Scribd Logo
Upload

Welcome to Scribd!

  • Lerchs Grossman

    Uploaded by

    enrike zamora
    10 views5 pages
    adsa

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    adsa

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    10 views5 pages

    Lerchs Grossman

    Uploaded by

    enrike zamora
    adsa

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 5

    Valor Und.

    C.minado-ore 1.6 $/t


    C.minado-waste 0.95 $/t
    C.procesamiento 5 $/t
    G&A 1.1 $/t
    Precio 1300 $/oz
    Rec. Metalúrgica 90% %
    C. venta 10 $/oz

    COG interno 0.180834 g/t


    COG económico 0.206285 g/t

    Ley Destino Valor Neto Und.


    0.18 B -0.9500 $/t
    0.197 P -0.3466 $/t
    0.25 P 1.6318 $/t
    Leyes 0 0 0 0.12 0.29 0.27
    0 0 0 0.25 0 0.31
    0 0 0 0.12 0.27 0.17
    0 0 0 0.35 0.28 0.07
    0 0 0 0.25 0.09 0.21
    0 0 0 0.16 0.04 0.06
    0 0 0 0.15 0.13 0.01
    0 0 0 0.34 0.31 0.31
    0 0 0 0.15 0.05 0.16
    0 0 0 0.15 0.2 0.28
    0 0 0 0.12 0.07 0.31

    Destinos B B B B P P
    B B B P B P
    B B B B P B
    B B B P P B
    B B B P B P
    B B B B B B
    B B B B B B
    B B B P P P
    B B B B B B
    B B B B P P
    B B B B B P

    Valor Neto -0.950 -0.950 -0.950 -0.950 3.125 2.378


    -0.950 -0.950 -0.950 1.632 -0.950 3.871
    -0.950 -0.950 -0.950 -0.950 2.378 -0.950
    -0.950 -0.950 -0.950 5.364 2.752 -0.950
    -0.950 -0.950 -0.950 1.632 -0.950 0.139
    -0.950 -0.950 -0.950 -0.950 -0.950 -0.950
    -0.950 -0.950 -0.950 -0.950 -0.950 -0.950
    -0.950 -0.950 -0.950 4.991 3.871 3.871
    -0.950 -0.950 -0.950 -0.950 -0.950 -0.950
    -0.950 -0.950 -0.950 -0.950 -0.235 2.752
    -0.950 -0.950 -0.950 -0.950 -0.950 3.871

    Valor Neto Acumulado -0.950 -0.950 -0.950 -0.950 3.125 2.378


    -1.900 -1.900 -1.900 0.682 2.175 6.250
    -2.850 -2.850 -2.850 -0.268 4.553 5.300
    -3.800 -3.800 -3.800 5.096 7.305 4.350
    -4.750 -4.750 -4.750 6.728 6.355 4.488
    -5.700 -5.700 -5.700 5.778 5.405 3.538
    -6.650 -6.650 -6.650 4.828 4.455 2.588
    -7.600 -7.600 -7.600 9.819 8.326 6.460
    -8.550 -8.550 -8.550 8.869 7.376 5.510
    -9.500 -9.500 -9.500 7.919 7.141 8.261
    -10.450 -10.450 -10.450 6.969 6.191 12.133

    -0.950 -1.900 -2.850 -3.800 0.957 3.335


    -1.900 -2.850 -3.800 -2.168 0.007 10.199
    -2.850 -4.750 -5.700 -4.068 3.949 12.001
    -3.800 -6.650 -8.550 -0.604 6.701 11.051
    -4.750 -8.550 -11.400 -1.822 5.751 11.189
    -5.700 -10.450 -14.250 -5.622 3.583 9.289
    -6.650 -12.350 -17.100 -9.422 -1.167 6.171
    -7.600 -14.250 -19.950 -7.281 1.045 7.505
    -8.550 -16.150 -22.800 -11.081 0.095 6.555
    -9.500 -18.050 -25.650 -14.881 -3.939 8.356
    -10.450 -19.950 -28.500 -18.681 -8.689 8.193
    0.27 0.01 0.24 0 0 0
    0.2 0.25 0.2 0 0 0
    0.32 0.04 0.32 0 0 0
    0.16 0.11 0.27 0 0 0
    0.28 0.3 0.19 0 0 0
    0.28 0.23 0.33 0 0 0
    0.34 0.07 0.24 0 0 0
    0.23 0.29 0.29 0 0 0
    0.25 0.17 0.24 0 0 0
    0.1 0.04 0.1 0 0 0
    0.18 0.05 0.07 0 0 0

    P B P B B B
    P P P B B B
    P B P B B B
    B B P B B B
    P P P B B B
    P P P B B B
    P B P B B B
    P P P B B B
    P B P B B B
    B B B B B B
    B B B B B B

    2.378 -0.950 1.258 -0.950 -0.950 -0.950


    -0.235 1.632 -0.235 -0.950 -0.950 -0.950
    4.245 -0.950 4.245 -0.950 -0.950 -0.950
    -0.950 -0.950 2.378 -0.950 -0.950 -0.950
    2.752 3.498 -0.608 -0.950 -0.950 -0.950
    2.752 0.885 4.618 -0.950 -0.950 -0.950
    4.991 -0.950 1.258 -0.950 -0.950 -0.950
    0.885 3.125 3.125 -0.950 -0.950 -0.950
    1.632 -0.950 1.258 -0.950 -0.950 -0.950
    -0.950 -0.950 -0.950 -0.950 -0.950 -0.950
    -0.950 -0.950 -0.950 -0.950 -0.950 -0.950

    2.378 -0.950 1.258 -0.950 -0.950 -0.950


    2.144 0.682 1.024 -1.900 -1.900 -1.900
    6.388 -0.268 5.269 -2.850 -2.850 -2.850
    5.438 -1.218 7.647 -3.800 -3.800 -3.800
    8.190 2.280 7.039 -4.750 -4.750 -4.750
    10.941 3.165 11.657 -5.700 -5.700 -5.700
    15.933 2.215 12.915 -6.650 -6.650 -6.650
    16.818 5.340 16.040 -7.600 -7.600 -7.600
    18.450 4.390 17.299 -8.550 -8.550 -8.550
    17.500 3.440 16.349 -9.500 -9.500 -9.500
    16.550 2.490 15.399 -10.450 -10.450 -10.450

    12.577 13.194 20.329 19.379 21.489 26.357


    14.144 19.071 20.095 22.439 27.307 26.876
    18.389 18.121 24.339 29.207 28.776 28.644
    17.439 18.161 32.057 31.626 31.494 30.811
    19.379 24.411 35.426 35.294 34.611 31.086
    22.131 28.387 40.044 39.361 35.836 30.136
    25.222 27.437 45.061 41.536 35.195 29.186
    24.323 32.146 48.186 41.845 34.245 27.595
    26.806 31.196 49.445 40.895 33.295 25.695
    25.856 30.246 47.545 39.945 31.395 23.795
    24.906 28.346 45.645 37.095 29.495 20.945

    You might also like