Академический Документы
Профессиональный Документы
Культура Документы
20,000,000
Hosking
0.5
6.6085703965
6
3,333,333
277,778
9,259
7.0
23,333,333 ton/ao
26,666,667 ton/ao
3.00 USD/lb
80.0 Lixiviacin
2.3 USD/t
1.60
0.48 USD/t min
0.05 USD/lb
10.00 USD/t min
1.10 %
191,791,358 USD
46,600,000 USD
34,933,333 USD
110,258,024 USD
Fino Cobre
29,440 ao
INVERSION
10,000.00 us$/TMF
294,400,000 US$
INVERSION
3,600,000.00 caserones
200,000.00
18.00
0.55
Tiempo Nominal
Disponibilidad chancado
Tiempo Efectivo Chancado
TPH Chancado
24.0
90%
21.6
428.7
Mina
Carguio
dispon
uso tiempo
tiempo nominal
tiempo habil
0.85
0.85
24
17.34
533.98
#REF!
#REF!
OPCION 1
ao
inversion
flujos C1
Flujo anual actualizado
Tasa de descuento
TIR
VPN
Periodo de pago
Periodo de pago
0
-294,400,000
1
110,258,024
104,017,004
-294,400,000
6.0
24.6%
321,102,349 dolares
-190,382,996
4.5
2
110,258,024
98,129,249
-92,253,746
110,258,024
92,574,763
110,258,024
87,334,683
110,258,024
82,391,210
110,258,024
77,727,557
321,017
87,655,700
170,046,909
247,774,466
7
110,258,024
73,327,884
321,102,349
Reserva
230,000,000
Hosking
0.5
12.169759078
12
19,166,667
1,597,222
53,241
1.6
30,666,667 ton/ao
49,833,333 ton/ao
800 USD/oz
78.0 Lixiviacin
1.3 USD/t
1.23
0.48 USD/t min
10.00 USD/oz
6.00 USD/t min
0.78
296,173,804 USD
71,836,667 USD
124,200,000 USD
100,137,137 USD
374,904 ao
1,300.00 us$/Oz oro
487,374,614 US$
INVERSION
Tiempo Nominal
Disponibilidad chancado
Tiempo Efectivo Chancado
TPH Chancado
Mina
Carguio
dispon
uso tiempo
tiempo nominal
tiempo habil
ton por hora
ton por hora
3,600,000.00 caserones
200,000.00
18.00
0.55
24.0
90%
21.6
2,464.8
0.85
0.85
24
17.34
3070.40
#REF!
#REF!
OPCION 1
ao
inversion
flujos C1
Flujo anual actualizado
Tasa de descuento
TIR
VPN
Periodo de pago
Periodo de pago
0
-487,374,614
1
100,137,137
94,468,997
-487,374,614
6.0
3.8%
399,107,716 dolares
-392,905,617
5,9
2
100,137,137
89,121,696
-303,783,921
100,137,137
84,077,071
100,137,137
79,317,992
100,137,137
74,828,294
100,137,137
70,592,730
-219,706,849
-140,388,858
-65,560,563
5,032,167
10
11
100,137,137
100,137,137
100,137,137
100,137,137
100,137,137
66,596,916
62,827,279
59,271,018
55,916,054
52,750,995
71,629,083
134,456,362
193,727,379
249,643,434
302,394,429
12
13
100,137,137
100,137,137
49,765,089
46,948,198
352,159,518
399,107,716
Reserva
230,000,000
Hosking
0.5
12.169759078
12
19,166,667
1,597,222
53,241
1.6
30,666,667 ton/ao
49,833,333 ton/ao
800 USD/oz
78.0 Lixiviacin
1.3 USD/t
1.23
0.48 USD/t min
10.00 USD/oz
6.00 USD/t min
0.78
296,173,804 USD
71,836,667 USD
124,200,000 USD
100,137,137 USD
374,904 ao
1,200.00 us$/Oz oro
449,884,259 US$
INVERSION
Tiempo Nominal
Disponibilidad chancado
Tiempo Efectivo Chancado
TPH Chancado
Mina
Carguio
dispon
uso tiempo
tiempo nominal
tiempo habil
ton por hora
ton por hora
3,600,000.00 caserones
200,000.00
18.00
0.55
24.0
90%
21.6
2,464.8
0.85
0.85
24
17.34
3070.40
#REF!
#REF!
OPCION 1
ao
inversion
flujos C1
Flujo anual actualizado
Tasa de descuento
TIR
VPN
Periodo de pago
Periodo de pago
0
-449,884,259
1
100,137,137
94,468,997
-449,884,259
6.0
6.1%
436,598,070 dolares
-355,415,262
4,1
2
100,137,137
89,121,696
-266,293,566
100,137,137
84,077,071
100,137,137
79,317,992
100,137,137
74,828,294
100,137,137
70,592,730
-182,216,495
-102,898,503
-28,070,208
42,522,522
10
11
100,137,137
100,137,137
100,137,137
100,137,137
100,137,137
66,596,916
62,827,279
59,271,018
55,916,054
52,750,995
109,119,438
171,946,716
231,217,734
287,133,789
339,884,783
12
13
100,137,137
100,137,137
49,765,089
46,948,198
389,649,873
436,598,070