CALCULOTABLA PARA COMPRA DE MINERALES CUPRIFEROSPUESTOS EN PLANTA DE BENEFICIOFECHA:12/8/13LME: US$/Lb.3.2200(VARIABLE DIARIA)BASE: LOTE DE X TMX =10.00(TAMAO DE LOTE)COMPRA DE MINERAL DE BAJA LEYX T.M.VENTAUTILIDADMINERALLEYCu FinoPRECIO/TMHPRECIO/LOTECc al 20%CONC.TM - LOTETMHH2O %TMSCu%TMUS$US$T.M.US$US$%10.0003.009.702.000.1940056.79550.870.7760731.32180.4432.762.500.2425070.99688.590.9700914.15225.5532.763.000.2910085.19826.311.16401096.98270.6632.763.500.3395099.38964.031.35801279.80315.7832.764.000.38800113.581101.751.55201462.63360.8932.764.500.43650127.781239.471.74601645.46406.0032.765.000.48500141.981377.181.94001828.29451.1132.765.500.53350156.181514.902.13402011.12496.2232.766.000.58200170.371652.622.32802193.95541.3332.766.500.63050184.571790.342.52202376.78586.4432.767.000.67900198.771928.062.71602559.61631.5532.767.500.72750212.972065.782.91002742.44676.6632.768.000.77600227.162203.493.10402925.27721.7732.768.500.82450241.362341.213.29803108.10766.8832.769.000.87300255.562478.933.49203290.93811.9932.769.500.92150269.762616.653.68603473.75857.1132.7610.000.97000283.962754.373.88003656.58902.2232.7610.501.01850298.152892.094.07403839.41947.3332.7611.001.06700312.353029.804.26804022.24992.4432.7611.501.11550326.553167.524.46204205.071037.5532.7612.001.16400340.753305.244.65604387.901082.6632.7612.501.21250354.943442.964.85004570.731127.7732.7613.001.26100369.143580.685.04404753.561172.8832.7613.501.30950383.343718.405.23804936.391217.9932.7614.001.35800397.543856.115.43205119.221263.1032.7614.501.40650411.743993.835.62605302.051308.2132.7615.001.45500425.934131.555.82005484.881353.3232.76Ing. JAAENOTAS.-A)VALORES QUE SE MODIFICAN PARA HACER EL CALCULO.-B)LA TABLA SE PUEDE APLICAR A UN LOTE GLOBAL : CUALQUIER PESO

Hoja2

Hoja3