Upload
jose-r-castro
View
217
Download
0
Embed Size (px)
Citation preview
8/19/2019 Ejercicio Var v2
1/36
8/19/2019 Ejercicio Var v2
2/36
8/19/2019 Ejercicio Var v2
3/36
2020 2021 2022 2023 2024 2025 202"13 14 15 1" 17 18 19
24342.0 24433.0 24"25.0 23""3.0 23883.0 23485.0 22777.085181.3 84972.3 851"4.3 84902.3 85298.3 8532".3 8521".3
197520.04 17""57.99 174113.39 177157.50 173354.5" 17"09"."4 147027.93
0.9 0.8 0.8 0.9 0.9 0.9 0.8291".0 2937.0 2955.0 2889.0 28"3.0 2822.0 273".0
90.3 89.5 88.2 89.7 90.0 90.7 89.88".1 85.2 83.8 85.1 85.3 85.8 84.827." 28.4 30.4 29.2 28." 27." 27."
154.0 157.4 1"1.0 1"4." 1"8.3 172.1 175.9
1.19 1.24 1.19 1.20 1.1" 1.12 1.053.7 3.7 3." 3.7 3.7 3.7 3.8
2".1 27.4 27.8 28.9 30.1 31.0 31.2
4.2 4.4 4." 4.7 4.8 4.8 4.8
1.4 1.5 1.2 1.0 1.3 1.2 1.0
1.9 1.9 0.8 0.1 0.8 0.4 0.0"70.4 "13.1 "17.8 "42.8 "43.1 ""8.0 570.3
337.1 332.2 323.0 324.7 327.7 328.3 295.5333.3 280.9 294.8 318.1 315.4 339.7 274.8
8/19/2019 Ejercicio Var v2
4/36
8/19/2019 Ejercicio Var v2
5/36
2034 2035 203" 2037 2038 2039 204027 28 29 30 31 32 33
221"1.0 21021.0 213"3.0 21080.0 19890." 19890." 19890."84978.3 84"8".3 84915.3 84849.3 84"7".9 84"7".9 84"7".9
150153.17 121573.1" 120"32.27 114808.73 119871.52 119723.83 119578.42
0.8 0.7 0.7 0.7 0.7 0.7 0.72""3.0 2529.0 25"1.0 2533.0 2404.0 2404.0 2404.0
89.0 89.7 88.4 89.4 89.4 89.4 89.483.0 83." 82.2 83.2 83.0 82.9 82.824.2 24." 27.0 25.5 24." 24." 24."
210.2 214.9 219.8 224.7 229.8 235.0 240.2
1.14 1.15 1.23 1.22 0.99 0.99 0.993.8 3.9 3.9 3.9 2.4 2.4 2.4
38.9 39.5 39.7 40.4 40.8 40.9 41.3
".0 ".1 ".1 ".2 ".3 ".4 ".4
1.2 1.2 1.2 1.2 1.2 1.2 1.2
0.1 0.1 0.1 0.1 0.1 0.1 0.1"95.9 57".1 584.5 5"8.8 "07.2 "20.1 "33.3
334." 305.4 313.1 307.4 2"0.5 2"0.7 2"1."3"1.2 270.7 271.4 2"1.4 34".7 359.4 371.7
8/19/2019 Ejercicio Var v2
6/36
2041 2042 2043 2044 2045 204" 204734 35 3" 37 38 39 40
19890." 19890." 21049." 21049." 21049." 21049." 21049."84"7".9 84"7".9 "4117.1 "4117.1 "4117.1 "4117.1 "4117.1
119435.21 119294.09 122800.11 122"59.52 122520.81 122383.91 122248.7"
0.7 0.7 0.7 0.7 0.7 0.7 0.72404.0 2404.0 253".0 253".0 253".0 253".0 253".0
89.4 89.4 89.9 89.9 89.9 89.9 89.982.7 82." 83.0 82.9 82.8 82.7 82."24." 24." 24.9 24.9 24.9 24.9 24.9
245." 251.2 25".8 2"2." 2"8.5 274." 280.7
0.99 0.99 1.10 1.10 1.10 1.10 1.102.4 2.4 2.4 2.4 2.4 2.4 2.4
42.7 44.1 4".2 48.4 47.9 47.9 49.8
"." ".8 7.1 7.5 7.4 7.4 7.7
1.3 1.3 1.4 1.4 1.4 1.4 1.5
0.1 0.1 0.1 0.1 0.1 0.1 0.1"4".8 ""0." "95.3 710.1 725.3 740.8 75"."
2"5.7 270.2 2"9.9 27".8 274.9 274.9 280.8381.1 390.4 425.4 433.3 450.4 4"5.9 475.8
8/19/2019 Ejercicio Var v2
7/36
2048 2049 2050 2051 2052 2053 205441 42 43 44 45 4" 47
20"7".0 20"7".0 20"7".0 20"7".0 20"7".0 1"334.8 1"334.854471.7 54471.7 54471.7 54471.7 54471.7 3"138.0 3"138.0
112549.40 112429.47 112310.9" 112193.81 112077.99 82301.09 8221".94
0.7 0.7 0.7 0.7 0.7 0." 0."2495.0 2495.0 2495.0 2495.0 2495.0 2510.0 2510.0
91.0 91.0 91.0 91.0 91.0 90.1 90.183." 83.5 83.4 83.4 83.3 82.3 82.223.2 23.2 23.2 23.2 23.2 25.7 25.7
287.0 293.5 300.1 30".9 313.8 320.8 328.0
1.09 1.09 1.09 1.09 1.09 1.14 1.142.4 2.4 2.4 2.4 2.4 2.4 2.4
52.5 54.5 54." 5".9 58.7 "0.3 "1.2
8.1 8.4 8." 8.8 9.1 9.3 9.4
1." 1." 1." 1.7 1.7 1.8 1.8
0.1 0.1 0.1 0.1 0.1 0.1 0.1712.2 727.5 743.1 759.0 775.3 582.1 594."
2"4.1 270.0 270.3 27".7 281.8 209.7 211.5448.2 457.5 472.8 482.3 493.5 372.4 383.1
8/19/2019 Ejercicio Var v2
8/36
Desiviación )e* de Cobre % 0.01Var individual $297.44
Año 2008 2009 2010 2011 2012Periodo 1 2 3 4 5Mineral a planta !on 21530.0 21978.0 24309.0 221"1.0 223"4.0Total Roca Movida !on 8"103.3 8"0"1.3 8"328.3 85"48.3 85501.3
Cobre fino ! 1950"9.04 195358.21 21571"."7 183427.45 187595.84
CUT % 1.0 1.0 1.0 1.0 1.0CUT % 1.0 1.0 1.0 0.9 1.0TPH !# 2580.0 2"40.0 2921.0 2""3.0 2"78.0REC1 % 87.8 89.4 89." 87.8 8".4CON2 % 28.4 28.1 29.5 28.0 28.4
REALI E! PRICECopper price #lb 229.8 208.9 189.1 170.2 153.1
OPERATIN" CO TCo#to Total Mina &'$#!s 1.20 1.08 1.0" 1.05 1.08Co#to Unitario #$lf$ro# &'$#!! 4.2 4.0 3.9 3.7 3.8
TCRC Concentrate #lb 1".8 18.8 19.8 20.9 21.8RC Anode# % &li#ter #lbMetall$r'ical !ed$ction ( Concentrate #lb ".3 5.8 5.2 4." 4.2Inland )rei'*t+ Port ( Concentrate #lb 1.2 1.3 1.3 1.1 1.2Ocean )rei'*t + Ot*er ( Concentrate #lb 1.3 1.5 1.5 1.5 1."
In're#o &'$ 988.2 899.5 899.5 "88.1 "33.3Co#to# &'$ 303.0 300.1 317.3 284.9 29".8&eneficio ((&'$ "85.2 599.4 582.2 403.2 33".5,PN ((&'$ -./562 71Ta#a de retorno 134
1000000
8/19/2019 Ejercicio Var v2
9/36
2013 2014 2015 201" 2017 2018 2019" 7 8 9 10 11 12
22377.0 23"10.0 23""8.0 23733.0 24001.0 23704.0 24292.085"31.3 85028.3 85183.3 85414.3 85240.3 85283.3 85131.3
19""89.70 219007.93 224477.71 213191."3 1929"5.55 177324.21 182705.88
1.1 1.1 1.1 1.1 1.0 0.9 0.91.0 1.1 1.1 1.0 0.9 0.8 0.8
2732.0 283".0 2842.0 2844.0 2885.0 2895.0 2919.085.0 8".8 87.8 88.3 88.7 88." 89.427." 2"." 2".8 27.9 28.0 27.4 28.5
131.7 134.7 137.7 140.8 144.0 147.2 150."
1.03 1.12 1.00 0.98 0.99 0.9" 1.033.8 3.7 3.7 3.7 3.7 3.7 3.7
23.4 24.1 24.7 25.5 2".1 2".2 25."
3.8 4.0 4.1 4.2 4.3 4.2 4.2
1.4 1.5 1.5 1.5 1.5 1.4 1.4
2.1 2.4 2.4 2.5 2.2 1.7 2.0
571.3 "50.4 "81.7 ""2.0 "12." 575." "0".530".3 337.3 334.3 329.7 317.4 300.9 310.52"5.0 313.1 347.4 332.2 295.2 274.7 295.9
8/19/2019 Ejercicio Var v2
10/36
2020 2021 2022 2023 2024 2025 202"13 14 15 1" 17 18 19
24342.0 24433.0 24"25.0 23""3.0 23883.0 23485.0 22777.085181.3 84972.3 851"4.3 84902.3 85298.3 8532".3 8521".3
19401".7" 172155.93 1"9555.43 172800.52 1"8435.93 171278.91 141075.43
0.9 0.8 0.8 0.9 0.9 0.9 0.80.9 0.8 0.8 0.8 0.8 0.8 0.7
291".0 2937.0 2955.0 2889.0 28"3.0 2822.0 273".090.3 89.5 88.2 89.7 90.0 90.7 89.827." 28.4 30.4 29.2 28." 27." 27."
154.0 157.4 1"1.0 1"4." 1"8.3 172.1 175.9
1.19 1.24 1.19 1.20 1.1" 1.12 1.053.7 3.7 3." 3.7 3.7 3.7 3.8
2".1 27.4 27.8 28.9 30.1 31.0 31.2
4.2 4.4 4." 4.7 4.8 4.8 4.8
1.4 1.5 1.2 1.0 1.3 1.2 1.0
1.9 1.9 0.8 0.1 0.8 0.4 0.0
"58.5 597.4 "01.7 "27.0 "24.9 "49.7 547.2334.5 328.7 319." 321.4 323.7 324.3 290.7324.0 2"8.7 282.1 305." 301.2 325.4 25".5
8/19/2019 Ejercicio Var v2
11/36
2027 2028 2029 2030 2031 2032 203320 21 22 23 24 25 2"
22303.0 218"3.0 21970.0 2218".0 22112.0 22130.0 21828.085194.3 85082.3 8499".3 84784.3 85140.3 85127.3 850"8.3
130202.45 124230.72 1324"1.99 129817.95 122995.52 118702."8 1248"5.23
0.7 0.7 0.8 0.7 0.7 0.7 0.70.7 0." 0.7 0.7 0." 0." 0."
2"78.0 2""1.0 2"39.0 2""4.0 2"57.0 2"52.0 2""5.089.7 89.4 88.4 89.2 89." 90.0 89.327.4 27.3 2"." 2".1 2".0 24.1 24.4
179.9 183.9 188.1 192.3 19"." 201.1 205."
1.04 1.04 1.03 1.07 1.10 1.12 1.133.8 3.8 3.8 3.8 3.8 3.8 3.8
31.0 33.4 33." 34.7 35." 3".5 37.5
4.8 5.1 5.3 5.4 5.5 5." 5.8
0.9 1.1 1.0 1.0 1.1 1.1 1.1
0.0 0.1 0.1 0.1 0.1 0.1 0.1
51".4 503.8 549.3 550.4 533.2 52".2 5"5.9279.5 281.3 288.8 293.0 292.5 293.1 303.023".9 222.5 2"0.5 257.4 240.7 233.0 2"2.9
8/19/2019 Ejercicio Var v2
12/36
2034 2035 203" 2037 2038 2039 204027 28 29 30 31 32 33
221"1.0 21021.0 213"3.0 21080.0 19890." 19890." 19890."84978.3 84"8".3 84915.3 84849.3 84"7".9 84"7".9 84"7".9
144132.85 114055.5" 113031.28 10"555.1" 1128"4.11 112"04.29 112348.50
0.8 0.7 0.7 0.7 0.7 0.7 0.70.7 0." 0." 0." 0." 0." 0."
2""3.0 2529.0 25"1.0 2533.0 2404.0 2404.0 2404.089.0 89.7 88.4 89.4 89.4 89.4 89.424.2 24." 27.0 25.5 24." 24." 24."
210.2 214.9 219.8 224.7 229.8 235.0 240.2
1.14 1.15 1.23 1.22 0.99 0.99 0.993.8 3.9 3.9 3.9 2.4 2.4 2.4
38.9 39.5 39.7 40.4 40.8 40.9 41.3
".0 ".1 ".1 ".2 ".3 ".4 ".4
1.2 1.2 1.2 1.2 1.2 1.2 1.2
0.1 0.1 0.1 0.1 0.1 0.1 0.1
""8.0 540.5 547.7 527.9 571.8 583.3 595.0328.5 297.7 305.2 298.7 253.0 253.1 253.8339.5 242.8 242.5 229.2 318.7 330.2 341.2
8/19/2019 Ejercicio Var v2
13/36
2041 2042 2043 2044 2045 204" 204734 35 3" 37 38 39 40
19890." 19890." 21049." 21049." 21049." 21049." 21049."84"7".9 84"7".9 "4117.1 "4117.1 "4117.1 "4117.1 "4117.1
11209".5" 111848.30 114377."7 114120.89 1138"7.57 113"17.55 113370.72
0.7 0.7 0.7 0.7 0.7 0.7 0.70." 0." 0." 0." 0." 0." 0."
2404.0 2404.0 253".0 253".0 253".0 253".0 253".089.4 89.4 89.9 89.9 89.9 89.9 89.924." 24." 24.9 24.9 24.9 24.9 24.9
245." 251.2 25".8 2"2." 2"8.5 274." 280.7
0.99 0.99 1.10 1.10 1.10 1.10 1.102.4 2.4 2.4 2.4 2.4 2.4 2.4
42.7 44.1 4".2 48.4 47.9 47.9 49.8
"." ".8 7.1 7.5 7.4 7.4 7.7
1.3 1.3 1.4 1.4 1.4 1.4 1.5
0.1 0.1 0.1 0.1 0.1 0.1 0.1
"07.1 "19.3 "47." ""0.7 "74.1 "87.7 701.7257.5 2"1." 259.7 2"".0 2"4.0 2"3.9 2"9.2349.5 357.7 387.9 394.7 410.0 423.8 432.4
8/19/2019 Ejercicio Var v2
14/36
2048 2049 2050 2051 2052 2053 205441 42 43 44 45 4" 47
20"7".0 20"7".0 20"7".0 20"7".0 20"7".0 1"334.8 1"334.854471.7 54471.7 54471.7 54471.7 54471.7 3"138.0 3"138.0
102"92.53 102453.12 10221".54 101982."9 101751.49 73711.98 73534.97
0.7 0.7 0.7 0.7 0.7 0." 0."0.5 0.5 0.5 0.5 0.5 0.5 0.5
2495.0 2495.0 2495.0 2495.0 2495.0 2510.0 2510.091.0 91.0 91.0 91.0 91.0 90.1 90.123.2 23.2 23.2 23.2 23.2 25.7 25.7
287.0 293.5 300.1 30".9 313.8 320.8 328.0
1.09 1.09 1.09 1.09 1.09 1.14 1.142.4 2.4 2.4 2.4 2.4 2.4 2.4
52.5 54.5 54." 5".9 58.7 "0.3 "1.2
8.1 8.4 8." 8.8 9.1 9.3 9.4
1." 1." 1." 1.7 1.7 1.8 1.8
0.1 0.1 0.1 0.1 0.1 0.1 0.1
"49.9 ""2.9 "7".3 "89.9 703.8 521.4 531.8250." 255.8 255.9 2"1.5 2"5.9 19".1 197."399.3 407.2 420.4 428.4 437.9 325.2 334.2
8/19/2019 Ejercicio Var v2
15/36
Desiviación +recio del Cobre c&'$#lb 0.1Var individual $19.23
Año 2008 2009 2010 2011 2012Periodo 1 2 3 4 5Mineral a planta !on 21530.0 21978.0 24309.0 221"1.0 223"4.0Total Roca Movida !on 8"103.3 8"0"1.3 8"328.3 85"48.3 85501.3
Cobre fino ! 198170.18 199917.41 221902.42 189812.95 194"85."3
CUT % 1.0 1.0 1.0 1.0 1.0TPH !# 2580.0 2"40.0 2921.0 2""3.0 2"78.0REC1 % 87.8 89.4 89." 87.8 8".4CON2 % 28.4 28.1 29.5 28.0 28.4
REALI E! PRICECopper price #lb 229.8 208.9 189.1 170.2 153.1Copper price #lb 229." 208." 188.9 1"9.8 152.8
OPERATIN" CO TCo#to Total Mina &'$#!s 1.20 1.08 1.0" 1.05 1.08Co#to Unitario #$lf$ro# &'$#!! 4.2 4.0 3.9 3.7 3.8
TCRC Concentrate #lb 1".8 18.8 19.8 20.9 21.8RC Anode# % &li#ter #lbMetall$r'ical !ed$ction ( Concentrate #lb ".3 5.8 5.2 4." 4.2Inland )rei'*t+ Port ( Concentrate #lb 1.2 1.3 1.3 1.1 1.2Ocean )rei'*t + Ot*er ( Concentrate #lb 1.3 1.5 1.5 1.5 1."In're#o &'$ 1003.2 919.5 923.9 710.7 "55."
Co#to# &'$ 304.8 302.9 321.1 288.8 301.3&eneficio ((&'$ "98.4 "1"." "02.8 421.9 354.4,PN ((&'$ - /1.3 5.Ta#a de retorno 134
8/19/2019 Ejercicio Var v2
16/36
8/19/2019 Ejercicio Var v2
17/36
2013 2014 2015 201" 2017 2018 2019" 7 8 9 10 11 12
22377.0 23"10.0 23""8.0 23733.0 24001.0 23704.0 24292.085"31.3 85028.3 85183.3 85414.3 85240.3 85283.3 85131.3
204332.51 227900."2 234113.59 223507.35 204009."2 188743.88 195045.27
1.1 1.1 1.1 1.1 1.0 0.9 0.92732.0 283".0 2842.0 2844.0 2885.0 2895.0 2919.0
85.0 8".8 87.8 88.3 88.7 88." 89.427." 2"." 2".8 27.9 28.0 27.4 28.5
131.7 134.7 137.7 140.8 144.0 147.2 150."131.3 134.3 137.3 140.3 143.5 14".7 150.0
1.03 1.12 1.00 0.98 0.99 0.9" 1.033.8 3.7 3.7 3.7 3.7 3.7 3.7
23.4 24.1 24.7 25.5 2".1 2".2 25."
3.8 4.0 4.1 4.2 4.3 4.2 4.2
1.4 1.5 1.5 1.5 1.5 1.4 1.4
2.1 2.4 2.4 2.5 2.2 1.7 2.0591.7 "74." 708.5 "91." "45.4 "10.5 "45.0
311.5 343." 341.2 337.4 325.7 309.4 319.5280.2 331.1 3"7.3 354.2 319.7 301.1 325.4
8/19/2019 Ejercicio Var v2
18/36
8/19/2019 Ejercicio Var v2
19/36
2020 2021 2022 2023 2024 2025 202"13 14 15 1" 17 18 19
24342.0 24433.0 24"25.0 23""3.0 23883.0 23485.0 22777.085181.3 84972.3 851"4.3 84902.3 85298.3 8532".3 8521".3
207011.23 1855"8.25 183354.12 18"719."2 182974.77 18"093.88 155701.54
0.9 0.8 0.8 0.9 0.9 0.9 0.8291".0 2937.0 2955.0 2889.0 28"3.0 2822.0 273".0
90.3 89.5 88.2 89.7 90.0 90.7 89.827." 28.4 30.4 29.2 28." 27." 27."
154.0 157.4 1"1.0 1"4." 1"8.3 172.1 175.9153.4 15".8 1"0.3 1"3.9 1"7." 171.4 175.2
1.19 1.24 1.19 1.20 1.1" 1.12 1.053.7 3.7 3." 3.7 3.7 3.7 3.8
2".1 27.4 27.8 28.9 30.1 31.0 31.2
4.2 4.4 4." 4.7 4.8 4.8 4.8
1.4 1.5 1.2 1.0 1.3 1.2 1.0
1.9 1.9 0.8 0.1 0.8 0.4 0.0"99.9 "41.5 "48.1 "74.8 "7".1 703.1 "01.5
344.1 339.1 330.0 332.0 335.5 33".5 302."355.8 302.4 318.0 342.8 340." 3"".5 298.9
8/19/2019 Ejercicio Var v2
20/36
8/19/2019 Ejercicio Var v2
21/36
2027 2028 2029 2030 2031 2032 203320 21 22 23 24 25 2"
22303.0 218"3.0 21970.0 2218".0 22112.0 22130.0 21828.085194.3 85082.3 8499".3 84784.3 85140.3 85127.3 850"8.3
144879.07 138914.2" 147400.70 145374.32 138917.14 135034.2" 141170.84
0.7 0.7 0.8 0.7 0.7 0.7 0.72"78.0 2""1.0 2"39.0 2""4.0 2"57.0 2"52.0 2""5.0
89.7 89.4 88.4 89.2 89." 90.0 89.327.4 27.3 2"." 2".1 2".0 24.1 24.4
179.9 183.9 188.1 192.3 19"." 201.1 205."179.2 183.2 187.3 191.5 195.8 200.2 204.8
1.04 1.04 1.03 1.07 1.10 1.12 1.133.8 3.8 3.8 3.8 3.8 3.8 3.8
31.0 33.4 33." 34.7 35." 3".5 37.5
4.8 5.1 5.3 5.4 5.5 5." 5.8
0.9 1.1 1.0 1.0 1.1 1.1 1.1
0.0 0.1 0.1 0.1 0.1 0.1 0.1572.3 5"1.0 "08.7 "13.8 599.8 59".1 "37.2
291.4 294.1 301.9 307.2 307.3 308.7 319.0280.9 2"".9 30".8 30".7 292.5 287.4 318.2
8/19/2019 Ejercicio Var v2
22/36
8/19/2019 Ejercicio Var v2
23/36
2034 2035 203" 2037 2038 2039 204027 28 29 30 31 32 33
221"1.0 21021.0 213"3.0 21080.0 19890." 19890." 19890."84978.3 84"8".3 84915.3 84849.3 84"7".9 84"7".9 84"7".9
1"0940.24 130409."" 129705.45 123490."2 129101."3 129101."3 129101."3
0.8 0.7 0.7 0.7 0.7 0.7 0.72""3.0 2529.0 25"1.0 2533.0 2404.0 2404.0 2404.0
89.0 89.7 88.4 89.4 89.4 89.4 89.424.2 24." 27.0 25.5 24." 24." 24."
210.2 214.9 219.8 224.7 229.8 235.0 240.2209.4 214.1 218.9 223.8 228.9 234.0 239.3
1.14 1.15 1.23 1.22 0.99 0.99 0.993.8 3.9 3.9 3.9 2.4 2.4 2.4
38.9 39.5 39.7 40.4 40.8 40.9 41.3
".0 ".1 ".1 ".2 ".3 ".4 ".4
1.2 1.2 1.2 1.2 1.2 1.2 1.2
0.1 0.1 0.1 0.1 0.1 0.1 0.1742.8 "15.5 "25.9 "09.4 "51.4 """.1 "81.1
345." 314.5 322.5 31"." 270.4 270.8 271.9397.2 300.9 303.4 292.8 381.0 395.3 409.2
8/19/2019 Ejercicio Var v2
24/36
8/19/2019 Ejercicio Var v2
25/36
2041 2042 2043 2044 2045 204" 204734 35 3" 37 38 39 40
19890." 19890." 21049." 21049." 21049." 21049." 21049."84"7".9 84"7".9 "4117.1 "4117.1 "4117.1 "4117.1 "4117.1
129101."3 129101."3 132992.89 132992.89 132992.89 132992.89 132992.89
0.7 0.7 0.7 0.7 0.7 0.7 0.72404.0 2404.0 253".0 253".0 253".0 253".0 253".0
89.4 89.4 89.9 89.9 89.9 89.9 89.924." 24." 24.9 24.9 24.9 24.9 24.9
245." 251.2 25".8 2"2." 2"8.5 274." 280.7244.7 250.2 255.8 2"1." 2"7.5 273.5 279.7
0.99 0.99 1.10 1.10 1.10 1.10 1.102.4 2.4 2.4 2.4 2.4 2.4 2.4
42.7 44.1 4".2 48.4 47.9 47.9 49.8
"." ".8 7.1 7.5 7.4 7.4 7.7
1.3 1.3 1.4 1.4 1.4 1.4 1.5
0.1 0.1 0.1 0.1 0.1 0.1 0.1"9".4 712.1 750.1 7"7.0 784.3 802.0 820.1
27".5 281.5 282.2 289.9 288.0 288.2 294.8419.9 430." 4"7.9 477.1 49".3 513.8 525.3
8/19/2019 Ejercicio Var v2
26/36
8/19/2019 Ejercicio Var v2
27/36
2048 2049 2050 2051 2052 2053 205441 42 43 44 45 4" 47
20"7".0 20"7".0 20"7".0 20"7".0 20"7".0 1"334.8 1"334.854471.7 54471.7 54471.7 54471.7 54471.7 3"138.0 3"138.0
122443."2 122443."2 122443."2 122443."2 122443."2 90084.77 90084.77
0.7 0.7 0.7 0.7 0.7 0." 0."2495.0 2495.0 2495.0 2495.0 2495.0 2510.0 2510.0
91.0 91.0 91.0 91.0 91.0 90.1 90.123.2 23.2 23.2 23.2 23.2 25.7 25.7
287.0 293.5 300.1 30".9 313.8 320.8 328.028".0 292.4 299.0 305.8 312.7 319.7 32".9
1.09 1.09 1.09 1.09 1.09 1.14 1.142.4 2.4 2.4 2.4 2.4 2.4 2.4
52.5 54.5 54." 5".9 58.7 "0.3 "1.2
8.1 8.4 8." 8.8 9.1 9.3 9.4
1." 1." 1." 1.7 1.7 1.8 1.8
0.1 0.1 0.1 0.1 0.1 0.1 0.1772.0 789.4 807.2 825.4 844.0 "35.0 "49.3
277.7 284.2 284.8 291.9 297.7 222.0 224.1494.4 505.2 522.4 533.5 54".3 413.0 425.2
8/19/2019 Ejercicio Var v2
28/36
8/19/2019 Ejercicio Var v2
29/36
Año 2008 2009 2010 2011 2012Periodo 1 2 3 4 5Mineral a planta !on 21530.0 21978.0 24309.0 221"1.0 223"4.0Total Roca Movida !on 8"103.3 8"0"1.3 8"328.3 85"48.3 85501.3
Cobre fino ! 198170.18 199917.41 221902.42 189812.95 194"85."3
CUT % 1.0 1.0 1.0 1.0 1.0TPH !# 2580.0 2"40.0 2921.0 2""3.0 2"78.0REC1 % 87.8 89.4 89." 87.8 8".4CON2 % 28.4 28.1 29.5 28.0 28.4
REALI E! PRICECopper price #lb 229.8 208.9 189.1 170.2 153.1
OPERATIN" CO TCo#to Total Mina &'$#!s 1.20 1.08 1.0" 1.05 1.08Co#to Unitario #$lf$ro# &'$#!! 4.2 4.0 3.9 3.7 3.8
TCRC Concentrate #lb 1".8 18.8 19.8 20.9 21.8RC Anode# % &li#ter #lbMetall$r'ical !ed$ction ( Concentrate #lb ".3 5.8 5.2 4." 4.2Inland )rei'*t+ Port ( Concentrate #lb 1.2 1.3 1.3 1.1 1.2Ocean )rei'*t + Ot*er ( Concentrate #lb 1.3 1.5 1.5 1.5 1."In're#o &'$ 1003.9 920.5 925.3 712.1 "57.2Co#to# &'$ 304.8 302.9 321.1 288.8 301.3&eneficio ((&'$ "99.1 "17." "04.2 423.2 355.9,PN ((&'$ - /163 37
Ta#a de retorno 134
1000000
8/19/2019 Ejercicio Var v2
30/36
2013 2014 2015 201" 2017 2018 2019" 7 8 9 10 11 12
22377.0 23"10.0 23""8.0 23733.0 24001.0 23704.0 24292.085"31.3 85028.3 85183.3 85414.3 85240.3 85283.3 85131.3
204332.51 227900."2 234113.59 223507.35 204009."2 188743.88 195045.27
1.1 1.1 1.1 1.1 1.0 0.9 0.92732.0 283".0 2842.0 2844.0 2885.0 2895.0 2919.0
85.0 8".8 87.8 88.3 88.7 88." 89.427." 2"." 2".8 27.9 28.0 27.4 28.5
131.7 134.7 137.7 140.8 144.0 147.2 150."
1.03 1.12 1.00 0.98 0.99 0.9" 1.033.8 3.7 3.7 3.7 3.7 3.7 3.7
23.4 24.1 24.7 25.5 2".1 2".2 25."
3.8 4.0 4.1 4.2 4.3 4.2 4.2
1.4 1.5 1.5 1.5 1.5 1.4 1.4
2.1 2.4 2.4 2.5 2.2 1.7 2.0593.5 "7".8 710.9 "94.0 "47.7 "12.7 "47.4311.5 343." 341.2 337.4 325.7 309.4 319.5282.0 333.3 3"9.7 35"." 322.0 303.3 327.9
8/19/2019 Ejercicio Var v2
31/36
8/19/2019 Ejercicio Var v2
32/36
2027 2028 2029 2030 2031 2032 203320 21 22 23 24 25 2"
22303.0 218"3.0 21970.0 2218".0 22112.0 22130.0 21828.085194.3 85082.3 8499".3 84784.3 85140.3 85127.3 850"8.3
144879.07 138914.2" 147400.70 145374.32 138917.14 135034.2" 141170.84
0.7 0.7 0.8 0.7 0.7 0.7 0.72"78.0 2""1.0 2"39.0 2""4.0 2"57.0 2"52.0 2""5.0
89.7 89.4 88.4 89.2 89." 90.0 89.327.4 27.3 2"." 2".1 2".0 24.1 24.4
179.9 183.9 188.1 192.3 19"." 201.1 205."
1.04 1.04 1.03 1.07 1.10 1.12 1.133.8 3.8 3.8 3.8 3.8 3.8 3.8
31.0 33.4 33." 34.7 35." 3".5 37.5
4.8 5.1 5.3 5.4 5.5 5." 5.8
0.9 1.1 1.0 1.0 1.1 1.1 1.1
0.0 0.1 0.1 0.1 0.1 0.1 0.1574." 5"3.3 "11.2 "1".4 "02.2 598." "39.9291.4 294.1 301.9 307.2 307.3 308.7 319.0283.2 2"9.2 309.3 309.2 294.9 289.9 320.8
8/19/2019 Ejercicio Var v2
33/36
2034 2035 203" 2037 2038 2039 204027 28 29 30 31 32 33
221"1.0 21021.0 213"3.0 21080.0 19890." 19890." 19890."84978.3 84"8".3 84915.3 84849.3 84"7".9 84"7".9 84"7".9
1"0940.24 130409."" 129705.45 123490."2 129101."3 129101."3 129101."3
0.8 0.7 0.7 0.7 0.7 0.7 0.72""3.0 2529.0 25"1.0 2533.0 2404.0 2404.0 2404.0
89.0 89.7 88.4 89.4 89.4 89.4 89.424.2 24." 27.0 25.5 24." 24." 24."
210.2 214.9 219.8 224.7 229.8 235.0 240.2
1.14 1.15 1.23 1.22 0.99 0.99 0.993.8 3.9 3.9 3.9 2.4 2.4 2.4
38.9 39.5 39.7 40.4 40.8 40.9 41.3
".0 ".1 ".1 ".2 ".3 ".4 ".4
1.2 1.2 1.2 1.2 1.2 1.2 1.2
0.1 0.1 0.1 0.1 0.1 0.1 0.1745.9 "18.0 "28.5 "11.8 "54.0 ""8.7 "83.8345." 314.5 322.5 31"." 270.4 270.8 271.9400.2 303.4 305.9 295.2 383." 397.9 411.9
8/19/2019 Ejercicio Var v2
34/36
2041 2042 2043 2044 2045 204" 204734 35 3" 37 38 39 40
19890." 19890." 21049." 21049." 21049." 21049." 21049."84"7".9 84"7".9 "4117.1 "4117.1 "4117.1 "4117.1 "4117.1
129101."3 129101."3 132992.89 132992.89 132992.89 132992.89 132992.89
0.7 0.7 0.7 0.7 0.7 0.7 0.72404.0 2404.0 253".0 253".0 253".0 253".0 253".0
89.4 89.4 89.9 89.9 89.9 89.9 89.924." 24." 24.9 24.9 24.9 24.9 24.9
245." 251.2 25".8 2"2." 2"8.5 274." 280.7
0.99 0.99 1.10 1.10 1.10 1.10 1.102.4 2.4 2.4 2.4 2.4 2.4 2.4
42.7 44.1 4".2 48.4 47.9 47.9 49.8
"." ".8 7.1 7.5 7.4 7.4 7.7
1.3 1.3 1.4 1.4 1.4 1.4 1.5
0.1 0.1 0.1 0.1 0.1 0.1 0.1"99.2 714.9 753.0 7"9.9 787.3 805.0 823.127".5 281.5 282.2 289.9 288.0 288.2 294.8422.7 433.4 470.8 480.0 499.3 51".8 528.3
8/19/2019 Ejercicio Var v2
35/36
2048 2049 2050 2051 2052 2053 205441 42 43 44 45 4" 47
20"7".0 20"7".0 20"7".0 20"7".0 20"7".0 1"334.8 1"334.854471.7 54471.7 54471.7 54471.7 54471.7 3"138.0 3"138.0
122443."2 122443."2 122443."2 122443."2 122443."2 90084.77 90084.77
0.7 0.7 0.7 0.7 0.7 0." 0."2495.0 2495.0 2495.0 2495.0 2495.0 2510.0 2510.0
91.0 91.0 91.0 91.0 91.0 90.1 90.123.2 23.2 23.2 23.2 23.2 25.7 25.7
287.0 293.5 300.1 30".9 313.8 320.8 328.0
1.09 1.09 1.09 1.09 1.09 1.14 1.142.4 2.4 2.4 2.4 2.4 2.4 2.4
52.5 54.5 54." 5".9 58.7 "0.3 "1.2
8.1 8.4 8." 8.8 9.1 9.3 9.4
1." 1." 1." 1.7 1.7 1.8 1.8
0.1 0.1 0.1 0.1 0.1 0.1 0.1774.9 792.3 810.1 828.3 847.0 "37.2 "51.5277.7 284.2 284.8 291.9 297.7 222.0 224.1497.2 508.0 525.3 53".4 549.3 415.2 427.4
8/19/2019 Ejercicio Var v2
36/36
CA O ,AN ,AR,-' $4/150.0" +R C Cu $4/130.83 $19.23) Cu $3/852."1 $297.44R C $3/942.14 $207.92
-) $3"3.42' &R $3/78"."4