Professional Documents
Culture Documents
(HISTORIAL)
Inversion(US$)=
AO
1
2
3
4
5
6
7
8
AO
C.O. (US$)
Vr (US$)
1
200
9000
2
2200
0
3
4200
0
9000
C.O.(US$)
ACUMULADO
200
2400
6600
12800
21000
31200
43400
57600
COSTO DE CAPITAL
COSTO
ACUMULADO (US$) TOTAL (US$)
9000
9200
9000
11400
9000
15600
9000
21800
9000
30000
9000
40200
9000
52400
9000
66600
COSTO
MEDIO
ANUAL
(US$)
9200
5700
5200
5450
6000
6700
7485.71
8325
4
6200
0
5
8200
0
6
7
8
10200 12200 14200
0
0
0
EQUIPO "B"
(HISTORIAL)
AO
C.O. (US$)
Vr (US$)
Inversion(US$)=
10000
AO
1
2
3
4
5
6
7
8
C.O.(US$)
ACUMULADO
400
1600
3600
6400
10000
14400
19600
25600
1
400
10000
2
1200
0
3
2000
0
COSTO DE CAPITAL
ACUMULADO (US$)
10000
10000
10000
10000
10000
10000
10000
10000
COSTO TOTAL
(US$)
10400
11600
13600
16400
20000
24400
29600
35600
COSTO MEDIO
ANUAL (US$)
10400.00
5800.00
4533.33
4100.00
4000.00
4066.67
4228.57
4450.00
4
2800
0
5
3600
0
6
4400
0
7
5200
0
8
6000
0
Cu
Pb
Zn
cabeza
0.30%
3%
4%
recuperacion
70%
60%
65%
precio
3000 $/Ton
2000 $/Ton
2200$/Ton
AgCu
AgPb
5 oz
6 oz
40%
50%
5 $/oz
6 $/oz
1500x0.003x0.7x3000x0.7 + 1500x5x0.4x5x
Pb
1500x0.03x0.6x2000x0.8 + 1500x6x0.5x5x
Zn
1500x0.04x0.65x2200x0.75 = 64 350
F.L
0.7
0.8
0.75
4x0.65x2200x0.75 = 64 350
Cu
Pb
Zn
cabeza
0.30%
3%
4%
recuperacion
70%
60%
65%
AgCu
AgPb
5 oz
6 oz
40%
50%
1500x0.003x0.7x3000x0.7 + 150
Cc Pb:
1500x0.03x0.6x2000x0.8 + 150
Cc Zn:
1500x0.04x0.65x2200x0.75 =
t = 1500 toneladas)
precio
3000 $/Ton
2000 $/Ton
2200$/Ton
F.L
0.7
0.8
0.75
5 $/oz
6 $/oz
cio x F.L.
Cu
Pb
Zn
cabeza
0.30%
3%
4%
AgCu
AgPb
5 oz
6 oz
recuperacion
precio
70%
3000 $/Ton
60%
2000 $/Ton
65%
2200$/Ton
40%
50%
F.L
0.7
0.8
0.75
5 $/oz
6 $/oz
Cc Cu:
1500x0.003x0.7x3000x0.7 + 1500x5x0.4x5x0.7 = $/17 115
Cc Pb:
1500x0.03x0.6x2000x0.8 + 1500x6x0.5x5x0.8 = $/61200
Cc Zn:
1500x0.04x0.65x2200x0.75 = $/64 350
Entonces el valor del mineral . VM= 17 115 + 61 200 + 64 350 = $/142 665
VM (unitario) = $/142 665/ 1500 ton = 95.11 $/Ton
5x5x0.8 = $/61200
50
11 $/Ton