Planeamiento Superficial 1

D D D D D D D D D D D D D D D
D D D D D D D D D D 4 1 1 4 D
D D D D D D D D 2 2 3 4 3 3 4
D D D D D D D 4 3 4 3 1 2 3 4
D D D D D D D 2 2 3 4 2 3 2 3
D D D D D D 2 1 3 1 1 2 2 2 2
D D D D D 4 2 3 3 2 4 3 3 1 4
D D D D 3 4 1 2 1 1 2 4 2 2 2
D D D 4 1 3 1 1 1 2 2 2 4 3 3
D D 4 2 1 1 1 2 1 4 1 1 4 3 3
D 3 1 2 1 1 4 1 2 4 2 2 1 1 3
1 1 2 2 3 4 1 4 4 3 1 1 2 1 3
2 2 3 1 2 3 3 4 1 4 3 4 2 4 D
3 4 1 2 4 1 3 4 2 1 4 1 3 3 D
4 2 2 3 4 2 1 4 1 4 2 1 D D D
1 2 3 3 3 3 1 3 3 D D D D D D
1 1 3 4 2 3 3 4 D D D D D D D
3 1 1 3 3 4 1 D D D D D D D D
3 1 3 4 3 1 D D D D D D D D D
4 2 2 3 4 D D D D D D D D D D
4 2 3 D D D D D D D D D D D D
2 4 D D D D D D D D D D D D D
2 D D D D D D D D D D D D D D
Vista de frente (Plano XZ)
D D D D D D D 1 2 D D D D D D
D D D D D D 2 3 1 3 D D D D D
D D D D D D 4 1 2 2 D D D D D
D D D D D 3 1 4 3 4 D D D D D
D D D D D 2 1 2 2 3 D D D D D
D D D D D 1 2 1 3 1 1 D D D D
D D D D D 4 2 3 3 2 4 D D D D
D D D D D 4 1 2 1 1 2 D D D D
D D D D 1 3 1 1 1 2 2 D D D D
D D D D 1 1 1 2 1 4 1 D D D D
D D D D 1 1 4 1 2 4 2 D D D D
D D D D 3 4 1 4 4 3 1 D D D D
D D D D 2 3 3 4 1 4 3 D D D D
D D D D 4 1 3 4 2 1 4 D D D D
D D D 3 4 2 1 4 1 4 2 D D D D
D D D 3 3 3 1 3 3 2 2 D D D D
D D D 4 2 3 3 4 4 1 1 D D D D
D D D 3 3 4 1 1 2 1 1 D D D D
D D D 4 3 1 1 2 1 1 3 D D D D
D D D 3 4 1 3 2 1 2 3 D D D D
D D D 1 2 2 3 4 2 2 D D D D D
D D D 1 2 4 1 3 4 3 D D D D D
Vista Transversal (Plano YZ)
D D D D D D D 3 3 2 4 3 3 D D
D D D D D 4 1 2 1 1 2 4 2 2 2
D D D 4 1 3 1 1 1 2 2 2 4 3 3
D 4 4 2 1 1 1 2 1 4 1 1 4 3 3
1 3 1 2 1 1 4 1 2 4 2 2 1 1 3
1 1 2 2 3 4 1 4 4 3 1 1 2 1 3
2 2 3 1 2 3 3 4 1 4 3 4 2 4 1
3 4 1 2 4 1 3 4 2 1 4 1 3 3 D
4 2 2 3 4 2 1 4 1 4 2 1 1 D D
1 2 3 3 3 3 1 3 3 2 3 1 D D D
1 1 3 4 2 3 3 4 3 1 2 D D D D
3 1 1 3 3 4 1 1 2 1 D D D D D
3 1 3 4 3 1 1 1 D D D D D D D
4 2 2 3 4 D D D D D D D D D D
4 2 3 D D D D D D D D D D D D
Vista de planta (Plano XY)

ORE TM ORE WASTE TM WASTE SR #Cubos de ORE
D 0 0.00 15 134156.25 0 L
D 0 0.00 13 116268.75 0 Densidad
D 4 35,775.00 8 71550 2 Cut Off
D 7 62,606.25 5 44718.75 0.71428571
D 8 71,550.00 3 26831.25 0.375 Volumen del cubo
D 8 71,550.00 2 17887.5 0.25 TM
D 9 80,493.75 0 0 0
D 1 8,943.75 0 0 0 Cubos @2%
D Precio Zn
D
D ORE
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
D
#Cubos de ORE 192
L 15
Densidad 2.65
Cut Off 2
Volumen del cubo 3375

TM 8943.75
Cubos @2% 142

Precio Zn 1665.74454973484
ORE 2,115,516,399.97
ZINC
AÑO c/lb
2000 51.2
2001 40.2
2002 35.3
2003 37.5
Precio del Zn 2000-2022
2004 47.5 160.0
2005 62.7
140.0
2006 148.8
2007 147.2 120.0 f(x) = 3.59490725578769 x − 7136.57220063994
2008 84.8
2009 75.3 100.0
2010 97.9
80.0
2011 99.4
2012 88.29 60.0
2013 86.595
2014 98.18 40.0
2015 87.466
20.0
2016 95.016
2017 131.358
-
2018 132.538 1995 2000 2005 2010 2015 2020
2019 115.500
2020 102.829
2021 136.302417
2022 164.522081
Media armon 75.5569917

1665.74455
Metales de Londres
(LME) Settle
mes/año ¢/lb.
01/1989 80.400
02/1989 90.700
03/1989 89.400
2000-2022 04/1989 76.100
05/1989 78.200
06/1989 75.600
07/1989 75.600
x − 7136.57220063994 08/1989 82.000
09/1989 75.600
10/1989 73.900
11/1989 65.700
12/1989 68.300
01/1990 58.700
02/1990 63.300
03/1990 75.600
04/1990 76.500
05/1990 80.500
06/1990 77.800
10 2015 2020 2025 07/1990 74.300
08/1990 73.300
09/1990 69.700
10/1990 61.400
11/1990 58.000
12/1990 57.400
01/1991 54.700
02/1991 53.900
03/1991 54.400
04/1991 56.900
05/1991 49.500
06/1991 48.200
07/1991 48.200
08/1991 47.500
09/1991 46.400
10/1991 45.000
11/1991 49.600
12/1991 53.900
01/1992 52.300
02/1992 51.300
03/1992 55.100
04/1992 59.200
05/1992 62.300
06/1992 62.800
07/1992 59.900
08/1992 61.700
09/1992 62.000
10/1992 52.800
11/1992 47.500
12/1992 48.000
01/1993 48.100
02/1993 48.600
03/1993 45.200
04/1993 45.600
05/1993 44.500
06/1993 42.000
07/1993 42.100
08/1993 40.100
09/1993 39.700
10/1993 41.510
11/1993 42.130
12/1993 44.210
01/1994 45.200
02/1994 43.900
03/1994 42.500
04/1994 41.900
05/1994 43.360
06/1994 43.800
07/1994 43.700
08/1994 42.880
09/1994 45.030
10/1994 48.000
11/1994 52.260
12/1994 50.570
01/1995 52.470
02/1995 46.840
03/1995 46.380
04/1995 48.160
05/1995 47.020
06/1995 45.810
07/1995 46.590
08/1995 46.030
09/1995 44.750
10/1995 44.430
11/1995 46.770
12/1995 46.190
01/1996 46.240
02/1996 47.000
03/1996 48.280
04/1996 47.430
05/1996 47.000
06/1996 45.760
07/1996 45.380
08/1996 45.690
09/1996 45.390
10/1996 45.520
11/1996 47.480
12/1996 47.020
01/1997 49.300
02/1997 53.510
03/1997 56.940
04/1997 56.280
05/1997 59.460
06/1997 61.400
07/1997 68.900
08/1997 75.040
09/1997 74.470
10/1997 58.090
11/1997 53.200
12/1997 49.990
01/1998 49.770
02/1998 47.360
03/1998 47.520
04/1998 49.760
05/1998 48.130
06/1998 45.800
07/1998 47.180
08/1998 46.710
09/1998 45.400
10/1998 42.650
11/1998 43.867
12/1998 43.508
01/1999 42.300
02/1999 46.140
03/1999 46.720
04/1999 46.220
05/1999 47.207
06/1999 45.380
07/1999 48.630
08/1999 51.283
09/1999 54.148
10/1999 52.106
11/1999 52.034
12/1999 53.694
01/2000 53.470
02/2000 49.660
03/2000 50.640
04/2000 51.150
05/2000 52.480
06/2000 50.710
07/2000 51.540
08/2000 53.060
09/2000 55.540
10/2000 49.710
11/2000 48.040
12/2000 48.070
01/2001 46.870
02/2001 46.310
03/2001 45.570
04/2001 43.970
05/2001 42.540
06/2001 40.590
07/2001 38.660
08/2001 37.560
09/2001 36.220
10/2001 34.540
11/2001 35.059
12/2001 34.230
01/2002 35.980
02/2002 34.980
03/2002 37.160
04/2002 36.680
05/2002 34.910
06/2002 34.790
07/2002 36.050
08/2002 33.910
09/2002 34.300
10/2002 34.230
11/2002 34.710
12/2002 36.180
01/2003 35.440
02/2003 35.610
03/2003 35.880
04/2003 34.230
05/2003 35.183
06/2003 35.870
07/2003 37.537
08/2003 37.098
09/2003 37.112
10/2003 40.731
11/2003 41.482
12/2003 44.351
01/2004 46.130
02/2004 49.340
03/2004 50.160
04/2004 46.840
05/2004 46.640
06/2004 46.330
07/2004 44.830
08/2004 44.260
09/2004 44.234
10/2004 48.306
11/2004 49.697
12/2004 53.534
01/2005 56.530
02/2005 60.150
03/2005 62.490
04/2005 58.970
05/2005 56.410
06/2005 57.870
07/2005 54.178
08/2005 58.894
09/2005 63.391
10/2005 67.512
11/2005 73.070
12/2005 82.637
01/2006 94.815
02/2006 100.670
03/2006 109.630
04/2006 139.920
05/2006 161.740
06/2006 146.310
07/2006 151.490
08/2006 151.830
09/2006 154.360
10/2006 173.410
11/2006 198.770
12/2006 199.830
01/2007 171.760
02/2007 150.117
03/2007 148.380
04/2007 161.360
05/2007 173.740
06/2007 163.440
07/2007 160.890
08/2007 147.532
09/2007 130.698
10/2007 134.959
11/2007 115.272
12/2007 106.734
01/2008 106.146
02/2008 110.592
03/2008 113.919
04/2008 102.684
05/2008 98.978
06/2008 85.932
07/2008 84.022
08/2008 78.166
09/2008 78.720
10/2008 59.063
11/2008 52.281
12/2008 49.921
01/2009 53.860
02/2009 50.443
03/2009 55.191
04/2009 62.544
05/2009 67.304
06/2009 70.637
07/2009 71.605
08/2009 82.630
09/2009 85.458
10/2009 93.966
11/2009 99.490
12/2009 107.771
01/2010 110.425
02/2010 97.835
03/2010 103.195
04/2010 107.351
05/2010 89.284
06/2010 79.054
07/2010 83.637
08/2010 92.740
09/2010 97.586
10/2010 107.599
11/2010 103.949
12/2010 103.461
01/2011 107.572
02/2011 111.816
03/2011 106.560
04/2011 107.610
05/2011 97.995
06/2011 101.173
07/2011 108.433
08/2011 100.326
09/2011 94.201
10/2011 84.330
11/2011 86.913
12/2011 86.925
01/2012 89.843
02/2012 93.359
03/2012 92.285
04/2012 90.570
05/2012 87.544
06/2012 84.177
07/2012 83.968
08/2012 82.272
09/2012 90.814
10/2012 86.717
11/2012 86.377
12/2012 92.423
01/2013 92.223
02/2013 96.582
03/2013 87.811
04/2013 84.046
05/2013 82.963
06/2013 83.426
07/2013 83.275
08/2013 85.938
09/2013 83.843
10/2013 85.404
11/2013 84.760
12/2013 89.540
01/2014 92.461
02/2014 92.324
03/2014 91.372
04/2014 92.106
05/2014 93.450
06/2014 96.469
07/2014 104.826
08/2014 105.652
09/2014 104.056
10/2014 103.088
11/2014 102.486
12/2014 98.507
01/2015 95.737
02/2014 95.396
03/2014 92.035
04/2014 100.103
05/2014 103.855
06/2015 94.685
07/2015 90.812
08/2015 82.097
09/2015 77.968
10/2015 78.383
11/2015 71.771
12/2015 69.041
01/2016 68.592
02/2016 77.602
03/2016 81.857
04/2016 83.984
05/2016 84.876
06/2016 91.762
07/2016 99.102
08/2016 103.545
09/2016 103.999
10/2016 104.968
11/2016 116.521
12/2016 121.186
01/2017 123.060
02/2017 129.202
03/2017 126.178
04/2017 119.432
05/2017 117.491
06/2017 116.661
07/2017 126.330
08/2017 135.254
09/2017 141.511
10/2017 148.504
11/2017 146.790
12/2017 144.808
01/2018 156.363
02/2018 160.562
03/2018 148.800
04/2018 144.738
05/2018 138.702
06/2018 140.240
07/2018 120.598
08/2018 113.875
09/2018 110.368
10/2018 121.194
11/2018 117.610
12/2018 119.096
01/2019 116.083
02/2019 122.599
03/2019 129.338
04/2019 133.299
05/2019 124.635
06/2019 118.030
07/2019 110.744
08/2019 103.199
09/2019 105.217
10/2019 110.930
11/2019 110.357
12/2019 103.148
01/2020 106.924
02/2020 96.183
03/2020 86.437
04/2020 85.914
05/2020 89.058
06/2020 91.654
07/2020 98.078
08/2020 109.172
09/2020 111.153
10/2020 110.743
11/2020 121.095
12/2020 126.206
01/2021 122.819
02/2021 124.429
03/2021 126.627
04/2021 128.246
05/2021 134.730
06/2021 133.813
07/2021 133.491
08/2021 135.574
09/2021 137.984
10/2021 152.867
11/2021 150.470
12/2021 154.579
01/2022 163.745
02/2022 165.300
numero de rampas 4 WR 35
ESTE - OESTE
Número Angulo del Altura del SP (Ancho del banco)

N°
bancos banco (°) banco (m) (m)
1 8 45 8 7.5 4.0
2 6 49 8 7.5 4.0
3 3 44 8 7.5 4.0
4 4 48 8 7.5 4.0
5 3 45 8 7.5 4.0
NORTE - SUR
Número Angulo del Altura del SP (Ancho del banco)

N°
bancos banco (°) banco (m) (m)
1 6 48 8 7.5 4.0
2 4 44 8 7.5 4.0
3 4 44 8 7.5 4.0
4 8 48 8 7.5 4.0
Angulo Angulo Angulo
Inicial de Final de inter rampa
talud (°) talud (°) (°)
28.8 34.8 20.4
31.2 37.9 17.3
31.1 36.1 10.3
31.9 38.1 12.9
31.6 36.9 10.3
36.8
Angulo Angulo Angulo

Inicial de Final de inter rampa
talud (°) talud (°) (°)
30.7 37.2 17.3
29.9 35.3 12.9
29.9 35.3 12.9
30.2 36.8 20.8
Produccion requerida PR
ratio SR
# de dias de trabajo N°dias
PERSONAL
RMR
PROCESO
#personal mina(usanpalas y camiones) Nop
#personal para molino Nml
#personal de servicio Nsv
#personal administrativo Nat
PRESTRIPPING
Area a limpiar Ap
TOPOGRAFIA
Costo de limpieza inicial COSTOS
Costo de limpieza suelo (soil) Soil stripping
Costo de limpieza roca (waste) Waste stripping
costo total de prestripping
COSTOS CAPITAL DE MINA

PERFORACION DIAMETRO DE PERFORACION
RMR
PERFORABILIDAD(TM/PERFORADORA)
# de perforadoras
Costos de 1 equipo de perforacion
Costos de accesorios de 1 eq. perforacion
costo total de flota de perforacion
PALAS ESPONJAMIENTO
DENSIDAD INSITU
tamaño de pala (S)
# de palas(Ns)
Costo de 1 pala
costo total de flota de palas
CAMIONES DENSIDAD SUELTA
tamaño de camion (t)
# de camiones requeridos(Nt)
Costo de 1 camion
costo total de flota de camiones
INSTALACIONES DE MANTENIMIENTO AREA PARA MANTENIMIENTO
costo de mantenimiento
COMUNICACIÓN Y ELECTRICIDAD Costo de comunicación/electrica
GRIFO Costo de reabastecimiento de gasolina(grifo)
COSTO TOTAL MINA(CAPEX)
COSTOS DE CAPITAL ASOCIADOS AL MOLINO

LIMPIEZA Y CIMENTACION DEL AREA DE PLANTA Ac(area de planta)
Costos de limpieza
CAMINOS DE ACCESOS
Costo de caminos de acceso
Profundidad de suelo(Do)
Cost soil stripping
Profundidad de roca
Costo de excavacion de roca
Compactacion
Costo de compactacion y relleno
Costos de cimentacion
Costo total
CONSTRUCCION CHANCADORA TIPO DE MINERAL
Costo de trituradora giratoria
Costo de planta de trituradora giratoria
Costo de planta de trituracion de material fino
Costo de molienda y contenedores
Costos de construccion de concentradora
Costo total
CONCENTRACION PROCESO
COSTO
INVERSION PRESA DE RELAVES COSTO
INVERSION DE AGUA COSTO
CARGA MAX.DE ELECTRICIDAD PL
ENERGIA CONSUMIDA
COSTO DE SUBESTACION ELECTRICA
COSTO DE DISTRIBUCION DE ENERGIA DE SUPERFICIE
COSTO DE LA PLANTA DIESEL-ELECTRICA
SU MINA TIENE PLANTA DIESEL ELECTRICA?
SERVICIOS GENERALES DE PLANTA A(area de oficinas)
COSTO DE OFICINAS
COSTO DE MANTENIMIENTO
COSTO AREA OPERADORES
COSTO DE ALMACEN DE SUPERFICIE
COSTOS DE MISELANEOS
Costo total
COSTO TOTAL PLANTA
INVERSION DIRECTO
COSTOS GENERALES DEL PROYECTO MINERO

COSTOS DE INGENIERIA
COSTOS GENERALES DEL SITIO
COSTOS DE ADMINISTRACION
COSTOS DE SUPERVISION
Costo total
COSTO DIRECTO+costo general total del proyecto minero

7200000 PR corregido 7200000
0.4 TM desmonte 2880000
60 tp 10080000
POCO COMPETENTE MUY=DURA
CIANURAZION
13622 (TRABAJA CON MEDIANAMENTE Y MUY COMPETENTE)
673
3631
1972
34766.47 acres 14070 hectareas

area plana y mala hierva 1.5 densidad TS
USD 10,745,146.11 dolares 844200000 m2
USD 43,878,061.98 dolares(40000) 2.035 tasa actual
USD 76,612,919.31 dolares (incluye perf,voladura y carguio)
USD 131,236,127.40
9 3/4 pulgadas
POCO COMPETENTE MUY=DURA
21864.38 (TM/PERFORADORA)
461
USD 1,840,195.57 dolares
USD 613,398.52 dolares
USD 1,131,106,877.04 dolares
0.34
2.3
170.90 yardas cubicas(para ajustar) 130.66 m^3
26
USD 1,649,325,293.54 dolares
1.72 TM/m^3
120 toneladas 2571.97 m^3
668
USD 2,021,314,973.35 dolares
227869.77 ft^2 21169.79 m^2
USD 4,890,824,876.33 dolares
MOLINO
134.164078649987 acres 542827.86222 m^2
2.6 km 1.6155646 millas
6 m 19.68504 pies
6 m
1.5
USD 163,814,340.03 dolares
USD 202,004,400.72 dolares
DURO
USD 190,328,668.69 dolares
USD 1,926,586,089.00 dolares
USD 2,311,903,306.80 dolares
USD 1,420,088,026.29 dolares
USD 715,035,617.62 dolares
USD 5,143,853,682.11 dolares
2 PROCESOS EN OTRA HOJA
USD 258,280,609.45
USD 53,665,631.46
USD 370,759,209.14
1538551.71 Kilowatts/mes
27615030.7358894 Kilowatts/hora
USD 105,119,209.30 dolares
USD 208,426,018.43 dolares
USD 10,874,400,961.81 dolares
NO
166145.134575316 ft^2 15451.50 m^2
USD 23,360,456.88 dolares corregido
USD 142,977,043.27 dolares
USD 6,485,085,803.87 dolares
USD 11,507,146,807.60 dolares
MINERO
USD 523,680,463.86 dolares
USD 715,808,738.42 dolares
USD 341,530,737.30 dolares
USD 409,836,884.76 dolares
USD 1,990,856,824.34 dolares 17%
USD 13,498,003,631.93 dolares INVERESION PARA CO

TM
TM
224.274422723949 toneladas
1800
Inversion
Capital de trabajo por dia
Primera produccion dias
Capital de Trabajo
%del costo directo
INVERESION PARA CONTINVERESION PARA CONTRUIR LA MINA

OPEX
Mina
Costo diario de perforacion
Costo diario de voladura
Costo diario de carga
Costo diario de acarreo
Costos generales por dia
Costo total mina
Planta
Costo de chancado primario por dia
Costo de chancado secundario por dia
Costo de molienda
CIANURACION
Costos de procesamiento
Costo de relaves
Ensayos de laboratorio
Costos de supervicion, mant. Y gastos gener
Otros costos de operativo

Costo de electricidad
Costo diario por servicios
Costos administrativos por dia
Calculo de CAPEX
Costo de comercializacion $/TM
$ 13,498,003,631.93
$ 12,843,907.26
60
$ 14,268,638,067.53
USD/TM solo desmonte USD/TM
$ 151,766.52 S/ 0.02 $ 63,143.46 $ 0.01
$ 253,210.46 S/ 0.04 $ 105,349.87 $ 0.01
$ 213,271.90 S/ 0.03 $ 88,733.17 $ 0.01
$ 1,443,379.47 S/ 0.20 $ 600,527.49 $ 0.08
$ 531,182.82 S/ 0.07 $ 221,002.09 $ 0.03
$ 2,592,811.16 S/ 0.36 cahs cost $ 1,078,756.08 $ 0.37
costo por tonelada movida
$ - $ -
X X
X X
845887.981534205
$ 845,887.98 $ 0.12
x x
388,749.39 $ 0.05
12,488,956.71 $ 1.73
$ 12,877,706.10 $ 1.79
$ 422,815.38 $ 0.27
$ 570,067.00 $ 0.37
$ 588,777.00 $ 0.38
$ 1,581,659.38 $ 1.03
$ 17,052,176.64 $ 3.18 costo por tonelada extraida
N años (recuperacion) 3.00

interes 4.7%
Inversion Promedio ###

Costo de financiacion $ 451,098,236.29
Amortizacion ###
CAPEX (costo de capital) ### por año
POCO COMPETENTE
40-60 MEDIANAMENTE COMPETENTE
60-100 MUY COMPETENTE
BLANDO
MEDIO DURO
DURO
CIANURAZION 20%pendiente,poca cantidad de arboles
TE COMPETENTE FLOTACION area plana y mala hierva
GRAVIMETRIA 30%pendiente,y bosque
SI CIANURAZION para la cianuración de minerales de oro / plata

NO FLOTACION para la flotación de minerales simples de metal base
MINERALES COMPLEJOS para minerales complejos de metal base que varían en complejidad
LIXIVIACION DE URANIO para minerales de uranio por lixiviación, CCD, extracción con solventes y precipitación
GRAVIMETRIA para minerales no flotantes no sulfurados que responden a la separación por graveda
omplejidad
n con solventes y precipitación
n a la separación por gravedad
Comisión Chilena del Cobre
Dirección de Estudios
PRECIO DEL COBRE REFINADO, NOMINAL Y REA

(Centavos de dólar por libra)
REFINED COPPER PRICES, NOMINAL AND CONSTANT (USD c
NOMINAL
B.M.L. / LME COMEX
ENE/ JAN/ 1960 32.450 N.D.

FEB 33.031 N.D.
MAR 31.696 N.D.
ABR/ APR 32.803 N.D.
MAY 31.085 N.D.
JUN 31.370 N.D.
JUL 31.856 N.D.
AGO/ AUG 30.662 N.D.
SEP 29.354 N.D.
OCT 27.795 N.D.
NOV 28.309 N.D.
DIC/ DEC 28.889 N.D.
ENE/ JAN/ 1961 27.521 N.D.

FEB 27.970 N.D.
MAR 28.179 N.D.
MAY 30.318 N.D.
JUN 29.577 N.D.
JUL 28.728 N.D.
SEP 28.700 N.D.
OCT 28.595 N.D.
NOV 28.682 N.D.
ENE/ JAN/ 1962 28.822 N.D.

FEB 29.395 N.D.
MAR 29.368 N.D.
MAY 29.292 N.D.
JUN 29.281 N.D.
JUL 29.281 N.D.
SEP 29.283 N.D.
OCT 29.297 N.D.
NOV 29.281 N.D.
ENE/ JAN/ 1963 29.283 N.D.

FEB 29.284 N.D.
MAR 29.281 N.D.
MAY 29.284 N.D.
JUN 29.288 N.D.
JUL 29.283 N.D.
SEP 29.281 N.D.
OCT 29.281 N.D.
NOV 29.287 N.D.
ENE/ JAN/ 1964 29.739 N.D.

FEB 31.472 N.D.
MAR 33.800 N.D.
MAY 37.572 N.D.
JUN 36.674 N.D.
JUL 38.785 N.D.
SEP 52.710 N.D.
OCT 61.613 N.D.
NOV 63.521 N.D.
ENE/ JAN/ 1965 45.391 N.D.

FEB 53.516 N.D.
MAR 56.122 N.D.
MAY 62.530 N.D.
JUN 59.369 N.D.
JUL 48.744 N.D.
SEP 60.230 N.D.
OCT 63.589 N.D.
NOV 66.642 N.D.
ENE/ JAN/ 1966 76.163 N.D.

FEB 85.025 N.D.
MAR 85.038 N.D.
MAY 75.461 N.D.
JUN 76.920 N.D.
JUL 71.125 N.D.
SEP 51.179 N.D.
OCT 57.851 N.D.
NOV 59.042 N.D.
ENE/ JAN/ 1967 56.419 N.D.

FEB 55.356 N.D.
MAR 49.824 N.D.
MAY 47.000 N.D.
JUN 46.054 N.D.
JUL 45.238 N.D.
SEP 48.089 N.D.
OCT 51.637 N.D.
NOV 61.337 N.D.
ENE/ JAN/ 1968 63.899 N.D.

FEB 78.008 N.D.
MAR 77.159 N.D.
MAY 49.735 N.D.
JUN 51.561 N.D.
JUL 47.821 N.D.
SEP 50.352 N.D.
OCT 48.974 N.D.
NOV 49.890 N.D.
ENE/ JAN/ 1969 56.951 N.D.

FEB 58.299 N.D.
MAR 57.987 N.D.
MAY 63.161 N.D.
JUN 67.265 N.D.
JUL 65.946 N.D.
SEP 71.622 N.D.
OCT 70.514 N.D.
NOV 73.996 N.D.
ENE/ JAN/ 1970 73.767 N.D.

FEB 75.172 N.D.
MAR 79.565 N.D.
MAY 72.530 N.D.
JUN 66.117 N.D.
JUL 61.841 N.D.
SEP 56.561 N.D.
OCT 51.826 N.D.
NOV 49.242 N.D.
ENE/ JAN/ 1971 45.934 N.D.

FEB 46.622 N.D.
MAR 52.308 N.D.
MAY 50.947 N.D.
JUN 49.101 N.D.
JUL 50.984 N.D.
SEP 47.903 N.D.
OCT 47.221 N.D.
NOV 45.996 N.D.
ENE/ JAN/ 1972 48.871 N.D.

FEB 50.456 N.D.
MAR 52.541 N.D.
MAY 50.195 N.D.
JUN 48.084 N.D.
JUL 46.937 N.D.
SEP 48.121 N.D.
OCT 46.613 N.D.
NOV 45.649 N.D.
ENE/ JAN/ 1973 50.760 52.024

FEB 56.358 57.394
MAR 68.469 66.402
ABR/ APR 72.002 70.270
MAY 70.411 68.782
JUN 79.322 76.090
JUL 91.644 86.502
AGO/ AUG 94.827 88.098
SEP 87.859 86.450
OCT 93.678 92.414
NOV 103.027 98.615
DIC/ DEC 101.113 98.261
ENE/ JAN/ 1974 92.191 93.295

FEB 103.945 105.850
MAR 124.648 120.643
ABR/ APR 137.744 129.114
MAY 130.509 122.550
JUN 110.731 103.030
JUL 87.099 86.809
AGO/ AUG 81.819 79.882
SEP 66.276 63.875
OCT 63.455 60.941
NOV 64.224 60.650
DIC/ DEC 58.470 55.238
ENE/ JAN/ 1975 54.934 51.977

FEB 57.498 55.089
MAR 60.878 59.080
ABR/ APR 60.319 57.936
MAY 56.838 55.162
JUN 54.065 52.981
JUL 55.451 56.873
AGO/ AUG 57.934 58.929
SEP 54.885 56.014
OCT 53.494 54.377
NOV 53.501 54.365
DIC/ DEC 52.202 53.733
ENE/ JAN/ 1976 54.118 55.348

FEB 55.311 56.716
MAR 60.228 61.309
ABR/ APR 68.471 69.329
MAY 68.701 69.200
JUN 70.291 70.573
JUL 74.698 74.914
AGO/ AUG 69.768 69.282
SEP 66.302 66.019
OCT 58.382 58.305
NOV 57.925 58.430
DIC/ DEC 58.384 59.442
ENE/ JAN/ 1977 63.325 64.133

FEB 64.667 65.489
MAR 68.653 69.657
ABR/ APR 64.778 65.590
MAY 62.213 63.352
JUN 59.530 60.359
JUL 56.615 56.900
AGO/ AUG 52.561 53.226
SEP 54.225 55.114
OCT 54.855 55.967
NOV 53.623 54.962
DIC/ DEC 57.116 58.776
ENE/ JAN/ 1978 57.184 58.615

FEB 55.189 56.761
MAR 56.911 58.577
ABR/ APR 58.291 59.590
MAY 59.059 60.359
JUN 60.432 60.932
JUL 60.619 61.248
AGO/ AUG 64.716 64.198
SEP 65.404 64.663
OCT 68.287 67.430
NOV 66.667 65.770
DIC/ DEC 69.509 67.920
ENE/ JAN/ 1979 75.246 72.757

FEB 88.192 86.150
MAR 92.978 91.248
ABR/ APR 95.198 92.160
MAY 87.335 83.886
JUN 85.176 82.969
JUL 82.174 81.350
AGO/ AUG 89.630 87.493
SEP 95.188 91.716
OCT 94.259 92.504
NOV 94.673 96.810
DIC/ DEC 100.371 102.550
ENE/ JAN/ 1980 117.966 117.002

FEB 132.445 128.640
MAR 104.676 97.255
ABR/ APR 94.244 88.876
MAY 92.922 89.336
JUN 90.998 87.167
JUL 98.683 97.711
AGO/ AUG 94.435 92.890
SEP 93.448 93.026
OCT 92.771 93.683
NOV 91.237 91.808
DIC/ DEC 85.161 83.707
ENE/ JAN/ 1981 84.813 84.336

FEB 81.740 81.142
MAR 82.484 82.486
ABR/ APR 82.693 82.364
MAY 78.966 79.608
JUN 77.106 77.536
JUL 76.303 76.793
AGO/ AUG 80.985 80.526
SEP 77.638 77.169
OCT 75.693 74.970
NOV 74.809 73.543
DIC/ DEC 75.114 73.391
ENE/ JAN/ 1982 73.055 72.003

FEB 72.401 71.447
MAR 68.512 67.546
ABR/ APR 69.065 68.917
MAY 69.297 69.368
JUN 59.014 58.084
JUL 65.360 63.307
AGO/ AUG 65.880 62.136
SEP 64.728 62.374
OCT 66.315 64.069
NOV 65.576 63.975
DIC/ DEC 66.840 66.614
ENE/ JAN/ 1983 71.158 72.624

FEB 74.747 75.626
MAR 72.457 73.298
ABR/ APR 76.255 75.873
MAY 80.084 78.807
JUN 77.149 75.032
JUL 77.313 76.120
AGO/ AUG 74.378 73.674
SEP 70.779 70.395
OCT 65.126 64.571
NOV 63.022 62.552
DIC/ DEC 64.200 64.238
ENE/ JAN/ 1984 62.401 62.295

FEB 64.811 64.218
MAR 68.071 67.914
ABR/ APR 69.550 68.460
MAY 64.459 63.402
JUN 61.941 61.038
JUL 60.401 58.598
AGO/ AUG 60.679 59.348
SEP 58.796 57.055
OCT 57.773 56.339
NOV 61.088 59.626
DIC/ DEC 59.990 57.542
ENE/ JAN/ 1985 61.609 59.150

FEB 63.013 60.571
MAR 62.913 60.093
ABR/ APR 68.317 63.619
MAY 69.536 62.945
JUN 64.966 60.148
JUL 66.737 60.783
AGO/ AUG 64.349 60.193
SEP 61.978 59.565
OCT 62.789 60.965
NOV 62.133 60.643
DIC/ DEC 63.121 63.181
ENE/ JAN/ 1986 64.344 65.291

FEB 63.703 63.858
MAR 65.516 66.018
ABR/ APR 65.073 63.798
MAY 64.310 62.719
JUN 64.068 62.571
JUL 61.056 58.941
AGO/ AUG 59.140 57.588
SEP 61.136 60.707
OCT 59.750 59.189
NOV 59.161 58.932
DIC/ DEC 60.545 60.171
ENE/ JAN/ 1987 61.138 60.755

FEB 62.593 61.732
MAR 66.507 63.573
ABR/ APR 67.325 62.369
MAY 68.949 66.465
JUN 71.302 69.891
JUL 76.880 76.191
AGO/ AUG 79.579 77.629
SEP 82.188 80.993
OCT 89.246 83.036
NOV 114.659 103.920
DIC/ DEC 130.071 127.491
ENE/ JAN/ 1988 120.815 123.215

FEB 105.662 99.733
MAR 107.051 103.915
ABR/ APR 103.654 97.503
MAY 111.062 99.269
JUN 115.305 108.968
JUL 100.346 98.775
AGO/ AUG 99.842 96.209
SEP 110.487 111.238
OCT 133.379 133.481
NOV 150.051 147.075
DIC/ DEC 158.835 155.814
ENE/ JAN/ 1989 153.931 152.210

FEB 140.508 134.195
MAR 148.082 142.880
ABR/ APR 141.431 138.255
MAY 124.152 120.725
JUN 115.466 109.452
JUL 113.540 107.240
AGO/ AUG 125.274 121.772
SEP 130.712 131.973
OCT 129.756 125.532
NOV 117.537 111.450
DIC/ DEC 109.588 103.250
ENE/ JAN/ 1990 107.372 104.364

FEB 107.096 107.347
MAR 119.081 124.236
ABR/ APR 121.888 122.378
MAY 124.371 120.320
JUN 117.220 112.926
JUL 125.566 121.914
AGO/ AUG 133.996 130.525
SEP 137.500 130.463
OCT 124.518 126.407
NOV 117.323 115.750
DIC/ DEC 113.068 112.392
ENE/ JAN/ 1991 111.085 110.586

FEB 111.062 110.734
MAR 109.458 109.240
ABR/ APR 112.069 108.355
MAY 104.632 101.114
JUN 100.662 99.720
JUL 101.284 99.895
AGO/ AUG 101.320 101.477
SEP 105.356 106.918
OCT 107.200 106.896
NOV 107.883 105.260
DIC/ DEC 100.504 98.307
ENE/ JAN/ 1992 96.977 96.159

FEB 100.005 100.521
MAR 101.043 101.561
ABR/ APR 100.554 100.348
MAY 100.614 100.558
JUN 104.323 104.741
JUL 114.320 113.657
AGO/ AUG 114.253 112.295
SEP 109.591 107.390
OCT 102.128 100.086
NOV 97.903 96.205
DIC/ DEC 100.239 99.127
ENE/ JAN/ 1993 102.443 100.565

FEB 100.292 98.263
MAR 97.642 95.800
ABR/ APR 88.463 87.031
MAY 81.372 80.350
JUN 84.060 82.975
JUL 87.414 85.936
AGO/ AUG 88.335 85.057
SEP 84.453 80.360
OCT 74.680 73.824
NOV 73.937 74.063
DIC/ DEC 78.208 79.174
ENE/ JAN/ 1994 81.889 83.648

FEB 84.659 87.132
MAR 86.857 89.759
ABR/ APR 85.358 87.868
MAY 97.550 100.305
JUN 107.239 108.580
JUL 111.502 111.675
AGO/ AUG 109.145 109.385
SEP 113.667 120.529
OCT 115.560 118.905
NOV 127.117 129.968
DIC/ DEC 135.411 136.864
ENE/ JAN/ 1995 136.483 139.910

FEB 130.528 133.771
MAR 132.632 139.043
ABR/ APR 131.700 133.997
MAY 125.795 127.934
JUN 135.834 137.759
JUL 139.510 138.003
AGO/ AUG 137.749 137.774
SEP 132.246 132.138
OCT 127.620 127.995
NOV 135.051 136.500
DIC/ DEC 132.733 131.778
ENE/ JAN/ 1996 118.678 118.090

FEB 115.109 116.668
MAR 116.166 118.200
ABR/ APR 117.742 119.286
MAY 120.577 123.327
JUN 98.584 104.488
JUL 90.064 90.667
AGO/ AUG 91.107 92.139
SEP 88.063 90.508
OCT 88.957 93.533
NOV 101.190 100.776
DIC/ DEC 102.878 102.781
ENE/ JAN/ 1997 110.447 108.291

FEB 109.128 110.224
MAR 109.828 114.803
ABR/ APR 108.462 109.696
MAY 114.048 115.248
JUN 118.506 117.574
JUL 111.151 109.941
AGO/ AUG 102.113 102.114
SEP 95.585 95.136
OCT 93.089 93.085
NOV 86.974 87.547
DIC/ DEC 79.938 79.293
ENE/ JAN/ 1998 76.587 76.880

FEB 75.514 75.524
MAR 79.287 79.689
ABR/ APR 81.687 81.579
MAY 78.586 78.023
JUN 75.320 74.902
JUL 74.890 75.373
AGO/ AUG 73.524 73.302
SEP 74.736 75.617
OCT 71.957 72.266
NOV 71.393 71.513
DIC/ DEC 66.840 66.255
ENE/ JAN/ 1999 64.917 65.066

FEB 63.992 63.934
MAR 62.521 62.504
ABR/ APR 66.497 67.002
MAY 68.545 69.060
JUN 64.522 65.227
JUL 74.389 76.017
AGO/ AUG 74.735 75.882
SEP 79.394 80.888
OCT 78.205 79.300
NOV 78.360 79.098
DIC/ DEC 80.048 81.350
ENE/ JAN / 2000 83.641 84.834

FEB 81.684 82.408
MAR 78.897 79.633
ABR/ APR 76.147 77.355
MAY 80.994 82.798
JUN 79.523 80.736
JUL 81.617 83.929
AGO/ AUG 84.181 86.670
SEP 88.922 91.490
OCT 86.119 87.625
NOV 81.425 83.250
DIC/ DEC 83.940 86.923
ENE/ JAN / 2001 81.080 83.700

FEB 80.089 82.005
MAR 78.869 80.066
ABR/ APR 75.485 76.260
MAY 76.304 76.848
JUN 72.958 72.583
JUL 69.182 69.438
AGO/ AUG 66.426 67.341
SEP 64.697 65.428
OCT 62.472 63.204
NOV 64.761 66.093
DIC/ DEC 66.757 67.832
ENE/ JAN / 2002 68.218 69.786

FEB 70.847 72.226
MAR 72.796 74.525
ABR/ APR 72.136 73.107
MAY 72.379 73.220
JUN 74.731 76.228
JUL 72.097 72.329
AGO/ AUG 67.111 67.823
SEP 67.073 67.705
OCT 67.302 68.161
NOV 71.771 72.571
DIC/ DEC 72.379 72.383
ENE/ JAN / 2003 74.737 75.371

FEB 76.376 76.963
MAR 75.250 75.717
ABR/ APR 72.007 72.176
MAY 74.765 75.045
JUN 76.498 76.926
JUL 77.564 78.055
AGO/ AUG 79.845 79.995
SEP 81.171 81.840
OCT 87.114 88.104
NOV 93.233 92.681
DIC/ DEC 99.849 99.731
ENE/ JAN / 2004 109.931 110.150

FEB 125.170 125.116
MAR 136.473 134.137
ABR/ APR 133.752 128.481
MAY 123.989 120.968
JUN 121.867 120.862
JUL 127.388 126.812
AGO/ AUG 129.097 127.752
SEP 131.309 131.414
OCT 136.633 135.007
NOV 141.648 141.333
DIC/ DEC 142.675 145.631
ENE/ JAN / 2005 143.789 144.995

FEB 147.585 146.639
MAR 153.296 148.680
ABR/ APR 153.971 149.340
MAY 147.377 147.990
JUN 159.849 162.186
JUL 163.938 163.218
AGO/ AUG 172.263 171.639
SEP 174.989 175.357
OCT 184.148 190.302
NOV 193.654 201.130
DIC/ DEC 207.599 217.245
ENE/ JAN / 2006 214.746 218.258

FEB 225.998 225.079
MAR 231.461 232.409
ABR/ APR 289.745 296.853
MAY 364.954 375.861
JUN 326.478 339.648
JUL 349.815 362.321
AGO/ AUG 349.069 353.061
SEP 344.837 346.358
OCT 340.212 339.400
NOV 318.838 316.560
DIC/ DEC 302.778 301.413
ENE/ JAN / 2007 257.171 258.305

FEB 257.479 259.661
MAR 292.680 292.270
ABR/ APR 352.281 350.840
MAY 348.457 348.248
JUN 339.100 338.764
JUL 361.691 361.595
AGO/ AUG 340.807 336.783
SEP 346.952 345.616
OCT 363.256 358.887
NOV 316.005 312.924
DIC/ DEC 298.812 302.170
ENE/ JAN / 2008 320.283 320.171

FEB 357.780 358.955
MAR 382.800 381.108
ABR/ APR 393.942 393.939
MAY 380.235 377.421
JUN 374.694 368.974
JUL 381.655 375.939
AGO/ AUG 346.304 343.640
SEP 317.100 314.293
OCT 223.426 218.565
NOV 168.600 168.497
DIC/ DEC 139.343 138.798
ENE/ JAN / 2009 146.088 147.848

FEB 150.353 150.639
MAR 170.086 171.698
ABR/ APR 199.878 204.614
MAY 207.230 210.613
JUN 227.429 228.339
JUL 236.573 238.555
AGO/ AUG 279.653 281.060
SEP 281.065 281.479
OCT 285.218 287.857
NOV 302.800 303.530
DIC/ DEC 316.685 318.773
ENE/ JAN / 2010 335.035 333.766

FEB 310.628 311.918
MAR 338.508 339.541
ABR/ APR 351.311 351.919
MAY 310.152 310.578
JUN 294.803 293.707
JUL 305.506 306.426
AGO/ AUG 330.395 331.982
SEP 349.688 351.798
OCT 376.137 377.312
NOV 384.188 384.207
DIC/ DEC 414.913 416.973
ENE/ JAN / 2011 433.439 434.428

FEB 447.587 449.166
MAR 432.303 431.954
ABR/ APR 430.153 430.438
MAY 404.924 405.557
JUN 410.294 410.914
JUL 436.321 440.125
AGO/ AUG 410.106 407.857
SEP 377.155 373.776
OCT 333.277 334.360
NOV 342.543 344.219
DIC/ DEC 343.258 343.207
ENE/ JAN / 2012 364.845 366.865

FEB 382.047 384.583
MAR 383.605 383.948
ABR/ APR 374.651 371.918
MAY 359.242 357.034
JUN 336.570 334.760
JUL 344.249 343.902
AGO/ AUG 339.852 341.802
SEP 365.975 371.866
OCT 366.027 367.993
NOV 349.003 350.360
DIC/ DEC 361.177 362.363
ENE/ JAN / 2013 365.109 366.738

FEB 366.071 366.645
MAR 347.583 346.648
ABR/ APR 326.739 327.718
MAY 327.910 329.902
JUN 317.699 317.945
JUL 312.660 314.225
AGO/ AUG 325.782 328.182
SEP 324.837 327.328
OCT 326.076 328.233
NOV 320.527 321.635
DIC/ DEC 326.720 334.169
ENE/ JAN / 2014 330.891 335.514

FEB 324.416 328.545
MAR 302.448 307.238
ABR/ APR 302.584 306.933
MAY 312.248 313.202
JUN 308.719 309.786
JUL 322.255 322.591
AGO/ AUG 317.540 315.764
SEP 311.719 309.195
OCT 305.685 303.615
NOV 303.958 301.761
DIC/ DEC 291.340 289.809
ENE/ JAN / 2015 263.802 265.323

FEB 258.642 262.363
MAR 268.792 270.793
ABR/ APR 273.447 275.276
MAY 285.791 289.338
JUN 264.608 267.534
JUL 247.521 248.220
AGO/ AUG 230.830 233.321
SEP 236.235 237.057
OCT 236.894 236.786
NOV 218.098 215.538
DIC/ DEC 209.968 208.216
ENE/ JAN / 2016 202.427 200.945

FEB 208.447 207.505
MAR 224.417 223.159
ABR/ APR 220.043 218.288
MAY 213.567 211.143
JUN 210.042 209.77
JUL 220.255 220.733
AGO/ AUG 215.829 214.096
SEP 213.514 213.752
OCT 214.646 214.010
NOV 246.902 246.638
DIC/ DEC 257.017 256.683
ENE/ JAN / 2017 260.245 261.863

FEB 269.504 269.426
MAR 264.06 264.122
ABR/ APR 258.442 258.626
MAY 253.626 254.902
JUN 258.524 260.193
JUL 271.185 272.883
AGO/ AUG 293.845 295.878
SEP 298.609 298.405
OCT 308.324 309.559
NOV 309.603 309.417
DIC/ DEC 308.495 309.825
ENE/ JAN / 2018 321.157 319.39

FEB 317.596 316.745
MAR 308.251 306.683
ABR/ APR 310.191 308.764
MAY 309.430 306.402
JUN 315.464 311.714
JUL 283.413 279.126
AGO/ AUG 273.959 269.387
SEP 273.064 269.232
OCT 281.948 275.935
NOV 280.910 275.098
DIC/ DEC 276.429 272.338
ENE/ JAN / 2019 269.072 268.238

FEB 284.774 285.566
MAR 292.614 289.974
ABR/ APR 292.345 292.007
MAY 273.440 274.282
JUN 266.187 267.843
JUL 269.427 268.657
AGO/ AUG 258.910 257.243
SEP 260.610 259.74
OCT 260.493 261.165
NOV 265.791 265.463
DIC/ DEC 274.987 277.029
ENE/ JAN / 2020 274.387 274.967

FEB 257.933 258.382
MAR 234.901 236.714
ABR/ APR 228.985 230.631
MAY 237.402 238.715
JUN 260.470 259.805
JUL 288.202 286.600
AGO/ AUG 294.685 291.752
SEP 304.470 302.302
OCT 304.033 305.695
NOV 320.392 320.338
DIC/ DEC 351.772 353.470
ENE/ JAN / 2021 361.536 362.318

FEB 383.751 386.126
MAR 408.459 408.828
ABR/ APR 423.454 424.783
MAY 461.937 463.535
JUN 436.013 439.832
JUL 427.901 435.479
AGO/ AUG 424.435 429.230
SEP 422.933 426.538
OCT 443.545 445.112
NOV 442.955 436.574
DIC/ DEC 433.195 433.300
(1) Deflactor: Indice de Precios al por Mayor de Estados Unidos (PPI, all commodities), bas
Producer Price Index (PPI, all Commodities). Average 2012 = 100.
N.D. Información no disponible / Not Available
DO, NOMINAL Y REAL
por libra)
ND CONSTANT (USD cents/lb.)
REAL (Dólares de 2012) / CONSTANT (US$ 2012) (1)

B.M.L./ LME COMEX
207.6 N.D.
211.3 N.D.
201.5 N.D.
208.5 N.D.
198.2 N.D.
200.1 N.D.
203.2 N.D.
196.2 N.D.
187.8 N.D.
177.3 N.D.
180.5 N.D.
184.2 N.D.
175.0 N.D.
177.8 N.D.
179.1 N.D.
183.4 N.D.
194.6 N.D.
191.0 N.D.
184.4 N.D.
185.3 N.D.
184.2 N.D.
183.5 N.D.
184.1 N.D.
184.0 N.D.
183.8 N.D.
187.5 N.D.
187.3 N.D.
187.5 N.D.
188.0 N.D.
187.9 N.D.
187.3 N.D.
187.3 N.D.
185.6 N.D.
186.8 N.D.
186.7 N.D.
187.4 N.D.
187.3 N.D.
187.9 N.D.
187.9 N.D.
188.6 N.D.
187.9 N.D.
187.4 N.D.
186.7 N.D.
187.3 N.D.
187.3 N.D.
187.3 N.D.
186.8 N.D.
188.6 N.D.
189.1 N.D.
201.3 N.D.
216.2 N.D.
250.0 N.D.
241.1 N.D.
235.4 N.D.
248.1 N.D.
290.0 N.D.
336.1 N.D.
392.9 N.D.
405.1 N.D.
367.2 N.D.
288.6 N.D.
339.1 N.D.
355.7 N.D.
386.3 N.D.
393.8 N.D.
370.4 N.D.
304.1 N.D.
342.5 N.D.
375.8 N.D.
395.5 N.D.
413.3 N.D.
424.3 N.D.
468.0 N.D.
517.7 N.D.
517.8 N.D.
526.8 N.D.
459.5 N.D.
467.0 N.D.
429.2 N.D.
326.2 N.D.
307.9 N.D.
350.2 N.D.
358.4 N.D.
334.1 N.D.
341.5 N.D.
335.1 N.D.
302.5 N.D.
275.6 N.D.
285.3 N.D.
277.9 N.D.
273.0 N.D.
286.8 N.D.
291.1 N.D.
312.5 N.D.
371.3 N.D.
360.3 N.D.
382.2 N.D.
463.8 N.D.
457.4 N.D.
337.5 N.D.
294.0 N.D.
304.8 N.D.
281.8 N.D.
283.2 N.D.
295.9 N.D.
287.8 N.D.
292.3 N.D.
314.0 N.D.
330.8 N.D.
336.7 N.D.
333.0 N.D.
360.6 N.D.
359.7 N.D.
380.9 N.D.
372.4 N.D.
412.7 N.D.
404.4 N.D.
397.1 N.D.
414.4 N.D.
429.4 N.D.
408.6 N.D.
414.1 N.D.
438.3 N.D.
434.0 N.D.
398.4 N.D.
362.2 N.D.
337.0 N.D.
313.9 N.D.
308.2 N.D.
282.4 N.D.
268.3 N.D.
258.4 N.D.
249.0 N.D.
250.0 N.D.
279.7 N.D.
305.1 N.D.
270.3 N.D.
259.8 N.D.
269.1 N.D.
262.0 N.D.
252.8 N.D.
249.2 N.D.
242.8 N.D.
246.6 N.D.
254.6 N.D.
260.2 N.D.
271.0 N.D.
264.2 N.D.
256.9 N.D.
244.9 N.D.
237.2 N.D.
239.4 N.D.
242.0 N.D.
235.0 N.D.
229.0 N.D.
228.1 N.D.
246.7 252.8
268.7 273.6
318.9 309.3
333.8 325.8
319.9 312.5
352.4 338.1
412.6 389.5
403.6 374.9
380.3 374.2
409.0 403.5
447.9 428.7
431.2 419.1
380.4 384.9
420.3 428.0
498.0 482.0
546.0 511.8
509.3 478.3
430.5 400.5
326.1 325.0
295.9 288.9
239.7 231.0
225.4 216.5
226.2 213.6
206.3 194.9
193.5 183.1
203.2 194.7
216.3 209.9
212.1 203.7
198.5 192.6
188.4 184.7
191.0 195.9
198.5 201.9
186.8 190.6
180.8 183.8
181.8 184.7
176.8 182.0
182.6 186.8
186.7 191.4
202.9 206.6
228.4 231.3
228.4 230.1
232.2 233.1
245.1 245.9
229.7 228.1
216.9 216.0
190.7 190.4
188.9 190.5
188.8 192.3
203.8 206.4
205.9 208.5
216.5 219.7
201.8 204.3
192.9 196.4
185.1 187.7
175.8 176.7
163.5 165.5
167.9 170.6
169.0 172.5
164.7 168.9
174.4 179.5
173.1 177.4
165.3 170.0
168.9 173.9
170.8 174.6
171.8 175.6
174.5 176.0
174.1 175.9
185.8 184.3
186.2 184.1
192.3 189.9
186.9 184.4
193.3 188.9
206.1 199.3
238.0 232.5
248.0 243.4
250.3 242.3
227.8 218.8
220.8 215.0
209.7 207.6
227.6 222.2
237.9 229.2
232.1 227.8
231.7 236.9
243.3 248.6
279.9 277.6
308.1 299.3
241.8 224.7
217.0 204.6
212.7 204.5
207.4 198.7
220.9 218.7
208.6 205.2
206.0 205.1
202.1 204.1
197.9 199.1
183.5 180.4
180.1 179.1
172.0 170.7
171.9 171.9
170.6 169.9
162.4 163.7
158.2 159.1
155.8 156.8
165.4 164.4
158.9 157.9
154.7 153.2
153.1 150.5
153.7 150.2
148.1 146.0
146.7 144.7
139.1 137.1
140.2 139.9
140.4 140.5
119.3 117.4
131.6 127.5
132.8 125.2
130.9 126.1
133.8 129.3
132.2 128.9
134.5 134.0
143.6 146.5
150.4 152.1
145.9 147.6
153.5 152.8
160.6 158.1
154.4 150.2
154.3 151.9
147.7 146.3
140.3 139.5
128.8 127.7
124.8 123.9
126.9 126.9
122.6 122.4
127.0 125.8
132.4 132.1
135.2 133.1
125.2 123.1
120.4 118.6
117.2 113.7
118.2 115.6
115.0 111.5
113.0 110.1
119.1 116.2
117.2 112.4
120.5 115.6
123.3 118.5
123.4 117.8
133.7 124.5
135.8 122.9
127.1 117.7
130.7 119.1
126.7 118.5
122.7 117.9
123.4 119.8
121.5 118.6
123.2 123.3
126.0 127.9
126.6 126.9
132.0 133.1
132.1 129.5
130.0 126.8
129.6 126.6
124.2 119.9
120.4 117.2
124.3 123.5
121.2 120.0
119.8 119.4
122.8 122.0
123.0 122.2
125.3 123.6
132.9 127.0
133.6 123.7
135.9 131.0
139.9 137.2
150.2 148.8
155.0 151.2
160.2 157.9
173.3 161.3
222.4 201.6
252.4 247.3
233.5 238.1
203.8 192.4
206.3 200.3
198.1 186.3
210.8 188.4
217.4 205.5
188.0 185.1
186.9 180.1
206.6 208.0
249.2 249.4
280.1 274.5
294.6 289.0
281.6 278.5
256.4 244.8
268.5 259.1
254.6 248.9
221.7 215.6
206.8 196.0
203.5 192.2
226.1 219.8
235.1 237.4
232.5 225.0
210.8 199.9
196.1 184.7
188.9 183.6
189.3 189.7
210.8 219.9
216.0 216.8
219.4 212.2
207.3 199.7
221.7 215.2
232.5 226.5
234.8 222.8
208.4 211.5
197.5 194.8
192.6 191.4
188.7 187.9
191.6 191.0
190.4 190.0
195.3 188.8
181.6 175.5
174.8 173.2
176.4 173.9
176.3 176.5
183.5 186.2
186.2 185.7
187.4 182.8
175.3 171.5
169.6 168.2
174.3 175.2
175.9 176.8
174.8 174.4
173.5 173.5
178.7 179.4
196.0 194.9
196.2 192.9
187.8 184.0
174.8 171.3
168.0 165.1
172.3 170.4
175.5 172.3
171.2 167.8
166.3 163.2
149.9 147.5
137.4 135.7
142.2 140.4
148.3 145.7
150.4 144.9
143.8 136.9
126.8 125.3
125.6 125.8
133.3 135.0
139.0 142.0
143.5 147.6
146.7 151.6
144.2 148.4
164.5 169.1
179.9 182.2
186.8 187.0
182.1 182.5
189.9 201.4
193.2 198.8
211.5 216.2
224.6 227.0
224.5 230.1
213.7 219.0
216.4 226.9
213.7 217.4
203.6 207.1
219.2 222.3
225.1 222.7
222.6 222.6
213.5 213.4
205.9 206.5
217.7 220.1
213.5 211.9
190.0 189.0
184.4 186.9
185.8 189.0
186.8 189.3
190.3 194.6
155.7 165.0
142.2 143.2
143.6 145.2
138.9 142.7
140.5 147.7
159.6 158.9
161.1 160.9
172.1 168.8
171.7 173.4
174.4 182.3
172.6 174.6
181.0 182.9
188.3 186.9
177.1 175.1
162.3 162.3
151.6 150.8
147.3 147.2
137.5 138.4
127.4 126.4
123.5 123.9
122.1 122.1
128.5 129.2
132.2 132.0
127.0 126.1
122.0 121.3
121.2 122.0
119.7 119.3
122.0 123.5
117.3 117.8
116.8 117.0
110.0 109.1
106.8 107.0
105.8 105.7
103.1 103.1
108.8 109.6
111.1 112.0
104.2 105.3
119.6 122.3
119.1 120.9
125.4 127.8
123.8 125.5
123.5 124.6
126.6 128.7
131.8 133.7
127.2 128.3
121.9 123.1
117.8 119.6
124.4 127.2
120.2 122.0
123.4 126.9
128.1 131.8
133.5 137.3
128.6 130.8
121.9 124.7
124.6 129.0
117.1 120.9
117.8 120.7
117.3 119.1
111.9 113.0
112.8 113.6
108.8 108.3
104.8 105.2
100.7 102.1
98.1 99.2
96.9 98.1
100.9 102.9
105.4 107.0
107.3 109.8
111.5 113.7
113.4 116.1
111.5 113.0
111.9 113.2
115.4 117.7
111.1 111.4
103.2 104.3
102.5 103.5
102.1 103.4
109.0 110.2
110.1 110.1
111.7 112.6
112.2 113.1
107.7 108.4
106.4 106.7
110.6 111.0
112.1 112.7
113.9 114.6
117.0 117.2
118.5 119.5
126.4 127.9
135.7 134.9
144.7 144.5
157.2 157.5
178.1 178.0
192.8 189.5
186.7 179.4
170.7 166.6
167.4 166.0
174.7 173.9
176.3 174.5
179.7 179.9
184.1 182.0
189.1 188.7
192.0 196.0
192.6 194.2
196.8 195.5
201.6 195.6
200.8 194.8
193.1 193.9
209.4 212.5
212.0 211.1
221.0 220.2
218.1 218.6
224.0 231.5
239.1 248.4
257.5 269.4
264.2 268.5
282.4 281.2
288.5 289.7
356.5 365.3
445.0 458.3
397.4 413.4
424.0 439.1
420.3 425.1
421.5 423.3
424.0 423.0
391.6 388.8
369.6 368.0
317.0 318.4
312.1 314.7
349.5 349.0
415.5 413.8
406.5 406.2
394.4 394.0
417.6 417.5
399.6 394.9
404.3 402.7
420.4 415.3
356.9 353.4
338.2 342.0
357.7 357.6
395.9 397.2
411.8 410.0
417.2 417.2
391.0 388.1
377.8 372.0
375.4 369.8
351.8 349.1
325.6 322.7
242.3 237.0
192.8 192.7
164.8 164.2
172.5 174.6
179.5 179.9
204.5 206.5
239.0 244.6
245.3 249.3
264.1 265.1
277.2 279.6
323.1 324.7
326.4 326.8
329.1 332.2
345.1 345.9
359.5 361.8
372.3 370.9
346.9 348.4
373.3 374.5
385.1 385.8
339.3 339.8
324.8 323.6
335.5 336.5
361.2 363.0
382.3 384.6
407.5 408.8
413.8 413.8
442.2 444.4
454.7 455.8
462.1 463.8
438.7 438.4
428.2 428.4
401.1 401.7
406.8 407.4
431.1 434.9
408.0 405.8
374.3 370.9
335.0 336.1
343.8 345.5
347.3 347.3
367.5 369.5
383.1 385.6
379.8 380.1
371.8 369.1
359.7 357.5
340.5 338.7
347.8 347.4
338.9 340.9
362.0 367.8
363.6 365.6
349.6 351.0
362.4 363.5
364.5 366.1
362.2 362.8
344.4 343.5
324.6 325.6
324.8 326.8
314.4 314.6
309.2 310.8
322.5 324.9
322.1 324.5
325.5 327.7
322.1 323.2
327.0 334.4
328.2 332.8
318.8 322.9
295.4 300.1
293.7 297.9
303.5 304.4
299.6 300.7
313.2 313.5
310.1 308.4
305.3 302.8
303.8 301.8
305.9 303.7
299.0 297.4
277.8 279.4
273.6 277.5
283.8 285.9
289.6 291.5
298.7 302.4
274.6 277.6
258.1 258.8
243.2 245.8
252.5 253.4
255.4 255.3
237.4 234.6
231.3 229.4
224.1 222.5
232.4 231.4
249.1 247.7
242.8 240.9
233.0 230.4
226.3 226.0
237.2 237.7
233.8 231.9
230.9 231.2
232.4 231.7
267.9 267.6
276.1 275.7
275.9 277.6
284.4 284.3
278.8 278.8
270.7 270.9
265.9 267.3
270.0 271.7
283.3 285.1
306.5 308.6
309.9 309.7
319.8 321.1
319.5 319.3
317.7 319.1
328.1 326.3
322.2 321.3
312.7 311.1
313.1 311.6
307.8 304.8
312.3 308.6
280.4 276.2
272.3 267.7
271.1 267.3
278.6 272.6
280.7 274.9
278.0 273.9
273.2 272.4
289.0 289.8
294.6 291.9
292.4 292.1
274.1 274.9
268.7 270.3
271.4 270.6
262.8 261.1
265.5 264.7
265.2 265.8
270.0 269.7
279.4 281.4
278.3 278.9
265.1 265.6
245.9 247.8
249.5 251.3
254.5 255.9
275.4 274.7
301.9 300.2
306.6 303.6
314.8 312.6
312.8 314.5
326.6 326.6
354.7 356.4
356.9 357.6
368.4 370.6
384.1 384.4
392.9 394.1
415.2 416.7
385.1 388.4
373.1 379.7
367.7 371.8
362.9 366.0
373.2 374.5
367.6 362.3
359.5 359.6
all commodities), base Promedio 2012=100./ Deflator: U.S.

PR 20000
precio $/lb 433.30 E

precio $/TM 955261.85 E
costo de refinacion 150.00 1.17
recuperaciom 90.00% 1.30
lado del bloque 15.00 1.12
cm + cp 6.63 1.51
densidad 2.65 1.29
costo esteril -0.84 1.07
0.91
TM 18000 0.67
cut off% 0.000771 1.31
0.95
-0.84
-0.84
10031.77
11191.41
9623.02
13001.11
11111.94
9152.44
7807.87
5751.56
11254.21
8143.93
0 -0.84
0 -1.68
0 10030.09
0 21221.50
0 30844.52
0 43845.63
0 54957.57
0 64110.01
0 71917.88
0 77669.44
0 88923.65
0 97067.58
0 0
0 -0.84
0 -1.68
0 10030.09
0 21221.50
0 30844.52
0 43845.63
0 54957.57
0 64110.01
0 71917.88
0 77669.44
0 88923.65
0 97067.58
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.8
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.6
0 -10.56
0 -11.52
Matriz de leyes en gr- equivalentes Cu/TM
E 1.33 1.07 1.18 1.63
0.92 1.63 1.16 1.22 1.16
1.29 1.16 0.92 1.58 1.41
1.38 1.43 1.10 1.36 0.81
1.02 1.46 1.33 1.09 1.49
0.87 1.44 0.78 1.59 0.78
1.29 1.46 1.15 0.83 1.47
1.64 1.15 1.40 1.13 0.95
1.56 1.45 1.29 1.25 1.49
1.27 0.90 1.41 0.77 1.17
1.22 1.19 0.97 1.28 1.60
0.78 1.58 1.21 1.65 1.04
Matriz Valorizada $/tm
-0.84 11458.44 9156.72 10119.73 13996.86

7927.80 14034.40 9980.69 10481.35 9964.57
11081.88 9994.88 7926.82 13570.98 12080.67
11817.87 12279.59 9410.66 11709.10 6947.61
8738.91 12565.09 11439.03 9400.51 12833.90
7453.10 12376.48 6731.18 13675.87 6720.42
11045.14 12579.05 9916.40 7086.48 12594.86
14116.20 9870.32 11996.65 9664.89 8154.47
13392.20 12451.19 11097.12 10758.83 12773.29
10952.66 7704.08 12132.12 6603.03 10007.89
10463.33 10264.28 8360.51 11011.40 13743.12
6734.42 13556.85 10366.50 14141.51 8912.19
-0.84 11458.44 9156.72 10119.73 13996.86

7926.96 25492.84 19137.41 20601.08 23961.43
19008.84 35487.72 27064.23 34172.06 36042.10
30826.71 47767.31 36474.89 45881.16 42989.71
39565.62 60332.40 47913.92 55281.67 55823.61
47018.72 72708.88 54645.10 68957.54 62544.03
58063.86 85287.93 64561.50 76044.02 75138.89
72180.06 95158.25 76558.15 85708.91 83293.36
85572.26 107609.44 87655.27 96467.74 96066.65
96524.92 115313.52 99787.39 103070.77 106074.54
106988.25 125577.80 108147.90 114082.17 119817.66
113722.67 139134.65 118514.40 128223.68 128729.85
0 0 0 0 0
-0.84 29415.49 74879.90 126416.09 192840.73
17957.05 65723.18 116296.36 178843.87 256917.07
40230.34 97158.95 158242.79 232955.64 324719.93
61671.23 131178.56 198783.58 288677.83 382302.35
83411.25 162308.69 242796.67 339312.64 447742.60
101976.29 194882.75 284030.97 391918.99 508204.21
122173.87 229385.87 322961.45 445660.18 567872.42
144097.94 258399.95 369616.16 492733.53 615916.54
163241.70 293058.01 407024.62 532623.18 657210.22
185448.57 319369.35 436155.44 561143.57 688596.01
204055.83 336368.05 458072.80 582521.47 716480.64
210790.25 349924.90 468439.30 596662.98 725392.83
0 0 0 0 0
-0.96 -0.96 1053.71 4452.88 9837.88
-2.88 -2.88 2603.99 7592.77 16699.38
-4.80 -5.76 4115.94 11845.52 23042.52
-6.72 -8.64 7016.99 15948.26 31076.10
-8.64 -11.52 8579.83 22220.04 36373.64
-10.56 -14.40 11786.67 24370.61 40515.34
-12.48 -17.28 11782.83 25877.09 44822.73
-14.40 -20.16 11778.99 28486.63 49789.12
-16.32 -23.04 11775.15 31468.80 52554.71
-18.24 -25.92 11771.31 31464.00 54493.18
-20.16 -28.80 11767.47 31459.20 56001.62
-22.08 -31.68 11763.63 31454.40 57590.41
0 0 0 0 0
-0.96 -0.96 934.84 3952.62 8733.68
-2.88 -2.88 2310.96 6739.82 14827.08
-4.80 -5.76 3652.90 10516.13 20459.71
-6.72 -8.64 6229.49 14159.09 27594.96
-8.64 -11.52 7616.56 19730.09 32300.28
-10.56 -14.40 10464.97 21639.91 35978.19
-12.48 -17.28 10461.13 22977.20 39802.96
-14.40 -20.16 10457.29 25294.57 44213.50
-16.32 -23.04 10453.45 27943.16 46670.01
-18.24 -25.92 10449.61 27938.36 48391.30
-20.16 -28.80 10445.77 27933.56 49729.81
-22.08 -31.68 10441.93 27928.76 51139.74
0 0 0 0 0
-0.96 -0.96 994.27 4202.75 9285.77
-2.88 -2.88 2457.47 7166.29 15763.22
-4.8 -5.76 3884.41 11180.82 21751.11
-6.72 -8.64 6623.23 15053.67 29335.53
-8.64 -11.52 8098.18 20975.06 34336.96
-10.56 -14.4 11125.81 23005.25 38246.76
-12.48 -17.28 11121.97 24427.13 42312.83
-14.4 -20.16 11118.13 26890.58 47001.29
-16.32 -23.04 11114.29 29705.96 49612.34
-18.24 -25.92 11110.45 29701.16 51442.22
-20.16 -28.8 11106.61 29696.36 52865.7
-22.08 -31.68 11102.77 29691.56 54365.06
valentes Cu/TM
1.36 0.99 1.06 1.09 1.27 1.53
1.41 0.87 0.71 0.87 1.13 1.28
1.44 0.79 1.16 1.03 1.03 1.64
1.13 0.77 0.97 1.23 1.23 0.69
0.95 1.23 1.59 0.70 0.70 E
0.79 1.30 1.03 1.05 1.14 E
0.85 1.23 1.56 1.49 E E
1.44 0.95 1.11 0.86 E E
0.87 1.62 0.71 1.08 E E
1.11 1.36 1.13 1.08 E E
0.72 1.36 1.46 E E E
0.92 0.97 1.20 E E E
11690.48 8521.23 9070.56 9386.06 10874.15 13152.56

12097.55 7435.80 6111.31 7471.52 9672.12 11028.76
12369.88 6766.16 9974.74 8811.87 8858.44 14121.46
9706.04 6634.08 8290.29 10539.23 10572.27 5887.54
8185.50 10586.00 13702.63 6002.43 5982.15 -0.84
6751.79 11192.98 8836.25 9060.19 9835.77 -0.84
7260.95 10609.02 13430.70 12764.99 -0.84 -0.84
12341.44 8134.20 9498.39 7360.08 -0.84 -0.84
7488.68 13887.66 6112.24 9284.99 -0.84 -0.84
9565.74 11723.93 9681.83 9293.78 -0.84 -0.84
6182.79 11663.89 12580.59 -0.84 -0.84 -0.84
7883.98 8296.07 10290.74 -0.84 -0.84 -0.84
11690.48 8521.23 9070.56 9386.06 10874.15 13152.56

23788.03 15957.03 15181.87 16857.58 20546.27 24181.32
36157.91 22723.19 25156.61 25669.45 29404.71 38302.78
45863.95 29357.27 33446.90 36208.68 39976.98 44190.32
54049.45 39943.27 47149.53 42211.11 45959.13 44189.48
60801.24 51136.25 55985.78 51271.30 55794.90 44188.64
68062.19 61745.27 69416.48 64036.29 55794.06 44187.80
80403.63 69879.47 78914.87 71396.37 55793.22 44186.96
87892.31 83767.13 85027.11 80681.36 55792.38 44186.12
97458.05 95491.06 94708.94 89975.14 55791.54 44185.28
103640.84 107154.95 107289.53 89974.30 55790.70 44184.44
111524.82 115451.02 117580.27 89973.46 55789.86 44183.60
0 0 0 0 0 0
268607.55 357029.19 443487.85 540897.67 644499.27 761432.11
348507.96 434417.29 531511.61 633625.12 748279.55 872059.22
418460.26 516329.74 616767.54 727733.28 847877.90 975835.77
493606.55 591610.93 702063.83 818473.19 937532.99 1057205.02
562253.66 668616.93 782264.51 897556.01 1013014.70 1140641.36
628673.66 735114.98 855344.90 967055.57 1096451.88 1180930.91
683978.73 799359.12 915784.27 1040656.98 1136742.27 1219443.92
737613.85 846367.79 976620.69 1080948.21 1175256.12 1249612.68
776488.32 897705.82 1009551.84 1119462.90 1205425.72 1259900.90
813938.69 924524.73 1038781.54 1149633.34 1215714.78 1259900.06
829033.67 944072.60 1059658.20 1159923.24 1215713.94 1259899.22
836917.65 952368.67 1069948.94 1159922.40 1215713.10 1259897.54
PIT $/Oz 1800.00

0 0 0 0 0 0
18123.61 30211.35 45524.98 60783.15 77064.75 93089.88
27507.69 43053.48 58669.40 75377.60 89842.32 108125.59
38002.31 53456.46 71545.48 86218.61 103592.90 125031.70
46459.82 63387.71 80976.12 98515.80 117829.39 140288.25
53246.54 71337.66 90828.54 109642.52 130668.00 154228.43
59238.13 79766.04 99122.69 119810.58 141916.15 168449.59
66038.35 86769.13 107473.70 129770.51 153994.35 183321.54
71245.48 93559.51 114318.03 140457.06 165665.50 194864.27
75027.48 98603.44 122513.01 149126.01 174089.00 202859.39
78158.52 104587.06 128723.41 154537.18 179895.38 210811.67
81478.49 108836.22 132517.57 158659.90 185598.27 215192.59
84021.68 110490.93 134458.76 161752.58 187823.35 217190.83
PIT $/Oz 1600.00

0 0 0 0 0 0
16091.26 26826.61 40427.63 53979.66 68439.60 82669.36
24425.15 38232.53 52102.56 66941.71 79784.44 96019.65
33746.19 47472.42 63538.97 76566.96 91994.18 111034.72
41258.57 56293.00 71912.36 87486.59 104638.05 124583.54
47285.81 63352.01 80660.66 97368.02 116039.38 136961.70
52605.85 70836.29 88026.05 106397.32 126026.42 149589.62
58644.67 77055.87 95441.99 115241.07 136751.29 162798.35
63269.64 83086.38 101518.12 124730.71 147116.66 173049.56
66627.83 87563.95 108794.83 132429.26 154597.02 180149.15
69406.85 92876.80 114309.80 137233.79 159752.86 187212.45
72353.81 96650.24 117678.78 140894.84 164818.50 191103.01
74612.63 98119.29 119402.49 143642.09 166794.55 192877.43
PIT $/Oz 1700.00

0 0 0 0 0 0
17107.43 28518.98 42976.31 57381.41 72752.19 87879.62
25966.42 40643.01 55385.98 71159.67 84813.38 102072.61
35874.25 50464.44 67542.23 81392.79 97793.53 118033.21
43859.19 59840.36 76444.23 93001.19 111233.72 132435.89
50266.17 67344.82 85744.58 103505.27 123353.69 145595.06
55921.97 75301.14 93574.35 113103.95 133971.29 159019.6
62341.48 81912.48 101457.83 122505.79 145372.83 173059.94
67257.53 88322.93 107918.06 132593.89 156391.09 183956.91
70827.63 93083.68 115653.91 140777.64 164343.02 191504.27
73782.66 98731.92 121516.59 145885.49 169824.14 199012.07
76916.13 102743.22 125098.16 149777.38 175208.41 203147.81
79317.13 104305.1 126930.61 152697.35 177308.97 205034.14
0.66 E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
5644.35 -0.84 -0.84 -0.84 -0.84

-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
5644.35 -0.84 -0.84 -0.84 -0.84

5643.51 -1.68 -1.68 -1.68 -1.68
5642.67 -2.52 -2.52 -2.52 -2.52
5641.83 -3.36 -3.36 -3.36 -3.36
5640.99 -4.20 -4.20 -4.20 -4.20
5640.15 -5.04 -5.04 -5.04 -5.04
5639.31 -5.88 -5.88 -5.88 -5.88
5638.47 -6.72 -6.72 -6.72 -6.72
5637.63 -7.56 -7.56 -7.56 -7.56
5636.79 -8.40 -8.40 -8.40 -8.40
5635.95 -9.24 -9.24 -9.24 -9.24
5635.11 -10.08 -10.08 -10.08 -10.08
0 0 0 0 0
877703.57 981478.44 1062845.17 1146278.15 1186563.50
981479.28 1062846.01 1146278.99 1186564.34 1225072.31
1062847.69 1146280.67 1186566.02 1225073.99 1255236.87
1146283.19 1186568.54 1225076.51 1255239.39 1265520.89
1186571.90 1225079.87 1255242.75 1265524.25 1265520.05
1225084.07 1255246.95 1265528.45 1265523.41 1265519.21
1255251.99 1265533.49 1265527.61 1265522.57 1265517.53
1265539.37 1265532.65 1265526.77 1265520.89 1265515.85
1265538.53 1265531.81 1265525.09 1265519.21 1265513.33
1265537.69 1265530.13 1265523.41 1265516.69 1265510.81
1265536.01 1265528.45 1265520.89 1265514.17 1265507.45
1265534.33 1265525.93 1265518.37 1265510.81 1265504.09
0 0 0 0 0
110471.39 129809.69 150212.24 166793.46 188748.28
129810.65 150213.20 166794.42 188749.24 212001.33
147604.02 166796.34 188751.16 212003.25 232374.94
162891.17 185876.72 212006.13 232377.82 249532.75
180261.82 206636.67 230060.81 249536.59 266372.59
198252.81 223113.81 245083.49 266377.39 282021.94
212143.31 234927.02 259672.53 282027.70 292939.00
221869.27 246523.40 272249.27 290606.38 304089.62
231974.59 256438.64 279526.11 298845.17 312983.46
238964.01 262151.37 285659.90 305494.45 318860.93
243149.84 266418.36 290565.42 309720.01 324379.80
245247.23 268110.33 292467.05 312305.25 327578.34
0 0 0 0 0
98103.01 115278.12 133397.46 148119.40 167616.08
115279.08 133398.42 148120.36 167617.04 188269.07
131081.05 148122.28 167618.96 188270.99 206362.66
144654.72 165065.91 188273.87 206365.54 221599.57
160080.38 183504.82 204308.09 221603.41 236555.62
176059.79 198138.58 217649.01 236560.42 250455.26
188396.11 208628.44 230606.26 250461.02 260148.53
197032.43 218927.35 241776.60 258077.53 270051.21
206007.75 227733.71 248237.72 265393.72 277949.67
212215.18 232806.31 253684.59 271298.81 283168.69
215932.33 236595.60 258041.46 275051.26 288070.75
217794.88 238097.78 259730.00 277347.45 290912.10
0 0 0 0 0
104287.19 122543.9 141804.84 157456.42 178182.17
122544.86 141805.8 157457.38 178183.13 200135.19
139342.52 157459.3 178185.05 200137.11 219368.79
153772.93 175471.3 200139.99 219371.67 235566.14
170171.08 195070.73 217184.44 235569.98 251464.1
187156.28 210626.18 231366.23 251468.9 266238.6
200269.69 221777.71 245139.39 266244.36 276543.75
209450.83 232725.37 257012.94 274341.94 287070.4
218991.16 242086.18 263881.91 282119.43 295466.54
225589.59 247478.84 269672.24 288396.61 301014.79
229541.08 251506.98 274303.43 292385.62 306225.26
231521.05 253104.05 276098.52 294826.34 309245.21
Valor del pit
ore waste ORE WASTE SR $/TM
2268000.00 1404000.00 0.62
11.00 6.00 198000 108000 0.55 113069.46
11.00 6.00 198000 108000 0.55 98277.23
12.00 5.00 216000 90000 0.42 94481.02
12.00 5.00 216000 90000 0.42 64398.62
11.00 6.00 198000 108000 0.55 51310.46
11.00 6.00 198000 108000 0.55 26781.02
10.00 7.00 180000 126000 0.70 10609.02
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
9.00 8.00 162000 144000 0.89
9.00 8.00 162000 144000 0.89
126.00 78.00 7.59 448317.81
0.63
1186563.50
188748.28
167616.08
178182.17
Valor del pit Cubos
2035250280
1768990140
1700658360
1159175160
923588280
482058360
190962360
8069720580.00
PR 20000

precio $/TM 775523.59 E
cm + cp 6.63 1.51
densidad 2.65 1.29
0.91
TM 18000 0.67
cut off% 0.000950 1.31
0.95
-0.84
-0.84
8142.69
9084.10
7810.86
10553.24
9019.59
7428.84
6337.30
4667.95
9135.08
6610.12
0
0 -0.84
0 -1.68
0 8141.01
0 17225.11
0 25035.97
0 35589.21
0 44608.80
0 52037.64
0 58374.94
0 63042.89
0 72177.97
0 78788.09
0 0
0 -0.84
0 -1.68
0 8141.01
0 17225.11
0 25035.97
0 35589.21
0 44608.80
0 52037.64
0 58374.94
0 63042.89
0 72177.97
0 78788.09
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.8
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.6
0 -10.56
0 -11.52
E 1.33 1.07 1.18 1.63
0.92 1.63 1.16 1.22 1.16
1.29 1.16 0.92 1.58 1.41
1.38 1.43 1.10 1.36 0.81
1.02 1.46 1.33 1.09 1.49
0.87 1.44 0.78 1.59 0.78
1.29 1.46 1.15 0.83 1.47
1.64 1.15 1.40 1.13 0.95
1.56 1.45 1.29 1.25 1.49
1.27 0.90 1.41 0.77 1.17
1.22 1.19 0.97 1.28 1.60
0.78 1.58 1.21 1.65 1.04
-0.84 9300.88 7432.31 8214.09 11361.60

6434.66 11392.08 8101.22 8507.67 8088.13
8995.19 8112.74 6433.86 11015.87 9806.02
9592.67 9967.50 7638.47 9504.37 5638.92
7093.13 10199.27 9285.12 7630.22 10417.50
6049.29 10046.16 5463.23 11101.02 5454.48
8965.35 10210.60 8049.03 5751.66 10223.44
11458.49 8011.62 9737.80 7844.85 6618.67
10870.73 10106.80 9007.55 8732.93 10368.30
8890.28 6253.04 9847.78 5359.18 8123.30
8493.04 8331.45 6785.94 8937.97 11155.62
5465.85 11004.40 8414.42 11479.04 7233.80
0 0 0 0 0
-0.84 9300.88 7432.31 8214.09 11361.60
6433.82 20692.96 15533.53 16721.76 19449.73
15429.01 28805.70 21967.39 27737.63 29255.75
25021.68 38773.20 29605.86 37242.00 34894.67
32114.81 48972.47 38890.98 44872.22 45312.17
38164.10 59018.63 44354.21 55973.24 50766.65
47129.45 69229.23 52403.24 61724.90 60990.09
58587.94 77240.85 62141.04 69569.75 67608.76
69458.67 87347.65 71148.59 78302.68 77977.06
78348.95 93600.69 80996.37 83661.86 86100.36
86841.99 101932.14 87782.31 92599.83 97255.98
92307.84 112936.54 96196.73 104078.87 104489.78
0 0 0 0 0
-0.84 23875.71 60779.39 102610.97 156527.97
14574.83 53347.08 94396.88 145166.37 208538.59
32654.12 78863.35 128444.61 189088.86 263574.45
50057.65 106477.22 161351.23 234318.70 310313.21
67704.02 131745.37 197076.70 275418.54 363431.06
82772.90 158185.72 230546.32 318118.89 412507.16
99167.09 186192.11 262145.65 361740.51 460939.20
116962.88 209742.41 300015.61 399949.11 499935.88
132501.56 237874.57 330379.36 432327.12 533453.70
150526.92 259230.77 354024.44 455476.64 558929.39
165630.08 273028.07 371814.78 472829.03 581564.05
171095.93 284032.47 380229.20 484308.07 588797.85
0 0 0 0 0
-0.96 -0.96 1053.71 4452.88 9837.88
-2.88 -2.88 2603.99 7592.77 16699.38
-4.80 -5.76 4115.94 11845.52 23042.52
-6.72 -8.64 7016.99 15948.26 31076.10
-8.64 -11.52 8579.83 22220.04 36373.64
-10.56 -14.40 11786.67 24370.61 40515.34
-12.48 -17.28 11782.83 25877.09 44822.73
-14.40 -20.16 11778.99 28486.63 49789.12
-16.32 -23.04 11775.15 31468.80 52554.71
-18.24 -25.92 11771.31 31464.00 54493.18
-20.16 -28.80 11767.47 31459.20 56001.62
-22.08 -31.68 11763.63 31454.40 57590.41
0 0 0 0 0
-0.96 -0.96 934.84 3952.62 8733.68
-2.88 -2.88 2310.96 6739.82 14827.08
-4.80 -5.76 3652.90 10516.13 20459.71
-6.72 -8.64 6229.49 14159.09 27594.96
-8.64 -11.52 7616.56 19730.09 32300.28
-10.56 -14.40 10464.97 21639.91 35978.19
-12.48 -17.28 10461.13 22977.20 39802.96
-14.40 -20.16 10457.29 25294.57 44213.50
-16.32 -23.04 10453.45 27943.16 46670.01
-18.24 -25.92 10449.61 27938.36 48391.30
-20.16 -28.80 10445.77 27933.56 49729.81
-22.08 -31.68 10441.93 27928.76 51139.74
0 0 0 0 0
-0.96 -0.96 994.27 4202.75 9285.77
-2.88 -2.88 2457.47 7166.29 15763.22
-4.8 -5.76 3884.41 11180.82 21751.11
-6.72 -8.64 6623.23 15053.67 29335.53
-8.64 -11.52 8098.18 20975.06 34336.96
-10.56 -14.4 11125.81 23005.25 38246.76
-12.48 -17.28 11121.97 24427.13 42312.83
-14.4 -20.16 11118.13 26890.58 47001.29
-16.32 -23.04 11114.29 29705.96 49612.34
-18.24 -25.92 11110.45 29701.16 51442.22
-20.16 -28.8 11106.61 29696.36 52865.7
-22.08 -31.68 11102.77 29691.56 54365.06
valentes Cu/TM
1.36 0.99 1.06 1.09 1.27 1.53
1.41 0.87 0.71 0.87 1.13 1.28
1.44 0.79 1.16 1.03 1.03 1.64
1.13 0.77 0.97 1.23 1.23 0.69
0.95 1.23 1.59 0.70 0.70 E
0.79 1.30 1.03 1.05 1.14 E
0.85 1.23 1.56 1.49 E E
1.44 0.95 1.11 0.86 E E
0.87 1.62 0.71 1.08 E E
1.11 1.36 1.13 1.08 E E
0.72 1.36 1.46 E E E
0.92 0.97 1.20 E E E
9489.25 6916.41 7362.36 7618.49 8826.54 10676.19

9819.71 6035.24 4960.00 6064.24 7850.72 8952.06
10040.80 5491.62 8096.39 7152.36 7190.16 11462.75
7878.26 5384.39 6728.93 8554.65 8581.47 4778.35
6643.86 8592.62 11122.74 4871.61 4855.15 -0.84
5479.95 9085.37 7172.15 7353.94 7983.57 -0.84
5893.30 8611.31 10901.99 10361.56 -0.84 -0.84
10017.71 6602.21 7709.68 5973.77 -0.84 -0.84
6078.17 11272.96 4960.76 7536.44 -0.84 -0.84
7764.36 9516.41 7858.60 7543.58 -0.84 -0.84
5018.03 9467.67 10211.86 -0.84 -0.84 -0.84
6399.08 6733.62 8352.93 -0.84 -0.84 -0.84
0 0 0 0 0 0
9489.25 6916.41 7362.36 7618.49 8826.54 10676.19
19308.96 12951.65 12322.36 13682.73 16677.26 19628.25
29349.76 18443.27 20418.75 20835.09 23867.42 31091.00
37228.02 23827.66 27147.68 29389.74 32448.89 35869.35
43871.88 32420.28 38270.42 34261.35 37304.04 35868.51
49351.83 41505.65 45442.57 41615.29 45287.61 35867.67
55245.13 50116.96 56344.56 51976.85 45286.77 35866.83
65262.84 56719.17 64054.24 57950.62 45285.93 35865.99
71341.01 67992.13 69015.00 65487.06 45285.09 35865.15
79105.37 77508.54 76873.60 73030.64 45284.25 35864.31
84123.40 86976.21 87085.46 73029.80 45283.41 35863.47
90522.48 93709.83 95438.39 73028.96 45282.57 35862.63
0 0 0 0 0 0
218027.84 289799.82 359976.98 439043.20 523134.72 618047.53
282883.41 352614.62 431424.71 514308.18 607371.34 707842.49
339662.97 419102.35 500625.45 590694.08 688214.24 792077.31
400659.08 480206.70 569858.99 664346.82 760986.31 858122.81
456379.04 542711.31 634957.08 728537.42 822253.46 925848.76
510291.03 596686.66 694276.07 784949.42 889980.25 958549.85
555181.01 648833.50 743334.13 844692.64 922682.18 989809.96
598716.54 686989.57 792715.79 877395.41 953943.13 1014297.34
630270.40 728661.55 819444.79 908657.20 978431.35 1022647.75
660669.42 750429.79 843170.14 933146.26 986782.60 1022646.91
672921.25 766296.54 860115.62 941498.35 986781.76 1022646.07
679320.33 773030.16 868468.55 941497.51 986780.92 1022644.39
PIT $/Oz 1800.00

0 0 0 0 0 0
18123.61 30211.35 45524.98 60783.15 77064.75 93089.88
27507.69 43053.48 58669.40 75377.60 89842.32 108125.59
38002.31 53456.46 71545.48 86218.61 103592.90 125031.70
46459.82 63387.71 80976.12 98515.80 117829.39 140288.25
53246.54 71337.66 90828.54 109642.52 130668.00 154228.43
59238.13 79766.04 99122.69 119810.58 141916.15 168449.59
66038.35 86769.13 107473.70 129770.51 153994.35 183321.54
71245.48 93559.51 114318.03 140457.06 165665.50 194864.27
75027.48 98603.44 122513.01 149126.01 174089.00 202859.39
78158.52 104587.06 128723.41 154537.18 179895.38 210811.67
81478.49 108836.22 132517.57 158659.90 185598.27 215192.59
84021.68 110490.93 134458.76 161752.58 187823.35 217190.83
PIT $/Oz 1600.00

0 0 0 0 0 0
16091.26 26826.61 40427.63 53979.66 68439.60 82669.36
24425.15 38232.53 52102.56 66941.71 79784.44 96019.65
33746.19 47472.42 63538.97 76566.96 91994.18 111034.72
41258.57 56293.00 71912.36 87486.59 104638.05 124583.54
47285.81 63352.01 80660.66 97368.02 116039.38 136961.70
52605.85 70836.29 88026.05 106397.32 126026.42 149589.62
58644.67 77055.87 95441.99 115241.07 136751.29 162798.35
63269.64 83086.38 101518.12 124730.71 147116.66 173049.56
66627.83 87563.95 108794.83 132429.26 154597.02 180149.15
69406.85 92876.80 114309.80 137233.79 159752.86 187212.45
72353.81 96650.24 117678.78 140894.84 164818.50 191103.01
74612.63 98119.29 119402.49 143642.09 166794.55 192877.43
PIT $/Oz 1700.00

0 0 0 0 0 0
17107.43 28518.98 42976.31 57381.41 72752.19 87879.62
25966.42 40643.01 55385.98 71159.67 84813.38 102072.61
35874.25 50464.44 67542.23 81392.79 97793.53 118033.21
43859.19 59840.36 76444.23 93001.19 111233.72 132435.89
50266.17 67344.82 85744.58 103505.27 123353.69 145595.06
55921.97 75301.14 93574.35 113103.95 133971.29 159019.6
62341.48 81912.48 101457.83 122505.79 145372.83 173059.94
67257.53 88322.93 107918.06 132593.89 156391.09 183956.91
70827.63 93083.68 115653.91 140777.64 164343.02 191504.27
73782.66 98731.92 121516.59 145885.49 169824.14 199012.07
76916.13 102743.22 125098.16 149777.38 175208.41 203147.81
79317.13 104305.1 126930.61 152697.35 177308.97 205034.14
0.66 E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
4580.92 -0.84 -0.84 -0.84 -0.84

-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
0 0 0 0 0
4580.92 -0.84 -0.84 -0.84 -0.84
4580.08 -1.68 -1.68 -1.68 -1.68
4579.24 -2.52 -2.52 -2.52 -2.52
4578.40 -3.36 -3.36 -3.36 -3.36
4577.56 -4.20 -4.20 -4.20 -4.20
4576.72 -5.04 -5.04 -5.04 -5.04
4575.88 -5.88 -5.88 -5.88 -5.88
4575.04 -6.72 -6.72 -6.72 -6.72
4574.20 -7.56 -7.56 -7.56 -7.56
4573.36 -8.40 -8.40 -8.40 -8.40
4572.52 -9.24 -9.24 -9.24 -9.24
4571.68 -10.08 -10.08 -10.08 -10.08
0 0 0 0 0
712423.41 796656.55 862699.53 930422.12 963119.01
796657.39 862700.37 930422.96 963119.85 994374.92
862702.05 930424.64 963121.53 994376.60 1018858.10
930427.16 963124.05 994379.12 1018860.62 1027204.31
963127.41 994382.48 1018863.98 1027207.67 1027203.47
994386.68 1018868.18 1027211.87 1027206.83 1027202.63
1018873.22 1027216.91 1027211.03 1027205.99 1027200.95
1027222.79 1027216.07 1027210.19 1027204.31 1027199.27
1027221.95 1027215.23 1027208.51 1027202.63 1027196.75
1027221.11 1027213.55 1027206.83 1027200.11 1027194.23
1027219.43 1027211.87 1027204.31 1027197.59 1027190.87
1027217.75 1027209.35 1027201.79 1027194.23 1027187.51
0 0 0 0 0
110471.39 129809.69 150212.24 166793.46 188748.28
129810.65 150213.20 166794.42 188749.24 212001.33
147604.02 166796.34 188751.16 212003.25 232374.94
162891.17 185876.72 212006.13 232377.82 249532.75
180261.82 206636.67 230060.81 249536.59 266372.59
198252.81 223113.81 245083.49 266377.39 282021.94
212143.31 234927.02 259672.53 282027.70 292939.00
221869.27 246523.40 272249.27 290606.38 304089.62
231974.59 256438.64 279526.11 298845.17 312983.46
238964.01 262151.37 285659.90 305494.45 318860.93
243149.84 266418.36 290565.42 309720.01 324379.80
245247.23 268110.33 292467.05 312305.25 327578.34
0 0 0 0 0
98103.01 115278.12 133397.46 148119.40 167616.08
115279.08 133398.42 148120.36 167617.04 188269.07
131081.05 148122.28 167618.96 188270.99 206362.66
144654.72 165065.91 188273.87 206365.54 221599.57
160080.38 183504.82 204308.09 221603.41 236555.62
176059.79 198138.58 217649.01 236560.42 250455.26
188396.11 208628.44 230606.26 250461.02 260148.53
197032.43 218927.35 241776.60 258077.53 270051.21
206007.75 227733.71 248237.72 265393.72 277949.67
212215.18 232806.31 253684.59 271298.81 283168.69
215932.33 236595.60 258041.46 275051.26 288070.75
217794.88 238097.78 259730.00 277347.45 290912.10
0 0 0 0 0
104287.19 122543.9 141804.84 157456.42 178182.17
122544.86 141805.8 157457.38 178183.13 200135.19
139342.52 157459.3 178185.05 200137.11 219368.79
153772.93 175471.3 200139.99 219371.67 235566.14
170171.08 195070.73 217184.44 235569.98 251464.1
187156.28 210626.18 231366.23 251468.9 266238.6
200269.69 221777.71 245139.39 266244.36 276543.75
209450.83 232725.37 257012.94 274341.94 287070.4
218991.16 242086.18 263881.91 282119.43 295466.54
225589.59 247478.84 269672.24 288396.61 301014.79
229541.08 251506.98 274303.43 292385.62 306225.26
231521.05 253104.05 276098.52 294826.34 309245.21
Valor del pit
2268000.00 1404000.00 0.62
11.00 6.00 198000 108000 0.55 91779.04
11.00 6.00 198000 108000 0.55 68378.99
12.00 5.00 216000 90000 0.42 58793.22
12.00 5.00 216000 90000 0.42 34185.15
11.00 6.00 198000 108000 0.55 26359.22
11.00 6.00 198000 108000 0.55 9085.37
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
9.00 8.00 162000 144000 0.89
9.00 8.00 162000 144000 0.89
126.00 78.00 7.59 288580.99
0.63
963119.01
188748.28
167616.08
178182.17
Valor del pit Cubos
1652022720
1230821820
1058277960
615332700
474465960
163536660
5194457820.00
PR 20000

precio $/TM 610743.67 E
cm + cp 6.63 1.51
densidad 2.65 1.29
0.91
TM 18000 0.67
cut off% 0.001206 1.31
0.95
-0.84
-0.84
6410.82
7152.17
6149.51
8309.09
7101.37
5848.68
4989.10
3674.52
7192.32
5203.95
0 -0.84
0 -1.68
0 6409.14
0 13561.31
0 19710.82
0 28019.91
0 35121.28
0 40969.96
0 45959.06
0 49633.58
0 56825.90
0 62029.85
0 0
0 -0.84
0 -1.68
0 6409.14
0 13561.31
0 19710.82
0 28019.91
0 35121.28
0 40969.96
0 45959.06
0 49633.58
0 56825.90
0 62029.85
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.8
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.6
0 -10.56
0 -11.52
E 1.33 1.07 1.18 1.63
0.92 1.63 1.16 1.22 1.16
1.29 1.16 0.92 1.58 1.41
1.38 1.43 1.10 1.36 0.81
1.02 1.46 1.33 1.09 1.49
0.87 1.44 0.78 1.59 0.78
1.29 1.46 1.15 0.83 1.47
1.64 1.15 1.40 1.13 0.95
1.56 1.45 1.29 1.25 1.49
1.27 0.90 1.41 0.77 1.17
1.22 1.19 0.97 1.28 1.60
0.78 1.58 1.21 1.65 1.04
-0.84 7322.88 5851.41 6467.05 8945.66

5065.78 8969.66 6378.17 6698.24 6367.86
7082.15 6387.24 5065.15 8673.40 7720.66
7552.66 7847.83 6013.75 7483.12 4439.15
5584.31 8030.35 7310.47 6007.26 8202.20
4762.30 7909.77 4300.79 8740.46 4293.90
7058.66 8039.27 6337.07 4527.93 8049.38
9021.96 6307.61 7666.95 6176.28 5210.68
8559.11 7957.53 7091.89 6875.62 8163.45
6999.53 4922.75 7753.55 4218.86 6395.55
6686.71 6559.46 5342.40 7037.09 8783.45
4302.85 8664.37 6624.81 9038.14 5695.09
-0.84 7322.88 5851.41 6467.05 8945.66

5064.94 16292.54 12229.58 13165.29 15313.52
12147.09 22679.78 17294.73 21838.69 23034.18
19699.75 30527.61 23308.48 29321.81 27473.33
25284.06 38557.96 30618.95 35329.07 35675.53
30046.36 46467.73 34919.74 44069.53 39969.43
37105.02 54507.00 41256.81 48597.46 48018.81
46126.98 60814.61 48923.76 54773.74 53229.49
54686.09 68772.14 56015.65 61649.36 61392.94
61685.62 73694.89 63769.20 65868.22 67788.49
68372.33 80254.35 69111.60 72905.31 76571.94
72675.18 88918.72 75736.41 81943.45 82267.03
0 0 0 0 0
-0.84 18796.96 47852.35 80786.98 123237.26
11474.08 42000.94 74319.93 114291.60 164186.29
25708.40 62090.35 101126.31 148872.77 207517.65
39410.57 83831.58 127034.08 184483.47 244315.18
53303.97 103725.60 155161.66 216841.85 286136.15
65167.64 124542.71 181512.78 250460.62 324774.31
78074.98 146593.04 206391.09 284804.88 362905.27
92086.04 165134.28 236207.42 314886.46 393607.43
104319.67 187283.66 260112.72 340377.94 419996.51
118511.52 204097.07 278728.58 358603.57 440053.96
130402.18 214959.38 292735.35 372265.47 457875.55
134705.03 223623.75 299360.16 381303.61 463570.64
0 0 0 0 0
-0.96 -0.96 1053.71 4452.88 9837.88
-2.88 -2.88 2603.99 7592.77 16699.38
-4.80 -5.76 4115.94 11845.52 23042.52
-6.72 -8.64 7016.99 15948.26 31076.10
-8.64 -11.52 8579.83 22220.04 36373.64
-10.56 -14.40 11786.67 24370.61 40515.34
-12.48 -17.28 11782.83 25877.09 44822.73
-14.40 -20.16 11778.99 28486.63 49789.12
-16.32 -23.04 11775.15 31468.80 52554.71
-18.24 -25.92 11771.31 31464.00 54493.18
-20.16 -28.80 11767.47 31459.20 56001.62
-22.08 -31.68 11763.63 31454.40 57590.41
0 0 0 0 0
-0.96 -0.96 934.84 3952.62 8733.68
-2.88 -2.88 2310.96 6739.82 14827.08
-4.80 -5.76 3652.90 10516.13 20459.71
-6.72 -8.64 6229.49 14159.09 27594.96
-8.64 -11.52 7616.56 19730.09 32300.28
-10.56 -14.40 10464.97 21639.91 35978.19
-12.48 -17.28 10461.13 22977.20 39802.96
-14.40 -20.16 10457.29 25294.57 44213.50
-16.32 -23.04 10453.45 27943.16 46670.01
-18.24 -25.92 10449.61 27938.36 48391.30
-20.16 -28.80 10445.77 27933.56 49729.81
-22.08 -31.68 10441.93 27928.76 51139.74
0 0 0 0 0
-0.96 -0.96 994.27 4202.75 9285.77
-2.88 -2.88 2457.47 7166.29 15763.22
-4.8 -5.76 3884.41 11180.82 21751.11
-6.72 -8.64 6623.23 15053.67 29335.53
-8.64 -11.52 8098.18 20975.06 34336.96
-10.56 -14.4 11125.81 23005.25 38246.76
-12.48 -17.28 11121.97 24427.13 42312.83
-14.4 -20.16 11118.13 26890.58 47001.29
-16.32 -23.04 11114.29 29705.96 49612.34
-18.24 -25.92 11110.45 29701.16 51442.22
-20.16 -28.8 11106.61 29696.36 52865.7
-22.08 -31.68 11102.77 29691.56 54365.06
valentes Cu/TM
1.36 0.99 1.06 1.09 1.27 1.53
1.41 0.87 0.71 0.87 1.13 1.28
1.44 0.79 1.16 1.03 1.03 1.64
1.13 0.77 0.97 1.23 1.23 0.69
0.95 1.23 1.59 0.70 0.70 E
0.79 1.30 1.03 1.05 1.14 E
0.85 1.23 1.56 1.49 E E
1.44 0.95 1.11 0.86 E E
0.87 1.62 0.71 1.08 E E
1.11 1.36 1.13 1.08 E E
0.72 1.36 1.46 E E E
0.92 0.97 1.20 E E E
7471.22 5445.15 5796.33 5998.02 6949.35 8405.91

7731.45 4751.24 3904.51 4774.08 6180.90 7048.19
7905.55 4323.15 6374.36 5630.95 5660.72 9025.32
6202.59 4238.71 5297.51 6735.23 6756.36 3761.46
5230.52 6765.14 8757.56 3834.90 3821.94 -0.84
4313.96 7153.17 5646.54 5789.70 6285.52 -0.84
4639.47 6779.85 8583.72 8158.14 -0.84 -0.84
7887.37 5197.72 6069.83 4702.84 -0.84 -0.84
4785.05 8875.86 3905.10 5933.41 -0.84 -0.84
6112.89 7492.60 6187.11 5939.03 -0.84 -0.84
3950.21 7454.22 8040.26 -0.84 -0.84 -0.84
5037.76 5301.20 6576.38 -0.84 -0.84 -0.84
7471.22 5445.15 5796.33 5998.02 6949.35 8405.91

15202.67 10196.39 9700.84 10772.10 13130.25 15454.10
23108.22 14519.54 16075.20 16403.05 18790.97 24479.42
29310.81 18758.25 21372.71 23138.28 25547.33 28240.88
34541.33 25523.39 30130.27 26973.18 29369.27 28240.04
38855.29 32676.56 35776.81 32762.88 35654.79 28239.20
43494.76 39456.41 44360.53 40921.02 35653.95 28238.36
51382.13 44654.13 50430.36 45623.86 35653.11 28237.52
56167.18 53529.99 54335.46 51557.27 35652.27 28236.68
62280.07 61022.59 60522.57 57496.30 35651.43 28235.84
66230.28 68476.81 68562.83 57495.46 35650.59 28235.00
71268.04 73778.01 75139.21 57494.62 35649.75 28234.16
0 0 0 0 0 0
171657.51 228165.47 283416.12 345665.36 411870.54 486595.87
222720.32 277619.79 339667.34 404921.19 478189.96 557292.37
267423.40 329966.50 394149.09 465059.71 541838.27 623611.79
315446.96 378073.89 448656.66 523047.30 599132.37 675608.83
359315.64 427283.95 499909.02 573585.04 647367.95 728931.82
401760.56 469778.75 546611.86 617998.68 700691.78 754675.98
437102.19 510835.05 585235.80 665036.99 726436.78 779286.80
471378.64 540875.27 624115.97 690782.83 751048.44 798565.61
496221.14 573685.61 645158.97 715395.33 770328.09 805139.47
520155.62 590823.51 663838.06 734675.82 776902.79 805138.63
529800.92 603315.49 677179.52 741251.36 776901.95 805137.79
534838.68 608616.69 683755.90 741250.52 776901.11 805136.11
PIT $/Oz 1800.00

0 0 0 0 0 0
18123.61 30211.35 45524.98 60783.15 77064.75 93089.88
27507.69 43053.48 58669.40 75377.60 89842.32 108125.59
38002.31 53456.46 71545.48 86218.61 103592.90 125031.70
46459.82 63387.71 80976.12 98515.80 117829.39 140288.25
53246.54 71337.66 90828.54 109642.52 130668.00 154228.43
59238.13 79766.04 99122.69 119810.58 141916.15 168449.59
66038.35 86769.13 107473.70 129770.51 153994.35 183321.54
71245.48 93559.51 114318.03 140457.06 165665.50 194864.27
75027.48 98603.44 122513.01 149126.01 174089.00 202859.39
78158.52 104587.06 128723.41 154537.18 179895.38 210811.67
81478.49 108836.22 132517.57 158659.90 185598.27 215192.59
84021.68 110490.93 134458.76 161752.58 187823.35 217190.83
PIT $/Oz 1600.00

0 0 0 0 0 0
16091.26 26826.61 40427.63 53979.66 68439.60 82669.36
24425.15 38232.53 52102.56 66941.71 79784.44 96019.65
33746.19 47472.42 63538.97 76566.96 91994.18 111034.72
41258.57 56293.00 71912.36 87486.59 104638.05 124583.54
47285.81 63352.01 80660.66 97368.02 116039.38 136961.70
52605.85 70836.29 88026.05 106397.32 126026.42 149589.62
58644.67 77055.87 95441.99 115241.07 136751.29 162798.35
63269.64 83086.38 101518.12 124730.71 147116.66 173049.56
66627.83 87563.95 108794.83 132429.26 154597.02 180149.15
69406.85 92876.80 114309.80 137233.79 159752.86 187212.45
72353.81 96650.24 117678.78 140894.84 164818.50 191103.01
74612.63 98119.29 119402.49 143642.09 166794.55 192877.43
PIT $/Oz 1700.00

0 0 0 0 0 0
17107.43 28518.98 42976.31 57381.41 72752.19 87879.62
25966.42 40643.01 55385.98 71159.67 84813.38 102072.61
35874.25 50464.44 67542.23 81392.79 97793.53 118033.21
43859.19 59840.36 76444.23 93001.19 111233.72 132435.89
50266.17 67344.82 85744.58 103505.27 123353.69 145595.06
55921.97 75301.14 93574.35 113103.95 133971.29 159019.6
62341.48 81912.48 101457.83 122505.79 145372.83 173059.94
67257.53 88322.93 107918.06 132593.89 156391.09 183956.91
70827.63 93083.68 115653.91 140777.64 164343.02 191504.27
73782.66 98731.92 121516.59 145885.49 169824.14 199012.07
76916.13 102743.22 125098.16 149777.38 175208.41 203147.81
79317.13 104305.1 126930.61 152697.35 177308.97 205034.14
0.66 E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
3605.99 -0.84 -0.84 -0.84 -0.84

-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
3605.99 -0.84 -0.84 -0.84 -0.84

3605.15 -1.68 -1.68 -1.68 -1.68
3604.31 -2.52 -2.52 -2.52 -2.52
3603.47 -3.36 -3.36 -3.36 -3.36
3602.63 -4.20 -4.20 -4.20 -4.20
3601.79 -5.04 -5.04 -5.04 -5.04
3600.95 -5.88 -5.88 -5.88 -5.88
3600.11 -6.72 -6.72 -6.72 -6.72
3599.27 -7.56 -7.56 -7.56 -7.56
3598.43 -8.40 -8.40 -8.40 -8.40
3597.59 -9.24 -9.24 -9.24 -9.24
3596.75 -10.08 -10.08 -10.08 -10.08
0 0 0 0 0
560898.36 627216.10 679210.62 732530.25 758270.21
627216.94 679211.46 732531.09 758271.05 782876.83
679213.14 732532.77 758272.73 782878.51 802151.44
732535.29 758275.25 782881.03 802153.96 808721.10
758278.61 782884.39 802157.32 808724.46 808720.26
782888.59 802161.52 808728.66 808723.62 808719.42
802166.56 808733.70 808727.82 808722.78 808717.74
808739.58 808732.86 808726.98 808721.10 808716.06
808738.74 808732.02 808725.30 808719.42 808713.54
808737.90 808730.34 808723.62 808716.90 808711.02
808736.22 808728.66 808721.10 808714.38 808707.66
808734.54 808726.14 808718.58 808711.02 808704.30
0 0 0 0 0
110471.39 129809.69 150212.24 166793.46 188748.28
129810.65 150213.20 166794.42 188749.24 212001.33
147604.02 166796.34 188751.16 212003.25 232374.94
162891.17 185876.72 212006.13 232377.82 249532.75
180261.82 206636.67 230060.81 249536.59 266372.59
198252.81 223113.81 245083.49 266377.39 282021.94
212143.31 234927.02 259672.53 282027.70 292939.00
221869.27 246523.40 272249.27 290606.38 304089.62
231974.59 256438.64 279526.11 298845.17 312983.46
238964.01 262151.37 285659.90 305494.45 318860.93
243149.84 266418.36 290565.42 309720.01 324379.80
245247.23 268110.33 292467.05 312305.25 327578.34
0 0 0 0 0
98103.01 115278.12 133397.46 148119.40 167616.08
115279.08 133398.42 148120.36 167617.04 188269.07
131081.05 148122.28 167618.96 188270.99 206362.66
144654.72 165065.91 188273.87 206365.54 221599.57
160080.38 183504.82 204308.09 221603.41 236555.62
176059.79 198138.58 217649.01 236560.42 250455.26
188396.11 208628.44 230606.26 250461.02 260148.53
197032.43 218927.35 241776.60 258077.53 270051.21
206007.75 227733.71 248237.72 265393.72 277949.67
212215.18 232806.31 253684.59 271298.81 283168.69
215932.33 236595.60 258041.46 275051.26 288070.75
217794.88 238097.78 259730.00 277347.45 290912.10
0 0 0 0 0
104287.19 122543.9 141804.84 157456.42 178182.17
122544.86 141805.8 157457.38 178183.13 200135.19
139342.52 157459.3 178185.05 200137.11 219368.79
153772.93 175471.3 200139.99 219371.67 235566.14
170171.08 195070.73 217184.44 235569.98 251464.1
187156.28 210626.18 231366.23 251468.9 266238.6
200269.69 221777.71 245139.39 266244.36 276543.75
209450.83 232725.37 257012.94 274341.94 287070.4
218991.16 242086.18 263881.91 282119.43 295466.54
225589.59 247478.84 269672.24 288396.61 301014.79
229541.08 251506.98 274303.43 292385.62 306225.26
231521.05 253104.05 276098.52 294826.34 309245.21
Valor del pit
2268000.00 1404000.00 0.62
11.00 6.00 198000 108000 0.55 72256.45
11.00 6.00 198000 108000 0.55 67869.24
12.00 5.00 216000 90000 0.42 66766.50
12.00 5.00 216000 90000 0.42 26913.19
11.00 6.00 198000 108000 0.55 38797.58
11.00 6.00 198000 108000 0.55 21407.57
10.00 7.00 180000 126000 0.70 11419.32
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
9.00 8.00 162000 144000 0.89
9.00 8.00 162000 144000 0.89
126.00 78.00 7.59 305429.85
0.63
758270.21
188748.28
167616.08
178182.17
Valor del pit Cubos
1300616100
1221646320
1201797000
484437420
698356440
385336260
205547760
5497737300.00
PR 20000

precio $/TM 600401.80 E
cm + cp 6.63 1.51
densidad 2.65 1.29
0.91
TM 18000 0.67
cut off% 0.001227 1.31
0.95
-0.84
-0.84
6302.13
7030.92
6045.24
8168.25
6980.97
5749.50
4904.49
3612.17
7070.38
5115.69
0 -0.84
0 -1.68
0 6300.45
0 13331.37
0 19376.61
0 27544.86
0 34525.83
0 40275.33
0 45179.82
0 48791.99
0 55862.37
0 60978.06
0 0
0 -0.84
0 -1.68
0 6300.45
0 13331.37
0 19376.61
0 27544.86
0 34525.83
0 40275.33
0 45179.82
0 48791.99
0 55862.37
0 60978.06
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.8
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.6
0 -10.56
0 -11.52
E 1.33 1.07 1.18 1.63
0.92 1.63 1.16 1.22 1.16
1.29 1.16 0.92 1.58 1.41
1.38 1.43 1.10 1.36 0.81
1.02 1.46 1.33 1.09 1.49
0.87 1.44 0.78 1.59 0.78
1.29 1.46 1.15 0.83 1.47
1.64 1.15 1.40 1.13 0.95
1.56 1.45 1.29 1.25 1.49
1.27 0.90 1.41 0.77 1.17
1.22 1.19 0.97 1.28 1.60
0.78 1.58 1.21 1.65 1.04
-0.84 7198.73 5752.19 6357.40 8794.03

4979.86 8817.63 6270.03 6584.67 6259.89
6962.08 6278.94 4979.25 8526.39 7589.78
7424.62 7714.79 5911.78 7356.26 4363.85
5489.61 7894.22 7186.54 5905.40 8063.16
4681.53 7775.69 4227.83 8592.31 4221.07
6938.99 7902.99 6229.62 4451.12 7912.93
8869.04 6200.66 7536.98 6071.56 5122.32
8414.03 7822.64 6971.66 6759.06 8025.07
6880.87 4839.26 7622.12 4147.29 6287.12
6573.35 6448.25 5251.80 6917.79 8634.57
4229.86 8517.51 6512.49 8884.94 5598.51
-0.84 7198.73 5752.19 6357.40 8794.03

4979.02 16016.36 12022.22 12942.07 15053.92
11941.10 22295.30 17001.47 21468.46 22643.70
19365.72 30010.09 22913.25 28824.72 27007.55
24855.33 37904.31 30099.79 34730.12 35070.71
29536.86 45680.00 34327.62 43322.43 39291.78
36475.85 53582.99 40557.24 47773.55 47204.71
45344.89 59783.65 48094.22 53845.11 52327.03
53758.92 67606.29 55065.88 60604.17 60352.10
60639.79 72445.55 62688.00 64751.46 66639.22
67213.14 78893.80 67939.80 71669.25 75273.79
71443.00 87411.31 74452.29 80554.19 80872.30
0 0 0 0 0
-0.84 18478.20 47041.02 79417.25 121147.85
11279.47 41288.83 73059.85 112353.82 161402.63
25272.47 61037.63 99411.75 146348.71 203999.39
38742.33 82410.28 124880.25 181355.69 240172.99
52400.19 101967.00 152530.97 213165.44 281284.94
64062.69 122431.18 178435.32 246214.23 319268.00
76751.18 144107.70 202891.80 279976.22 356752.45
90524.71 162334.56 232202.67 309547.74 386934.06
102550.91 184108.45 255702.63 334607.03 412875.73
116502.16 200636.75 274002.86 352523.63 432593.13
128191.20 211314.86 287772.17 365953.91 450112.64
132421.06 219832.37 294284.66 374838.85 455711.15
0 0 0 0 0
-0.96 -0.96 1053.71 4452.88 9837.88
-2.88 -2.88 2603.99 7592.77 16699.38
-4.80 -5.76 4115.94 11845.52 23042.52
-6.72 -8.64 7016.99 15948.26 31076.10
-8.64 -11.52 8579.83 22220.04 36373.64
-10.56 -14.40 11786.67 24370.61 40515.34
-12.48 -17.28 11782.83 25877.09 44822.73
-14.40 -20.16 11778.99 28486.63 49789.12
-16.32 -23.04 11775.15 31468.80 52554.71
-18.24 -25.92 11771.31 31464.00 54493.18
-20.16 -28.80 11767.47 31459.20 56001.62
-22.08 -31.68 11763.63 31454.40 57590.41
0 0 0 0 0
-0.96 -0.96 934.84 3952.62 8733.68
-2.88 -2.88 2310.96 6739.82 14827.08
-4.80 -5.76 3652.90 10516.13 20459.71
-6.72 -8.64 6229.49 14159.09 27594.96
-8.64 -11.52 7616.56 19730.09 32300.28
-10.56 -14.40 10464.97 21639.91 35978.19
-12.48 -17.28 10461.13 22977.20 39802.96
-14.40 -20.16 10457.29 25294.57 44213.50
-16.32 -23.04 10453.45 27943.16 46670.01
-18.24 -25.92 10449.61 27938.36 48391.30
-20.16 -28.80 10445.77 27933.56 49729.81
-22.08 -31.68 10441.93 27928.76 51139.74
0 0 0 0 0
-0.96 -0.96 994.27 4202.75 9285.77
-2.88 -2.88 2457.47 7166.29 15763.22
-4.8 -5.76 3884.41 11180.82 21751.11
-6.72 -8.64 6623.23 15053.67 29335.53
-8.64 -11.52 8098.18 20975.06 34336.96
-10.56 -14.4 11125.81 23005.25 38246.76
-12.48 -17.28 11121.97 24427.13 42312.83
-14.4 -20.16 11118.13 26890.58 47001.29
-16.32 -23.04 11114.29 29705.96 49612.34
-18.24 -25.92 11110.45 29701.16 51442.22
-20.16 -28.8 11106.61 29696.36 52865.7
-22.08 -31.68 11102.77 29691.56 54365.06
valentes Cu/TM
1.36 0.99 1.06 1.09 1.27 1.53
1.41 0.87 0.71 0.87 1.13 1.28
1.44 0.79 1.16 1.03 1.03 1.64
1.13 0.77 0.97 1.23 1.23 0.69
0.95 1.23 1.59 0.70 0.70 E
0.79 1.30 1.03 1.05 1.14 E
0.85 1.23 1.56 1.49 E E
1.44 0.95 1.11 0.86 E E
0.87 1.62 0.71 1.08 E E
1.11 1.36 1.13 1.08 E E
0.72 1.36 1.46 E E E
0.92 0.97 1.20 E E E
7344.56 5352.81 5698.04 5896.32 6831.53 8263.42

7600.39 4670.65 3838.26 4693.11 6076.10 6928.70
7771.54 4249.81 6266.28 5535.47 5564.73 8872.34
6097.42 4166.81 5207.67 6621.04 6641.81 3697.64
5141.82 6650.44 8609.12 3769.84 3757.09 -0.84
4240.78 7031.90 5550.79 5691.52 6178.95 -0.84
4560.77 6664.90 8438.22 8019.85 -0.84 -0.84
7753.67 5109.57 5966.91 4623.07 -0.84 -0.84
4703.89 8725.41 3838.85 5832.80 -0.84 -0.84
6009.24 7365.58 6082.20 5838.33 -0.84 -0.84
3883.19 7327.85 7903.96 -0.84 -0.84 -0.84
4952.32 5211.30 6464.88 -0.84 -0.84 -0.84
7344.56 5352.81 5698.04 5896.32 6831.53 8263.42

14944.95 10023.46 9536.30 10589.43 12907.63 15192.12
22716.49 14273.27 15802.58 16124.90 18472.36 24064.46
28813.91 18440.08 21010.25 22745.94 25114.17 27762.10
33955.73 25090.52 29619.37 26515.78 28871.26 27761.26
38196.51 32122.42 35170.16 32207.30 35050.21 27760.42
42757.28 38787.32 43608.38 40227.15 35049.37 27759.58
50510.95 43896.89 49575.29 44850.22 35048.53 27758.74
55214.84 52622.30 53414.14 50683.02 35047.69 27757.90
61224.08 59987.88 59496.34 56521.35 35046.85 27757.06
65107.27 67315.73 67400.30 56520.51 35046.01 27756.22
70059.59 72527.03 73865.18 56519.67 35045.17 27755.38
0 0 0 0 0 0
168747.19 224297.15 278610.98 339804.74 404887.35 478345.68
218944.34 272912.94 333908.42 398055.82 470082.26 547843.55
262889.48 324372.12 387466.39 457174.63 532651.43 613038.57
310098.85 371663.81 441049.73 514179.07 588974.11 664153.90
353223.73 420039.48 491433.13 563859.94 636391.80 716572.93
394948.96 461813.76 537344.16 607520.54 688811.67 741880.45
429691.34 502174.00 575313.24 653761.46 714120.03 766073.94
463386.68 531704.86 613534.31 679070.66 738314.36 785025.85
487807.97 563959.02 634220.44 703265.83 757267.11 791488.21
511336.72 580806.30 652582.81 722219.42 763730.31 791487.37
520818.42 593086.47 665698.07 728683.46 763729.47 791486.53
525770.74 598297.77 672162.95 728682.62 763728.63 791484.85
PIT $/Oz 1800.00

0 0 0 0 0 0
18123.61 30211.35 45524.98 60783.15 77064.75 93089.88
27507.69 43053.48 58669.40 75377.60 89842.32 108125.59
38002.31 53456.46 71545.48 86218.61 103592.90 125031.70
46459.82 63387.71 80976.12 98515.80 117829.39 140288.25
53246.54 71337.66 90828.54 109642.52 130668.00 154228.43
59238.13 79766.04 99122.69 119810.58 141916.15 168449.59
66038.35 86769.13 107473.70 129770.51 153994.35 183321.54
71245.48 93559.51 114318.03 140457.06 165665.50 194864.27
75027.48 98603.44 122513.01 149126.01 174089.00 202859.39
78158.52 104587.06 128723.41 154537.18 179895.38 210811.67
81478.49 108836.22 132517.57 158659.90 185598.27 215192.59
84021.68 110490.93 134458.76 161752.58 187823.35 217190.83
PIT $/Oz 1600.00

0 0 0 0 0 0
16091.26 26826.61 40427.63 53979.66 68439.60 82669.36
24425.15 38232.53 52102.56 66941.71 79784.44 96019.65
33746.19 47472.42 63538.97 76566.96 91994.18 111034.72
41258.57 56293.00 71912.36 87486.59 104638.05 124583.54
47285.81 63352.01 80660.66 97368.02 116039.38 136961.70
52605.85 70836.29 88026.05 106397.32 126026.42 149589.62
58644.67 77055.87 95441.99 115241.07 136751.29 162798.35
63269.64 83086.38 101518.12 124730.71 147116.66 173049.56
66627.83 87563.95 108794.83 132429.26 154597.02 180149.15
69406.85 92876.80 114309.80 137233.79 159752.86 187212.45
72353.81 96650.24 117678.78 140894.84 164818.50 191103.01
74612.63 98119.29 119402.49 143642.09 166794.55 192877.43
PIT $/Oz 1700.00

0 0 0 0 0 0
17107.43 28518.98 42976.31 57381.41 72752.19 87879.62
25966.42 40643.01 55385.98 71159.67 84813.38 102072.61
35874.25 50464.44 67542.23 81392.79 97793.53 118033.21
43859.19 59840.36 76444.23 93001.19 111233.72 132435.89
50266.17 67344.82 85744.58 103505.27 123353.69 145595.06
55921.97 75301.14 93574.35 113103.95 133971.29 159019.6
62341.48 81912.48 101457.83 122505.79 145372.83 173059.94
67257.53 88322.93 107918.06 132593.89 156391.09 183956.91
70827.63 93083.68 115653.91 140777.64 164343.02 191504.27
73782.66 98731.92 121516.59 145885.49 169824.14 199012.07
76916.13 102743.22 125098.16 149777.38 175208.41 203147.81
79317.13 104305.1 126930.61 152697.35 177308.97 205034.14
0.66 E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
3544.80 -0.84 -0.84 -0.84 -0.84

-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
3544.80 -0.84 -0.84 -0.84 -0.84

3543.96 -1.68 -1.68 -1.68 -1.68
3543.12 -2.52 -2.52 -2.52 -2.52
3542.28 -3.36 -3.36 -3.36 -3.36
3541.44 -4.20 -4.20 -4.20 -4.20
3540.60 -5.04 -5.04 -5.04 -5.04
3539.76 -5.88 -5.88 -5.88 -5.88
3538.92 -6.72 -6.72 -6.72 -6.72
3538.08 -7.56 -7.56 -7.56 -7.56
3537.24 -8.40 -8.40 -8.40 -8.40
3536.40 -9.24 -9.24 -9.24 -9.24
3535.56 -10.08 -10.08 -10.08 -10.08
0 0 0 0 0
551388.35 616581.69 667694.50 720110.17 745413.49
616582.53 667695.34 720111.01 745414.33 769602.78
667697.02 720112.69 745416.01 769604.46 788550.49
720115.21 745418.53 769606.98 788553.01 795008.65
745421.89 769610.34 788556.37 795012.01 795007.81
769614.54 788560.57 795016.21 795011.17 795006.97
788565.61 795021.25 795015.37 795010.33 795005.29
795027.13 795020.41 795014.53 795008.65 795003.61
795026.29 795019.57 795012.85 795006.97 795001.09
795025.45 795017.89 795011.17 795004.45 794998.57
795023.77 795016.21 795008.65 795001.93 794995.21
795022.09 795013.69 795006.13 794998.57 794991.85
0 0 0 0 0
110471.39 129809.69 150212.24 166793.46 188748.28
129810.65 150213.20 166794.42 188749.24 212001.33
147604.02 166796.34 188751.16 212003.25 232374.94
162891.17 185876.72 212006.13 232377.82 249532.75
180261.82 206636.67 230060.81 249536.59 266372.59
198252.81 223113.81 245083.49 266377.39 282021.94
212143.31 234927.02 259672.53 282027.70 292939.00
221869.27 246523.40 272249.27 290606.38 304089.62
231974.59 256438.64 279526.11 298845.17 312983.46
238964.01 262151.37 285659.90 305494.45 318860.93
243149.84 266418.36 290565.42 309720.01 324379.80
245247.23 268110.33 292467.05 312305.25 327578.34
0 0 0 0 0
98103.01 115278.12 133397.46 148119.40 167616.08
115279.08 133398.42 148120.36 167617.04 188269.07
131081.05 148122.28 167618.96 188270.99 206362.66
144654.72 165065.91 188273.87 206365.54 221599.57
160080.38 183504.82 204308.09 221603.41 236555.62
176059.79 198138.58 217649.01 236560.42 250455.26
188396.11 208628.44 230606.26 250461.02 260148.53
197032.43 218927.35 241776.60 258077.53 270051.21
206007.75 227733.71 248237.72 265393.72 277949.67
212215.18 232806.31 253684.59 271298.81 283168.69
215932.33 236595.60 258041.46 275051.26 288070.75
217794.88 238097.78 259730.00 277347.45 290912.10
0 0 0 0 0
104287.19 122543.9 141804.84 157456.42 178182.17
122544.86 141805.8 157457.38 178183.13 200135.19
139342.52 157459.3 178185.05 200137.11 219368.79
153772.93 175471.3 200139.99 219371.67 235566.14
170171.08 195070.73 217184.44 235569.98 251464.1
187156.28 210626.18 231366.23 251468.9 266238.6
200269.69 221777.71 245139.39 266244.36 276543.75
209450.83 232725.37 257012.94 274341.94 287070.4
218991.16 242086.18 263881.91 282119.43 295466.54
225589.59 247478.84 269672.24 288396.61 301014.79
229541.08 251506.98 274303.43 292385.62 306225.26
231521.05 253104.05 276098.52 294826.34 309245.21
Valor del pit
2268000.00 1404000.00 0.62
11.00 6.00 198000 108000 0.55 71031.31
11.00 6.00 198000 108000 0.55 66718.45
12.00 5.00 216000 90000 0.42 65634.53
12.00 5.00 216000 90000 0.42 46366.64
11.00 6.00 198000 108000 0.55 38139.78
11.00 6.00 198000 108000 0.55 29636.85
10.00 7.00 180000 126000 0.70 19138.60
10.00 7.00 180000 126000 0.70 7753.67
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
9.00 8.00 162000 144000 0.89
9.00 8.00 162000 144000 0.89
126.00 78.00 7.59 317527.56
0.63
745413.49
188748.28
167616.08
178182.17
Valor del pit Cubos
1278563580
1200932100
1181421540
834599520
686516040
533463300
344494800
139566060
0
0
0
0
5715496080.00
PR 20000

precio $/TM 683046.39 E
cm + cp 6.63 1.51
densidad 2.65 1.29
0.91
TM 18000 0.67
cut off% 0.001079 1.31
0.95
-0.84
-0.84
7170.74
7999.87
6878.49
9293.79
7943.05
6542.03
5580.67
4110.42
8044.77
5820.95
0 -0.84
0 -1.68
0 7169.06
0 15168.93
0 22047.42
0 31341.21
0 39284.26
0 45826.29
0 51406.96
0 55517.38
0 63562.15
0 69383.10
0 0
0 -0.84
0 -1.68
0 7169.06
0 15168.93
0 22047.42
0 31341.21
0 39284.26
0 45826.29
0 51406.96
0 55517.38
0 63562.15
0 69383.10
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.80
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.60
0 -10.56
0 -11.52
0 0
0 -0.96
0 -1.92
0 -2.88
0 -3.84
0 -4.8
0 -5.76
0 -6.72
0 -7.68
0 -8.64
0 -9.6
0 -10.56
0 -11.52
E 1.33 1.07 1.18 1.63
0.92 1.63 1.16 1.22 1.16
1.29 1.16 0.92 1.58 1.41
1.38 1.43 1.10 1.36 0.81
1.02 1.46 1.33 1.09 1.49
0.87 1.44 0.78 1.59 0.78
1.29 1.46 1.15 0.83 1.47
1.64 1.15 1.40 1.13 0.95
1.56 1.45 1.29 1.25 1.49
1.27 0.90 1.41 0.77 1.17
1.22 1.19 0.97 1.28 1.60
0.78 1.58 1.21 1.65 1.04
-0.84 8190.79 6545.08 7233.62 10005.74

5666.42 10032.58 7134.22 7492.18 7122.69
7921.56 7144.36 5665.72 9701.24 8635.68
8447.78 8777.90 6726.65 8370.01 4965.59
6246.35 8982.03 8176.91 6719.39 9174.23
5327.01 8847.18 4810.85 9776.23 4803.15
7895.28 8992.02 7088.25 5064.88 9003.32
10091.07 7055.30 8575.60 6908.42 5828.49
9573.41 8900.60 7932.45 7690.58 9130.90
7829.16 5506.46 8672.47 4719.21 7153.66
7479.30 7336.98 5975.80 7871.16 9824.32
4813.16 9691.14 7410.06 10109.16 6370.25
-0.84 8190.79 6545.08 7233.62 10005.74

5665.58 18223.37 13679.30 14725.80 17128.43
13587.14 25367.73 19345.02 24427.04 25764.11
22034.92 34145.63 26071.67 32797.05 30729.70
28281.27 43127.66 34248.58 39516.44 39903.93
33608.28 51974.84 39059.43 49292.67 44707.08
41503.56 60966.86 46147.68 54357.55 53710.40
51594.63 68022.16 54723.28 61265.97 59538.89
61168.04 76922.76 62655.73 68956.55 68669.79
68997.20 82429.22 71328.20 73675.76 75823.45
76476.50 89766.20 77304.00 81546.92 85647.77
81289.66 99457.34 84714.06 91656.08 92018.02
0 0 0 0 0
-0.84 21025.43 53524.52 90362.99 137844.67
12834.64 46979.44 83129.37 127838.93 183647.34
28756.07 69450.07 113113.13 166518.91 232114.43
44082.34 93768.11 142091.87 206350.32 273274.02
59622.48 116020.20 173553.27 242544.32 320051.86
72892.54 139304.69 203027.88 280147.93 363270.02
87329.85 163968.45 230855.26 318562.94 405920.92
103001.59 184707.58 264205.39 352210.52 440262.60
116685.42 209482.11 290944.55 380723.71 469779.65
132559.35 228288.82 311767.16 401109.86 492214.53
145859.60 240438.96 327434.10 416391.08 512148.01
150672.76 250130.10 334844.16 426500.24 518518.26
0 0 0 0 0
-0.96 -0.96 1053.71 4452.88 9837.88
-2.88 -2.88 2603.99 7592.77 16699.38
-4.80 -5.76 4115.94 11845.52 23042.52
-6.72 -8.64 7016.99 15948.26 31076.10
-8.64 -11.52 8579.83 22220.04 36373.64
-10.56 -14.40 11786.67 24370.61 40515.34
-12.48 -17.28 11782.83 25877.09 44822.73
-14.40 -20.16 11778.99 28486.63 49789.12
-16.32 -23.04 11775.15 31468.80 52554.71
-18.24 -25.92 11771.31 31464.00 54493.18
-20.16 -28.80 11767.47 31459.20 56001.62
-22.08 -31.68 11763.63 31454.40 57590.41
0 0 0 0 0
-0.96 -0.96 934.84 3952.62 8733.68
-2.88 -2.88 2310.96 6739.82 14827.08
-4.80 -5.76 3652.90 10516.13 20459.71
-6.72 -8.64 6229.49 14159.09 27594.96
-8.64 -11.52 7616.56 19730.09 32300.28
-10.56 -14.40 10464.97 21639.91 35978.19
-12.48 -17.28 10461.13 22977.20 39802.96
-14.40 -20.16 10457.29 25294.57 44213.50
-16.32 -23.04 10453.45 27943.16 46670.01
-18.24 -25.92 10449.61 27938.36 48391.30
-20.16 -28.80 10445.77 27933.56 49729.81
-22.08 -31.68 10441.93 27928.76 51139.74
0 0 0 0 0
-0.96 -0.96 994.27 4202.75 9285.77
-2.88 -2.88 2457.47 7166.29 15763.22
-4.8 -5.76 3884.41 11180.82 21751.11
-6.72 -8.64 6623.23 15053.67 29335.53
-8.64 -11.52 8098.18 20975.06 34336.96
-10.56 -14.4 11125.81 23005.25 38246.76
-12.48 -17.28 11121.97 24427.13 42312.83
-14.4 -20.16 11118.13 26890.58 47001.29
-16.32 -23.04 11114.29 29705.96 49612.34
-18.24 -25.92 11110.45 29701.16 51442.22
-20.16 -28.8 11106.61 29696.36 52865.7
-22.08 -31.68 11102.77 29691.56 54365.06
valentes Cu/TM
1.36 0.99 1.06 1.09 1.27 1.53
1.41 0.87 0.71 0.87 1.13 1.28
1.44 0.79 1.16 1.03 1.03 1.64
1.13 0.77 0.97 1.23 1.23 0.69
0.95 1.23 1.59 0.70 0.70 E
0.79 1.30 1.03 1.05 1.14 E
0.85 1.23 1.56 1.49 E E
1.44 0.95 1.11 0.86 E E
0.87 1.62 0.71 1.08 E E
1.11 1.36 1.13 1.08 E E
0.72 1.36 1.46 E E E
0.92 0.97 1.20 E E E
8356.70 6090.71 6483.48 6709.06 7773.03 9402.07

8647.75 5314.64 4367.64 5340.18 6913.59 7883.57
8842.47 4835.85 7129.96 6298.52 6331.81 10094.82
6937.84 4741.42 5925.59 7533.56 7557.19 4207.65
5850.67 7567.01 9795.36 4289.79 4275.29 -0.84
4825.58 8000.99 6315.95 6476.06 7030.60 -0.84
5189.63 7583.46 9600.94 9124.96 -0.84 -0.84
8822.13 5813.99 6789.37 5260.50 -0.84 -0.84
5352.45 9927.66 4368.31 6636.79 -0.84 -0.84
6837.53 8380.61 6920.53 6643.08 -0.84 -0.84
4418.75 8337.69 8993.12 -0.84 -0.84 -0.84
5635.09 5929.73 7355.90 -0.84 -0.84 -0.84
8356.70 6090.71 6483.48 6709.06 7773.03 9402.07

17004.45 11405.35 10851.12 12049.24 14686.62 17285.64
25846.92 16241.20 17981.08 18347.76 21018.43 27380.46
32784.76 20982.62 23906.67 25881.32 28575.62 31588.11
38635.43 28549.63 33702.03 30171.11 32850.91 31587.27
43461.01 36550.62 40017.98 36647.17 39881.51 31586.43
48650.64 44134.08 49618.92 45772.13 39880.67 31585.59
57472.77 49948.07 56408.29 51032.63 39879.83 31584.75
62825.22 59875.73 60776.60 57669.42 39878.99 31583.91
69662.75 68256.34 67697.13 64312.50 39878.15 31583.07
74081.50 76594.03 76690.25 64311.66 39877.31 31582.23
79716.59 82523.76 84046.15 64310.82 39876.47 31581.39
0 0 0 0 0 0
192004.04 255209.59 317009.77 386638.00 460691.42 544274.68
249118.88 310526.29 379928.94 452918.39 534872.61 623351.28
299120.94 369077.82 440869.15 520185.99 606065.64 697531.67
352836.62 422888.07 501838.23 585047.21 670151.21 755692.93
401905.45 477931.56 559165.89 641575.59 724104.82 815335.69
449381.93 525463.86 611404.48 691253.91 783748.42 844132.43
488913.24 571386.50 654606.74 743866.91 812546.00 871660.85
527252.42 604987.82 698094.78 772665.33 840075.26 893225.10
555039.75 641686.49 721632.70 800195.43 861640.35 900578.48
581810.76 660856.10 742526.01 821761.36 868994.57 900577.64
592599.76 674828.88 757448.86 829116.42 868993.73 900576.80
598234.85 680758.61 764804.76 829115.58 868992.89 900575.12
PIT $/Oz 1800.00

0 0 0 0 0 0
18123.61 30211.35 45524.98 60783.15 77064.75 93089.88
27507.69 43053.48 58669.40 75377.60 89842.32 108125.59
38002.31 53456.46 71545.48 86218.61 103592.90 125031.70
46459.82 63387.71 80976.12 98515.80 117829.39 140288.25
53246.54 71337.66 90828.54 109642.52 130668.00 154228.43
59238.13 79766.04 99122.69 119810.58 141916.15 168449.59
66038.35 86769.13 107473.70 129770.51 153994.35 183321.54
71245.48 93559.51 114318.03 140457.06 165665.50 194864.27
75027.48 98603.44 122513.01 149126.01 174089.00 202859.39
78158.52 104587.06 128723.41 154537.18 179895.38 210811.67
81478.49 108836.22 132517.57 158659.90 185598.27 215192.59
84021.68 110490.93 134458.76 161752.58 187823.35 217190.83
PIT $/Oz 1600.00

0 0 0 0 0 0
16091.26 26826.61 40427.63 53979.66 68439.60 82669.36
24425.15 38232.53 52102.56 66941.71 79784.44 96019.65
33746.19 47472.42 63538.97 76566.96 91994.18 111034.72
41258.57 56293.00 71912.36 87486.59 104638.05 124583.54
47285.81 63352.01 80660.66 97368.02 116039.38 136961.70
52605.85 70836.29 88026.05 106397.32 126026.42 149589.62
58644.67 77055.87 95441.99 115241.07 136751.29 162798.35
63269.64 83086.38 101518.12 124730.71 147116.66 173049.56
66627.83 87563.95 108794.83 132429.26 154597.02 180149.15
69406.85 92876.80 114309.80 137233.79 159752.86 187212.45
72353.81 96650.24 117678.78 140894.84 164818.50 191103.01
74612.63 98119.29 119402.49 143642.09 166794.55 192877.43
PIT $/Oz 1700.00

0 0 0 0 0 0
17107.43 28518.98 42976.31 57381.41 72752.19 87879.62
25966.42 40643.01 55385.98 71159.67 84813.38 102072.61
35874.25 50464.44 67542.23 81392.79 97793.53 118033.21
43859.19 59840.36 76444.23 93001.19 111233.72 132435.89
50266.17 67344.82 85744.58 103505.27 123353.69 145595.06
55921.97 75301.14 93574.35 113103.95 133971.29 159019.6
62341.48 81912.48 101457.83 122505.79 145372.83 173059.94
67257.53 88322.93 107918.06 132593.89 156391.09 183956.91
70827.63 93083.68 115653.91 140777.64 164343.02 191504.27
73782.66 98731.92 121516.59 145885.49 169824.14 199012.07
76916.13 102743.22 125098.16 149777.38 175208.41 203147.81
79317.13 104305.1 126930.61 152697.35 177308.97 205034.14
0.66 E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
E E E E E
4033.77 -0.84 -0.84 -0.84 -0.84

-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
-0.84 -0.84 -0.84 -0.84 -0.84
4033.77 -0.84 -0.84 -0.84 -0.84

4032.93 -1.68 -1.68 -1.68 -1.68
4032.09 -2.52 -2.52 -2.52 -2.52
4031.25 -3.36 -3.36 -3.36 -3.36
4030.41 -4.20 -4.20 -4.20 -4.20
4029.57 -5.04 -5.04 -5.04 -5.04
4028.73 -5.88 -5.88 -5.88 -5.88
4027.89 -6.72 -6.72 -6.72 -6.72
4027.05 -7.56 -7.56 -7.56 -7.56
4026.21 -8.40 -8.40 -8.40 -8.40
4025.37 -9.24 -9.24 -9.24 -9.24
4024.53 -10.08 -10.08 -10.08 -10.08
0 0 0 0 0
627385.05 701563.76 759722.50 819361.90 848154.44
701564.60 759723.34 819362.74 848155.28 875678.66
759725.02 819364.42 848156.96 875680.34 897238.71
819366.94 848159.48 875682.86 897241.23 904587.89
848162.84 875686.22 897244.59 904591.25 904587.05
875690.42 897248.79 904595.45 904590.41 904586.21
897253.83 904600.49 904594.61 904589.57 904584.53
904606.37 904599.65 904593.77 904587.89 904582.85
904605.53 904598.81 904592.09 904586.21 904580.33
904604.69 904597.13 904590.41 904583.69 904577.81
904603.01 904595.45 904587.89 904581.17 904574.45
904601.33 904592.93 904585.37 904577.81 904571.09
0 0 0 0 0
110471.39 129809.69 150212.24 166793.46 188748.28
129810.65 150213.20 166794.42 188749.24 212001.33
147604.02 166796.34 188751.16 212003.25 232374.94
162891.17 185876.72 212006.13 232377.82 249532.75
180261.82 206636.67 230060.81 249536.59 266372.59
198252.81 223113.81 245083.49 266377.39 282021.94
212143.31 234927.02 259672.53 282027.70 292939.00
221869.27 246523.40 272249.27 290606.38 304089.62
231974.59 256438.64 279526.11 298845.17 312983.46
238964.01 262151.37 285659.90 305494.45 318860.93
243149.84 266418.36 290565.42 309720.01 324379.80
245247.23 268110.33 292467.05 312305.25 327578.34
0 0 0 0 0
98103.01 115278.12 133397.46 148119.40 167616.08
115279.08 133398.42 148120.36 167617.04 188269.07
131081.05 148122.28 167618.96 188270.99 206362.66
144654.72 165065.91 188273.87 206365.54 221599.57
160080.38 183504.82 204308.09 221603.41 236555.62
176059.79 198138.58 217649.01 236560.42 250455.26
188396.11 208628.44 230606.26 250461.02 260148.53
197032.43 218927.35 241776.60 258077.53 270051.21
206007.75 227733.71 248237.72 265393.72 277949.67
212215.18 232806.31 253684.59 271298.81 283168.69
215932.33 236595.60 258041.46 275051.26 288070.75
217794.88 238097.78 259730.00 277347.45 290912.10
0 0 0 0 0
104287.19 122543.9 141804.84 157456.42 178182.17
122544.86 141805.8 157457.38 178183.13 200135.19
139342.52 157459.3 178185.05 200137.11 219368.79
153772.93 175471.3 200139.99 219371.67 235566.14
170171.08 195070.73 217184.44 235569.98 251464.1
187156.28 210626.18 231366.23 251468.9 266238.6
200269.69 221777.71 245139.39 266244.36 276543.75
209450.83 232725.37 257012.94 274341.94 287070.4
218991.16 242086.18 263881.91 282119.43 295466.54
225589.59 247478.84 269672.24 288396.61 301014.79
229541.08 251506.98 274303.43 292385.62 306225.26
231521.05 253104.05 276098.52 294826.34 309245.21
Valor del pit
2268000.00 1404000.00 0.62 80824.05
11.00 6.00 198000 108000 0.55 60216.46
11.00 6.00 198000 108000 0.55 51775.53
12.00 5.00 216000 90000 0.42 30104.00
12.00 5.00 216000 90000 0.42 23213.04
11.00 6.00 198000 108000 0.55 8000.99
11.00 6.00 198000 108000 0.55
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
10.00 7.00 180000 126000 0.70
9.00 8.00 162000 144000 0.89
9.00 8.00 162000 144000 0.89
126.00 78.00 7.59 254134.07
0.63
848154.44
188748.28
167616.08
178182.17
Valor del pit Cubos
1454832900
1083896280
931959540
541872000
417834720
144017820
4574413260.00
Precio Ore Valor
1 433.30 2268000.00 8069720580.00
2 351.77 2268000.00 5194457820.00
9000000000.00
3 277.03 2268000.00 5497737300.00
4 272.34 2268000.00 5715496080.00 8000000000.00
5 309.83 2268000.00 4574413260.00
7000000000.00
6000000000.00
TM Valor
5000000000.00
1 5000 955261.846
Valor
2 10000 8597356614 4000000000.00
3 15000 12896034921 3000000000.00
4 20000 17194713228
5 25000 21493391535 2000000000.00
6 30000 25792069842 1000000000.00
7 35000 30090748149
0.00
8 40000 34389426456 2000000.00 2500000.00 3000
9 45000 38688104763
Valor
45000000000
40000000000
35000000000
30000000000
25000000000
20000000000
15000000000
10000000000
5000000000
0
0 5000 10000 15000 20000 25000 30000
Ore/Valor
00 2500000.00 3000000.00 3500000.00 4000000.00 4500000.00 5000000.00

Ore
Valor
00 15000 20000 25000 30000 35000 40000 45000 50000

Datos Operativos
ore 500000 Diametro ore
SR 3.00 Diametrto Waste
% esponjamiento ore 0.2 m3 ore
% esponjamiento waste 0.25 m3 waste
Densidad ore 2.5 h banco
Densidad Waste 2.8
h topsoil 5
densidad top soil 1.08
h de pre striping 50
N° Personal mina
Roca Dura 3735
Roca Suave 2637
Acres Ha
Area de Desbroce 2743.988130728 1125.0351335986
TM
Topsoil(6m) 56,251,756.68
Roca Pre striping 1,406,293,917.00
Inversiones en Mina
Perforadoras ft m ft
perforabilidad Mineral (ore) Desmonte (waste)
suave 24,164.38 7,365.30 34,514.38
media 17,860.63 5,443.92 25,510.63
dura 10,506.25 3,202.31 15,006.25
Palas yd3 m3 TM
Tamaño optimo de cucharo 48.06 36.77 82.35
Camiones
Capacidad de tolva 487.09
74
Servicios PIT
ft^2 m2
area de mantenimiento 119,320.34 11,096.79
COMUNICACIÓN Y DISTRIBUCION ELECTRICIDAD
GRIFOS
Datos Operativos
10.25
12.25
240,000.00 Area ore m2 16,000.00
669,642.86 Area Waste m2 44,642.86
15
0% 20% 30%
costo de limpieza $372,962.58 $1,989,133.76 $2,486,417.20
inversion de mover top soil $5,072,929.77
inversion pre striping $104,791,142.65
inversion En Pre Striping $10,090,840,655,953.00
m
# perfdoradoras ore
# perfdoradoras wasttotal
10,519.98 2 4 6
7,775.64 3 6 9
4,573.91 5 10 15
suave medio duro
inversion perforadoras ore $7,280,931,507 $10,921,397,260 $18,202,328,767
inversion perforadoras waste $20,070,534,722 $30,105,802,084 $50,176,336,806
total $27,351,466,229 $41,027,199,344 $68,378,665,573
accesorios $1,820,232,876.66 $2,730,349,314.99 $4,550,582,191.64
inversion en perforadoras $29,171,699,106
Numero de palas 25
inversion de palas $284,073,588.66
inversion de camion $48,125,807.07
INVERSIONES TALLERS $12,386,279.45

$6,436,666.47
$720,906.64
INVERSION MINA $29,523,442,353.95

Planeamiento Superficial 1

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Planeamiento Superficial 1

Transféré par

Droits d'auteur :

Formats disponibles

D D D D D D D D D D D D D D D

Vista de frente (Plano XZ)

Vista Transversal (Plano YZ)

Vista de planta (Plano XY)

Volumen del cubo 3375

Cubos @2% 142

Media armon 75.5569917

Número Angulo del Altura del SP (Ancho del banco)

Número Angulo del Altura del SP (Ancho del banco)

Angulo Angulo Angulo

COSTOS CAPITAL DE MINA

COSTOS DE CAPITAL ASOCIADOS AL MOLINO

COSTOS GENERALES DEL PROYECTO MINERO

COSTO DIRECTO+costo general total del proyecto minero

POCO COMPETENTE MUY=DURA

34766.47 acres 14070 hectareas

USD 11,507,146,807.60 dolares

USD 13,498,003,631.93 dolares INVERESION PARA CO

%del costo directo

INVERESION PARA CONTINVERESION PARA CONTRUIR LA MINA

Otros costos de operativo

N años (recuperacion) 3.00

Inversion Promedio ###

TE COMPETENTE FLOTACION area plana y mala hierva

GRAVIMETRIA 30%pendiente,y bosque

SI CIANURAZION para la cianuración de minerales de oro / plata

PRECIO DEL COBRE REFINADO, NOMINAL Y REA

ENE/ JAN/ 1960 32.450 N.D.

ENE/ JAN/ 1961 27.521 N.D.

ENE/ JAN/ 1962 28.822 N.D.

ENE/ JAN/ 1963 29.283 N.D.

ENE/ JAN/ 1964 29.739 N.D.

ENE/ JAN/ 1965 45.391 N.D.

ENE/ JAN/ 1966 76.163 N.D.

ENE/ JAN/ 1967 56.419 N.D.

ENE/ JAN/ 1968 63.899 N.D.

ENE/ JAN/ 1969 56.951 N.D.

ENE/ JAN/ 1970 73.767 N.D.

ENE/ JAN/ 1971 45.934 N.D.

ENE/ JAN/ 1972 48.871 N.D.

ENE/ JAN/ 1973 50.760 52.024

ENE/ JAN/ 1974 92.191 93.295

ENE/ JAN/ 1975 54.934 51.977

ENE/ JAN/ 1976 54.118 55.348

ENE/ JAN/ 1977 63.325 64.133

ENE/ JAN/ 1978 57.184 58.615

ENE/ JAN/ 1979 75.246 72.757

ENE/ JAN/ 1980 117.966 117.002

ENE/ JAN/ 1981 84.813 84.336

ENE/ JAN/ 1982 73.055 72.003

ENE/ JAN/ 1983 71.158 72.624

ENE/ JAN/ 1984 62.401 62.295

ENE/ JAN/ 1985 61.609 59.150

ENE/ JAN/ 1986 64.344 65.291

ENE/ JAN/ 1987 61.138 60.755

ENE/ JAN/ 1988 120.815 123.215

ENE/ JAN/ 1989 153.931 152.210

ENE/ JAN/ 1990 107.372 104.364

ENE/ JAN/ 1991 111.085 110.586

ENE/ JAN/ 1992 96.977 96.159

ENE/ JAN/ 1993 102.443 100.565

ENE/ JAN/ 1994 81.889 83.648

ENE/ JAN/ 1995 136.483 139.910

ENE/ JAN/ 1996 118.678 118.090