Universidad Nacional Mayor de San Marcos Minado Superficial

Docente: Manuel Montenegro

Alumno: Steve Oliver Beraún Chaca

Control 6:

Pit by pit Graph

84 pit

Open pit Open pit Open pit tonne Mine life Mine life Mine life
Pit Waste best
cashflow best cashflow specified cashflow worst input years years years
Final tonne
$ disc $ disc $ disc best best specified worst

1 1,242,988 1,242,988 1,242,988 33,985 0 0.0013 0.0013 0.0013

2 2,054,983 2,054,983 2,054,983 61,173 0 0.0024 0.0024 0.0024
3 3,470,556 3,470,556 3,470,556 121,802 0 0.0047 0.0047 0.0047
4 27,144,794 27,144,794 27,144,794 1,173,487 759 0.0451 0.0451 0.0451
5 42,506,031 42,506,031 42,506,031 1,894,869 44,549 0.0729 0.0729 0.0729
6 83,162,342 83,162,342 83,162,342 3,900,579 344,759 0.1500 0.1500 0.1500
7 113,360,891 113,360,891 113,360,891 5,510,678 648,870 0.2120 0.2120 0.2120
8 159,895,089 159,895,089 159,895,089 8,246,660 1,182,927 0.3172 0.3172 0.3172
9 185,707,676 175,044,445 185,707,676 9,874,977 1,650,516 0.3798 1.0065 0.3798
10 200,885,585 190,018,347 200,885,585 10,834,441 2,144,672 0.4167 1.0065 0.4167
11 221,742,888 210,995,398 221,742,888 12,456,261 2,367,933 0.4791 1.0090 0.4791
12 245,026,906 234,742,143 245,026,906 14,317,363 3,075,599 0.5507 1.0122 0.5507
13 267,901,517 258,416,023 267,901,517 16,198,855 3,814,247 0.6230 1.0187 0.6230
14 320,950,750 306,642,635 320,950,750 20,103,904 8,493,644 0.7732 1.3054 0.7732
15 388,311,361 375,346,569 388,311,362 26,033,755 13,146,450 1.0007 1.4150 1.0007
16 422,666,640 406,696,428 422,593,621 28,888,775 15,487,311 1.0578 1.4683 1.0578
17 522,231,097 482,469,559 520,067,133 37,022,216 26,209,728 1.2618 2.0022 1.2688
18 562,852,158 519,076,104 558,048,226 40,770,129 29,991,694 1.3437 2.0076 1.3749
19 583,158,516 538,793,654 577,010,159 42,884,220 31,611,419 1.3842 2.0076 1.4248
20 616,112,577 571,154,119 607,531,645 46,663,267 33,566,091 1.4466 2.0136 1.5081
21 661,738,358 616,822,557 648,339,760 52,091,380 37,330,030 1.5465 2.0179 1.6389
22 677,070,395 632,298,854 661,828,992 54,143,567 38,262,203 1.5789 2.0185 1.6851
23 714,699,699 670,559,046 694,140,256 59,347,807 41,360,896 1.6692 2.0902 1.8044
24 734,153,764 690,452,982 708,684,989 61,724,864 44,955,909 1.7341 2.1377 1.8896
25 746,260,562 702,709,672 718,073,675 63,574,482 46,725,031 1.7734 2.1731 1.9395
26 764,986,838 721,562,019 733,792,359 66,517,162 49,294,978 1.8333 2.2317 2.0141
27 777,877,345 734,272,602 747,238,543 68,920,505 50,036,757 1.8675 2.2778 2.0627
28 792,457,391 749,077,069 761,503,574 71,457,726 53,168,624 1.9291 2.3264 2.1332
29 816,546,071 771,535,428 784,985,123 76,733,730 55,239,284 2.0165 2.4313 2.2491
30 837,266,006 783,839,579 800,944,489 80,089,244 59,976,196 2.0970 2.5586 2.3459
 Universidad Nacional Mayor de San Marcos Minado Superficial

31 853,394,421 784,758,390 813,710,926 83,502,810 62,094,043 2.1571 3.0000 2.4246

32 896,070,067 825,198,004 848,954,507 92,015,039 68,913,038 2.3237 3.0045 2.6083
33 923,240,468 851,564,631 868,853,995 98,338,181 72,055,223 2.4486 3.0159 2.7514
34 935,609,253 863,810,161 877,030,851 101,412,365 73,932,028 2.5101 3.0200 2.8229
35 991,385,938 917,007,745 920,360,390 116,993,871 80,114,120 2.8217 3.2870 3.1469
36 1,009,836,957 934,085,849 936,450,343 122,546,159 82,219,030 2.9328 3.3960 3.2655
37 1,033,924,604 953,779,222 954,183,537 130,338,549 84,398,014 3.0886 3.5509 3.4316
38 1,137,701,903 1,022,895,388 1,021,625,931 166,675,165 96,497,197 3.8154 4.2750 4.1898
39 1,174,552,222 1,049,793,683 1,043,567,711 180,643,924 105,362,197 4.0947 4.5520 4.5042
40 1,220,388,729 1,077,432,529 1,062,126,051 199,474,431 114,387,043 4.4714 4.9270 4.9278
41 1,238,502,861 1,088,035,288 1,073,874,592 207,940,782 117,649,426 4.6407 5.0993 5.1029
42 1,270,443,820 1,137,005,610 1,087,982,099 224,253,004 127,092,555 4.9669 5.4250 5.4881
43 1,287,005,553 1,148,637,228 1,092,390,651 232,941,821 130,933,587 5.1407 5.5993 5.6903
44 1,312,309,258 1,165,125,853 1,100,990,515 248,240,701 135,585,336 5.4467 5.9053 6.0116
45 1,320,297,108 1,170,496,549 1,106,049,548 253,427,073 136,933,214 5.5504 6.0085 6.1244
46 1,341,433,235 1,186,466,721 1,114,416,930 269,289,951 143,543,468 5.8677 6.3248 6.4681
47 1,359,051,939 1,198,069,407 1,121,534,149 283,367,637 146,562,271 6.1492 6.6064 6.7590
48 1,473,591,232 1,299,295,780 1,025,967,964 411,245,441 227,323,805 9.1706 9.1604 9.9023
49 1,580,166,702 1,355,058,358 876,696,321 623,638,351 440,543,589 14.1553 13.3938 14.6829
50 1,589,498,873 1,354,082,696 867,752,563 645,456,412 450,411,242 14.5916 14.0068 15.1531
51 1,596,550,703 1,359,676,332 860,033,982 665,962,583 457,161,004 15.0017 14.2395 15.5793
52 1,654,366,310 1,354,441,484 565,804,303 1,122,525,761 712,142,230 25.2068 23.4421 25.5456
53 1,658,082,946 1,350,455,134 547,752,692 1,155,462,317 739,231,714 25.8655 24.1941 26.2539
54 1,660,635,987 1,344,360,281 535,520,354 1,179,811,811 759,275,736 26.3525 24.7483 26.7557
55 1,663,587,731 1,385,674,048 512,144,138 1,210,926,036 792,844,593 26.9849 25.1408 27.4424
56 1,665,445,292 1,404,309,658 495,853,696 1,232,253,660 817,390,224 27.4835 25.6581 27.9107
57 1,667,942,087 1,388,860,842 464,833,280 1,272,479,182 869,912,471 28.6049 26.6037 28.7919
58 1,669,123,563 1,370,816,940 449,068,953 1,299,418,465 894,857,279 29.1437 27.3066 29.3662
59 1,669,651,892 1,407,027,525 442,014,691 1,313,924,650 904,281,751 29.4339 27.5214 29.6640
60 1,670,817,494 1,394,727,174 403,316,788 1,360,060,731 948,028,642 30.4451 28.6659 30.6961
61 1,671,371,713 1,367,890,092 395,107,920 1,396,406,278 956,654,094 31.1720 29.4045 31.4307
62 1,671,796,409 1,382,784,373 375,701,460 1,426,369,196 988,579,402 31.7723 30.1657 32.0814
63 1,671,945,989 1,357,901,666 365,407,898 1,447,818,379 1,010,090,733 32.3273 30.5951 32.5249
64 1,671,951,441 1,376,264,468 354,797,522 1,465,594,737 1,029,420,559 32.6829 30.9507 32.9036
65 1,671,868,893 1,378,116,028 342,474,763 1,481,713,714 1,046,625,409 33.0087 31.2742 33.2674
66 1,671,505,973 1,369,508,832 327,673,944 1,538,386,423 1,076,893,915 34.1422 32.4142 34.4245
67 1,671,243,974 1,362,733,468 314,691,487 1,560,030,872 1,103,340,895 34.6005 32.8540 34.8886
68 1,671,019,988 1,364,065,349 311,208,975 1,574,971,539 1,110,710,641 34.8739 33.1600 35.1892
69 1,670,682,597 1,360,970,726 298,710,764 1,590,869,018 1,131,981,585 35.2740 33.4914 35.5396
70 1,670,440,698 1,359,209,243 294,466,945 1,602,100,437 1,137,680,172 35.4986 33.8944 35.7667
71 1,670,092,399 1,352,991,594 286,549,541 1,615,051,984 1,150,864,162 35.7577 33.9740 36.0444
72 1,669,769,507 1,356,030,551 281,862,518 1,626,870,092 1,160,376,297 35.9940 34.2597 36.2889
73 1,669,448,771 1,346,400,755 279,102,707 1,637,378,037 1,166,117,764 36.2042 34.4905 36.5009
 Universidad Nacional Mayor de San Marcos Minado Superficial

74 1,669,080,274 1,350,095,985 275,111,446 1,648,673,833 1,175,527,623 36.4301 34.6263 36.7310

75 1,668,851,192 1,351,987,896 272,827,335 1,655,027,996 1,179,427,920 36.5572 34.8114 36.8584
76 1,668,310,217 1,343,688,277 259,389,436 1,667,668,541 1,201,770,703 36.8859 35.1884 37.1762
77 1,667,950,975 1,341,223,857 255,239,708 1,676,474,724 1,209,356,101 37.1023 35.4417 37.3647
78 1,667,148,435 1,346,364,712 238,030,707 1,691,591,252 1,246,899,654 37.6365 35.5493 37.7546
79 1,666,849,362 1,342,749,170 235,283,788 1,698,602,006 1,251,654,103 37.7644 35.6695 37.9014
80 1,666,543,113 1,342,583,782 233,051,185 1,705,504,008 1,257,738,889 37.9055 35.8530 38.0471
81 1,666,097,073 1,332,778,620 227,718,576 1,714,608,510 1,267,026,446 38.1383 35.9917 38.2628
82 1,665,617,149 1,319,576,613 223,554,366 1,723,821,492 1,275,256,021 38.3226 36.3116 38.4745
83 1,664,909,348 1,345,829,029 211,471,367 1,735,648,272 1,301,803,376 38.7122 36.4762 38.7992
84 1,663,667,205 1,340,448,958 202,243,207 1,760,546,855 1,325,107,927 39.4041 36.9310 39.3446

WHITTLE OPTIMIZATION RESULT IN

pushback pit min lead max lead max bench

1 40 0 25 12
2 44 0 25 12
3 48 0 25 12
4 51 0 25 12
5 55 0 25 12
6 60 0 25 12
 Universidad Nacional Mayor de San Marcos Minado Superficial

Discountd
Grade Grade Open pit Open pit Cashflow Cashflow Cumulatve
tonne Waste Strip Cumulatve
Pit input input cashflow cashflow CU MO cashflow
input tonne ratio cashflow
CU MO $ $ disc $ disc $ disc $
$ disc

1 3095920 42904080 13.86 0.229 0.017 -59435932 -54032666 31921586 8647921 -59435932 -54032666
2 50000000 42000000 0.84 0.252 0.018 268258139 221700942 514272075 137965542 208822207 167668276
3 49997504 42002496 0.84 0.288 0.013 313747888 235723432 535394656 91438392 522570096 403391708
4 49998601 42001399 0.84 0.297 0.015 348030185 237709299 502096871 90793168 870600281 641101008
5 49992738 42007262 0.84 0.296 0.016 360198738 223655077 453994052 91881157 1230799019 864756085
6 49992067 42007932 0.84 0.236 0.016 212596302 120005070 329408464 83493299 1443395321 984761155
7 49969038 42030962 0.84 0.153 0.016 132771 68132 193701239 73510982 1443528092 984829287
8 49995218 42004782 0.84 0.181 0.019 102207888 47680734 209001168 80911422 1545735980 1032510022
9 49880342 42119654 0.84 0.179 0.011 19196085 8141014 187170786 41231582 1564932065 1040651035
10 49987040 42012960 0.84 0.186 0.015 77464639 29865972 177473862 52030111 1642396704 1070517007
11 49985412 42014588 0.84 0.165 0.014 20703182 7256339 143366545 44659987 1663099886 1077773346
12 49849493 42150507 0.85 0.182 0.015 75243206 23974804 143317811 44220215 1738343091 1101748150
13 49964374 42035626 0.84 0.18 0.017 87291289 25285177 129205516 44660891 1825634380 1127033327
14 49983440 42016560 0.84 0.192 0.017 113023067 29762506 125131276 40647035 1938657447 1156795833
15 48799430 43200570 0.89 0.217 0.033 311075629 74469032 125543880 71451360 2249733075 1231264865
16 43144355 48855645 1.13 0.169 0.013 -6216333 -1352855 78542616 22172551 2243516742 1229912010
17 49848547 42151453 0.85 0.179 0.01 19039471 3766858 87506616 18104795 2262556213 1233678868
18 49996052 42003948 0.84 0.164 0.012 4663811 838827 73107265 20344783 2267220024 1234517695
19 49985447 42014553 0.84 0.171 0.011 10862494 1776105 69140849 16625923 2278082518 1236293800
20 49971957 42028043 0.84 0.177 0.01 14262900 2120089 65224575 13101418 2292345418 1238413889
21 49970965 42029035 0.84 0.182 0.011 36733051 4963758 60926962 13235124 2329078468 1243377647
22 49994706 42005294 0.84 0.18 0.01 22781603 2798628 54652676 11079943 2351860072 1246176275
23 50000000 40186463 0.8 0.167 0.009 -9936994 -1109745 46090088 9542533 2341923078 1245066530
24 49999997 16289467 0.33 0.176 0.011 61129498 6206209 44157186 9953675 2403052576 1251272739
25 50000000 11792500 0.24 0.174 0.011 64959423 5995495 39696550 9361734 2468011999 1257268234
26 50000000 5548721 0.11 0.185 0.012 108032736 9064536 38311882 9173823 2576044736 1266332770
27 50000000 6085591 0.12 0.192 0.013 130117445 9925057 36217455 8888014 2706162180 1276257827
28 50000000 4661091 0.09 0.211 0.013 183010615 12690569 36174579 8518838 2889172795 1288948396
29 50000000 3995484 0.08 0.268 0.014 332947423 20988809 41873472 8343967 3222120218 1309937205
30 50000000 5992651 0.12 0.233 0.013 229070048 13127673 33077602 6891844 3451190266 1323064878
31 21192094 1271241 0.06 0.27 0.015 141275785 7775767 15562016 3123095 3592466051 1330840644
 Universidad Nacional Mayor de San Marcos Minado Superficial

Pit util %
Pit Mo Cu Tonne Best Specified Worst
40 73.80% 86.20% 313,861,474 1,220,388,729 1,077,432,529 1,062,126,051
44 73.60% 85.90% 383,826,037 1,312,309,258 1,165,125,853 1,100,990,515
48 71.80% 84.60% 638,569,246 1,473,591,232 1,299,295,780 1,025,967,964
51 67.70% 80.00% 1,123,123,587 1,596,550,703 1,359,676,332 860,033,982
55 68.60% 81.10% 2,003,770,629 1,663,587,731 1,385,674,048 512,144,138
60 68.30% 80.90% 2,308,089,373 1,670,817,494 1,394,727,174 403,316,788

Ton & Ley

2,500,000,000

2,000,000,000

1,500,000,000
TONELAJE

1,000,000,000

500,000,000

0
67% 68% 69% 70% 71% 72% 73% 74% 75%
PIT UTIL %

Cu Tonne Best Specified Worst

 Universidad Nacional Mayor de San Marcos Minado Superficial

Grade tonnage output

CU PSUL SSUL CU MO CU MO
Cut-off tonne tonne Quantity Quantity Ave grade Ave grade
0.10 1,879,973,229 245,663,466 392,647,898 25,277,308 0.18 0.01
0.20 502,518,440 103,386,769 168,591,862 10,882,954 0.28 0.02
0.30 117,807,422 41,205,159 62,859,205 2,654,770 0.40 0.02
0.40 34,478,550 20,103,750 27,076,730 1,077,667 0.50 0.02
0.50 15,215,662 8,118,750 13,209,934 566,260 0.57 0.02
0.60 2,742,188 3,390,938 4,111,115 124,069 0.67 0.02
0.70 217,500 653,438 719,069 31,893 0.83 0.04
0.80 108,750 287,813 364,324 14,875 0.92 0.04
0.90 54,375 50,625 126,392 5,775 1.20 0.06
1.00 27,188 50,625 99,422 3,818 1.28 0.05
1.10 27,188 50,625 99,422 3,818 1.28 0.05
1.20 0 25,313 39,184 1,190 1.55 0.05
1.30 0 25,313 39,184 1,190 1.55 0.05
1.40 0 25,313 39,184 1,190 1.55 0.05
1.50 0 25,313 39,184 1,190 1.55 0.05
Universidad Nacional Mayor de San Marcos Minado Superficial

Grade tonnage