Tajo 100 Tajo 200 Tajo 300

A
A B
B
C
Nv 100
C
D
E

Nv 150

Nv 200
A
B
C
D
Nv 250 E
 Tajo Block
Tajo Block Tonelaje (t) Potencia (m) Au (g/t) A
A 250 0.35 20.00 100 B
100 B 250 0.35 20.00 C
C 250 0.35 20.00 Total 100
Total 100 750 0.35 20.00
Tajo Block Tonelaje (t) Potencia (m) Au (g/t) Tajo Block
A 350 0.30 17.00 A
B 350 0.30 17.00 B
200 C 350 0.20 18.00 200 C
D 200 0.20 18.00 D
E 200 0.20 18.00 E
Total 200 1,450 0.25 17.52 Total 200
Tajo Block Tonelaje (t) Potencia (m) Au (g/t)
A 300 0.4 20.00 Tajo Block
B 300 0.4 20.00 A
300 C 400 0.35 15.00 B
D 400 0.35 15.00 300 C
E 400 0.35 15.00 D
Total 300 1,800 0.37 16.67 E
Total 300
Tonelaje (t) Potencia (m) Au (g/t)
250 0.35 20.00
250 0.35 20.00
250 0.35 20.00
750 0.35 20.00

Tonelaje (t) Potencia (m) Au (g/t)

350 0.30 17.00
350 0.30 17.00
350 0.20 18.00
200 0.20 18.00
200 0.20 18.00
1,450 0.25 17.52

Tonelaje (t) Potencia (m) Au (g/t)

300 0.4 20.00
300 0.4 20.00
400 0.35 15.00
400 0.35 15.00
400 0.35 15.00
1,800 0.37 16.67
 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16
Rmetalúrgica 85% 90% 88% 96% 92% 94% 93% 90% 94% 92% 93% 85% 86%

Precio de metal 1,480 USD/oz Item Costos USD/t

Deducción 85% Cash Cost
Refinación 12 USD/oz Mina (costo por tonelada tratada S/ 425.33
Recp. Met. 91% Planta S/ 40.72
Cash Cost S/ 466.05
Gastos operativos
Valor x oz 1132.78 USD/oz Servicios generales y administrativos S/ 55.90
Valor x g 36.42 USD/g Total Gastos Operativos S/ 55.90
Total Cash Cost & Gastos Operativos S/ 521.95
Feb-16 Promedio 2015
88% 91%
 Dil 0.4 10% SD
Tajo Block Tonelaje (t) Potencia (m) Au (g/t) %Dil_1 %Dil_2 t_dil Au_dil NSR (USD/t) Reserva
A 250.00 0.35 20.00 13% 10% 317 15.75 573.61 Reservas
100 B 250.00 0.35 20.00 13% 10% 317 15.75 573.61 Reservas
C 250.00 0.35 20.00 13% 10% 317 15.75 573.61 Reservas
Total 100 750 0.35 20.00 13% 10% 952 15.75 573.61 Reservas

Tajo Block Tonelaje (t) Potencia (m) Au (g/t) %Dil_1 %Dil_2 t_dil Au_dil NSR (USD/t) Reserva
A 350.00 0.30 17.00 25% 10% 519 11.48 417.92 No
B 350.00 0.30 17.00 25% 10% 519 11.48 417.92 No
200 C 350.00 0.20 18.00 50% 10% 778 8.10 295.00 No
D 200.00 0.20 18.00 50% 10% 444 8.10 295.00 No
E 200.00 0.20 18.00 50% 10% 444 8.10 295.00 No
Total 200 1,450 0.25 17.52 38% 10% 2,704 9.79 356.38 No

Tajo Block Tonelaje (t) Potencia (m) Au (g/t) %Dil_1 %Dil_2 t_dil Au_dil NSR (USD/t) Reserva
A 300.00 0.40 20.00 0% 10% 333 18.00 655.55 Reservas
B 300.00 0.40 20.00 0% 10% 333 18.00 655.55 Reservas
300 C 400.00 0.35 15.00 13% 10% 508 11.81 430.21 No
D 400.00 0.35 15.00 13% 10% 508 11.81 430.21 No
E 400.00 0.35 15.00 13% 10% 508 11.81 430.21 No
Total 300 1,800 0.37 16.67 8% 10% 2,190 13.75 500.77 Reservas

Cash Cost 521.95 USD/t

Ley de corte del yacimiento:

del dato: Precio x ley x RM = Costo

ley = 0.39 oz/t

12.05 g/t
 Reservas Veta A
Tajo Block t_dil Au_dil NSR (USD/t)
A 317 15.75 573.61
100 B 317 15.75 573.61
C 317 15.75 573.61
A 333.33 18.00 655.55
300
B 333.33 18.00 655.55
1,619 16.68 607.35