Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PRODUCTO
Cabeza
Conc. Plomo
Conc. Zinc
Relave
Cab. calculada
TMS
1000
68.616
36.584
894.8
Ag Oz/TM
10.41
120
48
0.4
10.35
LEYES
Au Oz/TM
0.08
0.87
0.45
0.00099
0.08
VETAS
Isabel
Lucia
Vilma
PROMEDIO
A
B
% PB
5.52
72
1.17
0.6
5.52
LEYES
Ag Oz
1.17
16.75
8.47
15.26
10.4125
OBJETIVOS:
1.-El objetivo de la ley de cabeza de un elemento, es que si la ley es mayor ,
entonces la recuperacin tambin ser mayor.
2.-El objetivo de la ley de relave de un elemento ,es que mientras ste valor sea menor posi
entonces nos indicara que la recuperacion sera mayor.
3.-La ley de cabeza del plomo como se puede observar tiene el valor de 5.52 % y es mayor q
por consiguiente la recuperacin de este concentrado ser alta ,y esto se demuestra
en el balance metalrgico ya que la recuperacin tiene un valor de 89.49%.
4.-El objetivo de la recuperacin, es obtener valores altos en el producto del concentrado
y valores menores en lo que se refiere a relave para cualquiera de los elementos
S
% ZN
2.93
1.23
68
0.4
2.93
Ag (oz)
10410
8233.92
1756.03
357.92
10347.87
Au Oz
0.076
0.207
0.014
0.008
0.07625
CONTENIDOS
Au(oz)
80
59.7
16.46
0.89
77.05
Pb%
0.72
11.67
4.39
5.28
5.515
Cu%
0.01
0
0.11
0
0.03
ZN
29.3
0.84
24.88
3.58
29.3
Zn%
a ley es mayor ,
PB
55.2
49.4
0.43
5.37
55.2
1.07
1.6
5.1
3.95
2.93
Ag
100
79.57
16.97
3.46
100
DISTRIBUCION
Au
100
77.48
21.36
1.16
100
e concentrado
el valor de 2.93 % ,
alta ,y esto se demuestra
alor de 84.91%.
DISTRIBUCION
PB
100
89.49
0.78
9.73
100
ZN
100
2.87
84.91
12.22
100
RATIO
14.57
27.33
PRODUCTO
Cabeza
Conc. Plomo
Conc. Zinc
Relave
Cab. calculada
TMS
1000
68.616
36.584
894.8
72
0.6
0.87
K1 =
0.9362
por Pb US $/TM:
por Ag US $/TM:
por Au US $/TM:
valor neto US $/TM:
1200.901188
3074.789746
1315.570709
5591.261643
1,209,381.34
725,628.80
290.25
ANALISIS CONSIDERATIVOS
CONSIDERANDO:
Produccion Diaria =
Operacin Mensual =
Precio Unitario del Mineral =
100
25
483.75
OBTENDREMOS:
Produccion Mensual =
Costo unitario de Produccin =
2,500
290.25
Ag Oz/TM
10.41
120
48
0.4
10.35
LEYES
Au Oz/TM
0.08
0.87
0.45
0.00099
0.08
% PB
5.52
72
1.17
0.6
5.52
% ZN
2.93
1.23
68
0.4
2.93
formula:
% Zn=
%Bi=
Pb US $/TM=
Ag US $/Ozt=
Au US $/Ozt=
1.23
0.12
1875.3525 Pb 0.8505$/lb
27.75
1615.2
270
1200 US $/TM
mentara
0.15 US $/TM
1 US $/TM
2.5
1
2.5
por cada
k1 =
TMSD
Das
US $/TMS
TMS
US $/TMS
CONTENIDOS
Ag (oz)
10410
8233.92
1756.03
357.92
10347.87
fecha : 05/07/2012
Au(oz)
80
59.7
16.46
0.89
77.05
PB
55.2
49.4
0.43
5.37
55.2
%sb
Ag Ozt/TM=
0.72
120
Ag g/TM=
3732.000
26,848.27
23,945.75
442,633.57
221,316.79
10,884.43
232,201.22
US $
US $
US $
US $
US $
US $
ZN
29.3
0.84
24.88
3.58
29.3
DISTRIBUCION
Au
PB
100
100
77.48
89.49
21.36
0.78
1.16
9.73
100
100
Ag
100
79.57
16.97
3.46
100
2.5
2
5.5
5972.294
371.3
10
5590.994
270
101.3
371.3
10
ZN
100
2.87
84.91
12.22
100
383.73
US $/T
483.75
RATIO
14.57
27.33
%zn=
%Fe=
68
6.24
Au oz/TM =
cotizacin
%pb=
%Mn=
1.17
0.45
0.45
Zn US $/TM=
Ag US $/Ozt=
Au US $/Ozt=
1861.461 Zn 0.8442$/lb
27.75 Ag 27.75$/onzt
1615.2
Gastos de fundicion y refinacion
Maquila US $/TM=
275
1200
%SIO2=
Ag Ozt/TM=
Ag g/TM=
fecha : 05/07/2012
Escalador
US $/TM
Aumentara :
0.16 US $/TM
1 US $/TM
Penalidades
por cada
%siO2=
%Fe=
%Mn
2
2
2.5
K1 =
por Zn US $/TM:
por Au US $/TM:
por Ag US $/TM:
valor neto US $/TM:
977.878264
636.382782
1119.35482
2733.61586
2733.615863
7.73
ma de 2.5 %
ma de 5%
ima de 0.3%
VMZn=VCZn/ratio
precio de mineral de mina
VMM=
0.87554728
100.02 US $/T
26,848
3.70%
CP
50,794
7.00%
COD
493,428
68.00%
MOD
23,946
3.30%
CIP
442,634
61.00%
GA
221,317
30.50%
COI
232,201
32.00%
GC
10,884
1.50%
I. BRUTOS
C. FIJO
C. VARIABLE
C.TOTAL
0
1,209,381
2,418,763
3,628,144
4,837,525
6,046,907
7,256,288
8,465,669
9,675,051
10,884,432
12,093,813
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
0
435,377
870,755
1,306,132
1,741,509
2,176,886
2,612,264
3,047,641
3,483,018
3,918,396
4,353,773
290,252
725,629
1,161,006
1,596,383
2,031,761
2,467,138
2,902,515
3,337,893
3,773,270
4,208,647
4,644,024
27,500
30,000
32,500
35,000
37,500
40,000
42,500
45,000
47,500
50,000
13,303,195
14,512,576
15,721,957
16,931,339
18,140,720
19,350,101
20,559,483
21,768,864
22,978,245
24,187,627
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
290,252
4,789,150
5,224,527
5,659,905
6,095,282
6,530,659
6,966,036
7,401,414
7,836,791
8,272,168
8,707,546
5,079,402
5,514,779
5,950,156
6,385,533
6,820,911
7,256,288
7,691,665
8,127,043
8,562,420
8,997,797
MANO
ANALISIS CONSIDERATIVOS
CONSIDERANDO:
Produccion Diaria =
Operacin Mensual =
Precio Unitario del Mineral =
100 TMSD
25 Das
483.75 US $/TMS
CP
725,629
100.00%
OBTENDREMOS:
Produccion mensual =
Costo unitario de Produccin =
Costo Unitario Variable =
Produccin Mnima mensual =
Factor Economico Crtico =
Rentabilidad Operativa =
2,500.00
290.25
197.37
811
392,232
206.11
TMS
US $/TMS
US $/TMS
TMS
US $
%
CF
PU CVU
EM
Donde:
EM: explotacion minima donde la rentabilidad es cero.
CF: Costo Fijo
Pu: Precio Unitario
Cvu: Costo variable unitario
r =0
EM
232,201
286.38
810.811
US$/TM- MES
PRODUCCION ECONOMICA
CF (1 r )
PU CVU (1 r )
Donde:
T: Produccion economica
r: rentabilidad
CF: Costo Fijo
Pu: Precio Unitario
Cvu: Costo variable unitario
T
347140.82
188.68
FACTOR CRITICO:
DONDE.
50%
1839.811
FEC
CF
CVU
1
PU
MAXIMA RENTABILIDAD:
DONDE.
r*
PU
1
VU
TM/MES
PU
1
VU
r=
73.59245206
r*
Pu: Precio Unitario
Cvu: Costo variable unitario
1 mes =
25 DIAS
32.432
1 mes =
F.E.C=
US$/TM- DIAS
25 DIAS
73.592 TM/DIAS
490,289.80 US$/MES
145%
TM/DIAS
Precio Pb(c$/lb)
20.59
21.6
20.53
23.36
40.21
44.29
58.5
117.03
94.83
77.91
200
121.000
126.985
133.795
142.035
137.773
132.564
128.411
122.834
118.644
116.030
128.007
AO BASE
Precio Ag ($/onz)
5
4.39
4.63
4.91
6.69
7.34
11.57
13.42
15.01
14.68
30.5
30.500
27.86333333
26.161
24.760
23.079
21.253
19.411
17.885
16.238
15.099
22.225
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
PROMEDIO
PRECIO Pb
US $/TM
1893.94
1987.62
2094.21
2223.19
2156.48
2074.94
2009.94
1922.64
1857.07
1816.14
2003.615
PRECIO Ag
US $/TM
3996.58
3651.08
3427.96
3244.48
3024.18
2784.94
2543.48
2343.63
2127.69
1978.49
2912.25
HALLANDO La Lme:
1. SE REALIZA LA VALORIZACION DE LOS CONCENTRADOS SELECTIVOS
1.1. VALORIZACION DEL CONCENTRADO DE PLOMO-PLATA
a) VALOR DE MINERAL
INGRESO POR Pb=
INGRESO POR Ag=
V.B. CONCENTRADO=
b) DEDUCCIONES
MAQUILA=
PENALIDADES=
TOTAL DEDUCCIONES=
2003.62 US$/TM
2912.25 US$/TM
4,915.87 US$/TM
270.00
10.00
280.00
US$/TM
US$/TM
US$/TM
4,635.87
1.2. DETERMINACIN DEL VALOR UNITARIO NETO DE CADA METAL EN EL CONCENTRADO DE PLOMO
a) SE CALCULA LA CONSTANTE DE VALORIZACIN K1:
K1=
0.94304157
1889.492382
2746.373487
4635.87
US$/TM
US$/TM
US$/TM
UN =
Dato:
UN=
254.54
US$/TM
UN PLOMO =
UN PLATA=
103.75
US$/TM
80.39
US$/TM
TOTAL=
184.14
US$/TM
103.75
51.96
111.04
266.75
US$/TM
US$/TM
US$/TM
US$/TM
Aplicando=
Lme-Pb=
Lme-Zinc=
Lme-Ag=
Lme= LmxCp/Vm
3.79
2.01
7.15
%
%
Onz/TM
en comparacion con las leyes de cabeza de Pb, Zn y Ag que entran a la planta metalurgica
la Lme son menores, entonces significa que se esta opteniendo ganacias
y la mina es rentable.
Precio Zn (c$/lb)
51.16
40.17
35.32
37.54
47.53
62.68
148.56
147.07
85.04
75.05
160
160.000
145.8416667
138.068
143.224
146.909
135.053
124.623
116.006
109.890
102.464
132.208
AO BASE
MINERAL Pb
MAQUILA
PENALIDAD
US $/TM
US $/TM
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
270.00
10.00
VAL. PROM
VALOR NETO
US $/TM
5,630.52
5,378.70
5,262.17
5,207.67
4,920.66
4,599.88
4,293.41
4,006.27
3,724.76
3,534.63
4,655.87
VALOR MIN.
US $/TM
386.45
369.16
361.16
357.42
337.73
315.71
294.67
274.97
255.65
242.60
319.55
US$/TM
EL CONCENTRADO DE PLOMO
0.8
anta metalurgica
ZINC
Precio Ag($/onz)
5
4.39
4.63
4.91
6.69
7.34
11.57
13.42
15.01
14.68
30.5
30.500
27.86333333
26.161
24.760
23.079
21.253
19.411
17.885
16.238
15.099
22.225
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
PROMEDIO
PRECIO Zn
US $/TM
2363.29
2154.16
2039.34
2115.49
2169.93
1994.80
1840.76
1713.47
1623.14
1513.45
1952.783
PRECIO Ag
US $/TM
1580.98
1444.31
1356.04
1283.46
1196.32
1101.67
1006.16
927.10
841.68
782.66
1152.037
n (US $/TM)=
M)=
290.25
422.81
DE MINERAL ZINC:
MAQUILA PENALIDAD
US $/TM
US $/TM
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
275.00
7.73
VAL. PROM
VALOR NETO
US $/TM
3,661.54
3,315.74
3,112.65
3,116.22
3,083.51
2,813.75
2,564.18
2,357.84
2,182.09
2,013.38
2,822.09
VALOR MIN.
US $/TM
133.98
121.32
113.89
114.02
112.83
102.95
93.82
86.27
79.84
73.67
103.26
1952.78
1152.04
3,104.82
US$/TM
US$/TM
US$/TM
b) DEDUCCIONES
MAQUILA=
PENALIDADES=
TOTAL DEDUCCIONES=
275.00
7.73
282.73
US$/TM
US$/TM
US$/TM
2,822.09
2.2. DETERMINACIN DEL VALOR UNITARIO NETO DE CADA METAL EN EL CONCENTRADO DE ZINC
a) SE CALCULA LA CONSTANTE DE VALORIZACIN K2:
K2=
0.908938345
1774.958898
1047.130593
2822.09
US$/TM
US$/TM
US$/TM
UN =
Dato:
UN=
82.61
US$/TM
UN ZINC =
UN PLATA=
TOTAL=
51.96
US$/TM
30.65
82.61
US$/TM
US$/TM
US$/TM
EL CONCENTRADO DE ZINC
0.8
725,628.80
30000.000
Io=
$ 2,563,933.02
CCC=
CCC= 35%*Io
DEPRECIACION
tomando en cuenta la vida util de los bienes y servicios
10 aos
AO
RANGO DE
DEPRECIACION
BASE DE AJUSTE
DDSD
1
2
3
4
5
6
7
8
9
10
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
897376.56
717901.25
574321.00
459456.80
367565.44
294052.35
235241.88
188193.50
150554.80
120443.84
179475.31
143580.25
114864.20
91891.36
73513.09
58810.47
47048.38
37638.70
30110.96
24088.77
valor recaste =
120443.8426 $
$897,376.56
depreciacion
financiamiento =
35%* Io =
$ 897,377
Costo de Adquisicion de la propiedad
897376.56
5
AMORTIZACION CONSTANTE =
AMORTIZACION CONSTANTE =
FLUJO DE REMBOLSOS
AO BASE
AOS
MESES
PERIODOS
2012
2013
2014
2015
2016
2017
TOTAL
12
12
12
12
12
12
0
1
2
3
4
5
2013 A 2017
(1) CUOTA DE
PAGO
$314,081.79
$287,160.50
$260,239.20
$233,317.90
$206,396.61
$1,301,196.01
STANTES
aos
MF/P
$179,475.31
15%
(2) CUOTA DE
INTERES
$134,606.48
$107,685.19
$80,763.89
$53,842.59
$26,921.30
$403,819.45
(3)
AMORTIZACION
$179,475.31
$179,475.31
$179,475.31
$179,475.31
$179,475.31
$897,376.56
(4) PAGOS
$897,376.56
$717,901.25
$538,425.93
$358,950.62
$179,475.31
$0.00
$1,794,753.11
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
PRECIO Pb
US $/TM
1893.94
1987.62
2094.21
2223.19
2156.48
2074.94
2009.94
1922.64
1857.07
1816.14
TOTAL
20036.15155
AO
PRECIO Ag
US $/TM
3996.58
3651.08
3427.96
3244.48
3024.18
2784.94
2543.48
2343.63
2127.69
1978.49
MAQUILA
US $/TM
270.00
270.00
270.00
270.00
270.00
270.00
270.00
270.00
270.00
270.00
2012
386.45
133.98
2013
369.16
121.32
520.42
30,000.00
15,612,626.38
490.48
30,000.00
14,714,546.76
PENALIDAD
US $/TM
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
AO
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
3195.515353
2014
361.16
113.89
475.06
30,000.00
14,251,676.11
2015
357.42
114.02
471.45
30,000.00
14,143,386.10
TOTAL
30,000.00
2016
337.73
112.83
450.55
30,000.00
13,516,526.33
2017
315.71
102.95
418.66
30,000.00
12,559,894.87
2018
294.67
93.82
388.50
30,000.00
11,654,934.15
PRECIO Zn
US $/TM
2363.29
2154.16
2039.34
2115.49
2169.93
1994.80
1840.76
1713.47
1623.14
1513.45
PRECIO Ag
US $/TM
1580.98
1444.31
1356.04
1283.46
1196.32
1101.67
1006.16
927.10
841.68
782.66
MAQUILA
US $/TM
275.00
275.00
275.00
275.00
275.00
275.00
275.00
275.00
275.00
275.00
2019
274.97
86.27
2020
255.65
79.84
2021
242.60
73.67
361.24
30,000.00
10,837,200.31
335.49
30,000.00
10,064,636.05
316.27
30,000.00
9,487,964.28
PENALIDAD
US $/TM
7.73
7.73
7.73
7.73
7.73
7.73
7.73
7.73
7.73
7.73
19527.82504
TOTAL
3195.515353
1032.597692
4228.113045
30,000.00
126,843,391.34
VALOR NETO
US $/TM
3,661.54
3,315.74
3,112.65
3,116.22
3,083.51
2,813.75
2,564.18
2,357.84
2,182.09
2,013.38
VALOR MIN.
US $/TM
133.98
121.32
113.89
114.02
112.83
102.95
93.82
86.27
79.84
73.67
1032.597692
COST. DE PRODUCCION.
COTAS DE INTERES
13,881,232.77
143580.25
14,572,915.78
166655.65
3434777.80
2341893.96
5776671.76
7286457.89
13,737,652.52
3237200.29
2207182.01
5776671.76
6868826.26
7286457.89
3643228.944
6868826.26
3434413.13
3643228.94
179475.31
7,286,457.89
3434413.13
143580.25
6,868,826.26
-2563933.019
11,109,162.14
179475.3113
10,446,819.64
179475.3113
-2563933.019
10,929,686.83
10,267,344.33
DEPRECIACION
Ingresos antes Del Agotamiento
C. Agotamiento
% de Agotamiento
% de Agotamiento
suma
50%
INGRESOS TAZABLES
IMPUESTOS 50%
INGRESOS NETOS
DEPREC.
AGOTAMIENTO
AMORTIZACION
FLUJO FINANCIERO
2
14714546.76
725628.80
107685.19
14,752,391.09
179475.31
FLUJO ECONOMICO
1
15612626.38
725628.80
134606.48
15%
4
14143386.10
725628.80
53842.59
5
13516526.33
725628.80
26921.30
6
12559894.87
725628.80
0.00
7
11654934.15
725628.80
0.00
13,445,283.41
114864.20
13,363,914.70
91891.36
12,763,976.23
73513.09
11,834,266.06
58810.47
10,929,305.35
47048.38
13,330,419.21
13,272,023.35
12,690,463.15
11,775,455.59
10,882,256.97
3135368.74
2137751.42
5776671.76
6665209.61
3111544.94
2121507.92
5776671.76
6636011.67
2973635.79
2027478.95
5776671.76
6345231.57
2763176.87
1883984.23
4647161.10
5887727.80
2564085.51
1748240.12
4647161.10
5441128.48
6665209.61
3332604.804
6636011.67
3318005.836
6345231.57
3172615.786
5887727.80
2943863.898
5441128.48
2720564.242
3332604.80
114864.20
6,665,209.61
3318005.84
91891.36
6,636,011.67
3172615.79
73513.09
6,345,231.57
2943863.90
58810.47
5,887,727.80
2720564.24
47048.38
5,441,128.48
10,112,678.61
179475.3113
10,045,908.87
179475.3113
9,591,360.45
179475.3113
8,890,402.16
179475.3113
8,208,741.10
179475.3113
9,933,203.30
9,866,433.56
9,411,885.14
8,710,926.85
8,029,265.79
A ECONOMICO
428%
Tir F. =
421%
A FINANCIERO
8
10837200.31
725628.80
0.00
9
10064636.05
725628.80
0.00
10
9487964.28
725628.80
0.00
10,111,571.51
37638.70
9,339,007.25
30110.96
8,762,335.48
24088.77
10,073,932.81
9,308,896.29
8,738,246.71
2384184.07
1625580.05
4647161.10
5036966.40
2214219.93
1509695.41
4647161.10
4654448.14
2087352.14
1423194.64
4647161.10
4369123.35
5036966.40
2518483.202
4654448.14
2327224.072
4369123.35
2184561.677
2518483.20
37638.70
5,036,966.40
2327224.07
30110.96
4,654,448.14
2184561.68
24088.77
4,369,123.35
7,593,088.31
179475.3113
7,011,783.18
179475.3113
6,577,773.80
179475.3113
7,413,612.99
6,832,307.87
6,398,298.49
I0
2563933.019
INVERSION (T.I.R.)
etorno a la inversion
DATO:
=
RESERVA (TM)
C.Ad.P. y E.Y. =
30,000
300,000
65%* Io =
ue supera el 100%
TM/AO
1666556.462
1209381.34
725628.804
CALCULO :
COSTO VARIABLE =
COSTO FIJO =
COSTO DE PRODUCCION =
435377.2824
290251.5216
290.2515216
US $/TM
290251.5216 =
309.601623
937.5
PRODUCCION ECONOMICA
Donde:
T: Produccion economica
r: rentabilidad
CF: Costo Fijo
Pu: Precio Unitario
Cvu: Costo variable unitario
66%
481817.5259 =
194.6620205
2475.149105 TM/MES
FACTOR CRITICO
DONDE.
CF: Costo Fijo
Pu: Precio Unitario
Cvu: Costo variable unitario
MAXIMA RENTABILIDAD:
DONDE.
0.66
FEC
CF
CVU
1
PU
r*
PU
1
VU
r*
PU
1
VU
99.005964
66%
I. BRUTOS
C. FIJO
0
290251.56
1209381.34
290251.56
2418762.68
290251.56
3628144.02
290251.56
4837525.36
290251.56
6046906.7
290251.56
7256288.04
290251.56
8465669.38
290251.56
9675050.72
290251.56
10884432.06
290251.56
12093813.4
290251.56
13303194.74
290251.56
14512576.08
290251.56
15721957.42
290251.56
16931338.76
290251.56
18140720.1
290251.56
19350101.44
290251.56
20559482.78
290251.56
21768864.12
290251.56
22978245.46
290251.56
24187626.8
290251.56
C. VARIABLE C.TOTAL
0
290251.56
435377.28 725628.84
870754.56 1161006.1
1306131.84 1596383.4
1741509.12 2031760.7
2176886.4
2467138
2612263.68 2902515.2
3047640.96 3337892.5
3483018.24 3773269.8
3918395.52 4208647.1
4353772.8 4644024.4
4789150.08 5079401.6
5224527.36 5514778.9
5659904.64 5950156.2
6095281.92 6385533.5
6530659.2 6820910.8
6966036.48
7256288
7401413.76 7691665.3
7836791.04 8127042.6
8272168.32 8562419.9
8707545.6 8997797.2
5000000
PUNTO DE EQUILIBRIO
CO US$
4000000
ECONOMICO US$
3000000
2000000
1000000
0
0
5000
10000
15000
20000
25000
30000
CANT. TM/MES
35000
CALCULO :
COSTO VARIABLE UNITARIO =
PRECIO UNITARIO DEL MINERAL =
ANALISIS CONSIDERATIVOS
CONSIDERANDO:
EM
Produccion Diaria =
Operacin Mensual =
Precio Unitario del Mineral =
CF
PU CV U
1 mes =
US$/TM- MES
DE US$/ TM dias=
1 mes =
F.E.C=
OBTENDREMOS:
Produccion mensual =
25 DIAS
25 DIAS
99.00596421 TM/DIAS
290251.5216 =
0.64
453518 US$/MES
r=
PORCENTAJE =
1.777777778
177.7777778 %
TM/DIAS
NTO DE EQUILIBRIO
I.BRUTO
C.FIJO
C.VARIABLE
C.TOTAL
C.TOTAL
35000
40000
45000
50000
RIABLE UNITARIO =
NITARIO DEL MINERAL =
174.150913
483.752536
CONSIDERATIVOS
n mensual =
100 TMSD
25 Das
483.752536 US $/TMS
2500 TMS