BALANCE METALÚRGICO EXPERIMENTAL

PRIMERA CORRIDA
W % LEYES CONTENIDOS METALICOS RECUPERACIONES (%)
DETALLE
TMS PESO Oz/Tc AG %CU Ag Cu Ag Cu RC
CABEZA EXP. 1000 100.00 4.92 4.674 5422.21 46.74 100.00 100.00
CONC. CU 32.02 72.93 65.77 2573.96 21.06 47.66 45.06 31.23
RELAVE 967.98 2.65 2.65 2826.49 25.68 52.34 54.94
CABEZA CALCULADA 5400.46 46.74 100.00 100.00

BALANCE METALÚRGICO EXPERIMENTAL

QUNTA CORRIDA
W % LEYES CONTENIDOS METALICOS RECUPERACIONES (%) RC
DETALLE
TMS PESO Oz/Tc AG %CU Ag Cu Ag Cu
CABEZA EXP. 1000 100.00 4.92 4.674 5422.21 46.74 100.00 100.000
CONC. CU 71.14 33.42 41.94 2620.59 29.83 83.38 63.83 14.06
RELAVE 928.86 0.51 1.82 522.18 16.91 16.62 36.17
CABEZA CALCULADA 3142.77 46.74 100.00 100.00
 VALOR
$/T $
84.09
2626.23 84091.56

VALOR
$/T $
95.41
1341.28 95414.09
 CLEARANCE OF LEAD
expressed in U.S. dollars

PRODUCT: COPPER/SILVER CONCENTRATES LOT :

PRODUCER: CLOSE DATE : PRODUCE
VALUE DATE :

WMT: 71.140 PRICES LAWS Leyes Finales según Dirimencias

H2O: 10.000% 7.114 Cu LOW 4LME 5250.000 $/FMT Cu %: 41.940 AS %: 0.178
DMT: 64.026 AG LONDON SPOT 1458.000 C$/OZ AG Oz/Tc: 33.420 SB %: 0.000
MURMA: 0.500% 0.320 AU LONDON FINAL 1121.830 $/OZ AU Oz/Tc: 0.000 BI %: 0.000
DMNT 63.706 ZN %: 0.000
Elemento

PAYABLES PER DMT %

Cu: 41.940 (MD 1.2 Unid.) = 40.740 % x 5250.000 $/FMT 2,138.850
AG. 36.839 -1.608 Oz/Dmt x 86.000% = 30.299 Oz/Dmt x 1355.940 C$/OZ 410.836
AU: 0.000 -0.048 Oz/Dmt x 85.000% = 0.000 Oz/Dmt x 1121.830 $/OZ 0.00
###
TOTAL PAYABLES US$ 2,549.686
DEDUCTIONS AG
TREATMENT CHARGE: 560.000
REFINING CHARGE
Cu: $/DMT 898.162 Lb/Dmt x 0.56 $/Lb 502.971
AG: 30.299 Oz/Dmt x 4.8 $/Oz 10% X 14.58 $/Oz = 145.435
AU: 0.000 Oz/Dmt x 8.00 $/Oz 1% X 1121.83 $/Oz = 0.000
PENALTY:
AS : 0.178 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
AS : 0.178 % - 0.300 = 0.000 % x 2.50 $/DMT / 0.10% = 0.000
SB : 0.000 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
SB : 0.000 % - 0.300 = 0.000 % x 2.50 $/DMT / 0.10% = 0.000
BI : 0.000 % - 0.200 = 0.000 % x 1.50 $/DMT / 0.01% = 0.000
ZN : 0.000 % - 7.000 = 0.000 % x 2.00 $/DMT / 1.00% = 0.000
** Saldo pa
TOTAL DEDUCTIONS US$ -1208.406

VALUE US$/DMT 1,341.280

###
###

LOT :

12/08/2018
Página 3
13:55:08