Documentos de Académico
Documentos de Profesional
Documentos de Cultura
VAN 213,032,474
IVAN 4.16
Inclinación real Tiempo construccion Inversion inicial Costo chimenea extraccion
730.9511000408 494 15,906,400 125,000
877.1413200489 542 15,906,400 150,000
1023.3315400571 591 15,906,400 175,000
1169.5217600652 640 15,906,400 200,000
1315.7119800734 689 15,906,400 225,000
1461.9022000816 737 15,906,400 250,000
1608.0924200897 786 15,906,400 275,000
1754.2826400979 835 15,906,400 300,000
1900.472860106 883 15,906,400 325,000
Pique
inversion pique
Jetanol
2.4205231599 Camión
Acuñador
Boomer
1000000000 1618000 Lechadora
Correas trasportadoras sandwi
Bolter
camioneta servicio
Estacion de cargado
Manejo de superficie
Ventilacion principal
intalaciones superficie
vida util camiones 15 años diferidos ( estudios )
VARIOS
bulldozer
Plan de cierre
plan de cierre estudio
ventilador auxiliar
grupo electrogeno
compresores
red electrica
bombas drenaje
refugio
Suma
1 2 3 4
0 0 0.70 0.70
0 0 4,800,000 4,800,000
0 0 28,560 28,560
0 0 0 0
0 0 134,376,000 134,376,000
1000000 1000000 58,560,000 58,560,000
0 0 24,000,000 24,000,000
0 0 5,511,360 5,511,360
-1000000 -1,000,000 46,304,640 46,304,640
42857.142857143 42857.1428571429 42,857 42,857
2733771.4285714 2733771.42857143 2,733,771 2,733,771
0 0 37,043,712 37,043,712
0 0 0
0 0 0
0 4,730,000 0 0
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
5 6 7 8 9
0.70 0.70 0.70 0.70 0.70
4,800,000 4,800,000 4,800,000 4,800,000 4,800,000
28,560 28,560 28,560 28,560 28,560
0 0 0 0 0
134,376,000 134,376,000 134,376,000 134,376,000 134,376,000
58,560,000 58,560,000 58,560,000 58,560,000 58,560,000
24,000,000 24,000,000 24,000,000 24,000,000 24,000,000
5,511,360 5,511,360 5,511,360 5,511,360 5,511,360
46,304,640 46,304,640 46,304,640 46,304,640 46,304,640
42,857 42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771 2,733,771
37,043,712 37,043,712 37,043,712 37,043,712 37,043,712
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
42,857 42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771 2,733,771
US$/metro KW-H
300
570141.8580318
570142
Drif Costo
686.8693548637 1030304.03229548
824.2432258364 1236364.83875458
961.6170968091 1442425.64521368
1098.9909677819 1648486.45167277
1236.3648387546 1854547.25813187
1373.7387097273 2060608.06459097
1511.1125807001 2266668.87105006
1648.4864516728 2472729.67750916
1785.8603226455 2678790.48396826
jetanol
3095460
10 11 12 13
0.70 0.70 0.70 0.70
4,800,000 4,800,000 4,800,000 4,800,000
28,560 28,560 28,560 28,560
0 0 0 0
134,376,000 134,376,000 134,376,000 134,376,000
60,000,000 60,000,000 60,000,000 60,000,000
24,000,000 24,000,000 24,000,000 24,000,000
5,511,360 5,511,360 5,511,360 5,511,360
44,864,640 44,864,640 44,864,640 44,864,640
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
35,891,712 35,891,712 35,891,712 35,891,712
0 0 0 0
0 0 0 0
0 0 0 0
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
total depreciacion
1200000 171428.571428571
800000 114285.714285714
1500000 214285.714285714
1950000 278571.428571429
400000 57142.8571428571
80000 11428.5714285714
4730000 675714.285714286
AÑOS 1-7
Costo de Perforación 1.5
Costo de Tronadura 0.7
Costo de Carguío 2
Costo de Transporte 3
Costo de Servicios 2
Costo de Preparación 2.5
Costo de Administración mina 0.5
COSTO TOTAL MINA 12.2
Costo Procesamiento de Mineral 5
Costo Fundición y Refinación 1.1482
14 15 16 17
0.70 0.70 0.70 0.70
4,800,000 4,800,000 4,800,000 4,800,000
28,560 28,560 28,560 28,560
0 0 0 0
134,376,000 134,376,000 134,376,000 134,376,000
60,000,000 60,000,000 60,000,000 61,440,000
24,000,000 24,000,000 24,000,000 24,000,000
5,511,360 5,511,360 5,511,360 5,511,360
44,864,640 44,864,640 44,864,640 43,424,640
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
35,891,712 35,891,712 35,891,712 34,739,712
0 0 0 0
0 0 0 0
0 0 0 0
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
Primer año
ultimo año
0
0
[US$/ton]
[US$/ton]
[US$/ton]
COSTOS PRIMARIOS
[US$/ton]
[US$/ton]
COSTOS PRIMARIOS
[US$/ton]
[US$/ton]
[US$/ton]
[US$/ton]
[US$/ton]
22 23 24 25
0.70 0.70 0.70 0.70
4,800,000 4,800,000 4,800,000 4,800,000
28,560 28,560 28,560 28,560
0 0 0 0
134,376,000 134,376,000 134,376,000 134,376,000
61,440,000 61,440,000 63,360,000 63,360,000
24,000,000 24,000,000 24,000,000 24,000,000
5,511,360 5,511,360 5,511,360 5,511,360
43,424,640 43,424,640 41,504,640 41,504,640
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771
34,739,712 34,739,712 33,203,712 33,203,712
0 0 0 0
0 0 0 0
0 0 0 0
42,857 42,857 42,857 42,857
2,733,771 2,733,771 2,733,771 2,733,771