Practica N°13 - Planeamiento

UNIVERSIDAD CATÓLICA DE SANTA MARÍA
FACULTAD DE CIENCIAS E INGENIERÍAS FÍSICAS Y FORMALES

ESCUELA PROFESIONAL DE INGENIERÍA DE MINAS
CURSO:
Diseño y planeamiento de mina superficial
INGENIERO:
Reátegui Ordónez, Ing. Fulton
ALUMNO:
Troya Rios, Renzo Paolo
GRUPO:
2
FASE:
Segunda
AREQUIPA-PERÚ
2022
D D D D D D D D D D
D D D D D D D D D 3
D D D D D 0 3 0 2 1
D D D D 1 2 1 3 0 2
D D D D 1 1 3 2 2 3
D D D D 0 2 3 1 0 1
D D D D 2 0 0 1 1 3
D D D D 1 1 3 1 2 2
D D D D 2 1 0 1 2 2
D D D D 1 1 2 3 0 1
D D D D 2 0 1 2 1 0
D D D D 1 0 3 2 1 3
D D D D D 3 1 2 2 3
D D D D D 2 0 3 2 0
D D D D D 3 2 3 2 0
D D D 0 D 2 0 2 0 1
D D D D D 0 0 3 1 3
D D D D D D 1 2 2 2
D D D D D D 2 0 0 2
D D D D D D 3 2 1 2
D D D D D D D 0 3 0
D D D D D D D 0 2 3
D D D D D D D D 1 1
D D D D D D D D 3 1
D D D D D D D D D 0
VISTA FRONTAL
D D D D D D D D D D
D D D D D D D D D 3
D D D D D D 3 0 2 1
D D D D D D 1 3 0 2
D D D D D D 3 2 2 3
D D D D D D 3 1 0 1
D D D D D D 0 1 1 3
D D D D D D 3 1 2 2
D D D D D D 0 1 2 2
D D D D D D 2 3 0 1
D D D D D D D 2 1 0
D D D D D D D 2 1 3
D D D D D D D 2 2 3
D D D D D D D 3 2 0
D D D D D D D 3 2 0
D D D D D D D 2 0 1
D D D D D D D 3 1 3
D D D D D D D 2 2 2
D D D D D D 2 0 0 2
D D D D D D 3 2 1 2
D D D D D D D 0 3 0
D D D D D D D 0 2 3
D D D D D D D D 1 1
D D D D D D D D 3 1
D D D D D D D D D 0
PLANO XZ=TRANSVERSAL
D D D D D D D D D D
D D D D D D D D D D
D D D D D D D D D D
D D D D D D D D 0 2
D D D D D D 3 2 2 3
D D D D D D 3 1 0 1
D D D D D D 0 1 1 3
D D D D D D 3 1 2 2
D D D D D D 0 1 2 2
D D D D 0 1 2 3 0 1
D D D D 2 3 2 2 1 0
D D D D 2 0 0 0 1 3
D D D D 0 3 3 0 2 3
D D D D 1 0 0 2 2 0
D D D D 0 2 0 1 2 0
D D D D D 2 2 2 0 1
D D D D D 0 1 0 1 3
D D D D D D 2 3 2 2
D D D D D D 2 0 0 2
D D D D D D 3 2 1 2
D D D D D D D 0 3 0
D D D D D D D 0 2 3
D D D D D D D D 1 1
D D D D D D D D 3 1
D D D D D D D D D D
PLANO YZ=VISTA LONGUITUDINAL
VISTA DE PLANTA
MODELO DE
D D D D D D D D D D D
2 2 3 D D D D D D D D
3 1 2 3 D D D D D D D
2 0 3 2 D D D D D D D
3 1 0 3 2 D D D D D D
0 1 0 3 1 2 D D D D D
2 1 3 2 0 0 D D D D D
0 2 0 1 1 0 3 1 D D D
2 0 3 0 2 3 3 0 0 D D
1 1 1 0 1 3 1 3 1 2 D
3 3 3 0 0 3 1 2 1 3 D
3 0 3 3 3 3 1 0 2 2 D
0 3 1 0 1 0 2 1 1 2 D
2 0 0 2 1 1 0 1 1 0 D
2 0 1 0 1 3 2 0 0 1 D
0 2 2 1 0 2 2 1 3 3 D
0 1 3 1 0 2 1 1 2 3 D
3 0 1 0 3 3 1 3 3 1 D
0 2 1 3 2 0 0 2 1 D D
2 2 1 0 2 2 2 1 D D D
3 1 3 3 3 D D D D D D
0 3 3 2 D D D D D D D
0 3 0 D D D D D D D D
3 0 3 D D D D D D D D
1 2 D D D D D D D D D
VISTA FRONTAL
2 0 3 D D D D D D D D
3 1 0 3 2 D D D D D D
0 1 0 3 1 D D D D D D
2 1 3 2 0 D D D D D D
0 2 0 1 1 D D D D D D
2 0 3 0 2 D D D D D D
1 1 1 0 1 D D D D D D
3 3 3 0 0 D D D D D D
3 0 3 3 3 D D D D D D
0 3 1 0 1 D D D D D D
2 0 0 2 D D D D D D D
2 0 1 0 D D D D D D D
0 2 2 D D D D D D D D
0 1 3 D D D D D D D D
3 0 1 D D D D D D D D
0 2 1 D D D D D D D D
2 2 1 D D D D D D D D
3 1 3 D D D D D D D D
0 3 3 D D D D D D D D
0 3 0 D D D D D D D D
3 0 3 D D D D D D D D
PLANO XZ=TRANSVERSAL
2 0 3 D D 2 D D D D D
3 1 0 D D 3 D D D D D
0 1 0 3 1 3 D D D D D
2 1 3 2 0 1 D D D D D
0 2 0 1 1 3 D D D D D
2 0 3 0 3 1 D D D D D
1 1 1 0 2 0 D D D D D
3 3 3 0 2 1 D D D D D
3 0 3 3 3 3 D D D D D
0 3 1 0 2 3 D D D D D
2 0 0 2 3 D D D D D D
2 0 1 0 1 D D D D D D
0 2 2 1 1 D D D D D D
0 1 3 1 2 D D D D D D
3 0 1 0 0 D D D D D D
0 2 1 1 D D D D D D D
2 2 1 D D D D D D D D
3 1 3 D D D D D D D D
0 3 3 D D D D D D D D
0 3 0 D D D D D D D D
3 D D D D D D D D D D
O YZ=VISTA LONGUITUDINAL
VISTA DE PLANTA
MODELO DE BLOQUES
CUBOS DE DESMONTE (D) ORE SR

21 0 #DIV/0!
15 4 3.75
8 9 0.888888888888889
5 10 0.5
2 11 0.181818181818182
9 11 0.818181818181818
0 9 0
0 7 0
0 5 0
0 3 0
0 1 0
Grafico: Precio Nominal Cobre Anual
(¢/lb)3
NUMERO DE D 247 2000
CUBOS DE MINERAL 278 2001
RESERVA@2% 137 2002
PRECIO 2.59 2003
FACTOR DE CONVERSION 2204.62 2004
PRECIO 5709.9658 2005
CALIDAD 90% 2006
VOLUMEN 3375 2007
DENSIDAD 2.54 2008
TM 8572.5 2009
PRECIO DE VENTA EN $ ### 2010
TM/DIA 46673 2011
NUMERO DE CUBOS 5 2012
CUBOS/MES 150 2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
PROMEDIO
Nominal Cobre Anual
82,29
71,57
70,65
80,73
130,22
167,09
305,29
323,25
315,32
234,22
341,98
399,66
360,59
332,12
311,26
249,23
220,56
279,68
295,88
272,14
280,35
422,63
420,83
#DIV/0!
Multiplication Table
Date: Page 9
SAMPLE WORKBOOK
Grafico: Precio Nominal Cobre Anual (¢/lb)3

2000 82,29
2001 71,57
2002 70,65
2003 80,73
2004 130,22
2005 167,09
2006 305,29
2007 323,25
2008 315,32
2009 234,22
2010 341,98
2011 399,66
2012 360,59
2013 332,12
2014 311,26
2015 249,23
2016 220,56
2017 279,68
2018 295,88
2019 272,14
2020 280,35
2021 422,63
2022 420,83
diseño de talud
numero de bancos n 5
altura de banco h 15
ancho de berna SP 7.5
angulo de banco a 42
WR 30
angulo de talud final 33.50
angulo INTERRAMPA 27.63
4 7.5
5.33333333 10
ancho de
ancho de
N45E angulo de h #banco berna FINAL berna WR NUMERO DE
banco (SP) OPERACION RAMPAS
AL SP
N45E 64 20 8 5.33333333 10 35 3
N45E 42 15 6 4 7.5 35 3
N45E 46 15 8 4 7.5 35 3
N45E 44 15 8 4 7.5 35 3
N45E 48 15 6 4 7.5 35 3
N45E 46 15 4 4 7.5 35 3
N315E 45 15 8 4 7.5 35 3
N315E 44 15 8 4 7.5 35 3
N315E 48 15 8 4 7.5 35 3
N315E 43 15 6 4 7.5 35 3
N315E 38 15 8 4 7.5 35 3
angulo
angulo
H altura angulo talud angulo de interrampa interrampa
global operacional talud final PARA UNA IR
RAMPA
160 47.2 54.2 46.8 46.1

90 33.2 36.9 30.1 30.1
120 35.5 39.8 33.9 34.1
120 34.2 38.2 32.7 33.3
90 37.2 41.7 33.5 31.7
60 36.7 40.6 29.8 26.7
120 34.8 39.0 33.3 33.7
120 34.2 38.2 32.7 33.3
120 36.8 41.4 35.1 34.8
90 33.9 37.7 30.7 30.4
120 30.2 33.5 29.0 30.8
E E 1.30 1.26 0.74 1.67 1.35
E E 0.01 0.97 1.60 1.44 0.79
E E E 0.91 1.55 0.88 1.01
E E E 1.58 1.14 1.14 1.29
E E E 0.94 1.06 1.65 1.64
E E E E 1.65 0.81 1.12
E E E E 1.40 0.81 1.41
E E E E E 0.73 0.96
E E E E E E 1.20
E E E E E E 1.58
E E E E E E E
E E E E E E E
-1.09 -1.09 16.03 Err:501 Err:501 Err:501 Err:501

-1.09 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0 -1.09 -1.09 16.03 Err:501 Err:501 Err:501 Err:501
0 -2.18 Err:501 0.21 Err:501 Err:501 Err:501 Err:501
0 Err:501 Err:501 -0.88 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0 -1.09 -1.09 Err:501 Err:501 Err:501 Err:501 Err:501
0 -2.18 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
0 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501
0.78 1.10 1.61 1.16 E E E E
0.76 1.44 1.29 0.83 1.63 E E E
1.55 1.26 1.07 1.40 1.03 1.38 E E
1.19 1.04 0.76 1.01 1.52 0.70 0.94 E
1.18 0.88 1.17 1.59 0.78 1.56 1.29 1.58
0.92 0.77 1.40 0.71 1.44 0.79 1.38 0.83
0.95 1.36 0.86 0.89 1.03 0.82 1.63 1.43
1.00 1.39 1.27 0.83 0.91 1.36 1.58 1.17
0.95 1.60 1.59 0.72 1.45 1.64 1.50 1.32
0.80 1.04 1.58 0.97 1.20 0.80 0.85 1.23
1.43 1.38 1.25 1.67 0.88 0.74 0.92 1.34
1.17 0.84 0.93 1.34 0.94 1.13 1.59 1.38
Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E
E E
E E
E E
E E
E E
0.50 E
0.30 1.40
0.40 0.90
0.10 1.00
0.20 0.90
0.10 2.00
Err:501 -1.09
Err:501 Err:501
Err:501 Err:501 COSTOS
Err:501 Err:501 Costo de refinacion onz 400
Err:501 Err:501 Costo de refinacion TN $14,108,000.00
Err:501 Err:501 Recuperacion 70%
Err:501 Err:501 Lado del bloque 8
Err:501 Err:501 Cm+Cp Err:501
Err:501 Err:501 Densidad 2.54
Err:501 Err:501 Costo esteril Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 -1.09 Esteril Mineral
Err:501 Err:501 0 4
Err:501 Err:501 0 2
Err:501 Err:501 0 1
Err:501 Err:501 0.00 7.00
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 61.95
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
PRECIOS
Precio $/onz 500
Precio $/TN 17635000
TM 42000
Cutoff (gr/TN) 0.130
Cutoff marginal (gr/TN) Err:501
Waste TM Ore TM Stripping Ratio

S/0.00 S/168,000.00 0
S/0.00 S/84,000.00 0
S/0.00 S/42,000.00 0.00
S/0.00 S/294,000.00 S/0.00
Valor Pit por nivel $/TM Valor del Pit
S/117.70 S/4,943,400.00
S/99.44 S/4,176,480.00
S/133.33 S/5,599,860.00
S/350.47 S/14,719,740.00
E E 1.30 1.26 0.74 1.67 1.35
E E 0.01 0.97 1.60 1.44 0.79
E E E 0.91 1.55 0.88 1.01
E E E 1.58 1.14 1.14 1.29
E E E 0.94 1.06 1.65 1.64
E E E E 1.65 0.81 1.12
E E E E 1.40 0.81 1.41
E E E E E 0.73 0.96
E E E E E E 1.20
E E E E E E 1.58
E E E E E E E
E E E E E E E
-1.09 -1.09 28.86 Err:501 Err:501 Err:501 Err:501

0 0 0 0 0 0 0 0
0 -1.09 -1.09 28.86 Err:501 Err:501 Err:501 Err:501
0 Err:501 Err:501 12.05 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0.78 1.10 1.61 1.16 E E E E
0.76 1.44 1.29 0.83 1.63 E E E
1.55 1.26 1.07 1.40 1.03 1.38 E E
1.19 1.04 0.76 1.01 1.52 0.70 0.94 E
1.18 0.88 1.17 1.59 0.78 1.56 1.29 1.58
0.92 0.77 1.40 0.71 1.44 0.79 1.38 0.83
0.95 1.36 0.86 0.89 1.03 0.82 1.63 1.43
1.00 1.39 1.27 0.83 0.91 1.36 1.58 1.17
0.95 1.60 1.59 0.72 1.45 1.64 1.50 1.32
0.80 1.04 1.58 0.97 1.20 0.80 0.85 1.23
1.43 1.38 1.25 1.67 0.88 0.74 0.92 1.34
1.17 0.84 0.93 1.34 0.94 1.13 1.59 1.38

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E
E E
E E
E E
E E
E E
0.50 E
0.30 1.40
0.40 0.90
0.10 1.00
0.20 0.90
0.10 2.00
Err:501 -1.09
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 2 9
Err:501 Err:501 0 9
Err:501 Err:501 0.00 7.00
Err:501 Err:501 0.00 1.00
Err:501 Err:501 2.00 26.00
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
106.02
0 0
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
PRECIOS
Precio $/onz 540
TM 42000

S/84,000.00 S/378,000.00 0.22
S/0.00 S/378,000.00 0.00
S/0.00 S/294,000.00 0.00
S/0.00 S/42,000.00 0.00
S/84,000.00 S/1,092,000.00 0.08
S/226.13 S/9,497,460.00
S/205.66 S/8,637,720.00
S/252.25 S/10,594,500.00
S/248.47 S/10,435,740.00
S/932.51 S/39,165,420.00
E E 1.30 1.26 0.74 1.67 1.35
E E 0.01 0.97 1.60 1.44 0.79
E E E 0.91 1.55 0.88 1.01
E E E 1.58 1.14 1.14 1.29
E E E 0.94 1.06 1.65 1.64
E E E E 1.65 0.81 1.12
E E E E 1.40 0.81 1.41
E E E E E 0.73 0.96
E E E E E E 1.20
E E E E E E 1.58
E E E E E E E
E E E E E E E
-1.09 -1.09 48.12 Err:501 Err:501 Err:501 Err:501

0 0 0 0 0 0 0 0
0 -1.09 -1.09 48.12 Err:501 Err:501 Err:501 Err:501
0 Err:501 Err:501 26 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0.78 1.10 1.61 1.16 E E E E
0.76 1.44 1.29 0.83 1.63 E E E
1.55 1.26 1.07 1.40 1.03 1.38 E E
1.19 1.04 0.76 1.01 1.52 0.70 0.94 E
1.18 0.88 1.17 1.59 0.78 1.56 1.29 1.58
0.92 0.77 1.40 0.71 1.44 0.79 1.38 0.83
0.95 1.36 0.86 0.89 1.03 0.82 1.63 1.43
1.00 1.39 1.27 0.83 0.91 1.36 1.58 1.17
0.95 1.60 1.59 0.72 1.45 1.64 1.50 1.32
0.80 1.04 1.58 0.97 1.20 0.80 0.85 1.23
1.43 1.38 1.25 1.67 0.88 0.74 0.92 1.34
1.17 0.84 0.93 1.34 0.94 1.13 1.59 1.38

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E
E E
E E
E E
E E
E E
0.50 E
0.30 1.40
0.40 0.90
0.10 1.00
0.20 0.90
0.10 2.00
Err:501 -1.09
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 6 5
Err:501 Err:501 4 5
Err:501 Err:501 2.00 5.00
Err:501 Err:501 0.00 5.00
Err:501 Err:501 0.00 3.00
Err:501 Err:501 0.00 1.00
Err:501 Err:501 12.00 24.00
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 172.11
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
PRECIOS
Precio $/onz 600
TM 42000

S/252,000.00 S/210,000.00 1.2
S/168,000.00 S/210,000.00 0.8
S/84,000.00 S/210,000.00 0.40
S/0.00 S/210,000.00 0.00
S/0.00 S/126,000.00 0.00
S/0.00 S/42,000.00 0.00
S/504,000.00 S/1,008,000.00 0.50
S/388.76 S/16,327,920.00
S/365.00 S/15,330,000.00
S/430.61 S/18,085,620.00
S/430.73 S/18,090,660.00
S/423.76 S/17,797,920.00
S/241.71 S/10,151,820.00
S/2,280.57 S/95,783,940.00
E E 1.30 1.26 0.74 1.67 1.35
E E 0.01 0.97 1.60 1.44 0.79
E E E 0.91 1.55 0.88 1.01
E E E 1.58 1.14 1.14 1.29
E E E 0.94 1.06 1.65 1.64
E E E E 1.65 0.81 1.12
E E E E 1.40 0.81 1.41
E E E E E 0.73 0.96
E E E E E E 1.20
E E E E E E 1.58
E E E E E E E
E E E E E E E
-1.09 -1.09 60.96 Err:501 Err:501 Err:501 Err:501

0 0 0 0 0 0 0 0
0 -1.09 -1.09 60.96 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0 0 -1.09 Err:501 Err:501 Err:501 Err:501 Err:501
0.78 1.10 1.61 1.16 E E E E
0.76 1.44 1.29 0.83 1.63 E E E
1.55 1.26 1.07 1.40 1.03 1.38 E E
1.19 1.04 0.76 1.01 1.52 0.70 0.94 E
1.18 0.88 1.17 1.59 0.78 1.56 1.29 1.58
0.92 0.77 1.40 0.71 1.44 0.79 1.38 0.83
0.95 1.36 0.86 0.89 1.03 0.82 1.63 1.43
1.00 1.39 1.27 0.83 0.91 1.36 1.58 1.17
0.95 1.60 1.59 0.72 1.45 1.64 1.50 1.32
0.80 1.04 1.58 0.97 1.20 0.80 0.85 1.23
1.43 1.38 1.25 1.67 0.88 0.74 0.92 1.34
1.17 0.84 0.93 1.34 0.94 1.13 1.59 1.38

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E
E E
E E
E E
E E
E E
0.50 E
0.30 1.40
0.40 0.90
0.10 1.00
0.20 0.90
0.10 2.00
Err:501 -1.09
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 2 5
Err:501 Err:501 1 3
Err:501 Err:501 1 2
Err:501 Err:501 0 1
Err:501 Err:501 4 11
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
216.18
0 0
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
PRECIOS
Precio $/onz 640
TM 42000

S/84,000.00 S/210,000.00 0.4
S/42,000.00 S/126,000.00 0.333333333333333
S/42,000.00 S/84,000.00 0.50
S/0.00 S/42,000.00 0.00
S/168,000.00 S/462,000.00 0.36
S/497.18 S/20,881,560.00
S/471.23 S/19,791,660.00
S/549.54 S/23,080,680.00
S/552.23 S/23,193,660.00
S/2,070.18 S/86,947,560.00
E E 1.30 1.26 0.74 1.67 1.35
E E 0.01 0.97 1.60 1.44 0.79
E E E 0.91 1.55 0.88 1.01
E E E 1.58 1.14 1.14 1.29
E E E 0.94 1.06 1.65 1.64
E E E E 1.65 0.81 1.12
E E E E 1.40 0.81 1.41
E E E E E 0.73 0.96
E E E E E E 1.20
E E E E E E 1.58
E E E E E E E
E E E E E E E
-1.09 -1.09 80.22 Err:501 Err:501 Err:501 Err:501

0 0 0 0 0 0 0 0
0 -1.09 -1.09 80.22 Err:501 Err:501 Err:501 Err:501
0 0 0 0 0 0 0 0
0.78 1.10 1.61 1.16 E E E E
0.76 1.44 1.29 0.83 1.63 E E E
1.55 1.26 1.07 1.40 1.03 1.38 E E
1.19 1.04 0.76 1.01 1.52 0.70 0.94 E
1.18 0.88 1.17 1.59 0.78 1.56 1.29 1.58
0.92 0.77 1.40 0.71 1.44 0.79 1.38 0.83
0.95 1.36 0.86 0.89 1.03 0.82 1.63 1.43
1.00 1.39 1.27 0.83 0.91 1.36 1.58 1.17
0.95 1.60 1.59 0.72 1.45 1.64 1.50 1.32
0.80 1.04 1.58 0.97 1.20 0.80 0.85 1.23
1.43 1.38 1.25 1.67 0.88 0.74 0.92 1.34
1.17 0.84 0.93 1.34 0.94 1.13 1.59 1.38

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E
E E
E E
E E
E E
E E
0.50 E
0.30 1.40
0.40 0.90
0.10 1.00
0.20 0.90
0.10 2.00
Err:501 -1.09
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 8 9
Err:501 Err:501 5 9
Err:501 Err:501 3 10
Err:501 Err:501 0 11
Err:501 Err:501 0 3
Err:501 Err:501 0 1
Err:501 Err:501 16 43
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
0 0
Err:501 Err:501 282.27
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
Err:501 Err:501
PRECIOS
Precio $/onz 700
TM 42000

S/336,000.00 S/378,000.00 0.888888888888889
S/210,000.00 S/378,000.00 0.555555555555556
S/126,000.00 S/420,000.00 0.30
S/0.00 S/462,000.00 0.00
S/0.00 S/126,000.00 0.00
S/0.00 S/42,000.00 0.00
S/672,000.00 S/1,806,000.00 0.37
S/659.82 S/27,712,440.00
S/630.57 S/26,483,940.00
S/727.92 S/30,572,640.00
S/734.47 S/30,847,740.00
S/707.96 S/29,734,320.00
S/418.82 S/17,590,440.00
S/3,879.56 S/162,941,520.00
ESCENARIO $/onz ORE TM VALOR
0 1100 1,596,000.00 S/388,982,580.00
1 500 294,000.00 S/17,382,960.00
S/450,000,000.00
2 540 1,008,000.00 S/42,979,020.00
3 600 1,008,000.00 S/101,270,820.00 S/400,000,000.00
4 640 462,000.00 S/90,761,160.00 S/350,000,000.00
5 700 1,806,000.00 S/168,428,400.00
S/300,000,000.00
S/250,000,000.00
S/200,000,000.00
S/150,000,000.00
S/100,000,000.00
S/50,000,000.00
S/0.00
-
PRUEBA TM/ORE VALOR

1 50000 -S/220,790,246.86
2 70000 -S/178,672,535.10
3 90000 -S/147,214,401.26
4 100000 -S/134,025,961.49
5 200000 -S/47,261,676.12
6 300000 S/3,492,177.23
7 400000 S/39,502,609.25
8 500000 S/67,434,470.35
9 600000 S/90,256,462.60
10 700000 S/109,552,182.11
11 800000 S/126,266,894.62
12 900000 S/141,010,315.94
13 1000000 S/154,198,755.72
14 1100000 S/166,129,150.69
15 1200000 S/177,020,747.97
16 1300000 S/187,040,046.21
-S/300,000,000.00 -S/200,000,000.00
VALOR/TM
/450,000,000.00
/400,000,000.00
/350,000,000.00
/300,000,000.00
/250,000,000.00
/200,000,000.00 f(x) = 125174404.227858 ln(x) − 1575149547.50644

R² = 0.434034739624374
/150,000,000.00
/100,000,000.00
S/50,000,000.00
S/0.00
- 500,000.00 1,000,000.00 1,500,000.00 2,000,000.00
GRAFICO
1400000
1200000
1000000
800000
600000
400000
200000
0
00,000.00 -S/200,000,000.00 -S/100,000,000.00 S/0.00 S/100,000,000.00 S/200,000,000.00 S/300,000,000.00
MINSUR PUCAMARCA - Au
Toneladas de mineral molido T(tn/dia) 21000
Toneladas de mineral minado T(tn/dia) 21000
Toneladas de desmonte minado T(tn/dia) 21000
Total de mineral minado T(tn/dia) 42,000
SR 3.81
T 21,000
tp 101,010
to 21,000
tw 80,010
S.R 3.81
T 21,000
RMR
Nop roca dura 343
NOP roca blanda 242
Nml cyanidation 117
Nml flotation 113
Nml gravity 103
Nsv 90
Nat 49
COSTO OPERATIVO
MINA A CIELO ABIERTO COSTO/DIARIO COSTO/TM
drilling cost per day S/6,050.74 S/0.29
blasting cost per day S/10,095.19 S/0.48
loading cost per day S/8,502.89 S/0.40
Haule cost per day S/57,545.74 S/2.74
General services per day S/21,177.60 S/1.01
TOTAL S/103,372.16 S/4.92
COSTO ESTERIL COSTO/DIARIO COSTO/TM
drilling cost per day S/5,139.90 S/0.06

blasting cost per day S/8,575.52 S/0.11
loading cost per day S/7,222.91 S/0.09
Haule cost per day S/48,883.15 S/0.61
General services per day S/17,989.65 S/0.22
TOTAL S/87,811.12 S/1.09
COSTO DE CONCENTRADORA COSTO/DIARIO COSTO/TM
Crushing cost per day S/3,097.12 S/0.15

Fine crushing cost per day S/4,939.72 S/0.24
Griding section cost per day S/14,059.55 S/0.67
TOTAL DE CIANURACION DE AU/AG S/22,096.40 S/1.06
PROCESSSING COST PER DAY COSTO/DIARIO COSTO/TM
cost for cyanidation S/25,482.67 1.21

Relaves S/2,639.75 0.13
Costos de ensayo S/3,644.01 0.17
Supervición y mantenimiento S/117,067.30 5.57
TOTAL S/148,833.73 S/7.08
OTROS COSTOS
Electricidad S/38,177.79 1.82
Costos de Servicios S/14,130.00 0.67
Costo Administrativos S/10,907.40 0.52
TOTAL S/63,215.19 S/3.01
TOTAL S/16.07
Processsing cost per day

flotation of simple base metal ore S/21,170.22
complex base metal ores S/43,484.79
uranium ores by leaching S/68,939.30
nonflotable nonsulfide ores S/47,727.21
cist if electric power S/38,177.79
Services cost per day S/14,130.00
0.40 0.50
E 0.20
E E
E E
E E
E E
E E
E E
2.76 111.08
-1.09 34.79
-1.09 -1.09
-1.09 -1.09
-1.09 -1.09
-1.09 -1.09
-1.09 -1.09
-1.09 -1.09
0 0 0
0 2.76 111.08
0 1.67 145.87
0 0.58 144.78
0 -0.51 143.69
0 -1.60 142.60
0 -2.69 141.51
0 -3.78 140.42
0 -4.87 139.33
0 0 0
0 2.76 113.84
0 1.67 148.63
0 0.58 146.45
0 -0.51 144.27
ese 0 -1.6 142.09
0 -2.69 139.91
0 -3.78 137.73
0 -4.87 135.55
0 0 -4.87
0 0 0
0 0 0
0 0 0
0.24 0.40 0.50 E E E E E
0.80 0.47 0.60 0.50 0.40 E E E
0.30 0.40 0.60 0.60 0.40 0.30 E E
E 0.20 0.30 0.56 0.49 0.40 0.60 E
E E 0.25 0.60 0.50 0.50 0.40 0.30
E E E 0.40 0.50 0.30 0.40 0.40
E E E E 0.30 0.40 0.30 0.40
E E E E E 0.60 0.50 0.40
44.96 85.65 111.08 -1.09 -1.09 -1.09 -1.09 -1.09

187.37 103.45 136.51 111.08 85.65 -1.09 -1.09 -1.09
60.22 85.65 136.51 136.51 85.65 60.22 -1.09 -1.09
-1.09 34.79 60.22 126.34 108.54 85.65 136.51 -1.09
-1.09 -1.09 47.5 136.51 111.08 111.08 85.65 60.22
-1.09 -1.09 -1.09 85.65 111.08 60.22 85.65 85.65
-1.09 -1.09 -1.09 -1.09 60.22 85.65 60.22 85.65
-1.09 -1.09 -1.09 -1.09 -1.09 136.51 111.08 85.65
0 0 0 0 0 0 0 0
44.96 85.65 111.08 -1.09 -1.09 -1.09 -1.09 -1.09
232.33 189.1 247.59 109.99 84.56 -2.18 -2.18 -2.18
292.55 274.75 384.1 246.5 170.21 58.04 -3.27 -3.27
291.46 309.54 444.32 372.84 278.75 143.69 133.24 -4.36
290.37 308.45 491.82 509.35 389.83 254.77 218.89 55.86

289.28 307.36 490.73 595 500.91 314.99 304.54 141.51
288.19 306.27 489.64 593.91 561.13 400.64 364.76 227.16
287.1 305.18 488.55 592.82 560.04 537.15 475.84 312.81
0 0 0 0 0 0 0 0
190.83 317.98 300.18 246.5 108.9 83.47 -1.09 -1.09
378.2 481.65 522.34 494.09 331.06 168.03 55.86 -3.27
438.42 567.3 693.64 690.82 543.05 336.79 140.42 129.97
436.24 602.09 753.86 864.66 788.1 533.52 388.01 214.53
434.06 599.91 801.36 1001.17 984.83 755.68 533.88 360.4
431.88 597.73 799.18 1086.82 1095.91 876.12 705.18 506.27
429.7 595.55 797 1084.64 1156.13 961.77 901.91 703
427.52 593.37 794.82 1082.46 1153.95 1098.28 1012.99 788.65
139.33 287.1 305.18 488.55 592.82 560.04 537.15 475.84
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
E E E E
E E E E
E E E E
E E E E
E E E E
0.30 E E E
0.50 0.30 E E
0.60 0.30 0.30 1.58
-1.09 -1.09 -1.09 -1.09

-1.09 -1.09 -1.09 -1.09
-1.09 -1.09 -1.09 -1.09
-1.09 -1.09 -1.09 -1.09
-1.09 -1.09 -1.09 -1.09
60.22 -1.09 -1.09 -1.09
111.08 60.22 -1.09 -1.09
136.51 60.22 60.22 386.01
0 0 0 0 0 0 0
-1.09 -1.09 -1.09 -1.09 0 0 0
-2.18 -2.18 -2.18 -2.18 0 0 0
-3.27 -3.27 -3.27 -3.27 0 0 0
-4.36 -4.36 -4.36 -4.36 0 0 0
-5.45 -5.45 -5.45 -5.45 0.00 0.00 0.00

54.77 -6.54 -6.54 -6.54 0 0 0
165.85 53.68 -7.63 -7.63 0 0 0
302.36 113.9 52.59 378.38 0 0 0
0 0 0 0 0 0 0
-1.09 -1.09 -1.09 -1.09 0 0 0
-3.27 -3.27 -3.27 -3.27 -1.09 0 0
-5.45 -5.45 -5.45 -5.45 -2.18 0 0
51.5 -7.63 -7.63 -7.63 -3.27 0 0
136.06 49.32 -9.81 -9.81 -4.36 0 0
281.93 159.31 47.14 -11.99 -5.45 0 0
478.66 356.04 106.27 44.96 378.38 0 0
615.17 416.26 166.49 430.97 378.38 0 0
312.81 302.36 113.9 52.59 378.38 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
COSTOS
Costo de refinacion onz 70
Costo de refinacion TN $2,468,900.00
Recuperacion 70%
Lado del bloque 8
Cm+Cp S/16.07
Densidad 2.54
Costo esteril -1.09
Esteril Mineral Waste TM

0 14 S/0.00
0 13 S/0.00
0.00 11.00 S/0.00
0.00 9.00 S/0.00
0.00 1.00 S/0.00
0.00 48.00 S/0.00

317.98
PRECIOS
Precio $/onz 1100
TM 42000
Cutoff marginal (gr/TN) 0.018
Ore TM Stripping Ratio Valor Pit por nivel $/TM

S/588,000.00 0 S/345.72
S/546,000.00 0 S/651.22
S/462,000.00 0.00 S/558.22
S/378,000.00 0.00 S/546.60
S/42,000.00 0.00 S/548.77
S/2,016,000.00 0.00 S/2,650.53

Valor del Pit
S/14,520,240.00
S/27,351,240.00
S/23,445,240.00
S/22,957,200.00
S/23,048,340.00
S/111,322,260.00
DATOS
Produccion Requerida 500,000.00 TMD
Streping Rating 3.81
densidad de mineral 2.25 TM/m3
Densidad del desmonte 2.25 TM/m3
H top soil 5.00 m
densidad top soil 1.50 tm/m3
H pre striping 50.00 m
Diametro ore 9.00
Diametro waste 9.00
H BANCO 15.00 m
% esponjamiento 0.25
personal requerido en mina NOP

roca dura 4329
roca blanda 3056
acres Ha
Area a desgrozar 9573.04 3,874.21
TM top soil 290,565,696.60
TmM desgroce 4,358,485,449.00
inversiones mina DURO MEDIO SUAVE

INDICE DE PERFORABILIDAD
ORE(FT) 8,100.00 13,770.00 18,630.00
ORE(m) 2,468.88 4,197.10 5,678.42
WASTE(FT) 8,100.00 13,770.00 18,630.00
WASTE(m) 2,468.88 4,197.10 5,678.42
NUMERO DE PERFORADORAS
ORE 6 4 3
WASTE 23 13 10
total 29 17 13
Palas yd3 m3 o TM
tamaño de cuchara 103.48 79.11
Numero de palas 14 51.74
yd3 m3
camiones
658.25 503.27
Numero de camiones 83
Areas de mantenemiento pies m2

128,454.27 11,933.79
plano
limpieza S/1,148,328.49
top soil S/18,868,850.84
pre striping S/206,576,196.69
inversion pre striping S/231,569,466.16

duro
inversion en perforadoras S/22,705,223.12
inversion en accesorios de perforadoras S/7,568,407.71
inversion perforadoras S/13,570,937.96
Inversion de palas S/292,128,168.52
inversiones del camion S/108,010,932.42
inversion en talleres S/12,989,142.30
pies inversion comunicación/electricidad S/7,323,531.69
m Grifo S/820,235.55
pies INVERSION MINA S/434,842,948.43
m INVERSION MINA ACTUALIZADO 2022 S/882,633,345.64
27.0689067
20% 30%
S/6,124,418.63 S/7,655,523.29
medio suave
S/13,309,958.38 S/10,178,203.47
S/4,436,652.79 S/3,392,734.49
P.U
DATO
Ton molidas 500,000.00
m de perforacion y voladura 2
m de cimientos 5
m de compactacion 1
acres yd2 m2
Area de planta
35.36 171,119.84 143,083.06
Km millas
caminos
5 3.13
Do(overburden) 16.4
Remoscion masiva yd3 374410.2
Cimientos 187205.1 trabajando al 20%
Compactacion 37441.0 trabajando al 20%
DATOS DE LA PRACTICA
Limpieza y preparacion del area de molienda

Inversion limpieza area planta S/49,503.91
inversion en los caminos S/875,000.00
Inversion pre striping S/284,262.16
Inversion Excavacion Masiva S/1,593,578.18
inversion cimientos+compactacion S/1,357,488.67
Inversion del Hormigon S/21,213,203.44
Total S/25,373,036.36
contruccion de concentradora
Bases de Chancadoras/Molinos S/70,916,250.72
Chancadora de conos S/8,480,345.64
Planta Chancado S/146,342,429.97
Chancadora de finos y fajas transportadoras S/175,610,915.97
S/401,349,942.30
Duro
Inversion en Molinos y Tolvas S/219,513,644.96
TOTAL S/523,301,967.28
lix AU+ HG
Recuperacion Metalurgica
S/42,567,828.23
presa de relaves 14,142,135.62
Inversion de laboratorio 46,023.51
Supervision mantenimiento y costos 1,478,550.51
TOTAL S/1,223,510,771.27
Carga Pico S/225,315.57

RACTICA
Medio Suave
S/182,440,229.37 S/121,952,024.98
S/261,836,825.72 cuando solo hay lixiviacion
Lix LG CN HG AU+ Sulfuros LG Metal Base Piritico AU/AG

S/33,453,221.82 S/72,973,419.82 S/35,983,430.92 S/127,279,220.61
o hay lixiviacion
HG Cu/Pb Cu/Zn
CBM Cu/Pb/Zn No sulfurosos Uranio
Pb/Zn Cu/Zn
S/54,106,472.77 S/79,058,486.91 S/878,054,579.84 S/123,743,686.71
R=f-(t/c)-t
R=
TMD concentrado tm CHANCADAS DIA/R
TMD concentrado
TMD concentrado 500,000.00
% recuperacioón= (c*(f-t))/f(c-t)
% recuperacioón=
Produccion de minerales
mina central Tms/mes ley de cabeza %
332.323331 % Ag ley 2.5 0.00025

% Zn 0.9
%Mo 0.032
% Cu 0.58
PLANTA CONCENTRADORA
toneladas tratadas TMD
calidad de concentrado % Mo 60%

Recuperacion de Mo 92
calidad de concentrado %Zn 12%
Recuperacion de Zn 90
calidad de concentrado %Cu 27%
Recuperacion de Cu 90
calidad de concentrado %Ag 1%
Recuperacion de Ag 95
TMD % Calidad
Ag 500,000.00 1%
Zn 500,000.00 12%
Mo 500,000.00 60%
Cu 500,000.00 27%
Recuperación en concentradora
calidad
118.75 1%
Concentrado de Ag relave
499,881.25 1%
34,005.04 12%
Concentrado de Zn relave
465,994.96 12%
Concentrado de Mo 245.34 60%
relave 499,754.66 60%
9,687.48 27%
Concentrado de Cu relave
490,312.52 27%
Total toneladas finas/dia
Total toneladas de relave
lixiviación
Ag Zn Mo
c=Ley de cabeza 0.0000025 0.009 0.00032
f=calidad concentrada 1% 12% 60%
t= ley de relave 0.000000125 0.0009 0.0000256
R= 4210.47368421053 14.7037037037037 2037.95652
Ley E metal secundario 0.000031606 0.00316060734 %

ley equivalente 0.0058025 0.58025 %
Precio $/lb S/Tm Relación precio

308.450 680015.039 130.23
1.03 2270.7586 0.41
10.82 23853.9884 4.42
2.5 5511.55 1.00
100%
Ley Contenido metalico TM

0.0000025 0.013
0.009 540.000
0.00032 96.000
0.0058 783.000
ón en concentradora
calidad/ley relave contenido fino

1% 0.012
0.000000125 0.001
12% 489.673
0.0009 50.327
60% 88.324
0.0000256 7.676
27% 706.217
0.00058 76.783
1,284.23
134.79
produccion metal 1,419.013

produccion fina 1,284.23
recuperacion metalurgica 0.91
Ag S/8,075.28
Zn S/1,111,928.14
Mo S/2,106,874.15
Cu S/3,892,350.63
Valor mineral S/7,119,228.20
Tm de ley equivalente 2,640.14

valor a precio del cobre 14,551,249.84
incremento por metales 2.04393642538359
secundarios
precio del cobre equivalente 11265.257805323

para NPV
Prrecio $/lb 5.11

Cu
precio de la plata
0.0058 en onza/troy 21.08
27% 680000
0.00058
51.6130268 cantidad de veces que aumento la ley en la
concentradora
R=f-(t/c)-t
R=
TMD concentrado tm CHANCADAS DIA/R
TMD concentrado
TMD concentrado 620,000.00
% recuperacioón= (c*(f-t))/f(c-t)
% recuperacioón=
Produccion de minerales mina

central Tms/mes ley de cabeza %
332.323331 % Zn ley 2.5 1.20

% Ag 1.50
% Au 0.59
% Pb 1.50
PLANTA CONCENTRADORA
toneladas tratadas TMD
calidad de concentrado % Zn 45%

Recuperacion de Mo 90
calidad de concentrado %Ag 10%
Recuperacion de Zn 80
calidad de concentrado %Pb 40%
Recuperacion de Cu 95
calidad de concentrado %Au 5%
Recuperacion de Ag 80
TMD % Calidad
Zn 620,000.00 5%
Ag 620,000.00 10%
Au 620,000.00 45%
Pb 620,000.00 40%
Recuperación en concentradora
calidad
125,042.02 5%
Concentrado de Ag relave
494,957.98 5%
76,701.03 10%
Concentrado de Zn relave
543,298.97 10%
7,325.60 45%
Concentrado de Mo relave
612,674.40 45%
22,128.99 40%
Concentrado de Cu relave
597,871.01 40%
Total toneladas finas/dia
Total toneladas de relave
lixiviación
Zn Ag Au
c=Ley de cabeza 0.01 0.02 0.01
f=calidad concentrada 5% 10% 45%
t= ley de relave 0.0024 0.003 0.00059
R= 4.95833333333333 8.08333333333333 84.6346516008
Ley E metal secundario 1.823227937 182.32279374111 %

ley equivalente 0.027 2.7 %
Precio $/lb S/Tm Relación precio

0.890 1962.1118 1.01
222.67 490902.7354 253.39
15587.2 34363852.864 19955.16
0.74 1631.4188 1.00
100%
Ley Contenido metalico TM

0.012 372.000
0.015 930.000
0.0059 1,646.100
0.015 3,720.000
ón en concentradora
calidad/ley relave contenido fino

5% 312.605
0.0024 59.395
10% 767.010
0.003 162.990
45% 1,483.435
0.00059 162.665
40% 3,540.639
0.000750000000000001 179.361
6,103.69
564.41
produccion metal 6,668.100

produccion fina 6,103.69
recuperacion metalurgica 0.92
Ag S/613,366.04
Zn S/376,527,458.90
Mo S/50,976,540,287.86
Cu S/5,776,264.54
Valor mineral S/51,359,457,377.35
Tm de ley equivalente 15,400.80

valor a precio del cobre 25,125,154.66
incremento por metales 0.00048920210489066
secundarios
precio del cobre equivalente 0.798093510918195
para NPV
Prrecio $/lb 0.00
Pb precio de la
plata en
0.02 onza/troy 21.08
40% 680000
0.00075
28.0175438596491 cantidad de veces que aumento la ley
en la concentradora
PRODUCCION Err:501
N 5
PRECIO $/LB 2.5 5511.55
COSTO DE VENTA $/TN 50 3.76
CAOTO DE OPORTUNIDAD 8.5%
AÑOS 0
PRODUCCION DE FINOS
INGRESO POR VENTAS ($)
COSTO DE VENTA $
INGRESO BRUTO EBITA
COSTO DE PRODUCCION OPEX

AMORTIZACION Y DEPRESIACION
INGRESO ANTES DE LOS IMPUESTOS
IMPUESTO A LA RENTA 30%

UTILIDADES
DEPRESIACION AMORTIZADA
FLUJO DESCONTADO - 2,106,144,116.92
CALCULO DEL COSTO DEL CAPITAL

CAPEX
N 5
TASA DE INTERES 5.5%
INVERSION MEDIA ANUAL 1,263,686,470.15
DEPRESIACIÓN ANUAL 69,502,755.86
AMORTIZACION 252,737,294.03
CAPEX 322,240,049.89
1 2 3 4
257,769.23 257,769.23 257,769.23 257,769.23
1,420,707,980.24 1,420,707,980.24 1,420,707,980.24 1,420,707,980.24
- 12,888,461.32 - 12,888,461.32 - 12,888,461.32 - 12,888,461.32
1,407,819,518.92 1,407,819,518.92 1,407,819,518.92 1,407,819,518.92
Err:501 Err:501 Err:501 Err:501

- 322,240,049.89 - 322,240,049.89 - 322,240,049.89 - 322,240,049.89
1,057,480,014.88 Err:501 Err:501 Err:501
- Err:501 Err:501 Err:501

1,057,480,014.88 Err:501 Err:501 Err:501
322,240,049.89 322,240,049.89 322,240,049.89 322,240,049.89

1,379,720,064.77 Err:501 Err:501 Err:501
Char
VPN S/10,092,729,290.57 S/10,000,000,000.00
TIR 66%
S/8,000,000,000.00
0.6 -S/685,003,593.64 S/6,000,000,000.00

0.7 -S/40,652,287.11
0.8 S/603,699,019.42 S/4,000,000,000.00
0.9 S/1,117,740,270.34
S/2,000,000,000.00
1 S/1,613,395,121.52
1.1 S/2,109,049,972.69
S/0.00
2.5 S/9,048,217,889.15 0.5 1
(S/2,000,000,000.00)
5 6 7 8
257,769.23 257,769.23 257,769.23 257,769.23
1,420,707,980.24 1,420,707,980.24 1,420,707,980.24 1,420,707,980.24
- 12,888,461.32 - 12,888,461.32 - 12,888,461.32 - 12,888,461.32
1,407,819,518.92 1,407,819,518.92 1,407,819,518.92 1,407,819,518.92
Err:501 Err:501 Err:501 Err:501

- 322,240,049.89 - 322,240,049.89 - 322,240,049.89 - 322,240,049.89
Err:501 Err:501 Err:501 Err:501
Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501
322,240,049.89 322,240,049.89 322,240,049.89 322,240,049.89

Err:501 Err:501 Err:501 Err:501
Chart Title
000,000,000.00
000,000,000.00
000,000,000.00
000,000,000.00
000,000,000.00
S/0.00
0.5 1 1.5 2 2.5 3
000,000,000.00)
9 10 11 12
257,769.23 257,769.23 257,769.23 257,769.23
1,420,707,980.24 1,420,707,980.24 1,420,707,980.24 1,420,707,980.24
- 12,888,461.32 - 12,888,461.32 - 12,888,461.32 - 12,888,461.32
1,407,819,518.92 1,407,819,518.92 1,407,819,518.92 1,407,819,518.92
Err:501 Err:501 Err:501 Err:501

- 322,240,049.89 - 322,240,049.89 - 322,240,049.89 - 322,240,049.89
Err:501 Err:501 Err:501 Err:501
Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501
322,240,049.89 322,240,049.89 322,240,049.89 322,240,049.89

Err:501 Err:501 Err:501 Err:501
13 14 15 16
257,769.23 257,769.23 257,769.23 257,769.23
1,420,707,980.24 1,420,707,980.24 1,420,707,980.24 1,420,707,980.24
- 12,888,461.32 - 12,888,461.32 - 12,888,461.32 - 12,888,461.32
1,407,819,518.92 1,407,819,518.92 1,407,819,518.92 1,407,819,518.92
Err:501 Err:501 Err:501 Err:501

- 322,240,049.89 - 322,240,049.89 - 322,240,049.89 - 322,240,049.89
Err:501 Err:501 Err:501 Err:501
Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501
322,240,049.89 322,240,049.89 322,240,049.89 322,240,049.89

Err:501 Err:501 Err:501 Err:501
17 18 19 20
257,769.23 257,769.23 257,769.23 257,769.23
1,420,707,980.24 1,420,707,980.24 1,420,707,980.24 1,420,707,980.24
- 12,888,461.32 - 12,888,461.32 - 12,888,461.32 - 12,888,461.32
1,407,819,518.92 1,407,819,518.92 1,407,819,518.92 1,407,819,518.92
Err:501 Err:501 Err:501 Err:501

- 322,240,049.89 - 322,240,049.89 - 322,240,049.89 - 322,240,049.89
Err:501 Err:501 Err:501 Err:501
Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501
322,240,049.89 322,240,049.89 322,240,049.89 322,240,049.89

Err:501 Err:501 Err:501 Err:501

Practica N°13 - Planeamiento

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Practica N°13 - Planeamiento

Enviado por

Direitos autorais:

Formatos disponíveis

UNIVERSIDAD CATÓLICA DE SANTA MARÍA

FACULTAD DE CIENCIAS E INGENIERÍAS FÍSICAS Y FORMALES

CUBOS DE DESMONTE (D) ORE SR

Grafico: Precio Nominal Cobre Anual (¢/lb)3

160 47.2 54.2 46.8 46.1

-1.09 -1.09 16.03 Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

Waste TM Ore TM Stripping Ratio

-1.09 -1.09 28.86 Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

Waste TM Ore TM Stripping Ratio

-1.09 -1.09 48.12 Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

Waste TM Ore TM Stripping Ratio

-1.09 -1.09 60.96 Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

Waste TM Ore TM Stripping Ratio

-1.09 -1.09 80.22 Err:501 Err:501 Err:501 Err:501

Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501 Err:501

Waste TM Ore TM Stripping Ratio

PRUEBA TM/ORE VALOR

/200,000,000.00 f(x) = 125174404.227858 ln(x) − 1575149547.50644

COSTO ESTERIL COSTO/DIARIO COSTO/TM

drilling cost per day S/5,139.90 S/0.06

COSTO DE CONCENTRADORA COSTO/DIARIO COSTO/TM

Crushing cost per day S/3,097.12 S/0.15

PROCESSSING COST PER DAY COSTO/DIARIO COSTO/TM

cost for cyanidation S/25,482.67 1.21

Processsing cost per day

44.96 85.65 111.08 -1.09 -1.09 -1.09 -1.09 -1.09

290.37 308.45 491.82 509.35 389.83 254.77 218.89 55.86

-1.09 -1.09 -1.09 -1.09

-5.45 -5.45 -5.45 -5.45 0.00 0.00 0.00

Esteril Mineral Waste TM

0.00 9.00 S/0.00

0.00 1.00 S/0.00

0.00 48.00 S/0.00

Ore TM Stripping Ratio Valor Pit por nivel $/TM

S/378,000.00 0.00 S/546.60

S/42,000.00 0.00 S/548.77

S/2,016,000.00 0.00 S/2,650.53

personal requerido en mina NOP

inversiones mina DURO MEDIO SUAVE

Areas de mantenemiento pies m2

inversion pre striping S/231,569,466.16

Limpieza y preparacion del area de molienda

Carga Pico S/225,315.57

Lix LG CN HG AU+ Sulfuros LG Metal Base Piritico AU/AG

332.323331 % Ag ley 2.5 0.00025

calidad de concentrado % Mo 60%

Ley E metal secundario 0.000031606 0.00316060734 %

Precio $/lb S/Tm Relación precio

Ley Contenido metalico TM

calidad/ley relave contenido fino

produccion metal 1,419.013

Tm de ley equivalente 2,640.14

precio del cobre equivalente 11265.257805323

Prrecio $/lb 5.11

Produccion de minerales mina

332.323331 % Zn ley 2.5 1.20

calidad de concentrado % Zn 45%

Ley E metal secundario 1.823227937 182.32279374111 %

Precio $/lb S/Tm Relación precio