PRODUCT : CONCENTRADO DE ZINC (Zn)

CLIENT : PONDEROSA - SILVER HILLS

PESOS TM COTIZACIONES: CONTENIDOS :

WMT 59.2100 Zn Low4LME : 2,290.000 $/TM Zn % : 55.990 As% : 0.08%
H2O 12.4220% 7.3551 Ag London Spot : 19.4100 $/Oz Ag (gr/tm) : 4.469 Sb% : 0.04%
DMT 51.855 Fe% : 2.00%
FRANCHISE: 0.500% 0.259 SiO2% : 7.60%
DRY NET WEIGHT : 51.596 Mn% : 0.30%
Hg (ppm) : 40

PAGOS POR TMS

ZINC: 55.990 % x 85.00 % ( DM 8.000 UND) = 47.592 % x($ 2,290.000 /TM)= 1,089.845
PLATA: 4.469 Oz/Tm -3.5000 Oz/Tm ) x 65.000 % = 0.630 Oz x ( $ 19.4100 /Oz)= 12.2248

TOTAL PAGOS US$ 1,102.070

DEDUCCIONES
- MAQUILA 295.000
- ESCALADOR - BASE
Base: $1,700 $0.180 per each $1.00 above the base 106.200
$2,500 $0.17 per each $1.00 above the base

- PENALIDADES

As+Sb: ( % 0.120% -0.30% % ) = 0.00% % x 2.500 $ / % 0.100 = 0.000

Fe: ( % 2.00% -8% % ) = 0.00% % x 2.500 $ / % 1.000 = 0.000
SiO2: ( % 7.60% -3% % ) = 4.60% % x 2.500 $ / % 1.000 = 11.500
Mn: ( % 0.30% 0% % ) = 0.00% % x 2.000 $ / % 0.100 = 0.000
Hg: ( % 40 -20.000 ppm ) = 20.000 ppm x 0.000 $ / ppm 30.000 = 0.000
H2O: ( % 12.42% -10% % ) = 2.42% % x 3.000 $ / % 1.000 = 7.266

TOTAL DEDUCCIONES US$ (419.966)

TOTAL VALOR TMS US $ 682.104

EN 51.596 TMS US $ 35,193.61

IGV 18.00% US $ 6,334.85

Total Provisional 100% US$ 41,528.46

85% del Valor sin IGV US$ 29,914.57

Pago Provisional 85% 36,249.42

Cuenta Detracción (10% del Total Prov.) 4,152.85

Cuenta Corriente BCP 32,096.57