Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Ao
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010*
Tonelada Mtrica
Fina
722,355.36
844,553.01
842,605.18
1,035,574.09
1,009,897.94
1,048,897.36
1,190,280.65
1,268,849.74
1,274,724.63
295,050.56
INGRESO
3,086
Precio Cu US$/TM
Aos
Produccin Cu refinado TM
Ventas anuales x $1000
1
88,027
271,651
2
89,667
276,712
3
91,307
281,773
4
5
99,509 100,101
307,085 308,912
6
7
8
9
10
11
119,602 122,472 107,892 117,278 126,664 121,196
369,092 377,949 332,955 361,920 390,885 374,011
12
45,563
140,607
13
51,395
158,605
14
48,114
148,480
15
39,366
121,483
16
42,647
131,609
17
32,340
99,801
Total
#######
#######
Aos
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
Total
Bloques
1 610
1 640
1 670
1 680
1 690
1 750
1 680
1 480
1 430
1 390
1 330
500
470
440
360
360
273
19 753
Toneladas
x bloque
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
10 250
Toneladas
16 502 500
16 810 000
17 117 500
17 220 000
17 322 500
17 937 500
17 220 000
15 170 000
14 657 500
14 247 500
13 632 500
5 125 000
4 817 500
4 510 000
3 690 000
3 690 000
2 798 250
Ley %
0.6
0.6
0.6
0.65
0.65
0.75
0.8
0.8
0.9
1
1
1
1.2
1.2
1.2
1.3
1.3
E REFINADO
Recup %
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
0.9
Produccin
TM
88,027
89,667
91,307
99,509
100,101
119,602
122,472
107,892
117,278
126,664
121,196
45,563
51,395
48,114
39,366
42,647
32,340
1,443,138
Actividad
Perforacin
Carguio
Acarreo
Miscelanea
Equipo
Atlas Copco DM-M3
Cantidad
Costo
Unitario
2,000
15,000
28
2,000
1,100
850
4,400
Motoniveladoras
840
1,400
Unidad Mantenimiento
Camionetas 4x4
6
1
100
30
40
20
Sistema de radio
Contingencias
TOTAL
CAT 16M
Costo total x
1000
Vida util
(aos)
Depreciacion
4,000
10
400
400
400
400
400
30,000
20
1,500
1,500
1,500
1,500
1,500
56,000
10
5,600
3,300
7
7
471
1,700
8,800
10
880
1,680
10
168
2,800
10
280
100
10
6
6
6
10
5,600
471
243
880
168
280
10
40
40
3
5,600
471
243
880
168
280
10
40
40
3
5,600
471
243
880
168
280
10
40
40
3
5,600
471
243
880
168
280
10
40
40
3
9,636
9,636
9,636
9,636
9,636
240
240
20
108,880
243
40
40
10
11
400
400
400
400
400
1,500
1,500
1,500
1,500
1,500
1,500
5,600
471
243
880
168
280
10
40
40
3
5,600
471
243
880
168
280
10
40
40
3
5,600
471
243
880
168
280
10
5,600
5,600
5,600
880
168
280
10
880
168
280
10
880
168
280
10
9,636
9,636
9,552
8,838
8,838
8,438
1,500
1,500
12
13
14
15
16
17
V Rescate
0
1,500
1,500
1,500
1,500
1,500
1,500
4500
0
0
0
0
0
0
0
0
0
0
1,500
1,500
1,500
1,500
1,500
1,500
4,500
Equipo
Cantidad
24
Camionetas 4x4
Sistema de Radio
Contingencias
TOTAL
Atlas Copco DM-M3
Unidad Mantenimento
TOTAL
Costos de Capital
Planta
Equipos
Caminos en Mina
Trabajos de pre-produccin
Construcciones
Sistemas elctricos
Capital de explotacin
Ingeniera y gerencia
Contingencias
Costo total de capital
Monto amortizable (80%)
Amortizacion a 17 aos
200,000,000
108,880,000
4,000,000
4,200,000
421,000
12,000,000
22,500,000
14,600,000
366,601,000
293,280,800
17,251,812
CRONOGRAMA
Aos de reemplazo
Costo totalx
$1000
7
7
13
13
48,000
6,600
3,400
12
480
6
6
12
480
12
40
10
4
2,000
2,000
2,000
2,000
59,000
10
10
10
10
10
4,000
8,800
1,680
2,800
100
17,380
CRONOGRAMA DE INVERSIONES
6
2,000
10
2,000
11
24,000
6,600
3,400
480
480
40
2,000
3,000
10,000
4,000
8,800
1,680
2,800
100
41,280
12
13
14
15
16
17
Total
6,600
3,400
480
480
40
1,000
10,000
32,000
13,200
6,800
960
960
80
4,000
8,800
1,680
2,800
100
71,280
Perforacin
Voladura
Equipos auxiliares
materiales, abastecimiento,
reparaciones, combustibles
Perforacin y voladura
Secundaria
ACTIVIDADES
$/m
0.5
0.6
0.8
1
0.4
$/hr
$/ton
0.12
0.01
0.012
0.027
0.01
100
50
30
50
160
10
59
1200
20
250
0.07
0.06
0.07
0.05
0.04
0.03
0.03
Costo de operacin
Gastos de ventas
Gastos administrativos 10%
COSTO DE PRODUCCION/mes
COSTO DE PRODUCCION/ao
PRODUCCION DE MINERAL (Ton)
COSTO UNITARIO ($/TON)
Mensual
2,700,728
2,914,663
1,179,738
1,609,534
700,000
2,740,012
280,735
576,805
708,882
3,000,673
3,598,830
20,010,600
Mensual
4,593,600
8,244,500
960,000
1,143,500
180,000
60,000
2,250,000
1,317,000
18,748,600
256,500
755,500
250,000
1,262,000
20,010,600
1,262,000
2,001,060
23,273,660
279,283,920
40,150,000
6.96
Anual
Anual
Ao
Descripcin
Reservas (millones de Ton):
0
Und
TM
TM
US$
US$
US$
US$
US$/TM
US$
US$
US$
US$
US$
US$
US$
200
16,503
US$
TIR:
VAN @12%:
(366,601)
271,651
271,651
0
271,651
(114,792)
(9,636)
(17,252)
129,972
(38,992)
90,981
9,636
17,252
0
(366,601)
117,868
36%
$596,342
x 1000
EVALUACION ECONOMICA
6
7
16,810
17,118
17,220
17,323
17,938
17,220
15,170
14,658
276,712
276,712
0
276,712
(116,931)
(9,636)
(17,252)
132,894
(39,868)
93,026
9,636
17,252
0
281,773
281,773
0
281,773
(119,070)
(9,636)
(17,252)
135,816
(40,745)
95,071
9,636
17,252
(2,000)
307,085
307,085
0
307,085
(119,783)
(9,636)
(17,252)
160,415
(48,124)
112,290
9,636
17,252
(2,000)
308,912
308,912
0
308,912
(120,496)
(9,636)
(17,252)
161,529
(48,459)
113,070
9,636
17,252
(2,000)
369,092
369,092
0
369,092
(124,773)
(9,636)
(17,252)
217,431
(65,229)
152,202
9,636
17,252
(3,000)
377,949
377,949
0
377,949
(119,783)
(9,552)
(17,252)
231,362
(69,409)
161,953
9,552
17,252
(10,000)
332,955
332,955
0
332,955
(105,523)
(8,838)
(17,252)
201,342
(60,403)
140,940
8,838
17,252
0
361,920
361,920
0
361,920
(101,958)
(8,838)
(17,252)
233,872
(70,162)
163,711
8,838
17,252
0
119,913
119,959
137,178
137,958
176,089
178,757
167,029
189,800
10
11
12
13
14
15
16
14,248
13,633
5,125
4,818
4,510
3,690
3,690
390,885
390,885
0
390,885
(99,106)
(8,438)
(17,252)
266,089
(79,827)
186,263
8,438
17,252
(41,280)
374,011
374,011
0
374,011
(94,828)
(1,500)
(17,252)
260,431
(78,129)
182,302
1,500
17,252
0
140,607
140,607
0
140,607
(35,650)
(1,500)
(17,252)
86,206
(25,862)
60,344
1,500
17,252
(1,000)
158,605
158,605
0
158,605
(33,511)
(1,500)
(17,252)
106,343
(31,903)
74,440
1,500
17,252
(10,000)
148,480
148,480
0
148,480
(31,372)
(1,500)
(17,252)
98,356
(29,507)
68,849
1,500
17,252
0
121,483
121,483
0
121,483
(25,668)
(1,500)
(17,252)
77,064
(23,119)
53,945
1,500
17,252
0
131,609
131,609
0
131,609
(25,668)
(1,500)
(17,252)
87,189
(26,157)
61,032
1,500
17,252
0
170,672
201,054
78,096
83,192
87,601
72,697
79,784
17
Total
2,798
202,468
99,801
99,801
0
99,801
(19,465)
(6,000)
(17,252)
57,085
(17,125)
39,959
6,000
17,252
0
4,453,530
4,453,530
4,453,530
(1,408,372)
(108,480)
(293,281)
2,643,397
(793,019)
1,850,378
108,480
293,281
(71,280)
63,211
2,180,859
Aos
Mineral (bloques)
Peso x bloque (tn)
Peso total (tn)x1000
1,610
10,250
16,503
1,640
10,250
16,810
Aos
Desmonte (bloques)
Peso x bloque (tn)
Peso total (tn)x1000
3,090
6,750
20,858
3,101
6,750
20,932
Mineral +Desmonte
Movimiento/dia
Rend por dia de c/camion
Incremento de camiones x producc
Incremento de camiones x distancia
No de camiones mas stand by
37,360
103,778
5,189
20
20
24
37,742
104,838
5,189
20
22
27
PRODUCCION DE MINERAL
3
1,670
10,250
17,118
1,680
10,250
17,220
1,690
10,250
17,323
1,750
10,250
17,938
1,680
10,250
17,220
1,480
10,250
15,170
DESBROCE DE DESMONTE
3
3,100
6,750
20,925
38,043
105,674
5,189
20
22
27
3,600
6,750
24,300
3,700
6,750
24,975
3,800
6,750
25,650
3,750
6,750
25,313
3,512
6,750
23,706
41,520
115,333
5,189
22
24
29
42,298
117,493
5,189
23
25
30
43,588
121,076
5,189
23
26
31
42,533
118,146
5,189
23
25
30
38,876
107,989
5,189
21
23
27
DE MINERAL
9
1,430
10,250
14,658
10
1,390
10,250
14,248
11
1,330
10,250
13,633
12
13
14
500
10,250
5,125
470
10,250
4,818
440
10,250
4,510
12
1,300
6,750
8,775
13
1,310
6,750
8,843
14
1,322
6,750
8,924
E DESMONTE
9
3,400
6,750
22,950
37,608
104,465
5,189
20
22
27
10
3,240
6,750
21,870
36,118
100,326
5,189
19
21
26
11
3,000
6,750
20,250
33,883
94,118
5,189
18
20
24
13,900
38,611
5,189
7
8
10
13,660
37,944
5,189
7
8
10
13,434
37,315
5,189
7
8
9
15
16
17
360
10,250
3,690
360
10,250
3,690
273
10,250
2,798
15
1,260
6,750
8,505
16
1,210
6,750
8,168
17
12,195
33,875
5,189
7
7
9
11,858
32,938
5,189
6
7
8
750
6,750
5,063
7,861
21,835
5,189
4
5
6
Total
19,753
10,250
202,468
Total
44,445
10,250
300,004