Anda di halaman 1dari 1

Año 0 Año 1 Año 2 Año 3 Año 4 Año 5 Año 6 Año 7 Año 8 Año 9 Año 10 11 12 13

Mineral 584,000 730,000 730,000 730,000 730,000 730,000 730,000 730,000 730,000 730,000 730000 730000 217,200
Remanente Mineral 8,247,200 7,517,200 6,787,200 6,057,200 5,327,200 4,597,200 3,867,200 3,137,200 2,407,200 1,677,200 947,200 217,200 -
FASE 1
Esteril 998,640 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,262,257
Remanente Esteril 14,135,280 12,847,978 11,560,675 10,273,373 8,986,071 7,698,769 6,411,466 5,124,164 3,836,862 2,549,560 1,262,257 -
Mineral 584000 730000 730,000 730,000 730,000 730,000 730,000 730,000 308,880
Remanente Mineral 5,418,880 4,688,880 3,958,880 3,228,880 2,498,880 1,768,880 1,038,880 308,880 -
FASE 2
Esteril 1,068,720.00 1,287,302.25 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 1,287,302 544,688 373,685
Remanente Esteril 9,929,488 8,642,185.75 7,354,883 6,067,581 4,780,279 3,492,977 2,205,674 918,372 373,685 -
Mineral 1,752,000 2190000 2,190,000 2,190,000 2,190,000 2,190,000 677,200
Remanente Mineral 11,627,200 9,437,200 7,247,200 5,057,200 2,867,200 677,200
FASE 3
Esteril 3,101,040 3,861,906.76 3,861,907 3,861,907 3,861,907 3,861,907 1,282,946
Remanente Esteril 20,592,480 16,730,573.24 12,868,666 9,006,760 5,144,853 1,282,946 -
Mineral 1,460,000 1825000 1825000
Remanente Mineral 768,000
FASE 4
Esteril 2,336,000 3,218,255.64 3,218,256
Remanente Esteril 1,324,800
Mineral 1,168,000 1460000 1460000
Remanente Mineral 3,774,080 2,314,080
FASE 5
Esteril 2,102,400 2,574,604.51 2,574,604.51
Remanente Esteril 2,839,680 265,075.49
Mineral 1168000 1460000 1460000
Remanente Mineral 1,406,000
FASE 6
Esteril 2,102,400 2,574,604.51 2,574,604.51
Remanente Esteril 2,530,800

Mineral Total 6,716,000 8,395,000 3,650,000 3,650,000 3,650,000 3,650,000 2,137,200 1,460,000 1,038,880 730,000 730,000 730,000 217,200
Esteril Mineral 11,709,200 14,803,976 6,436,511 6,436,511 6,436,511 6,436,511 3,857,551 2,574,605 1,831,990 1,660,987 1,287,302 1,262,257 -
REM 1.74 1.76 1.76 1.76 1.76 1.76 1.80 1.76 1.76 2.28 1.76 1.73 0.00
Tonelaje Total 18,425,200 23,198,976 10,086,511 10,086,511 10,086,511 10,086,511 5,994,751 4,034,605 2,870,870 2,390,987 2,017,302 1,992,257 217,200
Ley Media 1.83 1.83 1.83 1.83 1.83 1.83 2.01 2.21 2.17 2.13 2.13 2.13 2.13