0.3 0.5 0.51 0.

51
0.2 0.4 0.41 0.41
0.3 0.7 0.7 0.7
0.25 0.65 0.65 0.65
0.23 0.6 0.6 0.6
0.21 0.62 0.62 0.62
0.3 0.61 0.61 0.61
0.3 0.5 0.5 0.4
0.3 0.32 0.33

ley media 0.494 0.494

1tonelada 2204.6 lb
recuperacion 85%
dilucion 10% 0.9
Precio de Cu 3 $/lb

lb de Cu/tn de concentrado 8.331 lb/tn

Precio de concentrado 24.994 $

56.680161 tn(0,494)= 1 tn(28%)concentrado

Costo de maquila(0,494%) 2.823 $
Costo de produccion 9.7 $
Costo de humedad 3% 0.750 $

utilidad 11.722 $
 0.52 0.5 0.51 0.52 0.5 0.3
0.41 0.42 0.42 0.43 0.41 0.35
0.7 0.7 0.7 0.7 0.7 0.32
0.65 0.65 0.65 0.65 0.65 0.4
0.6 0.6 0.6 0.6 0.6 0.35
0.62 0.62 0.62 0.62 0.62 0.35
0.61 0.61 0.61 0.61 0.61 0.45
0.34 0.35 0.35 0.5 0.5 0.2
0.35 0.35 0.36 0.35 0.3 0.2

ley de corte 0.2237

CUT OFF 0.26

Precio de maquila(28%) 160 $

Margen 120.84 %
 PRECIO DE CONCENTRADO/T

> 14.723 24.539 25.030 25.030

9.816 19.631 20.122 20.122
14.723 34.354 34.354 34.354
12.269 31.901 31.901 31.901
11.288 29.447 29.447 29.447
10.306 30.428 30.428 30.428
14.723 29.937 29.937 29.937
14.723 24.539 24.539 19.631
0.000 14.723 15.705 Err:509
PRECIO DE CONCENTRADO/TN

25.520 24.539 25.030 25.520 24.539 14.723

20.122 20.613 20.613 21.103 20.122 17.177
34.354 34.354 34.354 34.354 34.354 15.705
31.901 31.901 31.901 31.901 31.901 19.631
29.447 29.447 29.447 29.447 29.447 17.177
30.428 30.428 30.428 30.428 30.428 17.177
29.937 29.937 29.937 29.937 29.937 22.085
16.686 17.177 17.177 24.539 24.539 9.816
17.177 17.177 17.668 17.177 14.723 9.816
 COSTO DE MAQUILA

> 1.714 2.857 2.914 2.914

1.143 2.286 2.343 2.343
1.714 4.000 4.000 4.000
1.429 3.714 3.714 3.714
1.314 3.429 3.429 3.429
1.200 3.543 3.543 3.543
1.714 3.486 3.486 3.486
1.714 2.857 2.857 2.286
#DIV/0! 1.714 1.829 1.886
COSTO DE MAQUILA/TN

2.971 2.857 2.914 2.971 2.857 1.714

2.343 2.400 2.400 2.457 2.343 2.000
4.000 4.000 4.000 4.000 4.000 1.829
3.714 3.714 3.714 3.714 3.714 2.286
3.429 3.429 3.429 3.429 3.429 2.000
3.543 3.543 3.543 3.543 3.543 2.000
3.486 3.486 3.486 3.486 3.486 2.571
1.943 2.000 2.000 2.857 2.857 1.143
2.000 2.000 2.057 2.000 1.714 1.143
> 3.30902515611.9817085912.4153427612.41534276
-1.02731656 7.6453668748.0790010468.079001046
3.30902515620.6543920320.6543920320.65439203
1.14085429618.4862211718.4862211718.48622117
0.27358595216.3180503116.3180503116.31805031
-0.59368239 17.1853186617.1853186617.18531866
3.30902515616.7516844816.7516844816.75168448
3.30902515611.9817085911.981708597.645366874
#DIV/0! 3.3090251564.176293499#ERROR!
12.8489769411.9817085912.4153427612.8489769411.981708593.309025156
8.0790010468.5126352188.5126352188.94626939 8.0790010465.477196015
20.6543920320.6543920320.6543920320.6543920320.654392034.176293499
18.4862211718.4862211718.4862211718.4862211718.486221177.645366874
16.3180503116.3180503116.3180503116.3180503116.318050315.477196015
17.1853186617.1853186617.1853186617.1853186617.185318665.477196015
16.7516844816.7516844816.7516844816.7516844816.751684489.813537734
5.0435618435.4771960155.47719601511.9817085911.98170859-1.027316563
5.4771960155.4771960155.9108301875.4771960153.309025156-1.027316563
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2
-2 -2 -2 -2 -2 -2

FASE 1
FASE 2
FASE 3
FASE 4
FASE 5
FASE 6
FASE 7
 -2 3.30902515611.9817085912.4153427612.4153427612.8489769411.9817085912.41534276
-2 -1.02731656 7.6453668748.0790010468.0790010468.0790010468.5126352188.512635218
-2 3.30902515620.6543920320.6543920320.6543920320.6543920320.6543920320.65439203
-2 1.14085429618.4862211718.4862211718.4862211718.4862211718.4862211718.48622117
-2 0.27358595216.3180503116.3180503116.3180503116.3180503116.3180503116.31805031
-2 -0.59368239 17.1853186617.1853186617.1853186617.1853186617.1853186617.18531866
-2 3.30902515616.7516844816.7516844816.7516844816.7516844816.7516844816.75168448
-2 3.30902515611.9817085911.981708597.6453668745.0435618435.4771960155.477196015
-2 0 3.3090251564.176293499#ERROR! 5.4771960155.4771960155.910830187

VENTA DE
COSTO DESMONTE CONCENTRADO UTIILIDAD/ tn UTILIDAD TOTAL
140.4066761 5307372.35658
135.4096247 5118483.81366
166.1976509 6282271.20402
134.9759905 5102092.4409
147.5513815 5577442.2207
131.2333312 4960619.91936
#ERROR! #VALUE!

UTILIDAD FINAL
TN / CELDA 37800 TN
12.8489769411.981708593.309025156 -2 -2 -2 -2 -2
8.94626939 8.0790010465.477196015 -2 -2 -2 -2 -2
20.6543920320.654392034.176293499 -2 -2 -2 -2 -2
18.4862211718.486221177.645366874 -2 -2 -2 -2 -2
16.3180503116.318050315.477196015 -2 -2 -2 -2 -2
17.1853186617.185318665.477196015 -2 -2 -2 -2 -2
16.7516844816.751684489.813537734 -2 -2 -2 -2 -2
11.9817085911.98170859-1.02731656 -2 -2 -2 -2 -2
5.4771960153.309025156-1.02731656 -2 -2 -2 -2 -2

$
$
$
$
$
$
$

#ERROR! $
-2
-2
-2
-2
-2
-2
-2
-2
-2