Un yacimiento de oro está siendo analizando bajo métodos de minado sup

Se sabe que existen derechos de concesion del yacimiento y que sólo se ti

Se pide:
1.- Determinar la ubicación probable de las fases de minado y el pit final. S
2.- Calcular la ley de corte económica, la ley de corte interna y los tonelaje
3.- Elaborar el plan de movimiento de mineral y desmonte considerando q
Desmonte 1,000,000 t/año.

GRAFICO 1.1

GRAFICO 1.2

Concesión 01
Concesión 01

Concesión 04

Concesión 07
 ndo analizando bajo métodos de minado superficiales. El primer análisis de optimización arrojó los resultados mostrados en el gráfico 1.1.
de concesion del yacimiento y que sólo se tiene la concesion 05 disponible. El el gráfico 1.2 se muestra una vista en planta de esta distribu

robable de las fases de minado y el pit final. Se sabe que los pits 4, 7, 11, 14, 17 y 20 fueron construidos con precios de RF de 350, 720, 800
onómica, la ley de corte interna y los tonelajes de mineral y desmonte presentes en cada fase. En la tabla 1.3 se muestran los parámetros e
iento de mineral y desmonte considerando que las fases son independientes y las capacidades de movimiento son: Mineral - Formula de Ta

Concesión 02 Concesión
Concesión 02 Concesión

Pit 4
Pit 7
Pit 11

Concesión 05 Pit 14 Concesió

Pit 17
Pit 20

Concesión 08 Concesió
ostrados en el gráfico 1.1.
en planta de esta distribución.

os de RF de 350, 720, 800, 1080, 1100 y 1150 US$/oz respectivamente.

uestran los parámetros económicos y en la tabla 1.4 se muestra el modelo de recursos.
n: Mineral - Formula de Taylor (Vida de la mina = 0.2* Tonelaje de reservas elevado a la 0.25),

oncesión 03
oncesión 03

Concesión 06
Pit 20

Concesión 09
TABLA 1.3

Pit optimization parameters

Selling Price 1200.00 US$/oz
Selling Cost 5.00 US$/oz
Recovery 0.80
Royalty 0.10
Mining Cost 1.50 US$/t ore
Processing Cost 4.00 US$/t ore
G&A 1.00 US$/t ore

Block size
X 50.00 m
Y 50.00 m
Z 50.00 m
Density 3.00 t/m3
TABLA 1.4

Leyes g/t 1 2 3 4 5 6
4600 0.10 0.10 0.50 0.15 0.15 0.17
4580 0.10 0.20 0.30 0.60 0.17 0.80
4560 0.20 0.10 0.30 0.60 0.80 0.70
4540 0.10 0.10 0.50 0.10 0.10 0.10
4520 0.10 0.10 0.10 1.50 1.00 0.50
4500 0.10 0.10 0.10 0.10 0.10 0.10
4480 0.10 0.10 0.10 0.50 0.50 0.50
4460 0.10 0.10 0.10 1.00 1.00 1.00
 7 8 9 10 11 12
0.30 0.10 0.20 0.10 0.10 0.40
0.20 0.10 0.20 0.10 0.50 0.50
0.20 0.70 0.10 0.50 0.10 1.00
0.80 0.50 0.10 0.10 1.00 1.00
0.10 0.50 0.50 1.00 1.00 0.10
0.50 0.50 0.10 1.00 1.00 0.10
0.10 0.10 1.00 0.10 0.10 0.10
1.00 1.00 0.10 0.10 0.10 0.10
 Flujo de caja
Strip Flujo de caja descontado (10%)
Revenu Material Total Ratio Desmonte Mineral Au no
Pit descontado
e Factor Mejor Caso Peor Caso
180,000,000
[t] [d:m] [t] [t] [g/t] [US$] [US$] 800,000,000
[US$]
1 0.43 34,000,000 0.18 5,186,441 28,813,559 3.43 10,600,000 10,500,000 10,500,000
2 0.46 160,000,000
55,800,000 0.25 11,160,000 44,640,000 2.15 81,600,000 81,000,000 81,000,000
700,000,000
3 0.48 65,000,000 0.26 13,412,698 51,587,302 1.67 135,400,000 133,100,000 133,100,000
4 0.51 140,000,000
72,100,000 0.27 15,328,346 56,771,654 1.19 251,200,000 239,800,000 239,800,000
600,000,000
5 0.54 79,500,000 0.40 22,714,286 56,785,714 1.05 346,000,000 321,000,000 321,000,000
120,000,000
6 0.57 82,000,000 0.42 24,253,521 57,746,479 0.94 418,200,000 419,900,000 380,000,000
500,000,000
7 0.60 82,200,000 0.42 24,312,676 57,887,324 0.81 518,400,000 504,100,000 459,100,000
100,000,000
Tonelaje (t)

8 0.63 105,000,000 0.53 36,372,549 68,627,451 0.74 654,900,000 610,200,000 558,500,000

400,000,000
9 0.66 106,000,000 0.53 36,718,954 69,281,046 0.71 702,000,000 643,900,000 588,100,000
80,000,000
10 0.69 107,000,000 0.53 37,065,359 69,934,641 0.68 733,300,000 664,600,000 605,900,000
11 0.72 300,000,000
108,000,000 0.53 37,411,765 70,588,235 0.67 756,800,000 681,500,000 621,700,000
60,000,000
12 0.88 132,200,000 0.62 50,595,062 81,604,938 0.64 788,800,000 703,600,000 639,500,000
13 0.90 132,600,000 0.62 50,748,148 81,851,852 0.63 799,800,000 710,800,000 644,100,000 200,000,000
40,000,000
14 0.93 134,900,000 0.62 51,628,395 83,271,605 0.61 817,000,000 721,200,000 648,800,000
15 0.95 150,000,000
20,000,000 0.66 59,638,554 90,361,446 0.59 828,000,000 780,000,000 660,000,000
100,000,000
16 0.98 152,000,000 0.66 60,433,735 91,566,265 0.59 828,000,000 785,000,000 665,000,000
17 1.00 154,000,000 0 0.66 61,228,916 92,771,084 0.59 828,000,000 790,000,000 670,000,000
0
18 1.03 156,000,000 1 2
0.663 4 62,024,096
5 6 7 893,975,904
9 10 11 0.59 12 13 828,000,000
14 15 16 17 795,000,000
18 19 20 675,000,000
19 1.05 158,000,000 0.66 62,819,277 95,180,723 0.59
Axis Title 828,000,000 800,000,000 680,000,000
20 1.08 160,000,000 0.66 63,614,458 96,385,542 0.59 828,000,000 805,000,000 685,000,000
Mi neral Des monte NPV
de caja descontado (10%)

NPV
[US$]
10,500,000
81,000,000
133,100,000
239,800,000
321,000,000
399,950,000
481,600,000
584,350,000
616,000,000
635,250,000
651,600,000
671,550,000
677,450,000
685,000,000
720,000,000
725,000,000
730,000,000
730,000,000
730,000,000
730,000,000
 Pit optimization parameters
Selling Price 1200.00 US$/oz
Selling Cost 5.00 US$/oz
Recovery 0.80
Royalty 0.10
Mining Cost 1.50 US$/t ore
Processing Cost 4.00 US$/t ore
G&A 1.00 US$/t ore

Block size
X 50.00 m
Y 50.00 m
Z 50.00 m
Density 3.00 t/m3
Tonnage 375000.00 t

Ley de corte económica 0.23 g/t

Ley de corte interna 0.18 g/t

Fase_1 Cant. Tonelaje Ley

Bloques de mineral 5.00 1,875,000 0.60
Bloques de desmonte 4.00 1,500,000 0.00
Fase 1: RF 0.60 720 US$/oz

Leyes g/t 1 2 3 4 5 6
4600 0.10 0.10 0.50 0.15 0.15 0.17
4580 0.10 0.20 0.30 0.60 0.17 0.80
4560 0.20 0.10 0.30 0.60 0.80 0.70
4540 0.10 0.10 0.50 0.10 0.10 0.10
4520 0.10 0.10 0.10 1.50 1.00 0.50
4500 0.10 0.10 0.10 0.10 0.10 0.10
4480 0.10 0.10 0.10 0.50 0.50 0.50
4460 0.10 0.10 0.10 1.00 1.00 1.00

Leyes g/t 1 2 3 4 5 6
- - - - - -
4600 -18,168 -18,168 6,659 -15,065 -15,065 -13,824
4580 -18,168 -11,962 -5,755 12,865 -13,824 25,279
4560 -11,962 -18,168 -5,755 12,865 25,279 19,072
4540 -18,168 -18,168 6,659 -18,168 -18,168 -18,168
4520 -18,168 -18,168 -18,168 68,726 37,692 6,659
4500 -18,168 -18,168 -18,168 -18,168 -18,168 -18,168
4480 -18,168 -18,168 -18,168 6,659 6,659 6,659
4460 -18,168 -18,168 -18,168 37,692 37,692 37,692

NV Acum*100 1 2 3 4 5 6
0 0 0 0 0 0
4600 -18,168 -18,168 6,659 -15,065 -15,065 -13,824
4580 -36,337 -30,130 904 -2,200 -28,889 11,455
4560 -48,298 -48,298 -4,851 10,665 -3,610 30,527
4540 -66,466 -66,466 1,807 -7,503 -21,778 12,359
4520 -84,635 -84,635 -16,361 61,223 15,914 19,017
4500 -102,803 -102,803 -34,529 43,054 -2,255 849
4480 -120,971 -120,971 -52,698 49,713 4,404 7,507
4460 -139,140 -139,140 -70,866 87,405 42,096 45,199
LG*100 1 2 3 4 5 6
0 0 0 0 0 0
4600 -18,168 -18,168 6,659 -8,406 -10,606 -13,824
4580 -36,337 -48,298 -17,265 4,459 -24,430 12,304
4560 -48,298 -84,635 -53,149 -6,599 849 31,376
4540 -66,466 -114,765 -82,828 -60,652 -28,377 13,207
4520 -84,635 -151,101 -131,126 -21,605 -5,691 13,326
4500 -102,803 -187,438 -185,631 -88,071 -23,859 -4,842
4480 -120,971 -223,774 -240,136 -135,918 -83,667 -16,352
4460 -139,140 -260,111 -294,640 -152,731 -93,822 -38,468
 7 8 9 10 11 12
0.30 0.10 0.20 0.10 0.10 0.40
0.20 0.10 0.20 0.10 0.50 0.50
0.20 0.70 0.10 0.50 0.10 1.00
0.80 0.50 0.10 0.10 1.00 1.00
0.10 0.50 0.50 1.00 1.00 0.10
0.50 0.50 0.10 1.00 1.00 0.10
0.10 0.10 1.00 0.10 0.10 0.10
1.00 1.00 0.10 0.10 0.10 0.10

7 8 9 10 11 12
- - -
-5,755 -18,168 -11,962 -18,168 -18,168 452
-11,962 -18,168 -11,962 -18,168 6,659 6,659
-11,962 19,072 -18,168 6,659 -18,168 37,692
25,279 6,659 -18,168 -18,168 37,692 37,692
-18,168 6,659 6,659 37,692 37,692 -18,168
6,659 6,659 -18,168 37,692 37,692 -18,168
-18,168 -18,168 37,692 -18,168 -18,168 -18,168
37,692 37,692 -18,168 -18,168 -18,168 -18,168

7 8 9 10 11 12
0 0 0 0 0 0
-5,755 -18,168 -11,962 -18,168 -18,168 452
-17,716 -36,337 -23,923 -36,337 -11,510 7,110
-29,678 -17,265 -42,091 -29,678 -29,678 44,802
-4,399 -10,606 -60,260 -47,846 8,014 82,494
-22,568 -3,948 -53,601 -10,154 45,706 64,326
-15,909 2,711 -71,770 27,538 83,398 46,158
-34,078 -15,457 -34,078 9,369 65,230 27,989
3,614 22,235 -52,246 -8,799 47,061 9,821
 7 8 9 10 11 12
0 0 0 0 0 0
6,549 -4,509 -11,962 -18,168 -18,168 452
13,659 -22,677 -14,212 -48,298 -29,678 -11,058
1,698 9,712 -25,721 -43,890 -73,568 15,124
26,976 16,370 -37,231 -73,568 -32,713 131,157
-9,242 23,029 -30,573 -40,727 48,663 150,681
-2,583 128 -48,741 2,957 86,355 132,513
-38,920 -18,041 -24,581 -15,211 68,187 114,344
-12,738 9,497 -42,749 -33,380 31,850 78,008
 Pit optimization parameters
Selling Price 1200.00 US$/oz
Selling Cost 5.00 US$/oz
Recovery 0.80
Royalty 0.10
Mining Cost 1.50 US$/t ore
Processing Cost 4.00 US$/t ore
G&A 1.00 US$/t ore

Block size
X 50.00 m
Y 50.00 m
Z 50.00 m
Density 3.00 t/m3
Tonnage 375000.00 t

Ley de corte económica 0.23 g/t

Ley de corte interna 0.18 g/t

Fase_2 Cant. Tonelaje Ley

Bloques de mineral 15.00 5,625,000 0.53
Bloques de desmonte 10.00 3,750,000 0.00
Fase 1: RF 0.60 800 US$/oz

Leyes g/t 1 2 3 4 5 6
4600 0.10 0.10
4580 0.10 0.20 0.30
4560 0.20 0.10 0.30 0.60 0.70
4540 0.10 0.10 0.50 0.10 0.10 0.10
4520 0.10 0.10 0.10 1.50 1.00 0.50
4500 0.10 0.10 0.10 0.10 0.10 0.10
4480 0.10 0.10 0.10 0.50 0.50 0.50
4460 0.10 0.10 0.10 1.00 1.00 1.00

Leyes g/t 1 2 3 4 5 6
- - - - - -
4600 -17,474 -17,474
4580 -17,474 -10,573 -3,672
4560 -10,573 -17,474 -3,672 17,032 23,933
4540 -17,474 -17,474 10,131 -17,474 -17,474 -17,474
4520 -17,474 -17,474 -17,474 79,142 44,637 10,131
4500 -17,474 -17,474 -17,474 -17,474 -17,474 -17,474
4480 -17,474 -17,474 -17,474 10,131 10,131 10,131
4460 -17,474 -17,474 -17,474 44,637 44,637 44,637

NV Acum*100 1 2 3 4 5 6
0 0 0 0 0 0
4600 -17,474 -17,474 - - - -
4580 -34,948 -28,047 -3,672 - - -
4560 -45,520 -45,520 -7,343 17,032 - 23,933
4540 -62,994 -62,994 2,788 -442 -17,474 6,459
4520 -80,468 -80,468 -14,686 78,700 27,163 16,590
4500 -97,942 -97,942 -32,160 61,227 9,689 -884
4480 -115,416 -115,416 -49,634 71,357 19,820 9,247
4460 -132,890 -132,890 -67,108 115,994 64,456 53,884

LG*100 1 2 3 4 5 6
 0 0 0 0 0 0
4600 -17,474 -17,474 - - - -
4580 -34,948 -45,520 -21,145 - - -
4560 -45,520 -80,468 -52,863 -4,113 - 23,933
4540 -62,994 -108,515 -77,680 -53,305 -16,454 34,642
4520 -80,468 -143,462 -123,201 1,020 28,183 44,773
4500 -97,942 -178,410 -175,622 -61,974 10,709 27,299
4480 -115,416 -213,358 -228,044 -104,265 -42,154 19,956
4460 -132,890 -248,305 -280,465 -112,050 -39,809 14,075
 7 8 9 10 11 12
0.10 0.20 0.10 0.10 0.40
0.20 0.10 0.20 0.10 0.50 0.50
0.20 0.70 0.10 0.50 0.10 1.00
0.80 0.50 0.10 0.10 1.00 1.00
0.10 0.50 0.50 1.00 1.00 0.10
0.50 0.50 0.10 1.00 1.00 0.10
0.10 0.10 1.00 0.10 0.10 0.10
1.00 1.00 0.10 0.10 0.10 0.10

7 8 9 10 11 12
- - -
-17,474 -10,573 -17,474 -17,474 3,230
-10,573 -17,474 -10,573 -17,474 10,131 10,131
-10,573 23,933 -17,474 10,131 -17,474 44,637
30,834 10,131 -17,474 -17,474 44,637 44,637
-17,474 10,131 10,131 44,637 44,637 -17,474
10,131 10,131 -17,474 44,637 44,637 -17,474
-17,474 -17,474 44,637 -17,474 -17,474 -17,474
44,637 44,637 -17,474 -17,474 -17,474 -17,474

7 8 9 10 11 12
0 0 0 0 0 0
- -17,474 -10,573 -17,474 -17,474 3,230
-10,573 -34,948 -21,145 -34,948 -7,343 13,360
-21,145 -11,015 -38,619 -24,817 -24,817 57,997
9,689 -884 -56,093 -42,291 19,820 102,634
-7,785 9,247 -45,962 2,346 64,456 85,160
2,346 19,378 -63,436 46,982 109,093 67,686
-15,128 1,904 -18,800 29,509 91,619 50,212
29,509 46,540 -36,273 12,035 74,145 32,738

7 8 9 10 11 12
0 0 0 0 0 0
- -4,113 -10,573 4,828 -12,646 3,230
13,360 -21,451 22,302 -12,646 -2,515 10,845
13,497 43,447 14,959 -2,515 -27,332 100,697
54,462 53,578 7,616 -21,757 42,700 291,278
36,988 63,709 20,534 22,880 188,644 318,440
47,119 66,496 3,060 124,188 233,281 300,967
12,171 51,368 77,205 106,714 215,807 283,493
49,465 96,005 59,732 89,240 180,859 248,545
 Pit optimization parameters
Selling Price 1200.00 US$/oz
Selling Cost 5.00 US$/oz
Recovery 0.80
Royalty 0.10
Mining Cost 1.50 US$/t ore
Processing Cost 4.00 US$/t ore
G&A 1.00 US$/t ore

Block size
X 50.00 m
Y 50.00 m
Z 50.00 m
Density 3.00 t/m3
Tonnage 375000.00 t

Ley de corte económica 0.23 g/t

Ley de corte interna 0.18 g/t
Fase_Final Cant. Tonelaje Ley
Bloques de mineral 12.00 4,500,000 0.54
Bloques de desmonte 16.00 6,000,000 0.00

Mineral total 12,000,000

Desmonte tota 11,250,000

Vida mina 11.77 a

Ritmo annual 1,019,427 t/a
Ritmo diario 2,793 t/d
Fase 1: RF 0.60 1080 US$/oz

Leyes g/t 1 2 3 4 5 6
4600
4580
4560 0.20
4540 0.10 0.10
4520 0.10 0.10 0.10
4500 0.10 0.10 0.10 0.10 0.10 0.10
4480 0.10 0.10 0.10 0.50 0.50 0.50
4460 0.10 0.10 0.10 1.00 1.00 1.00

Leyes g/t 1 2 3 4 5 6
- - - - - -
4600
4580
4560 -5,711
4540 -15,043 -15,043
4520 -15,043 -15,043 -15,043
4500 -15,043 -15,043 -15,043 -15,043 -15,043 -15,043
4480 -15,043 -15,043 -15,043 22,284 22,284 22,284
4460 -15,043 -15,043 -15,043 68,943 68,943 68,943

NV Acum*100 1 2 3 4 5 6
0 0 0 0 0 0
4600 - - - - - -
4580 - - - - - -
4560 -5,711 - - - - -
4540 -20,755 -15,043 - - - -
4520 -35,798 -30,086 -15,043 - - -
4500 -50,841 -45,130 -30,086 -15,043 -15,043 -15,043
4480 -65,884 -60,173 -45,130 7,241 7,241 7,241
4460 -80,928 -75,216 -60,173 76,183 76,183 76,183

LG*100 1 2 3 4 5 6
 0 0 0 0 0 0
4600 - - - - - -
4580 - - - - - -
4560 -5,711 - - - - -
4540 -20,755 -20,755 - - - -
4520 -35,798 -50,841 -35,798 - - -
4500 -50,841 -80,928 -80,928 -50,841 -15,043 -15,043
4480 -65,884 -111,014 -126,057 -73,687 -42,634 33,549
4460 -80,928 -141,101 -171,187 -49,874 26,309 102,492
 7 8 9 10 11 12
0.10 0.40
0.10 0.50 0.50
0.10 0.50 0.10 1.00
0.50 0.10 0.10 1.00 1.00
0.10 0.50 0.50 1.00 1.00 0.10
0.50 0.50 0.10 1.00 1.00 0.10
0.10 0.10 1.00 0.10 0.10 0.10
1.00 1.00 0.10 0.10 0.10 0.10

7 8 9 10 11 12
- - -
-15,043 12,952
-15,043 22,284 22,284
-15,043 22,284 -15,043 68,943
22,284 -15,043 -15,043 68,943 68,943
-15,043 22,284 22,284 68,943 68,943 -15,043
22,284 22,284 -15,043 68,943 68,943 -15,043
-15,043 -15,043 68,943 -15,043 -15,043 -15,043
68,943 68,943 -15,043 -15,043 -15,043 -15,043

7 8 9 10 11 12
0 0 0 0 0 0
- - - - -15,043 12,952
- - - -15,043 7,241 35,236
- - -15,043 7,241 -7,803 104,178
- 22,284 -30,086 -7,803 61,140 173,121
-15,043 44,568 -7,803 61,140 130,082 158,078
7,241 66,851 -22,846 130,082 199,025 143,034
-7,803 51,808 46,097 115,039 183,982 127,991
61,140 120,751 31,053 99,996 168,938 112,948

7 8 9 10 11 12
 0 0 0 0 0 0
- - - - -15,043 82,704
- - - -7,803 69,752 173,368
- - 7,241 62,511 138,132 419,051
- 22,284 55,271 145,935 314,873 763,764
-15,043 85,357 153,738 253,733 590,643 817,663
40,790 161,540 192,594 460,561 659,586 802,620
94,689 215,440 330,479 445,518 644,543 787,577
163,631 284,382 315,435 430,474 614,456 757,490
Ritmos de producción
Mineral 1,019,427 t/año
Mina 2,019,427 t/año
Desmonte 1,000,000 t/año
Mineral Desmonte
Fase Mineral Desmonte Tiempo Fin Tiempo Inicio
Fase 1 1,875,000 1,500,000 1.84 1.84 1.50 -3.89
Fase 2 5,625,000 3,750,000 5.52 7.36 3.75 -2.39
Fase Final 4,500,000 6,000,000 4.41 11.77 6.00 1.36

12,000,000.00 11,250,000.00 -4
 Tonelaje
7,000,000.00
6,000,000.00
5,000,000.00
4,000,000.00
3,000,000.00
2,000,000.00
1,000,000.00
0
-3 -2 -1 1 2 3 4 5 6 7
1,000,000.00
2,000,000.00
3,000,000.00
4,000,000.00
5,000,000.00
6,000,000.00
7,000,000.00
8 9 10 11 12 13 14 15 16 17 18 19
20 21 22