COMERCIALIZACION DE PRODUCTOS MINEROS

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
37
38
39
40
41
42
43
44
45

A
B
C
D
VALORIZACION CONCENTRADOS DE PLOMO -JUN-2011
WEIGHTS
ASSAYS
WMT
2500 Pb %
60
% H2O
8.5 Ag OZ/TM
143.3003
DMT
2287.500 Au OZ/TM
1.5
franchise %
0.8
NDMT
2269.200 Sb
4.5
Treatment charge US $/DST
165 As %
2.5
Base US $/DMT
1800 Bi %
0.75
Up escalator US $
0.18 Hg ppm
245
Sb
2.500
Nota:Sb sobre4.5% se castiga 4.5$/0.1%
Down escalator US $
METAL PAYMENTS
Pb
Ag
Au
Total metal payments (VBC)
DEDUCTIONS
Treatment charge US $/DMT
Escalator
Cargo p. refinacion Ag $/Kg

PRICES
jun 29
% payable Pb
96 Pb US $/TM 2613.00
MD %
35
2 Ag US $/Oz
Ref. Charge
1514
5.00 Au US $/Oz
Ref. Charge en mismas unidades PRICES
% payable Ag
95
M.D. OZ/TM
5
Ref. Charge
1.2
% payable Au
M.D. OZ/TM
Ref. Charge

97
0.09
25

0.14

US $/DMT
1502.21
4601.37
2166.50
8270.08

16
Penalties
Sb
Sb
As %
Bi %
Hg ppm

181.88
146.34
67.75
Content % Free % Penalty $
4.500
0.25
2.500
0
2.500
0.18
0.750
0.09
245.000
40

3
4.5
3
1.1
3

Unit.pen
0.1
0.1
0.1
0.01
20

Total deductions
Net Value (VNC)
Total Value Concentrate
Ley de cabeza (H) % Pb
Recuperacion % Pb
Costo de CONCENTRADO/ TMNS

6.25
95
2000
10.11
10.05
738.34
544.29

R2 Ratio concentracin, (f) de peso

R3 Ratio concentracin, funcion de leyes
Menor valor TM Cabeza o de Mina
Mayor utilidad $/TMNS de cabeza o mina
Yacimiento * 107 TMNS

127.50
112.50
69.60
72.60
30.75
808.92
7461.16
16930855.06

6.5
3506.04
1.76

Menor utilidad $ mina o YACIMIENTO *107

Ley Crtica de cabeza (H) % Pb

TODO AJUSTADO NO MOVER FORMULAS, NI VARIABLES Y BUSCAR PROTEGERLAS

Autor:Ing Rnal G. Valencia B.

01/17/2017

1 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

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
37
38
39
40
41
42
43
44

A
B
C
D
VALORIZACION CONCENTRADOS DE PLOMO -NOV 10
WEIGHTS
ASSAYS
WMT
1500 Pb %
55
% H2O
8.5 Ag OZ/TM
135
DMT
1372.500 Au OZ/TM
1.8
franchise %
0.77
NDMT
1361.932 Sb
3.5
Treatment charge US $/DST
175 As %
2.9
Base US $/DMT
1900 Bi %
0.85
Up escalator US $
0.19 Hg ppm
275

DEDUCTIONS
Treatment charge US $/DMT
Escalator
Cargo p. refinacion Ag $/Kg

PRICES
###
% payable Pb
93 Pb US $/TM 2579.41
MD %
36
3 Ag US $/Oz
Ref. Charge
1436
44.09 Au US $/Oz
Ref. Charge en mismas unidades PRICES
% payable Ag
95
M.D. OZ/TM
5
Ref. Charge
1.28
% payable Au
M.D. OZ/TM
Ref. Charge

Down escalator US $
METAL PAYMENTS
Pb
Ag
Au
Total metal payments (VBC)

98
0.05
16

0.13

US $/DMT
1318.36
4452.84
2504.88
8276.08

16
Penalties
Sb
As %
Bi %
Hg ppm

192.90
129.09
63.82
Content % Free Penalty $
3.500
0.25
2.900
0.18
0.850
0.09
275.000
40

Total deductions
Net Value (VNC)
Total Value Concentrate
Ley de cabeza (H) % Pb
Recuperacion % Pb
Costo de CONCENTRADO/ TMNS

3.5
3
1.1
7

Unit.pen
0.1
0.1
0.01
20

113.75
81.60
83.60
82.25
747.02
7529.07
10254076.71

4.85
93
1950
12.19
12.12
617.45
461.37

R2 Ratio concentracin, (f) de peso

R3 Ratio concentracin, funcion de leyes
Menor valor TM Cabeza o de Mina
Mayor utilidad $/TMNS de cabeza o mina
Yacimiento * 107 TMNS

12.5
5706.76
1.35

Menor utilidad $ mina o YACIMIENTO *107

Ley Crtica de cabeza (H) % Pb

TODO AJUSTADO NO MOVER FORMULAS, NI VARIABLES Y BUSCAR PROTEGERLAS

Autor:Ing Rnal G. Valencia B.

01/17/2017

1 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

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
37
38
39
40
41
42
43

A
B
C
D
E
VALORIZACION CONCENTRADOS DE PLOMO -adicional 2jul 09
WEIGHTS
ASSAYS
WMT
900 Pb %
60 % payable Pb
% H2O
7.5 Ag OZ/TM
### MD %
DMT
832.500 Au OZ/TM
2 Ref. Charge
franchise %
0.85
NDMT
825.424 As %
0.75 % payable Ag
Treatment charge US $/DST
165 Sb %
1.95 M.D. OZ/TM
Base US $/DMT
1400 Bi %
0.85 Ref. Charge
Up escalator US $
0.21 Zn %
8.5
% payable Au
M.D. OZ/TM
Ref. Charge
Down escalator US $
METAL PAYMENTS
Pb
Ag
Au
Total metal payments (VBC)
DEDUCTIONS
Treatment charge US $/DMT
Escalator
Cargo p. refinacion Ag $/Kg

Total deductions
Net Value (VNC)
Total Value
Ley de cabeza (H) % Pb
Recuperacion % Pb
Costo de CONCENTRADO

0.14

PRICES
95 Pb US $/TM
3.5 Ag US $/Oz
0 Au US $/Oz
90 Pb price
1.9 Initial
0.55 Final
Ag price
90 Initial
0.07 Final
14 Au price
Initial
Final

2200
14
850

$/DMT
OZ/TM

US $/DMT
1243.00
1401.06
1504.80
4148.86

15
Penalties
As %
Sb %
Bi %
Zn %

181.88
168.00
48.60

48.599978453
Content % Free Penalty $
Unit.pen
0.750
0.25
3 0.1000
1.950
0.18
3 0.1000
0.850
0.08
1.1 0.0100
8.500
3.5
3 1.0000

15.00
53.10
84.70
15.00
566.28
3582.58
2957148.63

unit price
825.424
5.25
94
1900

Ratio concentracin, (f) de peso

12.09
296.22
139.12

Ratio concentracin, funcion de leyes

Valor TM Cabeza o de Mina
Utilidad $/TMNS de cabeza o mina

35

Yacimiento * 107 TMNS

4869.30
2.96

Utilidad $ mina o YACIMIENTO *107

Ley Crtica de cabeza (H) % Pb

Autor:Ing Rnal G. Valencia B.

01/17/2017

1 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

A
B
C
VALORIZACION CONCENTRADOS DE PLOMO - junio 2007
WEIGHTS
ASSAYS
WMT
1250 Pb %
% H2O
9.75 Ag OZ/TM
DMT
1128.1250 Au OZ/TM
franchise %
0.75
NDMT
1119.6641 As %
Treatment charge US $/DST
170 Sb %
Base US $/DMT
1400 Bi %
Up escalator US $
0.16 Zn %
Base US $/DMT
0.0000
Up escalator US $
Base US $/DMT
0.0000
Up escalator US $
0.0000
Down escalator US $
0.13

65 % payable Pb
138.5052515 MD %
1.85 Ref. Charge

H
PRICES
USC$/lb
US $/Oz
US $/Oz

95 Pb
3.5 Ag
0 Au

0.95 % payable Ag
2.45 MD OZ/TM
0.72 Ref. Charge
6.5
% payable Au
MD OZ/TM
Ref. Charge

100.70
13.00
900.00

95
2.5
0.45
95
0.06
16

VALOR METALES 1 Cu 2 Ag

3 Au

METAL PAYMENTS

US $/DMT

Pb

1365.3000

20

Ag

1651.3289

21

Au

22

Total metal payments (VBC)

26
27
28

4570.2589

3; 1553.6300; 34%

187.3927

Escalator
Cargo p. refinacion Ag $/Kg

-168.9093222907
61.3889727829

15
Penalties

Content %

Free %

Penalty $

Unit.pen

29

As %

0.4500

0.2

0.1000

7.5000

30

As %

0.7500

4.5

0.1000

33.7500

31

Sb %

2.4500

0.2

0.1000

67.5000

32

Bi %

0.9000

0.1

1.1

0.0100

88.0000

33

Zn %

8.5000

1.0000

Total deductions

35

Net Value (VNC)

36

Total Value

ARREGLAR CONDICIONANTE

1553.6300

1; 1365.3000; 30%
2; 1651.3289; 36%

DEDUCTIONS
Treatment charge US $/DMT

34

US$/TMPb Cu
2220.00
138.5052515 Ag OZ/TM

19

23
24
25

10.5000
287.1224
unit price
1119.664

4283.1365
4795674.03

37
38
39
40
41
42
43

Autor:Ing Rnal G. Valencia B.

01/17/2017

1 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

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
37
38
39
40
41
42
43
44

A
B
C
D
E
F
G
H
I
K
VALORIZACION DE CONCENTRADOS Y MINERALES DE BAJA LEY DE COBRE - NOV 10
WEIGHTS
ASSAYS
PRICES 25 nov 10
143.3003 Oz/TM Ag
WMT
95 Cu C.US $/Lb
376
1.5 Oz/TM Au lme
3000 Cu %
60 % payable Cu
% H2O
4 Ag US $/Oz
7 Ag OZ/TC
130 MD %
27 leyes CONC ded min
DMT
2790.000 Au OZ/TM
35 Au US $/Oz
4.40924 Oz/TM Ag
1364
1.5 Ref. Charge
franchise %
0.75
0.05 Oz/TM Au
NDMT
2769.075 As %
1.8 % payable Ag
90 Pb price
Sb %
3.55
8289.38 H3 $/TM
Treatment charge US $/DST
2.25 M.D. OZ/TC
4 Initial
771.62 F5 a $/DMT
165 Sb %
Base US $/DMT
0.85 Ref. Charge
0.85 Final
6350 Bi %
Up escalator US $
9.2
Ag price
0.19 Zn %
% payable Au
96 Initial
M.D. OZ/TM
0.05 Final
Ref. Charge
20 Au price
Initial
Down escalator US $
Final
0.11
METAL PAYMENTS
US $/DMT
US $/DMT
Cu
3.8 revisar
Ag
3372.57
Au
1935.36
Total metal payments (VBC)
5311.73
DEDUCTIONS
Treatment charge US $/DMT
Escalator
Cargo p. refinacion Ag $/Kg

Total deductions
Net Value (VNC)
Total Value
Ley de cabeza (H) % Cu
Recuperacion % Cu
Costo de CONCENTRADO

18.00
Penalties
Sb %
Sb %
As %
Bi %
Zn %

181.88
368.48
72.21
Content % Free %Penalty $
3.550
0.2
2.250
1.800
0.3
0.850
0.1
9.200
4

3
4
2.5
1.5
3

Unit.pen
0.1000
0.1000
0.1000
0.0100
1.0000
unit price
2769.075
3.85
92
2000

Ratio concentracin, (f) de peso

Ratio concentracin, funcion de leyes
Valor TM Cabeza o de Mina
Utilidad $/TMNS de cabeza o mina
Ley crtica % Cu

100.50
90.00
37.50
112.50
15.60
978.67
4333.06
11998577.83

16.94
16.85
255.80
137.73
1.93

15

Yacimiento * 108 TMNS

Autor:Ing Rnal G. Valencia B.

01/17/2017

1 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

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

A
B
C
VALORIZACION CONCENTRADOS DE ZINC - NOV-2010
WEIGHTS
ASSAYS
WMT
3265.2300 Zn%
% H2O
9.2930 Ag OZ/TM
DMT
2961.7922
franchise %
0.7500
NDMT
2939.5787 Fe %
Treatment charge US $/DMT
195.0000
Base US $/DMT
1500.0000
Up escalator US $
0.1600
Base US $/DMT
0.0000
Up escalator US $
0.0000
Base US $/DMT
0.0000
Up escalator US $
0.0000
Down escalator US $
0.1000

METAL PAYMENTS
Zn
Ag
Total metal payments (VBC)

53.2400 % payable Zn
11.243562 MD %
Ref. Charge
13.5000 % payable Ag
P.D. OZ/TM
Ref. Charge

METALES EN $

PRICES
85.0000 Zn US $/TM
8.0000 Ag US $/Oz
25.0000
75.0000 Zn price
6.0000 Initial
0.8000 Final
Ag price
Initial
Final

2118 25NOV LME

17.0000

LME SETT
6/8/2007
6/8/2007
L SPOT
6/8/2007
6/8/2007

1 Zn 2 Ag

US $/DMT
946.8732
63.7093
1010.5825

2; 63.7093; 6%
1; 946.8732; 94%

DEDUCTIONS
Treatment charge US $/DMT
Escalator

195.0000
98.88
Penalties
Fe %

Content %
Free %
Penalty $
Unit.pen
13.5000
6.0000
3.0000
1.0000

Total deductions
Net Value (VNC)
Total Value

Autor: Ing Rnal G. Valencia B.

22.5000

unit price
2939.5787

01/17/2017

316.3800
694.2025
2040662.84

2 de 6

COMERCIALIZACION DE PRODUCTOS MINEROS

35

A
TODO AJUSTADO Y PROTEGIDO

Autor: Ing Rnal G. Valencia B.

01/17/2017

2 de 6