CONCENTRADO 1 CONCENTRADO 2

peso humedo 62500 84000

humedad 12.00% 10.00%
RECUPERAC merma 0.50% 0.50%
90.00% cobre 29.00% 31.00%
90.00% oro 9 8
90.00% plata 8 11
antimonio 0.90% 0.60%
arsenico 0.60% 0.70%
mercurio 0.80% 0.70%

CALCULOS humedad 7500 8400

55000 TMS 75600 TMS

merma 275 378

54725 TMS 75222 TMS

CONTENIDO
FINO Y PAGABLE 15870.25 TMF 23318.82 TMF

RECUPERACION 14283.225 TMF 20986.938 TMF

COTIZACION S/. 94,354,984.35 S/. 138,639,712.43

MAQUILA S/. 9,248,525.00 S/. 12,712,518.00

PENALIDADES
0.70% 0.40%
7 4
ANTIMONIO
S/. 10.50 S/. 6.00
S/. 574,612.50 S/. 451,332.00
0.40% 0.50%
4 5
ARSENICO
S/. 6.00 S/. 0.00
S/. 82,087.50 S/. 112,833.00
0.60% 0.50%
6 5
MERCURIO
S/. 9.00 S/. 7.50
S/. 492,525.00 S/. 564,165.00
TOTAL S/. 1,149,225.00 S/. 1,128,330.00

METAL PAGABLE
4 3
ORO
S/. 7,616,406.60 S/. 7,851,822.80
 3 6
PLATA
S/. 2,437,998.75 S/. 6,702,280.20
TOTAL S/. 10,054,405.35 S/. 14,554,103.00

PAGO POR CONCENTRADO S/. 94,011,639.70 S/. 139,352,967.43

 CONCENTRADO 3
62000
11.00%
0.50% PRECIOS MAQUILA
28.50% S/. 6,606.00 S/. 169.00
9 S/. 38.66
9 S/. 16.50
0.70% 0.20%
0.60% 0.20% EXCESO MAS
0.60% 0.20%

6820
55180 TMS

275.9
54904.1 TMS

15647.6685 TMF

14082.90165 TMF

S/. 93,031,648.30

S/. 9,278,792.90

0.50% 0.10%
5 S/. 1.50 POR CADA 0.1%
S/. 7.50
S/. 411,780.75
0.40%
4
S/. 0.00
S/. 82,356.15
0.40%
4
S/. 6.00
S/. 329,424.60
S/. 823,561.50

5 MAYOR DE
4
S/. 7,641,333.02
 4
S/. 3,261,303.54
S/. 10,902,636.56

S/. 93,831,930.46