Para el % de recuperacion

toneladas

100

Contenido Metal de 100tn

5
5
5
5
5
5
5
5
5
5
5

cm
4.5
4.45
4.4
4.35
4.3
4.25
4.2
4.15
4.1
4.05
4

R
90.0%
89.0%
88.0%
87.0%
86.0%
85.0%
84.0%
83.0%
82.0%
81.0%
80.0%

ley
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%

Blister
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3

Rf
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%

factor
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98

Rf
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%

factor
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98

Para la ley
toneladas

100

Contenido Metal de 100tn

5
5
5
5
5
5
5
5
5
5
5

cm
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5

R
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%

ley
5.00%
4.95%
4.90%
4.85%
4.80%
4.75%
4.70%
4.65%
4.60%
4.55%
4.50%

Blister
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3

Para el % de recuperacion en refineria

toneladas

100

Contenido Metal de 100tn

5
5
5
5
5
5
5

cm
4.5
4.5
4.5
4.5
4.5
4.5
4.5

R
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%

ley
5%
5%
5%
5%
5%
5%
5%

Blister
4.3
4.29
4.28
4.27
4.26
4.25
4.24

Rf
95.6%
95.3%
95.1%
94.9%
94.7%
94.4%
94.2%

factor
0.98
0.98
0.98
0.98
0.98
0.98
0.98

5
5
5
5

4.5
4.5
4.5
4.5

90.0%
90.0%
90.0%
90.0%

5%
5%
5%
5%

4.23
4.22
4.21
4.2

94.0%
93.8%
93.6%
93.3%

0.98
0.98
0.98
0.98

Rf
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%

factor
0.98
0.979
0.978
0.977
0.976
0.975
0.974
0.973
0.972
0.971
0.97

Para el factor de liquidacion

toneladas

100

Contenido Metal de 100tn

5
5
5
5
5
5
5
5
5
5
5

cm
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5

R
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%

ley
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%

Blister
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3

Para el precio del concentrado

toneladas

100

Contenido Metal de 100tn

5
5
5
5
5
5
5
5
5
5
5

cm
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5

R
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%
90.0%

ley
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%

Blister
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3
4.3

Rf
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%
95.6%

factor
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98
0.98

Precio
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00

Valor mineral
$9,692.20
$9,584.51
$9,476.82
$9,369.13
$9,261.44
$9,153.74
$9,046.05
$8,938.36
$8,830.67
$8,722.98
$8,615.29

Precio
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00

Valor mineral
$9,692.20
$9,595.28
$9,498.36
$9,401.43
$9,304.51
$9,207.59
$9,110.67
$9,013.75
$8,916.82
$8,819.90
$8,722.98

Precio
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00

Valor mineral
$9,692.20
$9,669.66
$9,647.12
$9,624.58
$9,602.04
$9,579.50
$9,556.96

$2,300.00
$2,300.00
$2,300.00
$2,300.00

$9,534.42
$9,511.88
$9,489.34
$9,466.80

Precio
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00
$2,300.00

Valor mineral
$9,692.20
$9,682.31
$9,672.42
$9,662.53
$9,652.64
$9,642.75
$9,632.86
$9,622.97
$9,613.08
$9,603.19
$9,593.30

Precio
$2,300.00
$2,260.00
$2,220.00
$2,180.00
$2,140.00
$2,100.00
$2,060.00
$2,020.00
$1,980.00
$1,940.00
$1,900.00

Valor mineral
$9,692.20
$9,523.64
$9,355.08
$9,186.52
$9,017.96
$8,849.40
$8,680.84
$8,512.28
$8,343.72
$8,175.16
$8,006.60

Rtulos de fila
$2,300.00
Total general

Valores
Suma de Precio Suma de Valor mineral Suma de R Suma de ley Suma de cm
25300
100691.1889
9.35
0.55
46.75
25300
100691.1889
9.35
0.55
46.75

Suma de Precio

Suma de Contenido Metal de 100tn

55
55

$2,300.00