F/C C1 C2 C3 C4 C5 C6 C7 C8 C9 C10 Datos: N° Clases Marca (x) F F relativa F acumulada F r acum.

C8 C9 C10 Datos: N° Clases Marca (x) F F relativa F acumulada F r acum. F r acum (%) x*F F*(x-m)^2 F*(x-m)^3 F*((x-m)^4) Z obs Z esp
F1 0.3 0.5 0.51 0.51 0.52 0.5 0.51 0.52 0.5 0.3 n: 89 0-0.055 0 0.055 0.0275 0 0 0 0 0 0 0 0 0 -0.6857404 #VALUE!
F2 0.2 0.4 0.41 0.41 0.41 0.42 0.42 0.43 0.41 0.35 N° clases: 9 0.055-0.11 0.055 0.11 0.0825 0 0 0 0 0 0 0 0 0 -0.4898145 #VALUE!
F3 0.3 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.32 Min: 0.2 0.11-0.165 0.11 0.165 0.1375 0 0 0 0 0 0 0 0 0 -0.2938887 #VALUE!
F4 0.25 0.65 0.65 0.65 0.65 0.65 0.65 0.650 0.65 0.4 Max: 0.7 0.165-0.22 0.165 0.22 0.1925 4 0.044444444 4 0.044444444 4.444444444 0.77 0.361601778 -0.1087216 0.032688961 -0.0979629 -1.7012881669
F5 0.23 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.35 Rango: 0.5 0.22-0.275 0.22 0.275 0.2475 2 0.022222222 6 0.066666667 6.666666667 0.495 0.120704222 -0.029653 0.007284755 0.09796291 -1.501085946
F6 0.21 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.35 w: 0.0555555556 0.275-0.33 0.275 0.33 0.3025 10 0.111111111 16 0.177777778 17.77777778 3.025 0.363537778 -0.06931454 0.013215972 0.29388872 -0.9238670207
F7 0.3 0.61 0.61 0.61 0.61 0.61 0.61 0.610 0.61 0.45 media: 0.4931666667 0.33-0.385 0.33 0.385 0.3575 11 0.122222222 27 0.3 30 3.9325 0.202459889 -0.02746706 0.003726364 0.48981454 -0.5244005127
F8 0.3 0.5 0.5 0.4 0.34 0.35 0.35 0.5 0.5 0.2 Ubicación me: 45.25 0.385-0.44 0.385 0.44 0.4125 10 0.111111111 37 0.411111111 41.11111111 4.125 0.065071111 -0.00524907 0.000423425 0.68574035 -0.2246877151
F9 0.3 0.32 0.33 0.35 0.35 0.36 0.35 0.3 0.2 mediana: 1.345 0.44-0.495 0.44 0.495 0.4675 1 0.011111111 38 0.422222222 42.22222222 0.4675 0.000658778 -1.6909E-05 0.000000434 0.88166617 -0.1962117336
moda: 0.22 0.495-0.55 0.495 0.55 0.5225 12 0.133333333 50 0.555555556 55.55555556 6.27 0.010325333 0.000302876 8.88438E-06 1.07759198 0.1397102989
varianza: 0.0788028739 0.55-0.605 0.55 0.605 0.5775 8 0.088888889 58 0.644444444 64.44444444 4.62 0.056896889 0.004798304 0.000404657 1.2735178 0.3703642448
d. estandar: 0.2807184958 0.605-0.66 0.605 0.66 0.6325 24 0.266666667 82 0.911111111 91.11111111 15.18 4.08375 1.684546875 0.694875586 1.46944361 1.3476288776
CV: 56.9216280855 0.66-0.715 0.66 0.715 0.6875 8 0.088888889 90 1 100 5.5 1.74845 0.817400375 0.382134675 1.66536942 #VALUE!
Curtosis: 2.0303869704
C. Asimetria: 1.1384771559
n: 90 1 44.385 7.013455778 2.266626253 1.134763713

F/C C1 C2 C3 C4 C5 C6 C7 C8 C9 C10 12 0 3 0
F1 0.3 0.5 0.51 0.51 0.52 0.5 0.51 0.52 0.5 0.3 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F2 0.2 0.4 0.41 0.41 0.41 0.42 0.42 0.43 0.41 0.35 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F3 0.3 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.32 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F4 0.25 0.65 0.65 0.65 0.65 0.65 0.65 0.650 0.65 0.4 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F5 0.23 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.35 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F6 0.21 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.35 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F7 0.3 0.61 0.61 0.61 0.61 0.61 0.61 0.610 0.61 0.45 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F8 0.3 0.5 0.5 0.4 0.34 0.35 0.35 0.5 0.5 0.2 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000
F9 0 0.3 0.32 0.33 0.35 0.35 0.36 0.35 0.3 0.2 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000

Según estudios de rentabilidad se tiene:

15,814,800.00
Costo de remocion mineral $/ton 3.5
Costo de remocion Desmonte $/ton 2.5
Costo de procesamiento mineral $/ton 14
Costos de fundición $/ton de Cu fundido 600
Costos de refinación S/ton de Cu refinado 250
Recuperación del proceso % 90
Precio de venta Cu $/ton 6614

Preguntas:

1.- Tonelaje total y utilidad minando todo el yacimiento?

2.- Cual es la ley media y ley critica?
3.- Cuales son las reservas sobre ley critica?
4.- Nueva ley media de esas reservas?
5.- Cuanto aumentaría la utilidad explotando el yacimiento sobre la ley critica?
6.- Ley de cabeza en cantera?

Respuestas
1.- Tonelaje total (Mton) 32,400,000.00 Mton
N° bloques 90
Ton bloque 360000 Mton

2.- Ley media (%Cu) 0.4881111111 %

Utilidad minando TODO el yacimiento (M$) -566,999,179.59 M$

2.- Ley critica (Cut off) 0.3855347367 Cu

Bloques menores a 38.55 27
Tonelaje en esos bloques ( 6 bloques x 1 Mton) 9720000 Mton

3.- Tonelaje SOBRE ley critica (30 Mton - 6 Mton) 63 Mton

4.- Ley media (% Cu) con el nuevo tonelaje 0.5725396825 % Cu

5.- Nueva utilidad explotando sobre ley critica 165.02976 M$

6.- Ley de cabeza en cantera? 0.2911111111 % Cu

0.3 0.5 0.51 0.51 0.52 0.5 0.51 0.52 0.5 0.3
0.2 0.4 0.41 0.41 0.41 0.42 0.42 0.43 0.41 0.35
0.3 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.32
0.25 0.65 0.65 0.65 0.65 0.65 0.65 0.650 0.65 0.4
0.23 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.35
0.21 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.35
0.3 0.61 0.61 0.61 0.61 0.61 0.61 0.610 0.61 0.45
0.3 0.5 0.5 0.4 0.34 0.35 0.35 0.5 0.5 0.2
0 0.3 0.32 0.33 0.35 0.35 0.36 0.35 0.3 0.2

INGRESO=PRECIO*TON*LEYCU*2204.62*REC*DILUCION
Precio de venta Cu $/LB 3
TON V*LEY
VOLUMEN BLOQUE M3 10*10*12 1200
DENSID MINERAL TM/M3 3
RECUPERACION % 0.85
DILUCION % 10 0.909091

ingreso=(3*1200*3*LEY*2204.62*0.85*0.9091)/100 = 183987.399*LEY
INGRESO=183,987.40 * LEY

0.3 0.5 0.51 0.51 0.52 0.5 0.51 0.52 0.5 0.3
0.2 0.4 0.41 0.41 0.41 0.42 0.42 0.43 0.41 0.35
0.3 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.7 0.32
0.25 0.65 0.65 0.65 0.65 0.65 0.65 0.650 0.65 0.4
0.23 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.35
0.21 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.35
0.3 0.61 0.61 0.61 0.61 0.61 0.61 0.610 0.61 0.45
0.3 0.5 0.5 0.4 0.34 0.35 0.35 0.5 0.5 0.2
0 0.3 0.32 0.33 0.35 0.35 0.36 0.35 0.3 0.2

INGRESO=
0 91993.6995 93833.57 93833.57 95673.45 91993.7 93833.57 95673.44748 91993.7 0
0 73594.9596 75434.83 75434.83 75434.83 77274.71 77274.71 79114.58157 75434.83 0
0 128791.1793 128791 128791 128791 128791 128791 128791.1793 128791 0
0 119591.80935 119592 119592 119592 119592 119592 119591.80935 119592 73595
0 110392.4394 110392 110392 110392 110392 110392 110392.4394 110392 0
0 114072.18738 114072 114072 114072 114072 114072 114072.18738 114072 0
0 112232.31339 112232 112232 112232 112232 112232 112232.31339 112232 82794.33
0 91993.6995 91993.7 73595 0 0 0 91993.6995 91993.7 0
0 0 0 0 0 0 0 0 0 0

COSTO=(3*1200*3.5 + 3*1200*14 + 3600*LEY *0.85 * 0.63 * 2204.62)/100 = 630000+ 42500.66*LEY

COSTO=TON*CM+ TON*CP+ TON*LEY * REC *CV * 2204.62

COSTOS=

12600 84250.33 84675.34 84675.34 85100.34 84250.33 84675.34 85100.3432 84250.33 12600
12600 80000.264 80425.27 80425.27 80425.27 80850.28 80850.28 81275.2838 80425.27 12600
12600 92750.462 92750.46 92750.46 92750.46 92750.46 92750.46 92750.462 92750.46 12600
12600 90625.429 90625.43 90625.43 90625.43 90625.43 90625.43 90625.429 90625.43 80000.26
12600 88500.396 88500.4 88500.4 88500.4 88500.4 88500.4 88500.396 88500.4 12600
12600 89350.4092 89350.41 89350.41 89350.41 89350.41 89350.41 89350.4092 89350.41 12600
12600 88925.4026 88925.4 88925.4 88925.4 88925.4 0.61 88925.4026 88925.4 82125.3
12600 84250.33 84250.33 80000.26 12600 12600 12600 84250.33 84250.33 12600
12600 12600 12600 12600 12600 12600 12600 12600 12600 12600

BENEFICIO=

12600 7743.3695 9158.237 9158.237 10573.1 7743.37 9158.237 10573.10428 7743.37 12600
12600 -6405.3044 -4990.44 -4990.44 -4990.44 -3575.57 -3575.57 -2160.70223 -4990.44 12600
12600 36040.7173 36040.72 36040.72 36040.72 36040.72 36040.72 36040.7173 36040.72 12600
12600 28966.38035 28966.38 28966.38 28966.38 28966.38 28966.38 28966.38035 28966.38 -6405.3
12600 21892.0434 21892 21892 21892 21892 21892 21892.0434 21892 12600
12600 24721.77818 24721.78 24721.78 24721.78 24721.78 24721.78 24721.77818 24721.78 12600
12600 23306.91079 23306.91 23306.91 23306.91 23306.91 112232 23306.91079 23306.91 669.0326
12600 7743.3695 7743.37 -6405.3 12600 12600 12600 7743.3695 7743.37 12600
12600 12600 12600 12600 12600 12600 12600 12600 12600 12600

METODO DEL CONO FLOTANTE

LEY DE CORTE = 0.385% Cu

bloques de esteril bloques de esteril
Positivos Negativos beneficio
-3.15 -3.15 -3.15 -3.15 1.935842375 2.289559 2.289559 2.643276 1.935842 2.289559 2.64327607 1.935842 -3.15 -3.15 -3.15 -3.15 17.962757 -9.45 8.5127569325
-3.15 -3.15 -3.15 -3.15 -1.6013261 -1.24761 -1.24761 -1.24761 -0.89389 -0.89389 -0.5401755575 -1.24761 -3.15 -3.15 -3.15 -3.15 0 0 0
-3.15 -3.15 -3.15 -3.15 9.010179325 9.010179 9.010179 9.010179 9.010179 9.010179 9.010179325 9.010179 -3.15 -3.15 -3.15 -3.15 72.081435 -27.819723 44.2617111225
-3.15 -3.15 -3.15 -3.15 7.2415950875 7.241595 7.241595 7.241595 7.241595 7.241595 7.2415950875 7.241595 1.601326 -3.15 -3.15 -3.15 59.5340868 -18.9 40.6340868
-3.15 -3.15 -3.15 -3.15 5.47301085 5.473011 5.473011 5.473011 5.473011 5.473011 5.47301085 5.473011 -3.15 -3.15 -3.15 -3.15 43.7840868 -25.2 18.5840868
-3.15 -3.15 -3.15 -3.15 6.180444545 6.180445 6.180445 6.180445 6.180445 6.180445 6.180444545 6.180445 -3.15 -3.15 -3.15 -3.15 49.44355636 -25.2 24.24355636
-3.15 -3.15 -3.15 -3.15 5.8267276975 5.826728 5.826728 5.826728 5.826728 28.05793 5.8267276975 5.826728 -0.16726 -3.15 -3.15 -3.15 68.84501973 -22.2172581 46.6277615925
-3.15 -3.15 -3.15 -3.15 1.935842375 1.935842 -1.60133 3.15 3.15 3.15 1.935842375 1.935842 -3.15 -3.15 -3.15 -3.15 15.5920434 -12.6 2.9920434
-3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15 -3.15

BENEFICIO TOTAL 185.8560030075

FACTOR 400,000

BENEFICIO TOTAL 74,342,401.2 M$