Escolar Documentos
Profissional Documentos
Cultura Documentos
Costo
CO
CCV
CCV
CO
CCV
CCV
CCV
CO
Descripcin
5 kt/d
10 kt/d
2.60
0.60
0.10
3.30
2.1
1.2
0.04
0.3
3.64
1.50
70.00
10.00
21.65
1100.00
15.00
0.32
0.19
45
10%
0.01
2.00
0.60
0.10
2.70
1.3
1.2
0.07
0.3
2.87
1.30
70.00
10.00
21.65
1100.00
15.00
0.25
0.15
45
10%
0.01
15
1500000
2340000
1340000
2460000
ALTERNAT
1
2
3
4
ALTERNAT
1
2
3
4
15
48.4
73.2
39.6
84
STRIPPING RATIO
ALTERNAT
1
2
3
4
5
0.9
1.1
1.38
0.96
10
0.94
0.97
1.42
0.95
15
1.1
0.95
1.4
0.92
15 kt/d
20 kt/d
1.70
0.60
0.10
2.40
1.00
1.2
0.06
0.3
2.56
1.10
70.00
10.00
21.65
1100.00
15.00
0.22
0.13
45
10%
0.01
1.50
0.60
0.10
2.20
0.9
1.2
0.03
0.3
2.43
0.80
70.00
10.00
21.65
1100.00
15.00
0.20
0.12
45
10%
0.01
20
1520000
2360000
1360000
2480000
20
48
77.2
43.6
90.2
20
1.08
0.98
1.41
0.91
5
10
15
129360000 106920000 116160000
178860000 184680000 175680000
168960000 103680000 95040000
190740000 214920000 201600000
Total Costo Planta (US$/t min)
5
10
15
142688000 113652000 123904000
197288000 196308000 187392000
186368000 110208000 101376000
210392000 228452000 215040000
GG&AA (US$/t min)
5
10
15
58800000
51480000
53240000
81300000
88920000
80520000
76800000
49920000
43560000
86700000 103480000 92400000
COSTO REFINACION
5
10
15
848680000 857340000 1047860000
1173430000 1480860000 1584780000
1108480000 831360000 857340000
1251370000 1723340000 1818600000
Costo Inc x Banco (US$/t min)
5
10
15
392000
396000
484000
542000
684000
732000
512000
384000
396000
578000
796000
840000
min)
Costos Totales
20
105600000
169840000
95920000
198440000
ALTERNAT
1
2
3
4
5
1179920000
1631420000
1541120000
1739780000
10
1129788000
1951452000
1095552000
2270988000
15
1341648000
2029104000
1097712000
2328480000
20
1300320000
2091348000
1181124000
2443518000
ALTERNAT
1
2
3
4
20
1170400000
1817200000
1047200000
1909600000
ALTERNAT
1
2
3
4
Ganancias
5
10
-117320000 -5588000
19460000 -180452000
-586320000 -94552000
62020000 -407588000
20
-129920000
-274148000
-133924000
-533918000
min)
20
116640000
187596000
105948000
219186000
20
38400000
61760000
34880000
72160000
20
1039200000
1671380000
943940000
1952830000
min)
20
480000
772000
436000
902000
15
-186648000
-227304000
-65912000
-434280000