Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROMEDIO DE ENSAYES
PRODUCTO
T.M.S.
Oz.Ag
Alimentacion
CONT.FINO ACUMULADO
% DISTRIBUCION
SACOS
20,880.000
Oz.Au.
% Pb.
% Zn.
Oz Ag
Oz Au
TM.Pb
6.50
0.038
1.00
1.35
135720
793.44
208.800
TM.Zn
Au
Pb
Zn
281.880
Ag
100.00
100.00
100.00
100.00
Conc.de Plomo
409.554
5,849
235.78
1.156
41.03
14.85
96565
473.38
168.040
60.819
71.15
59.66
80.48
21.58
Conc.de Zinc
276.801
4,033
27.65
0.135
1.25
51.05
7653
37.37
3.460
141.307
5.64
4.71
1.66
50.13
0.014
0.18
31502
282.71
37.300
79.754
23.21
35.63
17.86
28.29
Relave
20,193.645
1.56
R.Pb= 50.98
Radios de Concentracion
R.Zn= 75.43
0.39
% H2O
% Pb= 12.25
% RECUPERACION TOTAL
% Zn= 14.00
76.79%
VALORIZACION DE LA PRODUCCION/Mes
$1,529,424
$208,937
$1,738,361
$83.25
$3,753
$759
59.66%
80.48%
50.13%
$3,928
$3,689
$3,114
$1,051,079
$234,332
$296,854
$156,095
$1,738,361
T.M.S.
Oz.Ag
Alimentacion
Conc.de Plomo
720.000
% DISTRIBUCION
Oz.Au.
% Pb.
% Zn.
Oz Ag
Oz Au
TM.Pb
TM.Zn
Ag
Pb
Zn
6.50
0.038
1.00
1.35
4680
27.36
7.200
9.720
100.00
100.00
100.00
100.00
202
235.77
1.156
41.03
14.85
3330
16.32
5.794
2.097
71.15
59.66
80.48
21.58
9.545
139
27.65
0.135
1.25
51.05
264
1.29
0.119
4.873
5.64
4.71
1.66
50.13
1.56
0.014
0.18
0.39
1086
9.75
1.286
2.750
23.21
35.63
17.86
28.29
696.332
R.Pb= 50.98
Radios de Concentracion
R.Zn= 75.43
% H2O
% Pb= 12.25
% RECUPERACION TOTAL
% Zn= 14.00
76.79%
Dias de Trat.
Au
14.123
Conc.de Zinc
Relave
SACOS
64.37%
80.48%
50.13%
29
COTIZACION METALES
VALORIZACION DE LA PRODUCCION/Dia
Ag Oz.
13.50
$52,738
Au Oz.
670.00
$7,205
Pb TM
2472.00
VALOR DE LA PRODUCCION
$59,943
Zn TM
2237.00
$83.25
VALOR TN DE PB/AG
$3,753
$3,689
$3,114
$36,244
$8,080
$10,236
$5,383
$59,943
Concentrado de Zinc
Produc.
Produc.
Pb TM
$296,854
19%
Zn TM
$156,095
Ag Oz.
$998,237
65%
Ag Oz.
$52,843
Au Oz.
$234,332
15%
Au Oz.
TOTAL
$1,529,424
100%
TOTAL
$208,937
$3,640
$759
VALOR TN DE ZN
Concentrado de Plomo
$13,688
Produccion Total
Pb TM
$296,854
17%
75%
Ag Oz
$1,051,079
60%
25%
Au Oz
$234,332
13%
0%
Zn TM
$156,095
9%
100%
TOTAL
$1,738,361
100%
9%
17%
14%
60%
%
75%
25%
0%
Pgina 1
B A L A N C E
M E T A L U R G I C O
M I N A
Cabeza ( TMS )
Ag Oz/TM
Au Oz/TM
Pb %
Zn %
% Humedad
6.50
0.038
1.00
1.35
10.50
Leyes de concentrado Pb
235.78
1.156
41.03
14.85
12.25
Leyes de concentrado Zn
27.65
0.135
1.25
51.05
14.00
1.56
0.014
0.18
0.39
PESO
PESO
(TMS)
Ag Oz/TM
Au Oz/TM
PRODUCTOS
Leyes de cabeza
Leyes de relave
CABEZA
Pb %
Zn %
20,880.000
100.00
6.50
0.038
1.00
1.35
409.554
1.96
235.78
1.156
41.03
14.85
276.801
1.33
27.65
0.135
1.25
51.05
20,193.645
96.71
1.56
0.014
0.18
0.39
CONCENT. Pb
CONCENT. Zn
RELAVE
LEYES
PRODUCTO
CONTENIDO FINO
RATIO
Oz Ag
CABEZA
Oz Au
Pb TM
Zn TM
135720
793.44
208.800
281.880
CONCENTRADO DE PLOMO
50.982
96565
473.38
168.040
60.819
CONCENTRADO DE ZINC
75.433
7653
37.37
3.460
141.307
282.71
37.300
79.754
RELAVE
31502
RECUPERACION (%)
% H2O
PRODUCTO
CABEZA
Ag
Au
Pb
Zn
100.00
100.00
100.00
100.00
CONCENTRADO DE PLOMO
12.25
71.15
59.66
80.48
21.58
CONCENTRADO DE ZINC
14.00
5.64
4.71
1.66
50.13
23.21
35.63
17.86
28.29
RELAVE
VALORIZACION DE LA PRODUCCION
VALNET Conc Pb-Ag
US $
1,529,424
VALNET Conc Zn
US $
208,937
US $
US $/TM
1,738,361
$83.25
JUNIO
JUN/DIA
20,880
720
6.50
0.038
1.00
1.35
6.50
0.038
1.00
1.35
235.78
1.156
41.03
14.85
235.77
1.16
41.03
14.85
51.05
27.65
51.05
27.65
0.14
1.25
0.14
1.25
1.56
0.014
0.18
0.39
1.56
0.01
0.18
0.39
JUNIO
409.554
276.801
JUN/DIA
14.123
9.545
20,193.645
12.00
12.50
696.332
12.00
12.50
407.506
275.417
14.052
9.497
96,565
473
3,330
16
71.15
59.66
80.48
50.13
71.15
59.66
80.48
50.13
JUNIO
JUN/DIA
13.50
670.00
2472.00
2237.00
13.50
670.00
2472.00
2237.00
VAL0RIZACION - CONCENTRADO PB - AG
BHL
$625
$3,000
0.31%
0.59%
79 ppm
10.00
$2.00
$7.00
TOTAL
Aporte de los contenidos metalicos en el Cc de Plomo %
Plomo
Plata
Oro
$525
$2,500
$0.15
383,097
1,288,247
302,411
$1,973,756
22.51%
254,691
0
13,210
44,422
10,428
$68,060
22.51%
8,783
0
0.00
0.00
0.00
0.00
3,952.81
136.30
182555
3132
$444,332
$1,084.92
19%
65%
15%
6295
108
$15,322
$1,084.90
19%
65%
15%
$1,529,424
/
AYSSA
$52,738
265,235
89,789
$355,024
41.15%
144,594.04
0.00
9,146
3,096
$12,242
41.15%
4,986.07
0.00
1,492.76
0.00
0.00
0.00
$146,087
51.48
0.00
0.00
0.00
$5,038
0.00
5.71%
0.31%
0.59%
TOTAL
Aporte de los contenidos metalicos en el Cc de Zinc %
Zinc
Plata
75%
25%
75%
25%
$208,937
20,880
$1,738,361
$83.25
$7,205
720
$59,943
$83.25
VALOR TN DE PB/AG
$3,753.131
$3,752.989
$758.621
$758.600
VALOR TN DE ZN
PRECIOS DE METALES
Plata
Oro
Plomo
Zinc
13.50
670.00
2472.00
2237.00
US $/Oz Ag
US $/Oz Au
US $/TM Pb
US $/TM Zn
TONELAJES
Mineral de Cabeza TMS
Mineral de Cabeza TCS
Conc . Pb TMS
Conc . Zn TMS
20880.000
23009.760
409.554
276.801
407.506
275.417
DE LAS VALORIZACIONES
Valorizacion Pb Ag DOE RUN
Valorizacion Zn CORMIN
US$
US$
1,529,424
208,937
Valores en el Concentrado de Pb
Plomo
Plata
Oro
Total
US$
US$
US$
US$
383,097
1,288,247
302,411
1,973,756
Valores en el Concentrado de Zn
Zinc
Ag
Au
No pagable
Total
US$
US$
US$
US$
265,235
89,789
0
355,024
CASTIGOS Y PENALIDADES
Concentrado Pb Ag
Maquila
$625
US$
Esc.Base
$3,000
US$
Penalidades
Zn
10.00%
US$
As
0.31%
US$
Sb
0.59%
US$
Hg
79 ppm
US$
Refinacion
Ag
$2.00
US$
Au
$7.00
US$
Total Pb
US$
1,090.368 US$/TM Conc. de Pb
Concentrado de Zn
Maquila
$525.00
US$
Esc.Base
$2,500.00
US$
Penalidades
Si O2
5.71%
US$
As
0.31%
US$
Sb
0.59%
US$
Fe
Total Zn
US$
530.420 US$/TM Conc. de Zn
Total
US$
1,620.788 US$/TM Concentrado
254,691
0
3,953
0
0
0
182,555
3,132
444,332
144,594
0
1,493
0
0
146,087
590,419
Ley
Conc.
Pb
235.78
1.156
41.03
14.85
Oz Ag
Oz Au
% Pb
% Zn
Conc.Pb
Conc.Zn
$/TM
2,449.62
575.04
728.47
0.00
3,753
$/TM
191.86
0.00
0.00
566.76
759
Zn
27.65
0.135
1.25
51.05
V. Bruto $/TM CC
Pb
Zn
Total
$/TM
$/TM
$/TM
3161.30
326.01 3487.31
742.10
0.00
742.10
940.10
0.00
940.10
0.00
963.03
963.03
4843.50
1289.04 6132.54
Distrib
%
Pb
65%
15%
19%
0%
100%
Zn
25%
0%
0%
75%
100%
Castigos y Maquila
Pb
Zn
Total
$/TM
$/TM
$/TM
711.67
134.15
845.82
167.06
0.00
167.06
211.64
0.00
211.64
0.00
396.27
396.27
1090.37
530.42
#####
Valores Unitarios
$/Oz
7.36
295.34
$/1%
14.22
5.54
(Valores de punto)