Documente Academic
Documente Profesional
Documente Cultură
A B C D E F G H I
1 VALORIZACION CONCENTRADOS DE COBRE- FORMULA GENERAL: (Ley-descuento)*(Cotizacin-descuento)= US $/TMNS
2 WEIGHTS ASSAYS PRICES
3 WMT 600.15 Cu % 55 Cu C$/lb 287.44
4 % H2O 7.85 Ag OZ/TC 80 Ag US $/Oz 12.62
5 DMT 553.04 Au OZ/TM 1.8 Au US $/Oz 610.3
6 franchise % 0.85 Castigos As + Sb % Bi % Hg ppm
7 NDMT CONCENTRATE 548.3374 Ley 6.5 0.7 150
8 Treatment charge US $/DST 160 Libre 3 0.1 50
As+Sb= $ / % *TM
9 Bi= $ / 0.1% "
Hg= $ / 30ppm " 1.5 2 10
10 Cu 1.1 As+Sb >4.5%= $ / % 2
11 Deduc ley % Ag 5
12 Au 5
13 Ded Cotizaciones. C/lb 10.5
14 Ded Cotizaciones Ag$/ OZ 0.3
15 Ded Cotizaciones Au $/OZ 8.5
16 Conversiones C/lb a $/TM * 22.046223 $/TC a $/TM * 1 TM= 2204,6223 lbs 1 TC=lbs 2000
1.10231
17 Maquila $/TC 160 Oz/TC a Oz/TM 1 TL=2240 lbs 1 Oz troy=g 31.1035
18 METAL PAYMENTS US $/DMT Penalties US $/DMT 6.25 12 33.3333333
19 Cu 3290.85
20 Ag 1032.11
21 Au 1134.36
22 Total metal payments (VBC) 5457.33
23 MINUS DEDUCTIONS
24 Treatment charge US $/DMT 5280.96
25 Penalties 5229.38
26 Net Value Concentrate 2867464.19
27
28 Apr-06
A B C D E F
1 VALORIZACION CONCENTRADOS DE COBRE- abr-06
2 WEIGHTS ASSAYS
3 WMT 2200 Cu % 50.45 % payable Cu 94
4 % H2O 8.75 Ag OZ/TC 95.5 MD % 3.55
5 DMT 2007.50 Au OZ/TM 1.2 Ref. Charge c/lb 18.25
6 franchise % 0.85
7 NDMT CONCENTRATE 1990.44 % payable Au 98 % payable Ag 96
8 Treatment charge US $/DST 165 M.D. OZ/TM 0.08 M.D. OZ/TM 3.655
9 Base US $/DMT 3900 Ref. Charge $/ 18 Ref. Charge $/Oz 0.95
10 Up escalator US $ 0.19
11 Down escalator US $ 0.12
12 PRICES ( DEC-12- 05) METAL PAYMENTS US $/DMT
13 Cu US $/TM 6336.97 Cu 2970.15
14 Ag US $/Oz 33.52 Ag 3291.52
15 Au US $/Oz 1715.6 Au 1901.31
16 Total metal payments (VBC) 8162.98
17 DEDUCTIONS
18 Treatment charge US $/DMT 181.88
19 Escalator 463.02
20 Cargo Refinacin Ag pagable USA $ / Kg 18 56.58
21 Penalties Content % Free % Penalty $ Unit Pen
22 As 3.25 0.2000 3.0000 0.1000 91.50
23 As 2.35 4.5000 0.1000 105.75
24 Sb 1.85 0.2000 3.0000 0.1000 49.50
25 Bi 0.65 0.1000 1.1000 0.0100 60.50
26 Zn 8.3 5.0000 3.0000 1.0000 9.90
27 Total deductions 1287.81
28 Net Value (VNC) 8613.59
29 Net Value Concentrate 17144811.50
30 Ley de cabeza (H) % Cu 4.25
31 Recuperacion % Cu 90
32 Costo TMNS DE CONCENTRADO en USA $ 2500
33 Ratio concentracin en funcin de peso 10.68
34 Ratio concentracin en funcin de leyes
35 Valor TM Cabeza o de Mina 658.61
36 Utilidad $/TMNS de cabeza o mina 467.46
37 Yacimiento * 107 TMNS 16.75
38 Utilidad $ mina o YACIMIENTO *10 7
7829.89
39 Ley Crtica de cabeza (H) % Cu 1.37
40 01/05/2006(cotizaciones abril/06)
A B C D E F G H I
1 VALORIZACION CONCENTRADOS DE PLOMO - abril 2006
2 WEIGHTS ASSAYS PRICES
3 WMT 650.0000 Pb % 60 % payable Pb 96 Pb US $/TM 2243
4 % H2O 9.2500 Ag OZ/TM 110 MD % 3.5 Ag US $/Oz 33.31
5 DMT 589.88 Au OZ/TM 1.6 Ref. Charge 2 Au US $/Oz 1715
6 franchise % 0.8500
7 NDMT 584.86 As % 0.8500 % payable Ag 95 Pb price LOW 4 LME
8 Treatment charge US $/DMT 170.0000 Sb % 3.2000 M.D. OZ/TM 3 Initial Apr-06
9 Base US $/DMT 1000.0000 Bi % 0.9500 Ref. Charge 0.5 Final
10 Up escalator US $ 0.2000 Zn % 7.5000 Ag price L SPOT
11 Base US $/DMT 1000.0000 % payable Au 96 Initial Apr-06
12 Up escalator US $ 0.0000 M.D. OZ/TM 0.05 Final
13 Base US $/DMT 0.0000 Ref. Charge 18 Au price LOW 4 LME
14 Up escalator US $ 0.0000 Initial Apr-06
15 Down escalator US $ 0.1500 Final
16
17
18 METAL PAYMENTS US $/DMT
19 Pb 1266.17
20 Ag 3428.65
21 Au 2606.59
22 Total metal payments (VBC) 7301.40
23
24 DEDUCTIONS
25 Treatment charge US $/DMT 187.39
26 Escalator 248.60
27
28 Penalties Content % Free % Penalty $ Unit.pen
29 As % 0.8500 0.2500 3.0000 0.1000 18.00
30 Sb % 3.2000 0.1800 3.0000 0.1000 90.60
31 Bi % 0.9500 0.0900 1.1000 0.0100 94.60
32 Zn % 7.5000 4.5000 3.0000 0.5000 18.00
33 Total deductions 657.19
34 Net Value (VNC) unit price 6644.21
35 Total Value 584.861 3885939.31