Professional Documents
Culture Documents
Capacidad (TMD)
Valor de Mineral Unitario ($/TM)
Costos de Produccion Unitario ($/TM)
Gastos Administrativos y Ventas ($/Ao)
Gastos Fijos (miles US$/ao)
Inversiones (miles US$)
CON PROYECTO
1,000
48.00
32.00
2,500
500
6,000
0
INVERSIONES
Equipos
Obras Civiles
Intangibles
Capital de Trabajo
TOTAL
3,000
2,000
500
500
6,000
Ley
Precio
Recuperacion
Deduciones
Valor ($/TM)
CALCULO INGRESOS INCREMENTALES (miles US$)
Valor de Mineral (CON)
Programa Produccion (miles TM) (CON)
Ingresos (US$) (CON)
Valor de Mineral (SIN)
Programa Produccion (miles TM) (SIN)
Ingresos (US$) (SIN)
Ingresos Incrementales
3000
3000
6,000
Total
6,000
SALDO DE CAJA
-3,000
VAN(12%)
TIR
1,067
24%
6,000
6,000
SALDO
-6,000
k oportunidad
k deuda
k. ponderado
VAN (9,5%)
TIR
12%
10%
9.50%
1,193
16%
3,000
2,000
Intangibles
Servicio de Deuda
Prestamo
Amortizacion
Intereses
Total
500
3000
6,000
-6,000
637
13%
3000
6,000
-3,000
820
18%
0
-556
0
-6,000
0
-6,000
1,193
16%
0
-3,000
0
-3,000
1,067
24%
SIN PROYECTO
600
52.74
40.00
2,000
500
Ag
Oz/TM
$/Oz.
Depreciacion
5 aos
Depreciacion
10 aos
Amortizacion
5 aos
Zn
%
$/lb
Pb
%
$/lb
TOTAL
10
4.5
0.7
0.75
23.63
0.04
0.4
0.8
0.6
16.93
0.02
0.25
0.9
0.75
7.44
48
1
48.00
300
14,400
2
48.00
300
14,400
3
48.00
300
14,400
4
48.00
300
14,400
5
48.00
300
14,400
52.74
180
9,493
52.74
180
9,493
52.74
180
9,493
52.74
180
9,493
52.74
180
9,493
4,907
4,907
4,907
4,907
4,907
40.00
7,200
2,000
40.00
7,200
2,000
40.00
7,200
2,000
40.00
7,200
2,000
40.00
7,200
2,000
500
9,700
500
9,700
500
9,700
500
9,700
500
9,700
32.00
9,600
2,500
500
12,600
32.00
9,600
2,500
500
12,600
32.00
9,600
2,500
500
12,600
32.00
9,600
2,500
500
12,600
32.00
9,600
2,500
500
12,600
2,900
2,900
2,900
2,900
2,900
600
300
900
600
240
840
600
180
780
600
120
720
600
60
660
1
4,907
2
4,907
3
4,907
4
4,907
2,400
600
200
1,707
500
100
1,107
300
807
242
565
2,400
600
200
1,707
500
100
1,107
240
867
260
607
2,400
600
200
1,707
500
100
1,107
180
927
278
649
2,400
600
200
1,707
500
100
1,107
120
987
296
691
5
4,907
1,000
2,400
600
200
2,707
500
100
2,107
60
2,047
614
1,433
4,907
4,907
4,907
4,907
4906.8
4906.8
4906.8
4906.8
4,907
1,000
500
6406.8
2400
500
242
600
300
2400
500
260
600
240
2400
500
278
600
180
2400
500
296
600
120
2400
500
614
600
60
4,042
4,000
3,958
3,916
4,174
865
907
949
991
2,233
1,107
332
775
1,107
332
775
1,107
332
775
1,107
332
775
2,107
632
1,475
4,907
4,907
4,907
4,907
4,907
4,907
4,907
4,907
4,907
1,000
500
6,407
2400
500
332
3,232
2400
500
332
3,232
2400
500
332
3,232
2400
500
332
3,232
2400
500
632
3,532
1,675
1,675
1,675
1,675
2,875
1
48.00
300
32.00
2,500
500
2
48.00
300
32.00
2,500
500
3
48.00
300
32.00
2,500
500
4
48.00
300
32.00
2,500
500
5
48.00
300
32.00
2,500
500
600
200
600
200
600
200
600
200
600
200
VR
0
1000
100
100
100
100
100
600
300
900
600
240
840
600
180
780
600
120
720
600
60
660
14,400
14,400
14,400
14,400
9,600
600
200
4,000
2,500
500
100
900
300
600
180
420
9,600
600
200
4,000
2,500
500
100
900
240
660
198
462
9,600
600
200
4,000
2,500
500
100
900
180
720
216
504
9,600
600
200
4,000
2,500
500
100
900
120
780
234
546
14,400
1,000
9,600
600
200
5,000
2,500
500
100
1,900
60
1,840
552
1,288
900
270
900
270
900
270
900
270
1,900
570
14,400
14,400
14,400
14,400
14,400
1,000
500
9,600
2,500
500
270
9,600
2,500
500
270
9,600
2,500
500
270
9,600
2,500
500
270
9,600
2,500
500
570
1,530
1,530
1,530
1,530
2,730
14,400
14,400
14,400
14,400
14,400
1,000
500
9,600
2,500
500
180
300
600
9,600
2,500
500
198
240
600
9,600
2,500
500
216
180
600
9,600
2,500
500
234
120
600
9,600
2,500
500
552
60
600
720
762
804
846
2,088
1
52.74
180
40
2,000
500
2
52.74
180
40
2,000
500
3
52.74
180
40
2,000
500
4
52.74
180
40
2,000
500
5
52.74
180
40
2,000
500
9,493
9,493
9,493
9,493
7,200
0
0
2,293
2,000
500
0
-207
0
-207
-62
-145
7,200
0
0
2,293
2,000
500
0
-207
0
-207
-62
-145
7,200
0
0
2,293
2,000
500
0
-207
0
-207
-62
-145
7,200
0
0
2,293
2,000
500
0
-207
0
-207
-62
-145
9,493
0
7,200
0
0
2,293
2,000
500
0
-207
0
-207
-62
-145
9,493
9,493
9,493
9,493
9,493
0
0
7,200
2,000
500
-62
7,200
2,000
500
-62
7,200
2,000
500
-62
7,200
2,000
500
-62
7,200
2,000
500
-62
-145
-145
-145
-145
-145
1
1,530
-145
1,675
2
1,530
-145
1,675
3
1,530
-145
1,675
4
1,530
-145
1,675
5
2,730
-145
2,875
1
720
-145
865
2
762
-145
907
3
804
-145
949
4
846
-145
991
5
2,088
-145
2,233