Professional Documents
Culture Documents
carguio 0.6
acarreo 0.94
perforacion 0.42
voladura 0.57
5 6 7 8 9 10 11 12
2024 2025 2026 2027 2028 2029 2030 2031
1,800,164 1,799,756 1,800,033 1,800,181 1,799,788 1,800,119 1,800,022 1,799,885
5,058,166 4,477,688 4,250,895 4,341,798 4,569,814 3,877,993 5,317,440 5,105,328
-
-
13 14 15 16 17 18 19 20
2032 2033 2034 2035 2036 2037 2038 2039
1,800,216 1,799,810 1,800,065 1,799,979 1,800,033 1,799,990 1,799,885 1,800,154
4,182,112 4,309,251 3,960,826 4,447,939 3,232,410 4,300,409 4,800,882 4,726,063
21 22
2040 2041
1,799,885 286,697
3,470,222 379,100
EVALUACIN ECONOMICA DE UN PROYECTO MINERO
RECUPERACION (%)
Zn 87
Pb 89
Ag 84
RECERVAS 36481041
PRODUCCION ANUAL DE MINERAL 1800000
PRODUCCION DIARIA 5000
Gastos administrativos y ventas ($/TM) 0
AOS 22 y dos meses
Supuestos
1 2 3 4 5
0 2018 2019 2020 2021 2022
Programa Produccin DE MINERAL(miles TM/ao) 1,620 1,800 1,800 1,800 1,800
Programa Produccin DE DESMONTE (miles TM/ao) 7,790 7,318 6,091 4,996 5,058
Costos produccin MINERAL ($/TM) 10.4 10.4 10.4 10.4 10.4
Costos produccin DESMONTE ($/TM) 1.13 1.13 1.13 1.13 1.13
Gastos administrativos y ventas (miles $) 0 0 0 0 0
Valor Residual
Costos 25,653 26,989 25,603 24,364 24,437
F.C A
FLUJO DE CAJA DEL ACCIONISTA
0 1 2 3 4 5
Ingresos
Prestamos 50,000
VENTAS POR CONCENTRADO 53,460 63,525 95,117 100,046 92,707
Valor Residual
Recupero Capital Trabajo
Total Ingresos 50,000 53,460 63,525 95,117 100,046 92,707
EGRESOS
Inversiones 177,812
Costos 25,653 26,989 25,603 24,364 24,437
Gastos 0 0 0 0 0
Amortizacion deuda 0 1,172 1,266 1,367 1,476
Intereses deuda 5,200 5,200 5,106 5,005 4,896
Regalas Mineras 479 802 2,022 2,250 1,976
Impuesto Especial Mineria 445 745 1,880 2,092 1,837
Particip. Trabajadores 545 1,193 3,651 4,117 3,575
Impuesto Renta 1,849 4,048 12,385 13,967 12,129
Total Egresos 177,812 34,170 40,150 51,912 53,162 50,326
SALDO CAJA -127,812 19,290 23,375 43,205 46,884 42,381
VANF (12%) 136,553
TIRF 26%
RESUMEN PROYECTO
INVERSION VAN TIR K
SIN IMPUEST. 177,812 262,496 30% 12%
PROYECTO 177,812 255,757 29% 10%
ACCIONISTA 127,812 136,553 26% 12%
BANCO 50,000 119,203 8%
18%
ANALISIS DE SENSIBILIDAD AL FLUJO ECONOMICO
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
23,777 23,524 23,628 23,882 23,103 24,729 24,488 23,448 23,587 23,196 23,746
0 0 0 0 0 0 0 0 0 0 0
23,777 23,524 23,628 23,882 23,103 24,729 24,488 23,448 23,587 23,196 23,746
69,367 57,689 64,231 54,581 60,082 56,507 65,377 51,821 49,208 69,614 67,194
13,281.18 13,281.18 13,281.18 13,281.18 13,281.18
1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91
6 7 8 9 10 11 12 13 14 15 16
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
23,777 23,524 23,628 23,882 23,103 24,729 24,488 23,448 23,587 23,196 23,746
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
23,777 23,524 23,628 23,882 23,103 24,729 24,488 23,448 23,587 23,196 23,746
0 0 0 0 0 0 0 0 0 0 0
2,016 1,584 1,826 1,469 1,673 2,032 2,360 1,859 1,762 2,517 2,427
1,875 1,473 1,698 1,366 1,555 1,889 2,194 1,728 1,638 2,340 2,257
4,048 3,181 3,667 2,950 3,359 4,080 4,739 3,731 3,537 5,053 4,874
13,967 10,974 12,650 10,177 11,587 14,075 16,348 12,874 12,204 17,434 16,814
45,683 40,736 43,470 39,844 41,277 46,804 50,129 43,640 42,729 50,540 50,117
47,461 40,477 44,390 38,619 41,908 34,432 39,736 31,629 30,067 42,270 40,823
14,872 14,872 14,872 14,872 14,872 1,591 1,591 1,591 1,591 1,591 1,591
62,333 55,350 59,262 53,491 56,780 36,023 41,327 33,220 31,658 43,861 42,414
1,594.61 1,722.18 1,859.95 2,008.75 2,169.45 2,343.00 2,530.44 2,732.88 2,951.51 3,187.63 3,442.64
4,777.48 4,649.91 4,512.13 4,363.34 4,202.64 4,029.08 3,841.64 3,639.21 3,420.58 3,184.46 2,929.45
6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08 6,372.08
4,777 4,650 4,512 4,363 4,203 4,029 3,842 3,639 3,421 3,184 2,929
45,827 35,110 41,323 32,510 37,779 46,966 55,391 43,004 40,797 59,982 57,990
3,666 2,809 3,306 2,601 3,022 3,757 4,431 3,440 3,264 4,799 4,639
42,161 32,301 38,017 29,910 34,757 43,209 50,959 39,564 37,533 55,183 53,351
12,437 9,529 11,215 8,823 10,253 12,747 15,033 11,671 11,072 16,279 15,738
29,723 22,772 26,802 21,086 24,503 30,462 35,926 27,893 26,461 38,904 37,612
6 7 8 9 10 11 12 13 14 15 16
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
93,144 81,213 87,860 78,463 83,185 81,236 89,865 75,269 72,795 92,810 90,940
23,777 23,524 23,628 23,882 23,103 24,729 24,488 23,448 23,587 23,196 23,746
0 0 0 0 0 0 0 0 0 0 0
1,595 1,722 1,860 2,009 2,169 2,343 2,530 2,733 2,952 3,188 3,443
4,777 4,650 4,512 4,363 4,203 4,029 3,842 3,639 3,421 3,184 2,929
2,016 1,584 1,826 1,469 1,673 2,032 2,360 1,859 1,762 2,517 2,427
1,875 1,473 1,698 1,366 1,555 1,889 2,194 1,728 1,638 2,340 2,257
3,666 2,809 3,306 2,601 3,022 3,757 4,431 3,440 3,264 4,799 4,639
12,437 9,529 11,215 8,823 10,253 12,747 15,033 11,671 11,072 16,279 15,738
50,144 45,291 48,045 44,513 45,979 51,526 54,879 48,518 47,695 55,503 55,180
43,001 35,922 39,814 33,950 37,206 29,710 34,987 26,751 25,100 37,307 35,760
17 18 19 20 21 22
2034 2035 2036 2037 2039 23
1,800 1,800 1,800 1,800 1,800 287 37,907
3,232 4,300 4,801 4,726 3,470 379
10.4 10.4 10.4 10.4 10.4 10.4
1.13 1.13 1.13 1.13 1.13 1.13
0 0 0 0 0 0
2036 2037 2038 2039 2040 2041
1,600
22,373 23,579 24,144 24,062 22,640 3,410
0 0 0 0 0 0
22,373 23,579 24,144 24,062 22,640 3,410 1,600
70,886 85,856 69,812 86,686 55,778 18,833 -1,600
VR
0 132,811.82
1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 1,590.91 35,000.00
17 18 19 20 22
93,259 109,435 93,955 110,748 78,418 12,243
0
22,373 23,579 24,144 24,062 22,640 3,410
0 0 0 0 0 0
1,591 1,591 1,591 1,591 1,591 1,591
69,295 84,265 68,221 85,096 54,187 7,242
69,295 84,265 68,221 85,096 54,187 7,242
2,564 3,118 2,524 3,149 2,005 268
2,384 2,899 2,347 2,927 1,864 249
64,347 78,248 63,350 79,020 50,318 6,725
5,148 6,260 5,068 6,322 4,025 538
59,200 71,988 58,282 72,698 46,293 6,187
17,760 21,596 17,485 21,809 13,888 1,856
41,440 50,392 40,797 50,889 32,405 4,331
17 18 19 20 21 9
1,600
22,373 23,579 24,144 24,062 22,640 3,410
0 0 0 0 0 0
2,564 3,118 2,524 3,149 2,005 268
2,384 2,899 2,347 2,927 1,864 249
5,148 6,260 5,068 6,322 4,025 538
17,760 21,596 17,485 21,809 13,888 1,856
50,228 57,452 51,567 58,269 44,422 6,321 1,600
43,031 51,983 42,388 52,480 33,996 15,922 -1,600
1,591 1,591 1,591 1,591 1,591 1,591
44,621 53,574 43,979 54,070 35,587 17,512 -1,600
17 18 19 20 22 9
1,600
22,373 23,579 24,144 24,062 22,640 3,410
0 0 0 0 0 0
3,718 4,015 4,337 4,684 4,684 4,684
2,654 2,357 2,035 1,688 1,688 1,688
2,564 3,118 2,524 3,149 2,005 268
2,384 2,899 2,347 2,927 1,864 249
4,935 6,071 4,905 6,187 3,890 403
16,744 20,597 16,641 20,988 13,198 1,367
55,372 62,636 56,933 63,684 49,970 12,069 1,600
37,887 46,799 37,023 47,064 28,448 10,174 -1,600
PROMEDIO
LEYES
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Ag %Pb %Zn
CABEZA 1,791,008.9 100.00 1.16 0.003613 1.08 1.06
CONC. PB 26,044.1 1.45 55.00 0.17 63.00 4.50
CONC. ZN 27,038.1 1.51 12.00 0.04 3.30 57.00
RELAVE 1,737,926.7 97.04 0.26 0.001 0.12 0.14
3.1103E-05
PAGOS
Pb
Ag
TOTAL PAGOS
DEDUCCIONES
Maquila Base
Escalador Maquila 99
Penalidades As 1.5
Penalidades Sb 1.8
TOTAL DEDUCCIONES
VALORIZACION DE CNCENTRADO D
PAGOS
Zn
Ag 75%
TOTAL PAGOS
DEDUCCIONES
Maquila Base
Escalador Maquila 115.00
Penalidades As 0.96
Penalidades Sb 1.2
TOTAL DEDUCCIONES
CONCENTRADO PB
CONCENTRADO ZN
VALOR UNITARIO MINERAL
TM PROCESADAS
VENTAS TOTALES
CONTRIBUCION ECONOMICA
MINERAL $/TM %
ZINC 16.47 34%
PLOMO 17.33 36%
PLATA 14.47 30%
TOTAL 48.27 100%
FACTOR
0.91240922 30.30 30.30
17.33
12.96
0.88810546 17.97 17.97
16.47
1.50
equivalente
%
%
PESO (TMS) Ley (%) % REC.
Concentrado Total : 53,082.17 -
Contenido Total Ag : 54.65 0.10 84.44
Contenido Total Pb : 17,300.01 32.59 89.24
Contenido Total Zn : 16,583.70 31.24 87.21
Pb Zn Pb Zn Pb Zn
1,620,195.00 1,800,027.00 1,800,017.00
31,218.39 37,794.21 56,018.83
18,249.62 12,968.77 20,753.96 17,040.26 31,836.82 24,182.01
88.78 124.93 86.73 105.63 56.54 74.44
Pb Zn Pb Zn Pb Zn
1,799,858.00 1,800,164.00 1,799,756.00
58,968.79 54,698.34 55,387.86
33,423.72 25,545.07 30,898.49 23,799.85 30,468.94 24,918.92
53.85 70.46 58.26 75.64 59.07 72.22
Pb Zn Pb Zn Pb Zn
1,800,033.00 1,800,181.00 1,799,788.00
48,217.79 52,069.19 46,598.86
26,666.05 21,551.73 28,974.85 23,094.34 25,744.41 20,854.45
67.50 83.52 62.13 77.95 69.91 86.30
2041
CONCENTRADOMINERAL
68,915.25 0.2403764443
51,547.80 0.1797987697
120,463.06 0.420175214
10,551.45 0.0368034736
10,551.45 0.0368034736
109,911.60 0.38
2041
12,517,924.46 43.66
1,143,414.67 3.99
13,661,339.13 47.65
1,528,629.23 5.33
1,528,629.23 5.33
12,132,709.89 42.32
12,242,621.50
0.22
38.78
3.80
42.79
2020
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,620,195.0 100.00 1.06 0.85 0.64 13,690.60
CONC. PB 18,249.617 1.13 55.00 63.00 4.50 31.22
CONC. ZN 12,968.772 0.80 12.00 3.30 57.00 4.84
RELAVE 1,588,976.611 98.07 0.26 0.12 0.14 12.85
total de concentrado 31,218.389 48.91
2021
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,027.0 100.00 0.98 0.88 0.73 55.05
CONC. PB 20,754.0 1.15 55.00 63.00 4.50 35.50
CONC. ZN 17,040.3 0.95 12.00 3.30 57.00 6.36
RELAVE 1,762,232.8 97.90 0.26 0.12 0.14 14.25
37,794.2
2022
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,017.0 100.00 1.28 1.27 0.98 71.83
CONC. PB 31,836.8 1.77 55.00 63.00 4.50 54.46
CONC. ZN 24,182.0 1.34 12.00 3.30 57.00 9.03
RELAVE 1,743,998.2 96.89 0.26 0.12 0.14 14.10
56,018.8
2023
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,858.0 100.00 1.35 1.33 1.03 75.83
CONC. PB 33,423.7 1.86 55.00 63.00 4.50 57.18
CONC. ZN 25,545.1 1.42 12.00 3.30 57.00 9.53
RELAVE 1,740,889.2 96.72 0.26 0.12 0.14 14.08
58,968.8
2024
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,164.0 100.00 1.18 1.24 0.97 66.23
CONC. PB 30,898.5 1.72 55.00 63.00 4.50 52.86
CONC. ZN 23,799.9 1.32 12.00 3.30 57.00 8.88
RELAVE 1,745,465.7 96.96 0.26 0.12 0.14 14.12
54,698.3
2025
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,756.0 100.00 1.24 1.23 1.00 69.51
CONC. PB 30,468.9 1.69 55.00 63.00 4.50 52.12
CONC. ZN 24,918.9 1.38 12.00 3.30 57.00 9.30
RELAVE 1,744,368.1 96.92 0.26 0.12 0.14 14.11
55,387.9
2026
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,033.0 100.00 1.11 1.09 0.89 62.38
CONC. PB 26,666.1 1.48 55.00 63.00 4.50 45.62
CONC. ZN 21,551.7 1.20 12.00 3.30 57.00 8.04
RELAVE 1,751,815.2 97.32 0.26 0.12 0.14 14.17
48,217.8
2027
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,181.0 100.00 1.20 1.17 0.94 67.44
CONC. PB 28,974.8 1.61 55.00 63.00 4.50 49.57
CONC. ZN 23,094.3 1.28 12.00 3.30 57.00 8.62
RELAVE 1,748,111.8 97.11 0.26 0.12 0.14 14.14
52,069.2
2028
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,788.0 100.00 1.12 1.06 0.86 62.77
CONC. PB 25,744.4 1.43 55.00 63.00 4.50 44.04
CONC. ZN 20,854.5 1.16 12.00 3.30 57.00 7.78
RELAVE 1,753,189.1 97.41 0.26 0.12 0.14 14.18
46,598.9
2029
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,119.0 100.00 1.19 1.15 0.84 66.38
CONC. PB 28,500.2 1.58 55.00 63.00 4.50 48.75
CONC. ZN 19,998.6 1.11 12.00 3.30 57.00 7.46
RELAVE 1,751,620.2 97.31 0.26 0.12 0.14 14.17
48,498.8
2030
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,022.0 100.00 1.21 1.08 0.91 67.99
CONC. PB 26,284.6 1.46 55.00 63.00 4.50 44.96
CONC. ZN 22,238.8 1.24 12.00 3.30 57.00 8.30
RELAVE 1,751,498.6 97.30 0.26 0.12 0.14 14.16
48,523.4
2031
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,885.0 100.00 1.30 1.24 0.89 72.65
CONC. PB 30,904.1 1.72 55.00 63.00 4.50 52.87
CONC. ZN 21,403.0 1.19 12.00 3.30 57.00 7.99
RELAVE 1,747,577.9 97.09 0.26 0.12 0.14 14.13
52,307.1
2032
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,216.0 100.00 1.23 1.02 0.82 68.63
CONC. PB 24,878.7 1.38 55.00 63.00 4.50 42.56
CONC. ZN 19,686.9 1.09 12.00 3.30 57.00 7.35
RELAVE 1,755,650.4 97.52 0.26 0.12 0.14 14.20
44,565.6
2033
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,810.0 100.00 1.09 0.94 0.89 61.00
CONC. PB 22,267.8 1.24 55.00 63.00 4.50 38.09
CONC. ZN 22,178.0 1.23 12.00 3.30 57.00 8.28
RELAVE 1,755,364.3 97.53 0.26 0.12 0.14 14.20
44,445.7
2034
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,065.0 100.00 1.26 1.18 1.08 70.36
CONC. PB 28,870.0 1.60 55.00 63.00 4.50 49.39
CONC. ZN 27,436.1 1.52 12.00 3.30 57.00 10.24
RELAVE 1,743,758.9 96.87 0.26 0.12 0.14 14.10
56,306.1
2035
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,979.0 100.00 1.16 1.09 1.17 64.76
CONC. PB 26,101.2 1.45 55.00 63.00 4.50 44.65
CONC. ZN 30,710.5 1.71 12.00 3.30 57.00 11.46
RELAVE 1,743,167.3 96.84 0.26 0.12 0.14 14.10
56,811.7
2036
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,033.0 100.00 1.22 1.11 1.20 68.48
CONC. PB 26,847.9 1.49 55.00 63.00 4.50 45.93
CONC. ZN 31,351.4 1.74 12.00 3.30 57.00 11.70
RELAVE 1,741,833.7 96.77 0.26 0.12 0.14 14.09
58,199.3
2037
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,990.0 100.00 1.34 1.37 1.24 75.14
CONC. PB 34,125.2 1.90 55.00 63.00 4.50 58.38
CONC. ZN 32,203.9 1.79 12.00 3.30 57.00 12.02
RELAVE 1,733,660.9 96.32 0.26 0.12 0.14 14.02
66,329.1
2038
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,885.0 100.00 1.11 1.05 1.32 62.29
CONC. PB 24,804.1 1.38 55.00 63.00 4.50 42.43
CONC. ZN 35,513.0 1.97 12.00 3.30 57.00 13.25
RELAVE 1,739,567.9 96.65 0.26 0.12 0.14 14.07
60,317.1
2039
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,800,154.0 100.00 1.28 1.15 1.64 71.61
CONC. PB 27,203.3 1.51 55.00 63.00 4.50 46.54
CONC. ZN 45,419.8 2.52 12.00 3.30 57.00 16.95
RELAVE 1,727,530.8 95.97 0.26 0.12 0.14 13.97
72,623.2
2040
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,799,885.0 100.00 0.54 0.34 2.04 30.09
CONC. PB 3,366.6 0.19 55.00 63.00 4.50 5.76
CONC. ZN 59,976.0 3.33 12.00 3.30 57.00 22.39
RELAVE 1,736,542.4 96.48 0.26 0.12 0.14 14.04
63,342.6
2040
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 286,697.2 100.00 0.65 0.24 2.16 5.77
CONC. PB 52.8 0.02 55.00 63.00 4.50 0.09
CONC. ZN 10,190.9 3.55 12.00 3.30 57.00 3.80
RELAVE 276,453.6 96.43 0.26 0.12 0.14 2.24
10,243.6
PROMEDIO DE CONCTRADO
PB 27,390.2 65.388674506
ZN 25,104.8 71.34136315
PROMEDIO
LEYES CONTENIDO METLICO
PRODUCTOS PESO (TMS) % PESO
Ag (oz/t) %Pb %Zn Ag
CABEZA 1,791,008.9 100.00 1.16 1.08 1.06 64.72
CONC. PB 26,044.1 1.45 55.00 63.00 4.50 44.55
CONC. ZN 27,038.1 1.51 12.00 3.30 57.00 10.09
RELAVE 1,737,926.7 97.04 0.26 0.12 0.14 14.05
CONTENIDO METLICO % RECUPERACIN
RATIO
Pb Zn Ag Pb Zn
13,832.00 10,438.00 100.00 100.00 100.00 Concentrado Total :
11,497.26 821.23 58.35 83.12 7.87 88.78 Contenido Total Ag :
427.97 7,392.20 9.05 3.09 70.82 124.93 Contenido Total Pb :
1,906.77 2,224.57 32.60 13.79 21.31 Contenido Total Zn :
67.40 86.21 78.69
DIO
CONTENIDO METLICO % RECUPERACIN
RATIO
Pb Zn Ag Pb Zn
19,385.53 19,016.80 100.00 100.00 100.00 Concentrado Total :
16,407.76 1,171.98 68.85 84.64 6.16 68.77 Contenido Total Ag :
892.26 15,411.72 15.59 4.60 81.04 66.24 Contenido Total Pb :
2,085.51 2,433.10 15.56 10.76 12.79 Contenido Total Zn :
PESO (TMS) Ley (%) % REC.
31,218.39 -
36.06 0.12 0.26 2020
11,925.23 38.20 86.21 2021
8,213.43 26.31 78.69 2022
2023
2024
2025
PESO (TMS) Ley (%) % REC. 2026
37,794.21 - 2027
41.86 0.11 76.05 2028
13,637.32 36.08 86.58 2029
10,646.87 28.17 81.19 2030
2031
2032
2033
PESO (TMS) Ley (%) % REC. 2034
56,018.83 - 2035
63.49 0.11 88.39 2036
20,855.20 37.23 90.88 2037
15,216.40 27.16 86.17 2038
2039
2040
2041
PESO (TMS) Ley (%) % REC.
58,968.79 -
66.71 0.11 87.98
21,899.93 37.14 91.29
16,064.76 27.24 86.83
1,113,242.10
36,506,819.9
PESO (TMS) Ley (%) % REC.
53,082.17 -
54.65 0.10 84.44
17,300.01 32.59 89.24
16,583.70 31.24 87.21
ORE PLATA LEAD ZINC
TM
1,620,195.00 1.06 0.85 0.64
1,800,027.00 0.98 0.88 0.73
1,800,017.00 1.28 1.27 0.98
1,799,858.00 1.35 1.33 1.03
1,800,164.00 1.18 1.24 0.97
1,799,756.00 1.24 1.23 1.00
1,800,033.00 1.11 1.09 0.89
1,800,181.00 1.20 1.17 0.94
1,799,788.00 1.12 1.06 0.86
1,800,119.00 1.19 1.15 0.84
1,800,022.00 1.21 1.08 0.91
1,799,885.00 1.30 1.24 0.89
1,800,216.00 1.23 1.02 0.82
1,799,810.00 1.09 0.94 0.89
1,800,065.00 1.26 1.18 1.08
1,799,979.00 1.16 1.09 1.17
1,800,033.00 1.22 1.11 1.20
1,799,990.00 1.34 1.37 1.24
1,799,885.00 1.11 1.05 1.32
1,800,154.00 1.28 1.15 1.64
1,799,885.00 0.54 0.34 2.04
286,697.20 0.65 0.24 2.16
37906759.2 1.161719159 1.082380263 1.061792695
560 4,440
605 3,834
654 3,181
706 2,475
762 1,713
823 889
889 0