You are on page 1of 3

1.50 1.

70
1.40 1.00 1,0 1.50 1.50
1.40 1.30 1.50 1.20 1.5 1.50 2,0
0.80 1.20 1 1.00 2.50
1.50 1.50 2,
1, 1.20 1.20
1.40 1, 1.20 52, 1.20
2
4
Fase Año Bloques T.P B.M.M Ley T.S
1 1 975000.00 3 1.55 0.40
1 2 975000.00 3 1.38 0.40

1 3 975000.00 2 1.27 -0.60


2 4 975000.00 2.5 1.28 -0.10
2 5 975000.00 3 1.09 0.40
2 6 975000.00 3 1.38 0.40

2 7 975000.00 2 1.95 -0.60


3 8 975000.00 3 1.19 0.40
3 9 975000.00 2.5 1.29 -0.10
3 10 975000.00 2 1.23 -0.60
0.00

Recuperacion 0.85
C.M 1.33 (P-CR)*R 11.77
C.E 1.10
C.P 1.80
C.R 2.24
P 16.08
L.Cz 1.00
Produccion
BM 3.00
BE 1.00
2,0 2.00 0.80
1,0 1.00 0.70
1.50

Salidas Restante Ley T.E Mov Mat Rg Re


- 0.00 1.70 375000.00 1500000.00 0.33 13.69
- 0 1.50 375000.00 1500000.00 0.33 11.96
"-0.4 de
1.5/-0.2 de
1.7 - - 375000.00 1125000.00 0.50 10.69
"-0.1 de 1.7" - 375000.00 1312500.00 0.40 10.81
- 0.00 1.40 375000.00 1500000.00 0.33 8.84
- 0.00 1.50 375000.00 1500000.00 0.33 11.96
"-0.4 de
1.4/-0.2 de
1.5 - - 375000.00 1125000.00 0.50 17.97
- 0.00 2.00 375000.00 1500000.00 0.33 9.91
" 0.1 de 1.5" - 375000.00 1312500.00 0.40 10.94
T.STOCK - - 375000.00 1125000.00 0.50 10.26

|
Produccion
2.60
1.40

Beneficio
14072884.24
12219803.05

11350802.65
11233790.59
8866608.52
12219803.05

19160216.24
10013754.02
11366153.54
10887532.36