1. CON LOS SIGUIENTES DATOS ADJUNTOS DISEÑAR EL PIT OPTIMO.

Ag(oz/Tn) Pb(oz/Tn) Zn(oz/Tn) ratio(pb)

MINERAL DE CABEZA 8 5.2 6.3 -
CON Pb 50 40.2 3 27.11
CON Zn 10 4 50

1)    Dimensiones geométricas del tajo.

2)    Precio de los minerales actuales.
3)    Costo de problema anterior.
4)    Asumir maquila.

DIMENSIONES GEOMÉTRICAS DEL TAJO:

2000 lb
15 m
1 TC

20 m
14 m

PRECIO DE LOS MINERALES ACTUALES:

COTIZACIÓN
Ag= 18.6 $/Onz
Pb= 0.8717 $/Lb
Zn= 0.92 $/Lb

COSTO DE PROBLEMA ANTERIOR:

costo de operación 19 $/TM
MAQUILA: 186 $/TM

SOLUCIONES: PB
Pb= 40.200 % $/TC $/TM
Pb= 804.000 lb/TC
VPb= 700.847 $/TC 700.847 772.550
Zn= 3.000 %
Zn= 60.000 lb/TC
VZn= 55.200 $/TC 55.200 60.848
Ag= 50.000 oz/TC
VAg= 930.000 $/TC 930.000 1025.148
VALOR BRUTO 1858.546
MAQUILA 186
VALOR NETO 1672.546

SOLUCIONES: Zn
 Zn= 50.000 % $/TC $/TM
Zn= 1000.000 lb/TC
VZn= 920.000 $/TC 920.000 1014.125
Pb= 4.000 %
Zn= 80.000 lb/TC
VPb= 69.736 $/TC 69.736 76.871
Ag= 10.000 oz/TC
VAg= 186.000 $/TC 186.000 205.030
VALOR BRUTO 1296.026
MAQUILA 186
VALOR NETO 1110.026

COSTO DE MINERAL DE MINA

BASE Pb
Pb= 25.64 $/TM
Zn= 2.02 $/TM
Ag= 34.03 $/TM

BASE Zn
Zn= 33.05 $/TM
Pb= 2.51 $/TM
Ag= 6.68 $/TM

CALCULO DE VALORES UNITARIOS

PB= 5.414 $/TM.%

Zn= 5.567 $/TM.%
Ag= 4.617 $/oz

CALCULO EN EQUIVALENTE Ag

pb= 1.173
zn= 1.206

luego:
eq-Ag= 21.694

CÁLCULO DE LA LEY MÍNIMA EXPLOTABLE

PARA Pb
LcPb= 1.038
LcPb=
Libras

TAJO HIPOTÉTICO

MATRIZ Cij

MATRIZ Mij
 0

MATRIZ Pij

0 0

1 -14580

5
 -14580

-14580

-4867.67853

4176.3616538

31308.482205

-14580

-29160

-34027.67853

-29851.31688

1457.1653287
 0 1

0 0 0

1 0 -14580

2 0 -43740

3 0 -77767.67853

4 0 -107618.9954

5 0 -106161.8301

0 0

0 -14580

0 -43740

0 -77767.67853

0 -107618.9954

0 -106161.8301
ratio(zn)
-

26.28
 -14580 -14580 -15795 13220.4018 -14580

-13911.7187 -15795 13220.4018 31308.4822 -4867.67853

-14580 13220.4018 31308.4822 49396.5626 67484.6429

13220.40184 31308.4822 67484.6429 13220.4018 49396.5626

49396.56257 67484.6429 49396.5626 13220.4018 49396.5626

-14580 -14580 -15795 13220.4018 -14580

-28491.7187 -30375 -2574.59816 44528.884 -19447.6785

-43071.7187 -17154.5982 28733.884 93925.4466 48036.9644

-29851.3169 14153.884 96218.527 107145.848 97433.527

19545.2457 81638.527 145615.09 120366.25 146830.09

 2 3 4 5 6

0 0 0 0 0

-14580 -14580 -15795 13220.4018 -14580

-43071.7187 -44955 -18369.5982 57749.2859 -34027.6785

-86143.4374 -62109.5982 10364.2859 151674.732 14009.2859

-115994.754 -47955.7141 106582.813 258820.581 111442.813

-96449.5086 33682.8129 252197.902 379186.831 258272.902

0 0 0 0 13220.4018

-14580 -14580 -15795 13220.4018 27374.2859

-57651.7187 -59535 -32949.5982 41954.2859 104468.55

-129883.437 -119761.317 -49170.7141 138496.228 364948.149

-193762.433 -177839.152 -13178.504 350938.863 582747.927

-202611.339 -160079.62 92118.2824 471305.114 729578.016

 -14580 -14580

13220.4018 -14580

13220.4018 -14580

31308.4822 -15795

31308.4822 -4867.67853

-14580 -14580

-1359.59816 -29160

11860.8037 -43740

43169.2859 -59535

74477.7681 -64402.6785
 7 8

0 0

-14580 -14580

-15939.5982 -43740

-4078.79449 -87480

39090.4914 -147015

113568.259 -211417.679

27374.2859 89888.55

89888.55 334428.551

349008.551 534929.132

578669.132 681188.507

768668.507 696131.276

843146.276 631728.597
16

0
 16

16

352353.171
Datos:
Precio Cu (US$/Lb) : 2.2 Leyes de cada Bloque:
Cm (US$/ton. movida): 1.8
Cp (US$/ton. tratada) : 7 0
Cv (US$/lb) : 1.1 0
Recuperación Cu (%) : 85 % 0.85 0.4
Densidad de Mineral (ton/ 2.6 0.45
Densidad de Esteril (ton/m3 2.4 0.6
Bloque de 15mx15mx15m 3375

CALCULOS ADICIONALES:
Tonelaje Mineral : 8775
Tonelaje Desmonte : 8100

1 Tonelada 2204.62

Leyes de cada Bloque:

0
0
0.4
0.45
0.6

Valorizacion de Bloques:
INGRESO ECONOMICO EN CADA

0
0
144705
162793
217057

Si Ley de bloque es menor que l

Costo de Transporte de desmon

Si Ley de bloque es Mayor que l

Costo =𝑇𝑜𝑛∗𝐶𝑚 + 𝑇𝑜𝑛∗𝐶

COSTOS EN CADA BLOQUE:

14580
14580
149572
158616
185748

BENEFICIO DE BLOQUE = INGRES

-14580
-14580
-4868
4176
31308

-14580
 0
0
-14580

0
0
-14580

0
-14580

0
-14580
-14580
eyes de cada Bloque:

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

eyes de cada Bloque:

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

alorizacion de Bloques:
𝐿𝑒𝑦 𝑑𝑒 𝐶𝑜𝑟𝑡𝑒 𝑀𝑎𝑟𝑔𝑖𝑛𝑎𝑙= 𝐶𝑝/(𝑅𝑒𝑐.(𝑃𝑟𝑒𝑐𝑖𝑜 − 𝐶𝑣) )

𝐿𝑒𝑦 𝑑𝑒 𝐶𝑜𝑟𝑡𝑒 𝑀𝑎𝑟𝑔𝑖𝑛𝑎𝑙= (7 (𝑈𝑆 $ /𝑇𝑜𝑛) ∗100)/(0.85 (2.2 𝑈𝑆 $/𝑙𝑏

− 1.1 𝑈𝑆 $ /𝑙𝑏) ∗2204.62) %

𝐿𝑒𝑦 𝑑𝑒 𝐶𝑜𝑟𝑡𝑒 𝑀𝑎𝑟𝑔𝑖𝑛𝑎𝑙= 0.33958827

𝐿𝑒𝑦 𝑑𝑒 𝐶𝑜𝑟𝑡𝑒 𝑀𝑎𝑟𝑔𝑖𝑛𝑎𝑙= 0.34 %

𝐼𝑁𝐺𝑅𝐸𝑆𝑂=𝑃𝑟𝑒𝑐𝑖𝑜 ∗𝑇𝑜𝑛 ∗𝐿𝑒𝑦 𝐶𝑢 ∗𝑅𝑒𝑐 ∗2204.62

𝐼𝑁𝐺𝑅𝐸𝑆𝑂=2.2 (𝑈𝑆 $)⁄𝑇𝑜𝑛 ∗8775 𝑇𝑜𝑛 ∗0.006 ∗0.85 ∗ 2204.62 𝐿𝑏⁄𝑇𝑜𝑛=$ 217057.00
NGRESO ECONOMICO EN CADA BLOQUE:

0 0 0 180881 0 0 0
126617 0 180881 217057 144705 180881 0
0 180881 217057 253233 289409 180881 0
180881 217057 289409 180881 253233 217057 0
253233 289409 253233 180881 253233 217057 144705

Ley de bloque es menor que la Ley Marginal, entonces ese material es desmonte y va al Botadero/Stock y tiene un costo de extraccion:

Costo de Transporte de desmonte = 𝑇𝑜𝑛 ∗𝐶𝑚

Ley de bloque es Mayor que la Ley Marginal, entonces ese material tiene valor economico, va a la Planta y luego ser vendido, tambien tie

Costo =𝑇𝑜𝑛∗𝐶𝑚 + 𝑇𝑜𝑛∗𝐶𝑝 + 𝑇𝑜𝑛 ∗𝐿𝑒𝑦 ∗𝑅𝑒𝑐. ∗𝐶𝑣 ∗2204.62

OSTOS EN CADA BLOQUE:

14580 14580 15795 167660 14580 14580 14580

140528 15795 167660 185748 149572 167660 14580
14580 167660 185748 203837 221925 167660 14580
167660 185748 221925 167660 203837 185748 15795
203837 221925 203837 167660 203837 185748 149572

ENEFICIO DE BLOQUE = INGRESO - COSTO

-14580 -14580 -15795 13220 -14580 -14580 -14580

-13912 -15795 13220 31308 -4868 13220 -14580
-14580 13220 31308 49397 67485 13220 -14580
13220 31308 67485 13220 49397 31308 -15795
49397 67485 49397 13220 49397 31308 -4868

-14580 -14580 -14580 -14580 -14580 -14580 -15795 13220.4018

-14580 -14580 -14580 -14580 -13911.7187 -15795 13220.4018 31308.4822
-14580 -14580 -4867.67853 -14580 13220.4018 31308.4822 49396.5626
-14580 4176.36165 13220.4018 31308.4822 67484.6429 13220.4018
31308.4822 49396.5626 67484.6429 49396.5626 13220.4018
 1 2 3 4 5 6 7 8
0 0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -15795 13220.4018
-14580 -14580 -14580 -14580 -13911.7187 -15795 13220.4018 31308.4822
-14580 -14580 -4867.67853 -14580 13220.4018 31308.4822 49396.5626
-14580 4176.36165 13220.4018 31308.4822 67484.6429 13220.4018
31308.4822 49396.5626 67484.6429 49396.5626 13220.4018

1 2 3 4 5 6 7 8
0 0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -15795 13220.4018
-29160 -29160 -29160 -29160 -28491.7187 -30375 -2574.59816 44528.884
-43740 -43740 -34027.6785 -43071.7187 -17154.5982 28733.884 93925.4466
-58320 -29851.3169 -29851.3169 14153.884 96218.527 107145.848
1457.16533 19545.2457 81638.527 145615.09 120366.25

1 2 3 4 5 6 7 8

0 0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -15795 13220.4018
-43740 -43740 -43740 -43740 -43071.7187 -44955 -17154.5982 28733.884
-87480 -87480 -77767.6785 -86811.7187 -60226.3169 -16221.116 173996.429
-145800 -117331.317 -107619 -72657.8347 80070.9828 236613.394
-144342.835 -97786.0712 -16147.5442 129467.545 249833.796

2 3 4 5 6 7 8 9

0 0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -15795 13220.4018
-58320 -58320 -58320 -58320 -57651.7187 -59535 -31734.5982 12938.884
-14580 -102060 -102060 -136087.679 -145131.719 -117878.036 -75756.116 142261.831
-14580 -160380 -131911.317 -239530.312 -217789.553 -37807.0528 198806.341
-14580 -158922.835 -229697.388 -245844.932 -88322.008 212026.743
tiene un costo de extraccion:

y luego ser vendido, tambien tien un costo:

-14580 -14580 -14580 -14580 -14580 -14580 -14580

-4867.67853 13220.4018 -14580 -14580 -14580 -14580
67484.6429 13220.4018 -14580 -14580 -14580
49396.5626 31308.4822 -15795 -14580
49396.5626 31308.4822 -4867.67853
 9 10 11 12 13 14 15
0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -14580
-4867.67853 13220.4018 -14580 -14580 -14580 -14580
67484.6429 13220.4018 -14580 -14580 -14580
49396.5626 31308.4822 -15795 -14580
49396.5626 31308.4822 -4867.67853

9 10 11 12 13 14 15
0 0 0 0 0 0 0
-14580 -14580 -14580 -14580 -14580 -14580 -14580
-19447.6785 -1359.59816 -29160 -29160 -29160 -29160
48036.9644 11860.8037 -43740 -43740 -43740
97433.527 43169.2859 -59535 -58320
146830.09 74477.7681 -64402.6785

9 10 11 12 13 14 15

13220.4018 14153.884 139968.751 268710.76 315388.126 352353.171 352353.171

14153.884 139968.751 268710.76 315388.126 352353.171 337773.171 337773.171
154548.751 283290.76 329968.126 366933.171 338706.653 323193.171
284650.358 359128.126 396093.171 367866.653 324126.653
347267.323 439833.171 411606.653 353286.653
396663.885 471141.653 406738.975

10 11 12 13 14 15 16

26440.8037 41528.1699 576748.084 1304168.98 1879166.57 2516256.48 2888138.58

27374.2859 436779.333 1035458.22 1563778.44 2163903.31 2535785.41
296810.582 766747.459 1248390.32 1811550.14 2198012.24
483456.699 918422.192 1444616.97 1859305.59
559294.065 1048523.8 1491438.93
608690.628 1079832.28