Documentos de Académico
Documentos de Profesional
Documentos de Cultura
MINA XX
1.2 Acceso
RUTA
DISTANCIA
(Km.)
TIEMPO
(Hrs.)
TIPO
Lima-Caete
150
Asfaltada
Caete-Llapay
180
Afirmada
Llapay-Laraos
12
Afirmada
Laraos-San Valentn
18
Afirmada
TOTAL
360
CIA. MINERA
XX
Block
T.M.
518,619
6.0-8.0m
7.59
Probadas-Probables
4048,000
6.0m
8.30
Probables-Indicadas
5095,475
6.0m
8.30
Probables-Inferidas
9662,094
6.0m
8.06
Probadas-Probles-Infer.
TOTAL RESERVAS
Potencia Ley%Zn
Categorizacin
271,500 8.75
1.54
1.00
2.53
271,500
Cubicacin 203,625
20%
8.75
1.54
1.00
2.53
7.00
1.23
0.60
2.01
TOTAL
100%
APORTE CAPITAL
2,63%
FONDOS AUTOGEN.
84.30%
DEUDA
13.07%
ACTIVOS
23,403,317
653,796
20,977,407 1,772,114
Exploracin
14,212,000
129,360
13,750,000
Equipamiento
6,893,271
Planta
1,581,600
60,000
1,521,600
Intangibles
37,000
37,000
Ambiental
368,000
368,000
Imprevistos
211,446
59,463
152,010
Caja inicial
100,000
100,000
1,480,000
0 1,480,000
24,883,317
653,796
20,977,407 3,252,114
CAPITAL DE TRAB.
TOTAL
332,640
5,705,807 1,187,464
AO 1
TPD
TPM
TPA
AO 2
AO 3
AO 4 - 10
420
10,500
126,000
800
20,000
240,000
1,200
30,000
360,000
1,500
37,500
450,000
71.00
525.00
507.06
300.00
1,036.16
72.00
525.00
485.01
315.00
992.07
75.00
530.00
529.10
315.00
1,058.21
75.00
530.00
529.10
315.00
1,168.44
PRECIOS
Cu
Ag
Pb
Au
Zn
Ctv. $/Lb
Ctv. $/Oz
US $/TM
US $/Oz
US $/TM
0.60
1.23
7.00
2.01
0.60
1.23
7.00
2.01
0.60
1.23
7.00
2.01
0.60
1.23
7.00
2.01
US$ /TM
36.30
34.55
37.69
41.47
VALOR DE LA PRODUCCION
US$
4,573,281
8,292,834
13,569,095
18,662,731
AO 1
AO 2
AO 3
AO 4
6.49
3.23
5.00
4.23
18.95
2.05
6.49
3.23
4.75
2.73
17.20
1.80
6.49
3.23
4.25
2.35
16.32
1.72
6.49
3.23
4.00
2.29
16.01
1.68
21.00
19.00
18.04
17.69
COSTO DE PRODUCCION
Costo de preparacin
Costo de explotacin
Costo de planta de beneficio
Servicios generales
Costos de produccin
Gastos Adm. Lima y ventas
US$ / TM
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
4,573,281
2,388,310
45,733
1,430,728
708,509
8,292,834
4,129,163
82,928
1,488,648
2,592,095
13,569,095
5,876,944
135,691
1,850,428
5,706,032
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
18,662,731
7,206,680
186,627
1,867,095
9,405,329
MARGEN BRUTO
15.5 %
31.3 %
42.1 %
50.4 %
50.4 %
55.9 %
55.9 %
55.9 %
55.9 %
55.9 %
258,300
58,533
756,000
1,091,200
756,000
1,256,200
756,000
1,421,200
1.0 %
UTILIDAD OPERATIVA
391,676
MARGEN OPERATIVO
Intereses Deuda Anterior
Intereses Deuda Nueva
Cuota Leasing Anterior
UTIL. ANTES DE PART. E IMP.
Part. Trabajadores 8% U.O.
Part. Directorio 6% U.O
8.0 %
6.0 %
UTILIDAD IMPONIBLE
Impuestos
UTILIDAD
MARGEN NETO
30.0 %
NETA
US$
432,000
146,533
619,200
278,533
756,000
431,200
756,000
596,200
756,000
761,200
756,000
926,200
2,013,561
4,808,299
8,215,129
8,050,129
8,918,244
8,753,244
8,588,244
8,423,244
8,258,244
8.6 %
24.3 %
35.4 %
44.0 %
43.1 %
47.8 %
46.9 %
46.0 %
45.1 %
44.2 %
0
381,261
512,214
-120,539
0
0
0
381,261
219,545
1,794,016
143,521
107,641
0
382,099
14,129
4,794,169
383,534
287,650
0
320,470
0
8,215,129
657,210
492,908
0
249,569
0
8,050,129
644,010
483,008
0
167,263
0
8,918,244
713,459
353,095
0
74,258
0
8,753,244
700,259
525,195
0
8,777
0
8,588,244
687,059
515,295
0
3,566
0
8,423,244
672,859
505,395
0
0
0
8,258,244
660,659
495,495
-120,539
1,542,854
4,122,986
7,065,011
6,923,111
7,669,689
7,527,789
7,385,889
7,243,989
7,102,089
462,856
1,236,896
2,119,503
2,076,933
2,300,907
2,258,337
2,215,767
2,173,197
2,130,627
-120,539
1,079,99
8
2,886,090
4,945,508
4,846,178
5,368,783
5,269,453
5,170,123
5,070,793
4,971,463
-2.6%
13.0 %
21.3 %
26.5 %
26.0 %
28.8 %
28.2 %
27.7 %
27.2 %
26.6 %
AOS
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
TOTAL INGRESOS
2,425,910
8,480,329
8,341,587
14,126,577
18,760,537
18,662,731
18,832,891
18,720,937
18,866,131
18,741,931
18,681,337
TOTAL EGRESOS
8,461,736
7,404,398
14,122,967
15,339,221
14,658,896
16,119,898
15,320,308
14,599,684
13,719,814
13,208,060
FLUJO DE CAJA
-653,796
18,594,000
937,189
3,610
3,421,316
4,003,835
2,712,993
3,400,629
4,266,447
5,022,117
5,473,277
1,000,00
0
-1,653,796
18,594
937,189
3,610
3,421,316
4,003,835
2,712,993
3,400,629
4,266,447
5,022,117
5,473,277
Con
Capitalizacin
de Deuda
10,646,700
102.3%
17.28
2,121,377
52.9%
2do. Ao
9,646,700
62.8%
6.83
1,922,125
39.4%
4to. Ao
15.0 %
15.0 %
Anlisis de Sensibilidad
por Variables
con @Risk
Cuantificacin.
0.447152
Tpa / 2000
0.3465682
0.3337293
0.3249881
Tpa / 2001
V.M. US$ / TM / 2002
0.3068291
Serie1
0.3029777
Tpa / 2003
0.2681157
Tpa / 2002
0.2609125
0.1750371
Tpa / 1999
0.1376463
0.00
0.05
0.10
0.15
0.20
0.25
0.30
Coefficient Value
0.35
0.40
0.45
0.50
6. PLANEAMIENTO ESTRATEGICO
6.1 Anlisis de Correlacin.
Variables Crticas
Coeficiente de
Correlacin
1. Precio de Zinc Ao 3
2. Precio del Zinc Ao 4
3. Precio del Zinc Ao 7
4. Ley del Zinc Ao 5
5. Precio del Zinc Ao 5
6. Ley del Zinc Ao 4
0.327
0.310
0.268
0.266
0.265
0.258
6.3 Comentarios
1.
-
2.
-
3.
-
NIVEL DE PRODUCCIN
A corto plazo cubrir capacidad instalada de Planta Concentradora.
A mediano plazo, llegar a una produccin de 1500 TMD para bajar costos por
economa de escala.
4.
-
COSTOS DE PRODUCCIN
Bajar costo social de mano de obra.
Bajar ratio de preparacin mina.