YACIMIENTO Shapiro

LEY MEDIA 2.18%

NIVEL 1 NIVEL 2 UNIDAD

COSTO MINA 15.90 19.20 USD/ton
COSTO PLANTA 10.05 10.05 USD/ton
COSTO REF 0.74 0.74 USD/lb
PRECIO COBRE 2.32 2.32 USD/lb
RECUPERACIÓN 86% 86% %
LEY DE CORTE 0.87% 0.98% %

Veta P [USD$/lb] L Finos [ton] V [m3] D [ton/m3] T [ton]

1 $ 2.32 0.0069 992 40715 3.53 143724
2 $ 2.32 2.15% 3230 40715 3.69 150238
3 $ 2.32 0.07% 99 40715 3.46 140874
4 $ 2.32 3.66% 4739 40715 3.18 129474
5 $ 2.32 2.62% 4054 40715 3.8 154717
6 $ 2.32 2.02% 2500 40715 3.04 123774
7 $ 2.32 3.76% 5618 40715 3.67 149424
8 $ 2.32 2.88% 3776 40715 3.22 131102
9 $ 2.32 3.13% 4346 40715 3.41 138838
10 $ 2.32 1.79% 2748 40715 3.77 153496
11 $ 2.32 2.93% 4008 40715 3.36 136802
12 $ 2.32 3.64% 5069 40715 3.42 139245
13 $ 2.32 2.71% 3443 40715 3.12 127031
14 $ 2.32 3.64% 5009 40715 3.38 137617
15 $ 2.32 3.90% 5367 40715 3.38 137617
16 $ 2.32 1.67% 2652 40715 3.9 158789
17 $ 2.32 2.20% 3449 40715 3.85 156753
18 $ 2.32 0.72% 1026 40715 3.5 142503
19 $ 2.32 3.91% 6304 40715 3.96 161231
20 $ 2.32 3.42% 4651 40715 3.34 135988
21 $ 2.32 1.74% 2706 40715 3.82 155531
22 $ 2.32 3.72% 5044 40715 3.33 135581
23 $ 2.32 2.00% 2956 40715 3.63 147795
24 $ 2.32 3.65% 5721 40715 3.85 156753
25 $ 2.32 0.01% 13 40715 3.22 131102
26 $ 2.32 1.91% 2714 40715 3.49 142095
27 $ 2.32 1.95% 3104 40715 3.91 159196
28 $ 2.32 2.04% 2542 40715 3.06 124588
29 $ 2.32 2.80% 4286 40715 3.76 153088
30 $ 2.32 0.79% 1180 40715 3.67 149424
31 $ 2.32 1.34% 2171 40715 3.98 162046
32 $ 2.32 3.56% 5754 40715 3.97 161639
33 $ 2.32 0.72% 1085 40715 3.7 150646
34 $ 2.32 0.43% 629 40715 3.59 146167
35 $ 2.32 3.08% 4000 40715 3.19 129881
36 $ 2.32 1.58% 2406 40715 3.74 152274
37 $ 2.32 0.60% 941 40715 3.85 156753
38 $ 2.32 0.82% 1252 40715 3.75 152681
39 $ 2.32 1.46% 2295 40715 3.86 157160
R f [lb/ton] Cm [USD$/ton] Cp [USD$/ton] Cr [USD$/lb] Ingresos [USD$]
0.86 2204 15.9 10.5 0.74 $ 2,969,924
0.86 2204 15.9 10.5 0.74 $ 9,673,561
0.86 2204 15.9 10.5 0.74 $ 295,322
0.86 2204 15.9 10.5 0.74 $ 14,191,548
0.86 2204 15.9 10.5 0.74 $ 12,139,658
0.86 2204 15.9 10.5 0.74 $ 7,487,667
0.86 2204 15.9 10.5 0.74 $ 16,825,790
0.86 2204 15.9 10.5 0.74 $ 11,307,587
0.86 2204 15.9 10.5 0.74 $ 13,014,284
0.86 2204 15.9 10.5 0.74 $ 8,228,410
0.86 2204 15.9 10.5 0.74 $ 12,004,069
0.86 2204 15.9 10.5 0.74 $ 15,179,206
0.86 2204 15.9 10.5 0.74 $ 10,309,686
0.86 2204 15.9 10.5 0.74 $ 15,001,672
0.86 2204 15.9 10.5 0.74 $ 16,073,219
0.86 2204 15.9 10.5 0.74 $ 7,941,502
0.86 2204 15.9 10.5 0.74 $ 10,327,732
0.86 2204 15.9 10.5 0.74 $ 3,072,714
0.86 2204 15.9 10.5 0.74 $ 18,879,631
0.86 2204 15.9 10.5 0.74 $ 13,928,173
0.86 2204 15.9 10.5 0.74 $ 8,104,648
0.86 2204 15.9 10.5 0.74 $ 15,104,583
0.86 2204 15.9 10.5 0.74 $ 8,852,342
0.86 2204 15.9 10.5 0.74 $ 17,134,647
0.86 2204 15.9 10.5 0.74 $ 39,262
0.86 2204 15.9 10.5 0.74 $ 8,127,938
0.86 2204 15.9 10.5 0.74 $ 9,296,788
0.86 2204 15.9 10.5 0.74 $ 7,611,551
0.86 2204 15.9 10.5 0.74 $ 12,837,115
0.86 2204 15.9 10.5 0.74 $ 3,535,206
0.86 2204 15.9 10.5 0.74 $ 6,502,935
0.86 2204 15.9 10.5 0.74 $ 17,233,047
0.86 2204 15.9 10.5 0.74 $ 3,248,297
0.86 2204 15.9 10.5 0.74 $ 1,882,281
0.86 2204 15.9 10.5 0.74 $ 11,980,170
0.86 2204 15.9 10.5 0.74 $ 7,205,270
0.86 2204 15.9 10.5 0.74 $ 2,816,654
0.86 2204 15.9 10.5 0.74 $ 3,749,442
0.86 2204 15.9 10.5 0.74 $ 6,871,661
 LEY DE CORTE
Costos [USD$] Beneficio [US$] 0.00% 0.20% 0.40%
$ 3,794,312 -$ 824,388 TONELAJE 143724 143724 143724
$ 3,966,292 $ 5,707,269 150238 150238 150238
$ 3,719,071 -$ 3,423,749 140874 0 0
$ 3,418,106 $ 10,773,442 129474 129474 129474
$ 4,084,529 $ 8,055,129 154717 154717 154717
$ 3,267,623 $ 4,220,044 123774 123774 123774
$ 3,944,795 $ 12,880,996 149424 149424 149424
$ 3,461,101 $ 7,846,486 131102 131102 131102
$ 3,665,327 $ 9,348,957 138838 138838 138838
$ 4,052,283 $ 4,176,128 153496 153496 153496
$ 3,611,583 $ 8,392,485 136802 136802 136802
$ 3,676,076 $ 11,503,130 139245 139245 139245
$ 3,353,613 $ 6,956,073 127031 127031 127031
$ 3,633,081 $ 11,368,591 137617 137617 137617
$ 3,633,081 $ 12,440,139 137617 137617 137617
$ 4,192,016 $ 3,749,486 158789 158789 158789
$ 4,138,273 $ 6,189,460 156753 156753 156753
$ 3,762,066 -$ 689,352 142503 142503 142503
$ 4,256,509 $ 14,623,122 161231 161231 161231
$ 3,590,086 $ 10,338,087 135988 135988 135988
$ 4,106,026 $ 3,998,622 155531 155531 155531
$ 3,579,337 $ 11,525,246 135581 135581 135581
$ 3,901,800 $ 4,950,542 147795 147795 147795
$ 4,138,273 $ 12,996,374 156753 156753 156753
$ 3,461,101 -$ 3,421,838 131102 0 0
$ 3,751,317 $ 4,376,620 142095 142095 142095
$ 4,202,765 $ 5,094,023 159196 159196 159196
$ 3,289,121 $ 4,322,430 124588 124588 124588
$ 4,041,534 $ 8,795,582 153088 153088 153088
$ 3,944,795 -$ 409,589 149424 149424 149424
$ 4,278,006 $ 2,224,929 162046 162046 162046
$ 4,267,258 $ 12,965,789 161639 161639 161639
$ 3,977,041 -$ 728,744 150646 150646 150646
$ 3,858,805 -$ 1,976,524 146167 146167 146167
$ 3,428,854 $ 8,551,315 129881 129881 129881
$ 4,020,036 $ 3,185,234 152274 152274 152274
$ 4,138,273 -$ 1,321,618 156753 156753 156753
$ 4,030,785 -$ 281,343 152681 152681 152681
$ 4,149,021 $ 2,722,640 157160 157160 157160
SUMA TONELAJE 5673635 5401659 5401659
0.60% 0.80% 1.00% 1.20% 1.40% 1.60% 1.80%
143724 0 0 0 0 0 0
150238 150238 150238 150238 150238 150238 150238
0 0 0 0 0 0 0
129474 129474 129474 129474 129474 129474 129474
154717 154717 154717 154717 154717 154717 154717
123774 123774 123774 123774 123774 123774 123774
149424 149424 149424 149424 149424 149424 149424
131102 131102 131102 131102 131102 131102 131102
138838 138838 138838 138838 138838 138838 138838
153496 153496 153496 153496 153496 153496 0
136802 136802 136802 136802 136802 136802 136802
139245 139245 139245 139245 139245 139245 139245
127031 127031 127031 127031 127031 127031 127031
137617 137617 137617 137617 137617 137617 137617
137617 137617 137617 137617 137617 137617 137617
158789 158789 158789 158789 158789 158789 0
156753 156753 156753 156753 156753 156753 156753
142503 0 0 0 0 0 0
161231 161231 161231 161231 161231 161231 161231
135988 135988 135988 135988 135988 135988 135988
155531 155531 155531 155531 155531 155531 0
135581 135581 135581 135581 135581 135581 135581
147795 147795 147795 147795 147795 147795 147795
156753 156753 156753 156753 156753 156753 156753
0 0 0 0 0 0 0
142095 142095 142095 142095 142095 142095 142095
159196 159196 159196 159196 159196 159196 159196
124588 124588 124588 124588 124588 124588 124588
153088 153088 153088 153088 153088 153088 153088
149424 0 0 0 0 0 0
162046 162046 162046 162046 0 0 0
161639 161639 161639 161639 161639 161639 161639
150646 0 0 0 0 0 0
0 0 0 0 0 0 0
129881 129881 129881 129881 129881 129881 129881
152274 152274 152274 152274 152274 0 0
0 0 0 0 0 0 0
152681 152681 0 0 0 0 0
157160 157160 157160 157160 157160 0 0
5098739 4512443 4359762 4359762 4197717 3888283 3420467
2.00% 2.20% 2.40% 2.60% 2.80% 3.00% 3.20%
0 0 0 0 0 0 0
150238 0 0 0 0 0 0
0 0 0 0 0 0 0
129474 129474 129474 129474 129474 129474 129474
154717 154717 154717 154717 0 0 0
123774 0 0 0 0 0 0
149424 149424 149424 149424 149424 149424 149424
131102 131102 131102 131102 131102 0 0
138838 138838 138838 138838 138838 138838 0
0 0 0 0 0 0 0
136802 136802 136802 136802 136802 0 0
139245 139245 139245 139245 139245 139245 139245
127031 127031 127031 127031 0 0 0
137617 137617 137617 137617 137617 137617 137617
137617 137617 137617 137617 137617 137617 137617
0 0 0 0 0 0 0
156753 0 0 0 0 0 0
0 0 0 0 0 0 0
161231 161231 161231 161231 161231 161231 161231
135988 135988 135988 135988 135988 135988 135988
0 0 0 0 0 0 0
135581 135581 135581 135581 135581 135581 135581
0 0 0 0 0 0 0
156753 156753 156753 156753 156753 156753 156753
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
124588 0 0 0 0 0 0
153088 153088 153088 153088 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
161639 161639 161639 161639 161639 161639 161639
0 0 0 0 0 0 0
0 0 0 0 0 0 0
129881 129881 129881 129881 129881 129881 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2971381 2416028 2416028 2416028 1981192 1713287 1444568
0.00% 0.20% 0.40% 0.60% 0.80%
992 992 992 992 0
3230 3230 3230 3230 3230
99 0 0 0 0
4739 4739 4739 4739 4739
4054 4054 4054 4054 4054
2500 2500 2500 2500 2500
5618 5618 5618 5618 5618
3776 3776 3776 3776 3776
4346 4346 4346 4346 4346
2748 2748 2748 2748 2748
4008 4008 4008 4008 4008
5069 5069 5069 5069 5069
3443 3443 3443 3443 3443
5009 5009 5009 5009 5009
5367 5367 5367 5367 5367
2652 2652 2652 2652 2652
3449 3449 3449 3449 3449
1026 1026 1026 1026 0
6304 6304 6304 6304 6304
4651 4651 4651 4651 4651
2706 2706 2706 2706 2706
5044 5044 5044 5044 5044
2956 2956 2956 2956 2956
5721 5721 5721 5721 5721
13 0 0 0 0
2714 2714 2714 2714 2714
3104 3104 3104 3104 3104
2542 2542 2542 2542 2542
4286 4286 4286 4286 4286
1180 1180 1180 1180 0
2171 2171 2171 2171 2171
5754 5754 5754 5754 5754
1085 1085 1085 1085 0
 629 629 629 0 0
4000 4000 4000 4000 4000
2406 2406 2406 2406 2406
941 941 941 0 0
1252 1252 1252 1252 1252
2295 2295 2295 2295 2295
SUMA LEY ME123877 123765 123765 122196 117913
FINO TOTAL 1691581
1.00% 1.20% 1.40% 1.60% 1.80% 2.00% 2.20%
0 0 0 0 0 0 0
3230 3230 3230 3230 3230 3230 0
0 0 0 0 0 0 0
4739 4739 4739 4739 4739 4739 4739
4054 4054 4054 4054 4054 4054 4054
2500 2500 2500 2500 2500 2500 0
5618 5618 5618 5618 5618 5618 5618
3776 3776 3776 3776 3776 3776 3776
4346 4346 4346 4346 4346 4346 4346
2748 2748 2748 2748 0 0 0
4008 4008 4008 4008 4008 4008 4008
5069 5069 5069 5069 5069 5069 5069
3443 3443 3443 3443 3443 3443 3443
5009 5009 5009 5009 5009 5009 5009
5367 5367 5367 5367 5367 5367 5367
2652 2652 2652 2652 0 0 0
3449 3449 3449 3449 3449 3449 0
0 0 0 0 0 0 0
6304 6304 6304 6304 6304 6304 6304
4651 4651 4651 4651 4651 4651 4651
2706 2706 2706 2706 0 0 0
5044 5044 5044 5044 5044 5044 5044
2956 2956 2956 2956 2956 0 0
5721 5721 5721 5721 5721 5721 5721
0 0 0 0 0 0 0
2714 2714 2714 2714 2714 0 0
3104 3104 3104 3104 3104 0 0
2542 2542 2542 2542 2542 2542 0
4286 4286 4286 4286 4286 4286 4286
0 0 0 0 0 0 0
2171 2171 0 0 0 0 0
5754 5754 5754 5754 5754 5754 5754
0 0 0 0 0 0 0
0 0 0 0 0 0 0
4000 4000 4000 4000 4000 4000 4000
2406 2406 2406 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2295 2295 2295 0 0 0 0
116661 116661 114490 109789 101684 92909 81189
2.40% 2.60% 2.80% 3.00% 3.20% Ley de corte
0 0 0 0 0 Ley media
0 0 0 0 0 Tonelaje
0 0 0 0 0
4739 4739 4739 4739 4739
4054 4054 0 0 0
0 0 0 0 0
5618 5618 5618 5618 5618
3776 3776 3776 0 0
4346 4346 4346 4346 0
0 0 0 0 0
4008 4008 4008 0 0
5069 5069 5069 5069 5069
3443 3443 0 0 0
5009 5009 5009 5009 5009
5367 5367 5367 5367 5367
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
6304 6304 6304 6304 6304
4651 4651 4651 4651 4651
0 0 0 0 0
5044 5044 5044 5044 5044
0 0 0 0 0
5721 5721 5721 5721 5721
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
4286 4286 0 0 0
0 0 0 0 0
0 0 0 0 0
5754 5754 5754 5754 5754
0 0 0 0 0
0 0 0 0 0
4000 4000 4000 4000 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
81189 81189 69406 61622 53276
0% 0.20% 0.40% 0.60% 0.80% 1.00% 1.20%
2.1834% 2.2912% 2.2912% 2.3966% 2.6131% 2.6759% 2.6759%
5,673,635 5,401,659 5,401,659 5,098,739 4,512,443 4,359,762 4,359,762

6,000,000

5,000,000

4,000,000
Tonelaje [t]

3,000,000

2,000,000

1,000,000

Ley de corte
1.40% 1.60% 1.80% 2.00% 2.20% 2.40% 2.60%
2.7274% 2.8236% 2.9728% 3.1268% 3.3604% 3.3604% 3.3604%
4,197,717 3,888,283 3,420,467 2,971,381 2,416,028 2,416,028 2,416,028

4.0000%

3.5000%

3.0000%

2.5000%
Ley media

2.0000%
Tonelaje
Ley media
1.5000%

1.0000%

0.5000%

0.0000%

Ley de corte
 2.80%
3.5033%
1,981,192

Tonelaje
Ley media
Tonelaje fino Tonelaje total Rmina Fc P Cr Cm1
520.445 136696.06 0.91 2204 2.32 0.74 15.9

B1 B2
-$ 1,959,532 -$ 2,410,629

Veta Bveta Bzona Btotal

1 -$ 824,388 -$ 1,959,532 -$ 2,783,920
2 $ 5,707,269 -$ 1,959,532 $ 3,747,737
3 -$ 3,423,749 -$ 1,959,532 -$ 5,383,281
4 $ 10,773,442 -$ 1,959,532 $ 8,813,910
5 $ 8,055,129 -$ 1,959,532 $ 6,095,597
6 $ 4,220,044 -$ 1,959,532 $ 2,260,512
7 $ 12,880,996 -$ 1,959,532 $ 10,921,464
8 $ 7,846,486 -$ 1,959,532 $ 5,886,954
9 $ 9,348,957 -$ 1,959,532 $ 7,389,425
10 $ 4,176,128 -$ 1,959,532 $ 2,216,596
11 $ 8,392,485 -$ 1,959,532 $ 6,432,953
12 $ 11,503,130 -$ 1,959,532 $ 9,543,598
13 $ 6,956,073 -$ 1,959,532 $ 4,996,541
14 $ 11,368,591 -$ 1,959,532 $ 9,409,059
15 $ 12,440,139 -$ 1,959,532 $ 10,480,607
16 $ 3,749,486 -$ 1,959,532 $ 1,789,954
17 $ 6,189,460 -$ 1,959,532 $ 4,229,928
18 -$ 689,352 -$ 1,959,532 -$ 2,648,884
19 $ 14,623,122 -$ 1,959,532 $ 12,663,590
20 $ 10,338,087 -$ 1,959,532 $ 8,378,555
21 $ 3,998,622 -$ 1,959,532 $ 2,039,090
22 $ 11,525,246 -$ 1,959,532 $ 9,565,714
23 $ 4,950,542 -$ 1,959,532 $ 2,991,010
24 $ 12,996,374 -$ 1,959,532 $ 11,036,842
25 -$ 3,421,838 -$ 2,410,629 -$ 5,832,467
26 $ 4,376,620 -$ 2,410,629 $ 1,965,991
27 $ 5,094,023 -$ 2,410,629 $ 2,683,394
28 $ 4,322,430 -$ 2,410,629 $ 1,911,801
29 $ 8,795,582 -$ 2,410,629 $ 6,384,953
30 -$ 409,589 -$ 2,410,629 -$ 2,820,218
31 $ 2,224,929 -$ 2,410,629 -$ 185,700
32 $ 12,965,789 -$ 2,410,629 $ 10,555,160
33 -$ 728,744 -$ 2,410,629 -$ 3,139,373
34 -$ 1,976,524 -$ 2,410,629 -$ 4,387,153
35 $ 8,551,315 -$ 2,410,629 $ 6,140,686
36 $ 3,185,234 -$ 2,410,629 $ 774,605
37 -$ 1,321,618 -$ 2,410,629 -$ 3,732,247
38 -$ 281,343 -$ 2,410,629 -$ 2,691,972
39 $ 2,722,640 -$ 2,410,629 $ 312,011
Cm2 Cp
19.2 10.5