LIQUIDACION

EMPRESA:
FECHA:

CONCENTRADO PRECIO INT. LEYES

TON 27.310 TMH COBRE : 2.790 US$/LB CU: 20.000 %
H2O 8.000 % PLATA LONDON SPOT 15.275 US$/Oz AG: 8.818 Oz/TM
DMT 25.125 TMS ORO LONDON FINAL 1211.200 US$/Oz AU: 0.441 Oz/TM
MERMA 1.000 % AG: 8.000 Oz/TC
TON SECAS 24.874 TMNS AU: 0.400 Oz/TC
LEYES PAGABLES PAGABLE DEDUCCION PRECIO APLICABLE
Cu : 20.000 % 100.00 % 1.35 % 2.740 (US$/LB) 1,126.565
Ag : 8.818 Oz/TM 90.00 % 80.00 gr 15.275 (US$/Oz) 85.864
Au : 0.441 Oz/TM 90.00 % 3.00 gr 1211.200 (US$/Oz) 375.468
TOTAL PAGABLE US$/TMS 1,587.897
DEDUCCIONES
LEYES  REFINACION
Cu : 18.650 % 0.18 US$/LB 74.008
Ag : 8.818 Oz/TM 0.95 US$/Oz 5.340
Au : 0.441 Oz/TM 15.00 US$/Oz 4.650
Maquila 160.000
PENALIDADES
Cu ( 27.80 - 17.00 ) 8.000 x/c 1.00 % = 0.00
As+Sb Flat desde 0.25% hasta 0.50% 40.000 = 0.00
As+Sb ( 0.01 - 0.50 ) 8.000 x/c 0.10 % = 0.00
As+Sb ( 0.00 - 1.50 ) 15.000 x/c 0.10 % = 0.00
Pb+Zn ( 0.08 - 2.00 ) 7.000 x/c 1.00 % = 0.00
Pb+Zn ( 0.00 - 7.00 ) 15.000 x/c 1.00 % = 0.00
Bi ( 0.00 - 0.05 ) 2.500 x/c 0.01 % = 0.00
Bi ( 0.00 - 0.15 ) 5.000 x/c 0.01 % = 0.00
Hg ( 0.00 - 30.00 ) 2.500 x/c 10.00 ppm = 0.00
Hg ( 0.00 - 70.00 ) 5.000 x/c 10.00 ppm = 0.00

T 243.998
O
US$/TMS T 1,343.899
US$C A 33,428.08
o L
IGV 18% US$s 6,017.05
t D
US$o
M 39,445.13
E
o D
d
l U
e
i C
10,322.44
e C
P
US$n I 15,297.93
rd O
o
a N
c
e
6,818.71
s U
o S
LIQ FINAL US$ 8,479.22
$
/
T
M
S

U
S
$
 1609.81
105.75
160

1344.06 24.874 450

33432.07855 11193.277
15070
18362.07855
 LIQUIDACION

EMPRESA:
FECHA:

CONCENTRADO PRECIO INT. LEYES

TON HUMEDA 27.310 TMH COBRE : 2.790 US$/LB CU: 20.000 %
H2O 8.000 % PLATA LONDON SPOT 15.275 US$/Oz AG: 8.818 Oz/TM

10.280 %
1.429
DMT 25.125 TMS ORO LONDON FINAL 1211.200 US$/Oz AU: 0.441 Oz/TM
MERMA 1.000 % AG: 8.000 Oz/TC
TON SECAS 24.874 TMNS AU: 0.400 Oz/TC
LEYES PAGABLES PAGABLE DEDUCCION PRECIO APLICABLE
Cu : 20.000 % 100.00 % 1.35 % 2.740 (US$/LB) 1,126.565
Ag : 8.818 Oz/TM 90.00 % 80.00 gr 15.275 (US$/Oz) 85.864
Au : 0.441 Oz/TM 90.00 % 3.00 gr 1211.200 (US$/Oz)
TOTAL PAGABLE US$/TMS 1,212.429
DEDUCCIONES
LEYES  REFINACION
Cu : 18.650 % 0.18 US$/LB 74.008
Ag : 8.818 Oz/TM 0.95 US$/Oz 5.340
Au : 0.441 Oz/TM 15.00 US$/Oz
Maquila 160.000
PENALIDADES
Cu ( 27.80 - 17.00 ) 8.000 x/c 1.00 % = 0.00
As+Sb Flat desde 0.25% hasta 0.50% 40.000 = 0.00
As+Sb ( 0.01 - 0.50 ) 8.000 x/c 0.10 % = 0.00
As+Sb ( 0.00 - 1.50 ) 15.000 x/c 0.10 % = 0.00
Pb+Zn ( 0.08 - 2.00 ) 7.000 x/c 1.00 % = 0.00
Pb+Zn ( 0.00 - 7.00 ) 15.000 x/c 1.00 % = 0.00
Bi ( 0.00 - 0.05 ) 2.500 x/c 0.01 % = 0.00
Bi ( 0.00 - 0.15 ) 5.000 x/c 0.01 % = 0.00
Hg ( 0.00 - 30.00 ) 2.500 x/c 10.00 ppm = 0.00
Hg ( 0.00 - 70.00 ) 5.000 x/c 10.00 ppm = 0.00

T 239.348
O
US$/TMSC T 973.081
US$o A 24,204.37
s L
IGV 18% US$t 4,356.79
o D
US$M E 28,561.16
od D
le U
i C 10,322.44
eP C
US$n r I 15,297.93
d
o O
ac N
e
6,818.71
s
U
LIQ FINAL US$o 8,479.22
S
$
/
T
M
S

U
S
$
1609.81
105.75
160

1344.06 24.874 450

33432.07855 11193.277
15070
18362.07855
 LIQUIDACION

EMPRESA:
FECHA:

CONCENTRADO PRECIO INT. LEYES

TON HUMEDA 3.210 TMH COBRE : 2.710 US$/LB CU: 27.000 %

13.900
H2O 8.000 % PLATA LONDON SPOT 15.275 US$/Oz AG: 8.818 Oz/TM

10.280 %
1.429
DMT 2.953 TMS ORO LONDON FINAL 1211.200 US$/Oz AU: 4.000 Oz/TM

12.471
MERMA 1.000 % AG: 8.000 Oz/TC
TON
1.00 %SECAS 2.924 TMNS AU: 3.000 Oz/TC
0.125
12.346
LEYES PAGABLES PAGABLE DEDUCCION PRECIO APLICABLE
Cu : 27.000 % 100.00 % 1.35 % 2.660 (US$/LB) 1,504.167
27.800 % -
Ag : 8.818 Oz/TM 90.00 % 80.00 gr 15.275 (US$/Oz)
1.833
100.00% OZ/MT
( x
Au : 4.000 Oz/TM 90.00 % 3.00 gr 1211.200 (US$/Oz) 4255.179
1.350 %) =x
0.076
90.00%OZ/MT(DM TOTAL PAGABLE US$/TMS 5,759.346
75.000%gr)
26.450 x =
90.00%
DEDUCCIONES(DD
(US$1.750Ozgr)
-0.578 x =
(US$ LEYES  REFINACION
0.0178 Oz x
Cu :
(US$ 25.650 % 0.18 US$/LB 101.786
583.123
Ag :Lb x US¢ 8.818 Oz/TM 0.95 US$/Oz
0.150 -0.578
Au :Oz/Lbx US$ 4.000 Oz/TM 15.00 US$/Oz 52.698
0.75 /oz 0.018
Maquila 160.000
Oz x US$
12.00 /oz
PENALIDADES
Cu ( 27.80 - 17.00 ) 8.000 x/c 1.00 % = 0.00
As+Sb Flat desde 0.25% hasta 0.50% 40.000 = 0.00
As+Sb ( 0.01 - 0.50 ) 8.000 x/c 0.10 % = 0.00
As+Sb ( 0.00 - 1.50 ) 15.000 x/c 0.10 % = 0.00
Pb+Zn ( 0.08 - 2.00 ) 7.000 x/c 1.00 % = 0.00
Pb+Zn ( 0.00 - 7.00 ) 15.000 x/c 1.00 % = 0.00
Bi ( 0.00 - 0.05 ) 2.500 x/c 0.01 % = 0.00
Bi ( 0.00 - 0.15 ) 5.000 x/c 0.01 % = 0.00
Hg ( 0.00 - 30.00 ) 2.500 x/c 10.00 ppm = 0.00
Hg ( 0.00 - 70.00 ) 5.000 x/c 10.00 ppm = 0.00

T 314.484
O
US$/TMS T 5,444.862
C
US$o A 15,918.97
s L
IGV 18% US$t 2,865.41
D
US$oM E 18,784.38
o D
d
l U
e
i C 10,322.44
e C
US$Pn I 15,297.93
r
d O
o
a N
c
e
6,818.71
s
o U
LIQ FINAL US$ S 8,479.22
$
/
T
M
S

U
S
$
 LIQUIDACION

EMPRESA:
FECHA:

CONCENTRADO PRECIO INT. LEYES

TON HUMEDA 1.000 TMH COBRE : 2.710 US$/LB CU: 14.000 %
H2O 13.900 8.000 % PLATA LONDON SPOT 15.275 US$/Oz AG: 8.818 Oz/TM
DMT
10.280 % 0.920 TMS ORO LONDON FINAL 1211.200 US$/Oz AU: 0.441 Oz/TM
1.429
MERMA 1.000 % AG: 8.000 Oz/TC
12.471
TON%
1.00 SECAS 0.911 TMNS AU: 0.400 Oz/TC
0.125 LEYES PAGABLES PAGABLE DEDUCCION PRECIO APLICABLE
12.346
Cu : 14.000 % 100.00 % 1.35 % 2.660 (US$/LB) 741.821
27.800 % -
Ag : 8.818 Oz/TM 90.00 % 80.00 gr 15.275 (US$/Oz)
1.833
100.00% OZ/MT
( x
Au : 0.441 Oz/TM 90.00 % 3.00 gr 1211.200 (US$/Oz)
0.0761.350 %) =x
90.00%OZ/MT
(DM TOTAL PAGABLE US$/TMS 741.821
75.000%gr)
26.450 x =
90.00% (DD
DEDUCCIONES
(US$1.750Ozgr)
-0.578 x =
(US$ LEYES  REFINACION
0.0178 Oz x
Cu
(US$: 50.198
583.123
Lb x US¢
0.150 /Lb 12.650 % 0.18 US$/LB
Ag :
-0.578
Oz x US$
0.75 /oz 8.818 Oz/TM 0.95 US$/Oz
Au :
0.018
Oz x US$
12.00 /oz 0.441 Oz/TM 15.00 US$/Oz
Maquila 160.000
PENALIDADES
Cu ( 27.80 - 17.00 ) 8.000 x/c 1.00 % = 0.00
As+Sb Flat desde 0.25% hasta 0.50% 40.000 = 0.00
As+Sb ( 0.01 - 0.50 ) 8.000 x/c 0.10 % = 0.00
As+Sb ( 0.00 - 1.50 ) 15.000 x/c 0.10 % = 0.00
Pb+Zn ( 0.08 - 2.00 ) 7.000 x/c 1.00 % = 0.00
Pb+Zn ( 0.00 - 7.00 ) 15.000 x/c 1.00 % = 0.00
Bi ( 0.00 - 0.05 ) 2.500 x/c 0.01 % = 0.00
Bi ( 0.00 - 0.15 ) 5.000 x/c 0.01 % = 0.00
Hg ( 0.00 - 30.00 ) 2.500 x/c 10.00 ppm = 0.00
Hg ( 0.00 - 70.00 ) 5.000 x/c 10.00 ppm = 0.00

T 210.198
O
US$/TMS T 531.623
C
US$o A 484.20
s L
IGV 18% US$t 87.16
o D
US$M E 571.36
o D
d
l U
e
i C 10,322.44
e C
P
US$n I 15,297.93
r
d O
o
a N
c
e
6,818.71
s
U
LIQ FINAL US$o S 8,479.22
$
/
T
M
S

U
S
$
1609.81

105.75

160

1344.06 0.911 450

1224.169848 409.86
15070
-13845.8302
Mineral baja ley (SCu) 30.00 TMH
Humedad 3.00 %
Mineral baja ley (SCu) 29.10 TMS
Ley de cobre 3.00 %
Pago por compra 40.00 US$/punto
Costo total compra 3492.00 US$
Proceso 25.00 US$/TMH
Costo total proceso 750.00 US$
Transporte 40.00 US$/TMH
Costo total transporte 1200.00 US$
Total Costo 5442.00 US$ CC 33432.00 US$

TMH 29.10 C1
PESO PESO LEYES CONT. FINO
PRODUCTO Recuperacion (%)
(TMS) (%) CuT (%) (TM)
CABEZA 28.23 100.00 3.00 0.85 100.00
CONC. 2.95 10.45 27.00 0.80 94.03
RELAVE 25.28 89.55 0.20 0.05 5.97
RC 9.571 Concentrado (TMH): 3.21
Humedad (%) 8.00

Valor concentrado: 5244 7992.03

Valor Proceso (US$/TMH): 38
Costo proceso (US$): 1105.8
Utilidad: 4138.2
Valor mineral US$/TMH: 27.59
Seguridad (10%) 2.76
Valor Neto mineral US$/TMH: 24.83 25 Redondeo
 DIF 27990.00 US$
AG*AU 11193.00 US$
C1
Recuperacion (%)
100.00
94.03
5.97
3.21
8.00

2.949
Mineral baja ley (OXCu) 100.00 TMH
Humedad 3.00 %
Mineral baja ley (SCu) 97.00 TMS
Ley de cobre 5.00 %
Pago por compra 15.00 US$/punto
Costo total compra 7275.00 US$

Balance 97.00 TMS

Recuperacion 90 %
Concentrado Fino Cu 4.37 TMS CC 33432.00 US$
ley concentrado 90 %
Concentrado planta Cu 4.85 TMS 16.17 17.5724638

Proceso planta 4.37 TMS

Acido sulfurico 3.00 TN Ac/TMS CC
Gasto Ac-Sulf 13.095 TN Ac
Costo unitario Ac-Sulf 150 US$/Tn
Costo total Ac-Sulf 1964.25 US$
Agua Proceso 0.5 M3/Tn mineral
Gasto H2O planta 48.5 M3 H2O
Costo Unitario H2O 1.5 US$/M3
Costo H2O Proceso 72.75 US$
Costo Unit MOB 8 US$/TMS
Costo total MOB 776 US$
Costo Unit Mmaq 3 US$/TMS
Costo total Mmaq 291 US$
Chatarra 200 US$/TMS CC Cu
Costo chatarra 873 US$

Total 11252.00 US$ 3977.00 41

21500 US$
 DIF 33427.64 US$

AG*AU 11193.00 US$

 LIQUIDACION

EMPRESA:
FECHA:

CONCENTRADO PRECIO INT. LEYES

TON 27.310 TMH COBRE : 2.790 US$/LB CU: 20.000 %
H2O 8.000 % PLATA LONDON SPOT 15.275 US$/Oz AG: 2.204 Oz/TM
DMT 25.125 TMS ORO LONDON FINAL 1211.200 US$/Oz AU: 0.033 Oz/TM
MERMA 1.000 % As % AG: 2.000 Oz/TC
TON SECAS 24.874 TMNS Pb % AU: 0.030 Oz/TC
SB %
Bi %
Hg ppm
Zn %

LEYES PAGABLES PAGABLE DEDUCCION PRECIO APLICABLE

Cu : 20.000 % 100.00 % 1.35 % 2.740 (US$/LB) 1,126.565
Ag : 2.204 Oz/TM 90.00 % 80.00 gr 15.275 (US$/Oz) 0.000
Au : 0.033 Oz/TM 90.00 % 3.00 gr 1211.200 (US$/Oz) 0.000
TOTAL PAGABLE US$/TMS 1,126.565
DEDUCCIONES
LEYES  REFINACION
Cu : 18.650 % 0.18 US$/LB 74.008
Ag : 2.204 Oz/TM 0.95 US$/Oz 0.000
Au : 0.033 Oz/TM 15.00 US$/Oz 0.000
Maquila 160.000
PENALIDADES
Cu ( 27.80 - 17.00 ) 8.000 x/c 1.00 % = 0.00
As+Sb Flat desde 0.25% hasta 0.50% 40.000 = 0.00
As+Sb ( 0.01 - 0.50 ) 8.000 x/c 0.10 % = 0.00
As+Sb ( 0.00 - 1.50 ) 15.000 x/c 0.10 % = 0.00
Pb+Zn ( 0.08 - 2.00 ) 7.000 x/c 1.00 % = 0.00
Pb+Zn ( 0.00 - 7.00 ) 15.000 x/c 1.00 % = 0.00
Bi ( 0.00 - 0.05 ) 2.500 x/c 0.01 % = 0.00
Bi ( 0.00 - 0.15 ) 5.000 x/c 0.01 % = 0.00
Hg ( 0.00 - 30.00 ) 2.500 x/c 10.00 ppm = 0.00
Hg ( 0.00 - 70.00 ) 5.000 x/c 10.00 ppm = 0.00

T 234.008
O
US$/TMSC T 892.557
US$o A 22,201.42
s L
IGV 18% US$t 3,996.26
o D
US$M E 26,197.68
o
d D
le
U
i
C 10,322.44
e
P C
US$n 15,297.93
r I
d
o O
a
c N
e
6,818.71
s
o U
LIQ FINAL US$ 8,479.22
S
$
/
T
M
S

U
S
$