Pesos LEYES

(mTM) Pb(%) Zn (%) Ag (Ot/TM) As (%) Sb (%)

Cabeza 600 5 6 7 0.5 0.4
Conc. Pb 40 60 4.5 56.7 1.5 1.8
Conc. Zn 50 1.8 54 13.4 1.2 0.96
Relave 510 1.06 1.5 2.63 0.38 0.25

Concentrado Pb Concentrado Zinc Precio

Plomo 60
Plata 12
Zinc 100
Pb 95% Zn 85%
D. Met.
Ag 95% Ag (Ley-4)*75%
Maq. Base ($/TM) 200 150
Escalador 3 2
Precio B. 25 45
Costo Ref. Ag 0.5
Penalidades As As (5% Libre) 2 As (0.2% Libr 2
Penalidades Sb Sb (1% libre) 2 Sb (0.5% libre 2

Pagos Plomo Pagos Zinc

Pb 753.9732 Zn
Ag 646.38 Ag
Total de Pagos 1400.3532 Total de Pagos
Deducciones Deducciones
Maq. Base ($/TM) 200 Maq. Base ($/TM)
Escalador de maq. 105 Escalador de maq.
Costo Ref. Ag 26.9325 Penalidades Sb
Penalidades As 20 Penalidades As
Penalidades Sb 16 Total de Deduc.
Total de Deduc. 367.9325 Valor del Conc. De Pb ($/TM)
Valor del Conc. De Pb ($/TM) 1032.4207

VC ($/TM) TM (miles) Ventas ($)

Ventas Conc Plomo 1032.4207 40 41296.828
Ventas Conc Zinc 807.3114 50 40365.57
Ventas Totales 81662.398

($/TM) RATIO $/TM

Concentrado Pb 1032.4207 15 68.8280467
Concentrado Zn 807.3114 12 67.27595
V.U.M. 136.103997
TM procesadas 600
VENTAS TOTALES 81662.398

%
Valor Mineral Pb 68.8280467 1400.3532 53.8416450935
68.8280467 46.1583549065
Plomo 37.0581526
Plata 31.7698941
%
Valor Mineral Zinc 67.27595 1096.5114 92.2846219383
67.27595 7.7153780617
Zinc 62.0853561
Plata 5.19059389

Contribución Económica
Mineral $/TM %
Zinc 62.0853561 45.6161153
Plomo 37.0581526 27.227821
Plata 36.9604879 27.1560636
Total 136.103997 100

VM $/Tm Ley Factor NSR

Pb 37.0581526 5 7.41163052 $/%
Zn 62.0853561 6 10.3475594 $/%
Ag 36.9604879 7 5.28006971 $/Ot
Total 136.103997

Ley Rec. Conc.(%Precio Pérdidas Maq + Deduc.

Zn 6 75 1 85% 0.7362544521
Pb 5 80 0.6 95% 0.7372573576
Ag Pb 54 95% 0.7372573576
7 12
Ag Zn 16 52.6119403 0.7362544521
Total

Caso Porcentaje
1 100
2 74.6837621
3 48.1985634
 RECUPERACIONES (%)
Pb (%) Zn (%) Ag (%) As (%) Sb (%) Ratio
100 100 100 100 100 100
80 5 54 20 30 15
3 75 16 20 20 12
17 20 30 60 50 1.17647059

Unidades
c$/lb
$/Ot
c$/lb

C$/LB
$/Opagable
x0.1
x0.1

1011.9114
84.6
1096.5114

150
110
9.2
20
289.2 Penalidades (%)
807.3114 0.26274264 0.26374555
0.73725736 0.73625445
$/Tm
37.0581526
31.7698941

$/Tm
62.0853561
5.19059389

Ley Precio Factor VM ($/Tm) Ley

Zn 6 1 2204.6 132.276 Zn 6
Pb 5 0.6 2204.6 66.138 Pb 5
Ag 7 12 1 84
Ag 7
Total 282.414
Total

Porcentaje Pagable del Mineral (%)

Factor VM ($/Tm)
2204.6 62.0853561 Zn 46.9362213197
2204.6 37.0581526 Pb 56.0315591809
31.7698941 Ag 44.0190264915
1
5.2060882
136.119491
Rec. Conc.(%) Precio Factor VM ($/Tm)
75 1 2204.6 99.207
80 0.6 2204.6 52.9104
54 45.36
12 1
16 13.44
210.9174
 Pesos LEYES
(mTM) Pb(%) Zn (%) Ag (Ot/TM) As (%) Sb (%)
Cabeza 600 5 6 7 0.5 0.4
Conc. Pb 40 60 4.5 56.7 1.5 1.8
Conc. Zn 50 1.8 54 13.4 1.2 0.96
Relave 510 1.06 1.5 2.63 0.38 0.25

Concentrado Pb Concentrado Zinc Precio Unidades

Plomo 60 c$/lb
Plata 12 $/Ot
Zinc 100 c$/lb
Pb 95% Zn 85%
D. Met.
Ag 95% Ag (Ley-4)*75%
Maq. Base ($/TM) 200 150
Escalador 3 2
Precio B. 25 45 C$/LB
Costo Ref. Ag 0.5 $/Opagable
Penalidades As As (5% Libre) 2 As (0.2% Libr 2 x0.1
Penalidades Sb Sb (1% libre) 2 Sb (0.5% libre 2 x0.1

Pagos Plomo Pagos Zinc

Pb 753.9732 Zn 1011.9114
Ag 646.38 Ag 84.6
Total de Pagos 1400.3532 Total de Pagos 1096.5114
Deducciones Deducciones
Maq. Base ($/TM) 200 Maq. Base ($/TM) 150
Escalador de maq. 105 Escalador de maq. 110
Costo Ref. Ag 26.9325 Penalidades Sb 9.2
Penalidades As 20 Penalidades As 20
Penalidades Sb 16 Total de Deduc. 289.2
Total de Deduc. 367.9325 Valor del Conc. De Pb ($/TM) 807.3114
Valor del Conc. De Pb ($/TM) 1032.4207

VC ($/TM) TM (miles) Ventas ($)

Ventas Conc Plomo 1032.4207 40 41296.828
Ventas Conc Zinc 807.3114 50 40365.57
Ventas Totales 81662.398

($/TM) RATIO $/TM

Concentrado Pb 1032.4207 15 68.8280467
Concentrado Zn 807.3114 12 67.27595
V.U.M. 136.103997
TM procesadas 600
VENTAS TOTALES 81662.398

Valor Mineral Pb 68.8280467 $/TM % $/Tm

1400.3532 53.8416450935 37.0581526
Plomo 37.0581526 68.8280467 46.1583549065 31.7698941
Plata 31.7698941

Valor Mineral Zinc 67.27595 % $/Tm

1096.5114 92.2846219383 62.0853561
Zinc 62.0853561 67.27595 7.7153780617 5.19059389
Plata 5.19059389

Contribución Económica
Mineral $/TM %
Zinc 62.0853561 45.6161153
Plomo 37.0581526 27.227821
Plata 36.9604879 27.1560636
Total 136.103997 100

Caso
VM $/Tm Ley Factor NSR 1
Pb 37.0581526 5 7.41163052 $/% 2
Zn 62.0853561 6 10.3475594 $/% 3
Ag 36.9604879 7 5.28006971 $/Ot
Total 136.103997

Ley Precio Factor VM ($/Tm)

Zn 6 1 2204.6 132.276 Zn
Pb 5 0.6 2204.6 66.138 Pb
Ag 7 12 1 84
Ag
Total 282.414
Total

Ley Rec. Conc.(%Precio Pérdidas Maq + Deduc. Factor

Zn 6 75 1 85% 0 2204.6
Pb 5 80 0.6 95% 0 2204.6
Ag Pb 16 95% 0
7 12 1
Ag Zn 54 52.6119403 0
Total
 RECUPERACIONES (%)
Pb (%) Zn (%) Ag (%) As (%) Sb (%) Ratio
100 100 100 100 100 100
80 5 54 20 30 15
3 75 16 20 20 12
17 20 30 60 50 1.17647059

Penalidades (%)
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Porcentaje
100
48.1930771
74.6837621

Ley Rec. Conc.(%Precio Factor VM ($/Tm)

6 75 1 2204.6 99.207
5 80 0.6 2204.6 52.9104
16 13.44
7 12 1
54 45.36
210.9174

VM ($/Tm)
0
0
0
0
0