Grupo de software

Descripción Unidad Valor Descripción Unidad Valor

Costo de Mina US$/t 55.00 LCEeq g/t 3.442
Costo de Planta US$/t 18.00
G&A US$/t 2.00
Otros US$/t 1.00
RecMet Au % 76.00
RecMet Ag % 16.00
Precio Au US$/oz 1,000.00
Costo de Venta US$/oz 100.00
Precio Ag US$/oz 17.00

Valor del Bloque

INGRESOS Volumen m3 Densidad Tonelaje t Ley g/t Finos g RecMet % FinosRec g Precio-CostVenta US$/oz Total US$
AU 1000 3.86 3860 3.6 13896 76.00 10,560.96 900.00 305,588
AG 1000 3.86 3860 25.6209 98,897 16.00 15,823 17.00 8,649
Total 314,237

Ley de Corte Equivalente

AU AG
PRECIO US$/oz 1,000.00 17.00
COSTO DE VENTA US$/oz 100.00
RECMET % 76.00 16.00
68,400 272
1 0.003977 FACTOR

Ley Equi AU 3.7019

AU+AG*FACTOR
 4_10 6,026 5.4107 0% - - 6,026 5.4107
5_1 1,896 4.5953 46% 875 - 2,771 3.1442
5_2 17,707 5.5521 0% - - 17,707 5.5521
UNDERGORUND : EVALUACIÓN DE STOPE 5_3 UNDERGORUND : EVALUACIÓN DE STOPE
32,099 5.5788 0% - - 32,099 5.5788
Reporte de Stope Veta Dilución Mina Reporte de Stope Diseño 5_4 Reporte
21,758de Stope Veta
5.2061 0% Dilución
- Mina - Reporte de Stope Diseño
21,758 5.2061
N° TAJO N° TAJO
t Aueq g/t Dilución % t Dilución Aueq g/t t Diluido Ley Diluida % 5_5 t21,432 Aueq g/t
5.0482 Dilución0%
% t Dilución
- Aueq g/t
- t Diluido
21,432 Ley Diluida %
5.0482
1_4 749 8.4730 34% 258 - 1,007 6.3022 1_4
5_6 749
30,791 8.4730
5.1079 34%
0% 258
- - 1,007
30,791 6.3022
5.1079
1_5 14,808 5.9574 42% 6,287 - 21,095 4.1819 1_5
5_7 14,808
43,637 5.9574
5.1334 42%
0% 6,287
- - 21,095
43,637 4.1819
5.1334
1_6 12,497 4.8036 0% - - 12,497 4.8036 1_6
5_8 12,497
16,127 4.8036
5.1733 0%
38% -
6,155 - 12,497
22,282 4.8036
3.7443
1_7
5_9 4,424
12,508 5.1187
5.7203 0% - - 4,424
12,508 5.1187
5.7203
1_7 4,424 5.1187 0% - - 4,424 5.1187
1_8
5_10 -
5,138 -1.0000
6.0560 - 0% - - -
5,138 -
6.0560
1_8 - -1.0000 - - - - -
2_4
6_1 17,363
10,446 4.8981
5.1635 0% - - 17,363
10,446 4.8981
5.1635
2_4 17,363 4.8981 0% - - 17,363 4.8981
2_5
6_2 33,654
32,153 5.4346
5.2105 0% - - 33,654
32,153 5.4346
5.2105
2_5 33,654 5.4346 0% - - 33,654 5.4346
2_6
6_3 28,391
41,091 5.3889
5.0336 0% - - 28,391
41,091 5.3889
5.0336
2_6 28,391 5.3889 0% - - 28,391 5.3889
2_7
6_4 13,724
34,544 5.4526
5.8531 0% - - 13,724
34,544 5.4526
5.8531
2_7 13,724 5.4526 0% - - 13,724 5.4526
2_8
6_5 797
30,335 4.7715
6.0555 0% - - 797
30,335 4.7715
6.0555
2_8 797 4.7715 0% - - 797 4.7715 3_3 3,732 7.0191 3,732 7.0191
6_6 40,019 4.6319 0% - - 40,019 4.6319
3_3 3,732 7.0191 0% - - 3,732 7.0191 3_4
6_7 23,428
61,272 5.5099
5.5310 0% - - 23,428
61,272 5.5099
5.5310
3_4 23,428 5.5099 0% - - 23,428 5.5099 3_5
6_8 28,902
17,457 5.6439
4.6802 0% - - 28,902
17,457 5.6439
4.6802
3_5 28,902 5.6439 0% - - 28,902 5.6439 3_6
6_9 30,446
3,638 4.9049
5.3443 0% - - 30,446
3,638 4.9049
5.3443
3_6 30,446 4.9049 0% - - 30,446 4.9049 3_7
6_10 12,554
2,040 4.6868
5.6936 0% - - 12,554
2,040 4.6868
5.6936
3_7 12,554 4.6868 0% - - 12,554 4.6868 3_8
7_1 1,356
4,024 5.1056
5.1407 0% - - 1,356
4,024 5.1056
5.1407
3_8 1,356 5.1056 0% - - 1,356 5.1056 3_9
7_2 1,199
15,888 5.1318
4.6869 0% - - 1,199
15,888 5.1318
4.6869
3_9 1,199 5.1318 0% - - 1,199 5.1318 3_10
7_3 1,449
25,252 4.3630
5.3721 0% - - 1,449
25,252 4.3630
5.3721
3_10 1,449 4.3630 0% - - 1,449 4.3630 4_2
7_4 1,008
32,822 3.6040
5.0297 0% - - 1,008
32,822 3.6040
5.0297
4_2 1,008 3.6040 0% - - 1,008 3.6040 4_3
7_5 12,524
53,040 5.6571
5.3529 0% - - 12,524
53,040 5.6571
5.3529
4_3 12,524 5.6571 0% - - 12,524 5.6571 4_4
7_6 11,566
32,502 5.1063
5.5434 0% - - 11,566
32,502 5.1063
5.5434
4_4 11,566 5.1063 0% - - 11,566 5.1063 4_5
7_7 9,425
61,772 5.2684
4.4146 0% - - 9,425
61,772 5.2684
4.4146
4_5 9,425 5.2684 0% - - 9,425 5.2684 4_6
7_8 13,479
9,651 5.7002
5.8077 0% - - 13,479
9,651 5.7002
5.8077
4_6 13,479 5.7002 0% - - 13,479 5.7002 4_7
8_2 10,301
1,694 5.2257
3.7366 0% - - 10,301
1,694 5.2257
3.7366
4_7 10,301 5.2257 0% - - 10,301 5.2257 4_8
8_3 17,128
27,037 5.6141
5.7748 0% - - 17,128
27,037 5.6141
5.7748
4_9
8_4 14,340
58,604 6.1577
4.6503 0% - - 14,340
58,604 6.1577
4.6503
4_8 17,128 5.6141 0% - - 17,128 5.6141
4_10
8_5 6,026
43,454 5.4107
4.7478 0% - - 6,026
43,454 5.4107
4.7478
4_9 14,340 6.1577 0% - - 14,340 6.1577
5_1
8_6 1,896
8,782 4.5953
4.5628 46%
0% 875
- - 2,771
8,782 3.1442
4.5628
4_10 6,026 5.4107 0% - - 6,026 5.4107
5_2
8_7 17,707
9,395 5.5521
4.2881 0% - - 17,707
9,395 5.5521
4.2881
5_1 1,896 4.5953 46% 875 - 2,771 3.1442
5_3
8_8 32,099
196 5.5788
4.5839 0% - - 32,099
196 5.5788
4.5839
5_2 17,707 5.5521 0% - - 17,707 5.5521
5_4
9_3 21,758
28,296 5.2061
5.6392 0% - - 21,758
28,296 5.2061
5.6392
5_3 32,099 5.5788 0% - - 32,099 5.5788 5_5 21,432 5.0482 21,432 5.0482
9_4 107,469 5.5696 0% - - 107,469 5.5696
5_4 21,758 5.2061 0% - - 21,758 5.2061 5_6
9_5 30,791
56,356 5.1079
5.7799 0% - - 30,791
56,356 5.1079
5.7799
5_5 21,432 5.0482 0% - - 21,432 5.0482 5_7
9_6 43,637
3,675 5.1334
3.3815 0% - - 43,637
3,675 5.1334
3.3815