E.A.A ANDAHUASI S.A.

A
DPTO EXPER - AGRICOLA

RECALCULADO
TONELADA PRODUCCION BOLSA SAC
MESES CAÑA AZÚCAR TON %
MOLIDA BOLSAS CAÑA CAÑA

ENERO 48,220.32 114,112.00 2.37 14.43

FEBRERO 43,884.05 98,394.00 2.24 13.67
MARZO 50,032.65 108,160.00 2.17 13.18
ABRIL 46,298.15 101,614.00 2.19 13.38
MAYO 47,134.14 101,603.00 2.16 13.14
JUNIO 44,502.08 92,816.00 2.09 12.72
JULIO 50,728.40 109,935.00 2.17 13.21
AGOSTO 51,160.27 112,284.00 2.19 13.38
SETIEM. 46,062.95 105,952.00 2.30 14.03
OCTU. 54,078.00 125,199.00 2.32 14.12
NOV 44,398.63 98,396.00 2.22 13.51
DICIEMB 49,154.82 112,282.00 2.28 13.93

TOTAL 575,654.46 1,280,747.00 2.24 13.57

E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2002
TONELADA PRODUCCION BOLSA Kg-Azúcar SAC
MESES CAÑA AZÚCAR TON COMERC 96º %
MOLIDA BOLSAS CAÑA CAÑA

ENERO 51,795.54 122,097.00 2.357 117.86 122.78 14.37

FEBRERO 46,413.38 107,112.00 2.308 115.39 120.20 14.07
MARZO 46,438.14 100,583.00 2.166 108.30 112.81 13.21
ABRIL 49,213.74 102,206.00 2.077 103.84 108.17 12.66
MAYO 54,488.27 116,607.00 2.140 107.00 111.46 13.05
JUNIO 48,001.34 104,825.00 2.184 109.19 113.74 13.32
JULIO 54,767.37 119,743.00 2.186 109.32 113.87 13.33
AGOSTO 54,010.54 125,616.00 2.326 116.29 121.13 14.08
SETIEM. 46,673.73 105,620.00 2.263 113.15 117.86 13.80
OCTU. 50,926.55 117,494.00 2.307 115.36 120.16 14.07
NOV 51,771.81 120,450.00 2.327 116.33 121.17 14.19
DICIEMB 53,682.41 127,528.00 2.376 118.78 123.73 14.49

TOTAL 607,882.82 1,369,881.00 2.254 112.68 117.37 13.66

E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 51,979.00 51,979.00 122,300.00 2.35

FEBRERO 48,011.16 48,011.16 112,410.00 2.34
MARZO 53,004.30 53,004.30 121,603.00 2.29
ABRIL 52,554.97 52,554.97 119,585.00 2.28
MAYO 47,704.79 47,704.79 106,354.00 2.23
JUNIO 52,896.00 52,896.00 125,329.00 2.37
JULIO 52,753.00 52,753.00 123,714.00 2.35
AGOSTO 56,287.82 56,287.82 131,026.00 2.33
SETIEM. 50,512.81 50,005.79 507.02 115,633.00 2.31
OCTU. 56,801.00 55,343.31 1,457.69 133,352.00 2.41
NOV 47,623.19 45,899.26 1,723.93 111,713.00 2.43
DICIEMB 56,132.22 55,024.43 1,107.79 129,703.00 2.36

TOTAL 626,260.27 621,463.83 4,796.43 1,452,722.00 2.34

R E C A L C U L A D O 2003
Kg-Azúcar SAC
COMERC 96º %
CAÑA

117.64 122.55 14.26

117.07 121.94 14.29
114.71 119.49 14.01
113.77 118.51 13.89
111.47 116.12 13.61
118.47 123.40 14.46
117.26 122.14 14.23
116.39 121.24 14.12
115.62 120.44 14.03
120.48 125.50 14.60
121.69 126.76 14.62
117.86 122.77 14.26

116.88 121.75 14.17

E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA Kg-Azúcar
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON COMERC
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 52,797.59 50,834.20 1,963.39 118,552.00 2.33 116.61

FEBRERO 48,363.25 46,507.14 1,856.11 107,076.00 2.30 115.12
MARZO 53,626.74 51,288.10 2,338.64 118,396.00 2.31 115.42
ABRIL 55,979.24 53,814.12 2,165.12 120,580.00 2.24 112.03
MAYO 55,214.11 52,875.33 2,338.79 118,100.00 2.23 111.68
JUNIO 52,937.34 50,024.20 2,913.14 112,993.00 2.26 112.94
JULIO 51,529.47 51,200.90 328.57 119,496.00 2.33 116.69
AGOSTO 53,030.76 52,526.95 503.81 125,213.00 2.38 119.19
SETIEM. 57,879.09 57,382.09 497.00 136,611.00 2.38 119.04
OCTU. 51,167.48 51,167.48 0.00 124,770.00 2.44 121.92
NOV 51,699.78 51,699.78 0.00 127,903.00 2.47 123.70
DICIEMB 57,083.93 57,083.93 0.00 136,837.00 2.40 119.86

TOTAL 641,308.78 626,404.22 14,904.56 1,466,527.00 2.34 117.06

R E C A L C U L A D O 2003
Kg-Azúcar SAC
96º %
CAÑA

121.47 14.14
119.91 13.96
120.23 14.00
116.70 13.59
116.33 13.54
117.64 13.70
121.56 14.15
124.16 14.28
124.00 14.25
127.00 14.61
128.85 14.82
124.85 14.36

121.94 14.02
E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA Kg-Azúcar
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON COMERC
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 54,255.02 0.00 0.00 125,771.00 2.32 115.91

FEBRERO 49,942.63 0.00 0.00 116,975.00 2.34 117.11
MARZO 57,505.53 0.00 0.00 128,447.00 2.23 111.68
ABRIL 50,162.96 0.00 0.00 109,528.00 2.18 109.17
MAYO 50,813.77 0.00 0.00 111,738.00 2.20 109.95
JUNIO 45,689.16 0.00 0.00 98,351.00 2.15 107.63
JULIO 49,988.55 0.00 0.00 115,034.00 2.30 115.06
AGOSTO 37,406.57 0.00 0.00 82,788.00 2.21 110.66
SETIEM. 51,551.72 0.00 0.00 123,597.00 2.40 119.88
OCTU. 49,791.28 0.00 0.00 114,423.00 2.30 114.90
NOV 49,799.71 0.00 0.00 109,091.00 2.19 109.53
DICIEMB 52,897.62 0.00 0.00 120,902.00 2.29 114.28

TOTAL 599,804.52 0.00 0.00 1,356,645.00 2.26 113.09

R E C A L C U L A D O 2003
Kg-Azúcar SAC
96º %
CAÑA

120.11 14.06
121.99 14.50
116.34 13.54
113.72 13.56
114.53 13.66
112.12 13.37
119.85 14.29
115.27 0.00
124.87 0.00
119.69 0.00
114.09 0.00
119.04 0.00

117.80 13.89
E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA Kg-Azúcar
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON COMERC
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 48,209.89 0.00 0.00 108,583.00 2.25 112.61

FEBRERO 51,797.95 0.00 0.00 121,565.00 2.35 117.35
MARZO 51,886.44 0.00 0.00 116,959.00 2.25 112.71
ABRIL 49,918.42 0.00 0.00 108,315.00 2.17 108.49
MAYO 51,544.02 0.00 0.00 108,942.00 2.11 105.68
JUNIO 48,088.33 0.00 0.00 99,773.00 2.07 103.74
JULIO 52,240.94 0.00 0.00 111,676.00 2.14 106.89
AGOSTO 51,561.27 0.00 0.00 111,705.00 2.17 108.32
SETIEM. 44,575.10 0.00 0.00 93,270.00 2.09 104.62
OCTU. 49,364.76 0.00 0.00 111,330.00 2.26 112.76
NOV 49,822.30 0.00 0.00 113,730.00 2.28 114.14
DICIEMB 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!

TOTAL 549,009.42 0.00 0.00 1,205,848.00 2.20 109.82

1,205,848.00 1,191,739.58
1,241,395.39

62,069.7697 0.9911
549,009.42 0.8178

61,517.35
448,979.90 13.70
R E C A L C U L A D O 2003
Kg-Azúcar SAC
96º %
CAÑA

116.70 13.84
122.23 14.42
117.40 13.84
113.01 0.00
110.08 0.00
108.06 0.00
111.34 0.00
112.84 13.25
108.98 13.43
117.46 13.98
118.89 14.08
#DIV/0! 0.00

114.40 13.70
Kilogramos S%C x % Recob / 1000
de = Poll 98.50
Azúcar

0.125 x 0.82 x x 1000

= 0.985

Kg de Azucar = 104.06
de 98.5 º

Recobrado = 104.60 98.50

12.5 1000
E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA

R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA Kg-Azúcar
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON COMERC
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 54,255.02 0.00 0.00 125,771.00 2.32 115.91

FEBRERO 49,942.63 0.00 0.00 116,975.00 2.34 117.11
MARZO 57,505.53 0.00 0.00 128,447.00 2.23 111.68
ABRIL 50,162.96 0.00 0.00 109,528.00 2.18 109.17
MAYO 50,813.77 0.00 0.00 111,738.00 2.20 109.95
JUNIO 45,689.16 0.00 0.00 98,351.00 2.15 107.63
JULIO 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!
AGOSTO 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!
SETIEM. 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!
OCTU. 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!
NOV 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!
DICIEMB 0.00 0.00 0.00 0.00 #DIV/0! #DIV/0!

TOTAL 308,369.07 0.00 0.00 690,810.00 #DIV/0! #DIV/0!

R E C A L C U L A D O 2003
Kg-Azúcar SAC
96º %
CAÑA

120.11 14.06
121.99 14.50
116.34 13.54
113.72 13.56
114.53 13.66
112.12 13.37
#DIV/0! 14.29
#DIV/0! 0.00
#DIV/0! 0.00
#DIV/0! 0.00
#DIV/0! 0.00
#DIV/0! 0.00
0
#DIV/0! 13.89
E.A.A ANDAHUASI S.A.A
DPTO EXPER - AGRICOLA
R E C A L C U L A D O 2003
. CAÑA CAÑA CAÑA PRODUCCION BOLSA Kg-Azúcar
MESES MOLIDA MOLIDA MOLIDA AZÚCAR TON COMERC
TOTAL AZUCAR ALCOHOL BOLSAS CAÑA

ENERO 54,255.02 0.00 0.00 125,771.00 2.32 115.91

FEBRERO 49,942.63 0.00 0.00 116,975.00 2.34 117.11
MARZO 57,505.53 0.00 0.00 128,447.00 2.23 111.68
ABRIL 50,162.96 0.00 0.00 109,528.00 2.18 109.17
MAYO 50,813.77 0.00 0.00 111,738.00 2.20 109.95
JUNIO 45,689.16 0.00 0.00 98,351.00 2.15 107.63
JULIO 49,988.55 0.00 0.00 115,034.00 2.30 115.06
AGOSTO 37,406.57 0.00 0.00 82,788.00 2.21 110.66
SETIEM. 51,551.72 0.00 0.00 123,597.00 2.40 119.88
OCTU. 49,791.28 0.00 0.00 114,423.00 2.30 114.90
NOV 49,799.71 0.00 0.00 109,091.00 2.19 109.53
DICIEMB 52,413.00 0.00 0.00 117,929.25 2.25 112.50

TOTAL 599,319.90 0.00 0.00 1,353,672.25 2.26 112.93

R E C A L C U L A D O 2003
Kg-Azúcar SAC
96º %
CAÑA

120.11 14.06
121.99 14.50
116.34 13.54
113.72 13.56
114.53 13.66
112.12 13.37
119.85 14.29
115.27 0.00
124.87 0.00
119.69 0.00
114.09 0.00
117.19 0.00

117.64 13.87