Documentos de Académico
Documentos de Profesional
Documentos de Cultura
BENEFICIO
L[] : 32%
DESARROLLO:
VP[]=22,046(P-G)(L-L*PM)-MFC-COSTOS US$/T[]
P : 352,281 cS$/LB
1ERA HOJA
G : 10%*P
L : LO DAN 32%
PM : 3,8%
MFC : 110
Rc = 32/(h*0,9) = 35,56/h :1
VPm = 2041,7241/(35,56/h) - 10
= 57,4163*h - 10
VPm = 0
DE COMPRA ENAMI
PTO EQ=K=VB=2041,7241/(35,56/2,5%)
K=VB=143,5408 US$/T
V ESCALA = e = 2041,7241/35,56
e = 57,4163 US$/T
TARIFA DE COMPRA
TC=143,5408+(32-20)*57,4163
TC=832,5364 US$/T
UTILIDAD : 2 US$/T
Rp : 90,98 %
FINO=10*h*Rp*2,2046
FINO=10*h*0,9098*2,2046
FINO=20,057*h LB/T
COSTO EN cS$/LB[]
( 6,3/20,057*h)*100=31,4105/h cS$/LB[]
( 1,2/20,057*h)*100=5,9829/h cS$/LB[]
(10,5/20,057*h)*100=52,3208/h cS$/LB[]
( 2/20,057*h)*100=9,9716/h cS$/LB[]
------------------
TOTAL=99,7158/h cS$/LB[]
FINO=10*L[]*2,2046
FINO=10*26,21*2,2046=577,8256 LB/T[]
COSTO FUNDICION
85*100/577,8256=14,7103 cS$/LB
COSTO REFINACION
14,7103+8,5=23,2103 cS$/LB
P=99,7158/h - 23,2103
p|.
|.
| .
| .
| .
| .
| . .
|__________________ h
ORO
Pm : 3,5 %
L[Cu] : 34 %
Rp : 92 %
h : 1,5 % Cu INS
DE ORO
Pm :4 %
h : 1 % Cu INS
L[Cu] : 34 %
Rp Au : 80 %
Rp Cu : 88 %
DESARROLLO
VPmS1 = VPmS2
VP[Cu]S1=(71,50/100-8,6/100)*22,046*(34-34*0,035)-85,53
VP[Cu]S1=369,1441 US$/T[]
VPmS1=14,9829 US$/T
VP[Au]S2=((320- 18,8)/31,103)*L[Au]*(100-Pm)
VP[Au]S2=((320- 18,8)/31,103)*L[Au]*(100-4)
VP[Au]S2=9,296*L[Au]
Rc Au = Rc Cu
Rc Au i = 34/(1*0,88)=38,64
L[Au]S2=38,64+0,8*h
L[Au]S2=30,912*h
VP[Au]S2=9,296*L[Au]
VP[Au]S2=9,296*30,912*h
VP[Au]S2=287,3579*h US$/T[]
VP[Cu]S2=369,1441 US$/T[]
VPmS2=7,4368*h + 9,5534
VPmS1 = VPmS2
h=0,73 GR/T
L. EQUIVALENTE
_________________________________
h Cu h Au h AS
_______|_______|_________|_______|
_______|_______|_________|_______|
_______|_______|_________|_______|
Rp Au= 0,8
DESARROLLO
M1 + M2 = COMPOSITO
T1= 1 TON
T2= X TON
1,2*T1 + 1,6*X
T1 + X
30*(T1 + X)
Rc Cu=____________________
(1,2*T1 + 1,6*X)*0,9
4*T1 + 0,98*X
T1 + X
L[Au]*(T1 + X)
Rc Au=____________________
(4*T1 + 0,98*X)*0,8
1,10*T1 + 0,10*X
T1 + X
1,5*(T1 + X)
Rc As=______________________
(1,10*T1 + 0,10*X)*0,35
Rc Cu = Rc Au = Rc As
33,3333 = 4,2857
____________ _____________
2 CONSIDERANDO QUE SE
Rc Cu = Rc As = 21,37%
L[Au]=21,94 GR/T
POSITIVOS DE:
ARSENICO 0,55 %
ZINC 9 %
CLORO 2,4 %
HUMEDAD 7,3 %
DESARROLLO
VP[Cu]=1326,5241+(32-20)*70,7262
VP[Au]=(6,3-O,6)*6603
VP[Au]= 71,0522 US$/T[]
VP[Ag]=(1250-30)*131
VP[TOTAL] = VP[Cu]+VP[Au]+VP[Ag]
AS =(0,55-0,2)*1059/(0,1*529,51)
=6,9998 US$/T
ZINC =(9-6)*53/(0,1*529,51)
=3,0027 US$/T
CLORO =(2,4-0,5)*2118/(0,1*529,51)
=75,9985 US$/T
VP[Cu]final=2548,1169 - 86,001
VP[Cu]final=2462,1159 US$/T[]
185500 KILOS = 185,5 TON
INGRESO TOTAL=171,031*2462,1159
Una compañia cubre sus costos mina, planta, capital de trabajo y flete, con
una ley de corte de 2.1% Cu insolub y recuperacion 90% (sector sur).
comercializa cobre 33% de ley (sector Norte) calcular la ley de cabeza de
cobre para mantener utilidades, como no se alcanza la ley de corte
establecida, cuenta con:
*Solucion
sector sur
a) Rc = ley[]/(Rp*h)
Rc=33/(0.9/2.1)
Rc=17.46(Ton mena/Ton[])
b)Valor producto
Vp=155.589+(33-20)*12.1794
Vp=313.9212(us$/ton [])
c)valor producto mena
Vpm=313.9212/17.46
Vpm=17.98(us%/ton mena)
Sector Norte
d)Ley de concentrado
CL=(L1-L2)/L1
0.12=(33-L2)/33
L2'=29.04%
e)RC'=ley[]'/(h*Rp)
Rc'=29.04/(h*0.87)
Rc'=33.38/h
Vp=155.589+(29.04-20)*12.1794
Vp=265.69(us$/ton[])
g)Calculo subproducto
Ley[]Au=Rc'*h*Rp=Rc'*0.6*0.8 ->Ley[]Au=0.48Rc'
Ley[]Ag=Rc'*h*Rp=Rc'*18*0.8 ->ley[]Ag=14.4*Rc'
Vsup=(Lee[]-base)*e
VsubAu=(0.48Rc'-0.6)*8.4261=4.04Rc'-5.0766
VsupAg=(14.4Rc'-30)*0.1231=1.77Rc'-3.69
Vptotal=265.69+4.04Rc'-5.076+1.77Rc'-3.69
Vptotal=(256.924+5.81Rc') (us$/ton[])
12.17Rc'=265.924
Rc'=Ley[]/h*Rp
Rc'=33.38/h
h=33.38/21.11
h=1.58% cu insitu
CASO A
Vpcu=155.589+(43-20)*12.1794
Vpcu=435.7152(us$/ton[])
Vpau=221.8427+(58-1-40)*8.4261
VpAu=365.0864(us$/ton[])
RcCu=Ley/(h*Rp)
RcCu=43/(2.3*0.92)=20.321(ton mena/Ton[])
RcAu=58/(4.5*0.63)=20.458(ton mena/Ton[])
Ton[cu]=6.397(Ton[])
Ton[Au]=50/20.458
Ton[Au]=2.444(Ton[])
INGRESOS
Cu -> 435.7152(us$/ton[])*6.397(ton[])=2787.27(US$)
Au -> 365.0864(US$/Ton[])*2.444Ton[])=892.271(US$)
VpCu=155.589+(35-20)*12.1794=338.28(Us$/ton[])
Rc=ley[]/(h*Rp)
Rc=35/(2.3*0.92)=16.54(ton mena/ton[])
Fino Cu=(P*L)/100
finoCu=130*2.3/100 = 2.99(ton)
FinoAu=50*4.5=225 (gr/ton)
LEY MEDIA
LEY[cU]=Fino*100/(peso total)=2.99*100/180
ley[Cu]=1.66%
RcCu=35/(1.66*0.92)
RcCu=22.9177(ton mena/Ton[])
Ley[au]=Rc*h*Rp=22.9177*1.25*0.72
Ley[au]=20.6259 (gr/ton)
INGRESOS
Vpcu=338.28 (us$/ton[])
VspAu=(20.6259-0.6)*8.4261
VspAu=168.74(us$/ton[])
ingreso total=338.28+168.74
ingreso total=507.02(US$/ton[])
Toneladas de [Au]=180/22.9177
INGRESO=168.74*7.854
INGRESO=3982.13(US$
CONVIENE CASO B
DESARROLLO
VP=155.8990+(28-20)*12.1794=253.0242 US$/ton[]
Rc=H/C=300/19.28=15.56ton mena/ton[]
INGRESOS=16.2612*300=4878.36 US$/dia
EGRESOS= 13.9*24=333.6US$/dia
UTILIDAD=INGRESOS - EGRESOS=4878.36-333.6-8.75*300=1919.76
US$/dia
Rc=c-t/h-t=15.56=28-0.3/h-0.3=>H=2.08%
Rc=c/h*Rp=>Rp=28/2.08*15.56=86.51%
FINO=PESO * LEY/100
FINO=300*2.08/100=6.24
FINO []=0.8651*6.24=5.398
TONELAJE QUE PASA A RELAVE=300-19.2=280.2 ton
Rc=H7C=300/19.2+0.5476=15.19
FINO RELAVE=0.8424*0.65=0.5476
TOTAL FINO=5.398+0.5476
TOTAL FINO=5.9456(Ton[]/dia
Rp=(conc total)/fino
Rp=5.9456/6.24
Rp=95.28%
Ley[]=h*Rc*Rp=2.08*15.19*0.9528
Ley[]=30.10%
Vp=155.589+(30.10-20)*12.1794
Vp=278.6 (US$/ton[])
Vp'=278.6/15.19
Vp'=18.34(us$/ton[])
Ingresos=18.341*300
Ingresos=5502.32 (us$/dia)
Egresos=(8.75*300)+((13.9+7.35)*24
Egresos=3135(US$/dia)
Utilidad=Ingresos-egresos=5502.32-3135
Utilidad=2367.32(US$/dia)
costos:
Rp= 90.98
P= (31.41+5.98+9.97+52.35)/h+15.29+8.5
P= 99.71/h + 23.79
ahora graficamos
si h(%)=1.0 P(cus$/lb)=135.5
h= 1.2 P= 106.88
h= 1.4 P= 95.01
h= 1.6 P= 86.11.
SE TIENE UNA PLANTACION
MOLINO= 200TON/DIA
CONCENTRADO= 30% CU
RP= 83.5%
*DESARROLLO
RP=c(h-t)/(hc-t))
h=1.95
c 10.83 30 3.25
Vpmena= Vp/Rc
Vpmena= (234.6414+15.5821*(30-20))/18.42
= 21.2 us$/ton.mena
Rp= 0.3*(0.0195-0.0017)/(0.0195*(0.3-0.0017))*100
=91.8%
c 10.0 30 3.043
Rc= 30/(1.95*0.918)
=16.75
Vp mena= (234.6414+15.5821*(30-20))/16.75
= 23.31 us$/ton.mena
*DESARROLLO
CASO A
Vpcu=155.589+(43-20)*12.1794
Vpcu=435.7152(us$/ton[])
Vpau=221.8427+(58-1-40)*8.4261
VpAu=365.0864(us$/ton[])
RcCu=Ley/(h*Rp)
RcCu=43/(2.3*0.92)=20.321(ton mena/Ton[])
RcAu=58/(4.5*0.63)=20.458(ton mena/Ton[])
Ton[cu]=6.397(Ton[])
Ton[Au]=50/20.458
Ton[Au]=2.444(Ton[])
INGRESOS
Cu -> 435.7152(us$/ton[])*6.397(ton[])=2787.27(US$)
Au -> 365.0864(US$/Ton[])*2.444Ton[])=892.271(US$)
VpCu=155.589+(35-20)*12.1794=338.28(Us$/ton[])
Rc=ley[]/(h*Rp)
Rc=35/(2.3*0.92)=16.54(ton mena/ton[])
Fino Cu=(P*L)/100
finoCu=130*2.3/100 = 2.99(ton)
FinoAu=50*4.5=225 (gr/ton)
LEY MEDIA
LEY[cU]=Fino*100/(peso total)=2.99*100/180
ley[Cu]=1.66%
RcCu=35/(1.66*0.92)
RcCu=22.9177(ton mena/Ton[])
Ley[au]=Rc*h*Rp=22.9177*1.25*0.72
Ley[au]=20.6259 (gr/ton)
INGRESOS
Vpcu=338.28 (us$/ton[])
VspAu=(20.6259-0.6)*8.4261
VspAu=168.74(us$/ton[])
ingreso total=338.28+168.74
ingreso total=507.02(US$/ton[])
Toneladas de [Au]=180/22.9177
INGRESO=168.74*7.854
INGRESO=3982.13 US$
CONVIENE CASO B
-COMERCIALIZACION US$10/ton []
*DESARROLLO
LEY BORNITA=63.3%*0.18=11.394%
LEY ENARG=48.4%*0.15=7.26%
LEY CALCOP=34.6%*0.67=23.182%
S=Lc/Lh=>Lc=0.75*41.836=31.377%
VP=(0.85-0.09-0.0205)US$/LB * 2204.6LB/TON*(31.377-0.038*31.377)-90
VP=402.1017US$/ton
VP2=VP-COMERCIALIZACION-FLETE-RENTABILIDAD
VP2=402.1017-10-18-0.15*402.1017
VP2=313.7864 US$/ton[]
EGRESOS PLANTA
COSTO PLANTA=7.5+1.8=9.3
Rp=0.18*80+0.15*85+0.67*94=90.13%
h=Lc/Rc*Rp=31.377/33.74*0.9013=h=1.0318%
K=313.7864*2.5*0.9013/31.377 -7.5US/ton
K=15.0377 US$
ESCALA 1%
e=VP2*h*Rp/Lc=313.7864*1*0.9013/31.377=9.0135 US$
*DESARROLLO
VP=155.8990+(28-20)*12.1794=253.0242 US$/ton[]
Rc=H/C=300/19.28=15.56ton mena/ton[]
INGRESOS=16.2612*300=4878.36 US$/dia
EGRESOS= 13.9*24=333.6US$/dia
UTILIDAD=INGRESOS - EGRESOS=4878.36-333.6-8.75*300=1919.76
US$/dia
Rc=c-t/h-t=15.56=28-0.3/h-0.3=>H=2.08%
Rc=c/h*Rp=>
Rp=28/2.08*15.56=86.51%
FINO=PESO * LEY/100
FINO=300*2.08/100=6.24
FINO []=0.8651*6.24=5.398
Rc=H7C=300/19.2+0.5476=15.19
TOTAL FINO=5.398+0.5476
TOTAL FINO=5.9456(Ton[]/dia
Rp=(conc total)/fino
Rp=5.9456/6.24
Rp=95.28%
Ley[]=h*Rc*Rp=2.08*15.19*0.9528
Ley[]=30.10%
Vp=155.589+(30.10-20)*12.1794
Vp=278.6 (US$/ton[])
Vp'=278.6/15.19
Vp'=18.34(us$/ton[])
Ingresos=18.341*300
Ingresos=5502.32 (us$/dia)
Egresos=(8.75*300)+((13.9+7.35)*24
Egresos=3135(US$/dia)
Utilidad=Ingresos-egresos=5502.32-3135
Utilidad=2367.32(US$/dia)
%%HP: T(1)A(D)F(.);
-COMERCIALIZACION US$10/ton []
*DESARROLLO
LEY BORNITA=63.3%*0.18=11.394%
LEY ENARG=48.4%*0.15=7.26%
LEY CALCOP=34.6%*0.67=23.182%
S=Lc/Lh=>Lc=0.75*41.836=31.377%
VP=(0.85-0.09-0.0205)US$/LB * 2204.6LB/TON*(31.377-0.038*31.377)-90
VP=402.1017US$/ton
VP2=VP-COMERCIALIZACION-FLETE-RENTABILIDAD
VP2=402.1017-10-18-0.15*402.1017
VP2=313.7864 US$/ton[]
EGRESOS PLANTA
COSTO PLANTA=7.5+1.8=9.3
Rp=0.18*80+0.15*85+0.67*94=90.13%
h=Lc/Rc*Rp=31.377/33.74*0.9013=h=1.0318%
K=313.7864*2.5*0.9013/31.377 -7.5US/ton
K=15.0377 US$
ESCALA 1%
e=VP2*h*Rp/Lc=313.7864*1*0.9013/31.377=9.0135 US$