Академический Документы
Профессиональный Документы
Культура Документы
Unidad
US$/OZ
US$/OZ
US$/LB
US$/TM
US$/TM
800.00
15.00
3.00
3,000.00
2,500.00
0.0%
Metal
ORO
PLATA
COBRE
PLOMO
ZINC
Bolsa
Unidad
LME
H&H
LME
LME
LME
US$/Oz
US$/Oz
US$/Lb
US$/TM
US$/TM
Precio
proyectado
800.00
15.00
3.00
3,000.00
2,500.00
Mineral
Unid
Plata
US$/TM
Cobre
US$/TM
Plomo
US$/TM
Zinc
US$/TM
Valor de 1 TMS
Valor
46.54
8.86
28.67
43.22
127.29
Metal
Plata
Cobre
Plomo
Zinc
Unid
US$/Onza Ag TC
US&/% Cu
US&/% Pb
US&/% Zn
Factor
10.82
27.17
23.72
16.34
Ley del
Mineral
4.30
0.33
1.21
2.65
Valor de 1 TMS
VALORIZACIN DE UN BLOCK/TAJEO
Metal
Plata
Cobre
Plomo
Zinc
Unid
US$/Onza Ag TC
US&/% Cu
US&/% Pb
US&/% Zn
Factor
10.82
27.17
23.72
16.34
Valor de 1 TMS
Ley del
Mineral
4.15
0.31
1.05
2.55
N DE UN MINERAL POLIMETALICO
Valor del
Mineral
46.54
8.86
28.67
43.22
127.29
VALORIZACIN DE UN BLOCK/TAJEO
(APLICACIN DEL NSR O VALORES NETOS RECUPERABLES)
Valor del
Mineral
44.91
8.42
24.90
41.67
119.91
TMSPA
36,320.75
72,232.65
108,553.40
0.01887
0.03752
TMSPD
103.77
206.38
310.15
Recuperacion Proyectada
Conc. Bulk
Conc. Zinc
% Cu
Ag (Oz/TM)
0.33%
4.30
% Pb
1.21%
% Zn
2.65%
% Cu
Ag (Oz/TM)
12.47%
186.70
0%
8.34
% Pb
56.06%
0.00%
% Zn
0.00%
62.58%
% Cu
72.19%
% Pb
87.50%
% Zn
53.00
26.65
% Ag
81.92%
7.28%
88.77%
FECHA:
COTIZACION :
DEDUCCION :
Zn :
Ag :
2,500.00 US$/TMF
15.00 US$/Oz
PRODUCCION :
TMS
MERMA:
TMSN
ENSAYES
Zn:
Ag:
As:
Sb:
SiO2
Hg
MgO
Mn
Fe
H2O
0.31 US$/Oz
0.75%
PAGO DE METALES:
Zn:
Ag:
US$
62.58% x
85%
(DM
9.20 Oz/TM x (DM
4
8
Oz/TM) x
Unid)
60%
=
=
DEDUCCIONES:
1,329.78
45.79
1,375.58
53.19%
3.1176
US$
MAQUILA
AJUSTE: (
(P.B. =
3,000.00
2,500.00 3,000.00
Precio Zn para el Ajuste:
Escalador: mayor US$
3,000.00
Escalador: menor US$
3,000.00
$/TM)
) x
/ TMF
/ TMF
0.15 US$/TM
2,500.00
--->
0.20 US$/TM
--->
0.15 US$/TM
250.00
(75.00)
PENALIDADES
As:
Sb:
SiO2
MgO
Mn
Fe
=
=
=
=
=
=
(
(
(
(
(
(
62.58 %
8.34 Oz/TM
0.25 %
0.20 %
2.00 %
25.00 ppm
0.20 %
0.50 %
4.36 %
8.68 %
(175.00)
US$
0.25 0.20 2.00 0.20 0.50 4.36 -
0.30 )%
0.25 )%
2.50 )%
0.25 )%
0.75 )%
7.00 )%
=
=
=
=
=
=
0.00% x
0.00% x
0.00% x
0.00% x
0.00% x
0.00% x
US$
US$
US$
US$
US$
US$
3.00 @
3.00 @
10.00 @
4.00 @
3.00 @
10.00 @
0.1% =
0.1% =
1.0% =
0.1% =
0.1% =
1.0% =
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,200.58
1,191.57
FECHA:
COTIZACION :
DEDUCCION :
Pb :
Ag :
Cu :
PRODUCCION :
TMS
MERMA:
TMSN
3,000.00 US$/TM
15.00 US$/Oz
3.00 US$/Lb
ENSAYES
Pb:
Ag:
Cu:
As:
Sb:
Zn:
Hg:
H2O
56.06 %
186.70 Oz/TM
12.47 %
0.25 %
0.20 %
8.66 %
25.00 ppm
8.5
0.75%
PAGO DE METALES:
Pb:
Ag:
Cu:
(
(
(
56.06% x
186.696 x
12.47% x
95%
95%
79%
o (DM
o (DM
o (DM
3
3.5
2
96%
Unid)
Unid)
Unid)
80%
=
=
=
53.06%
170.27
7.88%
DEDUCCIONES:
MAQUILA (
AJUSTE:
(
1,591.74
2,501.04
491.82
4,584.61
Oz Ag
US$
P.B.
=
0.3402 US$/Lb)
Precio Pb para el Ajuste:
1.36 0.34 ) =
155.00
1.36 US$/Lb
1.02
x
4.00 US$/TMS
4.08
(159.08)
PENALIDADES
US$
As:
Sb:
Zn:
=(
=(
=(
0.30 )% =
0.30 )% =
6.00 )% =
0.00% x US$
0.00% x US$
2.66% x US$
1.75
1.75
6.00
@
@
@
0.1% =
0.1% =
1.00% =
15.98
(15.98)
4,409.54
4,376.47
4,584.61
4,376.47
US$/TM concentrado
US$/TM concentrado
34.72%
54.55%
10.73%
100.00%
53.00
82.57 US$
28.67
45.05
8.86
82.57
US$
US$
US$
US$
0.042
0.095
0.037
%
Oz
%
=
=
=
1 US$
1 US$
1 US$
23.72
10.48
27.17
US$
US$
US$
=
=
=
1% Pb
1 Oz Ag
1% Cu
Ley equivalrente
1%P
1%P
1%C
1%C
0.095
2.264
0.095
2.594
0.042
Oz Ag TM
0.037
/
Oz Ag TM
CONCENTRADO DE ZINC
Valor bruto
Valor neto
1,375.58
1,191.57
US$/TM concentrado
US$/TM concentrado
96.67%
3.33%
100.00%
26.65
44.71 US$
43.22 US$
1.49 US$
44.71 US$
0.061
2.889
%
Oz
=
=
1 US$
1 US$
16.34
0.35
US$
US$
=
=
1% Zn
1Oz Ag
Ley equivalrente
1%Z
1%Z
2.889
47.204
/ 0.061
Oz Ag TM
0.0368
0.0422
0.0612
0.0924
27.17
23.72
16.34
10.82
US$
US$
44.71 US$/TM mineral
0.0924
0.0422
1 % de Pb
Para Zinc =
Ag =
Zn =
0.0924
0.0612
1 % de Zn
----> (1)
----> (2)
----> (3)
----> (4)
2.192 Oz Ag TC / % Pb
2.192 Oz Ag Equiv
Oz Ag/US$
% Zn /US$
1% de Cobre
1% de Plomo
1% de Zinc
1 Oz Ag TC
2.511 Oz Ag TC / % Cu
2.511 Oz Ag Equiv
Oz Ag/US$
% Pb /US$
46.54
1 US$
1 US$
1 US$
1 US$
=
=
=
=
Oz Ag/US$
% Cu /US$
=
=
=
=
=
US$
US$
US$
US$
Para Plomo =
Ag =
Pb =
1.49
% Cu
% Pb
% Zn
Oz Ag
0.0924
0.0368
1 % de Cu
8.86
US$
28.67
US$
43.22
US$
45.05 +
Clculo equivalente
Para Cobre =
Ag =
Cu =
US$
US$
US$
----> (5)
----> (6)
1.5099 Oz Ag TC / % Zn
1.5099 Oz Ag Equiv
=
=
50.00 US$
10.82 US$/Oz Ag
4.6201 Oz Ag equiv
K x Oz Ag equiv
K =
10.82
Valor de 1 TM de mineral
Para cobre =
Para Plomo =
Para Zinc
=
Para Plata =
0.33
1.21
2.65
4.30
Oz Ag equiv =
K=
VM =
% Cu
% Pb
% Zn
Oz Ag
11.76 Oz Ag
10.82 US$/Oz Ag
127.29 US$
US$
50.00 US$
4376.47
53.00
1591.74 x
82.57
4,584.61
US$/TM conc
TM min/TM conc
=
28.67
82.57
US$/TM mineral
1.21
% Pb/TM mineral
44.71
US$/TM mineral
2.65
% Zn/TM mineral
82.57
US$/TM mineral
0.33
% Cu/TM mineral
23.72
US$/% de Pb
16.34
US$/% de Zn
27.17
US$/% de Cu
10.82
US$/Oz Ag TC
1191.57
26.65
1329.78 x
44.71
1375.58
US$/TM conc
TM min/TM conc
=
43.22
4,376.47
53.00
US$/TM conc
TM min/TM conc
491.82 x
82.57
4,584.61
8.86
2501.04 x
82.57
4,584.61
45.05
US$/TM mineral
45.79 x
44.71
1375.58
1.49
US$/TM mineral
46.54
US$/TM mineral
4.30
Oz Ag/TC
VALOR DE MINERAL DE 1 TM
127.29