NAL DE RECURSOS MINERALES A OCTUBRE 2016

MINERAL ECONOMICO
5.872 3.822
VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 2,393 0.80 3.27 3.29 10.04
ITA 7,109 0.80 3.04 2.42 8.79
MARIA 5,712 0.80 3.46 1.83 9.16
JULISA 3,792 0.80 2.42 2.17 7.36
PILAR UNO 6,364 0.80 2.32 2.00 15.81
RAMAL PILAR 8,958 0.80 4.47 2.36 7.98
ELISA 6,480 0.80 2.48 1.84 9.19
DIANA 8,280 0.80 3.43 1.51 8.49
CLEOPATRA 2,224 0.80 1.22 1.84 12.47
TOTAL RESERVAS DE MINERAL 51,311 0.80 3.13 2.07 9.67

AL RECUPERACION DE PUENTES Y PILARES

VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 6,000 0.80 1.30 1.30 10.50
ITA 1,500 0.80 1.30 1.30 10.50
TOTAM MINERAL PUENTES Y PILARES 7,500 0.80 1.30 1.30 10.50

MINERAL MARGINAL
VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 8,149 1.20 1.33 1.31 6.06
ITA 1,746 0.80 1.51 1.57 4.82
MARIA 1,428 0.80 1.71 1.27 5.12
JULISA 1,920 0.80 1.06 1.57 5.23
TOTAL MINERAL MARGINAL 13,243 1.05 1.36 1.38 5.67

MINERAL SUB MARGINAL

VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 749 0.80 1.72 1.31 4.85
ITA 8,014 0.80 0.98 0.81 3.37
JULISA 2,256 0.80 1.48 1.40 4.29
RAMAL PILAR 4,512 0.80 2.19 1.43 2.99
TOTAL MINERAL SUBMARGINAL 15,530 0.80 1.44 1.10 3.46

L RECURSOS MINERALES A OCTUBRE 2016

TIPO DE MINERAL TONELAJE POTENCIA Pb Zn Ag
 m % % OZ/TM
ECONOMICO 51,311 0.80 3.13 2.07 9.67
PUENTES Y PILARES 7,500 0.80 1.30 1.30 10.50
MARGINAL 13,243 1.05 1.36 1.38 5.67
SUB MARGINAL 15,530 0.80 1.44 1.10 3.46
TOTAL RESERVAS DE MINERAL 87,585 0.84 2.40 1.73 8.04
 9.454

US$/TM
127
110
114
92
171
111
108
106
132
118

US$/TM
112
112
112

US$/TM
70
60
63
62
67

US$/TM
61
41
55
47
45
US$/TM
118
112
67
45
97
E MINERAL ECONOMCO A OCTUBRE 2016

VETA PRINCIPAL SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
987 - S Esperanza Economico Posible Ev.Acc. 240.00 0.80 3.77 2.70 12.48
855 Cacheton Economico Posible Ev.Acc. 792.00 0.80 4.96 5.83 9.99
6-B Ita Economico Posible Accesible 448.80 0.80 1.66 1.21 15.70
82 - 1 Cacheton Economico Probable Accesible 552.00 0.80 2.78 2.12 6.87
82 - 2 Cacheton Economico Posible Ev.Acc. 360.00 0.80 2.01 2.47 6.30
Totales y promedios 2392.80 0.80 3.27 3.29 10.04

VETA ITA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
941 Esperanza Economico Probable Accesible 3931.00 0.80 2.79 2.46 8.34
929 N Salvina Economico Probable Accesible 768.00 0.80 2.84 2.80 8.17
960 - A 62 Economico Probable Accesible 720.00 0.80 2.53 1.22 6.28
075 - B Cacheton Economico Probable Accesible 1690.00 0.80 3.95 2.66 11.17
Totales y promedios 7109 0.80 3.04 2.42 8.79

VETA MARIA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
160 - B San Judas Economico Probable Accesible 552.00 0.80 1.85 1.74 9.94
050 - B Cacheton Economico Posible Ev.Acc. 1920.00 0.80 2.38 1.32 5.76
970 Cacheton Economico Probable Accesible 900.00 0.80 6.98 2.43 15.75
040 - 1 Cacheton Economico Probable Accesible 540.00 0.80 3.20 2.15 9.45
820 - 1 Esperanza Economico Posible Accesible 900.00 0.80 3.42 2.01 9.16
820 - 2 Esperanza Economico Posible Ev.Acc. 900.00 0.80 3.42 2.01 9.16
Totales y promedios 5712.00 0.80 3.46 1.83 9.16

VETA JULISA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
840-1 Cacheton Economico Posible Accesible 480.00 0.80 1.56 3.62 9.35
840-2 Cacheton Economico Posible Accesible 480.00 0.80 1.56 3.62 9.35
825-1 Cacheton Economico Probable Accesible 480.00 0.80 3.15 2.58 11.32
810-1 Cacheton Economico Posible Accesible 528.00 0.80 2.50 2.34 13.32
855-1 Esperanza Economico Posible Accesible 336.00 0.80 2.51 3.45 6.09
855-2 Esperanza Economico Posible Ev.Acc. 336.00 0.80 2.51 3.45 6.09
911-1 Cacheton Economico Posible Accesible 576.00 0.80 3.40 1.48 5.97
911-2 Cacheton Economico Posible Ev.Acc. 576.00 0.80 3.40 1.48 5.97
Totales y promedios 3792.00 0.80 2.42 2.17 7.36

VETA PILAR UNO SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
169-A Elisa Economico Probable Accesible 2495.00 0.80 2.57 1.86 19.73
169-B Elisa Economico Posible Accesible 521.64 0.80 1.54 0.96 8.04
228 N-1 Pilar Economico Probado Accesible 1022.43 0.80 2.37 2.42 16.86
228 N-2 Pilar Economico Probado Ev. Acc. 536.11 0.80 2.37 2.42 16.86
 228 S-1 Pilar Economico Probado Accesible 533.85 0.80 2.03 1.86 7.04
228 S-2 Pilar Economico Probado Ev. Acc. 279.72 0.80 2.03 1.86 7.04
240 N-1 Pilar Economico Probado Accesible 487.62 0.80 2.28 2.36 15.60
240 N-1 Pilar Economico Probado Accesible 487.62 0.80 2.28 2.36 15.60
Totales y promedios 6363.99 0.80 2.32 2.00 15.81

ETA RAMAL PILAR ESTE SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
880 Esperanza Economico Posible Accesible 630.00 0.80 6.52 3.76 7.57
913 - A Esperanza Economico Probado Accesible 1080.00 0.80 2.48 2.34 7.46
913 - B Esperanza Economico Posible Ev.Acc. 1620.00 0.80 4.64 2.58 9.54
908 - A Esperanza Economico Probado Accesible 3720.00 0.80 5.64 2.39 8.55
908 - B Esperanza Economico Posible Ev.Acc. 1908.00 0.80 2.51 1.67 5.95
Totales y promedios 8958.00 0.80 4.47 2.36 7.98

VETA ELISA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
004-1 Pilar Economico Probable Accesible 1080.00 0.80 4.00 2.99 9.62
004-2 Pilar Economico Posible Ev.Acc. 1080.00 0.80 3.33 3.17 9.35
958-1 Elisa Economico Probable Accesible 2160.00 0.80 1.73 1.22 8.41
958-2 Elisa Economico Probable Accesible 2160.00 0.80 2.03 1.22 9.67
Totales y promedios 6480.00 0.80 2.48 1.84 9.19

VETA DIANA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
808-1 620 Economico Probado Accesible 2880.00 0.80 4.06 2.03 8.18
808-2 620 Economico Probado Accesible 2880.00 0.80 4.04 2.01 8.14
805-1 4985 Economico Probado Accesible 1260.00 0.80 2.02 0.36 9.25
805-2 4985 Economico Probado Accesible 1260.00 0.80 2.02 0.36 9.25
Totales y promedios 8280.00 0.80 3.43 1.51 8.49

VETA CLEOPATRA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
250-1 625 Economico Probado Accesible 1406.14 0.80 1.34 1.65 10.27
250-2 625 Economico Probado Accesible 817.50 0.80 1.03 2.18 16.24
Totales y promedios 2223.64 0.80 1.22 1.84 12.47

FINAL DE RESERVAS A OCTUBRE 2016

MINERAL ECONOMICO
VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 2,393 0.80 3.27 3.29 10.04
ITA 7,109 0.80 3.04 2.42 8.79
MARIA 5,712 0.80 3.46 1.83 9.16
JULISA 3,792 0.80 2.42 2.17 7.36
PILAR UNO 6,364 0.80 2.32 2.00 15.81
RAMAL PILAR 8,958 0.80 4.47 2.36 7.98
ELISA 6,480 0.80 2.48 1.84 9.19
DIANA 8,280 0.80 3.43 1.51 8.49
CLEOPATRA 2,224 0.80 1.22 1.84 12.47
TOTAL RESERVAS DE MINERAL 51,311 0.80 3.13 2.07 9.67
US$/TM Valor Unitario
Valor Unitario
Valor Unitario Precio Unitario
Pb Zn Ag
150.49 192 905.8025 648.0825 2995.74 22.16 10.32 118.00
145.84 633.6 3924.835 4620.396 7911.99 29.10 22.30 94.44
162.83 359.04 745.008 543.048 7047.896 9.75 4.62 148.46
89.37 441.6 1534.56 1170.24 3792.24 16.32 8.10 64.95
80.80 288 723.6 889.2 2268 11.80 9.44 59.56
126.68 1914.24 7833.805 7870.967 24015.87 19.22 12.57 94.88

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
104.63 3144.8 10967.49 9670.26 32784.54 16.38 9.40 78.84
104.60 614.4 2177.741 2150.532 6275.174 16.65 10.70 77.24
78.87 576 1818.082 876.9682 4522.95 14.83 4.66 59.39
138.93 1352 6669.58 4494.27 18876.3 23.17 10.16 105.59
110.17 5687.2 21632.89 17192.03 62458.96 17.87 9.24 83.06

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
111.50 441.6 1022.153 960.4433 5487.388 10.87 6.65 93.98
73.47 1536 4569.6 2534.4 11059.2 13.97 5.05 54.45
199.10 720 6277.642 2183.199 14172.41 40.96 9.27 148.87
116.31 432 1728.47 1162.226 5100.398 18.79 8.23 89.29
114.35 720 3080.78 1812.94 8239.933 20.10 7.70 86.55
114.35 720 3080.78 1812.94 8239.933 20.10 7.70 86.55
113.87 4569.6 19759.43 10466.15 52299.26 20.31 7.00 86.56

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
111.39 384 9.16 13.84 88.39
111.39 384 748.8 1737.6 4488 9.16 13.84 88.39
135.37 384 1512 1238.4 5433.6 18.50 9.86 107.02
149.55 422.4 1320 1235.52 7032.96 14.68 8.94 125.92
85.51 268.8 842.928 1158.924 2047.089 14.73 13.18 57.60
85.51 268.8 842.928 1158.924 2047.089 14.73 13.18 57.60
82.05 460.8 1957.599 850.221 3439.359 19.96 5.64 56.45
82.05 460.8 1957.599 850.221 3439.359 19.96 5.64 56.45
92.1 3033.6 9181.854 8229.81 27927.46 14.22 8.30 69.62

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
208.72 1996 6412.15 4640.7 49226.35 15.09 7.11 186.52
88.72 417.312 803.3256 500.7744 4193.986 9.04 3.67 76.01
182.55 817.944 2422.055 2476.022 17238.17 13.91 9.26 159.39
182.55 428.888 1270.002 1298.299 9038.815 13.91 9.26 159.39
 85.57 427.08 1081.38 992.2374 3759.605 11.89 7.10 66.58
85.57 223.776 566.6078 519.9 1969.911 11.89 7.10 66.58
169.89 390.096 1109.539 1152.917 7607.786 13.36 9.04 147.49
169.89 390.096 1109.539 1152.917 7607.786 13.36 9.04 147.49
170.78 5091.192 14774.6 12733.77 100642.4 13.63 7.65 149.50

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
124.25 504 4108.695 2370.596 4769.888 38.29 14.38 71.58
94.03 864 2678.4 2527.2 8056.8 14.56 8.94 70.52
127.29 1296 7516.8 4179.6 15454.8 27.24 9.86 90.19
123.08 2976 20980.8 8890.8 31806 33.12 9.14 80.83
77.39 1526.4 4784.583 3191.624 11358.17 14.72 6.39 56.28
110.69 7166.4 40069.28 21159.82 71445.66 26.26 9.03 75.40

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
125.86 864 4320 3229.2 10389.6 23.49 11.43 90.94
120.07 864 3596.054 3428.305 10097.28 19.55 12.13 88.39
94.34 1728 3741.274 2638.239 18163.65 10.17 4.67 79.50
107.98 1728 4388.754 2643.204 20878.07 11.93 4.68 91.38
108.43 5184 16046.08 11938.95 59528.59 14.54 7.04 86.85

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
108.93 2304 11692.8 5846.4 23558.4 23.84 7.76 77.33
108.36 2304 11635.2 5788.8 23443.2 23.72 7.68 76.95
100.68 1008 2545.2 453.6 11655 11.86 1.38 87.45
100.68 1008 2545.2 453.6 11655 11.86 1.38 87.45
106.22 6624 28418.4 12542.4 70311.6 20.15 5.79 80.28

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
111.26 1124.912 1884.228 2317.792 14441.06 7.87 6.30 97.09
167.91 654 838.1443 1783.476 13278.43 6.02 8.34 153.55
132.09 1778.912 2722.372 4101.268 27719.48 7.19 7.05 117.85

Pb% Zn% Ag
5.871706 3.822246 9.453658

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
126.68 1914.24 7833.805 7870.967 24015.87 19.22342 12.57304 94.88372
110.17 5687.2 21632.89 17192.03 62458.96 17.86777 9.243518 83.05889
113.87 4569.6 19759.43 10466.15 52299.26 20.31189 7.003535 86.558
92.14 3033.6 9181.854 8229.81 27927.46 14.2176 8.295454 69.62463
170.78 5091.192 14774.6 12733.77 100642.4 13.63171 7.647968 149.5035
110.69 7166.4 40069.28 21159.82 71445.66 26.26424 9.028582 75.39884
108.43 5184 16046.08 11938.95 59528.59 14.5398 7.042222 86.84613
106.22 6624 28418.4 12542.4 70311.6 20.15272 5.789872 80.278
132.09 1778.912 2722.372 4101.268 27719.48 7.188649 7.049728 117.8475
117.72 41049.14 160438.7 106235.2 496349.3 18.35944 7.913576 91.44778
Precio Unitario
Precio Unitario
Precio Unitario
Pb Zn Ag
5.871706 3.822246 9.453658
Valor Unitario
DE MINERAL MARGINAL A OCTUBRE 2016

VETA ITA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
089 - B Esperanza Marginal Posible Ev.Acc. 756.00 0.80 1.01 1.77 6.66
893.00 Esperanza Marginal Probado Accesible 4094.88 1.60 1.57 1.59 5.68
984 - A Mishel Marginal Probable Accesible 1426.00 0.80 1.11 0.84 6.44
984 - B Mishel Marginal Probable Accesible 1872.00 0.80 1.11 0.85 6.35
Totales y promedios 8148.88 1.20 1.33 1.31 6.06

VETA ISABEL SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
915-1 Esperanza Marginal Posible Ev.Acc. 1746.00 0.80 1.51 1.57 4.82
Totales y promedios 1746.00 0.80 1.51 1.57 4.82

TA TENSIONAL PRINCIPAL SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZAACCESIBLE m % % OZ/TM
986 Esperanza Marginal Probable Accesible 1428.00 0.80 1.71 1.27 5.12
Totales y promedios 1428.00 0.80 1.71 1.27 5.12

VETA DIANA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
790-1 620 Marginal Posible Accesible 960.00 0.80 1.06 1.57 5.23
790-2 620 Marginal Posible Ev.Acc. 960.00 0.80 1.06 1.57 5.23
Totales y promedios 1920.00 0.80 1.06 1.57 5.23

FINAL DE RESERVAS A OCTUBRE 2016

MINERAL MARGINAL
VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
ITA 8,149 1.20 1.33 1.31 6.06
ISABEL 1,746 0.80 1.51 1.57 4.82
TENSIONAL PRINCIPAL 1,428 0.80 1.71 1.27 5.12
DIANA 1,920 0.80 1.06 1.57 5.23
TOTAL RESERVAS DE MINERAL 13,243 1.05 1.36 1.38 5.67
US$/TM Valor Unitario
Valor Unitario
Valor Unitario Precio Unitario
Pb Zn Ag
75.66 604.8 763.56 1338.12 5034.96 5.93 6.77 62.96
69.04 6551.808 6442.893 6522.4 23266.81 9.24 6.09 53.72
70.61 1140.8 1582.86 1197.84 9183.44 6.52 3.21 60.88
69.80 1497.6 2077.92 1591.2 11887.2 6.52 3.25 60.03
70.10 9795.008 10867.23 10649.56 49372.41 7.83 5.00 57.28

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
60.43 1396.8 2636.46 2741.22 8415.72 8.87 6.00 45.57
60.4 1396.8 2636.46 2741.22 8415.72 8.87 6.00 45.57

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
63.30 1142.4 2441.88 1813.56 7311.36 10.04 4.85 48.40
63.30 1142.4 2441.88 1813.56 7311.36 10.04 4.85 48.40

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
61.67 768 1017.6 1507.2 5020.8 6.22 6.00 49.44
61.67 768 1017.6 1507.2 5020.8 6.22 6.00 49.44
61.67 1536 2035.2 3014.4 10041.6 6.22 6.00 49.44

Pb% Zn% Ag
US$/TM 5.871706 3.822246 9.453658 Valor Unitario
Valor Unitario
Valor Unitario
Pb Zn Ag
70.10 9795.008 10867.23 10649.56 49372.41 7.830426 4.995194 57.2778
60.43 1396.8 2636.46 2741.22 8415.72 8.866276 6.000927 45.56663
63.30 1142.4 2441.88 1813.56 7311.36 10.04062 4.854253 48.40273
61.67 1536 2035.2 3014.4 10041.6 6.224008 6.000927 49.44263
66.87 13870.21 17980.77 18218.74 75141.09 7.972421 5.258411 53.64076
 Precio Unitario
Precio Unitario
Precio Unitario
Pb Zn Ag
5.871706 3.822246 9.453658

Valor Unitario
MINERAL SUB MARGINAL A OCTUBRE 2016

VETA PRINCIPAL SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
954 Cacheton Sub Marginal Posible Accesible 748.80 0.80 1.72 1.31 4.85
Totales y promedios 748.80 0.80 1.72 1.31 4.85

VETA ITA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
089 - A Esperanza Sub Marginal Probable Accesible 2340.00 0.80 0.66 0.96 3.20
089 - C Esperanza Sub Marginal Posible Ev.Acc. 720.00 0.80 0.75 0.92 5.35
916 - S Cacheton Sub Marginal Probable Accesible 4320.00 0.80 1.11 0.52 2.84
960 - B 62 Sub Marginal Probable Accesible 633.60 0.80 1.58 2.10 5.38
Totales y promedios 8013.60 0.80 0.98 0.81 3.37

VETA MARIA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
050 - C Cacheton Sub Marginal Posible Ev.Acc. 984.00 0.80 0.94 1.22 4.07
965 N Esperanza Sub Marginal Probable Accesible 624.00 0.80 1.68 1.92 4.29
891 - N Esperanza Sub Marginal Probable Accesible 648.00 0.80 2.11 1.17 4.61
Totales y promedios 2256.00 0.80 1.48 1.40 4.29

VETA JULISA SULFUROS

BLOQUE NIVELCALIFICADORES TMH POTENCIA Pb Zn Ag
VALOR CERTEZA ACCESIBLE m % % OZ/TM
830-1 Esperanza Sub Marginal Probable Accesible 1152.00 0.80 2.47 1.60 2.43
830-2 Esperanza Sub Marginal Posible Ev.Acc. 1152.00 0.80 2.47 1.60 2.43
860-2 560 Sub Marginal Posible Ev.Acc. 1152.00 0.80 1.96 1.07 3.81
858-1 Cacheton Sub Marginal Posible Accesible 528.00 0.80 1.85 1.47 3.30
858-2 Cacheton Sub Marginal Posible Ev.Acc. 528.00 0.80 1.85 1.47 3.30
Totales y promedios 4512.00 0.80 2.19 1.43 2.99

FINAL DE RESERVAS A OCTUBRE 2016

INERAL SUB MARGINAL

VETAS TIPO MINERAL TONELAJE POTENCIA Pb Zn Ag
m % % OZ/TM
PRINCIPAL 749 0.80 1.72 1.31 4.85
ITA 8,014 0.80 0.98 0.81 3.37
MARIA 2,256 0.80 1.48 1.40 4.29
JULISA 4,512 0.80 2.19 1.43 2.99
TOTAL MINERAL SUB MARGINAL 15,530 0.80 1.44 1.10 3.46
 Precio Unitario
Precio Unitario
Precio Unitario
Pb Zn Ag
5.871706 3.822246 9.453658

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
60.96 599.04 1287.936 980.928 3631.68 10.10 5.01 45.85
60.96 599.04 1287.936 980.928 3631.68 10.10 5.01 45.85

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
37.80 1872 1544.4 2246.4 7488 3.88 3.67 30.25
58.50 576 540 662.4 3852 4.40 3.52 50.58
35.35 3456 4795.2 2246.4 12268.8 6.52 1.99 26.85
68.16 506.88 1001.088 1330.56 3408.768 9.28 8.03 50.86
40.74 6410.88 7880.688 6485.76 27017.57 5.77 3.09 31.87

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
48.66 787.20 924.96 1200.48 4004.88 5.52 4.66 38.48
57.76 499.20 1048.32 1198.08 2676.96 9.86 7.34 40.56
60.44 518.40 1367.28 758.16 2987.28 12.39 4.47 43.58
54.56 1804.8 3340.56 3156.72 9669.12 8.69 5.35 40.52

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
43.59 921.6 2845.44 1843.2 2799.36 14.50 6.12 22.97
43.59 921.6 2845.44 1843.2 2799.36 14.50 6.12 22.97
51.62 921.6 2257.92 1232.64 4389.12 11.51 4.09 36.02
47.68 422.4 976.8 776.16 1742.4 10.86 5.62 31.20
47.68 422.4 976.8 776.16 1742.4 10.86 5.62 31.20
46.60 3609.6 9902.4 6471.36 13472.64 12.89 5.48 28.23
776.16 1742.4 10.86

Precio Unitario
Precio Unitario
Precio Unitario
Pb Zn Ag
5.871706 3.822246 9.453658

US$/TM Valor Unitario

Valor Unitario
Valor Unitario
Pb Zn Ag
60.96 599.04 1287.936 980.928 3631.68 10.09933 5.007143 45.85024
40.74 6410.88 7880.688 6485.76 27017.57 5.774319 3.093512 31.87267
54.56 1804.8 3340.56 3156.72 9669.12 8.694498 5.348298 40.51798
46.60 3609.6 9902.4 6471.36 13472.64 12.88652 5.482077 28.22822
45.42 12424.32 22411.58 17094.77 53791.01 8.473332 4.207259 32.74364
Valor Unitario
PLAN OCT 2016 - DIC 2017 - CORMITOMA
CALCULO DE VALORIZACION DE CONCENTRADOS
Precios ENE FEB MAR ABR MAY
Plomo $/tms 1,900 1,900 1,900 1,900 1,900
Zinc $/tms 2,200 2,200 2,200 2,200 2,200
Cobre $/tms 4,750 4,750 4,750 4,750 4,750
Plata $/Oz 19.0 19.0 19.0 19.0 19.0
Oro $/Oz 1,250 1,250 1,250 1,250 1,250

Total MinaTms 3,500 3,500 3,500 3,500 3,500

% Cu 0.00 0.00 0.00 0.00 0.00
% Pb 2.25 2.25 2.25 2.25 2.25
% Zn 1.70 1.70 1.70 1.70 1.70
Oz/Ag 9.50 9.50 9.50 9.50 9.50

Recuperac% Zn 50 50 50 50 50
% Pb 65 65 65 65 65
Plomo %Ag 65 65 65 65 65
Zinc %Ag 4 4 4 4 4

Valorizacion de Concentrados
% Zn en Cc Zn % 43.00% 43.00% 43.00% 43.00% 43.00%
Ag en Cc Zn Oz/Ag 19 19 19 19 19
Concentrado de ZinTms 69 69 69 69 69
Plata pagable Oz 786 786 786 786 786
op Min. 3.00 3.00 3.00 3.00 3.00
deduc% 70.0% 70.0% 70.0% 70.0% 70.0%
Pago Zinc 770.00 770.00 770.00 770.00 770.00
ded. 1 0.08 0.08 0.08 0.08 0.08
ded. 2 0.85 0.85 0.85 0.85 0.85
Pago PlataUS$ / TM CC 215.77 215.77 215.77 215.77 215.77
Maquila US$ / TM $ (285.00) (285.00) (285.00) (285.00) (285.00)
Escalador (140.00) (140.00) (140.00) (140.00) (140.00)
Base 1,500 1,500 1,500 1,500 1,500
Up 0.20 0.20 0.20 0.20 0.20
Down 0.00 0.00 0.00 0.00 0.00
Penalidad $ 2.0 por 6.18 (7.36) (7.36) (7.36) (7.36) (7.36)
Penalidad $ 1.5 / 0. 0.685 (7.28) (7.28) (7.28) (7.28) (7.28)

Valor TMS Cc Zn 546.14 546.14 546.14 546.14 546.14

% Pb en Cc Pb % 33.00% 33.00% 33.00% 33.00% 33.00%

% Zn en Cc Pb % 8.80% 8.80% 8.80% 8.80% 8.80%
Ag en Cc Pb Oz/Ag 139 139 139 139 139
Concentrado de PloTms 155 155 155 155 155
Plata pagable Oz 19,883 19,883 19,883 19,883 19,883
ded. 1 1.50 1.50 1.50 1.50 1.50
ded. 2 93.0% 93.0% 93.0% 93.0% 93.0%
Pago Plommin deduct95% 570.00 570.00 570.00 570.00 570.00
ded. 1 0.03 0.03 0.03 0.03 0.03
ded. 2 0.95 0.95 0.95 0.95 0.95
Pago Platamin deduct95% 2,435.52 2,435.52 2,435.52 2,435.52 2,435.52
Oro en Cc g/t
Pago Oro deduct -1 g/t 0.00 0.00 0.00 0.00 0.00
Maquila US$ / TM $ (259.00) (259.00) (259.00) (259.00) (259.00)
Escaladores (9.00) (9.00) (9.00) (9.00) (9.00)
Base 1,850 1,850 1,850 1,850 1,850
Up 0.18 0.18 0.18 0.18 0.18
Down 0.00 0.00 0.00 0.00 0.00
Refinacin Ag (448.65) (448.65) (448.65) (448.65) (448.65)
US$ / Oz Pagable 3.50 3.50 3.50 3.50 3.50
Refinacin $ 8.0 / pay Oz 0.00 0.00 0.00 0.00 0.00
Penalidad $ 3.0 por % > 8% (2.40) (2.40) (2.40) (2.40) (2.40)
Penalidad $ 2.5 / 0. 1.50 (30.00) (30.00) (30.00) (30.00) (30.00)
Penalidad $ 2.5 / 0. 0.96 (16.45) (16.45) (16.45) (16.45) (16.45)

Valor TMS Cc Pb $ 2,240 2,240 2,240 2,240 2,240

37,596 37,596 37,596 37,596

345,720 345,720 345,720 345,720
383,316 383,316 383,316 383,316

110 110 110 110

6 6 6 6
13 13 13 13
90 90 90 90
110 110 110 110

3.822 3.822 3.822 3.822

5.872 5.872 5.872 5.872
9.454 9.454 9.454 9.454
 JUN JUL AGO SEP OCT NOV DIC TOTAL Resumen
1,900 1,900 1,900 1,900 1,900 1,900 1,900
2,200 2,200 2,200 2,200 2,200 2,200 2,200 Valor del
4,750 4,750 4,750 4,750 4,750 4,750 4,750 Valor del
19.0 19.0 19.0 19.0 19.0 19.0 19.0 Valor Total
1,250 1,250 1,250 1,250 1,250 1,250 1,250

3,500 3,500 3,500 3,500 3,500 3,500 3,500 42,000 Valor de Mineral
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.25 2.25 2.25 2.25 2.25 2.25 2.25
1.70 1.70 1.70 1.70 1.70 1.70 1.70
9.50 9.50 9.50 9.50 9.50 9.50 9.50

50 50 50 50 50 50 50
65 65 65 65 65 65 65
65 65 65 65 65 65 65
4 4 4 4 4 4 4

43.00% 43.00% 43.00% 43.00% 43.00% 43.00% 43.00% 43.00%

19 19 19 19 19 19 19 19
69 69 69 69 69 69 69 830
786 786 786 786 786 786 786
3.00 3.00 3.00 3.00 3.00 3.00 3.00
70.0% 70.0% 70.0% 70.0% 70.0% 70.0% 70.0%
770.00 770.00 770.00 770.00 770.00 770.00 770.00
0.08 0.08 0.08 0.08 0.08 0.08 0.08
0.85 0.85 0.85 0.85 0.85 0.85 0.85
215.77 215.77 215.77 215.77 215.77 215.77 215.77
(285.00) (285.00) (285.00) (285.00) (285.00) (285.00) (285.00)
(140.00) (140.00) (140.00) (140.00) (140.00) (140.00) (140.00)
1,500 1,500 1,500 1,500 1,500 1,500 1,500
0.20 0.20 0.20 0.20 0.20 0.20 0.20
0.00 0.00 0.00 0.00 0.00 0.00 0.00
(7.36) (7.36) (7.36) (7.36) (7.36) (7.36) (7.36)
(7.28) (7.28) (7.28) (7.28) (7.28) (7.28) (7.28)

546.14 546.14 546.14 546.14 546.14 546.14 546.14

33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00% 33.00%

8.80% 8.80% 8.80% 8.80% 8.80% 8.80% 8.80% 8.80%
139 139 139 139 139 139 139 139
155 155 155 155 155 155 155 1,861
19,883 19,883 19,883 19,883 19,883 19,883 19,883
1.50 1.50 1.50 1.50 1.50 1.50 1.50
93.0% 93.0% 93.0% 93.0% 93.0% 93.0% 93.0%
570.00 570.00 570.00 570.00 570.00 570.00 570.00
0.03 0.03 0.03 0.03 0.03 0.03 0.03
0.95 0.95 0.95 0.95 0.95 0.95 0.95
2,435.52 2,435.52 2,435.52 2,435.52 2,435.52 2,435.52 2,435.52
 0.00 0.00 0.00 0.00 0.00 0.00 0.00
(259.00) (259.00) (259.00) (259.00) (259.00) (259.00) (259.00)
(9.00) (9.00) (9.00) (9.00) (9.00) (9.00) (9.00)
1,850 1,850 1,850 1,850 1,850 1,850 1,850
0.18 0.18 0.18 0.18 0.18 0.18 0.18
0.00 0.00 0.00 0.00 0.00 0.00 0.00
(448.65) (448.65) (448.65) (448.65) (448.65) (448.65) (448.65)
3.50 3.50 3.50 3.50 3.50 3.50 3.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00
(2.40) (2.40) (2.40) (2.40) (2.40) (2.40) (2.40)
(30.00) (30.00) (30.00) (30.00) (30.00) (30.00) (30.00)
(16.45) (16.45) (16.45) (16.45) (16.45) (16.45) (16.45)

2,240 2,240 2,240 2,240 2,240 2,240 2,240

37,596 37,596 37,596 37,596 37,596 37,596 37,596 413,558

345,720 345,720 345,720 345,720 345,720 345,720 345,720 3,802,920
383,316 383,316 383,316 383,316 383,316 383,316 383,316 4,216,478

110 110 110 110 110 110 110

6 6 6 6 6 6 6
13 13 13 13 13 13 13
90 90 90 90 90 90 90
110 110 110 110 110 110 110

3.822 3.822 3.822 3.822 3.822 3.822 3.822

5.872 5.872 5.872 5.872 5.872 5.872 5.872
9.454 9.454 9.454 9.454 9.454 9.454 9.454
 0.5 % mer $ 37,596
0.5 % mer $ 345,720
Valor Total $ 383,316

Valor de Mineral $/tm 110

Zinc $/tm 6
Plomo $/tm 13
Plata $/tm 90
110

Zinc 1% 3.822
Plomo 1% 5.872
Plata 1 Oz 9.454
 Costo Total Costo Fijo Costo Variable
Mina 65 19 46
Planta 23 23
Lima 12 12
100 81