Академический Документы
Профессиональный Документы
Культура Документы
CANTIDAD 1 UNIDADES
0.5000 %METAL
8.3752 lb/ton
0.5500
2.3500
2.9000
0.5500
3.4500
4.1876
0.7376
LEY
VALOR NETO
0.3000
-0.8274
0.5500
80.0000
20.0000
0.6500
C. TOTAL
PERDIDAS
. En fundicin
. En refinacin
SUB PRODUCTOS
. SUB 1
. CALCULO DEL METAL PRINCIPAL
a. lbs de metal en una tonelada
b. Relacin de concentracin
c. Prdidas de fundicin
d. Lbs de metal/tc mineral recuperado
e. Prdidas de refinacin
f. Metal recuperado neto
VALOR VENDIBLE DEL METAL PRINCIPAL
VALOR DE SUBPRODUCTOS
VALOR TOTAL RECUPERABLE
COSTO TOTAL
CANTIDAD 2
0.3000
5.0251
$/ton
$/ton
$/ton
$/ton
$/ton
$/ton
0.5500
2.3500
2.9000
0.4400
3.3400
2.5126
-0.8274
0.4057
0.0000
0.5000
0.7376
%metal
%
%metal
$/lb
3.1800 $/tc
2.5900 $/tc
5.7700 $/tc
10.0000 lb/tc. Conc
5.0000 lb/tc. Metal
0.5500 % metal
8.8000
45.4545
0.2200
8.5800
0.0215
8.5586
5.5631
0.6500
6.2131
5.7700
1 tc
lb metal/ tc. Min
tc. Min/tc. Conc
lb metal/ tc. Min
lb metal/ tc. Min
lb metal/ tc. Min
lb metal/ tc. Min
$
$
$/TC
$/TC
0.6500
2000.0000
VALOR NETO
VALOR NETO
LEY
-1.0841
0.4000
0.4431
0.5500
0.0000
0.5065
$/ton
$/ton
$/ton
$/ton
$/ton
$/ton
UNIDADES
%METAL
lb/ton
0.4000
80.0000
20.0000
0.6500
1.0000
0.8000
0.6000
0.4000
0.2000
0.0000
-0.2000
-0.4000
-0.6000
-0.8000
-1.0000
0.3000
0.4057
VALOR NETO
0.5000
LEY
%metal
%
%metal
$/lb
3.1800 $/tc
2.4500 $/tc
5.6300 $/tc
10.0000 lb/tc. Conc
5.0000 lb/tc. Metal
$/tc
0.5500 % metal
lbs
4.0459
0.5000
4.5459
5.6300
VALOR NETO
0.6000
0.4000
0.2000
Axis Title
6.4000
62.5000
0.1600
6.2400
0.0156
6.2244
0.0000
-0.20000.0000
-0.4000
-0.6000
y = 10.181x - 5.1567
R = 1
0.2000
0.4000
0.6000
Axis Title
-0.6000
-0.8000
-1.0000
-1.2000
Axis Title
VALOR NETO
VALOR NETO
Linear (VALOR NETO)
LEY DE CORTE
LEY DE CORTE ASUMIDAS
. Mineral de alta ley
. Mineral marginal
.Total mineral
. Desmonte
. D/M
. Primer caso
.Ton. Mineral /ao
. lbs metal recuperado a 80% rec
. Mineral
. Desmonte
. TOTAL
. Vida (aos)
. Inversin mina ($)
. Inversion planta ($)
. INVERSION TOTAL
COSTOS
. C. PRODUCCION
. Directo
. Amortizacin
. TOTAL
. Costo mina
. Desencapado
. Trat. Postrior (conc + GG)
. Subtotal
. Costo fundicin y refinacin
. COSTO DIRECTO TOTAL
. Venta
. UTILIDAD
. INGRESO ANUAL
. Amortizacin
. Diferencia
. Otros descuentos (50%)
. Renta neta imponible
. Impuesto (52%)
. Utilidad neta
0.60
Toneladas
100,000,000.00
100,000,000.00
250,000,000.00
2.50
5,000,000.00
70,528,000.00
16,000.00
24,000.00
40,000.00
28.00
20,000,000.00
24,000,000.00
44,000,000.00
cent/lb
22.90
3.30
26.20
17.01
5.90
22.91
30.00
7.09
562,190,400.00
(4 5) %
22.60
2.20
24.80
0.45
1.00
1.25
2.70
16.59
6.00
22.59
30.00
7.41
5,621,904.00
522,672,000.00
2,529,856.80 (3 0) %
3,092,047.20
1,546,023.60
1,546,023.60
803,932.27
742,091.33
4,817,971.73
96,359,434.56
10.79
F.A(20.3.6)
10.30 F.A(28.3.6)
49,625,108.80
-2,374,891.20
RESENTE
%Metal
%Met. prom.
0.40 %Metal
Toneladas
%Met. prom.
0.90
140,000,000.00
0.80
0.55
55,000,000.00
0.45
0.80
195,000,000.00
0.70
155,000,000.00
0.79
Dias de op./ao
5,000,000.00
312.50
5,000,000.00
61,825,025.64
16,000.00
12,717.95
28,717.95
39.00
15,000,000.00
24,000,000.00
39,000,000.00
cent/lb
$/ton
$/ton
22.90
1.60
24.50
0.45
0.64
1.25
2.34
16.66
6.20
22.86
30.00
7.14
5,226,720.00
441,435,610.26
1,568,016.00 (2 4) %
3,658,704.00
1,829,352.00
1,829,352.00
951,263.04
878,088.96
4,275,456.96
119,712,794.88
10.29
0.45
0.36
1.25
2.06
4,414,356.10
1,059,445.46
3,354,910.64
1,677,455.32
1,677,455.32
872,276.77
805,178.55
3,542,079.34
138,141,094.13
11.01
12.00 F.A(39.3.6)
51,305,483.52
7,305,483.52
13.54
47,959,754.22
8,959,754.22
LEY DE CORTE
LEY DE CORTE ASUMIDAS
. Mineral de alta ley
. Mineral marginal
.Total mineral
. Desmonte
. D/M
. Segundo caso
.Ton. Mineral /ao
. lbs metal recuperado a 80% rec
. Mineral
. Desmonte
. TOTAL
. Vida (aos)
. Inversin mina ($)
. Inversion planta ($)
. INVERSION TOTAL
COSTOS
. C. PRODUCCION
. Directo
. Amortizacin
. TOTAL
. Costo mina
. Desencapado
. Trat. Postrior (conc + GG)
. Subtotal
. Costo fundicin y refinacin
. COSTO DIRECTO TOTAL
. Venta
. UTILIDAD
. INGRESO ANUAL
. Amortizacin
. Diferencia
. Otros descuentos (50%)
. Renta neta imponible
. Impuesto (52%)
. Utilidad neta
0.60
Toneladas
100,000,000.00
100,000,000.00
250,000,000.00
2.50
5,671,506.35
80,000,000.00
18,148.82
27,223.23
45,372.05
25
23,000,000.00
27,000,000.00
50,000,000.00
cent/lb
22.90
3.30
26.20
17.01
5.90
22.91
30.00
7.09
566,838,475.50
(4 5) %
22.60
2.20
24.80
0.45
1.00
1.25
2.70
16.23
6.00
22.23
30.00
7.77
5,668,384.75
621,225,045.37
2,550,773.14 (3 2) %
3,117,611.62
1,558,805.81
1,558,805.81
810,579.02
748,226.79
4,857,805.74
96,359,434.56
10.70
F.A(20.3.6)
10.30 F.A(25.3.6)
50,035,399.07
-1,964,600.93
TE
R PRESENTE
%Metal
%Met. prom.
0.40 %Metal
Toneladas
%Met. prom.
0.90
140,000,000.00
0.80
0.55
55,000,000.00
0.45
0.80
195,000,000.00
0.70
155,000,000.00
0.79
Dias de op./ao
5,671,506.35
312.50
6,469,871.96
80,000,000.00
20,703.59
16,456.70
37,160.29
30
19,000,000.00
32,000,000.00
51,000,000.00
cent/lb
$/ton
$/ton
22.90
1.60
24.50
0.45
0.64
1.20
2.29
15.85
6.20
22.05
30.00
7.95
6,212,250.45
635,905,095.27
1,987,920.15 (2 6) %
4,224,330.31
2,112,165.15
2,112,165.15
1,098,325.88
1,013,839.27
5,113,924.57
126,236,205.31
9.78
0.45
0.36
1.15
1.96
6,359,050.95
1,653,353.25
4,705,697.71
2,352,848.85
2,352,848.85
1,223,481.40
1,129,367.45
5,135,569.55
154,784,525.55
9.93
11.44 F.A(30.3.6)
58,503,297.12
8,503,297.12
12.34
63,372,928.24
12,372,928.24
LEY DE CORTE
LEY DE CORTE ASUMIDAS
. Mineral de alta ley
. Mineral marginal
.Total mineral
. Desmonte
. D/M
. Tercer caso
.Ton. Mineral /ao
. lbs metal recuperado a 80% rec
. Mineral
. Desmonte
. TOTAL
. Vida (aos)
. Inversin mina ($)
. Inversion planta ($)
. INVERSION TOTAL
COSTOS
. C. PRODUCCION
. Directo
. Amortizacin
. TOTAL
. Costo mina
. Desencapado
. Trat. Postrior (conc + GG)
. Subtotal
. Costo fundicin y refinacin
. COSTO DIRECTO TOTAL
. Venta
. UTILIDAD
. INGRESO ANUAL
. Amortizacin
. Diferencia
. Otros descuentos (50%)
. Renta neta imponible
. Impuesto (52%)
. Utilidad neta
0.60
Toneladas
100,000,000.00
100,000,000.00
250,000,000.00
2.50
6,557,000.00
92,490,419.20
20,982.40
31,473.60
52,456.00
21
27,000,000.00
32,000,000.00
59,000,000.00
cent/lb
22.90
3.30
26.20
15.31
5.90
21.21
30.00
8.79
914,295,490.56
(4 9.3) %
22.60
2.20
24.80
0.40
0.88
1.15
2.43
15.24
6.00
21.24
30.00
8.76
9,142,954.91
810,015,060.80
4,507,476.77 (3 4.4) %
4,635,478.14
2,317,739.07
2,317,739.07
1,205,224.32
1,112,514.75
7,937,730.59
121,057,352.29
8.69
F.A(15.3.6)
10.30 F.A(21.3.6)
81,758,625.08
12,758,625.08
PRESENTE
%Metal
%Met. prom.
0.40 %Metal
Toneladas
%Met. prom.
0.90
140,000,000.00
0.80
0.55
55,000,000.00
0.45
0.80
195,000,000.00
0.70
155,000,000.00
0.79
Dias de op./ao
6,557,000.00
312.50
6,557,000.00
81,077,338.63
20,982.40
16,678.32
37,660.72
30
19,000,000.00
32,000,000.00
51,000,000.00
cent/lb
$/ton
$/ton
22.90
1.60
24.50
0.40
0.60
1.15
2.15
15.45
6.20
21.65
30.00
8.35
8,100,150.61
677,253,659.29
2,786,451.81 (2 6.6) %
5,313,698.80
2,656,849.40
2,656,849.40
1,381,561.69
1,275,287.71
6,718,588.92
143,450,121.83
8.78
0.40
0.36
1.15
1.91
6,772,536.59
1,801,494.73
4,971,041.86
2,485,520.93
2,485,520.93
1,292,470.88
1,193,050.05
5,480,065.71
162,972,824.97
9.31
11.44 F.A(30.3.6)
76,860,657.25
17,860,657.25
12.34 falta
67,624,010.86
16,624,010.86
LEY DE CORTE
I.- EN FUNCION DEL COSTO DE OPERACIN Y VALOR DE VENTA
1.- Mineral mono metalico
CABEZA
RECUPERACION al 76% de rec
COSTOS
Minado
Concentracin, gastos generales, depreciacin
SUBTOTAL
Tratamiento posterior + C. ventas + C. entrega
COSTO TOTAL DE PRODUCCION (sin desbroce)
Ingreso a 0.50 $/lb
VALOR NETO/ ton
LEY
VALOR NETO
2.- Mineral polimetlico
. LEY CABEZA
. RECUPERACION
. LEY CONCENTRADO
. PRECIO VENTA
COSTOS
. Minado + trat + acarreo + G.G. + amortizacion + otros
C. TOTAL
PERDIDAS
. En fundicin
. En refinacin
SUB PRODUCTOS
. SUB 1
CANTIDAD 1 UNIDADES
0.50 %METAL
8.38 lb/ton
0.55
2.35
2.90
0.55
3.45
4.19
0.74
$/ton
$/ton
$/ton
$/ton
$/ton
$/ton
0.40
0.01
0.55
80.00
20.00
0.65
CANTIDAD 2
0.40
6.70
0.55
2.35
2.90
0.44
3.34
3.35
0.01
0.40
0.0000
0.50
0.74
%metal
%
%metal
$/lb
3.18 $/tc
2.59 $/tc
5.77 $/tc
10.00 lb/tc. Conc
5.00 lb/tc. Metal
0.55 % metal
0.6500
8.80
45.45
0.22
8.58
0.02
8.56
1 tc
2000.0000
lb metal/ tc. Min
tc. Min/tc. Conc
lb metal/ tc. Min
lb metal/ tc. Min
lb metal/ tc. Min
lb metal/ tc. Min
5.56
0.65
6.21
5.77
0.44
$
$
$/TC
$/TC
$/TC MINERAL
VALOR NETO
-1.0841
0.4431
0.0000
LEY
0.4000
0.5500
0.5065
UNIDADES
%METAL
lb/ton
$/ton
$/ton
$/ton
$/ton
$/ton
$/ton
0.40
80.00
20.00
0.65
%metal
%
%metal
$/lb
3.18 $/tc
2.45 $/tc
5.63 $/tc
10.00 lb/tc. Conc
5.00 lb/tc. Metal
$/tc
0.55 % metal
lbs
6.40
62.50
0.16
6.24
0.02
6.22
4.05
0.50
4.55
5.63
-1.08
$
$
$/TC
$/TC
$/TC MINERAL