Proyecto 2 Ecomin Roberto Abalos Final

Mina Planta Refineria
Qm Qc Qr
Lastre
Qm-Qc
I= sQr
C =mQc + cQc + e(Qm - Qc) + f
B=I-C
v=B-VdT
B = (s-r)Qr - mQc - cQc - e(Qm - Qc) - f
V=(s-r)Qr - mQc - cQc - e(Qm - Qc) - (f + Vd)T
Qr = g y Qc
V=Qc[(s-r) g y - c + e - m] - eQm - ( f + Vd)T
Mina limita operacin T=Qm/M
V=Qc[(s-r)gy - c + e - m] - Qm[(f+dv)/M + e]
dV/dg=dQc/dg[(s-r)gy - c + e - m] - dQm/dg[(f+dv)/M + e]
gm= (c - e + m)/(s-r)y
Planta limita operacin T=Qc/C
V=Qc[(s-r)gy - c + e - m] - Qc[(f+dv)/C] - eQm

dV/dg=dQc/dg[(s-r)gy - c + e - (f+dv)/C - m] - e dQm/dg
gm= [(c + m - e + (f +dV)/C]/(s-r)y
Refineria limita operacin T=Qr/R
V=Qc[(s-r)gy - c + e - m] - Qr[(f+dv)/R] - eQm

dV/dg=dQc/dg[(s-r)gy - c + e - m - (f+dv)/R)gy] - e dQm/dg
gm= [(c -e + m)/[(s-r-(f +dV)/R)y]
Qm: cantidad de material
Qc: cantidad de mineral
Qr: cantidad de producto
Qm - Qc: cantidad de lastre
Si d es la tasa de descuento, la diferencia V entre el valor presente(V) de las Reservas remanentes en t=o y t=T es: v=B - VdT
Se busca Programar la explotacion minera de tal manera que la disminucion en el Valor presente remantente ocurra lo mas rap
postible, esto debido a que los beneficios posteriores obtienen descuentos mas que los capturados anteriormente -> V debe
maximizarse, Donde T esta relacionado con las Capacidades de Restriccion
Cuando una capacidad domina la extraccion, es posible maximizar el VPN mediante la obtencion de ley de corte para cada
limitante, para ello se deriva el VPN e iguala a cero
El problema geomtricamente es una de cuatro superficies que se intersectan formando colinas. Los picos son comparativame
fciles de localizar, pero las crestas y valles donde se cruzan son ms difciles (Lane 1988). Los puntos infinitos son posibles
candidatos para los grados ptimos de corte. Por esta razn, el mximo se localiza mejor mediante un proceso de bsqueda. La
tcnica de bsqueda de la Seccin Dorada para calcular los grados ptimos de corte de depsitos metlicos se ha encontrado
bastante efectiva.
ntes en t=o y t=T es: v=B - VdT
nte remantente ocurra lo mas rapido

rados anteriormente -> V debe
ion de ley de corte para cada
nas. Los picos son comparativamente

puntos infinitos son posibles
iante un proceso de bsqueda. La
itos metlicos se ha encontrado
Clculo de las Leyes ptimas de corte
Uno de los mtodos ms rpidos para calcular el punto ptimo de las funciones unimodales es el mtodo de eliminacin. En el
incertidumbre del problema. En el siguiente paso, al seleccionar puntos de prueba en el espacio de incertidumbre y evaluar y c
se eliminar una parte del espacio de incertidumbre. Este procedimiento de reduccin se repite hasta que el intervalo de incer
valor positivo especificado , donde es la precisin deseable para determinar los grados ptimos de corte (Rardin 1998).
La relacin de la longitud restante, despus del proceso de eliminacin, con la longitud inicial en cada dimensin se denomina
dicotmica, el mtodo de bsqueda Fibonacci y el mtodo de bsqueda de la Seccin Dorada son ejemplos de mtodos de elim
reduccin del mtodo de bsqueda de la Seccin Dorada es ptima e iguala 0,618 (este nmero se llama el nmero de oro). En
longitud inicial ser igual a 0,382. Adems, con la regla de la Seccin de Oro se entiende que cada etapa de la reduccin del ran
objetivo slo necesita ser evaluada en un nuevo punto (Chong y Zak 1996, Rao 1996, Bazarra, Hanif y Shetty 1993 ).
Metodo de Busqueda Seccion Aurea
En el primer paso, suponga (L, U) que el intervalo inicial de incertidumbre y tenga en cuenta que el intervalo inicial incluye el
punto ptimo. Luego seleccione dos puntos de prueba, g1 y g2 . Las ubicaciones de estos puntos son:
En el siguiente paso, la funcin objetivo se evaluar en los puntos g1 y g2. Dependiendo del valor de la funcin objetivo de esto
puntos, la longitud del nuevo intervalo de incertidumbre se reduce sucesivamente en cada iteracin
El proceso se repite con una nueva observacin. Repitiendo esto en la nueva gama encontrar el punto ptimo con la precisin
deseable.
ptimas de corte
s el mtodo de eliminacin. En el primer paso de este mtodo se calcula el espacio de

cio de incertidumbre y evaluar y comparar la funcin objetivo en estos puntos de prueba,
te hasta que el intervalo de incertidumbre en cada direccin es menor que un pequeo
timos de corte (Rardin 1998).
en cada dimensin se denomina relacin de reduccin. El mtodo de bsqueda

son ejemplos de mtodos de eliminacin. Entre estos mtodos, la proporcin de
ero se llama el nmero de oro). En este mtodo, la relacin de la longitud eliminada a la
cada etapa de la reduccin del rango de incertidumbre (excepto la primera), la funcin
Hanif y Shetty 1993 ).
que el intervalo inicial incluye el

tos son:
alor de la funcin objetivo de estos

eracin
el punto ptimo con la precisin

ECOMIN LTDA.
Economa y Proyectos
Proyecto: ESTUDIO DE ESTRATEGIA DE LEYES DE CORTE

N Proyecto: PRJ-02/COG-12017
Distribucin tonelaje-ley para cada uno de pushback asociados a cada conjunto de pits anidado
Tabla B: Parmetros de diseo y econmicos

Capacidad mina M 31500 Ktons/ao 31.5 Mt/ao
Capacidad planta C 17640 Ktons/ao 17.64 Mt/ao
Capacidad Refineria R 150 Ktons/ao 0.15 Mt/ao
precio cobre s 2.3 US$/lb 5070.5 US$/ton
Costo mina-mineral m 3.6 $/ton
Costo mina-esteril e 2.1 $/ton
Costo Planta c 5.2 $/ton
Costo Refineria r 840 $/tonCuF
Costo fijo f 7100 K$/ao 7.1 MUS$/ao
Esc. Precio Cu %s 2.3 %/ao
Esc. Costo mina %m 2.5 %/ao
Esc. Costo planta %c 2.8 %/ao
Esc. Costo refinacion %r 3.4 %/ao
Esc. Costo fijo %f 2.6 %/ao
Rec. Cobre y 90 %
Costo capital d 10 %
Valor Presente Inicial V 0 MUS$
njunto de pits anidados.
Material
Leyes %Cu Ley Media (%) Pushback 3 (t) Tonelaje (Mt) Ley Media Qm (Mt)
0 0.15 0.075 12845000.00 12.85 0.44 71.76
0.15 0.2 0.175 3947000.00 3.95 0.52 71.76
0.2 0.25 0.225 3875000.00 3.88 0.54 71.76
0.25 0.3 0.275 3803000.00 3.80 0.57 71.76
0.3 0.35 0.325 3516000.00 3.52 0.59 71.76
0.35 0.4 0.375 3373000.00 3.37 0.61 71.76
0.4 0.45 0.425 3301000.00 3.30 0.63 71.76
0.45 0.5 0.475 3229000.00 3.23 0.65 71.76
0.5 0.55 0.525 3014000.00 3.01 0.67 71.76
0.55 0.6 0.575 2799000.00 2.80 0.68 71.76
0.6 0.65 0.625 2727000.00 2.73 0.69 71.76
0.65 0.7 0.675 2655000.00 2.66 0.70 71.76
0.7 0.7 22676000.00 22.68 0.70 71.76
Suma 71760000.00 71.76
Leyes %Cu Ley Media (%) Pushback 5 (t) Tonelaje (Mt) Ley Media Qm (Mt)
0 0.15 0.075 16028000.00 16.03 0.37 68.50
0.15 0.2 0.175 4932000.00 4.93 0.46 68.50
0.2 0.25 0.225 4589000.00 4.59 0.49 68.50
0.25 0.3 0.275 4384000.00 4.38 0.52 68.50
0.3 0.35 0.325 4247000.00 4.25 0.55 68.50
0.35 0.4 0.375 3836000.00 3.84 0.58 68.50
0.4 0.45 0.425 3699000.00 3.70 0.60 68.50
0.45 0.5 0.475 3493000.00 3.49 0.63 68.50
0.5 0.55 0.525 3151000.00 3.15 0.65 68.50
0.55 0.6 0.575 3014000.00 3.01 0.67 68.50
0.6 0.65 0.625 2740000.00 2.74 0.68 68.50
0.65 0.7 0.675 2466000.00 2.47 0.70 68.50
0.7 0.7 11918000.00 11.92 0.70 68.50
Suma 68497000.00 68.50
Material Circulante Relaciones del Diseo minero
Qc (Mt) Qr (Mt) Esteril (Mt) Qc/Qm Qr/Qc Qr/Qm (s-r)gy (-c+e-m)
71.76 0.28 0.00 1.000 0.004 0.004 16.70 -6.7
58.92 0.27 12.85 0.821 0.005 0.004 19.72 -6.7
54.97 0.27 16.79 0.766 0.005 0.004 20.66 -6.7
51.09 0.26 20.67 0.712 0.005 0.004 21.57 -6.7
47.29 0.25 24.47 0.659 0.005 0.003 22.47 -6.7
43.77 0.24 27.99 0.610 0.006 0.003 23.28 -6.7
40.40 0.23 31.36 0.563 0.006 0.003 24.03 -6.7
37.10 0.22 34.66 0.517 0.006 0.003 24.73 -6.7
33.87 0.20 37.89 0.472 0.006 0.003 25.36 -6.7
30.86 0.19 40.90 0.430 0.006 0.003 25.89 -6.7
28.06 0.17 43.70 0.391 0.006 0.002 26.28 -6.7
25.33 0.16 46.43 0.353 0.006 0.002 26.55 -6.7
22.68 0.14 49.08 0.316 0.006 0.002 26.65 -6.7
Relaciones del Diseo minero

Qc (Mt) Qr (Mt) Esteril (Mt) Qc/Qm Qr/Qc Qr/Qm (s-r)gy (-c+e-m)
68.50 0.23 0.00 1.000 0.003 0.003 14.15 -6.7
52.47 0.22 16.03 0.766 0.004 0.003 17.60 -6.7
47.54 0.21 20.96 0.694 0.004 0.003 18.74 -6.7
42.95 0.20 25.55 0.627 0.005 0.003 19.83 -6.7
38.56 0.19 29.93 0.563 0.005 0.003 20.89 -6.7
34.32 0.18 34.18 0.501 0.005 0.003 21.94 -6.7
30.48 0.17 38.02 0.445 0.005 0.002 22.91 -6.7
26.78 0.15 41.72 0.391 0.006 0.002 23.84 -6.7
23.29 0.14 45.21 0.340 0.006 0.002 24.70 -6.7
20.14 0.12 48.36 0.294 0.006 0.002 25.44 -6.7
17.12 0.11 51.37 0.250 0.006 0.002 26.06 -6.7
14.38 0.09 54.11 0.210 0.006 0.001 26.49 -6.7
11.92 0.08 56.58 0.174 0.006 0.001 26.65 -6.7
Vida Util (aos) Beneficio Valorizacion
Qm/M Qc/C Qr/R Max T Bm (MUS$) Bc (MUS$) Br (MUS$) Vm (MUS$)
2.28 4.07 1.89 4.07 550.84 538.13 553.61 550.8427418
2.28 3.34 1.83 3.34 600.22 592.69 603.40 600.2238152
2.28 3.12 1.79 3.12 600.37 594.42 603.84 600.3694156
2.28 2.90 1.74 2.90 593.14 588.75 596.98 593.1353442
2.28 2.68 1.67 2.68 578.80 575.94 583.08 578.7957403
2.28 2.48 1.61 2.48 558.84 557.40 563.62 558.8447285
2.28 2.29 1.53 2.29 533.28 533.20 538.60 533.2838133
2.28 2.10 1.45 2.28 501.98 503.23 507.89 501.9842552
2.28 1.92 1.35 2.28 465.22 467.76 471.78 465.2201938
2.28 1.75 1.26 2.28 425.17 428.92 432.40 425.1661432
2.28 1.59 1.16 2.28 382.64 387.52 390.56 382.640714
2.28 1.44 1.06 2.28 336.02 342.00 344.67 336.0176712
2.28 1.29 0.95 2.28 285.57 292.62 294.98 285.571154
Vida Util (aos) Beneficio Valorizacion

Qm/M Qc/C Qr/R Max T Bm (MUS$) Bc (MUS$) Br (MUS$) Vm (MUS$)
2.17 3.88 1.53 3.88 351.19 339.06 355.78 351.1872474
2.17 2.97 1.46 2.97 412.80 407.13 417.91 412.8049853
2.17 2.69 1.40 2.69 412.99 409.29 418.46 412.9869213
2.17 2.43 1.34 2.43 404.42 402.57 410.33 404.4199138
2.17 2.19 1.27 2.19 387.89 387.81 394.32 387.8895895
2.17 1.95 1.19 2.17 363.79 365.42 370.80 363.7906284
2.17 1.73 1.10 2.17 334.72 337.89 342.35 334.7210551
2.17 1.52 1.01 2.17 299.65 304.31 307.94 299.6477243
2.17 1.32 0.91 2.17 259.88 265.94 268.88 259.8778678
2.17 1.14 0.81 2.17 218.00 225.34 227.71 218.0031785
2.17 0.97 0.70 2.17 172.21 180.76 182.66 172.2112373
2.17 0.82 0.60 2.17 125.37 135.02 136.54 125.3659357
2.17 0.68 0.50 2.17 78.51 89.15 90.40 78.51052654
Valorizacion
Vc (MUS$) Vr (MUS$) Ve
538.1342248 553.6077817 365.1775277
592.6853379 630.3737528 431.1006882
CTL Pushback 3
80.00 0.80
594.4195834 639.1023021 441.6816659 70.00 0.70
60.00 0.60
588.7451775 640.3771494 446.7210392
50.00 0.50
Ley Media (%)

Tonelaje (Mt)
575.9362596 634.469367 446.0743967 40.00 0.40 Qc (Mt)

557.4004179 622.3887454 439.9978394 30.00 0.30 Ley Cut.
20.00 0.20
533.197116 604.4499669 428.6332641 10.00 0.10
503.2261917 580.6801549 404.0113972 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
467.7617845 551.3503817 374.4226209 0. 0 0 . 0 0. 0 0 . 0 0 . 0 0 . 0
428.9208518 518.2998121 342.1859665

Ley de Corte
387.5220043 482.337898 307.9602754
341.9965635 442.1676189 270.4367067
292.6186688 398.060047 229.8358957
Valorizacion
Vc (MUS$) Vr (MUS$) Ve
339.0565995 355.7801553 234.1759769 CTL Pushback 5
407.1255166 451.5687878 306.6256978 80.00 0.80
70.00 0.70
409.2925546 462.4756044 316.5826633
60.00 0.60
402.5725937 463.9853526 319.2020623 50.00 0.50
Ley Media (%)
Tonelaje (Mt)
387.8068045 457.1750139 314.8647693 40.00 0.40 Tonelaje.

30.00 0.30 Ley Cut.
365.4172368 442.5827499 295.6941855
20.00 0.20
337.8916318 422.1815776 272.0660238 10.00 0.10
304.3071274 395.5458507 243.5579227 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
265.9431837 363.8181028 211.232419 0. 0 0. 0 0 . 0 0 . 0 0 . 0 0 . 0
Ley de Corte
20.00 0.20
Ley
To
10.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0. 0 0 . 0 0 . 0 0 . 0 0 . 0
225.336754 329.2652346 177.1960772
180.7579307 290.5409727 139.9757376 Ley de Corte
135.0154636 250.1791961 101.8992116

89.15260545 209.2114853 63.81447015
Curva Mineral/Material PushBack 3
0.80
1.2
0.70
0.60 1
0.50
Ley Media (%)
0.40 0.8
Qc (Mt) Ley de Corte (%)
0.30 Ley Cut. Ley Media (%)
Qc/Qm
0.6
0.20
0.10 0.4
0.00
0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Curva Mineral/Material PushBack 5

1.2
.80
.70 1
.60
.50 0.8
Ley de Corte (%)
Ley Media (%)
.40 Tonelaje. Ley Media (%)

Qc/Qm
.30 0.6
Ley Cut.
.20
0.4
.10
.00 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
.20
0.4
Ley
.10
.00 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Curva Producto/Mineral PushBack 3 Curva Produc
0.0045
0.007
0.004
0.006
0.0035
0.005 0.003
Ley de Corte (%) 0.0025
0.004
Qr/Qc
Ley Media (%)
Qr/Qc
0.002
0.003
0.0015
0.002 0.001
0.001 0.0005
0
0
0 0.1 0.2 0.3
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Curva Producto/Mineral PushBack 5 Curva

0.007 0.004
0.006 0.0035
0.005 0.003
Ley de Corte (%) 0.0025
0.004 Ley Media (%)
Qr/Qm
Qr/Qc
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0
0.003
Qr
Q
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0
Curva Producto/Material PushBack 3
0.0045
0.004
0.0035
0.003
Ley de Corte (%)
0.0025 Ley Media (%)
0.002
0.0015
0.001
0.0005
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.004
0.0035
0.003
0.0025 Column V
Column V
Qr/Qm
0.002
0.0015
0.001
0.0005
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Qr
0.0015
0.001
0.0005
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Intervalo de busqueda Push Back 3
Iteracion L g1 g2 U Vp
1 0 0.2674 0.4326 0.7 0
Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

F(g1) 71.76 50.63 0.25 2.28 2.87 0.57 21.59
F(g2) 71.76 39.23 0.21 2.28 2.22 0.63 23.95
Iteracion L g1 g2 U Ve
2 0 0.1652532 0.2673468 0.4326 443.36

F(g1) 71.76 57.68 0.27 2.28 3.27 0.53 20.13
F(g2) 71.76 50.63 0.25 2.28 2.87 0.57 21.59
3 0.1652532 0.26737968 0.33047352 0.4326 346.56

F(g1) 71.76 50.63 0.25 2.28 2.87 0.57 21.59
F(g2) 71.76 46.28 0.24 2.28 2.62 0.59 22.49
4 0.1652532 0.22836736 0.26735936 0.33047352 367.70

F(g1) 71.76 53.32 0.26 2.28 3.02 0.55 21.03
F(g2) 71.76 50.63 0.25 2.28 2.87 0.57 21.59
5 0.22836736 0.26737192 0.29146897 0.33047352 363.08

F(g1) 71.76 50.63 0.25 2.28 2.87 0.57 21.59
F(g2) 71.76 48.97 0.24 2.28 2.78 0.58 21.94
6 0.26737192 0.29147673 0.30636871 0.33047352 364.46

F(g1) 71.76 48.97 0.24 2.28 2.78 0.58 21.94
F(g2) 71.76 47.94 0.24 2.28 2.72 0.58 22.15
7 0.26737192 0.28226869 0.29147193 0.30636871 364.16

F(g1) 71.76 49.60 0.25 2.28 2.81 0.57 21.80
F(g2) 71.76 48.97 0.24 2.28 2.78 0.58 21.94
8 0.28226869 0.2914749 0.2971625 0.30636871 364.23

F(g1) 71.76 48.97 0.24 2.28 2.78 0.58 21.94
F(g2) 71.76 48.58 0.24 2.28 2.75 0.58 22.02
9 0.28226869 0.28795813 0.29147307 0.2971625 364.21

F(g1) 71.76 49.21 0.24 2.28 2.79 0.57 21.88
F(g2) 71.76 48.97 0.24 2.28 2.78 0.58 21.94
10 0.28226869 0.28578476 0.28795699 0.29147307 364.22

F(g1) 71.76 49.36 0.25 2.28 2.80 0.57 21.85
F(g2) 71.76 49.21 0.24 2.28 2.79 0.57 21.88
11 0.28578476 0.28795769 0.28930013 0.29147307 364.22

F(g1) 71.76 49.21 0.24 2.28 2.79 0.57 21.88
F(g2) 71.76 49.12 0.24 2.28 2.78 0.58 21.90
12 0.28795769 0.28930057 0.29013019 0.29147307 364.22

F(g1) 71.76 49.12 0.24 2.28 2.78 0.58 21.90
F(g2) 71.76 49.06 0.24 2.28 2.78 0.58 21.92
13 0.28795769 0.28878759 0.2893003 0.29013019 364.22
F(g1) 71.76 49.15 0.24 2.28 2.79 0.58 21.90
F(g2) 71.76 49.12 0.24 2.28 2.78 0.58 21.90
14 0.28878759 0.28930046 0.28961732 0.29013019 364.22

F(g1) 71.76 49.12 0.24 2.28 2.78 0.58 21.90
F(g2) 71.76 49.10 0.24 2.28 2.78 0.58 21.91
15 0.28878759 0.28910455 0.28930036 0.28961732 364.22

F(g1) 71.76 49.13 0.24 2.28 2.79 0.58 21.90
F(g2) 71.76 49.12 0.24 2.28 2.78 0.58 21.90
Ao Ley Corte Ley Media Qm Qc Qr Tiempo m Tiempo c

1 0.289 0.575 71.76 49.13 0.24475 2.28 2.79
vm vc Vm Vc Ve
587.06 582.86 472.48 443.36 443.36
509.88 510.27 410.37 412.82 410.37
vm vc Vm Vc Ve
506.83 455.81 407.91 333.76 333.76
486.08 455.61 391.21 346.56 346.56
Vm Vc Vm Vc Ve
508.12 483.39 408.95 367.70 367.70
485.00 470.59 390.34 366.48 366.48
Vm Vc Vm Vc Ve
513.66 480.99 413.41 360.58 360.58
503.31 477.33 405.08 363.08 363.08
Vm Vc Vm Vc Ve
504.36 478.65 405.92 364.09 364.09
496.46 474.84 399.56 364.46 364.46
Vm Vc Vm Vc Ve
496.14 474.46 399.31 364.16 364.16
490.68 471.54 394.92 363.94 363.94
Vm Vc Vm Vc Ve
499.36 476.13 401.90 364.19 364.19
496.21 474.54 399.36 364.23 364.23
Vm Vc Vm Vc Ve
496.19 474.52 399.35 364.21 364.21
494.16 473.46 397.72 364.17 364.17
Vm Vc Vm Vc Ve
497.42 475.15 400.34 364.22 364.22
496.20 474.53 399.35 364.21 364.21
Vm Vc Vm Vc Ve
498.16 475.53 400.94 364.21 364.21
497.42 475.15 400.34 364.22 364.22
Vm Vc Vm Vc Ve
497.42 475.15 400.34 364.22 364.22
496.96 474.92 399.96 364.22 364.22
Vm Vc Vm Vc Ve
496.96 474.92 399.96 364.22 364.22
496.67 474.77 399.73 364.22 364.22
Vm Vc Vm Vc Ve
497.13 475.01 400.11 364.22 364.22
496.96 474.92 399.96 364.22 364.22
Vm Vc Vm Vc Ve
496.96 474.92 399.96 364.22 364.22
496.85 474.86 399.88 364.22 364.22
Vm Vc Vm Vc Ve
497.02 474.95 400.02 364.22 364.22
496.96 474.92 399.96 364.22 364.22
Tlim Qm Anual Qc Anual Beneficio VP dV

2.79 25.76 17.64 535.77 410.86 41.09
ECOMIN LTDA.
Economa y Proyectos


Costo Refineria r 868.56 $/tonCuF
Costo fijo f 7284.6 K$/ao 7.2846 MUS$/ao
Rec. Cobre y 90 %
Valor Presente Inicial V 410.86 MUS$
junto de pits anidados.
Leyes %Cu Ley Media (%) Pushback 3 (t) Tonelaje (Mt) Ley Media
0 0.15 0.075 12845000.00 8.23 0.44
0.15 0.2 0.175 3947000.00 2.53 0.52
0.2 0.25 0.225 3875000.00 2.48 0.54
0.25 0.3 0.275 3803000.00 2.44 0.57
0.3 0.35 0.325 3516000.00 2.25 0.59
0.35 0.4 0.375 3373000.00 2.16 0.61
0.4 0.45 0.425 3301000.00 2.12 0.63
0.45 0.5 0.475 3229000.00 2.07 0.65
0.5 0.55 0.525 3014000.00 1.93 0.67
0.55 0.6 0.575 2799000.00 1.79 0.68
0.6 0.65 0.625 2727000.00 1.75 0.69
0.65 0.7 0.675 2655000.00 1.70 0.70
0.7 0.7 22676000.00 14.53 0.70
Suma 71760000.00 46.00 Correcto
0 0.15 0.075 16028000.00 16.03 0.37
0.15 0.2 0.175 4932000.00 4.93 0.46
0.2 0.25 0.225 4589000.00 4.59 0.49
0.25 0.3 0.275 4384000.00 4.38 0.52
0.3 0.35 0.325 4247000.00 4.25 0.55
0.35 0.4 0.375 3836000.00 3.84 0.58
0.4 0.45 0.425 3699000.00 3.70 0.60
0.45 0.5 0.475 3493000.00 3.49 0.63
0.5 0.55 0.525 3151000.00 3.15 0.65
0.55 0.6 0.575 3014000.00 3.01 0.67
0.6 0.65 0.625 2740000.00 2.74 0.68
0.65 0.7 0.675 2466000.00 2.47 0.70
0.7 0.7 11918000.00 11.92 0.70
Suma 68497000.00 68.50
Qm (Mt) Qc (Mt) Qr (Mt) Esteril (Mt) Qc/Qm Qr/Qc Qr/Qm (s-r)gy
46.00 46.00 0.18 0.00 1.000 0.004 0.004 17.05
46.00 37.76 0.18 8.23 0.821 0.005 0.004 20.13
46.00 35.23 0.17 10.76 0.766 0.005 0.004 21.09
46.00 32.75 0.17 13.25 0.712 0.005 0.004 22.02
46.00 30.31 0.16 15.68 0.659 0.005 0.003 22.94
46.00 28.06 0.15 17.94 0.610 0.006 0.003 23.76
46.00 25.90 0.15 20.10 0.563 0.006 0.003 24.53
46.00 23.78 0.14 22.22 0.517 0.006 0.003 25.24
46.00 21.71 0.13 24.29 0.472 0.006 0.003 25.89
46.00 19.78 0.12 26.22 0.430 0.006 0.003 26.43
46.00 17.98 0.11 28.01 0.391 0.006 0.002 26.83
46.00 16.24 0.10 29.76 0.353 0.006 0.002 27.11
46.00 14.53 0.09 31.46 0.316 0.006 0.002 27.21

68.50 68.50 0.23 0.00 1.000 0.003 0.003 14.45
68.50 52.47 0.22 16.03 0.766 0.004 0.003 17.97
68.50 47.54 0.21 20.96 0.694 0.004 0.003 19.13
68.50 42.95 0.20 25.55 0.627 0.005 0.003 20.24
68.50 38.56 0.19 29.93 0.563 0.005 0.003 21.32
68.50 34.32 0.18 34.18 0.501 0.005 0.003 22.40
68.50 30.48 0.17 38.02 0.445 0.005 0.002 23.38
68.50 26.78 0.15 41.72 0.391 0.006 0.002 24.33
68.50 23.29 0.14 45.21 0.340 0.006 0.002 25.21
68.50 20.14 0.12 48.36 0.294 0.006 0.002 25.96
68.50 17.12 0.11 51.37 0.250 0.006 0.002 26.60
68.50 14.38 0.09 54.11 0.210 0.006 0.001 27.04
68.50 11.92 0.08 56.58 0.174 0.006 0.001 27.21
Vida Util (aos) Beneficio
(-c+e-m) Qm/M Qc/C Qr/R Max T Bm (MUS$) Bc (MUS$) Br (MUS$)
-6.8831 1.46 2.61 1.21 2.61 357.96 349.60 359.77
-6.8831 1.46 2.14 1.17 2.14 390.63 385.67 392.71
-6.8831 1.46 2.00 1.15 2.00 390.83 386.92 393.11
-6.8831 1.46 1.86 1.11 1.86 386.21 383.32 388.73
-6.8831 1.46 1.72 1.07 1.72 376.93 375.05 379.75
-6.8831 1.46 1.59 1.03 1.59 363.97 363.02 367.11
-6.8831 1.46 1.47 0.98 1.47 347.34 347.29 350.84
-6.8831 1.46 1.35 0.93 1.46 326.96 327.77 330.84
-6.8831 1.46 1.23 0.87 1.46 302.99 304.66 307.31
-6.8831 1.46 1.12 0.81 1.46 276.87 279.34 281.63
-6.8831 1.46 1.02 0.74 1.46 249.12 252.33 254.33
-6.8831 1.46 0.92 0.68 1.46 218.69 222.62 224.38
-6.8831 1.46 0.82 0.61 1.46 185.76 190.39 191.95

-6.8831 2.17 3.88 1.53 3.88 354.83 342.38 359.54
-6.8831 2.17 2.97 1.46 2.97 418.43 412.60 423.66
-6.8831 2.17 2.69 1.40 2.69 418.83 415.04 424.44
-6.8831 2.17 2.43 1.34 2.43 410.28 408.39 416.35
-6.8831 2.17 2.19 1.27 2.19 393.60 393.51 400.19
-6.8831 2.17 1.95 1.19 2.17 369.18 370.85 376.38
-6.8831 2.17 1.73 1.10 2.17 339.68 342.93 347.50
-6.8831 2.17 1.52 1.01 2.17 304.03 308.82 312.55
-6.8831 2.17 1.32 0.91 2.17 263.59 269.81 272.83
-6.8831 2.17 1.14 0.81 2.17 220.98 228.50 230.94
-6.8831 2.17 0.97 0.70 2.17 174.37 183.14 185.08
-6.8831 2.17 0.82 0.60 2.17 126.67 136.57 138.13
-6.8831 2.17 0.68 0.50 2.17 78.94 89.86 91.14
Valorizacion
Vm (MUS$) Vc (MUS$) Vr (MUS$) Ve
297.9632217 242.468874 310.0373358 189.1150509
330.6328611 297.7145528 362.2210151 242.7669459
CTL Pushback 3
50.00 0.80
330.8385166 304.8573533 369.1571546 252.0128065 45.00 0.70
326.2135855 307.0430217 371.5003488 257.2487789 40.00
0.60
35.00
316.937439 304.4509296 369.4165756 258.4587613 30.00 0.50
25.00 0.40
303.9816808 297.6748019 363.4374318 255.8021743 20.00 0.30
287.3513226 286.9727411 353.8136661 249.5030914 15.00
0.20
10.00
266.964115 272.3872856 340.5905171 232.2801741 5.00 0.10
0.00 0.00
242.9994294 254.0978068 323.9339627 211.4289772 0 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6 0.65 0.7
216.8760668 233.2717725 304.9124607 188.6995582
Ley de Corte
189.1296502 210.4448059 284.0216395 164.5579523
158.7001216 184.8081818 260.524997 138.0818237
125.7668522 156.5412716 234.5885109 109.4272401
Valorizacion
265.4858905 182.8433728 296.7760142 126.2843004 CTL Pushback 5
329.085615 290.3930737 398.3647578 218.7089122 80.00 0.80
70.00 0.70
329.4865389 304.317911 411.886711 235.3860915
60.00 0.60
320.9414361 308.3561898 416.2160372 244.4973484 50.00 0.50
304.258308 303.694318 412.468376 246.5728819 40.00 0.40
Axis Title 30.00 0.30
279.8430175 290.9246196 401.2006037 227.460376
20.00 0.20
250.3357136 271.935915 384.1251219 203.4764206 10.00 0.10
214.6937009 246.4368373 361.0077017 174.5060869 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
174.2484118 215.5696157 332.8963727 141.6315819 0. 0 0 . 0 0 . 0 0 . 0 0 . 0 0. 0
Ley de Corte
20.00 0.20
10.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0 . 0 0 . 0 0 . 0 0 . 0 0. 0
131.6395531 181.601035 301.8710984 106.9984969
85.02592367 143.2520193 266.7747826 69.1102774 Ley de Corte
37.32505165 103.0644325 229.9417988 30.33833167

-10.3980939 62.1032436 192.3575953 -8.45171831
ack 3 Curva Mineral/Material PushBack 3
0.80 1.2
0.70
0.60 1
0.50
Qc (Mt) 0.8
0.40 Ley de Corte (%)
Ley Cut. Ley Media (%)
0.30 0.6
0.20
0.4
0.10
0.00 0.2
0.5 0.55 0.6 0.65 0.7
0
e
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
ck 5 Curva Mineral/Material PushBack 5

0.80 1.2
0.70
0.60 1
0.50
0.8
0.40 Tonelaje. Ley de Corte (%)
0.6
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
3 Curva Producto/Mineral PushBack 3 Curva Producto/M
0.007 0.0045
0.006 0.004
0.0035
0.005
0.003
Ley de Corte (%)
de Corte (%) 0.004 0.0025
Ley Media (%)
Media (%)
0.003 0.002
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4 0
Curva Producto/Mineral PushBack 5 Curva Producto/M

0.007 0.004
0.006 0.0035
0.005 0.003
de Corte (%) Ley de Corte (%) 0.0025
0.004 Ley Media (%)
Media (%)
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
urva Producto/Material PushBack 3
Ley de Corte (%)

Ley Media (%)
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Column V
Column V
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
1 0 0.2674 0.4326 0.7 410.86

F(g1) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
F(g2) 46.00 25.14 0.14 1.46 1.43 0.63 24.45
2 0 0.1652532 0.2673468 0.4326 255.02

F(g1) 46.00 36.97 0.17 1.46 2.10 0.53 20.55
F(g2) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
3 0.1652532 0.26737968 0.33047352 0.4326 255.02

F(g1) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
F(g2) 46.00 29.66 0.15 1.46 1.68 0.59 22.96
4 0.1652532 0.22836736 0.26735936 0.33047352 255.02

F(g1) 46.00 34.18 0.17 1.46 1.94 0.55 21.47
F(g2) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
5 0.22836736 0.26737192 0.29146897 0.33047352 255.02

F(g1) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
F(g2) 46.00 31.39 0.16 1.46 1.78 0.58 22.39
6 0.22836736 0.25247218 0.26736416 0.29146897 255.02

F(g1) 46.00 33.11 0.16 1.46 1.88 0.56 21.82
F(g2) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
7 0.25247218 0.26736895 0.27657219 0.29146897 255.02

F(g1) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
F(g2) 46.00 32.05 0.16 1.46 1.82 0.57 22.17
8 0.25247218 0.26167838 0.26736599 0.27657219 255.02

F(g1) 46.00 32.71 0.16 1.46 1.85 0.56 21.96
F(g2) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
9 0.26167838 0.26736782 0.27088276 0.27657219 255.02

F(g1) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
F(g2) 46.00 32.30 0.16 1.46 1.83 0.57 22.09
10 0.26167838 0.26519445 0.26736669 0.27088276 255.02

F(g1) 46.00 32.55 0.16 1.46 1.85 0.57 22.01
F(g2) 46.00 32.45 0.16 1.46 1.84 0.57 22.04
11 0.26167838 0.26385132 0.26519376 0.26736669 255.02

F(g1) 46.00 32.61 0.16 1.46 1.85 0.57 21.99
F(g2) 46.00 32.55 0.16 1.46 1.85 0.57 22.01
12 0.26385132 0.26519419 0.26602382 0.26736669 255.02

F(g1) 46.00 32.55 0.16 1.46 1.85 0.57 22.01
F(g2) 46.00 32.51 0.16 1.46 1.84 0.57 22.02
13 0.26385132 0.26468121 0.26519392 0.26602382 255.02
F(g1) 46.00 32.57 0.16 1.46 1.85 0.57 22.00
F(g2) 46.00 32.55 0.16 1.46 1.85 0.57 22.01
14 0.26468121 0.26519409 0.26551094 0.26602382 255.02

F(g1) 46.00 32.55 0.16 1.46 1.85 0.57 22.01
F(g2) 46.00 32.54 0.16 1.46 1.84 0.57 22.01
15 0.26468121 0.26499817 0.26519398 0.26551094 255.02

F(g1) 46.00 32.56 0.16 1.46 1.85 0.57 22.01
F(g2) 46.00 32.55 0.16 1.46 1.85 0.57 22.01

2 0.265 0.566 46.00 32.56 0.16020 1.46 1.85
Vm Vc Vm Vc Ve
322.25 303.90 280.39 255.02 255.02
272.07 273.76 236.73 238.99 236.73
Vm Vc Vm Vc Ve
395.64 304.89 344.24 249.68 249.68
322.26 303.90 280.39 255.02 255.02
Vm Vc Vm Vc Ve
382.25 303.90 332.59 255.02 255.02
307.25 296.55 267.34 252.64 252.64
Vm Vc Vm Vc Ve
388.95 305.87 338.42 254.29 254.29
322.26 303.90 280.39 255.02 255.02
Vm Vc Vm Vc Ve
382.25 303.90 332.59 255.02 255.02
317.14 301.70 275.93 254.64 254.64
Vm Vc Vm Vc Ve
385.04 304.88 335.02 254.94 254.94
322.26 303.90 280.39 255.02 255.02
Vm Vc Vm Vc Ve
382.25 303.90 332.59 255.02 255.02
320.39 303.15 278.77 254.95 254.95
Vm Vc Vm Vc Ve
383.35 304.31 333.55 255.02 255.02
322.26 303.90 280.39 255.02 255.02
Vm Vc Vm Vc Ve
382.25 303.90 332.59 255.02 255.02
321.56 303.62 279.78 255.00 255.00
Vm Vc Vm Vc Ve
382.68 304.06 332.96 255.02 255.02
322.26 303.90 280.39 255.02 255.02
Vm Vc Vm Vc Ve
382.94 304.16 333.18 255.02 255.02
322.68 304.06 280.76 255.02 255.02
Vm Vc Vm Vc Ve
382.68 304.06 332.96 255.02 255.02
322.52 304.00 280.62 255.02 255.02
Vm Vc Vm Vc Ve
382.78 304.10 333.05 255.02 255.02
322.68 304.06 280.76 255.02 255.02
Vm Vc Vm Vc Ve
382.68 304.06 332.96 255.02 255.02
322.62 304.04 280.71 255.02 255.02
Vm Vc Vm Vc Ve
382.71 304.07 332.99 255.02 255.02
322.68 304.06 280.76 255.02 255.02

1.85 24.92 17.64 349.89 293.45 29.34
ECOMIN LTDA.
Economa y Proyectos


Costo fijo f 7474 K$/ao 7.474 MUS$/ao
Rec. Cobre y 90 %
0 0.15 0.075 12845000.00 3.77 0.44
0.15 0.2 0.175 3947000.00 1.16 0.52
0.2 0.25 0.225 3875000.00 1.14 0.54
0.25 0.3 0.275 3803000.00 1.12 0.57
0.3 0.35 0.325 3516000.00 1.03 0.59
0.35 0.4 0.375 3373000.00 0.99 0.61
0.4 0.45 0.425 3301000.00 0.97 0.63
0.45 0.5 0.475 3229000.00 0.95 0.65
0.5 0.55 0.525 3014000.00 0.89 0.67
0.55 0.6 0.575 2799000.00 0.82 0.68
0.6 0.65 0.625 2727000.00 0.80 0.69
0.65 0.7 0.675 2655000.00 0.78 0.70
0.7 0.7 22676000.00 6.66 0.70
Suma 71760000.00 21.08 Correcto
0 0.15 0.075 16028000.00 16.03 0.37
0.15 0.2 0.175 4932000.00 4.93 0.46
0.2 0.25 0.225 4589000.00 4.59 0.49
0.25 0.3 0.275 4384000.00 4.38 0.52
0.3 0.35 0.325 4247000.00 4.25 0.55
0.35 0.4 0.375 3836000.00 3.84 0.58
0.4 0.45 0.425 3699000.00 3.70 0.60
0.45 0.5 0.475 3493000.00 3.49 0.63
0.5 0.55 0.525 3151000.00 3.15 0.65
0.55 0.6 0.575 3014000.00 3.01 0.67
0.6 0.65 0.625 2740000.00 2.74 0.68
0.65 0.7 0.675 2466000.00 2.47 0.70
0.7 0.7 11918000.00 11.92 0.70
Suma 68497000.00 68.50
21.08 21.08 0.08 0.00 1.000 0.004 0.004 17.40
21.08 17.30 0.08 3.77 0.821 0.005 0.004 20.55
21.08 16.14 0.08 4.93 0.766 0.005 0.004 21.53
21.08 15.01 0.08 6.07 0.712 0.005 0.004 22.48
21.08 13.89 0.07 7.19 0.659 0.005 0.003 23.41
21.08 12.86 0.07 8.22 0.610 0.006 0.003 24.26
21.08 11.87 0.07 9.21 0.563 0.006 0.003 25.04
21.08 10.90 0.06 10.18 0.517 0.006 0.003 25.77
21.08 9.95 0.06 11.13 0.472 0.006 0.003 26.43
21.08 9.06 0.06 12.01 0.430 0.006 0.003 26.97
21.08 8.24 0.05 12.83 0.391 0.006 0.002 27.39
21.08 7.44 0.05 13.64 0.353 0.006 0.002 27.67
21.08 6.66 0.04 14.42 0.316 0.006 0.002 27.77

68.50 68.50 0.23 0.00 1.000 0.003 0.003 14.75
68.50 52.47 0.22 16.03 0.766 0.004 0.003 18.34
68.50 47.54 0.21 20.96 0.694 0.004 0.003 19.53
68.50 42.95 0.20 25.55 0.627 0.005 0.003 20.66
68.50 38.56 0.19 29.93 0.563 0.005 0.003 21.77
68.50 34.32 0.18 34.18 0.501 0.005 0.003 22.86
68.50 30.48 0.17 38.02 0.445 0.005 0.002 23.87
68.50 26.78 0.15 41.72 0.391 0.006 0.002 24.84
68.50 23.29 0.14 45.21 0.340 0.006 0.002 25.74
68.50 20.14 0.12 48.36 0.294 0.006 0.002 26.50
68.50 17.12 0.11 51.37 0.250 0.006 0.002 27.15
68.50 14.38 0.09 54.11 0.210 0.006 0.001 27.60
68.50 11.92 0.08 56.58 0.174 0.006 0.001 27.77
-7.0712143 0.67 1.19 0.55 1.19 166.26 162.33 167.12
-7.0712143 0.67 0.98 0.54 0.98 181.71 179.38 182.69
-7.0712143 0.67 0.92 0.53 0.92 181.86 180.02 182.93
-7.0712143 0.67 0.85 0.51 0.85 179.75 178.39 180.93
-7.0712143 0.67 0.79 0.49 0.79 175.46 174.57 176.78
-7.0712143 0.67 0.73 0.47 0.73 169.45 169.00 170.92
-7.0712143 0.67 0.67 0.45 0.67 161.71 161.69 163.35
-7.0712143 0.67 0.62 0.42 0.67 152.22 152.60 154.05
-7.0712143 0.67 0.56 0.40 0.67 141.05 141.84 143.08
-7.0712143 0.67 0.51 0.37 0.67 128.87 130.04 131.11
-7.0712143 0.67 0.47 0.34 0.67 115.93 117.44 118.38
-7.0712143 0.67 0.42 0.31 0.67 101.74 103.59 104.41
-7.0712143 0.67 0.38 0.28 0.67 86.37 88.55 89.28

-7.0712143 2.17 3.88 1.53 3.88 358.41 345.65 363.25
-7.0712143 2.17 2.97 1.46 2.97 424.06 418.08 429.43
-7.0712143 2.17 2.69 1.40 2.69 424.69 420.80 430.45
-7.0712143 2.17 2.43 1.34 2.43 416.17 414.23 422.40
-7.0712143 2.17 2.19 1.27 2.19 399.34 399.25 406.11
-7.0712143 2.17 1.95 1.19 2.17 374.61 376.32 381.99
-7.0712143 2.17 1.73 1.10 2.17 344.66 348.00 352.69
-7.0712143 2.17 1.52 1.01 2.17 308.45 313.35 317.18
-7.0712143 2.17 1.32 0.91 2.17 267.32 273.70 276.79
-7.0712143 2.17 1.14 0.81 2.17 223.96 231.68 234.18
-7.0712143 2.17 0.97 0.70 2.17 176.52 185.51 187.51
-7.0712143 2.17 0.82 0.60 2.17 127.95 138.11 139.71
-7.0712143 2.17 0.68 0.50 2.17 79.34 90.55 91.85
Valorizacion
146.6272325 127.2720352 150.8384156 113.574048
162.0776385 150.5964629 175.2371335 137.1554613
CTL Pushback 3
25.00 0.80
162.2260292 153.1643758 178.3912357 140.3706144
0.70
160.1140636 153.4277963 179.3558576 141.4793203 20.00
0.60
155.8256388 151.4706213 178.2102251 140.5200149 15.00 0.50
0.40
149.8123582 147.6126587 175.21662 137.7071398 10.00 0.30
142.0784704 141.9464296 170.4890143 133.1318153 0.20
5.00
132.5864441 134.4779257 164.0461829 124.3955797 0.10
0.00 0.00
121.4201763 125.2910442 155.9673513 113.9191365 0 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6 0.65 0.7
109.24139 114.9598484 146.7682016 102.4927256
Ley de Corte
96.30061119 103.7348646 136.6853106 90.35139629
82.1039116 91.20982379 125.3614481 77.03173388
66.73518834 77.46862311 112.87584 62.61245254
Valorizacion
294.6045652 231.6983192 318.4221385 160.0269109 CTL Pushback 5
360.2481313 330.7959487 422.0840649 249.1382497 80.00 0.80
70.00 0.70
360.8794807 341.7214982 435.5036393 264.3172977
60.00 0.60
352.3633906 342.7836898 439.3932892 271.7951058 50.00 0.50
335.5308734 335.1015727 434.8965615 272.0727903 40.00 0.40
310.7992909 319.2344403 422.5843817 252.6220743
20.00 0.20
280.8513363 297.2930858 404.2776614 228.2799518 10.00 0.10
244.6349773 268.797377 379.6953552 198.8427812 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
203.5062165 234.9592978 349.9385613 165.4127408 0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
Ley de Corte
20.00 0.20
10.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
160.1535102 198.1834416 317.1924382 130.1750459
112.7066141 157.0274456 280.223884 91.60953543 Ley de Corte
64.13753576 114.1773673 241.4832204 52.13189927

15.53338243 70.72031408 201.997025 12.62575368
0.80 1.2
0.70 1
0.60
0.50 0.8
Qc (Mt) Ley de Corte (%)
0.40 Ley Media (%)
Ley Cut. 0.6
0.30
0.20 0.4
0.10
0.00 0.2
0.5 0.55 0.6 0.65 0.7
0
e 0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.80 1.2
0.70
0.60 1
0.50
0.8
0.6
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
3 Curva Producto/Mineral PushBack 3 Curva Producto
0.007 0.0045
0.004
0.006
0.0035
0.005 0.003
de Corte (%) Ley de Corte (%)
0.004 Ley Media (%) 0.0025
Media (%)
0.003 0.002
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4

0.007 0.004
0.006 0.0035
0.005 0.003
0.004 Ley Media (%)
Media (%)
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
Ley de Corte (%)

Ley Media (%)
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
Column V
Column V
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
1 0 0.2674 0.4326 0.7 293.45

F(g1) 21.08 14.87 0.07 0.67 0.84 0.57 22.50
F(g2) 21.08 11.52 0.06 0.67 0.65 0.63 24.96
2 0 0.1652532 0.2673468 0.4326 140.14

F(g1) 21.08 16.94 0.08 0.67 0.96 0.53 20.98
F(g2) 21.08 14.87 0.07 0.67 0.84 0.57 22.50
3 0 0.10212648 0.16522032 0.2673468 140.27

F(g1) 21.08 18.22 0.08 0.67 1.03 0.51 20.04
F(g2) 21.08 16.94 0.08 0.67 0.96 0.53 20.98
4 0.10212648 0.16524064 0.20423264 0.2673468 140.27

F(g1) 21.08 16.94 0.08 0.67 0.96 0.53 20.98
F(g2) 21.08 16.15 0.08 0.67 0.92 0.54 21.56
5 0.16524064 0.20424519 0.22834225 0.2673468 140.90

F(g1) 21.08 16.15 0.08 0.67 0.92 0.54 21.56
F(g2) 21.08 15.66 0.08 0.67 0.89 0.55 21.92
6 0.16524064 0.18934545 0.20423743 0.22834225 140.90

F(g1) 21.08 16.45 0.08 0.67 0.93 0.54 21.34
F(g2) 21.08 16.15 0.08 0.67 0.92 0.54 21.56
7 0.18934545 0.20424223 0.21344547 0.22834225 140.90

F(g1) 21.08 16.15 0.08 0.67 0.92 0.54 21.56
F(g2) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
8 0.20424223 0.21344844 0.21913604 0.22834225 140.93

F(g1) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
F(g2) 21.08 15.85 0.08 0.67 0.90 0.55 21.78
9 0.20424223 0.20993167 0.2134466 0.21913604 140.93

F(g1) 21.08 16.03 0.08 0.67 0.91 0.55 21.64
F(g2) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
10 0.20993167 0.21344774 0.21561997 0.21913604 140.93

F(g1) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
F(g2) 21.08 15.92 0.08 0.67 0.90 0.55 21.73
11 0.20993167 0.2121046 0.21344704 0.21561997 140.93

F(g1) 21.08 15.99 0.08 0.67 0.91 0.55 21.67
F(g2) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
12 0.2121046 0.21344747 0.2142771 0.21561997 140.93

F(g1) 21.08 15.96 0.08 0.67 0.90 0.55 21.69
F(g2) 21.08 15.95 0.08 0.67 0.90 0.55 21.71
13 0.21344747 0.21427736 0.21479007 0.21561997 140.93
F(g1) 21.08 15.95 0.08 0.67 0.90 0.55 21.71
F(g2) 21.08 15.94 0.08 0.67 0.90 0.55 21.71
14 0.21344747 0.21396034 0.2142772 0.21479007 140.93

F(g1) 21.08 15.95 0.08 0.67 0.90 0.55 21.70
F(g2) 21.08 15.95 0.08 0.67 0.90 0.55 21.71
15 0.21396034 0.2142773 0.21447312 0.21479007 140.93

F(g1) 21.08 15.95 0.08 0.67 0.90 0.55 21.71
F(g2) 21.08 15.94 0.08 0.67 0.90 0.55 21.71

3 0.214 0.547 21.08 15.95 0.07661 0.67 0.90
Vm Vc Vm Vc Ve
158.27 151.86 148.49 140.14 140.14
134.95 135.54 126.61 127.36 126.61
Vm Vc Vm Vc Ve
164.44 153.71 154.28 140.27 140.27
158.27 151.87 148.49 140.14 140.14
Vm Vc Vm Vc Ve
165.10 151.70 154.90 137.48 137.48
164.44 153.71 154.28 140.27 140.27
Vm Vc Vm Vc Ve
164.44 153.71 154.28 140.27 140.27
162.83 153.75 152.77 140.90 140.90
Vm Vc Vm Vc Ve
162.83 153.75 152.77 140.90 140.90
161.37 153.32 151.40 140.88 140.88
Vm Vc Vm Vc Ve
163.55 153.84 153.45 140.76 140.76
162.83 153.75 152.77 140.90 140.90
Vm Vc Vm Vc Ve
162.83 153.75 152.77 140.90 140.90
162.31 153.63 152.28 140.93 140.93
Vm Vc Vm Vc Ve
162.31 153.63 152.28 140.93 140.93
161.97 153.52 151.96 140.92 140.92
Vm Vc Vm Vc Ve
162.51 153.68 152.47 140.93 140.93
162.31 153.63 152.28 140.93 140.93
Vm Vc Vm Vc Ve
162.31 153.63 152.28 140.93 140.93
162.18 153.59 152.16 140.93 140.93
Vm Vc Vm Vc Ve
162.39 153.65 152.36 140.93 140.93
162.31 153.63 152.28 140.93 140.93
Vm Vc Vm Vc Ve
162.31 153.63 152.28 140.93 140.93
162.26 153.61 152.24 140.93 140.93
Vm Vc Vm Vc Ve
162.26 153.61 152.24 140.93 140.93
162.23 153.60 152.21 140.93 140.93
Vm Vc Vm Vc Ve
162.28 153.62 152.26 140.93 140.93
162.26 153.61 152.24 140.93 140.93
Vm Vc Vm Vc Ve
162.26 153.61 152.24 140.93 140.93
162.25 153.61 152.23 140.93 140.93

0.90 21.08 15.95 166.56 152.81 15.28
ECOMIN LTDA.
Economa y Proyectos


Rec. Cobre y 90 %
0 0.15 0.075 12845000.00 0.00 #DIV/0!
0.15 0.2 0.175 3947000.00 0.00 #DIV/0!
0.2 0.25 0.225 3875000.00 0.00 #DIV/0!
0.25 0.3 0.275 3803000.00 0.00 #DIV/0!
0.3 0.35 0.325 3516000.00 0.00 #DIV/0!
0.35 0.4 0.375 3373000.00 0.00 #DIV/0!
0.4 0.45 0.425 3301000.00 0.00 #DIV/0!
0.45 0.5 0.475 3229000.00 0.00 #DIV/0!
0.5 0.55 0.525 3014000.00 0.00 #DIV/0!
0.55 0.6 0.575 2799000.00 0.00 #DIV/0!
0.6 0.65 0.625 2727000.00 0.00 #DIV/0!
0.65 0.7 0.675 2655000.00 0.00 #DIV/0!
0.7 0.7 22676000.00 0.00 #DIV/0!
Suma 71760000.00 0.00 Correcto
0 0.15 0.075 16028000.00 16.03 0.37
0.15 0.2 0.175 4932000.00 4.93 0.46
0.2 0.25 0.225 4589000.00 4.59 0.49
0.25 0.3 0.275 4384000.00 4.38 0.52
0.3 0.35 0.325 4247000.00 4.25 0.55
0.35 0.4 0.375 3836000.00 3.84 0.58
0.4 0.45 0.425 3699000.00 3.70 0.60
0.45 0.5 0.475 3493000.00 3.49 0.63
0.5 0.55 0.525 3151000.00 3.15 0.65
0.55 0.6 0.575 3014000.00 3.01 0.67
0.6 0.65 0.625 2740000.00 2.74 0.68
0.65 0.7 0.675 2466000.00 2.47 0.70
0.7 0.7 11918000.00 11.92 0.70
Suma 68497000.00 68.50
0.00 0.00 #DIV/0! 0.00 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

68.50 68.50 0.23 0.00 1.000 0.003 0.003 15.05
68.50 52.47 0.22 16.03 0.766 0.004 0.003 18.72
68.50 47.54 0.21 20.96 0.694 0.004 0.003 19.93
68.50 42.95 0.20 25.55 0.627 0.005 0.003 21.09
68.50 38.56 0.19 29.93 0.563 0.005 0.003 22.22
68.50 34.32 0.18 34.18 0.501 0.005 0.003 23.34
68.50 30.48 0.17 38.02 0.445 0.005 0.002 24.37
68.50 26.78 0.15 41.72 0.391 0.006 0.002 25.35
68.50 23.29 0.14 45.21 0.340 0.006 0.002 26.27
68.50 20.14 0.12 48.36 0.294 0.006 0.002 27.05
68.50 17.12 0.11 51.37 0.250 0.006 0.002 27.72
68.50 14.38 0.09 54.11 0.210 0.006 0.001 28.18
68.50 11.92 0.08 56.58 0.174 0.006 0.001 28.35
-7.26448049 0.00 0.00 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-7.26448049 2.17 3.88 1.53 3.88 361.95 348.84 366.91
-7.26448049 2.17 2.97 1.46 2.97 429.70 423.56 435.21
-7.26448049 2.17 2.69 1.40 2.69 430.57 426.58 436.48
-7.26448049 2.17 2.43 1.34 2.43 422.09 420.10 428.48
-7.26448049 2.17 2.19 1.27 2.19 405.11 405.02 412.05
-7.26448049 2.17 1.95 1.19 2.17 380.07 381.82 387.64
-7.26448049 2.17 1.73 1.10 2.17 349.67 353.10 357.91
-7.26448049 2.17 1.52 1.01 2.17 312.88 317.91 321.84
-7.26448049 2.17 1.32 0.91 2.17 271.06 277.61 280.78
-7.26448049 2.17 1.14 0.81 2.17 226.95 234.87 237.44
-7.26448049 2.17 0.97 0.70 2.17 178.66 187.89 189.94
-7.26448049 2.17 0.82 0.60 2.17 129.21 139.63 141.28
-7.26448049 2.17 0.68 0.50 2.17 79.71 91.20 92.55
Valorizacion
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
CTL Pushback 3
1.00 12.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.90
0.80 10.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.70 8.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.60
0.50 6.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.40
0.30 4.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.20 2.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.10
0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6 0.65 0.7
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Ley de Corte
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Valorizacion
328.7161366 289.5055625 343.5620507 199.9525979 CTL Pushback 5
396.4672945 378.1092289 449.2153269 284.7721438 80.00 0.80
70.00 0.70
397.3409625 385.3994537 462.4310411 298.1016491
60.00 0.60
388.8613583 382.8901616 465.7510943 303.5957517 50.00 0.50
371.8831586 371.6155679 460.347272 301.7189196 40.00 0.40
346.8355496 352.0933272 446.8047436 281.9128568
20.00 0.20
316.4441805 326.6926134 427.0691657 257.2103207 10.00 0.10
279.6479139 294.7087644 400.8027995 227.301793 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
237.8276952 257.4329562 369.1665535 193.3097257 0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
Ley de Corte
20.00 0.20
10.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
193.7214695 217.4261974 334.4641306 157.4595596
145.4296956 173.0556526 295.3748098 118.2073204 Ley de Corte
95.97970997 127.1704208 254.4793374 78.01367035

46.48118722 80.8801764 212.8496587 37.78056861
12.00 12
10.00
10
8.00
Qc (Mt) 8
6
4.00
2.00 4
0.00 2
.5 0.55 0.6 0.65 0.7
0
e
0 2 4 6 8 10 12 14

0.80 1.2
0.70
0.60 1
0.50
0.8
0.6
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
12 12
10 10
8 8
Ley de Corte (%)
de Corte (%)
Ley Media (%)
Media (%) 6 6
4 4
2 2
0 0
0 2 4 6 8 10 12 14 0 2 4 6 8

0.007 0.004
0.006 0.0035
0.005 0.003
0.004 Ley Media (%)
Media (%)
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
Ley de Corte (%)

Ley Media (%)
4 6 8 10 12 14
Column V
Column V
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
1 0 0.2674 0.4326 0.7 152.81

F(g1) 0.00 0.00 #DIV/0! 0.00 0.00 #DIV/0! #DIV/0!
F(g2) 0.00 0.00 #DIV/0! 0.00 0.00 #DIV/0! #DIV/0!
2 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

F(g1) #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!













4 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
La cantidad restante de material fue extraida en menos de un ao, por lo que se extraera simultaneamente material del pushb
Vm Vc Vm Vc Ve
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve
Vm Vc Vm Vc Ve

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
imultaneamente material del pushbak 5

1 0 0.2674 0.4326 0.7 152.81

F(g1) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
F(g2) 68.50 29.77 0.15 2.17 1.69 0.60 24.45
2 0 0.1652532 0.2673468 0.4326 307.89

F(g1) 68.50 50.91 0.21 2.17 2.89 0.48 19.26
F(g2) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
3 0.1652532 0.26737968 0.33047352 0.4326 307.89

F(g1) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
F(g2) 68.50 37.85 0.17 2.17 2.15 0.55 22.47
4 0.1652532 0.22836736 0.26735936 0.33047352 307.89

F(g1) 68.50 45.92 0.20 2.17 2.60 0.51 20.48
F(g2) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
5 0.22836736 0.26737192 0.29146897 0.33047352 307.89

F(g1) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
F(g2) 68.50 40.93 0.18 2.17 2.32 0.54 21.71
6 0.22836736 0.25247218 0.26736416 0.29146897 307.89

F(g1) 68.50 44.02 0.19 2.17 2.50 0.52 20.95
F(g2) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
7 0.25247218 0.26736895 0.27657219 0.29146897 307.89

F(g1) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
F(g2) 68.50 42.11 0.19 2.17 2.39 0.53 21.42
8 0.25247218 0.26167838 0.26736599 0.27657219 307.89

F(g1) 68.50 43.29 0.19 2.17 2.45 0.52 21.13
F(g2) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
9 0.26167838 0.26736782 0.27088276 0.27657219 307.89

F(g1) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
F(g2) 68.50 42.56 0.19 2.17 2.41 0.53 21.31
10 0.26167838 0.26519445 0.26736669 0.27088276 307.89

F(g1) 68.50 43.01 0.19 2.17 2.44 0.52 21.20
F(g2) 68.50 42.84 0.19 2.17 2.43 0.52 21.24
11 0.26167838 0.26385132 0.26519376 0.26736669 307.89

F(g1) 68.50 43.12 0.19 2.17 2.44 0.52 21.17
F(g2) 68.50 43.01 0.19 2.17 2.44 0.52 21.20
12 0.26385132 0.26519419 0.26602382 0.26736669 307.89

F(g1) 68.50 43.01 0.19 2.17 2.44 0.52 21.20
F(g2) 68.50 42.94 0.19 2.17 2.43 0.52 21.21
13 0.26519419 0.26602408 0.26653679 0.26736669 307.89
F(g1) 68.50 42.94 0.19 2.17 2.43 0.52 21.21
F(g2) 68.50 42.90 0.19 2.17 2.43 0.52 21.22
14 0.26519419 0.26570706 0.26602392 0.26653679 307.89

F(g1) 68.50 42.97 0.19 2.17 2.44 0.52 21.21
F(g2) 68.50 42.94 0.19 2.17 2.43 0.52 21.21
15 0.26519419 0.26551114 0.26570696 0.26602392 307.89

F(g1) 68.50 42.98 0.19 2.17 2.44 0.52 21.20
F(g2) 68.50 42.97 0.19 2.17 2.44 0.52 21.21

4 0.266 0.524 68.50 42.98 0.18959 2.17 2.44
Vm Vc Vm Vc Ve
393.89 388.07 320.16 307.89 307.89
306.72 317.89 249.30 270.66 249.30
Vm Vc Vm Vc Ve
405.90 389.56 329.92 295.88 295.88
393.91 388.08 320.18 307.89 307.89
Vm Vc Vm Vc Ve
393.90 388.07 320.17 307.89 307.89
370.49 371.16 301.14 302.52 301.14
Vm Vc Vm Vc Ve
402.26 392.42 326.96 306.19 306.19
393.91 388.08 320.17 307.89 307.89
Vm Vc Vm Vc Ve
393.90 388.07 320.17 307.89 307.89
386.41 383.06 314.08 307.05 307.05
Vm Vc Vm Vc Ve
397.65 390.29 323.21 307.68 307.68
393.90 388.08 320.17 307.89 307.89
Vm Vc Vm Vc Ve
393.90 388.08 320.17 307.89 307.89
391.25 386.37 318.01 307.74 307.74
Vm Vc Vm Vc Ve
395.41 389.00 321.40 307.87 307.87
393.90 388.08 320.17 307.89 307.89
Vm Vc Vm Vc Ve
393.90 388.08 320.17 307.89 307.89
392.92 387.45 319.37 307.86 307.86
Vm Vc Vm Vc Ve
394.49 388.44 320.65 307.89 307.89
393.90 388.08 320.17 307.89 307.89
Vm Vc Vm Vc Ve
394.85 388.66 320.94 307.89 307.89
394.49 388.44 320.65 307.89 307.89
Vm Vc Vm Vc Ve
394.49 388.44 320.65 307.89 307.89
394.27 388.30 320.47 307.89 307.89
Vm Vc Vm Vc Ve
394.27 388.30 320.47 307.89 307.89
394.13 388.22 320.35 307.89 307.89
Vm Vc Vm Vc Ve
394.35 388.36 320.54 307.89 307.89
394.27 388.30 320.47 307.89 307.89
Vm Vc Vm Vc Ve
394.41 388.39 320.58 307.89 307.89
394.35 388.36 320.54 307.89 307.89

2.44 28.11 17.64 352.93 279.78 27.98
ECOMIN LTDA.
Economa y Proyectos


Rec. Cobre y 90 %
0 0.15 0.075 12845000.00 #DIV/0! #DIV/0!
0.15 0.2 0.175 3947000.00 #DIV/0! #DIV/0!
0.2 0.25 0.225 3875000.00 #DIV/0! #DIV/0!
0.25 0.3 0.275 3803000.00 #DIV/0! #DIV/0!
0.3 0.35 0.325 3516000.00 #DIV/0! #DIV/0!
0.35 0.4 0.375 3373000.00 #DIV/0! #DIV/0!
0.4 0.45 0.425 3301000.00 #DIV/0! #DIV/0!
0.45 0.5 0.475 3229000.00 #DIV/0! #DIV/0!
0.5 0.55 0.525 3014000.00 #DIV/0! #DIV/0!
0.55 0.6 0.575 2799000.00 #DIV/0! #DIV/0!
0.6 0.65 0.625 2727000.00 #DIV/0! #DIV/0!
0.65 0.7 0.675 2655000.00 #DIV/0! #DIV/0!
0.7 0.7 22676000.00 #DIV/0! #DIV/0!
Suma 71760000.00 #DIV/0! #DIV/0!
0 0.15 0.075 16028000.00 9.45 0.37
0.15 0.2 0.175 4932000.00 2.91 0.46
0.2 0.25 0.225 4589000.00 2.71 0.49
0.25 0.3 0.275 4384000.00 2.58 0.52
0.3 0.35 0.325 4247000.00 2.50 0.55
0.35 0.4 0.375 3836000.00 2.26 0.58
0.4 0.45 0.425 3699000.00 2.18 0.60
0.45 0.5 0.475 3493000.00 2.06 0.63
0.5 0.55 0.525 3151000.00 1.86 0.65
0.55 0.6 0.575 3014000.00 1.78 0.67
0.6 0.65 0.625 2740000.00 1.62 0.68
0.65 0.7 0.675 2466000.00 1.45 0.70
0.7 0.7 11918000.00 7.03 0.70
Suma 68497000.00 40.39 Correcto
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

40.39 40.39 0.14 0.00 1.000 0.003 0.003 15.37
40.39 30.94 0.13 9.45 0.766 0.004 0.003 19.11
40.39 28.03 0.12 12.36 0.694 0.004 0.003 20.34
40.39 25.32 0.12 15.06 0.627 0.005 0.003 21.52
40.39 22.74 0.11 17.65 0.563 0.005 0.003 22.68
40.39 20.23 0.10 20.15 0.501 0.005 0.003 23.82
40.39 17.97 0.10 22.42 0.445 0.005 0.002 24.87
40.39 15.79 0.09 24.60 0.391 0.006 0.002 25.88
40.39 13.73 0.08 26.66 0.340 0.006 0.002 26.82
40.39 11.87 0.07 28.51 0.294 0.006 0.002 27.62
40.39 10.10 0.06 30.29 0.250 0.006 0.002 28.29
40.39 8.48 0.05 31.91 0.210 0.006 0.001 28.76
40.39 7.03 0.04 33.36 0.174 0.006 0.001 28.94
-7.46303993 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-7.46303993 1.28 2.29 0.90 2.29 215.46 207.53 218.46
-7.46303993 1.28 1.75 0.86 1.75 256.69 252.97 260.02
-7.46303993 1.28 1.59 0.83 1.59 257.35 254.94 260.93
-7.46303993 1.28 1.44 0.79 1.44 252.38 251.17 256.24
-7.46303993 1.28 1.29 0.75 1.29 242.28 242.23 246.48
-7.46303993 1.28 1.15 0.70 1.28 227.33 228.39 231.91
-7.46303993 1.28 1.02 0.65 1.28 209.15 211.22 214.13
-7.46303993 1.28 0.90 0.59 1.28 187.10 190.15 192.53
-7.46303993 1.28 0.78 0.53 1.28 162.03 166.00 167.92
-7.46303993 1.28 0.67 0.48 1.28 135.58 140.37 141.92
-7.46303993 1.28 0.57 0.41 1.28 106.60 112.18 113.42
-7.46303993 1.28 0.48 0.35 1.28 76.92 83.22 84.22
-7.46303993 1.28 0.40 0.30 1.28 47.19 54.15 54.96
Valorizacion
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
CTL Pushback 3
12.00 12.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
10.00 10.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
8.00 8.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
6.00 6.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
4.00 4.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.00 2.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6 0.65 0.7
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Ley de Corte
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Valorizacion
179.5845134 143.4735356 193.2568579 115.3457959 CTL Pushback 5
220.8135818 203.9067215 257.9166243 172.5191407 45.00 0.80
40.00 0.70
221.4788843 210.4813518 266.4172654 180.9018923 35.00 0.60
216.5052572 211.0060836 269.025035 184.02365 30.00 0.50
25.00
206.4109872 206.1645495 266.45146 182.3300289 0.40
20.00
191.4563014 196.2984517 259.0517357 169.4331745
10.00 0.20
173.2738715 182.7121656 247.9363697 153.3422608 5.00 0.10
151.2328054 165.1030955 232.9445138 133.836568 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
126.1622681 144.217733 214.7520903 111.6498826 0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
Ley de Corte
10.00 0.20
5.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
99.70623424 121.5371031 194.7005279 88.23707373
70.72727057 96.16939542 172.0386881 62.59154642 Ley de Corte
41.04349254 69.76857734 148.2714841 36.32227919

11.32275326 43.00250201 124.0320223 10.02030236
12.00 12
10.00
10
8.00
Qc (Mt) 8
6
4.00
2.00 4
0.00 2
5 0.55 0.6 0.65 0.7
0
e
0 2 4 6 8 10 12 14

0.80 1.2
0.70
0.60 1
0.50
0.8
0.6
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
12 12
10 10
8 8
Ley de Corte (%)
de Corte (%)
Ley Media (%)
Media (%) 6 6
4 4
2 2
0 0
0 2 4 6 8 10 12 14 0 2 4 6 8

0.007 0.004
0.006 0.0035
0.005 0.003
0.004 Ley Media (%)
Media (%)
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
Ley de Corte (%)

Ley Media (%)
4 6 8 10 12 14
Column V
Column V
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
1 0 0.2674 0.4326 0.7 279.78

F(g1) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
F(g2) 40.39 17.55 0.09 1.28 1.00 0.60 24.95
2 0 0.1652532 0.2673468 0.4326 186.85

F(g1) 40.39 30.02 0.13 1.28 1.70 0.48 19.66
F(g2) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
3 0.1652532 0.26737968 0.33047352 0.4326 186.85

F(g1) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
F(g2) 40.39 22.32 0.10 1.28 1.27 0.55 22.93
4 0.1652532 0.22836736 0.26735936 0.33047352 186.85

F(g1) 40.39 27.08 0.12 1.28 1.53 0.51 20.91
F(g2) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
5 0.22836736 0.26737192 0.29146897 0.33047352 186.85

F(g1) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
F(g2) 40.39 24.13 0.11 1.28 1.37 0.54 22.16
6 0.22836736 0.25247218 0.26736416 0.29146897 186.85

F(g1) 40.39 25.95 0.11 1.28 1.47 0.52 21.39
F(g2) 40.39 25.26 0.11 1.28 1.43 0.52 21.68
7 0.22836736 0.24326414 0.25246738 0.26736416 186.86

F(g1) 40.39 26.38 0.11 1.28 1.50 0.51 21.20
F(g2) 40.39 25.95 0.11 1.28 1.47 0.52 21.39
8 0.24326414 0.25247034 0.25815795 0.26736416 186.86

F(g1) 40.39 25.95 0.11 1.28 1.47 0.52 21.39
F(g2) 40.39 25.69 0.11 1.28 1.46 0.52 21.50
9 0.25247034 0.25815978 0.26167472 0.26736416 186.90

F(g1) 40.39 25.69 0.11 1.28 1.46 0.52 21.50
F(g2) 40.39 25.52 0.11 1.28 1.45 0.52 21.57
10 0.25247034 0.25598642 0.25815865 0.26167472 186.90

F(g1) 40.39 25.79 0.11 1.28 1.46 0.52 21.46
F(g2) 40.39 25.69 0.11 1.28 1.46 0.52 21.50
11 0.25598642 0.25815935 0.25950179 0.26167472 186.90

F(g1) 40.39 25.69 0.11 1.28 1.46 0.52 21.50
F(g2) 40.39 25.63 0.11 1.28 1.45 0.52 21.53
12 0.25815935 0.25950222 0.26033185 0.26167472 186.90

F(g1) 40.39 25.63 0.11 1.28 1.45 0.52 21.53
F(g2) 40.39 25.59 0.11 1.28 1.45 0.52 21.54
13 0.25815935 0.25898924 0.25950195 0.26033185 186.90
F(g1) 40.39 25.65 0.11 1.28 1.45 0.52 21.52
F(g2) 40.39 25.63 0.11 1.28 1.45 0.52 21.53
14 0.25898924 0.25950212 0.25981897 0.26033185 186.90

F(g1) 40.39 25.63 0.11 1.28 1.45 0.52 21.53
F(g2) 40.39 25.61 0.11 1.28 1.45 0.52 21.53
15 0.25950212 0.25981908 0.26001489 0.26033185 186.90

F(g1) 40.39 25.61 0.11 1.28 1.45 0.52 21.53
F(g2) 40.39 25.60 0.11 1.28 1.45 0.52 21.54

5 0.260 0.521 40.39 25.61 0.11259 1.28 1.45
Vm Vc Vm Vc Ve
219.54 214.17 194.28 186.85 186.85
167.44 177.73 148.18 161.65 148.18
Vm Vc Vm Vc Ve
226.53 211.49 200.48 179.82 179.82
219.55 214.18 194.29 186.85 186.85
Vm Vc Vm Vc Ve
219.54 214.17 194.29 186.85 186.85
205.60 206.21 181.95 182.78 181.95
Vm Vc Vm Vc Ve
224.49 215.42 198.66 186.10 186.10
219.54 214.18 194.29 186.85 186.85
Vm Vc Vm Vc Ve
219.54 214.18 194.29 186.85 186.85
215.08 212.00 190.34 186.08 186.08
Vm Vc Vm Vc Ve
221.76 214.98 196.25 186.86 186.86
219.54 214.18 194.29 186.85 186.85
Vm Vc Vm Vc Ve
222.93 215.28 197.29 186.68 186.68
221.76 214.98 196.25 186.86 186.86
Vm Vc Vm Vc Ve
221.76 214.98 196.25 186.86 186.86
220.96 214.72 195.55 186.90 186.90
Vm Vc Vm Vc Ve
220.96 214.72 195.55 186.90 186.90
220.44 214.53 195.08 186.90 186.90
Vm Vc Vm Vc Ve
221.28 214.83 195.82 186.89 186.89
220.96 214.72 195.55 186.90 186.90
Vm Vc Vm Vc Ve
220.96 214.72 195.55 186.90 186.90
220.77 214.65 195.37 186.90 186.90
Vm Vc Vm Vc Ve
220.77 214.65 195.37 186.90 186.90
220.64 214.61 195.26 186.90 186.90
Vm Vc Vm Vc Ve
220.84 214.68 195.44 186.90 186.90
220.77 214.65 195.37 186.90 186.90
Vm Vc Vm Vc Ve
220.77 214.65 195.37 186.90 186.90
220.72 214.64 195.33 186.90 186.90
Vm Vc Vm Vc Ve
220.72 214.64 195.33 186.90 186.90
220.69 214.63 195.30 186.90 186.90

1.45 27.82 17.64 209.60 182.51 18.25
ECOMIN LTDA.
Economa y Proyectos


Rec. Cobre y 90 %
0 0.15 0.075 12845000.00 #DIV/0! #DIV/0!
0.15 0.2 0.175 3947000.00 #DIV/0! #DIV/0!
0.2 0.25 0.225 3875000.00 #DIV/0! #DIV/0!
0.25 0.3 0.275 3803000.00 #DIV/0! #DIV/0!
0.3 0.35 0.325 3516000.00 #DIV/0! #DIV/0!
0.35 0.4 0.375 3373000.00 #DIV/0! #DIV/0!
0.4 0.45 0.425 3301000.00 #DIV/0! #DIV/0!
0.45 0.5 0.475 3229000.00 #DIV/0! #DIV/0!
0.5 0.55 0.525 3014000.00 #DIV/0! #DIV/0!
0.55 0.6 0.575 2799000.00 #DIV/0! #DIV/0!
0.6 0.65 0.625 2727000.00 #DIV/0! #DIV/0!
0.65 0.7 0.675 2655000.00 #DIV/0! #DIV/0!
0.7 0.7 22676000.00 #DIV/0! #DIV/0!
Suma 71760000.00 #DIV/0! #DIV/0!
0 0.15 0.075 16028000.00 2.94 0.37
0.15 0.2 0.175 4932000.00 0.91 0.46
0.2 0.25 0.225 4589000.00 0.84 0.49
0.25 0.3 0.275 4384000.00 0.80 0.52
0.3 0.35 0.325 4247000.00 0.78 0.55
0.35 0.4 0.375 3836000.00 0.70 0.58
0.4 0.45 0.425 3699000.00 0.68 0.60
0.45 0.5 0.475 3493000.00 0.64 0.63
0.5 0.55 0.525 3151000.00 0.58 0.65
0.55 0.6 0.575 3014000.00 0.55 0.67
0.6 0.65 0.625 2740000.00 0.50 0.68
0.65 0.7 0.675 2466000.00 0.45 0.70
0.7 0.7 11918000.00 2.19 0.70
Suma 68497000.00 12.57 Correcto

12.57 12.57 0.04 0.00 1.000 0.003 0.003 15.68
12.57 9.63 0.04 2.94 0.766 0.004 0.003 19.51
12.57 8.72 0.04 3.85 0.694 0.004 0.003 20.77
12.57 7.88 0.04 4.69 0.627 0.005 0.003 21.97
12.57 7.08 0.03 5.49 0.563 0.005 0.003 23.15
12.57 6.30 0.03 6.27 0.501 0.005 0.003 24.32
12.57 5.59 0.03 6.98 0.445 0.005 0.002 25.39
12.57 4.91 0.03 7.65 0.391 0.006 0.002 26.41
12.57 4.27 0.02 8.30 0.340 0.006 0.002 27.37
12.57 3.70 0.02 8.87 0.294 0.006 0.002 28.19
12.57 3.14 0.02 9.43 0.250 0.006 0.002 28.88
12.57 2.64 0.02 9.93 0.210 0.006 0.001 29.36
12.57 2.19 0.01 10.38 0.174 0.006 0.001 29.54

-7.66703789 0.40 0.71 0.28 0.71 67.68 65.15 68.64
-7.66703789 0.40 0.55 0.27 0.55 80.92 79.73 81.98
-7.66703789 0.40 0.49 0.26 0.49 81.18 80.40 82.32
-7.66703789 0.40 0.45 0.25 0.45 79.64 79.25 80.87
-7.66703789 0.40 0.40 0.23 0.40 76.47 76.45 77.81
-7.66703789 0.40 0.36 0.22 0.40 71.76 72.10 73.22
-7.66703789 0.40 0.32 0.20 0.40 66.02 66.68 67.61
-7.66703789 0.40 0.28 0.18 0.40 59.05 60.02 60.78
-7.66703789 0.40 0.24 0.17 0.40 51.12 52.38 53.00
-7.66703789 0.40 0.21 0.15 0.40 42.74 44.27 44.77
-7.66703789 0.40 0.18 0.13 0.40 33.56 35.35 35.74
-7.66703789 0.40 0.15 0.11 0.40 24.16 26.17 26.49
-7.66703789 0.40 0.12 0.09 0.40 14.74 16.96 17.22
Valorizacion
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
CTL Pushback 3
12.00 12.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
10.00 10.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
8.00 8.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
6.00 6.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
4.00 4.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
2.00 2.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! 0 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6 0.65 0.7
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Ley de Corte
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Valorizacion
60.39436039 52.14155827 63.5190377 48.71808729 CTL Pushback 5
73.63665379 69.77276029 84.09770465 66.23591544 14.00 0.80
12.00 0.70
73.89279845 71.37942262 86.75427464 68.09328939
10.00 0.60
72.3545846 71.09780359 87.51604557 68.1339272 0.50
8.00
69.18790307 69.13158221 86.61013215 66.53825681 0.40
6.00
Axis Title 0.30
64.47603447 65.58265939 84.14992575 62.07000834 4.00 0.20
58.73511818 60.89214573 80.49835617 56.5433235 2.00 0.10
51.7672366 54.93715241 75.59880382 49.83545954 0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
43.8351524 47.96154798 69.67047901 42.19937373 0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
Ley de Corte
0.20
2.00 0.10
0.00 0.00
0 15 .2 25 .3 35 .4 45 .5 55 .6 65 .7
0. 0 0. 0 0. 0 0. 0 0. 0 0. 0
35.45984925 40.44907557 63.14840795 34.13660838
26.28187651 32.09641919 55.78676775 25.30112634 Ley de Corte
16.87752567 23.44235594 48.07333351 16.24771386

7.458944559 14.69903367 40.21231204 7.180602138
12.00 12
10.00
10
8.00
Qc (Mt) 8
6
4.00
2.00 4
0.00 2
5 0.55 0.6 0.65 0.7
0
e
0 2 4 6 8 10 12 14

0.80 1.2
0.70
0.60 1
0.50
0.8
0.6
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
0.20
0.10 0.4
0.00
5 5 6 5 7
0. 0.5 0. 0.6 0. 0.2
0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
12 12
10 10
8 8
Ley de Corte (%)
de Corte (%)
Ley Media (%)
Media (%) 6 6
4 4
2 2
0 0
0 2 4 6 8 10 12 14 0 2 4 6 8

0.007 0.004
0.006 0.0035
0.005 0.003
0.004 Ley Media (%)
Media (%)
0.002
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
0.003
0.0015
0.002
0.001
0.001 0.0005
0 0
0 0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8 0 0.1 0.2 0.3 0.4
Ley de Corte (%)

Ley Media (%)
4 6 8 10 12 14
Column V
Column V
0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8
1 0 0.2674 0.4326 0.7 279.78

F(g1) 12.57 7.86 0.03 0.40 0.45 0.52 22.13
F(g2) 12.57 5.46 0.03 0.40 0.31 0.60 25.47
2 0 0.1652532 0.2673468 0.4326 69.10

F(g1) 12.57 9.34 0.04 0.40 0.53 0.48 20.07
F(g2) 12.57 7.86 0.03 0.40 0.45 0.52 22.13
3 0.1652532 0.26737968 0.33047352 0.4326 69.10

F(g1) 12.57 7.86 0.03 0.40 0.45 0.52 22.13
F(g2) 12.57 6.94 0.03 0.40 0.39 0.55 23.41
4 0.1652532 0.22836736 0.26735936 0.33047352 69.10

F(g1) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
F(g2) 12.57 7.86 0.03 0.40 0.45 0.52 22.13
5 0.1652532 0.20425775 0.22835481 0.26735936 69.55

F(g1) 12.57 8.78 0.04 0.40 0.50 0.49 20.85
F(g2) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
6 0.20425775 0.22836257 0.24325455 0.26735936 69.55

F(g1) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
F(g2) 12.57 8.21 0.04 0.40 0.47 0.51 21.64
7 0.20425775 0.21915453 0.22835777 0.24325455 69.55

F(g1) 12.57 8.56 0.04 0.40 0.49 0.50 21.16
F(g2) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
8 0.21915453 0.22836073 0.23404834 0.24325455 69.55

F(g1) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
F(g2) 12.57 8.34 0.04 0.40 0.47 0.51 21.46
9 0.21915453 0.22484396 0.2283589 0.23404834 69.55

F(g1) 12.57 8.48 0.04 0.40 0.48 0.50 21.27
F(g2) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
10 0.22484396 0.22836003 0.23053227 0.23404834 69.55

F(g1) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
F(g2) 12.57 8.40 0.04 0.40 0.48 0.51 21.39
11 0.22484396 0.2270169 0.22835934 0.23053227 69.55

F(g1) 12.57 8.45 0.04 0.40 0.48 0.51 21.31
F(g2) 12.57 8.43 0.04 0.40 0.48 0.51 21.34
12 0.22484396 0.22618684 0.22701646 0.22835934 69.55

F(g1) 12.57 8.46 0.04 0.40 0.48 0.50 21.30
F(g2) 12.57 8.45 0.04 0.40 0.48 0.51 21.31
13 0.22618684 0.22701673 0.22752944 0.22835934 69.55
F(g1) 12.57 8.45 0.04 0.40 0.48 0.51 21.31
F(g2) 12.57 8.44 0.04 0.40 0.48 0.51 21.32
14 0.22618684 0.22669971 0.22701657 0.22752944 69.55

F(g1) 12.57 8.45 0.04 0.40 0.48 0.50 21.31
F(g2) 12.57 8.45 0.04 0.40 0.48 0.51 21.31
15 0.22669971 0.22701667 0.22721248 0.22752944 69.55

F(g1) 12.57 8.45 0.04 0.40 0.48 0.51 21.31
F(g2) 12.57 8.44 0.04 0.40 0.48 0.51 21.32

6 0.227 0.505 12.57 8.45 0.03648 0.40 0.48
Vm Vc Vm Vc Ve
73.32 72.09 70.58 69.10 69.10
56.89 59.24 54.77 57.52 54.77
Vm Vc Vm Vc Ve
75.47 72.03 72.65 68.48 68.48
73.32 72.09 70.59 69.10 69.10
Vm Vc Vm Vc Ve
73.32 72.09 70.58 69.10 69.10
68.94 69.08 66.36 66.53 66.36
Vm Vc Vm Vc Ve
74.86 72.79 72.07 69.55 69.55
73.32 72.09 70.58 69.10 69.10
Vm Vc Vm Vc Ve
75.37 72.78 72.56 69.41 69.41
74.86 72.79 72.07 69.55 69.55
Vm Vc Vm Vc Ve
74.86 72.79 72.07 69.55 69.55
74.38 72.63 71.60 69.48 69.48
Vm Vc Vm Vc Ve
75.10 72.83 72.29 69.53 69.53
74.86 72.79 72.07 69.55 69.55
Vm Vc Vm Vc Ve
74.86 72.79 72.07 69.55 69.55
74.69 72.75 71.91 69.54 69.54
Vm Vc Vm Vc Ve
74.96 72.81 72.16 69.55 69.55
74.86 72.79 72.07 69.55 69.55
Vm Vc Vm Vc Ve
74.86 72.79 72.07 69.55 69.55
74.80 72.78 72.01 69.55 69.55
Vm Vc Vm Vc Ve
74.90 72.80 72.11 69.55 69.55
74.86 72.79 72.07 69.55 69.55
Vm Vc Vm Vc Ve
74.92 72.80 72.13 69.55 69.55
74.90 72.80 72.11 69.55 69.55
Vm Vc Vm Vc Ve
74.90 72.80 72.11 69.55 69.55
74.89 72.80 72.09 69.55 69.55
Vm Vc Vm Vc Ve
74.91 72.80 72.11 69.55 69.55
74.90 72.80 72.11 69.55 69.55
Vm Vc Vm Vc Ve
74.90 72.80 72.11 69.55 69.55
74.89 72.80 72.10 69.55 69.55

0.48 12.57 8.45 67.93 64.90 6.49
PLAN MINERO LARGO PLAZO - Con ESCALAMIENTO
Ley de Corte (% Ley Media Tonelaje Tonelaje Razon

Ao Pushback Cu) (%Cu) Material (Mt) Mineral (Mt) Esteril (Mt) Lastre/Mineral
1 3 0.289 0.575 25.764 17.640 8.124 0.461

2 3 0.265 0.566 24.920 17.640 7.280 0.413
3 3 0.214 0.547 21.075 15.947 5.129 0.322
4 5 0.266 0.524 28.110 17.640 10.470 0.594
5 5 0.260 0.521 27.818 17.640 10.178 0.577
6 5 0.227 0.505 12.569 8.446 4.123 0.488
Total 140.257 94.953 45.304 0.477
Plan Minero Largo plazo

30.00
25.00
20.00
Tonelaje (mt)
15.00
10.00
5.00
0.00
1 2 3 4 5 6
Aos
Beneficio Anual Valor Presente
(MUS$) (MUSD)
535.770 410.856
349.887 293.447
166.565 152.814
352.927 279.782
209.597 182.511
67.926 64.896
1682.671 1384.306
zo
0.70
0.60
0.50
Esteril (Mt)
0.40
Ley Media
Tonelaje Mineral (Mt)

0.30 Ley de Corte (% Cu)
Ley Media (%Cu)
0.20
0.10
0.00
6

Proyecto 2 Ecomin Roberto Abalos Final

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Proyecto 2 Ecomin Roberto Abalos Final

Încărcat de

Drepturi de autor:

Formate disponibile

Mina Planta Refineria

Mina limita operacin T=Qm/M

Planta limita operacin T=Qc/C

V=Qc[(s-r)gy - c + e - m] - Qc[(f+dv)/C] - eQm

Refineria limita operacin T=Qr/R

V=Qc[(s-r)gy - c + e - m] - Qr[(f+dv)/R] - eQm

nte remantente ocurra lo mas rapido

ion de ley de corte para cada

nas. Los picos son comparativamente

Metodo de Busqueda Seccion Aurea

s el mtodo de eliminacin. En el primer paso de este mtodo se calcula el espacio de

en cada dimensin se denomina relacin de reduccin. El mtodo de bsqueda

que el intervalo inicial incluye el

alor de la funcin objetivo de estos

el punto ptimo con la precisin

Proyecto: ESTUDIO DE ESTRATEGIA DE LEYES DE CORTE

Tabla B: Parmetros de diseo y econmicos

Relaciones del Diseo minero

Vida Util (aos) Beneficio Valorizacion

Ley Media (%)

575.9362596 634.469367 446.0743967 40.00 0.40 Qc (Mt)

428.9208518 518.2998121 342.1859665

387.8068045 457.1750139 314.8647693 40.00 0.40 Tonelaje.

135.0154636 250.1791961 101.8992116

Curva Mineral/Material PushBack 5

.40 Tonelaje. Ley Media (%)

Curva Producto/Mineral PushBack 5 Curva

Curva Producto/Material PushBack 5

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Ao Ley Corte Ley Media Qm Qc Qr Tiempo m Tiempo c

Tlim Qm Anual Qc Anual Beneficio VP dV

Proyecto: ESTUDIO DE ESTRATEGIA DE LEYES DE CORTE

Tabla B: Parmetros de diseo y econmicos

Relaciones del Diseo minero

Vida Util (aos) Beneficio

37.32505165 103.0644325 229.9417988 30.33833167

ck 5 Curva Mineral/Material PushBack 5

Curva Producto/Mineral PushBack 5 Curva Producto/M

Ley de Corte (%)

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

urva Producto/Material PushBack 5

0.1 0.2 0.3 0.4 0.5 0.6 0.7 0.8

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy

Qm Qc Qr Qm/M Qc/C Ley (s-r)gy