BALANCE METALÚRGICO EXPERIMENTAL

W % LEYES CONTENIDOS METALICOS RECUPERACIONES (%) RC

DETALLE
TMS PESO Oz/Tc AG %CU Ag Cu Ag Cu
CABEZA EXP. 1000 100.00 3.00 0.7
CONC. CU 90.00 85.00 29
RELAVE 910.00 1.00 0.10
CABEZA CALCULADA
 VALOR
$/T $
 CLEARANCE OF LEAD
expressed in U.S. dollars

PRODUCT: COPPER/SILVER CONCENTRATES LOT :

PRODUCER: CLOSE DATE : PRODUCE
VALUE DATE :

WMT: PRICES LAWS Leyes Finales según Dirimencias

H2O: 10.000% 0.000 Cu LOW 4LME 4801.450 $/FMT Cu %: AS %: 0.178
DMT: 0.000 AG LONDON SPOT 1749.000 C$/OZ AG Oz/Tc: SB %: 0.000
MURMA: 0.500% 0.000 AU LONDON FINAL 1254.640 $/OZ AU Oz/Tc: BI %: 0.000
DMNT 0.000 ZN %: 0.000
Elemento

PAYABLES PER DMT %

Cu: 0.000 (MD 1.2 Unid.) = -1.200 % x 4801.450 $/FMT -57.617
AG. 0.000 -1.608 Oz/Dmt x 86.000% = -1.383 Oz/Dmt x 1626.570 C$/OZ -22.495
AU: 0.000 -0.048 Oz/Dmt x 85.000% = 0.000 Oz/Dmt x 1254.640 $/OZ 0.00
###
TOTAL PAYABLES US$ - 80.112
DEDUCTIONS AG
TREATMENT CHARGE: 560.000
REFINING CHARGE
Cu: $/DMT -26.455 Lb/Dmt x 0.56 $/Lb -14.815
AG: -1.383 Oz/Dmt x 4.8 $/Oz 10% X 17.49 $/Oz = -6.638
AU: 0.000 Oz/Dmt x 8.00 $/Oz 1% X 1254.64 $/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 $/DMT / 1.00% = 0.000
** Saldo p
TOTAL DEDUCTIONS US$ -538.547

VALUE US$/DMT - 618.659

###
###

LOT :

05/16/2021
Página 3 01:59:53