Evaluacion Mineral Nazca Cu Au

Mineral Oxido

Cc Cu / Au

COSTOS

Peso TMH 300.00

TMH 27.807

H2O % 3.00

Ley Cu % 4.00

Ley Au Onzs/TC 0.20

TMS 291.00

Cu Mº 11.64

Au Mº 58.20

Rec % 43.00

Rec % 75.00

Ley Cu 18.000

Ley Au 1.570

H2O 10.000

TOTAL le!e 300 TM M.O.&. 6hombres Analisis 3/vo!"e#e Ali$en!acio 10 dias

TRATAMI#-TO

300 TM

RATIO 11/1

C.n! TOTAL S" #s!i$ados 15 US$/TM 4,500.00 15 US$/h-dia 900.00 15 US$/vo!# 150.00 5 US$/h-dia 300.00 S'TOTAL ()*(+.++ T%S 400.00 TOTAL ,)2(+.++ 45 US$/TM&

)(++.++

'o (a)a e *om(rador de +*  o des*"e#a e a  i!"ida*io a TOTAL 0)1(+.++

'i!"ida*i  rod"*#or 

Reerencial

rod"*#o 'o#e  +o#ra#o



CO-C. &# CO'R#

saes



#re)a /vaor   TM&  &"medad TMS  Merma   TMS 



+o#ia*ioes

+"  18.0000

) /T+ 0.0000

" /T+ 1.5698

s  0.000

Sb  0.000

+" *$/'b 

) $/

" $/

238.70

0.00

1,086.00

:ba;a 4'M

'.S(o#

'.ia

x

100.000

x

85.000

x

80.000

i  0.000

b  0.000

( DM

1.500

) =

363.762

( DM

65.000

) =

0.000

( DM

2.000

) =

1.384

= = =

363.762 0.000 1.384

'b =  =  =

0.200 3.00 12.00

$/' > $/ > $/ >

5.000 5.000 5.000 5.000 20.000 5.000

$/TMS $/TMS $/TMS $/TMS $/TMS $/TMS

0.100 0.100 0.010 1.000 30.000 1.000

Pa3os 4or Con!enidos +" < ) < " <

18.000 0.000 1.730

To!al Pa3os &educciones 5 6as!os de Tra!a$ien!o

7#n!re3a #n Callao8

5Re9naci:n +"  )  " 

16.500 0.000 1.384

  

5Penalidades s  < Sb  < i  < b:@  < &)  < &2  <

0.000 0.000 0.000 0.000 0.000 10.000

    ((m 

> > >

-0.100 -0.100 -0.050 -3.000 -30.000 -10.000

? ? ? ? ((m? ?

= = = = = =

    ((m 

> > > > > >

To!al &educciones ;alor 4or TM 

24.651 TMS

28-7-15 28-7-15 21.*+1 

10.00

2(.+2, 

1.500

2<.,( @  0.000

&) ((m 0.000

S"

238.63 <2.00? 1,086.00

> > >

868.046 0.000 1,503.346 2,371.392

200.000

72.752 0.000 16.612

0.000 0.000 0.000 0.000 0.000 0.000

<289.364? S

 

2,082.028

US$

()2<.+1

S" ()2<.+1

;#-TAS COSTOS e#e M..A. aisis ime#a*io #ros  Tra#amie#o

4,500.00 900.00 150.00 300.00 400.00 13,500.00

TOTAL COSTOS

0)1(+.++

!ilidad

)(1<.+1

In=ersion real &is!ri>ucion de !ilidad BiCe/%"be a*a  Dor)e

BiCe %"be TOTAL

,)2(+.+

45 40 15 TOTAL In=ersion S" 3,125.00 3,125.00 ,)2(+.++

% In=ersion 221.

14,208.33 12,629.63 4,736.11 )(1<.+1 !ilidad 7,104.17 7,104.17 <)2+*.

% 227.33 227.33