LEYES DE CABEZA Y CONCENTRADOS PROYECTADOS DEL MINERAL - Mes 1

BALANCE METALURGICO PRODUCTOS

ENSAYES FINOS RECUPERACIONES % RATIO
Producto T.M.S. % Peso % Cu % Pb % Zn Oz/Tc Ag g/Ag Oz/Tc Au g/Au Cobre Plomo Zinc Plata Oro Cobre Plomo Zinc Plata Oro
Cabeza Ensy 165.00 100.0 1.00 4.27 12.33 4.27 146.5 0.002 0.07 1.7 7.0 20.3 24,165.4 11.3 100.00 100.00 100.00 100.00 100.00
Conc. Cu 0.75 0.3 30.31 8.46 2.76 7.00 240.00 0.001 0.03 0.2 0.1 0.0 178.8 0.0 6.20 0.50 0.08 0.56 0.27 ###
Conc. Pb 24.23 8.7 7.92 44.59 9.43 22.93 786.16 0.001 0.03 1.9 10.8 2.3 19,051.6 0.8 52.73 85.76 9.07 59.82 8.65 6.809
Conc. Bulk
Conc. Zn 56.59 20.2 0.72 0.49 53.91 0.75 25.71 0.001 0.03 0.4 0.3 30.5 1,455.1 1.9 11.19 2.20 121.06 4.57 20.21 2.916
Relave 83.43 70.9 0.13 0.41 0.86 0.09 3.09 0.001 0.03 0.1 0.3 0.7 257.4 2.9 2.98 2.71 2.85 0.81 29.80
Cabeza Calc. 165.00 1.61 6.96 20.32 3.70 126.9 0.001 0.03 2.7 11.5 33.5 20,943.1 5.7 73.11 91.18 133.06 65.75 58.93
6.20 85.76 121.06 60.38 8.92

VALORIZACION DEL MINERAL DE CABEZA DE LA MINA - Mes 1

BALANCE METALURGICO PRODUCTOS

ENSAYES FINOS RECUPERACIONES % RATIO
Producto T.M.S. % Peso % Cu % Pb % Zn Oz/Tc Ag g/Ag Oz/Tc Au g/Au Cobre Plomo Zinc Plata Oro Cobre Plomo Zinc Plata Oro
Cabeza Ensy 280.00 100.0 1.30 4.50 9.00 3.20 109.7 0.002 0.07 3.6 12.6 25.2 30,719.7 19.2 100.00 100.00 100.00 100.00 100.00
Conc. Cu 10.50 3.7 20.00 9.00 8.50 16.50 565.71 0.001 0.03 2.1 0.9 0.9 5,937.7 0.4 57.67 7.50 3.54 18.64 3.75 26.677
Conc. Pb 20.29 7.2 1.60 50.00 8.00 26.50 908.56 0.001 0.03 0.3 10.1 1.6 18,431.9 0.7 8.92 80.50 6.44 57.87 7.25 13.802
Conc. Bulk
Conc. Zn 38.77 13.8 1.78 2.00 52.00 4.00 137.14 0.001 0.03 0.7 0.8 20.2 5,316.7 1.3 18.96 6.15 80.00 16.69 13.85 7.222
Relave 210.45 75.2 0.25 0.35 1.20 0.30 10.29 0.001 0.03 0.5 0.7 2.5 2,164.6 7.2 14.45 5.85 10.02 6.80 75.16
Cabeza Calc. 280.00 1.30 4.50 9.00 3.32 113.8 0.001 0.03 3.6 12.6 25.2 31,850.9 9.6 100.00 100.00 100.00 100.00 100.00
57.67 80.50 80.00 76.51 10.99

PRECIO DE METALES VALORIZACION DEL MINERAL DE CABEZA

22.0462 22.0462 22.0462
METAL COBRE PLOMO ZINC PLATA ORO % Cu % Pb % Zn Oz/Tc Ag Oz/Tc Au

US$/Ton 8,234.05 2,116.44 2,775.62 LEYES DE CABEZA: 1.30 4.50 9.00 3.20 0.002
US c$/Lb 373.49 96.00 125.90
US$/Lb 3.7349 0.9600 1.2590
US$/Oz 24.79 1,818.20

VALORIZACION PROYECTADA DE CONCENTRADOS

MERMA VALOR DE VENTA

PRODUCTO Maquila T.M.S. T.M.N.S. US$/Ton
0.75% US$

Concentrado Cu 115.00 10.496 0.079 10.417 1,604.92 16,719.02

Concentrado Pb 285.00 20.287 0.152 20.135 1,036.76 20,874.84

Concentrado Zn 380.00 38.768 0.291 38.478 704.72 27,115.81

TOTALES 69.551 69.030 64,709.66

582777293.xlsx/Conc Cu Pb Zn