BM 2016 CMC - Bulk

B A L A N C E M E T A L U R G I C O - TRATAMIENTO DE MINERAL BULK
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: ENERO AO: 2016
PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PRODUCTO H2O Ratio T.M.S.
zAg GrAu %Pb %Zn %Cu Oz Ag Gr Au TM.Pb TM.Zn TM.Cu Ag Au Pb Zn Cu
Alimentacion 5.94 28,640.000 2.56 0.20 0.08 0.15 0.04 73330 5851 22.23 43.68 11.83 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.42 68.98 415.179 132.69 11.03 3.85 5.80 0.71 55092 4578 16.00 24.06 2.93 75.13 78.24 71.96 55.08 24.81
Relave 28,224.821 0.65 0.05 0.02 0.07 0.03 18238 1273 6.2 19.62 8.89 24.87 21.76 28.04 44.92 75.19
Contenido Fino Recuperado 55092 4578 16.00 % RECUPERACION TOTAL
75.13 78.24 71.96
PR OD U C C ION A LA F E C HA

Alimentacion 5.94 28,640.000 2.56 0.20 0.08 0.15 0.04 73330 5851 22.23 43.68 11.83 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.42 68.98 415.179 132.69 11.03 3.85 5.80 0.71 55092 4578 16.00 24.06 2.93 75.13 78.24 71.96 55.08 24.81
Relave 28,224.821 0.65 0.05 0.02 0.07 0.03 18238 1273 6.2 19.62 8.89 24.87 21.76 28.04 44.92 75.19
75.13 78.24 71.96
Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

VALORIZACION DE CONCENTRADOS
Ag (US$ Oz) $14.00 V.Neto RCc V.U. US$/TM
Au (US$/Oz) $1,060.00 Ag Oz $1,371 $19.87 7.76 Valor Neto Cc. Pb. US$ $673,858 $1,623
Pb (US$/TM) $1,600.00 Au Gr $252 $3.66 17.89

Valor Neto Total US$ $673,858 $1,623
Valor del Mineral Pb % $0 $0.00 0.00
$23.53
US$ / TM Total $1,623 Valor del Mineral US$/TM $23.53
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: FEBRERO AO: 2016

Alimentacion 7.74 25,985.000 1.72 0.17 0.10 0.15 0.04 44805 4332 26.47 38.72 10.49 100.00 100.00 100.00 100.00 100.00
Conc. Pb 14.50 60.15 431.982 76.59 7.50 4.88 5.15 0.57 33085 3242 21.08 22.24 2.44 73.84 74.84 79.65 57.43 23.27
Relave 25,553.018 0.46 0.04 0.02 0.06 0.03 11720 1090 5.4 16.48 8.05 26.16 25.16 20.35 42.57 76.73
73.84 74.84 79.65

Alimentacion 6.81 54,625.000 2.16 0.19 0.09 0.15 0.04 118135 10183 48.70 82.40 22.32 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.45 64.48 847.161 104.09 9.23 4.38 5.46 0.63 88177 7820 37.08 46.30 5.38 74.64 76.79 76.14 56.19 24.09
Relave 53,777.839 0.56 0.04 0.02 0.07 0.03 29958 2363 11.6 36.10 16.94 25.36 23.21 23.86 43.81 75.91
74.64 76.79 76.14

Au (US$/Oz) $1,259.10 Ag Oz $808 $13.43 7.79 Valor Neto Cc. Pb. US$ $424,298 $982
Pb (US$/TM) $1,857.39 Au Gr $174 $2.89 17.36

Valor Neto Total US$ $424,298 $982
$16.33
US$ / TM Total $982 Valor del Mineral US$/TM $16.33
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: MARZO AO: 2016

Alimentacion 7.89 25,044.000 2.20 0.18 0.07 0.19 0.04 55082 4578 16.58 47.66 9.53 100.00 100.00 100.00 100.00 100.00
Conc. Pb 18.59 70.23 356.603 114.67 8.09 2.87 6.11 0.49 40892 2887 10.23 21.81 1.75 74.24 63.06 61.68 45.76 18.36
Relave 24,687.397 0.57 0.07 0.03 0.10 0.03 14190 1691 6.4 25.85 7.78 25.76 36.94 38.32 54.24 81.64
74.24 63.06 61.68

Alimentacion 7.15 79,669.000 2.17 0.19 0.08 0.16 0.04 173217 14760 65.28 130.06 31.85 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.41 66.18 1,203.764 107.22 8.89 3.93 5.66 0.59 129069 10706 47.31 68.10 7.13 74.51 72.53 72.47 52.36 22.37
Relave 78,465.236 0.56 0.05 0.02 0.08 0.03 44148 4054 18.0 61.95 24.72 25.49 27.47 27.53 47.64 77.63
74.51 72.53 72.47

Pb (US$/TM) $1,684.77 Au Gr $199 $2.83 15.51

$20.89
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: ABRIL AO: 2016

Alimentacion 7.04 15,322.000 1.56 0.19 0.08 0.21 0.04 23837 2913 12.16 32.27 6.61 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.99 97.82 156.634 104.63 7.89 4.41 5.23 1.17 16389 1235 6.90 8.19 1.83 68.76 42.41 56.74 25.39 27.73
Relave 15,165.366 0.49 0.11 0.03 0.16 0.03 7448 1677 5.3 24.07 4.78 31.24 57.59 43.26 74.61 72.27
68.76 42.41 56.74

Alimentacion 7.13 94,991.000 2.07 0.19 0.08 0.17 0.04 197054 17673 77.44 162.32 38.46 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.36 69.83 1,360.398 106.92 8.78 3.98 5.61 0.66 145459 11942 54.21 76.29 8.96 73.82 67.57 70.00 47.00 23.30
Relave 93,630.602 0.55 0.06 0.02 0.09 0.03 51595 5731 23.2 86.03 29.50 26.18 32.43 30.00 53.00 76.70
73.82 67.57 70.00

Pb (US$/TM) $1,778.00 Au Gr $200 $2.05 10.78

$14.94
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: MAYO AO: 2016

Alimentacion 7.04 18,916.000 2.07 0.25 0.20 0.35 0.05 39105 4770 36.92 65.46 10.32 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.99 71.89 263.128 108.09 11.22 8.90 12.85 1.69 28442 2953 23.42 33.81 4.44 72.73 61.90 63.45 51.65 43.02
Relave 18,652.872 0.57 0.10 0.07 0.17 0.03 10663 1817 13.5 31.65 5.88 27.27 38.10 36.55 48.35 56.98
72.73 61.90 63.45
PR O D U C C I O N A LA F E C HA

Alimentacion 7.12 113,907.000 2.07 0.20 0.10 0.20 0.04 236159 22443 114.36 227.78 48.78 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.30 70.16 1,623.526 107.11 9.17 4.78 6.78 0.83 173901 14895 77.63 110.11 13.40 73.64 66.37 67.88 48.34 27.47
Relave 112,283.474 0.55 0.07 0.03 0.10 0.03 62258 7548 36.7 117.67 35.38 26.36 33.63 32.12 51.66 72.53
73.64 66.37 67.88

Pb (US$/TM) $1,709.46 Au Gr $296 $4.12 16.33

$21.94
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: JUNIO AO: 2016

Alimentacion 6.76 21,808.000 2.07 0.18 0.22 0.26 0.08 45126 3870 47.97 57.64 17.28 100.00 100.00 100.00 100.00 100.00
Conc. Pb 20.26 73.80 295.503 105.30 8.73 10.79 11.98 3.55 31115 2579 31.88 35.41 10.50 68.95 66.64 66.46 61.43 60.78
Relave 21,512.497 0.65 0.06 0.07 0.10 0.03 14010 1291 16.1 22.24 6.78 31.05 33.36 33.54 38.57 39.22
68.95 66.64 66.46

Alimentacion 7.06 135,715.000 2.07 0.19 0.12 0.21 0.05 281284 26313 162.33 285.42 66.06 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.94 70.72 1,919.029 106.83 9.11 5.71 7.58 1.25 205016 17473 109.51 145.52 23.90 72.89 66.41 67.46 50.98 36.18
Relave 133,795.971 0.57 0.07 0.04 0.10 0.03 76268 8839 52.8 139.91 42.16 27.11 33.59 32.54 49.02 63.82
72.89 66.41 67.46

Pb (US$/TM) $1,800.00 Au Gr $233 $3.16 17.82

$23.90
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: JULIO AO: 2016

Alimentacion 7.37 21,209.000 2.22 0.20 0.30 0.31 0.10 47042 4236 63.86 66.47 21.20 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.22 53.81 394.154 81.91 6.06 8.81 11.31 3.71 32284 2390 34.71 44.56 14.64 68.63 56.41 54.35 67.04 69.06
Relave 20,814.846 0.71 0.09 0.14 0.11 0.03 14758 1846 29.2 21.91 6.56 31.37 43.59 45.65 32.96 30.94
68.63 56.41 54.35
|
Alimentacion 7.10 156,924.000 2.09 0.19 0.14 0.22 0.06 328327 30549 226.19 351.90 87.25 100.00 100.00 100.00 100.00 100.00
Conc. Pb 16.82 67.84 2,313.183 102.59 8.59 6.23 8.22 1.67 237301 19863 144.22 190.08 38.54 72.28 65.02 63.76 54.02 44.17
Relave 154,610.817 0.59 0.07 0.05 0.10 0.03 91026 10686 82.0 161.82 48.72 27.72 34.98 36.24 45.98 55.83
72.28 65.02 63.76

Pb (US$/TM) $1,802.00 Au Gr $233 $4.34 21.72

$25.13
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: AGOSTO AO: 2016

Alimentacion 6.57 27,592.000 2.95 0.28 0.31 0.55 0.20 81377 7839 84.37 150.39 55.37 100.00 100.00 100.00 100.00 100.00
Conc. Pb 12.55 36.93 747.200 83.62 7.32 6.72 10.16 6.28 62484 5466 50.21 75.90 46.91 76.78 69.73 59.50 50.47 84.72
Relave 26,844.800 0.70 0.09 0.13 0.28 0.03 18893 2373 34.2 74.50 8.46 23.22 30.27 40.50 49.53 15.28
76.78 69.73 59.50
|
Alimentacion 7.02 184,516.000 2.22 0.21 0.17 0.27 0.08 409704 38388 310.56 502.29 142.62 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.81 60.29 3,060.383 97.96 8.28 6.35 8.69 2.79 299785 25329 194.43 265.98 85.45 73.17 65.98 62.61 52.95 59.91
Relave 181,455.617 0.61 0.07 0.06 0.13 0.03 109920 13059 116.1 236.31 57.17 26.83 34.02 37.39 47.05 40.09
73.17 65.98 62.61

Au (US$/Oz) $1,320.00 Ag Oz $1,447 $39.18 13.29 Valor Neto Cc. Pb. US$ $1,054,178 $1,411
Pb (US$/TM) $1,810.00 Au Gr $233 $6.32 22.25

Valor Neto Total US$ $1,054,178 $1,411
$38.21
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: SEPTIEMBRE AO: 2016

Alimentacion 5.76 31,243.000 2.30 0.26 0.17 0.39 0.19 71905 8021 52.63 122.07 59.61 100.00 100.00 100.00 100.00 100.00
Conc. Pb 13.64 39.22 796.630 66.62 6.75 3.79 6.02 6.28 53074 5381 30.19 47.97 50.02 73.81 67.08 57.36 39.30 83.91
Relave 30,446.370 0.62 0.09 0.07 0.24 0.03 18831 2640 22.4 74.10 9.59 26.19 32.92 42.64 60.70 16.09
73.81 67.08 57.36
|
Alimentacion 6.84 215,759.000 2.23 0.22 0.17 0.29 0.09 481610 46409 363.19 624.36 202.23 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.37 55.94 3,857.014 91.49 7.96 5.82 8.14 3.51 352859 30710 224.62 313.95 135.47 73.27 66.17 61.85 50.28 66.99
Relave 211,901.986 0.61 0.07 0.07 0.15 0.03 128751 15699 138.6 310.41 66.77 26.73 33.83 38.15 49.72 33.01
73.27 66.17 61.85

Au (US$/Oz) $1,300.00 Ag Oz $1,447 $36.89 16.03 Valor Neto Cc. Pb. US$ $788,365 $990
Pb (US$/TM) $1,800.00 Au Gr $233 $5.95 23.18

$25.23
UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: OCTUBRE AO: 2016

Alimentacion 6.36 33,034.000 1.37 0.17 0.17 0.25 0.05 45222 5546 55.95 83.48 17.88 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.81 78.20 422.427 69.80 6.53 5.79 8.45 1.80 29484 2759 24.46 35.69 7.61 65.20 49.75 43.71 42.75 42.54
Relave 32,611.573 0.48 0.09 0.10 0.15 0.03 15737 2787 31.5 47.79 10.28 34.80 50.25 56.29 57.25 57.46
65.20 49.75 43.71
|
Alimentacion 6.78 248,793.000 2.12 0.21 0.17 0.28 0.09 526831 51956 419.14 707.84 220.12 100.00 100.00 100.00 100.00 100.00
Conc. Pb 15.42 58.14 4,279.441 89.34 7.82 5.82 8.17 3.34 382343 33469 249.07 349.64 143.07 72.57 64.42 59.43 49.40 65.00
Relave 244,513.559 0.59 0.08 0.07 0.15 0.03 144488 18486 170.1 358.20 77.04 27.43 35.58 40.57 50.60 35.00
72.57 64.42 59.43

Au (US$/Oz) $1,269.00 Ag Oz $1,447 $18.50 13.52 Valor Neto Cc. Pb. US$ $405,055 $959
Pb (US$/TM) $1,750.00 Au Gr $233 $2.98 17.78

$12.26
RESUMEN EJECUTIVO PLANTA CONCENTRADORA "CAUDALOSA GRANDE"
MES: OCTUBRE
TRATAMIENTO DE MINERAL ARGENTIFERO
Ejec. Prog. Real Cumpl. Prog. Real

CASTROVIRREYNA
Ao 2015 Oct 16 Oct 16 % Acum Oct. Acum Oct.
TRATAMIENTO
Tonelaje Tratado (tms) 129,565 45,012 33,034 73% 345,312 248,793
LEYES DE CABEZA
Leyes de Ag (Oz/t) 1.51 2.50 1.37 55% 2.69 2.12
Leyes de Au (Gr/t) 0.107 0.18 0.17 93% 0.17 0.21
Leyes Pb % 0.14 0.25 0.17 68% 0.14 0.17
PRODUCCION DE CONCENTRADO
Concentrado Plomo (tms) 771 1,064 422 40% 6,641 4,279
FACTOR DE CONCENTRACION
Fc Cc Pb 32.83 42.29 78.20 54% 51.99 58.14
LEYES DE CONCENTRADO
Leyes de Ag Cc 169.82 76.83 69.80 91% 108.47 89.34
Leyes de Au Cc 11.410 8.65 6.53 76% 7.49 7.82
Leyes % Pb Cc 14.16 8.58 5.79 67% 5.22 5.82
RECUPERACION METALURGICA
Recup. Ag (%) 66.71 72.66 65.20 90% 77.51 72.57
Recup. Au (%) 63.66 113.62 49.75 44% 82.71 64.42
Recup. Pb (%) 59.73 88.40 43.71 49% 73.92 59.43
CONTENIDO FINO
Finos Ag (Oz) 130,927 81,767 29,484 36% 720,372 382,343
Finos Au (Gr) 8,797 9,206 2,759 30% 49,718 33,469
VALOR ECONOMICO DEL MINERAL
Valor del Mineral (US$/TM) 14.47 12.26 85% 25.91 22.38

A GRANDE"
GENTIFERO
Cumpl.
%
72%
79%
120%
124%
64%
89%
82%
104%
112%
94%
6641%
80%
53%
67%
86%
VALORIZACION DE CONCENTRADOS POLIMETALICOS
MES ENE FEB

TRATAMIENTO PLANTA 28640.00 25985.00
TMS DE CONCENTRADO
Conc Pb TMS 415.18 431.98
PESO SECO CONC Pb
Peso Neto TMS 415.18 431.98
Peso Neto Seco 0.30% 413.93 430.69
Ratio de Concentracion Cc de Bulk 68.98 60.15
LEYES DE CONCENTRADO DE PLOMO
Ag Oz/TM 132.69 76.59
Au Oz/TM 0.354 0.241
Pb % 3.85 4.88
Zn : % 5.80 5.15
TC TM
OZ GR
COTIZACIONES
Plata : US $ Onz 14.00 15.51
Oro US $ Onz 1060.00 1259.10
Plomo : US$ TM 1600.00 1857.39
VALORIZACION CONCENTRADO DE PLOMO
Ag: Oz/TM DM 1.61 Oz Onz/TM 126.06 72.76
95% (DM = 50,00 Gr/TM) 52180.10 31336.73
$730,521.41 $486,032.74
Au: Oz/TM x DM 0.048 Onz/TM 0.306 0.193
95% (DM = 1,50 Gr/TM) 126.78 83.15
$134,383.26 $104,692.45
Pb: DM 3.00 % 0.00 0.00
95.00% (DM = 3 Und) 0.00 0.00
US$/TM x US$ $0.00 $0.00
TOTAL US$ $864,905 $590,725
Valorizacion con deducc 22.09% 28.17%
Valor de la Plata US$ $1,371 $808
Valor del Oro US$ $252 $174
Valor del Plomo US$ $0 $0
DEDUCCIONES CONCENTRADO DE PLOMO
Maquila US$ 270.00 269.00 111761.94 116285.34
Escalador Base TM x
Pb: 0.10 $1,800 US $/Oz 0.00 2471.71
Penalidades
As : 1.00% 0.80% 0.00 0.00
(US $1.00 x C/. 0.10%) US $/TM
Sb : 1.00% 0.80% 0.00 0.00
(US $1.00 x C/. 0.10%) US $/TM
Zn : 10.00 0.00 0.00
(US $1.00 x C/. 0.10%) US $/TM
Gastos de Refinacion
Plata $1.50 $1.00 78270.15 47005.10
Oro $8.00 1014.21 665.19
TOTAL DEDUCCIONES US $ $191,046 $166,427
APORTE ECONOMICO POR TIPO DE METAL
Valor de la Plata US$ $1,371 $808
Valor del Oro US$ $252 $174
Valor del Plomo US$ $0 $0
VALOR POR 1 TMNS CONC PLOMO US $ $1,623 $982
VALOR TOTAL CONC. PLOMO
$673,858 $424,298
US $
VALOR TOTAL PRODUCIDO US$ $673,858 $424,298
VALOR DEL MINERAL US$/TM $23.53 $16.33
MAR ABR MAY JUN JUL
25044.00 15322.00 18916.00 21808.00 21209.00
356.60 156.63 263.13 295.50 394.15
356.60 156.63 263.13 295.50 394.15

355.53 156.16 262.34 294.62 392.97
70.23 97.82 71.89 73.80 53.81
114.67 104.63 108.09 105.30 81.91

0.260 0.254 0.361 0.281 0.195
2.87 4.41 8.90 10.79 8.81
6.11 5.23 12.85 11.98 11.31
15.13 16.38 15.93 18.00 20.00

1220.00 1260.00 1209.60 1250.00 1300.00
1684.77 1778.00 1709.46 1800.00 1802.00
108.94 99.40 102.69 100.03 77.81

38731.20 15523.01 26939.22 29470.94 30578.02
$586,003.08 $254,189.32 $429,141.82 $530,476.84 $611,560.43
0.212 0.205 0.313 0.232 0.147
75.38 32.07 82.00 68.45 57.65
$91,966.22 $40,404.46 $99,187.27 $85,566.55 $74,947.34
0.00 0.00 0.00 5.79 0.00
0.00 0.00 0.00 17.06 0.00
$0.00 $0.00 $0.00 $30,699.24 $0.00
$677,969 $294,594 $528,329 $646,743 $686,508
22.82% 22.30% 21.46% 19.40% 22.36%
$1,268 $1,261 $1,281 $1,447 $1,205
$199 $200 $296 $233 $148
$0 $0 $0 $84 $0
95993.89 42164.31 70831.50 79546.50 106102.36
0.00 0.00 0.00 0.00 78.59
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 1495.25 1168.36 1026.55
58096.80 23284.52 40408.83 44206.40 45867.03

603.06 256.54 656.00 547.63 461.21
$154,694 $65,705 $113,392 $125,469 $153,536
$1,268 $1,261 $1,281 $1,447 $1,205

$199 $200 $296 $233 $148
$0 $0 $0 $84 $0
$1,467 $1,461 $1,577 $1,764 $1,352
$523,276 $228,888 $414,937 $521,274 $532,972
$523,276 $228,888 $414,937 $521,274 $532,972

$20.89 $14.94 $21.94 $23.90 $25.13
AGO SET OCT
27592.00 31243.00 33034.00
747.20 796.63 422.43
747.20 796.63 422.43

744.96 794.24 421.16
36.93 39.22 78.20
83.62 66.62 69.80

0.235 0.217 0.210
6.72 3.79 5.79
10.16 6.02 8.45
19.64 18.00 17.00

1320.00 1300.00 1269.00
1810.00 1800.00 1750.00
79.44 63.29 66.31

59181.83 50269.34 27926.01
$1,162,331.09 $904,848.18 $474,742.15
0.187 0.169 0.162
139.28 134.18 68.13
$183,852.25 $174,439.23 $86,460.42
0.00 0.00 0.00
0.00 0.00 0.00
$0.00 $0.00 $0.00
$1,346,183 $1,079,287 $561,203
21.69% 26.96% 27.82%
$1,218 $830 $811
$193 $160 $148
$0 $0 $0
201138.69 214444.95 113713.23
744.96 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
234.72 0.00 0.00
88772.74 75404.02 41889.01

1114.26 1073.47 545.06
$292,005 $290,922 $156,147
$1,218 $830 $811

$193 $160 $148
$0 $0 $0
$1,411 $990 $959
$1,054,178 $788,365 $405,055
$1,054,178 $788,365 $405,055

$38.21 $25.23 $12.26
CORPORACION MINERA CASTROVIRREYNA S.A.
Planta Concentradora Jose Picasso Perata
Unidad Caudalosa Grande
RESUMEN METALURGICO AO 2016 -
LEYES CONTENIDO
MES PRODUCTO T.M.S.
OzAg/TM GrAu/TM % Pb % Zn % Cu Oz Ag
Mineral Tratado 28640.00 2.56 0.20 0.08 0.15 0.04 73330
ENE Conc. Plomo 415.18 132.69 11.03 3.85 5.80 0.71 55092
Relaves 28224.82 0.65 0.05 0.02 0.07 0.03 18238
Recuperacion Total Ene 75.13
Mineral Tratado 25985.00 1.72 0.17 0.10 0.15 0.04 44805
FEB Conc. Plomo 431.98 76.59 7.50 4.88 5.15 0.57 33085
Relaves 25553.02 0.46 0.04 0.02 0.06 0.03 11720
Recuperacion Total Feb 73.84
Mineral Tratado 25044.00 2.20 0.18 0.07 0.19 0.04 55082
MAR Conc. Plomo 356.60 114.67 8.09 2.87 6.11 0.49 40892
Relaves 24687.40 0.57 0.07 0.03 0.10 0.03 14190
Recuperacion Total Mar 74.24
Mineral Tratado 15322.00 1.56 0.19 0.08 0.21 0.04 23837
ABR Conc. Plomo 156.63 104.63 7.89 4.41 5.23 1.17 16389
Relaves 15165.37 0.49 0.11 0.03 0.16 0.03 7448
Recuperacion Total Abr 68.76
Mineral Tratado 18916.00 2.07 0.25 0.20 0.35 0.05 39105
MAY Conc. Plomo 263.13 108.09 11.22 8.90 12.85 1.69 28442
Relaves 18652.87 0.57 0.10 0.07 0.17 0.03 10663
Recuperacion Total May 72.73
Mineral Tratado 21808.00 2.07 0.18 0.22 0.26 0.08 45126
JUN Conc. Plomo 295.50 105.30 8.73 10.79 11.98 3.55 31115
Relaves 21512.50 0.65 0.06 0.07 0.10 0.03 14010
Recuperacion Total Jun 68.95
Mineral Tratado 21209.00 2.22 0.20 0.30 0.31 0.10 47042
JUL Conc. Plomo 394.15 81.91 6.06 8.81 11.31 3.71 32284
Relaves 20814.85 0.71 0.09 0.14 0.11 0.03 14758
Recuperacion Total Jul 68.63
Mineral Tratado 27592.00 2.95 0.28 0.31 0.55 0.20 81377.37
AGO Conc. Plomo 747.20 83.62 7.32 6.72 10.16 6.28 62484.11
Relaves 26844.80 0.70 0.09 0.13 0.28 0.03 18893.26
Recuperacion Total Ago 76.78
Mineral Tratado 31243.00 2.30 0.26 0.17 0.39 0.19 71905.38
SET Conc. Plomo 796.63 66.62 6.75 3.79 6.02 6.28 53074.32
Relaves 30446.37 0.62 0.09 0.07 0.24 0.03 18831.06
Recuperacion Total Set 73.81
Mineral Tratado 33034.00 1.37 0.17 0.17 0.25 0.05 45221.63
OCT Conc. Plomo 422.43 69.80 6.53 5.79 8.45 1.80 29484.25
Relaves 32611.57 0.48 0.09 0.10 0.15 0.03 15737.38
Recuperacion Total Oct 65.20
Mineral Tratado
NOV Conc. Plomo
Relaves
Recuperacion Total Nov
Mineral Tratado
DIC Conc. Plomo
Relaves
Recuperacion Total Dic
Mineral Tratado 248793.00 2.12 0.21 0.17 0.28 0.09 526831
2015 Conc. Plomo 4279.44 89.34 7.82 5.82 8.17 3.34 382343
Relaves 244513.56 0.59 0.08 0.07 0.15 0.03 144488
Recuperacion Total 2015 72.57
CO AO 2016 - MINERAL BULK
CONTENIDO FINO
RESULTADOS ECONOMICOS US$
Gr Au T.M Pb T.M Zn T.M Cu
5851 22.23 43.68 11.83 $673,858
Valor Neto Cc.Pb US$
4578 16.00 24.06 2.93
1273 6.24 19.62 8.89 Valor del Mineral US$/TM $23.53
78.24 71.96
4332 26.47 38.72 10.49 $424,298
3242 21.08 22.24 2.44
74.84 79.65
4578 16.58 47.66 9.53 $523,276
2887 10.23 21.81 1.75
63.06 61.68
2913 12.16 32.27 6.61 $228,888
1235 6.90 8.19 1.83
42.41 56.74
4770 36.92 65.46 10.32 $414,937
2953 23.42 33.81 4.44
61.90 63.45
3870 47.97 57.64 17.28 $521,274
2579 31.88 35.41 10.50
66.64 66.46
4236 63.86 66.47 21.20 $532,972
2390 34.71 44.56 14.64
56.41 54.35
7838.99 84.37 150.39 55.37 $1,054,178
5465.99 50.21 75.90 46.91
2373.00 34.17 74.50 8.46 Valor del Mineral US$/TM $38.21
69.73 59.50
8021.39 52.63 122.07 59.61 $788,365
5381.10 30.19 47.97 50.02
67.08 57.36
5546.38 55.95 83.48 17.88 $405,055
2759.18 24.46 35.69 7.61
49.75 43.71
Valor del Mineral US$/TM

Valor del Mineral US$/TM
51956 419.14 707.84 220.12 $5,043,826
33469 249.07 349.64 143.07 $0
64.42 59.43
ENERO ACUMULADO
DESCRIPCION Prog Ejec Prog Ejec
Tonelaje Tratado (tms) 33,000 28,640 33,000 28,640
LEYES DE CABEZA
Leyes de Ag (Oz/t) 3.06 2.56 3.06 2.56
Leyes de Au (Gr/t) 0.162 0.204 0.162 0.204
Leyes Pb % 0.11 0.08 0.11 0.08
FACTOR DE CONCENTRACION
Fc Cc Pb 53.16 68.98 53.16 68.98
PRODUCCION DE CONCENTRADOS
Concentrado Plomo (tms) 620.811 415.179 620.811 415.179
LEYES DE CONCENTRADO
Leyes de Ag Cc 130.41 132.69 130.41 132.69
Leyes de Au Cc 8.541 11.03 8.541 11.026
Leyes % Pb Cc 4.04 3.85 4.04 3.85
RECUPERACIONES METALURGICAS
Recup. Ag (%) 80.13 75.13 80.13 75.13
Recup. Au (%) 99.18 78.24 99.18 78.24
Recup. Pb (%) 72.10 71.96 72.10 71.96
CONTENIDO FINO OBTENIDO
Finos Ag (Oz) 80960 55092 80960 55092
Finos Au (Gr) 5302 4578 5302 4578
RESULTADOS ECONOMICOS
Valor Neto de Venta $938,799 $673,858 $938,799 $673,858
Valor del Mineral (US$/TM) $28.45 $23.53 $28.45 $23.53
1 2 3 4 5
FEBRERO ACUMULADO MARZO ACUMULADO
Prog Ejec Prog Ejec Prog Ejec Prog Ejec
33,600 25,985 66,600 54,625 39,000 25,044 105,600 79,669
2.75 1.72 2.90 2.16 2.70 2.20 2.83 2.17
0.160 0.167 0.161 0.186 0.160 0.183 0.161 0.185
0.11 0.10 0.11 0.09 0.10 0.07 0.10 0.08
59.06 60.15 55.98 64.48 60.15 70.23 57.45 66.18
568.894 431.982 1,189.705 847.161 648.333 356.603 1,838.038 1,203.764
130.00 76.59 130.21 104.09 130.00 114.67 130.14 107.22
6.504 7.50 7.567 9.231 6.371 8.09 7.145 8.894
4.05 4.88 4.05 4.38 3.65 2.87 3.91 3.93
80.19 73.84 80.16 74.64 80.04 74.24 80.12 74.51
68.82 74.84 83.96 76.79 66.20 63.06 77.43 72.53
65.10 79.65 68.57 76.14 60.66 61.68 65.75 72.47
73956 33085 154916 88177 84283 40892 239200 129069
3700 3242 9002 7820 4131 2887 13133 10706
$818,441 $424,298 $1,757,240 $1,098,156 $1,023,835 $523,276 $2,781,075 $1,621,432
$24.36 $16.33 $26.38 $20.10 $26.25 $20.89 $26.34 $20.35
6 7 8 9 10 11 12 13
ABRIL ACUMULADO MAYO ACUMULADO
37,700 15,322 143,300 94,991 40,000 18,916 183,300 113,907
2.78 1.56 2.81 2.07 3.00 2.07 2.86 2.07
0.180 0.190 0.166 0.186 0.180 0.252 0.169 0.197
0.11 0.08 0.11 0.08 0.11 0.20 0.11 0.10
58.55 97.82 57.74 69.83 54.20 71.89 56.93 70.16
643.910 156.634 2,481.949 1,360.398 738.053 263.128 3,220.002 1,623.526
130.25 104.63 130.17 106.92 130.14 108.09 130.16 107.11
7.431 7.89 7.219 8.778 6.883 11.22 7.142 9.174
4.34 4.41 4.02 3.98 4.02 8.90 4.02 4.78
80.02 68.76 80.09 73.82 80.04 72.73 80.08 73.64
70.51 42.41 75.45 67.57 70.55 61.90 74.31 66.37
66.21 56.74 65.88 70.00 66.26 63.45 65.96 67.88
83869 16389 323069 145459 96050 28442 419119 173901
4785 1235 17918 11942 5080 2953 22998 14895
$1,044,986 $228,888 $3,826,061 $1,850,320 $1,369,582 $414,937 $5,195,643 $2,265,258
$27.72 $14.94 $26.70 $19.48 $34.24 $21.94 $28.35 $19.89
14 15 16 17 18 19 20 21
JUNIO ACUMULADO JULIO ACUMULADO
25,500 21,808 208,800 135,715 25,500 21,209 234,300 156,924
2.50 2.07 2.81 2.07 2.50 2.22 2.78 2.09
0.180 0.177 0.170 0.194 0.180 0.200 0.171 0.195
0.11 0.22 0.11 0.12 0.11 0.30 0.11 0.14
49.75 73.80 55.94 70.72 49.75 53.81 55.19 67.84
512.563 295.503 3,732.564 1,919.029 512.563 394.154 4,245.127 2,313.183
100.00 105.30 126.02 106.83 100.00 81.91 122.88 102.59
7.431 8.73 7.182 9.105 7.431 6.06 7.212 8.587
5.02 10.79 4.16 5.71 4.34 8.81 4.18 6.23
78.60 68.95 80.12 72.89 80.40 68.63 80.14 72.28
70.44 66.64 75.43 66.41 82.98 56.41 76.29 65.02
65.06 66.46 69.04 67.46 77.89 54.35 70.04 63.76
51256 31115 470375 205016 51256 32284 521632 237301
3809 2579 26807 17473 3809 2390 30615 19863
$867,267 $521,274 $6,062,909 $2,786,531 $682,115 $532,972 $6,745,024 $3,319,503
$34.01 $23.90 $29.04 $20.53 $26.75 $25.13 $28.79 $21.15
22 23 24 25 26 27 28 29
AGOSTO ACUMULADO SETIEMBRE ACUMULADO
33,000 27,592 267,300 184,516 33,000 31,243 300,300 215,759
2.41 2.95 2.73 2.22 2.62 2.30 2.72 2.23
0.180 0.284 0.172 0.208 0.180 0.257 0.173 0.215
0.20 0.31 0.12 0.17 0.11 0.17 0.12 0.17
56.99 36.93 55.41 60.29 43.83 39.22 53.85 55.94
579.028 747.200 4,824.156 3,060.383 752.852 796.630 5,577.007 3,857.014
85.00 83.62 118.33 97.96 90.00 66.62 114.51 91.49
7.431 7.32 7.238 8.276 7.431 6.75 7.264 7.962
7.80 6.72 4.61 6.35 4.34 3.79 4.58 5.82
75.64 76.78 78.16 73.17 78.37 73.81 78.18 73.27
88.53 69.73 75.80 65.98 94.18 67.08 77.90 66.17
83.64 59.50 69.70 62.61 88.40 57.36 71.64 61.85
49217 62484 570849 299785 67757 53074 638606 352859
4303 5466 34918 25329 5594 5381 40513 30710
$651,284 $1,054,178 $7,396,309 $4,373,681 $898,496 $788,365 $8,294,804 $5,162,046
$19.74 $38.21 $27.67 $23.70 $27.23 $25.23 $27.62 $23.93
30 31 32 33 34 35 36 37
OCTUBRE ACUMULADO NOVIEMBRE ACUMULADO
45,012 33,034 345,312 248,793 345,312 248,793
2.50 1.37 2.69 2.12 2.69 2.12
0.180 0.168 0.174 0.209 0.174 0.209
0.25 0.17 0.14 0.17 0.14 0.17
42.29 78.20 51.99 58.14 51.99 58.14
1,064.253 422.427 6,641.261 4,279.441 6,641.261 4,279.441
76.83 69.80 108.47 89.34 108.47 89.34
8.650 6.53 7.486 7.821 7.486 7.821
8.58 5.79 5.22 5.82 5.22 5.82
72.66 65.20 77.51 72.57 77.51 72.57
113.62 49.75 82.71 64.42 82.71 64.42
88.40 43.71 73.92 59.43 73.92 59.43
81767 29484 720372 382343 720372 382343
9206 2759 49718 33469 49718 33469
$651,284 $405,055 $8,946,089 $5,567,102 $8,946,089 $5,567,102
$14.47 $12.26 $25.91 $22.38 $25.91 $22.38
38 39 40 41 42 43 44 45
DICIEMBRE ACUM ANUAL
Prog Ejec Prog Ejec
345,312 248,793
2.69 2.12
0.174 0.209
0.14 0.17
51.99 58.14
6,641.261 4,279.441
108.47 89.34
7.486 7.821
5.22 5.82
77.51 72.57
82.71 64.42
73.92 59.43
720372 382343
49718 33469
$8,946,089 $5,567,102
$25.91 $22.38
46 47 48 49

BM 2016 CMC - Bulk

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

BM 2016 CMC - Bulk

Cargado por

Copyright:

Formatos disponibles

B A L A N C E M E T A L U R G I C O - TRATAMIENTO DE MINERAL BULK

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: ENERO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,600.00 Au Gr $252 $3.66 17.89

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: FEBRERO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,857.39 Au Gr $174 $2.89 17.36

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: MARZO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,684.77 Au Gr $199 $2.83 15.51

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: ABRIL AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,778.00 Au Gr $200 $2.05 10.78

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: MAYO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,709.46 Au Gr $296 $4.12 16.33

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: JUNIO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,800.00 Au Gr $233 $3.16 17.82

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: JULIO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,802.00 Au Gr $233 $4.34 21.72

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: AGOSTO AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,810.00 Au Gr $233 $6.32 22.25

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: SEPTIEMBRE AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,800.00 Au Gr $233 $5.95 23.18

UNIDAD OPERATIVA: CAUDALOSA GRANDE MES: OCTUBRE AO: 2016

PROMEDIO DE ENSAYES CONT.FINO ACUMULADO % DISTRIBUCION

Precios Promedios del Mes CALCULO DE VALORES UNITARIOS

Pb (US$/TM) $1,750.00 Au Gr $233 $2.98 17.78

Ejec. Prog. Real Cumpl. Prog. Real

Tonelaje Tratado (tms) 129,565 45,012 33,034 73% 345,312 248,793

Leyes de Ag (Oz/t) 1.51 2.50 1.37 55% 2.69 2.12

Leyes de Au (Gr/t) 0.107 0.18 0.17 93% 0.17 0.21

Leyes Pb % 0.14 0.25 0.17 68% 0.14 0.17

Concentrado Plomo (tms) 771 1,064 422 40% 6,641 4,279

Fc Cc Pb 32.83 42.29 78.20 54% 51.99 58.14

Leyes de Ag Cc 169.82 76.83 69.80 91% 108.47 89.34

Leyes de Au Cc 11.410 8.65 6.53 76% 7.49 7.82

Leyes % Pb Cc 14.16 8.58 5.79 67% 5.22 5.82

Recup. Ag (%) 66.71 72.66 65.20 90% 77.51 72.57

Recup. Au (%) 63.66 113.62 49.75 44% 82.71 64.42

Recup. Pb (%) 59.73 88.40 43.71 49% 73.92 59.43

Finos Ag (Oz) 130,927 81,767 29,484 36% 720,372 382,343

Finos Au (Gr) 8,797 9,206 2,759 30% 49,718 33,469

VALOR ECONOMICO DEL MINERAL