Académique Documents
Professionnel Documents
Culture Documents
DE PLANEAMIENTO DE MINADO
OTHERS
BLEND
STOCKPILE
CUT-OFF
SCHEDULE
OPTIMISED PIT
SCHEDULE Plan de Minado
CUT-OFF Leyes de Corte
STOCKPILE Stockpiles
BLEND Mezcla de Materiales
PRINCIPIOS ECONOMICOS: Precio de metales
125.2
2.500
120
2.50
2.243
2.121
100 2.031
1.952
1.879 2.00
1.808
1.739
1.671
80 1.604
1.537
1.470
1.397 1.50
1.259
60 55.2
51.4 1.100
47.8
0.969
43.6
0.853 1.00
38.2
40 0.758
0.671 32.6
0.585 26.8
23.4
0.407 20.4
17.6 0.50
20 15.0
12.6
10.4
8.4
6.6 5.0 3.6 2.4 1.4 0.6
0 0.00
0.00 0.10 0.20 0.30 0.40 0.50 0.60 0.70 0.80 1.00 1.10 1.20 1.30 1.40 1.50 1.60 1.70 1.80 1.90 2.00 2.10
1.400
10
1.200
8
1.000
0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824 0.824
Waste
6 0.800
Ore
Ore Grade
0.600
4
0.400
2
0.200
0 0.000
01 02 03 04 05 06 07
APLICACIN PRCTICA: 2da Iteracin
Avg Au Total Ore Au Contained Profits NPV
Year (i) NPVi COG Ore Grade (Mt) (Mt) (Oz) ($M) ($M)
1 $182 0.66 1.205 7.9 1.825 63,637 $41 $309
2 $180 0.66 1.205 7.9 1.825 63,637 $41 $299
3 $178 0.66 1.205 7.9 1.825 63,637 $41 $288
4 $175 0.65 1.186 7.7 1.825 62,616 $40 $276
5 $173 0.65 1.186 7.7 1.825 62,616 $40 $264
6 $170 0.64 1.166 7.6 1.825 61,554 $39 $251
7 $167 0.64 1.166 7.6 1.825 61,554 $39 $237
8 $163 0.63 1.145 7.4 1.825 60,450 $38 $221
9 $160 0.63 1.145 7.4 1.825 60,450 $38 $206
10 $156 0.62 1.134 7.3 1.825 59,882 $37 $189
11 $151 0.62 1.134 7.3 1.825 59,882 $37 $170
12 $146 0.61 1.123 7.2 1.825 59,301 $37 $150
13 $140 0.60 1.100 7.0 1.825 58,105 $35 $128
14 $134 0.59 1.086 6.9 1.825 57,365 $35 $106
15 $128 0.58 1.072 6.7 1.825 56,592 $34 $81
16 $120 0.57 1.064 6.7 1.825 56,194 $34 $56
17 $112 0.56 1.056 6.6 1.825 55,786 $33 $28
18 $104 0.55 1.040 0.3 0.10 2,860 ($3) ($3)
Total 125.2 31.1 1,026,117 $635
(NPV@10%)
$309
APLICACIN PRCTICA: 2da Iteracin
12 1.600
1.400
10
1.205 1.205 1.205
1.186 1.186
1.166 1.166
1.145 1.145 1.134 1.134 1.123 1.200
1.100 1.086 1.072 1.064 1.056 1.040
8
1.000
Waste
6 0.800
Ore
Ore Grade
0.600
4
0.400
2
0.200
0 0.000
01 02 03 04 05 06 07
APLICACIN PRCTICA: 3ra Iteracin
Avg Au Total Ore Au Contained Profits NPV
Year (i) NPVi COG Ore Grade (Mt) (Mt) (Oz) ($M) ($M)
1 $309 0.85 1.419 10.1 1.825 74,908 $52 $347
2 $299 0.83 1.408 9.9 1.825 74,357 $51 $331
3 $288 0.82 1.405 9.9 1.825 74,215 $51 $313
4 $276 0.80 1.382 9.6 1.825 72,963 $50 $293
5 $264 0.78 1.366 9.4 1.825 72,126 $49 $272
6 $251 0.76 1.349 9.3 1.825 71,263 $48 $250
7 $237 0.74 1.315 9.0 1.825 69,448 $47 $227
8 $221 0.72 1.288 8.8 1.825 68,004 $45 $203
9 $206 0.70 1.259 8.5 1.825 66,482 $44 $178
10 $189 0.67 1.214 8.0 1.825 64,133 $41 $153
11 $170 0.64 1.166 7.6 1.825 61,554 $39 $126
12 $150 0.61 1.123 7.2 1.825 59,301 $37 $100
13 $128 0.58 1.072 6.7 1.825 56,592 $34 $73
14 $106 0.55 1.040 6.5 1.825 54,943 $32 $47
15 $81 0.51 0.988 4.7 1.39 39,732 $21 $19
Total 125.2 26.9 980,022.2 $641
(NPV@10%)
$347
APLICACIN PRCTICA: 3ra Iteracin
12 1.600
Waste
6 0.800
Ore
Ore Grade
0.600
4
0.400
2
0.200
0 0.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
APLICACIN PRCTICA: 4ta Iteracin
Avg Au Total Ore Au Contained Profits NPV
Year (i) NPVi COG Ore Grade (Mt) (Mt) (Oz) ($M) ($M)
1 $347 0.90 1.438 10.5 1.825 75,917 $52 $342
2 $331 0.88 1.428 10.3 1.825 75,427 $52 $324
3 $313 0.85 1.419 10.1 1.825 74,908 $52 $305
4 $293 0.82 1.405 9.9 1.825 74,215 $51 $283
5 $272 0.79 1.382 9.6 1.825 72,963 $50 $261
6 $250 0.76 1.349 9.3 1.825 71,263 $48 $237
7 $227 0.73 1.297 8.8 1.825 68,493 $46 $212
8 $203 0.69 1.242 8.3 1.825 65,568 $43 $188
9 $178 0.66 1.205 7.9 1.825 63,637 $41 $164
10 $153 0.62 1.134 7.3 1.825 59,882 $37 $140
11 $126 0.58 1.072 6.7 1.825 56,592 $34 $116
12 $100 0.54 1.024 6.4 1.825 54,060 $31 $94
13 $73 0.50 0.969 6.0 1.825 51,149 $28 $72
14 $47 0.46 0.931 5.7 1.825 49,177 $26 $51
15 $19 0.42 0.879 5.4 1.825 46,429 $23 $30
16 $0 0.39 0.844 3.0 1.06 25,893 $10 $9
Total 125.2 28.4 985,573 $625
(NPV@10%)
$342
APLICACIN PRCTICA: 4ta Iteracin
12 1.600
1.438 1.428 1.419 1.405
1.382
1.349 1.400
1.297
10
1.242
1.205
1.134 1.200
1.072
1.024
8
0.969
0.931 1.000
0.879
0.844
Waste
6 0.800
Ore
Ore Grade
0.600
4
0.400
2
0.200
0 0.000
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
APLICACIN PRCTICA: 5ta Iteracin
Avg Au Total Ore Au Contained Profits NPV
Year (i) NPVi COG Ore Grade (Mt) (Mt) (Oz) ($M) ($M)
1 $342 0.90 1.44 10.5 1.825 75,917 $52 $340
2 $324 0.87 1.43 10.2 1.825 75,300 $52 $321
3 $305 0.84 1.41 10.0 1.825 74,637 $51 $302
4 $283 0.81 1.40 9.8 1.825 74,070 $51 $281
5 $261 0.78 1.37 9.4 1.825 72,126 $49 $258
6 $237 0.74 1.32 9.0 1.825 69,448 $47 $234
7 $212 0.71 1.28 8.7 1.825 67,506 $45 $211
8 $188 0.67 1.21 8.0 1.825 64,133 $41 $188
9 $164 0.64 1.17 7.6 1.825 61,554 $39 $165
10 $140 0.60 1.10 7.0 1.825 58,105 $35 $143
11 $116 0.57 1.06 6.7 1.825 56,194 $34 $122
12 $94 0.53 1.01 6.2 1.825 53,136 $30 $100
13 $72 0.50 0.97 6.0 1.825 51,149 $28 $80
14 $51 0.47 0.94 5.7 1.825 49,527 $27 $60
15 $30 0.44 0.90 5.5 1.825 47,674 $25 $39
16 $9 0.41 0.87 4.8 1.63 41,075 $20 $18
Total 125.2 29.0 991,550 $626
(NPV@10%)
$340
APLICACIN PRCTICA: 5ta Iteracin
12 1.60
1.44 1.43 1.41 1.40
1.37
1.32
1.40
10 1.28
1.21
1.17
1.20
1.10
1.06
8 1.01
0.97
0.94 1.00
0.90
0.87
Waste
6 0.80
Ore
Ore Grade
0.60
4
0.40
2
0.20
0 0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
APLICACIN PRCTICA: Final
300 1.20
150 0.60
0.39
100 0.40
50 0.20
0 0.00
1s t 2nd 3rd 4th 5th
CONCLUSIONES
La Optimizacin de la ley de corte ha demostrado a menudo
que es una poltica clave para maximizar el valor de un
recurso.
El soporte para maximizar el NPV en Planeamiento Mina est
fuertemente establecido y tiene una estrecha alineacin con
el objetivo de los accionistas de generar riqueza a largo plazo.
Examinar una poltica aisladamente puede ocultar
oportunidades para mejorar la utilizacin de los recursos y
maximizar el valor de un proyecto.
REFERENCIAS