26 0.00% Precio Cu 2.0 US$/lb 26 0.

00%
25 0.00% Descuento Cu 0.2 US$/lb 25 0.00%
24 0.00% Costo Mina 8.5 US$/t 24 0.00%
23 0.02% Costo Planta 9.8 US$/t 23 0.02%
22 0.10% Recuperación 88.0 % 22 0.10%
21 0.14% Inc. De Área 3,000.0 US$/m2 21 0.14%
20 0.21% Densidad 2.77 t/m3 20 0.21%
19 0.23% Tonelaje 22,160.0 t 19 0.23%
18 0.24% 18 0.24%
17 0.31% Velocidad Inicial 0.28 t/d-m2 17 0.31%
16 0.37% Velocidad Final 0.65 t/d-m2 16 0.37%
15 0.44% Velocidad Liberado 1 t/d-m2 15 0.44%
14 0.53% Disp. Quiebre 75% 14 0.53%
13 0.56% Disp. Liberado 85% 13 0.56%
12 0.61% Utilización Quiebre 75% 12 0.61%
11 0.63% Utilización Liberado 85% 11 0.63%
10 0.63% Altura Quiebre 80 m 10 0.63%
9 0.73% 9 0.73%
8 0.76% Tasa Descuento 8% 8 0.76%
7 0.85% Área PE 300 m2 7 0.85%
6 0.91% 6 0.91%
5 0.99% 5 0.99%
4 1.04% 4 1.04%
3 1.10% 3 1.10%
2 1.16% 2 1.16%
1 1.18% 1 1.18%
Beneficio US$
- 405,528
- 405,528
- 405,528
- 389,021
- 328,688
- 296,205
- 241,070
- 229,306
- 221,929
- 163,663
- 116,567
- 65,406
1,588
26,655
69,604
84,774
85,022
158,582
184,288
252,585
301,832 Hq 80 mts en quiebre
361,976 k 0.0009392 (1/d)
398,108 Tq 896.7 d
447,669
489,022
507,619
dias altura Q altura L Alt Q/T
año 1 360 24.4 0 24.4 1
año 2 720 58.5 0 34.2 2
año 3 1080 80.0 48 21.5 3
año 4 1440 0.0 94 5
año 5 1800 0.0 94 5 2,000,000.00

año6 2160 0.0 94 5

1,500,000.00

1,000,000.00

500,000.00

-
0

(500,000.00)

(1,000,000.00)
 0

(500,000.00)

(1,000,000.00)
 año bloque ley Beneficio US$ bene act
7 26 0.00% - 405,528 - 236,621.69
7 25 0.00% - 405,528 - 236,621.69
7 24 0.00% - 405,528 - 236,621.69
7 23 0.02% - 389,021 - 226,990.00
7 22 0.10% - 328,688 - 191,786.48
6 21 0.14% - 296,205 - 186,659.24
6 20 0.21% - 241,070 - 151,914.86
6 19 0.23% - 229,306 - 144,501.80
6 18 0.24% - 221,929 - 139,852.90
6 17 0.31% - 163,663 - 103,135.74
5 16 0.37% - 116,567 - 79,333.60
5 15 0.44% - 65,406 - 44,514.18
5 14 0.53% 1,588 1,080.67
5 13 0.56% 26,655 18,140.85
5 12 0.61% 69,604 47,371.05
4 11 0.63% 84,774 62,311.31
4 10 0.63% 85,022 62,493.48
4 9 0.73% 158,582 116,562.17
4 8 0.76% 184,288 135,457.49
4 7 0.85% 252,585 185,657.60
3 6 0.91% 301,832 239,603.78
3 5 0.99% 361,976 287,348.48
3 4 1.04% 398,108 316,030.62
2 3 1.10% 447,669 383,804.20
2 2 1.16% 489,022 419,257.58
1 1 1.18% 507,619 470,017.57
inv - 900,000.00

Chart Title
2,000,000.00

1,500,000.00

1,000,000.00

500,000.00

-
0 5 10 15 20 25 30

(500,000.00)

(1,000,000.00)
 0 5 10 15 20 25 30

(500,000.00)

(1,000,000.00)
van
- 133,417.03
103,204.67
339,826.36 1,845,136.85
576,448.05
803,438.05
995,224.53
1,181,883.77
1,333,798.64
1,478,300.44
1,618,153.33
1,721,289.07
1,800,622.67
1,845,136.85 Altura maxima econocmica
1,844,056.18
1,825,915.33
1,778,544.29
1,716,232.98
1,653,739.49
1,537,177.32
1,401,719.83
1,216,062.23
976,458.46
689,109.97
373,079.35
- 10,724.85
- 429,982.43