Professional Documents
Culture Documents
Generacin Pit
ptimo.
Este captulo se optimizar el modelo de bloques
econmico obtenido en el captulo anterior.
A partir del modelo econmico se crear un pit operativo
que se secuenciar.
28
28
Reportes
32
Curvas de Nivel
33
34
37
40
Reportes
41
Reporte de texto
43
27
28
Seleccione el botn de opcin Use Profit factors (use factores de beneficios). NPV Scheduler
crea pits anidados LG (lerch and Grossman), los cuales son reagrupados posteriormente para
generar el secuenciamiento. Un factor incremental (Incremental factors) de 1% significa
que si el modelo de bloques dentro del pit ptimo tiene 50000 bloques, cada pit anidado tendr
500 bloques ( 1% de 50000). Un factor incremental de 5% para este mismo pit implica que
cada pit anidado LG tendr 2500 bloques ( 5% de 50000). Un factor incremental pequeo
implica que el programa podr realizar una bsqueda ms precisa. Un factor de 0.5% es un
buen valor para obtener una optimizacin ms acuciosa.
29
Tald()
43
40
46
50
45
Seleccione OK.
Topografa no hace necesario usar los bloques de aire.
30
Se utilizar una tasa de descuento de 12%. La tasa de extraccin de mineral ser de 3000000
tons/ao.
Seleccione la pestaa Advanced.
31
Seleccione OK.
Para correr la optimizacin seleccione el botn RUN.
Reportes.
Seleccione el botn Report.
Pit Optimization: Phases
nueva mina npv: Economic Model 1-Ultimate Pit 1
Mon Jan 31 14:23
Incremental Data
Phase
1 (12.00%)
2 (13.00%)
3 (14.00%)
4 (15.00%)
5 (16.00%)
6 (17.00%)
7 (18.00%)
8 (19.00%)
9 (20.00%)
10 (21.00%)
11 (22.00%)
12 (23.00%)
13 (24.00%)
14 (25.00%)
15 (26.00%)
16 (27.00%)
17 (28.00%)
18 (29.00%)
19 (30.00%)
20 (32.00%)
21 (33.00%)
22 (34.00%)
23 (35.00%)
24 (36.00%)
25 (37.00%)
26 (38.00%)
27 (44.00%)
28 (45.00%)
29 (46.00%)
30 (49.00%)
31 (50.00%)
32 (52.00%)
33 (53.00%)
34 (54.00%)
35 (55.00%)
36 (56.00%)
37 (58.00%)
38 (59.00%)
39 (62.00%)
40 (63.00%)
41 (68.00%)
42 (70.00%)
43 (74.00%)
44 (79.00%)
45 (82.00%)
46 (85.00%)
47 (86.00%)
48 (98.00%)
49 (100.00%)
NPV
US$
128275509
4023658
5168613
1841473
476818
4157651
1931239
329166
2919348
1519885
393968
128165
440936
749175
450480
328599
96389
40756
1785764
297634
3302
188694
517836
130768
99033
63355
310857
309005
739247
30581
19699
81859
16980
37232
15776
66021
62091
85919
12960
26832
17222
13080
13493
7680
18165
129652
14924
1220
228
Total Rock
tonnes
32945768
1041929
1475989
551300
156336
1519100
731521
128735
1296067
674866
195345
65628
230125
461233
270630
208462
60244
27345
1316149
238798
5212
162232
472897
122454
96604
64559
411884
415344
1120290
47981
32814
149158
32814
72677
32814
141980
141040
210086
35078
77249
60458
49263
64346
46913
136682
1331915
150824
106090
46529
Total Ore
tonnes
9719096
233799
311049
111430
31446
276184
124761
18457
232774
91605
32814
10938
30079
63235
34864
27345
5469
2734
176033
27003
341
16407
47170
10938
8203
5469
34864
29395
115532
2734
2734
11621
2734
5469
2734
10254
8203
17090
2734
5469
2734
2734
3418
2734
5469
115532
10938
8203
2050
Total Waste
tonnes
23226672
808130
1164939
439869
124889
1242915
606759
110277
1063293
583260
162531
54690
200045
397997
235765
181117
54775
24610
1140115
211795
4870
145825
425727
111516
88401
59090
377019
385949
1004757
45247
30079
137536
30079
67208
30079
131725
132836
192995
32344
71780
57723
46529
60928
44179
131213
1216382
139886
97886
44478
sulfuro-FLOTAC oxido-LIXIV-CU
tonnes
%
499046
2.03
24610
2.70
72464
2.83
6836
2.60
0
2.33
70413
2.83
8887
2.62
3418
3.13
86136
2.75
5469
2.92
8203
2.54
0
2.07
2734
2.76
0
2.20
2734
2.41
6836
2.75
0
3.25
0
2.82
69729
2.77
2734
2.42
0
2.62
0
2.41
9570
2.73
0
2.58
0
2.65
0
2.59
6836
2.58
1367
2.69
43068
2.47
0
3.05
0
2.06
4101
2.72
0
1.93
0
2.12
0
1.87
2734
2.57
0
2.55
6836
2.51
0
1.81
0
1.94
0
2.79
0
2.25
0
2.21
0
1.92
0
2.64
65628
2.17
5469
2.29
5469
2.25
0
2.02
sulfuro-FLOTAC-CU
%
1.17
1.02
1.60
1.17
0.00
1.45
1.11
1.94
1.37
1.14
1.09
0.00
1.29
0.00
2.19
1.07
0.00
0.00
1.27
1.40
0.00
0.00
1.20
0.00
0.00
0.00
1.32
2.17
1.06
0.00
0.00
1.39
0.00
0.00
0.00
1.45
0.00
1.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.99
1.08
1.20
0.00
Total CU
tonnes
192893.51
5903.38
7919.82
2799.25
731.85
6843.82
3138.26
536.47
5205.91
2576.85
713.65
226.16
789.33
1392.72
834.53
636.32
177.67
77.15
3823.74
624.94
8.95
395.13
1141.91
282.72
217.37
141.65
814.79
783.89
2243.96
83.31
56.32
261.13
52.78
115.81
51.21
232.77
209.02
335.49
49.48
106.13
76.39
61.53
75.44
52.40
144.44
1731.27
184.11
127.08
41.43
En el reporte puede verse la cantidad de material (estril, oxido y sulfuro), ley tonelaje de los
productos.
JORGE CARVAJAL GARRIGA - MANUAL USUARIOS SOFTWARE MINERO NPV
SCHEDULER + MFO
32
Curvas de nivel.
Seleccione el botn de opcin Ultimate Pit. Para ver los contornos del pit ptimo, seleccione el
botn Contour.
33
Seleccione OK.
JORGE CARVAJAL GARRIGA - MANUAL USUARIOS SOFTWARE MINERO NPV
SCHEDULER + MFO
34
35
19,262
19,262
11,033,708 tonnes
1,021,336 tonnes
Products insitu
oxido-LIXIV-CU
235,331 tonnes 2.133 %
sulfuro-FLOTAC-CU
12,593 tonnes 1.233 %
CU
247,923
36
Seleccione el controlador CAD y tipo de archivo DXF. Seleccione el archivo que contenga el
diseo de pit.
37
38
Para optimizar el pit operativo, seleccione el botn Settings del mdulo Ultimate Pit.
Seleccione la pestaa Ultimate Pit.
Elija el botn de opcin Use existing pit shell. Seleccione el archivo *.asc del pit de
diseo.
Seleccione la pestaa Secuencing.
39
La figura superior muestra un perfil del pit operativo contra el modelo de bloques original. El
programa permite desplazarse perfil por perfil (E-W o N-S), o por plantas, adems de planos
inclinados.
40
Reportes.
Seleccione el botn Report.
Pit Optimization: Phases
nueva mina npv: Economic Model 1-Ultimate Pit 1
Mon Jan 31 21:27
Incremental Data
Phase
1 (12.00%)
2 (13.00%)
3 (14.00%)
4 (15.00%)
5 (16.00%)
6 (17.00%)
7 (18.00%)
8 (19.00%)
9 (20.00%)
10 (21.00%)
11 (22.00%)
12 (23.00%)
13 (24.00%)
14 (25.00%)
15 (26.00%)
16 (27.00%)
17 (28.00%)
18 (29.00%)
19 (30.00%)
20 (32.00%)
21 (33.00%)
22 (34.00%)
23 (35.00%)
24 (36.00%)
25 (37.00%)
26 (38.00%)
27 (44.00%)
28 (45.00%)
29 (46.00%)
30 (49.00%)
31 (50.00%)
32 (52.00%)
33 (53.00%)
34 (54.00%)
35 (55.00%)
36 (56.00%)
37 (58.00%)
38 (59.00%)
39 (62.00%)
40 (63.00%)
41 (68.00%)
42 (70.00%)
43 (74.00%)
44 (79.00%)
45 (82.00%)
46 (85.00%)
47 (86.00%)
48 (98.00%)
49 (100.00%)
Profit
US$
174452930
5602975
7303240
2616344
678531
6006870
2809637
479456
4309334
2257504
586143
190789
657956
1123150
677049
494888
145226
61419
2731569
455556
5053
289253
797993
201623
152829
97825
482505
481613
1168312
48150
31025
129185
26790
58797
24917
104485
98404
136519
20577
42648
27389
20811
21487
12236
29041
217493
24240
2027
-11917795
NPV
US$
136331959
4294662
5532622
1973295
511111
4469990
2079158
354461
3151955
1642989
426018
138607
477083
811338
488100
356185
104489
44183
1941614
323648
3591
205248
563850
142403
107863
69011
338961
337215
808949
33440
21542
89552
18574
40736
17261
72266
67983
94119
14195
29395
18869
14332
14787
8417
19922
143571
16419
1349
-7729155
Total Rock
tonnes
32945768
1041929
1475989
551300
156336
1519100
731521
128735
1296067
674866
195345
65628
230125
461233
270630
208462
60244
27345
1316149
238798
5212
162232
472897
122454
96604
64559
411884
415344
1120290
47981
32814
149158
32814
72677
32814
141980
141040
210086
35078
77249
60458
49263
64346
46913
136682
1331915
150824
106090
12805492
Total Ore
tonnes
9719096
233799
311049
111430
31446
276184
124761
18457
232774
91605
32814
10938
30079
63235
34864
27345
5469
2734
176033
27003
341
16407
47170
10938
8203
5469
34864
29395
115532
2734
2734
11621
2734
5469
2734
10254
8203
17090
2734
5469
2734
2734
3418
2734
5469
115532
10938
8203
127837
Total CU
tonnes
192894
5903
7920
2799
732
6844
3138
536
5206
2577
714
226
789
1393
835
636
178
77
3824
625
9
395
1142
283
217
142
815
784
2244
83
56
261
53
116
51
233
209
335
49
106
76
62
75
52
144
1731
184
127
1309
41
Cumulative Data
1 (12.00%)
2 (13.00%)
3 (14.00%)
4 (15.00%)
5 (16.00%)
6 (17.00%)
7 (18.00%)
8 (19.00%)
9 (20.00%)
10 (21.00%)
11 (22.00%)
12 (23.00%)
13 (24.00%)
14 (25.00%)
15 (26.00%)
16 (27.00%)
17 (28.00%)
18 (29.00%)
19 (30.00%)
20 (32.00%)
21 (33.00%)
22 (34.00%)
23 (35.00%)
24 (36.00%)
25 (37.00%)
26 (38.00%)
27 (44.00%)
28 (45.00%)
29 (46.00%)
30 (49.00%)
31 (50.00%)
32 (52.00%)
33 (53.00%)
34 (54.00%)
35 (55.00%)
36 (56.00%)
37 (58.00%)
38 (59.00%)
39 (62.00%)
40 (63.00%)
41 (68.00%)
42 (70.00%)
43 (74.00%)
44 (79.00%)
45 (82.00%)
46 (85.00%)
47 (86.00%)
48 (98.00%)
49 (100.00%)
NPV
US$
136331959.0
140626622.0
146159244.0
148132540.0
148643651.0
153113641.0
155192800.0
155547261.0
158699216.0
160342206.0
160768224.0
160906831.0
161383914.0
162195253.0
162683353.0
163039539.0
163144028.0
163188211.0
165129826.0
165453474.0
165457065.0
165662314.0
166226165.0
166368568.0
166476432.0
166545444.0
166884405.0
167221621.0
168030570.0
168064010.0
168085553.0
168175105.0
168193680.0
168234417.0
168251678.0
168323945.0
168391928.0
168486048.0
168500244.0
168529639.0
168548508.0
168562841.0
168577629.0
168586047.0
168605970.0
168749541.0
168765961.0
168767310.0
161038156.0
Total Rock
tonnes
32945768.0
33987698.0
35463687.0
36014988.0
36171325.0
37690425.0
38421946.0
38550681.0
39846749.0
40521615.0
40716961.0
40782589.0
41012714.0
41473947.0
41744577.0
41953040.0
42013285.0
42040630.0
43356779.0
43595578.0
43600790.0
43763023.0
44235921.0
44358375.0
44454980.0
44519539.0
44931424.0
45346768.0
46467059.0
46515041.0
46547855.0
46697013.0
46729827.0
46802505.0
46835319.0
46977300.0
47118340.0
47328426.0
47363505.0
47440755.0
47501213.0
47550476.0
47614823.0
47661736.0
47798419.0
49130334.0
49281159.0
49387249.0
62192741.0
Total Ore
tonnes
9719096.0
9952896.0
10263945.0
10375376.0
10406823.0
10683007.0
10807769.0
10826227.0
11059001.0
11150607.0
11183421.0
11194359.0
11224438.0
11287674.0
11322539.0
11349884.0
11355353.0
11358087.0
11534121.0
11561124.0
11561466.0
11577873.0
11625043.0
11635981.0
11644184.0
11649653.0
11684518.0
11713914.0
11829447.0
11832181.0
11834916.0
11846537.0
11849272.0
11854741.0
11857475.0
11867730.0
11875933.0
11893024.0
11895758.0
11901227.0
11903962.0
11906696.0
11910114.0
11912849.0
11918318.0
12033850.0
12044788.0
12052992.0
12180830.0
Total Waste
tonnes
23226672.0
24034802.0
25199742.0
25639611.0
25764501.0
27007417.0
27614177.0
27724454.0
28787747.0
29371008.0
29533539.0
29588229.0
29788275.0
30186273.0
30422038.0
30603156.0
30657932.0
30682542.0
31822658.0
32034453.0
32039324.0
32185150.0
32610877.0
32722394.0
32810795.0
32869886.0
33246905.0
33632854.0
34637612.0
34682859.0
34712939.0
34850476.0
34880555.0
34947764.0
34977844.0
35109570.0
35242406.0
35435402.0
35467746.0
35539527.0
35597251.0
35643780.0
35704708.0
35748887.0
35880100.0
37096483.0
37236370.0
37334256.0
50011911.0
Strip Ratio
2.4
2.4
2.5
2.5
2.5
2.5
2.6
2.6
2.6
2.6
2.6
2.6
2.7
2.7
2.7
2.7
2.7
2.7
2.8
2.8
2.8
2.8
2.8
2.8
2.8
2.8
2.8
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
3.0
3.0
3.0
3.0
3.0
3.0
3.0
3.0
3.0
3.0
3.1
3.1
3.1
4.1
oxido-LIXIV sulfuro-FLOTAC
oxido-LIXIV-CU sulfuro-FLOTAC-CU
tonnes
tonnes
%
%
9220050.0
499046.0
2.0
1.2
9429239.0
523656.0
2.0
1.2
9667824.0
596121.0
2.1
1.2
9772419.0
602957.0
2.1
1.2
9803866.0
602957.0
2.1
1.2
10009637.0
673370.0
2.1
1.2
10125511.0
682257.0
2.1
1.2
10140551.0
685675.0
2.1
1.2
10287189.0
771812.0
2.1
1.3
10373325.0
777281.0
2.1
1.3
10397936.0
785485.0
2.1
1.3
10408874.0
785485.0
2.1
1.3
10436219.0
788219.0
2.1
1.3
10499454.0
788219.0
2.1
1.3
10531584.0
790954.0
2.1
1.3
10552093.0
797790.0
2.1
1.3
10557562.0
797790.0
2.1
1.3
10560297.0
797790.0
2.1
1.3
10666600.0
867520.0
2.1
1.3
10690869.0
870254.0
2.1
1.3
10691211.0
870254.0
2.1
1.3
10707618.0
870254.0
2.1
1.3
10745217.0
879825.0
2.1
1.3
10756155.0
879825.0
2.1
1.3
10764359.0
879825.0
2.1
1.3
10769828.0
879825.0
2.1
1.3
10797856.0
886661.0
2.1
1.3
10825885.0
888028.0
2.1
1.3
10898349.0
931097.0
2.1
1.3
10901084.0
931097.0
2.1
1.3
10903818.0
931097.0
2.1
1.3
10911338.0
935199.0
2.1
1.3
10914073.0
935199.0
2.1
1.3
10919542.0
935199.0
2.1
1.3
10922276.0
935199.0
2.1
1.3
10929796.0
937933.0
2.1
1.3
10938000.0
937933.0
2.1
1.3
10948254.0
944769.0
2.1
1.3
10950988.0
944769.0
2.1
1.3
10956457.0
944769.0
2.1
1.3
10959192.0
944769.0
2.1
1.3
10961926.0
944769.0
2.1
1.3
10965345.0
944769.0
2.1
1.3
10968079.0
944769.0
2.1
1.3
10973548.0
944769.0
2.1
1.3
11023453.0
1010397.0
2.1
1.2
11028922.0
1015866.0
2.1
1.2
11031656.0
1021335.0
2.1
1.2
11057634.0
1123195.0
2.1
1.2
Total CU
tonnes
192893.5
198796.9
206716.7
209516.0
210247.8
217091.6
220229.9
220766.4
225972.3
228549.1
229262.8
229488.9
230278.3
231671.0
232505.5
233141.8
233319.5
233396.6
237220.4
237845.3
237854.3
238249.4
239391.3
239674.0
239891.4
240033.1
240847.8
241631.7
243875.7
243959.0
244015.3
244276.5
244329.2
244445.0
244496.3
244729.0
244938.0
245273.5
245323.0
245429.1
245505.5
245567.1
245642.5
245694.9
245839.3
247570.6
247754.7
247881.8
249191.1
42
Reporte de texto.
PIT OPTIMIZATION REPORT
Report generated on
24,211
24,211
12,180,830 tonnes
50,011,911 tonnes
206,476,024 US$
286,742,615 US$
17,356,727 US$
62,909,865 US$
126,037,944 US$
Strip ratio:
4.11
Estimated lifetime: 1,482 days (4.06 years)
JORGE CARVAJAL GARRIGA - MANUAL USUARIOS SOFTWARE MINERO NPV
SCHEDULER + MFO
43
11,057,634 tonnes
1,123,196 tonnes
Products insitu
oxido-LIXIV-CU
235,826 tonnes 2.133 %
sulfuro-FLOTAC-CU
13,365 tonnes 1.190 %
CU
249,191
Para el caso del pit ptimo inicial se tena un NPV estimado de 136652946 US$, comparado
con los 126037944 del pit operativo. Esta baja se debe al aumento de 12.6 millones de
toneladas de estril al realizarse la expansin del pit.
44