Beruflich Dokumente
Kultur Dokumente
Waste MT
36,109,062
HEAD GRADE
ZINC %
6.17
PROMEDIO
Update
By
4-Jan-06
David Mallqui
S/R
CONCENTRATE GRADES %
ZINC CONC
LEAD CONC
LEAD %
2.33
AG oz/mt
2.95
51.00
5.40
2.78
60.00
14.00
55.00
75.00
2.38
11.55
70.00
39.12
43.18
82.30
CU%
0.08
RECOVERIES %
ZINC CONC
LEAD CONC
DEDUCTIONS
ZINC
Deduction
PAYABLE %
MINIMUM % or opt
85.00
8.00
3.00
65.00
0.00
0.00
TREATMENT CHARGES
LEAD Base Charge $/mt
Escalator $/mt
Threshold Price $/mt
Penalty
$/MT
Transportation $/mt Conc.
LEAD
PAYABLE %
MINIMUM % or opt
0.00
0.00
MARKET PRICE
$/Tonne or $/oz
$/lb. Or $/0z.
$1,050
$0.48
95.00
1.60
3.00
$550
$0.25
$5.25
$5.25
ZINC
LEAD
AG
opt
TOTAL
51.00
2.78
85.00
8.00
43.00
$0.48
$451.50
$152.33
$8.00
$1.50
$4.52
0.00
0.00
0.00
$0.25
$0.00
$0.00
$285.15
$32.31
$0.00
$0.00
$0.38
0
$24.50
$2.69
$252.84
75.00
51.00
6.17
11.0
$22.94
$0.17
$0.00
11.55
2.78
2.33
10.3
$0.00
$0.00
$21.81
39.12
14.00
2.95
12.1
$1.80
$0.61
$0.00
14.00
3.00
65.00
opt
55.00
95.00
1.60
52.25
$5.25
$274.31
$58.33
$0.00
60.00
95.00
3.00
57.00
$0.25
$313.50
$66.67
$0.00
$0.00
$3.14
$0.00
$0.00
$243.70
$18.67
$2.74
$18.29
$194.95
$16.33
$0.00
2.38
5.40
6.17
36.8
$0.00
$0.00
$225.03
70.00
60.00
2.33
36.8
$6.12
$0.12
$178.62
43.18
55.00
2.95
43.2
$4.14
$1.40
$309.65
$35.00
$274.65
$0.35
PLAN CATEGORIES
Mena
Marginal
Sub-Marginal
U.S.$
$20.74
$18.77
$18.77
EQZN
$15.69
$14.43
$7.91
5.63
5.18
3.55
$24.74
$587.81
$125.00
$0.00
$0.00
$5.88
$18.29
$438.65
$35.00
Notes
$403.65
$10.25
TOTAL
$252.84
$22.94
$0.17
$225.03
$6.12
$0.12
$6.12
2.33
$2.63
$22.94
6.17
$3.72
.7061 *LEAD (%)
$5.93
2.95
$2.01
$22.94
6.17
$3.72
0.5411 *AG (opt)
$200.43
$5.93
$2.01
$678.29
$34.99
ZINC %
6.17
.
LEAD %
2.33
AG oz/mt
2.95
6.17
1.65
1.60
5.63
$15.69
MILL
INCREMENTAL
$0.17
$0.17
75.00
60.00
-15 % Estimate
$2.17
$2.17
$3.67
$3.67
$1.10
$1.10
$2.37
$0.86
$1.97
$0.00
$1.88
$1.88
$1.67
$0.00
-$1.25
-$1.25 Waste Mining Credit
$0.35 Rehandle
5.18
3.55
$14.43
$7.91
SUMMARY
Unitary Values
1% Zn =
1% Pb =
1 Oz Ag =
$3.718
$2.625
$2.012
\\vboxsrv\conversion_tmp\scratch_3\[153745056.xls.ms_office.xls]Sheet1
Example
EQZN %
COG %
VALUE
$2.17
$3.67
$1.10
$2.37
$0.86
$1.97
$0.00
$1.88
$1.67
$0.00
$20.74
$165.00
$0.16
$1,000.00
$0.18
$1,150.00
$1.50
$35.00
24-Jun-13
CUTOFF
Net ZINC Price $/lb.
Zinc Recovery %
Ore Mining Cost $/mt
Milling Cost
$/mt
Energy Cost
$/mt
Services
$/mt
Mine Admin.
$/mt
Deprec.
$/mt
Prov.
$/mt
Conc. Sales
$/mt
Lima Admin.
$/mt
Finance
$/mt
4.03
$35.00
$489.04
$165.00
$8.00
$1.50
$4.89
$1.25
$125.00
$0.15
$525.00
7.15
$5.25
$37.54
$12.67
5.40
0.00
0.00
0.00
$0.48
$0.00
$0.00
95.00
FE %
MINING WASTE$/mt waste
10.80
MINING ORE $/mt ore
MILLING
$/mt ore
5.00 ENERGY
$/mt ore
6.00 SERVICES
$/mt ore
MINE ADMIN $/mt ore
DEPREC.
$/mt ore
5.00 PROV.
$/mt ore
6.00 CONC. SALES $/mt ore
LIMA ADMIN $/mt ore
FINANCE
$/mt ore
TOTAL
$/mt ore
EQZN Factors
Zn =
Zn =
Zn =
Page 1
1.0 *Zn%
0.7061 *Pb%
0.5411 *AgOz
Total
9.41