Professional Documents
Culture Documents
Cf-Uria MP
Cf-Uria MP
Pagables Deducciones
PgAg_Zn1 0.700 % DeAg_Pb
PgAg_Zn2 3.000 oz/t
PgZn_Zn1 0.850 %
PgZn_Zn2 0.080 %
PgAg_Pb1 0.950 %
PgAg_Pb2 1.610 oz/t
PgPb_Pb1 0.950 %
PgPb_Pb2 0.030 %
PgCu_Cu1 1.000 %
PgCu_Cu2 0.012 %
PgAg_Cu1 0.920 %
PgAg_Cu2 1.220 oz/t
PgAu_Cu1 0.922 %
PgAu_Cu2 1.040 oz/t
Calculo de ingresos
Económico NO
Parámetros económicos
Precios Costos
Zn_Pr 3068 US$/t Costo de minado base
Pb_Pr 2416 US$/t Costo de minado final
Cu_Pr 7117 US$/t Costo de procesamiento base
Ag_Pr 18.62 US$/oz Costo de procesamiento final
Au_Pr 1319 US$/oz
Penalidades
0.00 PeFe_Zn1 0.06
PeFe_Zn2 1.00
PeZn_Pb1 0.05
PeZn_Pb2 2.00
PeFe_Pb1 0.04
PeFe_Pb2 2.00
Refinement Charges
RefAg_Pb 0.90 US$/oz
RefCu_Cu 0.17 US$/lb
RefAg_Cu 0.36 US$/oz
RefAu_Cu 5.02 US$/oz
Calculo - Pagables
9.96231222 oz/t C_PAg_Cu 8.742312220 87.75%
0.13806760 % C_PCu_Cu 0.126067597 1816.32%
0.15233287 % C_PAu_Cu 0.000000000 0.00%
0.00694082 % C_PAg_Pb 36.057651493 25518.61%
0.00000151 oz/t C_PPb_Pb 0.455152033
0.36717374 % C_PAg_Zn 4.198728770
0.48515203 % C_PZn_Zn 0.061299443
0.02609723 %
37.95542262 oz/t Calculo - Ingresos - Sin Precio
0.09543025 % RE_Ag_Cu 0.55020 RE_Pb_Pb
0.04061218 % RE_Cu_Cu 0.00790 RE_Ag_Zn
0.14129944 % RE_Au_Cu 0.00000 RE_Zn_Zn
8.99818396 oz/t RE_Ag_Pb 0.34530
NPVREVENUE 0 US$
NPVPCOST 0 US$
NPVMCOST 3143.2704 US$
NPVPROFT -3143.2704 US$
NPVDEST _DUMP_
1
2.558
cesamiento base 1
cesamiento final 56.102
Pagables Deducciones
PgAg_Zn1 0.700 % DeAg_Pb 0.00
PgAg_Zn2 3.000 oz/t
PgZn_Zn1 0.850 %
PgZn_Zn2 0.080 %
PgAg_Pb1 0.950 %
PgAg_Pb2 1.610 oz/t
PgPb_Pb1 0.950 %
PgPb_Pb2 0.030 %
PgCu_Cu1 1.000 %
PgCu_Cu2 0.012 %
PgAg_Cu1 0.920 %
PgAg_Cu2 1.220 oz/t
PgAu_Cu1 0.922 %
PgAu_Cu2 1.040 oz/t
Calculo de ingresos
US$/t conc
US$/t conc
US$/t conc
Penalidades
PeFe_Zn1 0.06
PeFe_Zn2 1.00
PeZn_Pb1 0.05
PeZn_Pb2 2.00
PeFe_Pb1 0.04
PeFe_Pb2 2.00
Refinement Charges
RefAg_Pb 0.90 US$/oz
RefCu_Cu 0.17 US$/lb 374.782 US$/t
RefAg_Cu 0.36 US$/oz
RefAu_Cu 5.02 US$/oz
106453.8022 US$
68938.1376 US$
3143.2704 US$
34372.39419 US$
PLANTA
1
2.558
1
56.102
Calculo - Maquilas
0.0000 C_Ma_Zn 2.55
91.0366 C_Ma_Pb 1.02
21.3873 C_Ma_Cu 36.10