Grade/Tonne

Blockmodel: MB_DOCENCIA_PMCA_SEM2_2017.bmf
Region: C:\Docencia_PMCA_Sem2_2017\extension_mb1.00t
categoria = 1
4,000,000
Cutoff cueq Tonnage cut au ag
0.000 0.558 3,700,324 0.510 0.090 2.260 3,500,000
0.250 0.730 2,574,941 0.670 0.110 2.950 3,000,000
0.500 0.989 1,510,145 0.910 0.150 4.000
2,500,000
0.750 1.242 906,727 1.140 0.190 5.020
1.000 1.504 531,980 1.390 0.230 6.090 2,000,000

Tonnage
1.250 1.721 340,035 1.590 0.260 6.960 1,500,000
1.500 1.937 212,320 1.780 0.300 7.840
1,000,000
1.750 2.131 134,137 1.960 0.330 8.620
2.000 2.327 76,020 2.140 0.360 9.410 500,000
2.250 2.778 24,340 2.560 0.430 11.240 0
2.500 3.085 14,848 2.840 0.470 12.480 0 0 0 0
00 25 50 75
2.750 3.413 8,492 3.140 0.520 13.800 0. 0. 0. 0. 1
3.000 3.785 5,328 3.490 0.580 15.310
3.250 3.921 4,246 3.610 0.600 15.860
3.500 3.921 4,246 3.610 0.600 15.860
Tonna
3.750 4.025 3,164 3.710 0.620 16.280
4.000 4.083 2,109 3.760 0.630 16.520
4.250 0.000 0 0.000 0.000 0.000
4.500 0.000 0 0.000 0.000 0.000
4.750 0.000 0 0.000 0.000 0.000
5.000 0.000 0 0.000 0.000 0.000
5.250 0.000 0 0.000 0.000 0.000
 Grade/Tonne
Classification
4,000,000 18.000
3,500,000 16.000

3,000,000 14.000
12.000
2,500,000
10.000
2,000,000

Grades
8.000
1,500,000
6.000
1,000,000 4.000
500,000 2.000
0 0.000
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
00 25 50 75 00 25 50 75 00 25 50 75 00 25 50 75 00
0. 0. 0. 0. 1. 1. 1. 1. 2. 2. 2. 2. 3. 3. 3. 3. 4.

Cutoff

Tonnage cueq cut au ag

Grade/Tonne
Blockmodel: MB_DOCENCIA_PMCA_SEM2_2017.bmf
Region: C:\Docencia_PMCA_Sem2_2017\extension_mb1.00t
categoria = 2
Cutoff cueq Tonnage cut au ag 1,600,000
0.000 0.403 1,519,453 0.370 0.050 1.650 1,400,000
0.250 0.623 788,793 0.580 0.080 2.550
1,200,000
0.500 0.987 343,242 0.920 0.130 4.030
0.750 1.287 192,953 1.200 0.170 5.260 1,000,000
1.000 1.817 89,063 1.690 0.240 7.430 800,000

Tonnage
1.250 2.245 55,145 2.090 0.290 9.180
600,000
1.500 2.546 41,242 2.370 0.330 10.410
1.750 2.718 34,859 2.530 0.350 11.110 400,000
2.000 2.830 30,641 2.630 0.370 11.570 200,000
2.250 3.261 18,984 3.040 0.420 13.330
0
2.500 3.382 16,875 3.150 0.440 13.820 0
2.750 3.478 14,766 3.240 0.450 14.210 25
0. 0.
3.000 3.631 11,602 3.380 0.470 14.840
3.250 3.909 7,383 3.640 0.510 15.980
3.500 4.732 3,164 4.410 0.610 19.340
3.750 4.732 3,164 4.410 0.610 19.340
4.000 4.732 3,164 4.410 0.610 19.340
4.250 4.732 3,164 4.410 0.610 19.340
4.500 4.970 2,109 4.630 0.650 20.310
4.750 4.970 2,109 4.630 0.650 20.310
5.000 5.097 1,055 4.750 0.660 20.830
5.250 0.000 0 0.000 0.000 0.000
 Grade/Tonne
Classification
1,600,000 25.000

1,400,000
20.000
1,200,000

1,000,000 15.000
800,000

Grades
600,000 10.000

400,000
5.000
200,000

0 0.000
0 0 0 0 0 0 0 0 0 0
25 75 25 75 25 75 25 75 25 75
0. 0. 1. 1. 2. 2. 3. 3. 4. 4.

Cutoff

Tonnage cueq cut au ag

Cutoff cueq Tonnage cut au ag
0.000 0.513 5,219,777 0.469 0.078 2.082
0.250 0.705 3,363,734 0.649 0.103 2.856
0.500 0.989 1,853,387 0.912 0.146 4.006
0.750 1.250 1,099,680 1.151 0.186 5.062
1.000 1.549 621,043 1.433 0.231 6.282
1.250 1.794 395,180 1.660 0.264 7.270
1.500 2.036 253,563 1.876 0.305 8.258
1.750 2.252 168,996 2.078 0.334 9.134
2.000 2.472 106,660 2.281 0.363 10.031
2.250 2.990 43,324 2.770 0.426 12.156
2.500 3.243 31,723 3.005 0.454 13.193
2.750 3.454 23,258 3.203 0.476 14.060
3.000 3.680 16,930 3.415 0.505 14.988
3.250 3.914 11,629 3.629 0.543 15.936
3.500 4.267 7,410 3.952 0.604 17.346
3.750 4.379 6,328 4.060 0.615 17.810
4.000 4.472 5,273 4.150 0.618 18.212
4.250 4.732 3,164 4.410 0.610 19.340
4.500 4.970 2,109 4.630 0.650 20.310
4.750 4.970 2,109 4.630 0.650 20.310
5.000 5.097 1,055 4.750 0.660 20.830
5.250 #DIV/0! 0 #DIV/0! #DIV/0! #DIV/0!
Grade/Toné (SIN MINADO DE BLOQUES)
Blockmodel: MB_DOCENCIA_PMCA_SEM2_2017.bmf
Region: C:\Docencia_PMCA_Sem2_2017\extension_mb1.00t

Cutoff cueq Tonnage cut au ag 6,000,000

0.00 0.51 5,219,777 0.47 0.08 2.08
5,000,000
0.25 0.71 3,363,734 0.65 0.10 2.86
0.50 0.99 1,853,387 0.91 0.15 4.01
4,000,000
0.75 1.25 1,099,680 1.15 0.19 5.07
1.00 1.55 621,043 1.43 0.23 6.28 3,000,000

Tonnage
1.25 1.79 395,180 1.66 0.27 7.27
1.50 2.04 253,563 1.88 0.30 8.25 2,000,000
1.75 2.25 168,996 2.08 0.33 9.13
2.00 2.47 106,660 2.28 0.36 10.03 1,000,000
2.25 2.99 43,324 2.77 0.43 12.15
0
2.50 3.24 31,723 3.00 0.46 13.19
25 75
2.75 3.45 23,258 3.20 0.48 14.06 0. 0. 1
3.00 3.68 16,930 3.41 0.51 14.99
3.25 3.91 11,629 3.63 0.54 15.94
3.50 4.27 7,410 3.95 0.61 17.35
Tonnag
3.75 4.38 6,328 4.06 0.62 17.81
4.00 4.47 5,273 4.15 0.62 18.21
4.25 4.73 3,164 4.41 0.61 19.34
4.50 4.97 2,109 4.63 0.65 20.31
4.75 4.97 2,109 4.63 0.65 20.31
5.00 5.10 1,055 4.75 0.66 20.83
5.25 0.00 0 0.00 0.00 0.00
 Grade/Tonne
Classification
6,000,000 25.00

5,000,000
20.00

4,000,000
15.00
3,000,000

Grades
10.00
2,000,000

5.00
1,000,000

0 0.00
25 75 25 75 25 75 25 75 25 75
0. 0. 1. 1. 2. 2. 3. 3. 4. 4.

Cutoff

Tonnage cueq cut au ag

Grade/Toné (CON MINADO DE BLOQUES)
Blockmodel: MB_DOCENCIA_PMCA_SEM2_2017.bmf
Region: C:\Docencia_PMCA_Sem2_2017\extension_mb1.00t

Cutoff cueq Tonnage cut au ag 6,000,000

0.00 0.52 4,851,935 0.48 0.08 2.09
5,000,000
0.25 0.71 3,145,763 0.65 0.11 2.86
0.50 0.99 1,743,744 0.91 0.15 4.00
4,000,000
0.75 1.25 1,035,933 1.15 0.19 5.05
1.00 1.54 587,285 1.42 0.23 6.23 3,000,000

Tonnage
1.25 1.78 369,955 1.65 0.27 7.23
1.50 2.04 231,902 1.88 0.30 8.25 2,000,000
1.75 2.27 151,449 2.09 0.33 9.19
1,000,000
2.00 2.52 91,198 2.33 0.37 10.24
2.25 3.04 40,191 2.81 0.43 12.35 0
2.50 3.24 31,433 3.00 0.45 13.19
25 75
2.75 3.45 22,968 3.20 0.48 14.07 0. 0. 1
3.00 3.68 16,640 3.42 0.51 15.01
3.25 3.92 11,496 3.63 0.54 15.95
3.50 4.28 7,277 3.96 0.61 17.40
Tonnag
3.75 4.38 6,328 4.06 0.62 17.81
4.00 4.47 5,273 4.15 0.62 18.21
4.25 4.73 3,164 4.41 0.61 19.34
4.50 4.97 2,109 4.63 0.65 20.31
4.75 4.97 2,109 4.63 0.65 20.31
5.00 5.10 1,055 4.75 0.66 20.83
5.25 0.00 0 0.00 0.00 0.00
 Grade/Tonne
Classification
6,000,000 25.00

5,000,000
20.00

4,000,000
15.00
3,000,000

Grades
10.00
2,000,000

5.00
1,000,000

0 0.00
25 75 25 75 25 75 25 75 25 75
0. 0. 1. 1. 2. 2. 3. 3. 4. 4.

Cutoff

Tonnage cueq cut au ag

Cutoff cueq Tonnage cut au ag cueq comprobación
0.00 0.52 4,851,935 0.48 0.08 2.09 0.52
0.25 0.71 3,145,763 0.65 0.11 2.86 0.71
0.50 0.99 1,743,744 0.91 0.15 4.00 0.99
0.75 1.25 1,035,933 1.15 0.19 5.05 1.25
1.00 1.54 587,285 1.42 0.23 6.23 1.54
1.25 1.78 369,955 1.65 0.27 7.23 1.79
1.50 2.04 231,902 1.88 0.30 8.25 2.04
1.75 2.27 151,449 2.09 0.33 9.19 2.26
2.00 2.52 91,198 2.33 0.37 10.24 2.52
2.25 3.04 40,191 2.81 0.43 12.35 3.03
2.50 3.24 31,433 3.00 0.45 13.19 3.24
2.75 3.45 22,968 3.20 0.48 14.07 3.45
3.00 3.68 16,640 3.42 0.51 15.01 3.69
3.25 3.92 11,496 3.63 0.54 15.95 3.91
3.50 4.28 7,277 3.96 0.61 17.40 4.28
3.75 4.38 6,328 4.06 0.62 17.81 4.38
4.00 4.47 5,273 4.15 0.62 18.21 4.47
4.25 4.73 3,164 4.41 0.61 19.34 4.73
4.50 4.97 2,109 4.63 0.65 20.31 4.97
4.75 4.97 2,109 4.63 0.65 20.31 4.97
5.00 5.10 1,055 4.75 0.66 20.83 5.10
5.25 0.00 0 0.00 0.00 0.00

Tabla N° 2.- Construida a partir de la Tabla N° 1 variando los LOM (Años) columna k entre 1 a 5 años.
1 año 2 años 3 años
cut of t/día VAN t/día VAN t/día
0.00 13,293 45,719,779 6,646 43,641,607 4,431
0.25 8,619 52,422,201 4,309 50,039,374 2,873
0.50 4,777 47,377,012 2,389 45,223,512 1,592
0.75 2,838 36,718,507 1,419 35,049,484 946
1.00 1,609 25,407,597 805 24,252,707 536
1.25 1,014 16,939,312 507 16,169,343 338

VAN v/s Ritmo de Producción

60,000,000

50,039,374
50,000,000
3; 45,223,512
 VAN v/s Ritmo de Producción
60,000,000

50,039,374
50,000,000
3; 45,223,512 1; 43,641,607
40,000,000
4; 35,049,484

VAN (US$)
30,000,000

5; 24,252,707
20,000,000
6; 16,169,343
10,000,000

0
0
0 2,000 4,000 6,000 8,000 10,000

Ritmo de Producción (ton/día)

 cm = 2.7
cp = 10

Tabla N° 1
LOM Productividad
REM (t/día) Beneficio (US$)
cueq comprobación
[años]
0.52 0.91 5.00 2,659 50,291,756
0.71 1.45 5.00 1,724 57,664,421
0.99 2.31 5.00 955 52,114,713
1.25 3.67 5.00 568 40,390,358
1.54 5.85 5.00 322 27,948,357
1.79 9.33 5.00 203 18,633,243
2.04
2.26
2.52
3.03
3.24
3.45
3.69 1 onza troy = 31.1034768 gramos
3.91 1% = 10 kg
4.28 1 lb = 453,592 gr
4.38 1
1 ton
ton == 1.000 kg
4.47 2204,62 lb
4.73
4.97
4.97
5.10

a k entre 1 a 5 años.
3 años 4 años 5 años
VAN t/día VAN t/día VAN
41,689,385 3,323 39,854,525 2,659 38,129,065
47,800,960 2,155 45,697,114 1,724 43,718,705
43,200,526 1,194 41,299,157 955 39,511,153
33,481,614 710 32,008,000 568 30,622,247
23,167,809 402 22,148,133 322 21,189,253
15,446,039 253 14,766,219 203 14,126,931

Ritmo Optimo
mo de Producción 4,309 4,309

3,512
mo de Producción
0 50,039,374
Movimiento Roca Total / Año: Se sugiere utilizar
Ritmo Optimo * ( 1 + REM ) * 365 =
3,512 1; 43,641,607 Considerar 3,850,000 en Maximun Rock/Period d

Por lo tanto la Metodologia Hill of Value recomie

Una produccion anual de mineral =
Movimiento anual de roca =
Cut Off 0.25

6,000 8,000 10,000 12,000 14,000

Producción (ton/día)
Beneficio por año Factor de Flujo de caja Capital
(US$)
VAN (US$)
descuento descontado (US$) (US$)

10,058,351 3.79 38,129,065 0 38,129,065

11,532,884 3.79 43,718,705 0 43,718,705
10,422,943 3.79 39,511,153 0 39,511,153
8,078,072 3.79 30,622,247 0 30,622,247
5,589,671 3.79 21,189,253 0 21,189,253
3,726,649 3.79 14,126,931 0 14,126,931
 Total / Año: Se sugiere utilizar una REM baja @ 1.45 para priorizar movimiento de minerales
1 + REM ) * 365 = 3,848,993 tonnes/Año
000 en Maximun Rock/Period de Scenarios

todologia Hill of Value recomienda para este proyecto:

nual de mineral = 1,572,881 tonnes/Año
l de roca = 3,848,993 tonnes/Año
 rf_cu = (pcu-sellcu)*2204.62*recupcu/100 49.47 (US$/t)
rf_au = (pau-sellau)/31.1034768*recupau 20.58 (US$/g)
rf_ag = (pag-sellag)/31.1034768*recupag 0.18 (US$/g)

pcu = 2.94 (2,94 - 0,3) US$ x 2204,62 lb x recupcu x

pau = 1286 lb ton
pag = 16.86
sellcu = 0.3 1% = 10 kg
sellau = 5.6
sellag = 5.6
recupcu = 0.85
recupau = 0.5
recupag = 0.5

cueq = (rf_cu*cut + rf_au*au + rf_ag*ag)/rf_cu

Tasa descuento (%) 10%
q (%) 91%
Costo capital (US$/t/d) 0

1 ton x cu x 10 kg
1000 kg
Table:CUBICACION

Region Product Categoria Total_mass Cueq

Perfil_Norte_cut00.00t Mineral 2 105,682 0.55
Perfil_Norte_cut00.00t Mineral 1 490,365 0.71
Perfil_Norte_cut00.00t Esteril 4 623,955 0.00
Perfil_Norte_cut00.00t Esteril 3 33,179 0.00
Perfil_Este_cut00.00t Mineral 2 242,421 0.52
Perfil_Este_cut00.00t Mineral 1 1,135,924 0.61
Perfil_Este_cut00.00t Esteril 4 1,168,012 0.00
Perfil_Este_cut00.00t Esteril 3 62,616 0.00
3,862,154 0.32

Mineral 1,974,392
Esteril 1,887,762
3,862,154
REM 0.96
Table:CUBICACION

Region Product Categoria Total_mass Cueq

Perfil_Norte_cut025.00t Mineral 2 63,870 0.71
Perfil_Norte_cut025.00t Mineral 1 394,518 0.78
Perfil_Norte_cut025.00t Esteril 4 417,745 0.00
Perfil_Norte_cut025.00t Esteril 3 27,775 0.00
Perfil_Norte_cut025.00t Esteril 2 39,593 0.16
Perfil_Norte_cut025.00t Esteril 1 85,302 0.16
Perfil_Este_cut025.00t Mineral 2 133,655 0.58
Perfil_Este_cut025.00t Mineral 1 659,824 0.84
Perfil_Este_cut025.00t Esteril 4 777,404 0.00
Perfil_Este_cut025.00t Esteril 3 72,066 0.00
Perfil_Este_cut025.00t Esteril 2 65,898 0.17
Perfil_Este_cut025.00t Esteril 1 133,084 0.18
2,870,734 0.36

Mineral 1,251,868
Esteril 1,618,867
2,870,734
REM 1.29
Table:CUBICACION

Region Product Categoria Total_mass Cueq

Perfin_Norte_cut050.00t Mineral 2 41,015 0.95
Perfin_Norte_cut050.00t Mineral 1 272,631 1.03
Perfin_Norte_cut050.00t Esteril 4 379,669 0.00
 Perfin_Norte_cut050.00t Esteril 3 27,382 0.00
Perfin_Norte_cut050.00t Esteril 2 80,719 0.23
Perfin_Norte_cut050.00t Esteril 1 212,968 0.27
Perfil_Este_cut050.00t Mineral 2 48,785 0.94
Perfil_Este_cut050.00t Mineral 1 433,045 1.07
Perfil_Este_cut050.00t Esteril 4 718,517 0.00
Perfil_Este_cut050.00t Esteril 3 69,018 0.00
Perfil_Este_cut050.00t Esteril 2 132,610 0.27
Perfil_Este_cut050.00t Esteril 1 327,629 0.30
2,743,989 0.38

Mineral 795,476
Esteril 1,948,513
2,743,989
REM 2.45
Table:CUBICACION

Region Product Categoria Total_mass Cueq

Perfil_Norte_cut075.00t Mineral 2 13,567 1.10
Perfil_Norte_cut075.00t Mineral 1 155,797 1.35
Perfil_Norte_cut075.00t Esteril 4 218,247 0.00
Perfil_Norte_cut075.00t Esteril 3 4,997 0.00
Perfil_Norte_cut075.00t Esteril 2 47,618 0.32
Perfil_Norte_cut075.00t Esteril 1 116,751 0.42
Perfil_Este_cut075.00t Mineral 2 32,533 1.02
Perfil_Este_cut075.00t Mineral 1 140,155 1.35
Perfil_Este_cut075.00t Esteril 4 382,463 0.00
Perfil_Este_cut075.00t Esteril 3 39,043 0.00
Perfil_Este_cut075.00t Esteril 2 71,755 0.32
Perfil_Este_cut075.00t Esteril 1 389,174 0.40
1,612,100 0.43

Mineral 342,052
Esteril 1,270,048
1,612,100
REM 3.71
Table:CUBICACION

Region Product Categoria Total_mass Cueq

Perfil_Norte_cut100.00t Mineral 2 7,457 1.28
Perfil_Norte_cut100.00t Mineral 1 76,578 1.53
Perfil_Norte_cut100.00t Esteril 4 171,889 0.00
Perfil_Norte_cut100.00t Esteril 3 11,893 0.00
Perfil_Norte_cut100.00t Esteril 2 73,298 0.30
Perfil_Norte_cut100.00t Esteril 1 198,801 0.54
Perfil_Este_cut100.00t Mineral 2 12,877 1.21
Perfil_Este_cut100.00t Mineral 1 116,630 1.59
Perfil_Este_cut100.00t Esteril 4 294,883 0.00
Perfil_Este_cut100.00t Esteril 3 30,001 0.00
Perfil_Este_cut100.00t Esteril 2 86,236 0.44
Perfil_Este_cut100.00t Esteril 1 370,515 0.48
1,451,059 0.46

Mineral 213,542
Esteril 1,237,517
1,451,059
REM 5.80
Cut of REM
0.00 0.96 ECUACION DE LA REM
0.25 1.29 7.00
0.50 2.45 6.00
0.75 3.71 f(x) = 0.9081783183 exp( 1.8634196616 x )
5.00 R² = 0.9912467697
1.00 5.80 f(x) = 3.0279059815 l n(x) + 5.10457317
4.00 R² = 0.8917674668

REM
3.00

2.00

1.00

0.00
0.00 0.20 0.40 0.60 0.80 1.00 1.20
Cut Of Cueq
00 1.20