Cu %

0 0 0 0.3 0.5 0 0
0 0.35 0.3 0.5 0.6 0.4 0.5
0.4 0 0.5 0.6 0.7 0.8 0.5
0.45 0.5 0.6 0.8 0.5 0.7 0.6
0.6 0.7 0.8 0.7 0.5 0.7 0.6

DATOS
Precio Cu (US$/Lb): 2.2
Cm (US$/ton movida): 1.8
Cp(US$/ton tratada): 7
Cv Refineria (US$/Lb): 1.1
Recuperación Cu(%): 85
Densidad de Mineral (ton/m3): 2.6
Densidad de Estéril (ton/m3): 2.4
Bloque de 15x15x15: 3375
Ton mineral 8775
Ton Esteril 8100

SOLUCIÓN

𝐿𝑒𝑦 𝑑𝑒 𝑐𝑜𝑟𝑡𝑒 𝑚𝑎𝑟𝑔𝑖𝑛𝑎�=𝐶𝑝/(𝑅𝑒𝑐𝑢𝑝𝑒𝑟𝑎𝑐𝑖ó𝑛𝑥(𝑃𝑟𝑒𝑐𝑖𝑜

−𝐶𝑣))

Ley de corte marginal Cu (%) 0.3395883

Ingreso

𝐼𝑛𝑔𝑟𝑒𝑠𝑜=𝐿𝑒𝑦𝑥𝑇𝑜𝑛 𝑥𝑃𝑟𝑒𝑐𝑖𝑜𝑥𝑅𝑒𝑐𝑢𝑝

0 0 0 0 180881.624 0 0
0 126617.14 0 180881.62 217057.949 144705.3 180881.62
144705.3 0 180881.62 217057.95 253234.274 289410.6 180881.62
162793.46 180881.62 217057.95 289410.6 180881.624 253234.27 217057.95
217057.95 253234.27 289410.6 253234.27 180881.624 253234.27 217057.95

Costos

Si la Ley del bloque < Ley Marginal Botadero/Stock

𝐶𝑜𝑠𝑡𝑜=𝑇𝑜𝑛 𝑥 𝐶𝑚

Si la Ley del bloque > Ley Marginal Planta/Venta

𝐶𝑜𝑠𝑡𝑜=𝐿𝑒𝑦𝑥𝑇𝑜𝑛𝑥𝐶𝑣𝑥𝑅𝑒𝑐𝑢𝑝+𝑇𝑜𝑛𝑥 𝐶𝑚+𝑇𝑜𝑛𝑥𝐶𝑝

14580 14580 14580 14580 167660.812 14580 14580

14580 140528.57 14580 167660.81 185748.974 149572.65 167660.81
 149572.65 14580 167660.81 185749 203837.137 221925.3 167660.81
158616.73 167660.81 185748.97 221925.3 167660.812 203837.14 185749
185748.97 203837.14 221925.3 203837.14 167660.812 203837.14 185749

Beneficio del Bloque

-14580 -14580 -14580 -14580 13220.8121 -14580 -14580

-14580 -13911.43 -14580 13220.812 31308.9745 -4867.35 13220.812
-4867.3503 -14580 13220.812 31308.974 49397.1369 67485.299 13220.812
4176.7309 13220.812 31308.974 67485.299 13220.8121 49397.137 31308.974
31308.974 49397.137 67485.299 49397.137 13220.8121 49397.137 31308.974

Análisis del cono flotante

1° ESCENARIO
-14580 -14580 -14580 -14580 13220.8121 -14580 -14580
-14580 -13911.43 -14580 13220.812 31308.9745 -4867.35 13220.812
-4867.3503 -14580 13220.812 31308.974 49397.1369 67485.299 13220.812
4176.7309 13220.812 31308.974 67485.299 13220.8121 49397.137 31308.974
31308.974 49397.137 67485.299 49397.137 13220.8121 49397.137 31308.974

-14580 -14580 -14580 -14580 -14580 -14580 13220.8121 -14580 -14580

-14580 -14580 -13911.43 -14580 13220.812 31308.9745 -4867.35 13220.812
-4867.3503 -14580 13220.812 31308.974 49397.1369 67485.299 13220.812
4176.7309 13220.812 31308.974 67485.299 13220.8121 49397.137 31308.974
31308.974 49397.137 67485.299 49397.137 13220.8121 49397.137 31308.974

PIT FINAL

-14580 -14580 -14580 -14580 -14580 -14580 13220.8121 -14580 -14580

-14580 -14580 -14580 -13911.43 -14580 13220.812 31308.9745 -4867.35 13220.812
-14580 -14580 -4867.3503 -14580 13220.812 31308.974 49397.1369 67485.299 13220.812
-14580 -14580 4176.7309 13220.812 31308.974 67485.299 13220.8121 49397.137 31308.974
-14580 -14580 31308.974 49397.137 67485.299 49397.137 13220.8121 49397.137 31308.974
 0
0
0
0.3
0.4

0
0
0
0
144705.3

Botadero/Stock

Planta/Venta

14580
14580
 14580
14580
149572.65

-14580
-14580
-14580
-14580
-4867.35

-14580
-14580
-14580
-14580
-4867.35

-14580 -14580
-14580
-14580
-14580
-4867.35 Beneficio Total 307994.596

-14580 -14580 -14580

-14580 -14580 -14580
-14580 -14580 -14580
-14580 -14580 -14580
-4867.35 -14580 -14580
 LEYES Cu en %
1 2 3 4 5 6 7 8 9
1 0.27 0.18 0.28 0.24 0.03 1.00 0.14 0.54 0.16
2 0.72 0.09 0.36 0.12 0.72 0.81 0.21 0.45 0.50
3 0.14 0.42 0.32 0.06 0.81 0.32 0.06 0.72 0.48
4 0.18 0.20 0.63 0.18 0.90 0.28 0.24 0.04 0.45

Mo en ppm
1 2 3 4 5 6 7 8 9
1 0.27 0.07 0.45 0.12 0.20 0.05 0.12 0.14 0.10
2 0.06 0.20 0.05 0.03 0.02 0.18 0.50 0.30 0.06
3 0.05 0.21 0.03 0.03 0.32 0.15 0.05 0.18 0.03
4 0.32 0.08 0.36 0.01 0.36 0.14 0.20 0.10 0.01

Ag en gr/TM
1 2 3 4 5 6 7 8 9
1 0.04 0.03 0.12 0.06 0.01 0.07 0.01 0.18 0.15
2 0.35 0.02 0.11 0.10 0.45 0.18 0.29 0.07 0.03
3 0.10 0.42 0.06 0.08 0.24 0.32 0.48 0.05 0.03
4 0.18 0.06 0.18 0.26 0.13 0.05 0.13 0.09 0.05

Cm 10 $/TM
Cp 20 $/TM
Bloque 100 TM
R(Cu) 85 %
R(Mo) 70 %
R(Au) 75 %
P(Cu) 3.1 $/lb 6834.322 $/TM
P(Mo) 11 $/lb 0.024 $/gr
P(Au) 1200 $/oz 38.581 $/gr

1TM 2204.6 Lb
1Lb 453.59 gr
1Oz 31.104 gr
 Cu
1 2 3 4 5
1 1568.48 1045.65 1626.57 1394.20 174.28
2 4182.61 522.83 2091.30 697.10 4182.61
3 813.28 2439.85 1858.94 348.55 4705.43
4 1045.65 1161.83 3659.78 1045.65 5228.26

Mo
1 2 3 4 5
1 0.4583 0.1188 0.7639 0.2037 0.3395
2 0.1019 0.3395 0.0764 0.0509 0.0340
3 0.0764 0.3565 0.0424 0.0509 0.5347
4 0.5347 0.1358 0.6111 0.0170 0.6111

Ag
1 2 3 4 5
1 115.74 72.34 347.23 180.85 28.94
2 998.28 57.87 303.82 289.36 1302.10
3 289.36 1215.30 173.61 217.02 687.22
4 506.37 173.61 520.84 759.56 376.16

1 2 3 4 5
1 1684.68 1118.11 1974.56 1575.25 203.55
2 5180.99 581.04 2395.20 986.51 5484.74
3 1102.72 3655.51 2032.59 565.62 5393.19
4 1552.56 1335.58 4181.23 1805.23 5605.03

MATRIZ DE VALOR DE BLOQUES

1 2 3 4 5
1 -1000.0 -1000.0 -1000.0 -1000.0 -1000.0
2 2181.0 -1000.0 -1000.0 -1000.0 2484.7
3 -1000.0 655.5 -1000.0 -1000.0 2393.2
4 -1000.0 -1000.0 1181.2 -1000.0 2605.0

MATRIZ M
1 2 3 4 5
1 -1000.0 -1000.0 -1000.0 -1000.0 -1000.0
2 1181.0 -2000.0 -2000.0 -2000.0 1484.7
3 181.0 -1344.5 -3000.0 -3000.0 3877.9
4 -819.0 -2344.5 -1818.8 -4000.0 6483.0

MATRIZ P
1 2 3 4 5
-1E+10 -1E+10 -1E+10 -1E+10 -1E+10
0 0 0 0 0 0
1 -1000.0 -1000.0 -1000.0 -1000.0 -1000.0
2 -1E+10 -3000.0 -3000.0 -3000.0 484.7
3 -1E+10 -1E+10 -6000.0 -6000.0 877.93
4 -1E+10 -1E+10 -1E+10 -10000 482.96
5 -1E+10 -1E+10 -1E+10 -1E+10 -1E+10
 Cu
6 7 8 9
5809.17 813.28 3136.95 929.47
4705.43 1219.93 2614.13 2904.59
1858.94 348.55 4182.61 2788.40
1626.57 1394.20 232.37 2614.13

Mo
6 7 8 9
0.0849 0.2037 0.2377 0.1698
0.3056 0.8488 0.5093 0.1019
0.2546 0.0849 0.3056 0.0509
0.2292 0.3395 0.1698 0.0170

Ag
6 7 8 9
188.08 14.47 506.37 434.03
520.84 846.37 202.55 72.34
911.47 1374.44 137.44 86.81
130.21 376.16 245.95 151.91

6 7 8 9
5997.34 827.96 3643.57 1363.67
5226.58 2067.14 2817.19 2977.03
2770.66 1723.08 4320.35 2875.26
1757.01 1770.70 478.49 2766.06

E VALOR DE BLOQUES
6 7 8 9
2997.3 -1000.0 643.6 -1000.0 -359.1
2226.6 -1000.0 -1000.0 -1000.0 3711.3
-1000.0 -1000.0 1320.4 -1000.0 2393.2
-1000.0 -1000.0 -1000.0 -1000.0 5745

TRIZ M
6 7 8 9
2997.3 -1000.0 643.6 -1000.0
5223.9 -2000.0 -356.4 -2000.0
4223.9 -3000.0 963.9 -3000.0
 3223.9 -4000.0 -36.1 -4000.0

TRIZ P
6 7 8 9 10
-1E+10 -1E+10 -1E+10 -1E+10 -1E+10
0 3482.084 5101.849 5745.414 5745.41401
3482.1 5101.8 5745.4 4745.4
6101.8 4101.8 4745.4 -1E+10
5101.85 3101.85 -1E+10 -1E+10
4101.85 -1E+10 -1E+10 -1E+10
-1E+10 -1E+10 -1E+10 -1E+10