BALANCE METALURGICO PROYECTAD

FECHA : 19-Apr PROPIET : ADOLFO PEÑA Horas Trab.:

GUARDIA: MINA : MAGALY II

LEYES CONTENIDOS
Producto TMS Ag OTC % PB % ZN Ag PB
CABEZA 2000.000 24.58 4.10 2.40 54,189.07 82.00
CONC. PB 146.079 302.40 54.00 3.00 48,693.47 78.88
CONC. ZN 78.948 4.00 1.70 53.00 348.10 1.34
RELAVE 1774.972 1.10 0.10 0.10 2,152.21 1.77
Cab. CALC. 23.22 51,193.78 82.00
TMS/Hora : 222.222
CO PROYECTADO
Horas Trab.: 9.00 DIA:

ONTENIDOS DISTRIBUCION (%)

ZN AG PB ZN Ratio 2846.67 Au g/TM
48.00 100.00 100.00 100.00
4.38 95.12 96.20 9.13 13.69 0
41.84 0.68 1.64 87.17 25.33
1.77 4.20 2.16 3.70
48.00
Cont

0.0
 HUMON LATIN AMERICA S.

FINAL INVOICE

LEYES PRECIO
PB 54.00 % 2,395.00
AG 302.40 Oz/MT 16.40
AU 0.00 Oz/MT 1,339.00
AS 0.5000 %
SB 0.5000 %
BI 0.0000 %
ZN 0.0000 %

PAGABLES

Pb 80.00 % (MD)
Ag 90.00 % (MD)
Au 92.00 % (MD)

Total pagables

DEDUCCIONES

MAQUILA

Escalador
base
Pb ( 2,395.00 - 2,100.00

Refinacion

Ag 2.50 US$ / Oz
 Au 10.00 US$ / Oz

Penalidades
Above
As ( 0.50 - 1.00
Sb ( 0.50 - 1.00
Bi ( 0.00 - 0.15
Zn ( 0.00 - 5.00
H2O ( 0.00 - 10.00

Total Deducciones:

VALOR POR TMS

ON LATIN AMERICA S.A

DATE OF INVOICE

PRECIO Q/P | FIXING DATE

US$ / MT
US$ / Oz
US$ / Oz

3.00 % $1,034.64
50.00 G/MT $4,463.42
2.00 G/MT $0.00

$5,498.06

maquila $190.000

US$ each
) x 0.15 / 1 $44.25

$680.40
 $0.00

US$ each
) x $ 3.00 / 0.10 $0.000
) x $ 3.00 / 0.10 $0.000
) x $ 3.00 / 0.01 $0.000
) x $ 3.00 / 1.00 $0.000
) x $ 5.00 / 1.00 $0.000

$914.65

$4,583.41

APORTE DE PLOMO $334.77

FACTURACION PLOMO $669,542.62

 HUMON LATIN AMERICA S.

PROVISIONAL INVOICE

SUPPLIER
0
$0.00
$0.00 LEYES PRECIO
ZN 53.00 % 3,233.00
AG 4.00 Oz/MT 16.40
AS 0.1000 %
SB 0.2000 %
FE 5.0000 %
MN 0.0000 %
SIO2 0.0000 %
HG 8.0000 %
S 30.0000 %

PAGABLES

Zn 85.00 % (MD)
Ag 70.00 % (PD)

Total Pagables

DEDUCCIONES

Cargo por Tratamiento

US$
Escalador > 2800
Conditioning

Penalidades
Above
As+Sb ( 0.30 - 0.30
Fe ( 5.00 - 5.00
 MN ( 0.30 - 0.30
SIO2 ( 2.50 - 2.50

Under

Total Deducciones

VALOR POR TMS

ON LATIN AMERICA S.A

DATE OF INVOICE

PRECIO Q/P | FIXING DATE

US$ / MT
US$ / Oz

S/.8.00 % $1,454.85
S/.3.00 Oz/MT $11.48

$1,466.33

maquila $200.00
US$
S/.0.15 $64.95

US$ each
) x $ 2.00 / 0.10 $0.000
) x $ 2.00 / 1.00 $0.000
) x $ 2.50 / 0.10 $0.000
) x $ 2.00 / 1.00 $0.000

$264.95

$1,201.38

APORTE DE ZINC $47.42

FACTURACION ZINC $94,847.01

FACTURACION TOTAL $764,389.63

VALOR DE MINERAL $382.19

DESCUENTOS

FLETE MINA PLANTA $23.00 $46,000.00

TRATAMIENTO METALURGICO $45.00 $86,670.00
SUPERVISON $1.20 $2,311.20
FLETE PLANTA LIMA $4.50 $648.00
GASTOS DE ANALISIS - METALURGICO $2.10 $4,200.00
RIESGO 10% $38.22 $73,610.72
UTILIDAD 25% $95.55 $184,026.80
TOTAL DESCUENTO 209.57 $397,466.72
PAGO/TON DE MINERAL $172.63 $366,922.90

TMH 2000
%H 3.7
TMS 1926
PAGO POR EL LOTE 332,478.89

Riesgo de Muesteo y Analisis quimico

imico