You are on page 1of 10

ALGUNAS INDICACIONES

En la hoja "BENEFICIOS" se ingresan los parmetros de estudio.


En particular, es posible variar el FF para ir obteniendo diferentes escenarios de acuerdo a diferentes FF que

En la hoja "LEYES" se ingresan las leyes de cada columna, de acuerdo a los bloques definidos por este trab

En la hora "RESULTADO" es posible observar los beneficios de cada columna, encontrando la profundidad d
la profundidad del pit final, y la altura de columnas de la mina subterrnea (diferencia entre el FF y el nivel de

Para iniciar la macro, hay que presionar el botn "INICIAR CLCULO" encontrado en la hoja "RESUL
rios de acuerdo a diferentes FF que uno va ingresando.

los bloques definidos por este trabajo.

umna, encontrando la profundidad de transicin,


a (diferencia entre el FF y el nivel de transicin).

" encontrado en la hoja "RESULTADO".


Par
FF
h
H
D
L
a
l
r

D' (h)
D' (h+H)
V(h+H)
V(h)
V mx
V esteril
Ton esteril
Ton mx

B rajo
Tiempo H
- r rajo
Vcub CA
CA*r
o B rajo a

B subte
Tiempo H
r subte
CA
B ajus subte
Metros
T1
B subte a

B rajo-subte
Parmetros Geomtricos Parmetros Ec
[m] 600 Base Mina Subterrnea Pcu [US$/lb]
[m] 250 Profundidad del rajo Cm rajo [US$/ton]
[m] 25 Alto Bloque a explotar Cm Subte [US$/ton]
[m] 200 Ancho Bloque a explotar Cp [US$/ton]
[m] 200 Largo Bloque a explotar Cfyr [US$/lb]
[] 40 Angulo de Talud R [%]
[%] 1.29% Ley de Cu a [%]
[ton/m3] 2.7 Densidad de la roca RF
q -

[m] 620 Distancia superior cono h


[m] 662 Distancia superior cono H+h
[m3] 43,908,896 Volumen cono truncado H+h
[m3] 35,850,280 Volumen cono truncado h Parmetros
[m3] 1,000,000 Volumen de mineral TPD rajo [ton/dia]
[m3] 7,058,615 Volumen de estril TPD subte [ton/dia]
[ton] 19,058,262 Tonelaje estril V subte [m/dia]
[ton] 2,700,000 Tonelaje mineral To [aos]
Rendimiento [Dias/Ao]
[US$] 32,264,534 Beneficio Rajo
[Aos] 0.73 Tiempo en extraer Bloque
0.67 Factor de ajuste
[US$] 44,485,908 Cuota anual sin descontar 19058262
[US$] 29,712,597 Beneficio ajustado rajo 16302235
[US$] 1,224 Aporte del valor del proyecto 13732842
11350084
[US$] 48,701,927 Beneficio Subte 9153958.9
[Aos] 0.5 Tiempo en extraer Bloque 7144468.2
[US$] 0.4 Factor de ajuste subte 5321611.4
[US$] 108,226,504 Cuota anual sin descontar 3685388.6
[US$] 45,436,552 Beneficio ajustado subte 2235799.8
[m] 325 Profundidad subte 972844.99
[Aos] 6 Tiempo de flujo
[US$] 1,071 Beneficio ajustado subte + To

[US$] 152 Beneficio de Equilibrio


Parmetros Econmicos
1.5 Precio del Cu
1.5 Costo mina rajo
6.0 Costo mina subte
5.0 Costo planta
0.3 Costo de venta
85% Recuperacin
10% Tasa de descuento
2248.69 Factor de utilidad (Revenue Factor)
0.91 Factor de descuento

Parmetros Mineros
100,000 Tasa de Extraccin Rajo
20,000 Tasa de Extraccin Subte
0.2 Velocidad de Extraccin Subte
106 Tiempo inicial de la Transicin
300 Dias trabajados en la mina

250
225
200
175
150
100
75
50
25
0
Profundidad Columna A Columna B
0 1.01 1.07 0.010 0.010 0.010
25 1.10 1.16 0.011 0.011 0.011
50 1.18 1.45 0.013 0.013 0.012
75 1.34 1.25 0.013 0.013 0.013
100 1.01 1.41 0.012 0.012 0.010
125 1.13 1.38 0.013 0.013 0.011
150 1.28 1.42 0.013 0.013 0.013
175 1.18 1.24 0.012 0.012 0.012
200 1.40 1.07 0.012 0.012 0.014
225 1.26 1.26 0.013 0.013 0.013
250 1.45 1.28 0.014 0.014 0.014
275 1.05 1.09 0.011 0.011 0.011
300 1.28 1.41 0.013 0.013 0.013
325 1.22 1.50 0.014 0.014 0.012
350 1.48 1.23 0.014 0.014 0.015
375 1.45 1.48 0.015 0.015 0.014
400 1.48 1.36 0.014 0.014 0.015
425 1.14 1.42 0.013 0.013 0.011
450 1.45 1.17 0.013 0.013 0.014
475 1.04 1.30 0.012 0.012 0.010
500 1.14 1.09 0.011 0.011 0.011
525 1.35 1.46 0.014 0.014 0.013
550 1.01 1.42 0.012 0.012 0.010
575 1.05 1.17 0.011 0.011 0.011
600 1.36 1.41 0.014 0.014 0.014
625 1.05 1.03 0.010 0.010 0.010
650 1.46 1.27 0.014 0.014 0.015
675 1.18 1.41 0.013 0.013 0.012
700 1.38 1.06 0.012 0.012 0.014
725 1.44 1.20 0.013 0.013 0.014
750 1.17 1.39 0.013 0.013 0.012
775 1.07 1.39 0.012 0.012 0.011
800 1.44 1.05 0.012 0.012 0.014
825 1.05 1.20 0.011 0.011 0.010
850 1.39 1.20 0.013 0.013 0.014
875 1.43 1.38 0.014 0.014 0.014
900 1.42 1.21 0.013 0.013 0.014
925 1.31 1.43 0.014 0.014 0.013
950 1.06 1.38 0.012 0.012 0.011
975 1.10 1.46 0.013 0.013 0.011
1000 1.01 1.42 0.012 0.012 0.010
1025 1.37 1.22 0.013 0.013 0.014
0.011
0.012
0.015
0.013
0.014
0.014
0.014
0.012
0.011
0.013
0.013
0.011
0.014
0.015
0.012
0.015
0.014
0.014
0.012
0.013
0.011
0.015
0.014
0.012
0.014
0.010
0.013
0.014
0.011
0.012
0.014
0.014
0.011
0.012
0.012
0.014
0.012
0.014
0.014
0.015
0.014
0.012
COLUMNA A
Profundidad B rajo B subte B rajo-subte To To acumulado
(m) (MUS$) (MUS$) (MUS$) (aos) (aos)
0 43,225,920 11,597,370 31,628,550 0.09 0.09
25 46,431,380 13,956,896 32,474,484 0.12 0.21
50 55,074,788 18,793,226 36,281,562 0.16 0.37
75 51,311,659 18,950,452 32,361,206 0.21 0.59
100 43,970,920 17,619,555 26,351,366 0.27 0.85
125 43,418,140 19,348,434 24,069,706 0.33 1.18
150 45,539,341 22,593,219 22,946,122 0.40 1.58
175 34,571,610 19,610,775 14,960,835 0.47 2.05
200 32,384,430 21,029,820 11,354,610 0.55 2.59
225 30,023,115 22,540,640 7,482,474 0.63 3.23
250 31,419,574 26,420,767 4,998,807 0.73 3.95
275 12,267,634 18,212,189 - 5,944,555 0.82 4.78
300 22,250,705 27,808,646 - 5,557,941 0.93 5.70
325 18,177,554 28,965,656 - 10,788,101 1.04 6.74
350 13,609,282 29,885,187 - 16,275,904 1.15 7.90
375 14,177,877 34,667,837 - 20,489,960 1.28 9.17
400 7,321,016 34,144,885 - 26,823,869 1.41 10.58
425 - 4,118,375 29,782,926 - 33,901,301 1.54 12.12
450 - 7,450,167 31,839,469 - 39,289,636 1.68 13.81
475 - 18,124,869 27,429,529 - 45,554,397 1.83 15.64
500 - 25,313,479 25,760,504 - 51,073,983 1.99 17.63
525 - 17,372,769 38,840,478 - 56,213,247 2.15 19.77
550 - 30,070,768 31,586,193 - 61,656,961 2.31 22.09
575 - 38,824,326 27,734,600 - 66,558,926 2.49 24.57
600 - 32,261,848 41,017,324 - 73,279,172 2.66 27.24
625 - 49,984,433 25,925,230 - 75,909,663 2.85 30.09
650 - 41,709,842 42,319,244 - 84,029,086 3.04 33.13
675 - 48,520,358 39,841,025 - 88,361,384 3.24 36.37
700 - 55,216,217 36,949,699 - 92,165,916 3.44 39.81
725 - 55,484,579 43,051,699 - 98,536,277 3.65 43.46
750 - 60,540,419 41,893,490 - 102,433,909 3.87 47.33
775 - 65,643,887 40,131,042 - 105,774,930 4.09 51.42
800 - 68,434,881 41,812,886 - 110,247,767 4.32 55.74
825 - 75,204,058 35,856,001 - 111,060,060 4.56 60.30
850 - 72,854,948 46,581,795 - 119,436,742 4.80 65.09
875 - 72,587,660 53,697,134 - 126,284,795 5.04 70.14
900 - 77,711,664 49,302,083 - 127,013,747 5.30 75.43
925 - 78,519,466 53,725,395 - 132,244,861 5.56 80.99
950 - 84,571,548 45,284,714 - 129,856,262 5.82 86.82
975 - 84,875,042 49,958,424 - 134,833,466 6.10 92.91
1000 - 88,161,223 46,404,632 - 134,565,855 6.37 99.29
1025 - 87,813,440 52,126,477 - 139,939,917 6.66 105.94
COLUMNA B
Profundidad B rajo B subte B rajo-subte To To acumulado
(m) (MUS$) (MUS$) (MUS$) (aos) (aos)
0 43,225,920 11,597,370 31,628,550 0.09 0.09
25 46,431,380 13,956,896 32,474,484 0.12 0.21
50 55,074,788 18,793,226 36,281,562 0.16 0.37
75 51,311,659 18,950,452 32,361,206 0.21 0.59
100 43,970,920 17,619,555 26,351,366 0.27 0.85
125 43,418,140 19,348,434 24,069,706 0.33 1.18
150 45,539,341 22,593,219 22,946,122 0.40 1.58
175 34,571,610 19,610,775 14,960,835 0.47 2.05
200 32,384,430 21,029,820 11,354,610 0.55 2.59
225 30,023,115 22,540,640 7,482,474 0.63 3.23
250 31,419,574 26,420,767 4,998,807 0.73 3.95
275 12,267,634 18,212,189 - 5,944,555 0.82 4.78
300 22,250,705 27,808,646 - 5,557,941 0.93 5.70
325 18,177,554 28,965,656 - 10,788,101 1.04 6.74
350 13,609,282 29,885,187 - 16,275,904 1.15 7.90
375 14,177,877 34,667,837 - 20,489,960 1.28 9.17
400 7,321,016 34,144,885 - 26,823,869 1.41 10.58
425 - 4,118,375 29,782,926 - 33,901,301 1.54 12.12
450 - 7,450,167 31,839,469 - 39,289,636 1.68 13.81
475 - 18,124,869 27,429,529 - 45,554,397 1.83 15.64
500 - 25,313,479 25,760,504 - 51,073,983 1.99 17.63
525 - 17,372,769 38,840,478 - 56,213,247 2.15 19.77
550 - 30,070,768 31,586,193 - 61,656,961 2.31 22.09
575 - 38,824,326 27,734,600 - 66,558,926 2.49 24.57
600 - 32,261,848 41,017,324 - 73,279,172 2.66 27.24
625 - 49,984,433 25,925,230 - 75,909,663 2.85 30.09
650 - 41,709,842 42,319,244 - 84,029,086 3.04 33.13
675 - 48,520,358 39,841,025 - 88,361,384 3.24 36.37
700 - 55,216,217 36,949,699 - 92,165,916 3.44 39.81
725 - 55,484,579 43,051,699 - 98,536,277 3.65 43.46
750 - 60,540,419 41,893,490 - 102,433,909 3.87 47.33
775 - 65,643,887 40,131,042 - 105,774,930 4.09 51.42
800 - 68,434,881 41,812,886 - 110,247,767 4.32 55.74
825 - 75,204,058 35,856,001 - 111,060,060 4.56 60.30
850 - 72,854,948 46,581,795 - 119,436,742 4.80 65.09
875 - 72,587,660 53,697,134 - 126,284,795 5.04 70.14
900 - 77,711,664 49,302,083 - 127,013,747 5.30 75.43
925 - 78,519,466 53,725,395 - 132,244,861 5.56 80.99
950 - 84,571,548 45,284,714 - 129,856,262 5.82 86.82
975 - 84,875,042 49,958,424 - 134,833,466 6.10 92.91
1000 - 88,161,223 46,404,632 - 134,565,855 6.37 99.29
1025 - 87,813,440 52,126,477 - 139,939,917 6.66 105.94