PROGA

ACTIVIDADES UNIDADES MATERIAL

m TMH Sección Mineral Desmonte 1 2 3 4 5 6
GALERIA 3980 m 2.4x2.4 70 0
ESTOCADA 2340 m 2.4x2.5 0 21
PIQUE 2340 m 1.5x1.5 20 0
GALERIA 2290SE m tmh 2.4x2.4 12 0
GALERIA 2290NW m tmh 2.4x2.4 12 0
CHIMENEA V 1210 m 1.2x1.2 0 12
ESTOCADA PISO m 2.4x2.4 0 8
INCLINADO m 1.5x1.5 0 6
TAJEO 310 tmh 0 15
PROGARAMA DE AVANCES Y PRODUCCION

FEBRERO
7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
 TOTAL COSTO TOTAL
31 m Recup. TMH $/m $
70 70% 818 350 24500
21 0% 0 350 7350
20 100% 96 180 3600
12 70% 96 240 2880
12 70% 96 240 2880
12 0% 0 180 2160
8 0% 0 350 2800
6 0% 0 180 1080
15 100% 400 250 3750
MINERAL 1506 51000
 PROGRAMA DE MOVIMIENTO DE M

MATERIAL TMH LEYES

ACTIVIDADES
Mineral Desmonte Mineral Ag Au Pb
GALERIA 3980 70 0 1049 1.25 2.1 2.1
ESTOCADA 2340 0 21 0 0 0 0
PIQUE 2340 20 0 96 1.25 2.15 2.1
GALERIA 2290SE 12 0 96 1.9 1.8 4.1
GALERIA 2290NW 12 0 96 1.9 1.95 4.1
CHIMENEA V 1210 0 12 0 0 0 0
ESTOCADA PISO 0 8 0 0 0 0
INCLINADO 0 6 0 0 0 0
TAJEO 310 0 15 400 2.3 0.8 2.1
LEY PROMEDIO
1737
MOVIMIENTO DE MINERAL

LEYES CONTENIDO
Zn Cu Ag Au Pb Zn Cu
3.2 0.7 1311.25 2202.9 22.029 33.568 7.343
0 0 0 0 0 0 0
3.5 0.7 120 206.4 2.016 3.36 0.672
5.2 0.4 182.4 172.8 3.936 4.992 0.384
5.2 0.4 182.4 187.2 3.936 4.992 0.384
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
4.2 0.98 920 320 8.4 16.8 3.92
1.560 2.78 3.20 3.50 0.80
 BALANCE ME
FECHA: 31/08/2007 TM
TURNO: 7 PM - 7 AM %H2O

ENSAYES
PRODUCTO T.M.S. %CU %Pb %Zn OnzAg/t
CABEZA 1930.00 0.80 3.20 3.50 0.98
CONC. DE Cu 60.34 20.13 7.06 0.20 30.00
CONC. DE Pb 110.47 0.86 48.90 5.20 18.00
CONC. DE Zn 120.20 0.45 1.12 49.00 10.19
RELAVE 1638.99 0.11 0.13 0.17 0.10
BALANCE METALURGICO PROYECTADO
2,000.000
3.5

CONTENIDOS METALICOS RECUPERACIONE

Onz Au/t %CU %Pb %Zn Onz Ag/t Onz Au/t %CU %Pb
0.099 15.44 61.76 67.55 2084.89 190.16 100.00 100.00
2.120 12.15 4.26 0.12 1991.17 127.92 78.67 6.90
0.960 0.95 54.02 5.74 2187.36 106.05 6.15 87.47
0.001 0.54 1.35 58.90 1347.33 0.17 3.50 2.18
0.001 1.80 2.13 2.79 180.29 1.64 11.68 3.45
15.44 5706.15 235.78 100.00 100.00
RECUPERACIONES
RATIO
%Zn % Ag %Au
100.00 100.00 100.00
0.18 34.90 54.25 31.99
8.50 38.33 44.98 17.47
87.19 23.61 0.07 16.06
4.12 3.16 0.70
100.00 100.00 100.00
96.84
 HUMON LATIN AMERICA S.A

PROVISIONAL INVOICE

SUPPLIER
0
$0.00
$0.00 LEYES PRECIO
ZN 49.00 % 2,365.00
AG 0.00 Oz/MT 22.99
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 > 2000
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 % $969.65
S/.3.00 Oz/MT $0.00

$969.65

maquila $200.00
US$
S/.0.15 $54.75

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

$254.75

$714.90
 HUMON LATIN AMERICA S.A

FINAL INVOICE

LEYES PRECIO
PB 48.90 % 1,815.00
AG 25.80 Oz/MT 22.99
AU 0.32 Oz/MT 1,863.00
AS 0.5000 %
SB 0.5000 %
BI 0.0000 %
ZN 0.0000 %

PAGABLES

Pb 95.00 % (MD)
Ag 92.00 % (MD)
Au 92.00 % (MD)

Total pagables

DEDUCCIONES

MAQUILA

Escalador
base
Pb ( 1,815.00 - 1,600.00

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 % $833.09
50.00 G/MT $545.69
2.00 G/MT $476.37

$1,855.14

maquila $190.000

US$ each
) x 0.15 / 1 $32.25

$59.34
$2.56
 US$ 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

$284.15

$1,571.00
 HUMON LATIN AMERICA

PROVISIONAL INVOICE

PROVEDOR
DIRECCION
RUC
PRODUCTO Concentrado de Cu
ORIGEN Peru
CALIDAD Limpio
CONTRATO

LEYES PRECIO
COBRE 20.13 6,529.00
PLATA 30.00 oz/mt 22.99 oz/mt
ORO 2.12 oz/mt 1,815.00 oz/mt
AS% 0.00
Pb% 0.00
SB% 0.00
Bi% 0.00
Hg ppm 0.00
Zn% 0.00

PAGOS

Cobre x 95.00 1.35

Plata x 90.00 50
Oro x 90.00 2

Total Payments:

DEDUCION

Cargo por Tratamiento

Refinación
Cu 0.15 414.0284
Ag 1.50 25.5532
Au 10.00 1.8501
Penalidades
 Escalador
As ( 0.00 - 0.30
Sb ( 0.00 - 0.30
Pb+Zn ( 0.00 - 2.00
BI ( 0.00 - 0.05
HG ( 0.00 - 30.00

Total Deducciones:

VALOR POR TMS

LATIN AMERICA S.A

DATE OF INVOICE:

DATE OF DELIVERY

DELIVERY:
LOT:

Q/P

(DM 1.35%) $1,226.15

(DP 50 gr/tm) $587.47
(DP 2.0 gr/tm) $3,357.98

$5,171.60

maquila $115.00

$62.10
$38.33
$18.50
 US$ cada
) X $ 5.00 / 0.10 $0.00
) X $ 5.00 / 0.10 $0.00
) X $ 3.00 / 1.00 $0.00
) X $ 3.50 / 0.01 $0.00
) X $ 10.00 / 20.00 $0.00

$233.94

$4,937.66
 CUADRO DE INGRESOS

PRODUCTO Valor $/TMFS

CONCENTRADO DE ZINC 714.900
CONCENTRADO DE PLOMO 1570.995
CONCENTRADO DE CU 4937.663
GRESOS

Cantidad TMS valor $

120.20 85,931.35
110.47 173,552.40
60.34 297,930.53
557,414.28