0 0 0 0.3 0.

5 0
0 0.35 0.3 0.5 0.6 0.4
0.4 0 0.5 0.6 0.7 0.8
0.45 0.5 0.6 0.8 0.5 0.7
0.6 0.7 0.8 0.7 0.5 0.7

DATOS:
Precio Cu (US$/lb) 2.2
cm (US$/ton movida) 1.8
cp(US$/ton tratada) 7
cv (US$/lb) 1.1
Recuperación Cu (%) 85%
Densidad Mineral (ton/m3) 2.6
Densidad Esteril (ton/m3) 2.4 l a h
Bloque de 15x15x15 (m3) 3,375.00 15 15 15
Factor Conversión 2,204.62
Tonelaje Mineral 8,775.00
Tonelaje Desmonte 8,100.00

INGRESO: Ingreso = Precio*ton*ley Cu*RM*2204.62

0 0 0 0.3 0.5 0
0 0.35 0.3 0.5 0.6 0.4
0.4 0 0.5 0.6 0.7 0.8
0.45 0.5 0.6 0.8 0.5 0.7
0.6 0.7 0.8 0.7 0.5 0.7
 0 0 LEY MARGINAL:
0.5 0 L.C.M. = Costo Planta *100
0.5 0 (Precio - Costo Refino) *RM*2204.6
0.6 0.3
0.6 0.4
RESOLUCION:

L.C.M. = %

BOTADERO /STOCK
Si Ley Bloque < LCM
COSTO: Costo = (ton * cm)

0 0 0 0 0
0.5 0 0 0.35 0.3
0.5 0 0.4 0 0.5
0.6 0.3 0.45 0.5 0.6
0.6 0.4 0.6 0.7 0.8
PLANTA / VENTA
Si Ley Bloque >= LCM
Costo = ton*cm + ton*cp + ton*ley*rec*cv*2204.62

0.3 0.5 0 0 0
0.5 0.6 0.4 0.5 0
0.6 0.7 0.8 0.5 0
0.8 0.5 0.7 0.6 0.3
0.7 0.5 0.7 0.6 0.4