Valorización Producto y Subproducto

Plan de Producción Minero

Periodo 0
Extracción [t]
Ktpd
Área incorporada [m²]
Área Activa [m²]
Área Agotada [m²]
1er Nivel Velocidad Media [t/m²/día]
CUT (%)
MOLY (%)
AS (%)
AU (ppm)
AG (ppm)

Extracción [t]
Ktpd
Área incorporada [m²]
Área Activa [m²]
Área Agotada [m²]
2do Nivel Velocidad Media [t/m²/día]
CUT (%)
MOLY (%)
AS (%)
AU (ppm)
AG (ppm)

Extracción [t]
Ktpd
Área incorporada [m²]
Área Activa [m²]
Área Agotada [m²]
Plan Total Velocidad Media [t/m²/día]
CUT (%)
MOLY (%)
AS (%)
AU (ppm)
AG (ppm)
 Plan Minero Simple conformado por 2 niveles de explotacion con variables definidas

1 2 3 4 5 6 7
2520000 5400000 8280000 10080000 11880000 11880000 11880000
7 15 23 28 33 33 33
10800 16200 16200 21600 16200 16200 21600
10800 27000 43200 58300 57800 54200 58200
0 0 0 6500 16700 19800 17600
0.648 0.556 0.532 0.480 0.571 0.609 0.567
0.802 0.869 0.896 0.877 0.862 0.823 0.671
0.065 0.066 0.056 0.042 0.045 0.036 0.029
0.053 0.053 0.047 0.037 0.054 0.043 0.037
0.053 0.047 0.056 0.060 0.051 0.051 0.054
1.382 1.164 1.242 1.441 1.270 1.219 1.299

2520000 5400000 8280000 10080000 11880000 11880000 11880000

7.000 15.000 23.000 28.000 33.000 33.000 33.000
10800 16200 16200 21600 16200 16200 21600
10800 27000 43200 58300 57800 54200 58200
0 0 0 6500 16700 19800 17600
0.648 0.556 0.532 0.480 0.571 0.609 0.567
0.802 0.869 0.896 0.877 0.862 0.823 0.671
0.065 0.066 0.056 0.042 0.045 0.036 0.029
0.053 0.053 0.047 0.037 0.054 0.043 0.037
0.053 0.047 0.056 0.060 0.051 0.051 0.054
1.382 1.164 1.242 1.441 1.270 1.219 1.299
 8 9 10 11 12 13 14 15
11880000 11019037 11880000 11880000 11002192.9 11880000 11880000 11880000
33 30.6084361 33 33 30.5616468 33 33 33
16200 16200 21600 16200 16200 21600 16200 16200
47000 52200 37800 52600 46000 37800 52800 53600
27400 11000 36000 1400 22800 29800 1200 15400
0.702 0.586 0.873 0.627 0.664 0.873 0.625 0.616
0.659 0.711 0.675 0.627 0.604 0.620 0.599 0.641
0.033 0.031 0.036 0.028 0.035 0.033 0.037 0.036
0.029 0.052 0.030 0.027 0.025 0.028 0.029 0.026
0.055 0.053 0.056 0.055 0.059 0.056 0.052 0.053
1.262 1.369 1.382 1.414 1.338 1.312 1.146 1.280

11880000 11019037 11880000 11880000 11002193 11880000 11880000 11880000

33.000 30.608 33.000 33.000 30.562 33.000 33.000 33.000
16200 16200 21600 16200 16200 21600 16200 16200
47000 52200 37800 52600 46000 37800 52800 53600
27400 11000 36000 1400 22800 29800 1200 15400
0.702 0.586 0.873 0.627 0.664 0.873 0.625 0.616
0.659 0.711 0.675 0.627 0.604 0.620 0.599 0.641
0.033 0.031 0.036 0.028 0.035 0.033 0.037 0.036
0.029 0.052 0.030 0.027 0.025 0.028 0.029 0.026
0.055 0.053 0.056 0.055 0.059 0.056 0.052 0.053
1.262 1.369 1.382 1.414 1.338 1.312 1.146 1.280
 16 17 18 19 20 21 22 23
11880000 11880000 11880000 11880000 11880000 10080000 7200000 5400000
33 33 33 33 33 28 20 15
21600 16200 16200 21600 16200 16200 50000 50000
54000 54000 54000 54000 54000 54000 43200 27000
21200 16200 16200 21600 16200 16200 21600 16200
0.611 0.611 0.611 0.611 0.611 0.519 0.463 0.556
0.614 0.640 0.601 0.620 0.556 0.522 0.525 0.528
0.030 0.032 0.032 0.030 0.032 0.035 0.028 0.035
0.027 0.023 0.018 0.016 0.014 0.009 0.008 0.008
0.052 0.055 0.050 0.057 0.055 0.053 0.061 0.055
1.146 1.271 1.084 1.363 1.393 1.220 1.491 1.385

1800000 4680000 6480000

5 13 18
10800 16200 16200
10800 27000 43200
0 0 0
0.463 0.481 0.417
0.618 0.654 0.655
0.031 0.035 0.037
0.029 0.032 0.026
0.060 0.053 0.051
1.286 1.157 1.179

11880000 11880000 11880000 11880000 11880000 11880000 11880000 11880000

33.000 33.000 33.000 33.000 33.000 33.000 33.000 33.000
21600 16200 16200 21600 16200 27000 66200 66200
54000 54000 54000 54000 54000 64800 70200 70200
21200 16200 16200 21600 16200 16200 21600 16200
0.611 0.611 0.611 0.611 0.611 0.509 0.470 0.470
0.614 0.640 0.601 0.620 0.556 0.537 0.576 0.598
0.030 0.032 0.032 0.030 0.032 0.035 0.031 0.036
0.027 0.023 0.018 0.016 0.014 0.012 0.017 0.018
0.052 0.055 0.050 0.057 0.055 0.054 0.058 0.053
1.146 1.271 1.084 1.363 1.393 1.230 1.359 1.273
 24 25 26 27 28 29 30 31
3600000
10
16200
27000
0
0.370
0.570
0.036
0.010
0.051
1.029

8280000 11880000 11880000 11880000 11880000 11880000 11880000 11880000

23 33 33 33 33 33 33 33
21600 16200 16200 21600 16200 16200 21600 16200
64800 80200 86400 91700 91200 85800 91800 91800
0 800 10000 16300 16700 21600 15600 16200
0.355 0.411 0.382 0.360 0.362 0.385 0.359 0.359
0.609 0.589 0.570 0.549 0.530 0.551 0.546 0.539
0.033 0.033 0.031 0.029 0.026 0.026 0.027 0.025
0.023 0.023 0.022 0.019 0.019 0.023 0.019 0.025
0.045 0.049 0.047 0.049 0.052 0.049 0.049 0.047
1.143 1.141 1.043 1.093 1.104 1.187 1.051 1.033

11880000 11880000 11880000 11880000 11880000 11880000 11880000 11880000

33.000 33.000 33.000 33.000 33.000 33.000 33.000 33.000
37800 16200 16200 21600 16200 16200 21600 16200
91800 80200 86400 91700 91200 85800 91800 91800
0 800 10000 16300 16700 21600 15600 16200
0.359 0.411 0.382 0.360 0.362 0.385 0.359 0.359
0.597 0.589 0.570 0.549 0.530 0.551 0.546 0.539
0.034 0.033 0.031 0.029 0.026 0.026 0.027 0.025
0.019 0.023 0.022 0.019 0.019 0.023 0.019 0.025
0.047 0.049 0.047 0.049 0.052 0.049 0.049 0.047
1.109 1.141 1.043 1.093 1.104 1.187 1.051 1.033
 32 33 34 35 36 37 38 39

11880000 11880000 11880000 11880000 11880000 11880000 11880000 11880000

33 33 33 33 33 33 33 33
16200 21600 16200 16200 21600 16200 16200 21600
86400 93800 99900 96100 106800 103000 107400 106800
21600 14200 10100 20000 10900 20000 11800 22200
0.382 0.352 0.330 0.343 0.309 0.320 0.307 0.309
0.519 0.525 0.550 0.502 0.508 0.481 0.504 0.485
0.028 0.026 0.026 0.031 0.027 0.031 0.029 0.028
0.020 0.022 0.020 0.022 0.019 0.016 0.019 0.012
0.049 0.050 0.047 0.049 0.049 0.051 0.048 0.047
1.056 1.197 1.001 1.170 1.066 1.086 1.059 1.091

11880000 11880000 11880000 11880000 11880000 11880000 11880000 11880000

33.000 33.000 33.000 33.000 33.000 33.000 33.000 33.000
16200 21600 16200 16200 21600 16200 16200 21600
86400 93800 99900 96100 106800 103000 107400 106800
21600 14200 10100 20000 10900 20000 11800 22200
0.382 0.352 0.330 0.343 0.309 0.320 0.307 0.309
0.519 0.525 0.550 0.502 0.508 0.481 0.504 0.485
0.028 0.026 0.026 0.031 0.027 0.031 0.029 0.028
0.020 0.022 0.020 0.022 0.019 0.016 0.019 0.012
0.049 0.050 0.047 0.049 0.049 0.051 0.048 0.047
1.056 1.197 1.001 1.170 1.066 1.086 1.059 1.091
 40 41 42 43 44 45 46

11880000 11880000 11880000 11880000 9000000 5760000 3565170

33 33 33 33 25 16 9.90325
16200 16200 50000 50000 16200 21600 21600
108000 108000 97200 81000 64800 43200 25800
15000 16200 21600 16200 16200 21600 17400
0.306 0.306 0.340 0.407 0.386 0.370 0.384
0.497 0.509 0.509 0.521 0.535 0.520 0.514
0.027 0.027 0.030 0.030 0.030 0.031 0.039
0.017 0.009 0.013 0.007 0.010 0.006 0.003
0.043 0.054 0.044 0.047 0.046 0.043 0.047
0.980 1.119 1.047 1.065 1.030 0.977 0.955

11880000 11880000 11880000 11880000 9000000 5760000 3565170

33.000 33.000 33.000 33.000 25.000 16.000 9.903
16200 16200 50000 50000 16200 21600 21600
108000 108000 97200 81000 64800 43200 25800
15000 16200 21600 16200 16200 21600 17400
0.306 0.306 0.340 0.407 0.386 0.370 0.384
0.497 0.509 0.509 0.521 0.535 0.520 0.514
0.027 0.027 0.030 0.030 0.030 0.031 0.039
0.017 0.009 0.013 0.007 0.010 0.006 0.003
0.043 0.054 0.044 0.047 0.046 0.043 0.047
0.980 1.119 1.047 1.065 1.030 0.977 0.955
 Contrato de Concentrado de Cobre

Calidad
Cobre 32 %
Plata 17 oz/t
Oro 0.6 oz/t
Humedad 9 %
Precios
Cobre 280 c$/lb
Oro 1251 $/oz
Plata 18.4 $/oz
Pagos y Deducciones
Cobre 0.33 deducción < 0.33 0.01
deducción > 0.33 0.011
0.98 de pago
Oro deducción 0.05 oz
0.92 pago
-5 $/oz
Plata deducción 0.7 oz
0.96 de pago
-0.45 $/oz
Castigos por Impuresas y Humedad
Base Escala Valor
Arsénico 0.3 % 0.1 % 3 $/tms
Bismuto 0.1 % 0.1 % 1.5 $/tms
Antimonio 0.5 % 0.1 % 1 $/tms
Humedad 8.5 % 1 % 0.5 $/tms
Tratamiento y Fundición
TC 140 $/tms
RC 0.14 $/lb Cu
Húmedad y Pérdidas
Embarcado 8 %
Recibido 4 %
Pérdidas por tránsito 0.015 %
Costo Transporte
Transporte a puerto 68 $/tmh
Carga y estibaje 10 $/tmh
Transporte oceánico 70 $/tmh
Total 148 $/tmh
Total 160.87 $/tms
Planta Tostación
Inversión 200 MUSD
Costo Tostación 0.46 USD/t
Limite de As en Concentrado 0.5 %
5000 ppm
Recuperación Cu (%) 90
Recuperación Au (%) 65
Recuperación Ag (%) 70
 Oxido de Molibdeno Bajo en Cobre, Ex concentrado ba
Precio Moly 22 US$/kg
Deducción Metalúrgica Tostación 0.28 US$/kg
Tostación 1.69 US$/kg
Tasa de Interés 1.1 %
Días Pago 28 dias
Flete Internos (planta/maquila/pto.) 0.22 US$/kg
Datos OxMo comercial
Fletes y Seguros 0.05 US$/kg
Comisión de Ventas 0.1 US$/kg
Costo financiero 0.04 US$/kg
otros gastos de venta 0.05 US$/kg
Dias Pago 61 dias

Valor Total kg Moly 13.677 US$/kg OxMo

Oxido de Molibdeno Bajo en Cobre, Ex concentrado Alto e

Deducción Metalurgica Tostación+ Lixiviación 0.5 US$/kg
Tostación+Lixiviación 2.47 US$/kg
Tasa de Interes 1.1 %
Dias Pago 42 dias
Flete Internos (planta/maquila/pto.) 0.05 US$/kg

Valor Total kg Moly 8.22832719 US$/kg OxMo

Oxido de Molibdeno Alto en Cobre, Ex concentrado Alto e

Deducción Metalurgica 0.24 US$/kg
Tostación 2.87 US$/kg
Tasa de Interes 1.1 %
Dias Pago 28 dias
Flete Internos (planta/maquila/pto.) 0.36 US$/kg

Valor Total kg Moly 18.5054246 US$/kg OxMo

Ex concentrado bajo en cobre
Moly a OxMo Comercial
Deducción Metalurgica 6.16 US$/kg OxMo
Tostación 1.69 US$/kg OxMo
Costos Financieros 0.012 US$/kg OxMo
Fletes internos 0.22 US$/kg OxMo
Descuento tostación Conc. Molibdeno 8.082 US$/kg OxMo
OxMo Comercial
Costo financiero 0.041 US$/kg OxMo
Otros gastos 0.05 US$/kg OxMo
Descuentos por ventas 0.241 US$/kg OxMo

Ex concentrado Alto en Cobre

Deducción Metalurgica 11 US$/kg OxMo
Tostación+Lixiviación 2.47 US$/kg OxMo
Costos Financieros 0.011 US$/kg OxMo
Fletes internos 0.05 US$/kg OxMo
Descuento tostación Conc. Molibdeno 13.531 US$/kg OxMo

Ex concentrado Alto en Cobre

Deducción Metalurgica 0.012 US$/kg OxMo
Tostación+Lixiviación 2.87 US$/kg OxMo
Costos Financieros 0.012 US$/kg OxMo
Fletes internos 0.36 US$/kg OxMo
Descuento tostación Conc. Molibdeno 3.254 US$/kg OxMo
Se presentan a modo de Ejemplo 3 casos:
Caso N°1: Oxido de Molibdeno bajo en Cobre con concentrado bajo en
Cobre.
Caso N°2: Oxido de Molibdeno bajo en Cobre con concentrado alto en
Cobre.
Caso N°3:Oxido de Molibdeno alto en Cobre con concentrado bajo en
Cobre
 Periodo 0 1 2 3
ktpa 2520000 5400000 8280000
Producción
tpd 7000 15000 23000
Con pérdida de tránsito ktpa 2482200 5400000 8280000

Leyes
CuT % 0.802 0.869 0.896
Au ppm 0.053 0.047 0.056
Ag ppm 1.382 1.164 1.242
As ppm 528.837 531.422 466.251

Recuperación Metalúrgica
CuT % 90 90 90
Au % 65 65 65
Ag % 70 70 70

Fino Cu ktpa 17925.683 42233.694 66797.591

Concentrado de Cu
Ley de Cu % 32 32 32
Cu en concentrado ktpa 17925.683 42233.694 66797.591
Au en concentrado t 85.789 165.247 299.100
Ag en concentrado t 2437.851 4400.043 7200.890
As en concentrado t 1332668.459 2869676.509 3860560.679
Concentrado de Cu ktpa 56017.760 131980.293 208742.470
Concentrado Cu húmedo ktpah 61557.978 145033.289 229387.330

Leyes en Concentrado Pagable

Ley Ag concentrado ppm 43.52 33.34 34.50
Ley Au concentrado ppm 1.53 1.25 1.43
Ley Cu concentrado % 0.32 0.32 0.32
Ley As concentrado ppm 23790 21743 18494

Pagable
Cu ktpa 17567.170 41389.020 65461.639
Au t 0.000 152.027 275.172
Ag t 0.000 4224.041 6912.854

Costo de Tostación
As k$ 28316.670 66715.313 105518.172
 Ingresos
Cu k$ 108459705.422 255535808.332 404160157.333
Au k$ 0.000 6139750.988 11113050.713
Ag k$ 0.000 2560230.717 4189945.328
Ingresos k$ 108459705.422 264235790.037 419463153.374

Costo Transporte a Fundición

Costos transporte k$ 4185942.533 9862263.636 15598338.443
Costo carga y estibaje k$ 615579.784 1450332.888 2293873.300
Costo transporte marítimo k$ 4309058.490 10152330.213 16057113.103
TC k$ 7842486.451 18477240.988 29223945.848
RC k$ 5533658.440 13037541.241 20620416.190

Ingresos Molibdeno
Precio Molibdeno US$/kg 13.68 13.68 13.68
Recuperación Molibdeno % 50 50 50
Ley Molibdeno % 0.065 0.066 0.056
Ingreso Molibdeno k$ 11211001.858 24394574.960 31758064.050

Total Costo k$ 22515042 53046424 83899205

Total Ingresos k$ 97155665 235583941 367322012

VAN Ingresos M$ 4188329

Ingreso Nominal M$ 15008314
 4 5 6 7 8 9
10080000 11880000 11880000 11880000 11880000 11019037
28000 33000 33000 33000 33000 30608
9514649 11880000 11880000 11880000 11880000 11019037

0.877 0.862 0.823 0.671 0.659 0.711

0.060 0.051 0.051 0.054 0.055 0.053
1.441 1.270 1.219 1.299 1.262 1.369
372.802 544.042 428.924 374.282 289.838 517.928

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

75094.090 92124.140 87975.394 71701.602 70456.479 70536.171

32 32 32 32 32 32
75094.090 92124.140 87975.394 71701.602 70456.479 70536.171
373.653 390.301 395.348 420.217 424.075 377.050
10164.901 10563.036 10134.945 10801.534 10491.016 10558.393
3757844.661 6463216.034 5095611.346 4446470.440 3443270.627 5707069.177
234669.031 287887.936 274923.107 224067.505 220176.498 220425.534
257878.057 316360.370 302113.305 246228.028 241952.196 242225.861

43.32 36.69 36.86 48.21 47.65 47.90

1.59 1.36 1.44 1.88 1.93 1.71
0.32 0.32 0.32 0.32 0.32 0.32
16013 22450 18535 19844 15639 25891

73592.208 90281.657 86215.886 70267.570 69047.350 69125.447

343.761 359.077 363.720 386.600 390.149 346.886
9758.305 10140.515 9729.548 10369.473 10071.376 10136.057

118623.906 145525.770 138972.120 113264.893 111298.010 111423.896

454358293.794 557398949.367 532296882.749 433831975.090 426298337.368 426780512.201
13883074.040 14501637.143 14689135.295 15613167.387 15756495.081 14009270.196
5914599.814 6146260.419 5897169.518 6285034.339 6104354.788 6143558.758
474155967.647 578046846.929 552883187.562 455730176.816 448159187.236 446933341.156

17535707.844 21512505.135 20543704.714 16743505.890 16452749.296 16471358.568

2578780.565 3163603.696 3021133.046 2462280.278 2419521.955 2422258.613
18051463.957 22145225.875 21147931.323 17235961.946 16936653.687 16955810.291
32853664.402 40304311.092 38489235.008 31369450.742 30824709.711 30859574.729
23181545.602 28438721.906 27158004.222 22134284.443 21749915.172 21774515.929

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.042 0.045 0.036 0.029 0.033 0.031
28745530.861 36328482.003 28883416.291 23433876.840 27049189.855 23599396.332

94319786 115709893 110498980 90058748 88494848 88594942

408581712 498665435 471267623 389105305 386713529 381937795

 10 11 12 13 14 15
11880000 11880000 11002193 11880000 11880000 11880000
33000 33000 30562 33000 33000 33000
11880000 11880000 11002193 11880000 11880000 11880000

0.675 0.627 0.604 0.620 0.599 0.641

0.056 0.055 0.059 0.056 0.052 0.053
1.382 1.414 1.338 1.312 1.146 1.280
297.266 269.218 245.402 276.684 287.624 257.220

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

72149.483 67041.868 59784.391 66237.948 64023.150 68572.682

32 32 32 32 32 32
72149.483 67041.868 59784.391 66237.948 64023.150 68572.682
430.949 423.316 420.686 431.389 403.578 411.180
11492.587 11758.539 10303.479 10910.619 9528.722 10643.840
3531521.646 3198314.748 2699964.191 3287001.512 3416971.906 3055777.718
225467.135 209505.836 186826.223 206993.588 200072.343 214289.632
247766.082 230226.194 205303.542 227465.481 219859.717 235483.113

50.97 56.13 55.15 52.71 47.63 49.67

1.91 2.02 2.25 2.08 2.02 1.92
0.32 0.32 0.32 0.32 0.32 0.32
15663 15266 14452 15880 17079 14260

70706.494 65701.030 58588.703 64913.189 62742.687 67201.229

396.473 389.451 387.032 396.878 371.292 378.285
11032.884 11288.197 9891.340 10474.195 9147.573 10218.087

113972.398 105904.049 94439.629 104634.121 101135.470 108322.232

436541891.181 405638161.166 361726655.347 400774029.992 387373347.712 414900386.182
16011897.668 15728302.545 15630597.392 16028255.190 14994952.103 15277372.672
6687133.696 6841881.613 5995233.395 6348506.978 5544429.358 6193277.647
459240922.544 428208345.325 383352486.134 423150792.160 407912729.173 436371036.502

16848093.608 15655381.186 13960640.829 15467652.725 14950460.781 16012851.654

2477660.825 2302261.939 2053035.416 2274654.813 2198597.174 2354831.126
17343625.773 16115833.574 14371247.913 15922583.688 15390180.216 16483817.879
31565398.906 29330817.105 26155671.201 28979102.312 28010127.993 30000548.540
22272545.468 20695824.549 18455441.599 20447654.591 19763946.312 21168387.050

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.036 0.028 0.035 0.033 0.037 0.036
28893280.302 22705999.253 26613416.110 26835737.736 29891203.907 29113120.418

90621297 84206022 75090477 83196282 80414448 86128758

397512906 366708322 334875426 366790248 357389485 379355398

 16 17 18 19 20 21
11880000 11880000 11880000 11880000 11880000 11880000
33000 33000 33000 33000 33000 33000
11880000 11880000 11880000 11880000 11880000 11880000

0.614 0.640 0.601 0.620 0.556 0.537

0.052 0.055 0.050 0.057 0.055 0.054
1.146 1.271 1.084 1.363 1.393 1.230
274.331 232.052 176.671 163.308 141.384 117.503

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

65633.907 68471.857 64249.591 66284.141 59452.839 57414.232

32 32 32 32 32 32
65633.907 68471.857 64249.591 66284.141 59452.839 57414.232
401.239 424.772 385.650 438.585 425.780 413.970
9533.985 10573.749 9011.269 11338.111 11582.999 10228.457
3259055.028 2756773.056 2098846.174 1940097.867 1679638.147 1395939.850
205105.959 213974.554 200779.972 207137.940 185790.120 179419.475
225391.164 235136.872 220637.331 227624.110 204164.968 197164.258

46.48 49.42 44.88 54.74 62.34 57.01

1.96 1.99 1.92 2.12 2.29 2.31
0.32 0.32 0.32 0.32 0.32 0.32
15890 12884 10453 9366 9041 7780

64321.229 67102.420 62964.599 64958.458 58263.782 56265.947

369.140 390.790 354.798 403.498 391.717 380.852
9152.626 10150.799 8650.818 10884.587 11119.679 9819.319

103679.935 108162.961 101493.172 104707.091 93915.885 90695.559

397119266.886 414290341.352 388743434.709 401053520.222 359720588.678 347385958.418
14908036.636 15782391.420 14328818.752 16295623.161 15819834.498 15381036.285
5547491.949 6152493.892 5243341.383 6597249.568 6739741.347 5951580.740
417574795.471 436225226.664 408315594.844 423946392.951 382280164.523 368718575.443

15326599.158 15989307.310 15003338.533 15478439.497 13883217.792 13407169.538

2253911.641 2351368.722 2206373.314 2276241.102 2041649.675 1971642.579
15777381.487 16459581.055 15444613.196 15933687.717 14291547.727 13801498.054
28714834.306 29956437.520 28109196.017 28999311.645 26010616.864 25118726.458
20261187.086 21137262.314 19833848.710 20461914.297 18353091.259 17723773.389

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.030 0.032 0.032 0.030 0.032 0.035
24407569.903 26135091.004 25698574.862 24177047.047 26036852.238 28171382.094

82437594 86002120 80698863 83254301 74674039 72113506

359544772 376358198 353315307 364869139 333642978 324776452

 22 23 24 25 26 27
11880000 11880000 11880000 11880000 11880000 11880000
33000 33000 33000 33000 33000 33000
11880000 11880000 11880000 11880000 11880000 11880000

0.576 0.598 0.597 0.589 0.570 0.549

0.058 0.053 0.047 0.049 0.047 0.049
1.359 1.273 1.109 1.141 1.043 1.093
174.672 180.701 194.930 225.201 220.714 191.376

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

61584.091 63895.546 63842.344 62985.377 60995.391 58727.650

32 32 32 32 32 32
61584.091 63895.546 63842.344 62985.377 60995.391 58727.650
446.024 408.728 363.225 379.377 359.377 376.072
11305.225 10583.508 9219.070 9488.709 8674.706 9085.483
2075099.990 2146722.794 2315771.594 2675388.463 2622084.621 2273550.020
192450.284 199673.581 199507.324 196829.303 190610.598 183523.906
211483.828 219421.518 219238.818 216295.937 209462.196 201674.622

58.74 53.00 46.21 48.21 45.51 49.51

2.32 2.05 1.82 1.93 1.89 2.05
0.32 0.32 0.32 0.32 0.32 0.32
10783 10751 11607 13592 13756 12388

60352.409 62617.635 62565.497 61725.669 59775.484 57553.097

410.342 376.029 334.167 349.027 330.627 345.987
10853.016 10160.168 8850.307 9109.161 8327.718 8722.063

97282.561 100933.898 100849.856 99496.131 96352.610 92770.326

372615773.238 386601278.564 386279377.147 381094282.254 369053835.305 355332821.103
16572017.430 15186270.898 13495632.514 14095740.938 13352643.078 13972965.026
6578113.928 6158172.609 5364253.733 5521147.192 5047507.579 5286524.015
395765904.597 407945722.071 405139263.394 400711170.384 387453985.963 374592310.143

14380900.331 14920663.198 14908239.590 14708123.712 14243429.300 13713874.322

2114838.284 2194215.176 2192388.175 2162959.369 2094621.956 2016746.224
14803867.988 15359506.233 15346717.225 15140715.586 14662353.691 14117223.567
26943039.737 27954301.345 27931025.350 27556102.366 26685483.718 25693346.891
19011008.839 19724555.029 19708131.487 19443585.829 18829277.311 18129225.566

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.031 0.036 0.034 0.033 0.031 0.029
25181727.786 29125182.910 27543052.027 26980429.830 25295743.569 23544545.175

77350938 80254175 80187352 79110983 76611519 73763187

343596695 356816730 352494964 348580617 336138211 324373668

 28 29 30 31 32 33
11880000 11880000 11880000 11880000 11880000 11880000
33000 33000 33000 33000 33000 33000
11880000 11880000 11880000 11880000 11880000 11880000

0.530 0.551 0.546 0.539 0.519 0.525

0.052 0.049 0.049 0.047 0.049 0.050
1.104 1.187 1.051 1.033 1.056 1.197
189.941 227.667 188.798 251.182 199.248 221.927

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

56703.589 58923.129 58395.728 57622.673 55492.537 56159.819

32 32 32 32 32 32
56703.589 58923.129 58395.728 57622.673 55492.537 56159.819
401.746 376.196 376.402 361.329 378.334 383.598
9177.669 9869.426 8740.770 8592.209 8782.063 9955.972
2256500.025 2704680.894 2242915.572 2984044.799 2367061.964 2636495.312
177198.715 184134.778 182486.651 180070.852 173414.178 175499.436
194723.863 202345.910 200534.781 197880.057 190565.031 192856.523

51.79 53.60 47.90 47.72 50.64 56.73

2.27 2.04 2.06 2.01 2.18 2.19
0.32 0.32 0.32 0.32 0.32 0.32
12734 14689 12291 16572 13650 15023

55569.517 57744.666 57227.814 56470.219 54382.686 55036.623

369.606 346.100 346.290 332.422 348.068 352.910
8810.562 9474.649 8391.139 8248.520 8430.780 9557.733

89572.977 93079.118 92245.999 91024.826 87659.914 88714.001

343086198.420 356515569.705 353324521.914 348647133.772 335758705.425 339796110.868
14926854.103 13977539.354 13985200.710 13425155.905 14057012.254 14252590.441
5340164.030 5742673.373 5085947.545 4999505.083 5109974.427 5793031.063
363353216.553 376235782.432 372395670.169 367071794.760 354925692.106 359841732.372

13241222.671 13759521.852 13636365.122 13455843.905 12958422.119 13114243.556

1947238.628 2023459.096 2005347.812 1978800.574 1905650.312 1928565.229
13630670.397 14164213.671 14037434.684 13851604.020 13339552.182 13499956.602
24807820.123 25778868.882 25548131.126 25209919.317 24277984.970 24569921.016
17504397.879 18189569.883 18026761.322 17788119.070 17130546.195 17336536.269

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.026 0.026 0.027 0.025 0.028 0.026
21409921.018 20827915.350 22295572.614 20465896.808 22844516.300 20984978.571

71220923 74008713 73346286 72375312 69699816 70537937

313542215 323054985 321344957 315162380 308070393 310288774

 34 35 36 37 38 39
11880000 11880000 11880000 11880000 11880000 11880000
33000 33000 33000 33000 33000 33000
11880000 11880000 11880000 11880000 11880000 11880000

0.550 0.502 0.508 0.481 0.504 0.485

0.047 0.049 0.049 0.051 0.048 0.047
1.001 1.170 1.066 1.086 1.059 1.091
201.538 215.630 193.528 159.870 191.250 122.288

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

58824.743 53663.685 54304.748 51464.144 53914.122 51849.105

32 32 32 32 32 32
58824.743 53663.685 54304.748 51464.144 53914.122 51849.105
360.089 375.498 378.819 390.899 372.512 366.488
8327.684 9728.355 8863.889 9028.661 8810.549 9073.716
2394269.348 2561687.871 2299118.349 1899254.337 2272054.682 1452785.627
183827.322 167699.014 169702.337 160825.450 168481.631 162028.454
202008.046 184284.631 186486.085 176731.263 185144.650 178053.247

45.30 58.01 52.23 56.14 52.29 56.00

1.96 2.24 2.23 2.43 2.21 2.26
0.32 0.32 0.32 0.32 0.32 0.32
13025 15276 13548 11809 13485 8966

57648.248 52590.411 53218.653 50434.861 52835.840 50812.123

331.282 345.458 348.514 359.627 342.711 337.169
7994.576 9339.220 8509.333 8667.515 8458.127 8710.767

92923.701 84770.930 85783.599 81296.381 85166.539 81904.493

355920284.190 324693196.727 328571963.385 311384831.901 326208473.558 313714049.302
13379109.375 13951614.371 14075028.825 14523832.936 13840688.040 13616852.323
4845587.160 5660588.579 5157586.205 5253461.587 5126549.689 5279677.345
374144980.726 344305399.677 347804578.416 331162126.424 345175711.286 332610578.969

13736547.136 12531354.912 12681053.773 12017725.909 12589836.186 12107620.770

2020080.461 1842846.311 1864860.849 1767312.634 1851446.498 1780532.466
14140563.228 12899924.174 13054025.942 12371188.436 12960125.485 12463727.263
25735825.075 23477861.997 23758327.215 22515562.953 23587428.383 22683983.619
18159198.173 16565979.425 16763875.683 15886981.219 16643289.467 16005818.842

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.026 0.031 0.027 0.031 0.029 0.028
21399104.138 25235190.457 21721229.318 25273922.007 23930376.534 23000369.735

73885138 67402738 68207927 64640068 67717293 65123587

321658947 302137852 301317881 291795981 301388795 290487361

 40 41 42 43 44 45
11880000 11880000 11880000 11880000 9000000 5760000
33000 33000 33000 33000 25000 16000
11880000 11880000 11880000 11880000 9000000 5760000

0.497 0.509 0.509 0.521 0.535 0.520

0.043 0.054 0.044 0.047 0.046 0.043
0.980 1.119 1.047 1.065 1.030 0.977
173.792 91.859 126.361 74.140 104.085 58.331

90 90 90 90 90 90
65 65 65 65 65 65
70 70 70 70 70 70

53182.471 54447.966 54381.466 55706.581 43326.547 26957.775

32 32 32 32 32 32
53182.471 54447.966 54381.466 55706.581 43326.547 26957.775
334.563 415.007 339.563 362.071 266.710 160.131
8152.514 9304.230 8705.476 8860.568 6486.744 3939.283
2064646.177 1091281.472 1501167.609 880787.675 936766.526 335986.978
166195.223 170149.895 169942.080 174083.067 135395.458 84243.048
182632.113 186977.906 186749.539 191300.073 148786.218 92574.778

49.05 54.68 51.23 50.90 47.91 46.76

2.01 2.44 2.00 2.08 1.97 1.90
0.32 0.32 0.32 0.32 0.32 0.32
12423 6414 8833 5060 6919 3988

52118.822 53359.007 53293.836 54592.450 42460.016 26418.620

307.798 381.806 312.398 333.106 245.373 147.321
7826.413 8932.060 8357.257 8506.145 6227.275 3781.712

84010.772 86009.837 85904.788 87998.034 68441.660 42584.398

321781605.854 329438509.363 329036145.454 337053784.315 262148137.080 163108558.290
12430676.379 15419571.042 12616444.139 13452753.978 9909617.547 5949665.701
4743661.899 5413805.079 5065411.245 5155653.709 3774409.234 2292130.739
338955944.132 350271885.484 346718000.838 355662192.003 275832163.862 171350354.731

12418983.667 12714497.637 12698968.624 13008404.975 10117462.818 6295084.879

1826321.128 1869779.064 1867495.386 1913000.732 1487862.179 925747.776
12784247.893 13088453.450 13072467.701 13391005.121 10415035.254 6480234.434
23267331.165 23820985.278 23791891.215 24371629.321 18955364.163 11794026.671
16417428.870 16808087.212 16787558.442 17196621.649 13374904.953 8321865.219

13.68 13.68 13.68 13.68 13.68 13.68

50 50 50 50 50 50
0.027 0.027 0.030 0.030 0.030 0.031
22062116.322 22145816.701 24019475.553 24640721.092 18251596.970 12400787.994

66798323 68387812 68304286 69968660 54419071 33859543

294219737 304029890 302433190 310334253 239664690 149891599

 46
3565170
9903
3565170

0.514
0.047
0.955
31.336

90
65
70

16499.157

32
16499.157
108.200
2383.501
111719.643
51559.867
56659.195

46.23
2.10
0.32
2167

16169.174
99.544
2288.161

Se considera un costo de Tostación por alto nivel del Arsenico en cocentrado en el caso
26063.230 ejemplo.
 99828482.213
4020181.771
1386875.844
105235539.828

3852825.232
566591.946
3966143.621
7218381.390
5093289.909

13.68
50 Recuperación entre 50 y 55% del fino que genera el molibdeno en el
0.039 proceso.
9505039.238

20723295

94017284
en cocentrado en el caso
o en el