You are on page 1of 9

RESULTADOS PRIMER TRIMESTRE 200X

ENERO - 2006
ACTUAL
Total Tratado

TM

PLAN

FEBRERO - 2006
%

ACTUAL

PLAN

MARZO - 2006
%

ACTUAL

64,059

63,600 101%

56,047

57,400

98%

65,627

Plomo

% Pb

3.21

3.10 104%

3.04

3.09

98%

3.18

Zinc

% Zn

7.83

7.72 101%

7.55

7.88

96%

7.28

Cobre

% Cu

0.25

0.28

89%

0.24

0.29

83%

0.24

Plata

g/t Ag

99.22

81.80 121%

88.02

83.05 106%

96.42

Concentrado Cu
% Cu
Recuperación Cu
Ag
Recuperación Ag
PRODUCCION
Concentrado Pb
% Pb
Recuperación Pb
Ag
Recuperación Ag
Concentrado Zn
% Zn
Recuperación Zn
Ag
Recuperación Ag

317

363

87%

248

% Cu

TM

23.86%

24.24%

98%

26.07%

%

47.75%

49.8%

96%

47.78%

g/t Ag

6,033

4,106 147%

5,257

%

30.1%

28.65% 105%

26.4%

TM

73%

275

24.24% 108%

337

24.69%

49.7%

96%

4,137 127%
29.23%

90%

2,302

42.79%
6,344
27.57%

2,575

2,568 100%

2,222

97%

2,635

% Pb

67.84%

67.00% 101%

66.82%

67.00% 100%

67.69%

%

85.03%

97%

87.28%

87.1% 100%

85.52%

908 119%

1,056

916 115%

1,040

47.6%

44.3% 107%

43.3%

g/t Ag

1,085

%

44.0%

TM

87.3%
44.8%

98%

7,810

7,754 101%

6,631

93%

7,633

% Zn

59.25%

58.50% 101%

59.00%

58.50% 101%

57.82%

%

92.31%

92.5% 100%

92.50%

92.70% 100%

92.38%

109

103 106%

95

109

87%

127

87%

12.8%

16.38%

78%

15.3%

g/t Ag
%

13.4%

15.30%

7,166

Plata Recuperada

ozs

178,577

148,482 120%

137,518

137,730 100%

175,352

Plata Pagable

ozs

144,773

116,748 124%

111,428

106,987 104%

141,167

Precio Zn

$/TM

$1,720

$1,500 115%

$2,095

$1,500 140%

$2,302

Precio Pb
VALOR
Precio Cu

$/TM

$1,124

$830 135%

$1,118

$830 135%

$1,277

$/TM

$4,734

$2,500 189%

$4,982

$2,500 199%

$5,103

Precio Ag

$/Oz

$8.70

$7.50 116%

$8.54

$7.50 114%

$9.53

Precio Au
Valor Producción

$/Oz
US$

7,428,924

$423 #REF!
5,866,386 127%

6,990,119

#REF!
5,399,902 129%

8,980,821

75 7.056 118% 491.61% 89% 10.39% 92.800 103% 185.6% 29.24% 102% 26.8% 149.24% 102% 372 24.072 78% 1.49% 87.039 $1.00% 101% 68.19 115% 108.90 #REF! 5.906 4.268 $7.0% 98% 7.13% 49.411 117.180 $830 154% $1.24 0.500 153% $2.ER TRIMESTRE 200X MARZO .50 127% $8. 2005 % IER TRIM.00% 4.800 101% 160.35 81.05% 98% 85.80% 44.48% 67.733 184.84 96% 8.00% 101% 67.50% 100% 59.16% 97% 26.08 103% 3.152 153% 5.11% 85% 46.28 86% 0.15% 99% 89.80% 900 116% 1.982 96% 22.609 .91 92% 7.68% 58.912 67.940 $2.50% 99% 58.55 7.500 198% $3.2006 % ACTUAL PLAN .92 $7.38% 101% 52.132 143% 3.432 7.421 100% 7. 63.474.073 117% 433.074 22.85 82.85% 50.060 908 117% 1.09 102% 3.16% 29.251.902 96% 22.772 28.268 113% 505.59% 100% 92.163 44.500 204% $4.98 0.22% 101% 13.229 24.55 74% 839 1.985.957 #REF! =+'H:\Documents and Settings\WSantos\Mis documentos\Vinchos\Carta Mensual\DOCUME~1\AOSOR 136% 15.28 86% 0.15 3.173 $830 141% $951 $2.624 58.86% 15.85% 93% 59.88% 87.23% 100 128% 111 104 107% 83 15.864 17.57% 92.447 435.78% 24.782 3.50 119% $6.338 120% 397.551 103% 7.399.80 118% 94.59% 93% 2.368 341.500 136% $1.848 $1.7% 44.669 150% 23.58% 100% 93.2006 PLAN ACUMULADO .

xls]operaciones'!R10C65 .s\Mis documentos\Vinchos\Carta Mensual\DOCUME~1\AOSORIO\CONFIG~1\Temp\[reporte_05.

5 % merma $ -80.33% Recup Ag en Cc Pb % 44% Ag en Cc Pb g/Ag 1.97 $ 568.17 568.323 Pago Plomo min deduct -3 95% 724 Pago Plata min deduct 50 g 95% 288 Oro en Cc Pb g/t Pago Oro deduct -1 g/t Maquila 0 $ Escaladores $ 0.50 .19 -115.059 % Cu 0.1% 0.00 0.085 Concentrado de Plomo Tms 2.83 Concentrado Cobre Recup Cu % 47.00 0.70 Oro $/Oz 549.4% Ag en Cc Zn g/Ag 109 Concentrado de Zinc Tms 7.00 860.25 % Pb 3.000 $ Escalador 16 c/t .0 / pay Oz Penalidad Zn $ 3.810 59.14 c/t Valor CIF Merma 0.84 Cobre $/tms 4.83 g/Ag 99.84 85.97 Concentrado Plomo Recup Pb % 85.13 Penalidad Bi $ 1.08 Zinc $/tms 1.0% % Pb en Cc Pb % 67.18% % Cu en Cc Cu % 23.124.575 Plata pagable Oz 67.86% % Pb en Cc Cu % 10.69% Au en Cc Cu g/t 1.1% > 0.15 1.19 Concentrado Zinc Recup Zn % 92.30 Valor TMS Cc Pb 0. .5 / 0.0 por % > 3% 2.21 % Zn 7.33 Plata $/Oz 8.0 -63.734.25% Recup Ag en Cc Zn % 13.25 Plata pagable de la Producción de Cc Oz Pago Zinc min deduct 8 un 85% Pago Plata deduct 3.719.35 Tms 64.18 -183.26% % Zn en Cc Zn % 59.15 Base $ 500 Refinación Ag $ 0.28 0.CALCULO DE VALORIZACION DE CONCENTRADOS Enero Plomo $/tms 1.435449/ pay Oz Refinación Au $ 8.61 0.5% Valor TMS Cc Zn 1.84% % Zn en Cc Pb % 5.39% % Zn en Cc Cu % 7.25 -8.22 Oz/Ag 3.061 866.0 Oz/Tc 70% Maquila Base $ 1.

23776009 .05 17.428.13 Penalidad Pb + Zn $ 2.5 % merma $ 2.30 Valor TMS Cc Cu 0.16 8.21 Refinación Plata $ 0.50 / pay Oz -0.27 % Zn 8.357 1.216.427.0 / 0.32 -1.1% min deduct Pago Plata 50 g min deduct 95% Pago Oro 1 g min deduct 95% Maquila 30.86 Oz Ag 5.697 Valor Total $ 7.62 Penalidad As $ 2.80 -4.14 316.24 % Pb 7.40 0.94 871.077.97 % Cu 17.83 $ -135.01361 0.924 Valor $/tms -1.1% / > 0.033.603.597 Valor del Cc Cu $ 768.5 / 0.50 $/tms 115.984 Refinación Cobre 12 c/lb pay Cu -60.630 Valor del Cc Pb $ 2.0 / 0.35 Penalidad Sb $ 2.35 Penalidad Bi $ 1.06% 6.07 Refinación Oro $ 7.1% / > 0.10 0.70 0.30 Valor del Cc Zn $ 4.53 1.0 / % > 9% -13.25 / pay Oz -46.Recup Ag en Cc Cu % Ag en Cc Cu g/t Concentrado de Cobre Tms Plata pagable Oz Pago Cobre -1.25 0.443.00 Escaladores 10% Base $1.69 58.01% / > 0.

278 0.84 8.79 Valor Ag 9.26 Rec Pb 13.56 Rec Zn Rec Ag Valor de Zn Cabeza Valor Ag en Cabeza 1.26 85 44 7.114 .86218 Valor Zn 567.00145 Valor Ag en Cabeza 280.58 0.108.01 Valor Pb Valor Ag 580.841 Valor de Pb Cabeza 0.18 92.00 0.4 Rec Ag 8.

555.06 17.08 0.01 2 16.53 0.96 Valor Ag en Cabeza 0.52 7 83.Valor Cu Valor Ag 871.19 31.23 4.99 .69 3 18.70 1.18 Valor de Cu Cabeza 30.24 Total Aporte Ag gr/Oz Valor por Oz 0.26 Rec Cu Rec Ag 47.74 122.59 36.10 5.

112991842 .0.001447004 0.

077119609 0.0.10 5.96 .191558455 31.