Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1
2
3
4
5
6
NDMT CONCENTRATE
WEIGHTS
ASSAYS
WMT
PRICES
55
80
1.8
600.15 Cu %
% H2O
7.85 Ag OZ/TC
DMT
553.04
franchise %
Au OZ/TM
287.44
Ag US $/Oz
12.62
Au US $/Oz
610.3
Castigos
Ley
Libre
0.85
548.3374
160
As+Sb= $ / % *TM
Bi= $ / 0.1%
"
Hg= $ / 30ppm "
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Cu C$/lb
Ag
1.1
5
Au
Cu
Deduc ley %
Ded Cotizaciones. C/lb
Ded Cotizaciones Ag$/ OZ
Ded Cotizaciones Au $/OZ
Conversiones
Maquila $/TC
METAL PAYMENTS
Cu
Ag
Au
Total metal payments (VBC)
MINUS DEDUCTIONS
Treatment charge US $/DMT
Penalties
Net Value Concentrate
As+Sb >4.5%= $ / %
As + Sb % Bi %
Hg ppm
6.5
0.7
150
3
0.1
50
1.5
2
10
10.5
0.3
8.5
C/lb a $/TM * 22.046223 $/TC a $/TM *
1 TM= 2204,6223 lbs 1 TC=lbs
2000
1.10231
160
1 TL=2240 lbs
1 Oz troy=g 31.1035
Oz/TC a Oz/TM
6.25
12 33.3333333
US $/DMT
Penalties US $/DMT
3290.85
1032.11
1134.36
5457.33
5280.96
5229.38
2867464.19
Apr-06
Autor:Ing.Rnal Valencia B.
09/21/2015
A
1
2
3
4
5
6
7
8
9
10
11
12
13
ASSAYS
WMT
2200 Cu %
% H2O
8.75 Ag OZ/TC
2007.50
DMT
franchise %
50.45 % payable Cu
94
95.5 MD %
3.55
Au OZ/TM
% payable Au
98 % payable Ag
18.25
0.85
1990.44
NDMT CONCENTRATE
Up escalator US $
0.19
Down escalator US $
0.12
96
3.655
0.95
METAL PAYMENTS
Cu US $/TM
6336.97 Cu
14
15
Ag US $/Oz
33.52 Ag
Au US $/Oz
1715.6 Au
16
17
18
19
20
21
US $/DMT
2970.15
3291.52
1901.31
8162.98
DEDUCTIONS
181.88
463.02
56.58
Escalator
18
Penalties
Content %
As
3.25
As
2.35
Sb
1.85
Bi
0.65
Zn
8.3
22
23
24
25
26
27
28
Total deductions
29
30
31
32
Recuperacion % Cu
33
34
35
36
37
3.0000
0.1000
4.5000
0.1000
0.2000
3.0000
0.1000
0.1000
1.1000
0.0100
5.0000
3.0000
1.0000
91.50
105.75
49.50
60.50
9.90
1287.81
8613.59
17144811.50
4.25
90
2500
10.68
658.61
467.46
16.75
38
39
40
01/05/2006(cotizaciones abril/06)
7829.89
1.37
09/21/2015
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
WEIGHTS
WMT
% H2O
ASSAYS
650.0000 Pb %
9.2500 Ag OZ/TM
DMT
franchise %
589.88 Au OZ/TM
NDMT
Treatment charge US $/DMT
Base US $/DMT
Up escalator US $
Base US $/DMT
Up escalator US $
Base US $/DMT
Up escalator US $
Down escalator US $
584.86 As %
0.8500 As
PRICES
92 Pb US $/TM
4.5 Ag US $/Oz
15 Au US $/Oz
55.25 % payable Pb
129.65 MD %
1.85 Ref. Charge
0.95
2 % payable Ag
2.2 M.D. OZ/TM
0.72 Ref. Charge
6.5
% payable Au
M.D. OZ/TM
Ref. Charge
180 Sb %
1800 Bi %
0.1900 Zn %
1800
0.0000
0.0000
0.0000
0.1200
95 Pb price
2.5 Initial
0.5 Final
Ag price
96 Initial
0.05 Final
15 Au price
Initial
Final
METAL PAYMENTS
Pb
Ag
Au
2039
20
1279
LOW 4 LME
Apr-06
L SPOT
Apr-06
LOW 4 LME
Apr-06
US $/DMT
198.42
45.41
Escalator
Penalties
As
Content %
Free %
Penalty $
Unit.pen
0.9500
0.0000
4.5000
0.1000
As
2.0000
0.5000
3.0000
0.1000
Sb %
2.2000
0.1800
3.0000
0.1000
0.0100
1.0000
32
Bi %
0.7200
0.0900
1.4
33
Zn %
6.5000
4.5000
36
1027.18
2401.77
2244.86
5673.81
31
34
35
Total deductions
Net Value (VNC)
Total Value
unit price
584.861
42.75
45.00
60.60
88.20
10.00
490.38
5183.43
3031588.98
09/21/2015
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
ASSAYS
3265.2300 Zn%
9.2930 Ag OZ/TM
2961.7922
53.2400 % payable Zn
6.254 MD %
Ref. Charge
PRICES
85.0000 Zn US $/TM
8.0000 Ag US $/Oz
0.0000
0.7500
2939.5787 Fe %
195.0000
1200.0000
0.1600
0.0000
0.0000
0.0000
0.0000
0.1000
9.2600 % payable Ag
P.D. OZ/TM
Ref. Charge
APORTE METALES
METAL PAYMENTS
Zn
Ag
Total metal payments (VBC)
65.0000 Zn price
4.0000 Initial
0.0000 Final
Ag price
Initial
Final
1 Zn
LME SETT
Apr-06
L SPOT
Apr-06
2 Ag
US $/DMT
1%
99%
DEDUCTIONS
Treatment charge US $/DMT
Escalator
1388.8409
18.4896
1407.3304
195.0000
299.1904
Penalties
Fe %
Content % Free %
Penalty $
Unit.pen
9.2600
8.0000
2.0000
1.0000
2.5200
496.7104
Total deductions
3069.9400
12.6200
09/21/2015
4 de7
33
34
A
Net Value (VNC)
Total Value
09/21/2015
G
unit price
2939.579
910.6200
2676839.24
4 de7
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
DMT
franchise %
589.88 Ag OZ/TM
NDMT
Treatment charge US $/DMT
584.86 As %
0.850 Au OZ/TM
18.000 Sb %
Bi %
Zn %
Pb %
Ag OZ/TM
16
Au OZ/TM
55.25
129.65
1.85
98
0.08
18
0
20
1279
6
12
0.16
Pb price
Initial
Final
Ag price
Initial
Final
LOW 4 LME
Au price
LOW 4 LME
Apr-06
L SPOT
Apr-06
Initial
Apr-06
Final
COMPRA CUALQUIER MINERAL (Head) al
18
Tailing(cola) (T)
19
Pb %
20
Ag OZ/TM
CALCULO DE RATIOS =R
(Concentrado-cola) / (Cabeza-cola
Au OZ/TM
CALCULO DE VALORES UNITARIOS
VNC*Metal payment/R1* VBC*H
Au
28
29
Ag
Au
Total metal payments (VBC)
30
31
32
33
34
Pb %
1.2 Ag OZ/TM
2.4 Au OZ/TM
0.05 COMPRA
Valor Total
CUALQUIER MINERAL (Head)
1% Pb (v.u)
1 0z Ag (v.u)
1 0z Au (v.u)
PRODUCTOR
US $/DMT
83.34
81.19
341.49
506.02
0.3
US $/DMT
VENTA MINERAL(Cabeza)
18.00 VNC/R1
101.20 Por Valores unitarios
386.81 (v.u)*H
Concentracin
US $/DMT Utilidad
US $/DMT
460.32
Pb
1027.18
2401.77
2244.86
5673.81
83.34
194.86
Ag
Au
182.13
460.32
USA $
$/% y $/Oz
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
2039
Au US $/Oz
17
25
26
27
Head(cabeza) (H)
15
21
22
23
24
13.89
16.24
1138.30
18.00
18.00
20.00%
92.06
350.26
() en % o fijos
Valores Unitarios
1200.00
1000.00
800.00
600.00
182.13
40%
400.00
200.00
83.34
18%
194.86
42%
0.00
Pb-Ag-Au
09/21/2015
5 de 7
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
ASSAYS
15.837405 Au
15.819984
PRICES
998.9 Au US $/Oz
310413.1736
610.3
RECUPERACIONES: 1 Au
2 Ag
155.7829
310257.3908
99.9844698855
99.7694439688
16.5567
16.5455
0.0678
4.17 Au %
3.8000 Au %
9.8822 Au %
6.6553 Au %
16.5375
96.08 Au fino Kg
95.84 Au fino Kg
Sub-total ( F) Au fino en muestras
96.08 Au fino Kg
95.84 Au fino Kg
Au fino total Kg
0.004006536
0.00364192
0.007648456
9.49481776
6.37843952
15.87325728
15.83666053
Recuperacin %
9992 Sub-total ( R )Au fino en muestras
Balance Au fino en muestras (R+F)
99.76944397
0.002438048
0.010086504
-0.0102395
-0.152968
Sale de REFINERIA
Peso de Au
Merma neta en g
Merma neta en %
Peso de 3 muestras en g
Distribucin del oro fino saliente Kg
Distribucin del oro fino saliente Kg
Total oro fino saliente Kg (Au fsal)
Ag
Lote 1-Granalla que ingresa a refinera en Kg
Lote 2-Granalla que ingresa a refinera en Kg
Sale de refinera
Peso total en g
15.8493 Au
36.5968
0.2306
2.4400 Au
7.9247
7.9222
15.8469
0/000
0/000
9.8822 Ag %
6.6553 Ag %
406.8 Ag
0/000
2.4600 Ag fino g
2.4600 Ag fino g
Ag fino total g
9999 Ag fino total en g y en la celda G en Kg
Recuperacin %
09/21/2015
243.10212
163.72038
406.8225
406.75932
99.98446989
0.4068
6 de7
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
ASSAYS
15.02536 Au
Ag
14.75490
0.15025
PRICES
982 Au US $/Oz
10 Ag US $/Oz
610.3
12.62
289514.60827
60.96421
289575.57248
12.00
289569.96
COTIZACIONES ABRIL/06
09/21/2015
7 de 7