000 18000000 15120000

28080000 20880000 20160000 17280000 17280000

36000000 33120000 30960000 28080000 28800000

36000000 36720000 30960000 25920000 34560000

47520000 41760000 38160000 31680000 32400000

60480000 51120000 42480000 51840000 51840000

 64800000 62640000 64080000 66240000 61920000

61200000 60480000 63360000 67680000 61200000

53280000 55440000 60480000 61920000 51120000

53280000 54000000 55440000 49680000 38880000

48240000 43920000 41040000 44640000 42480000

46080000 41040000 38880000 40320000 48240000

48240000 66240000 41760000 36720000 45360000

33120000 72720000 74880000 48960000 46800000

costo

21 22 23 24 25

2797075 2890578 2984081 2423065 2049055

3732101 2797075 2703573 2329562 2329562

4760630 4386619 4106112 3732101 3825604

6200256 5711166 5344348 4855257 4977530

6200256 6322529 5344348 4488440 5955711

8156618 7178437 6567074 5466621 5588893

10357526 8767982 7300710 8890254 8890254

11091161 10724344 10968889 11335707 10602071

10479798 10357526 10846616 11580252 10479798

10969114 10841087 11353194 12121354 10969114

9560821 9944901 10841087 11097140 9176741

9560821 9688848 9944901 8920688 7000288

8664634 7896475 7384368 8024501 7640421

8280555 7384368 7000288 7256341 8664634

21 22 23 24 25
 0 0 0 0 0

18,082,925 18,709,422 19,335,919 15,576,935 13,070,945

24,347,899 18,082,925 17,456,427 14,950,438 14,950,438

31,239,370 28,733,381 26,853,888 24,347,899 24,974,396

29,799,744 31,008,834 25,615,652 21,064,743 29,582,470

41,319,744 35,437,471 32,815,652 27,191,560 26,444,289

52,323,382 43,941,563 35,912,926 46,373,379 46,251,107

54,442,474 53,872,018 56,779,290 57,349,746 53,029,746

50,108,839 49,755,656 52,391,111 56,344,293 50,597,929

42,800,202 45,082,474 49,633,384 50,339,748 40,640,202

42,310,886 43,158,913 44,086,806 37,558,646 27,910,886

38,679,179 33,975,099 30,198,913 33,542,860 33,303,259

36,519,179 31,351,152 28,935,099 31,399,312 41,239,712

39,575,366 58,343,525 34,375,632 28,695,499 37,719,579

24,839,445 65,335,632 67,879,712 41,703,659 38,135,366

BENEFICIO RENTABILIDAD
$810,794,026 5.5079998124
$3,573,497,599 4.129439015
-$608,417,124 -0.2006229306
$3,775,874,500

97.013 dolares americanos con un costo en sus operaciones de 147,202.987 dolares

ad de 5.50 dolares por tonelada.

s con un costo en sus operaciones de 865,371.201 dolares obtendiendo un beneficio de 3,573,49

032,640.00 con perdida en sus beneficios de 608,417.124 dolares rentabilidad negativa de -0.20
es como son leyes bajas profundidad que hace que aumente el costo.

eneficio con menor costo (leyes altas y tonelaje alto)

erficie y por tener ley alta por lo que reduce sus costos operativos
que se recomienda explotar las dos zonas

LEY DE CORTE LEY MARGI TON

0.2283059894 0.1351811779
0.1768841295 0.091890515
0.1693730714 0.0752258596
 26 27 28 29 30 31 32

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.12 0.10 0.10 0.11 0.16 0.16 0.10

0.28 0.25 0.26 0.35 0.37 0.25 0.12

0.64 0.75 0.71 0.67 0.56 0.35 0.16

0.84 0.91 0.86 0.77 0.59 0.33 0.19

0.70 0.93 0.85 0.79 0.51 0.32 0.34

0.73 0.79 0.83 0.83 0.51 0.50 0.57

0.73 0.69 0.78 0.83 0.50 0.58 0.66

0.62 0.56 0.63 0.70 0.51 0.56 0.61

0.51 0.47 0.54 0.71 0.50 0.53 0.55

0.40 0.38 0.48 0.70 0.49 0.50 0.51

0.55 0.55 0.57 0.60 0.45 0.42 0.43

0.79 0.78 0.78 0.55 0.35 0.29 0.24

0.83 0.93 0.87 0.52 0.19 0.01 0.00

0.63 0.76 0.64 0.37 0.02 0.00 0.00

0 0 0 0 0 0 0

0 0 0 0 0 0 0

31.5 28.125 29.25 39.375 41.625 28.125 0

72 84.375 79.875 75.375 63 39.375 0

94.5 102.375 96.75 86.625 66.375 37.125 0

78.75 104.625 95.625 88.875 57.375 36 38.25

 82.125 88.875 93.375 93.375 57.375 56.25 64.125

82.125 77.625 87.75 93.375 56.25 65.25 74.25

69.75 63 70.875 78.75 57.375 63 68.625

57.375 52.875 60.75 79.875 56.25 59.625 61.875

45 42.75 54 78.75 55.125 56.25 57.375

61.875 61.875 64.125 67.5 50.625 47.25 48.375

88.875 87.75 87.75 61.875 39.375 32.625 27

93.375 104.625 97.875 58.5 21.375 0 0

70.875 85.5 72 41.625 0 0 0

26 27 28 29 30 31 32

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

20160000 18000000 18720000 25200000 26640000 18000000 0.00

46080000 54000000 51120000 48240000 40320000 25200000 0.00

60480000 65520000 61920000 55440000 42480000 23760000 13680000

50400000 66960000 61200000 56880000 36720000 23040000 24480000

52560000 56880000 59760000 59760000 36720000 36000000 41040000

52560000 49680000 56160000 59760000 36000000 41760000 47520000

44640000 40320000 45360000 50400000 36720000 40320000 43920000

36720000 33840000 38880000 51120000 36000000 38160000 39600000

28800000 27360000 34560000 50400000 35280000 36000000 36720000

39600000 39600000 41040000 43200000 32400000 30240000 30960000

56880000 56160000 56160000 39600000 25200000 20880000 17280000

59760000 66960000 62640000 37440000 13680000 0.00 0.00

45360000 54720000 46080000 26640000 0.00 0.00 0.00

26 27 28 29 30 31 32

34875.00 34875.00 34875.00 34875.00 34875.00 34875.00 34875.00

2703573 2423065 2516568 3358091 3545096 2423065 34875.00

6069666 7098195 6724184 6350174 5321645 3358091 34875.00

7912073 9257072 8767982 8278891 6933892 4366167 2042987

10357526 11213434 10602071 9501617 7300710 4121622 2409805

8645709 11457979 10479798 9746163 6322529 3999349 4243894

9012527 9746163 10235253 10235253 6322529 6200256 7056165

9012527 8523436 9623890 10235253 6200256 7178437 8156618

7667528 6933892 7789801 8645709 6322529 6933892 7545255

8024501 7256341 8152528 9048714 6616208 7256341 7896475

6616208 6104102 7000288 9176741 6488182 6872262 7128315

5207915 4951862 6232128 9048714 6360155 6488182 6616208

7128315 7128315 7384368 7768448 5848049 34875.00

10200954 10072927 10072927 7128315 34875.00

26 27 28 29 30 31 32
 0 0 0 0 0 0 0

-34,875 -34,875 -34,875 -34,875 -34,875 -34,875 -34,875

17,456,427 15,576,935 16,203,432 21,841,909 23,094,904 15,576,935 -34,875

40,010,334 46,901,805 44,395,816 41,889,826 34,998,355 21,841,909 -34,875

52,567,927 56,262,928 53,152,018 47,161,109 35,546,108 19,393,833 11,637,013

40,042,474 55,746,566 50,597,929 47,378,383 29,419,290 18,918,378 22,070,195

43,914,291 45,422,021 49,280,202 50,013,837 30,397,471 32,000,651 36,796,106

43,547,473 39,933,837 45,924,747 49,524,747 29,677,471 35,559,744 40,463,835

35,627,473 31,796,564 35,736,110 40,164,747 30,519,744 33,141,563 35,763,382

29,052,472 26,906,108 31,090,199 42,474,291 29,677,471 31,226,108 32,054,745

20,775,499 20,103,659 26,407,472 41,351,286 28,663,792 28,743,659 28,823,525

32,983,792 33,495,898 34,039,712 34,023,259 25,911,818 23,367,738 23,831,685

51,672,085 51,208,138 49,927,872 30,551,286 18,839,845 14,391,818 10,663,792

52,631,685 59,831,685 55,255,632 29,671,552 7,831,951 -34,875 0

35,159,046 44,647,073 36,007,073 19,511,685 -34,875 0 0

202.987 dolares americanos.

neficio de 3,573,497.599 dolares

d negativa de -0.200

TON # BLOK RESERVAS

11,250 38 427500
11,250 127 1428750
11,250 75 843750
 33 34 35 36 37 38 39

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.05 0.00 0.00 0.00 0.00 0.00

0.02 0.06 0.02 0.00 0.00 0.00 0.00

0.10 0.11 0.06 0.00 0.00 0.00 0.00

0.18 0.18 0.17 0.00 0.00 0.00 0.00

0.36 0.37 0.37 0.00 0.00 0.00 0.00

0.62 0.61 0.53 0.00 0.00 0.00 0.00

0.69 0.69 0.67 0.12 0.00 0.00 0.00

0.62 0.60 0.53 0.26 0.00 0.00 0.00

0.55 0.53 0.46 0.18 0.08 0.00 0.00

0.52 0.48 0.44 0.15 0.15 0.07 0.00

0.45 0.42 0.35 0.17 0.09 0.15 0.00

0.16 0.05 0.05 0.03 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

40.5 41.625 41.625 0 0 0 0

 69.75 68.625 59.625 0 0 0 0

77.625 77.625 75.375 0 0 0 0

69.75 67.5 59.625 29.25 0 0 0

61.875 59.625 51.75 0 0 0 0

58.5 54 49.5 0 0 0 0

50.625 47.25 39.375 19.125 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

12960000 12960000 12240000 0.00 0.00 0.00 0.00

25920000 26640000 26640000 0.00 0.00 0.00 0.00

44640000 43920000 38160000 0.00 0.00 0.00 0.00

49680000 49680000 48240000 0.00 0.00 0.00 0.00

44640000 43200000 38160000 18720000 0.00 0.00 0.00

39600000 38160000 33120000 12960000 0.00 0.00 0.00

37440000 34560000 31680000 10800000 10800000 0.00 0.00

32400000 30240000 25200000 12240000 0.00 10800000 0.00

11520000 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

33 34 35 36 37 38 39

34875.00

34875.00 34875.00 34875.00

34875.00 34875.00 34875.00

1309351 1431624 820261

2287532 2287532 2165260

4488440 4610712 4610712

7667528 7545255 6567074 34875.00

8523436 8523436 8278891 1553897

7667528 7422983 6567074 3265713 34875.00

8024501 7768448 6872262 3415542 86850 34875.00

7128315 6872262 5976075 2391329 34875.00 86850

6744235 34875.00 34875.00 34875.00

33 34 35 36 37 38 39
 0 0 0 0 0 0

0 -34,875 0 0 0 0 0

-34,875 -34,875 -34,875 0 0 0 0

-34,875 -34,875 -34,875 0 0 0 0

11,650,649 11,528,376 11,419,739 0 0 0 0

23,632,468 24,352,468 24,474,740 0 0 0 0

40,151,560 39,309,288 33,549,288 0 0 0 0

42,012,472 42,134,745 41,672,926 -34,875 0 0 0

36,116,564 34,676,564 29,881,109 17,166,103 0 0 0

31,932,472 30,737,017 26,552,926 9,694,287 -34,875 0 0

29,415,499 26,791,552 24,807,738 7,384,458 10,713,150 -34,875 0

25,271,685 23,367,738 19,223,925 9,848,671 -34,875 10,713,150 0

4,775,765 -34,875 -34,875 -34,875 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0
 40 41 42 43 44 45

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0
 0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

40 41 42 43 44 45

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

40 41 42 43 44 45

40 41 42 43 44 45
0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0
 38 blockes recursos 427,500 pe.
Ley media 0.38 totasl finos

127 blockes 1,428,750 0.5672 totasl finos

Ley media 0.57

75 blockes 843,750 0.5516 totasl finos

Ley media 0.55
 ley de corte

DATOS:

Precio (US$/lb)

Costo Mina (US$/Tn)

Costo Planta (US$/Tn)

Costo FundyRef(US$/lb

2.5 Recuperación Metal

1609.875 finos= (leyblck*tonBlock) Peso espec. Mineral

100 Factor Conv. 1 Tn a Lbs

8103.375 zona 1

4654.125 1.- LEY CORTE:

a) Precio 2.4 US$/lb
2.90302096 6400

3.1

4.5

0.58

65%

2.5

2204.6

0.23 %

0.2488738
LEY MARGINAL
Ley Marginal Oxidos 0.135 %
Ley Marginal Secundarios 0.103 %
Ley Marginal Primarios 0.099 %

VALORIZACION DE BLOQUES
Ley Corte Marginal Oxidos 0.135 %
Ley Corte Marginal Secundarios 0.103 %
Ley Corte Marginal Primarios 0.099 %

TN BLOCK 11250
ley de corte

DATOS:

Precio (US$/lb) 2.90302096

Costo Mina (US$/Tn) 3.2

Costo Planta (US$/Tn) 4.5

Costo FundyRef(US$/lb) 0.58

Recuperación Metal 85%

Peso espec. Mineral 2.5

Factor Conv. 1 Tn a Lbs 2204.6

zona 2

1.- LEY CORTE:

a) Precio 2.4 US$/lb 0.18 %

0.1914414
 ley de corte

DATOS:

6400 Precio (US$/lb)

Costo Mina (US$/Tn)

Costo Planta (US$/Tn)

Costo FundyRef(US$/lb)

Recuperación Metal

Peso espec. Mineral

Factor Conv. 1 Tn a Lbs

zona 3

1.- LEY CORTE:

a) Precio 2.4 US$/lb
2.90302096 6400

3.22

4.5

0.58

89%

2.5

2204.6

0.17 %

0.1799087