Documentos de Académico
Documentos de Profesional
Documentos de Cultura
35 31 28 31 30 31 30 31 31 30 31 30 31
Produccion de TMS Mes 4350 4200 4500 4760 4930 4760 5100 4930 4930 4930 4930 4930
Cant de Au (Kg) Mes 31.41 30.08 32.11 33.33 32.83 33.15 33.48 34.38 34.00 33.21 33.67 33.30
Ley Promedio Au(g/t) 7.60 7.54 7.51 7.37 7.01 7.33 6.91 7.34 7.26 7.09 7.19 7.11
Total ingreso por Venta de (Au) 4,103,325 3,930,553 4,194,551 4,354,191 4,289,414 4,330,559 4,374,025 4,491,341 4,442,389 4,338,366 4,399,556 4,350,604
ADMINISTRACION CONCEPTO DE COSTO Can COSTO TOTAL Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19
Total Costo Operativo Comedor 182,099 182,099 185,099 182,099 182,099 186,099 182,099 182,099 183,599 182,099 189,099 182,099
Total Costo + Inversion Comedor 197,099 182,099 200,349 197,349 185,099 189,099 197,099 186,899 193,499 191,999 189,099 182,099
TOTAL COSTO OPERATIVO - ALMACEN 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738
TOTAL COSTO + INERVIOS ALAMCEN 44,238 44,238 22,538 49,238 13,738 13,738 13,738 13,738 13,738 13,738 13,738 13,738
PLANTA
Compra de equipos Proyecto Sección Chancado1 (30%) 82,500.00 82,500
Montaje de Equipos y Culminación de Proyecto Sección
1 Chancado
112,200.00 112,200
Mejoramiento Área Acopio de Mineral 1 33,000.00 33,000
Recrecimiento Relavera N° 2 (30%) 1 33,000.00 33,000
Recrecimiento Relavera N° 2 (30%) 1 33,000.00 33,000
Recrecimiento Relavera N° 2 (40%) 1 66,000.00 66,000
Espesador de 30' de diámetro 1 132,000.00 132,000
Bomba de Peristáltica de 3" 1 33,000.00 33,000
Tanque de Lixiviación 20' x 20' 1 99,000.00 49,500 49,500
Total Inversion e implementacion de Activo Fijos 181,500 181,500 145,200 33,000 33,000 66,000 - 132,000 - 33,000 49,500 49,500
TOTAL COSTO (OPERATIVO + INVERSION) PLANTA 373,576 373,576 337,276 204,239 204,239 237,239 171,239 303,239 171,239 204,239 220,739 220,739
COSTO OPERATIVO BIENESTAR SOCIAL
PLANILLA CARGA LABORAL 4,865 4,865 4,865 4,865 4,865 4,865 4,865 4,865 4,865 4,865 4,865 4,865
GASTOS MATERIALES OFICINA- OTROS INSUMOS 117 117 117 117 117 117 117 117 117 117 117 117
TOTAL COSTOS DIRECTOS DE BIENESTAR SOCIAL 4,982 4,982 4,982 4,982 4,982 4,982 4,982 4,982 4,982 4,982 4,982 4,982
CELEBRACION DE ONOMASTICOS 1,755 1,755 1,755 1,755 1,755 1,755 1,755 1,755 1,755 1,755 1,755 257
LONCHES NOCTURNOS 3,850 3,850 3,850 3,850 3,850 3,850 3,850 3,850 3,850 3,850 3,850 3,850
VIVIENDA SALUDABLE- LAVADO DE FRAZADAS 8,500 8,500 8,500 8,500
APOYOS SOCIALES A LA POBLACION ALEDAÑAS 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
APOYO SOCIAL - CENTROS EDUCATIVOS ALEDAÑOS 3,500 3,500 3,500 3,500 3,500 3,500 3,500 3,500 3,500 3,500
DÍA DEL TRABAJO UNIDAD MINERA MACDESA 50,000
DÍA DEL PADRE COLABORADORES UNDIAD MINERA 3,600
FIESTAS PATRIAS UNIDAD MINERA 3,500
NAVIDAD UNIDAD MINERA Y COMUNIDAD 37,000
COMPRA DE COLCHONES- MACDESA MAGNIFICOS 10,000 10,000 10,000 10,000 10,000 10,000
COMPRA DE CORTINAS MACDESA MAGNIFICOS 5,500 5,500
COMPRA DE LOKER- MACDESA MAGNIFICOS 4,200 4,200 4,200 4,200
COMPRA DE SABANAS Y FRAZADAS MACDESA MAGNIFICOS 4,500 4,500 4,500
COMPRA DE VENTILADORES MACDESA MAGNIFICOS 7,000 7,000
ATENCION PERSONAL - UTILES DE ASEO 2,536 2,536 2,536 2,536 2,536 2,536 2,536 2,536 2,536 2,536 2,536 2,536
TOTAL COSTOS OPERATIVOS BIENESTAR SOCIAL 151,123 31,123 29,123 40,323 83,623 31,223 40,823 27,623 33,623 30,323 19,123 57,325
PLANILLA CON CARGA LABORAL 18,812 18,812 18,812 18,812 18,812 18,812 18,812 18,812 18,812 18,812 18,812 18,812
TOTAL COSTO OPERATIVO 2019 1,160,366 1,150,231 1,137,405 1,188,080 1,219,432 1,178,154 1,197,823 1,173,095 1,166,477 1,184,667 1,174,641 1,166,483
COSTO OPERATIVO MINA
POZA DE BOMBEO 981.55 9,816
RAMPA 440 1206.37 144,764 144,764 144,764 144,764 144,764
VE-07 (Rampa) 981.55 14,723 14,723 14,723 14,723 14,723
Cimbra Metalica 4 x 4 202.04 2,424 2,424 2,424 2,424 2,424
Vueltas de cribing 32.42 1,913 1,913 1,913 1,913 1,913
Perno y malla 18.58 6,373 6,373 6,373 6,373 6,373
Extraccion de desmonte Rp 10.31 10,845 10,845 10,845 11,309 10,845 - - - -
Tareas cta cia por servicios diversos (Promedio88.4
2018) 43,000 43,000 43,000 43,000 43,000
Construccion de toldos en Rampa 2 15000 100,500 50,250 50,250
Compra de Scooptram 4 YD3 1 480,000 1,608,000 - - 67,000 67,000 67,000 67,000 67,000 67,000 67,000
Compra de Scooptram 2.5 YD3 1 340,000 1,139,000 - - 47,458 47,458 47,458 47,458 47,458 47,458 47,458
Winches 10 HP 6 3,873 23,241 7,747 7,747 7,747
Winches 15HP 4 7,873 31,490 - - 15,980 15,980
Total equipos de arrastre (winches) - 7,747 - 7,747 - 7,747 15,980 15,980 - - - - -
Palas Neumaticas 1 60,300 60,300 - - 60,300
Carros mineros U35 10 6,700 67,000 - - 34,000 - 34,000
Total equipos de Limpieza y acarreo - - - - - - 60,300 34,000 - 34,000 -
Ventiladores 30000 CFM 2 46,900 93,800 47,600 - 47,600
Ventiladores 5000 CFM 2 25,125 50,250 - - 25,500 25,500
TOTAL COSTO DE INVERSION MINA 337,386 274,293 239,536 234,322 239,536 146,418 146,418 235,058 182,458 162,058 207,958 139,958
TOTAL COSTO OPERATIVO + INVERSION MINA 1,497,753 1,424,524 1,376,942 1,422,402 1,458,969 1,324,572 1,344,241 1,408,154 1,348,935 1,346,725 1,382,599 1,306,441
COSTO OPERATIVO TOPICO
Planilla Con carga Laboral 3 11,772 11,772 11,772 11,772 11,772 11,772 11,772 11,772 11,772 11,772 11,772 11,772
Consumo directo almacen _ 6,349 6,349 6,349 6,349 6,349 6,349 6,349 6,349 6,349 6,349 6,349 6,349
TOPICO
TOTAL COSTO DE OPERATIVO TOPICO 18,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121
COSTO DE INVERSION TOPICO
Ampliacion Consultorio 1 - - - 20,000 - - - - - - - -
Computadora 1 - - - - 3,000 - - - - - - -
TOTAL COSTO DE INVERSION TOPICO - - - 20,000 3,000 - - - - - - -
TOTAL COSTO OPERATIVO + INVERSION TOPICO 18,121 18,121 18,121 38,121 21,121 18,121 18,121 18,121 18,121 18,121 18,121 18,121
TOTAL COSTO OPERATIVO MEDIO AMBIENTE 12,291 9,310 9,940 19,055 9,943 12,087 10,213 9,549 19,150 10,006 9,940 10,310
COSTO INVERSION MEDIO AMBIENTE
Siembra de paltas - 16,600 2,650 3,853 2,295 2,987 3,340 2,785 2,590 3,345 3,485 2,587 2,574
Poza para riego 3 7,875 - - - - 7,850 - - - - 7,850 -
Poza de sedimentación 1 4,598 3,158 5,000 - - - - - - - - -
Almacen de residuos peligrosos 1 - - - 20,000 - - - - - - - -
Generacion de areas verdes 3 - 5,000 - - - 5,000 - - - 5,000 - -
Moto fumigadora 1 - 5,000 - - - - - - - - - -
Equipo para monitoreo de polvo 1 - - - - - 12,000 - - - - - -
Impresora 1 - - - 3,000 - - - - - - - -
TOTAL COSTO DE INVERSION MEDIO AMBIENTE 29,073 15,808 8,853 25,295 2,987 28,190 2,785 2,590 3,345 8,485 10,437 2,574
TOTAL COSTO OPERATIVO + INVERSION MEDIO AMBIENTE 41,364 25,118 18,793 44,350 12,930 40,277 12,998 12,139 22,495 18,491 20,377 12,884
COSTO OPERATIVO SSOMA
Planilla 6 13,150 13,150 13,150 13,150 13,150 13,150 13,150 13,150 13,150 13,150 13,150 13,150
Consumo directo almacen _ 4,624 4,624 4,624 4,624 4,624 4,624 4,624 4,624 4,624 4,624 4,624 4,624
Mantenimiento de equipos 2 900 - - - - 900 - - - - - -
Recarga balones de oxigeno 15 - 1,600 - - - - - 1,600 - - - -
capacitacion externa 12 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600 1,600
Extintores 60 - 4,000 - - - - 3,000 - - - - -
TOTAL COSTO DE OPERATIVO SSOMA 20,274 20,974 19,374 19,374 19,374 20,274 19,374 20,974 19,374 19,374 19,374 19,374
SSOMA
TOTAL COSTO OPERATIVO + INVERSION MEDIO AMBIENTE 20,274 31,474 19,374 23,874 19,374 20,274 31,074 20,974 19,374 19,374 19,374 19,374
COSTO OPERATIVO DIAMANTINA / Perf. Mt 350 350 350 350 750 750 750 750 750 750 750 750
Consumo almacen (Aditivos - Ascesorios) 16,008 16,963 19,132 14,944 27,568 26,860 29,792 24,841 26,368 28,060 29,792 24,841
GEOLOGIA - DIAMANTINA
Planilla Diamantina Con Carga Laboral 20,604 20,604 20,604 20,604 51,510 51,510 51,510 51,510 51,510 51,510 51,510 51,510
TOTAL COSTO OPERATIVO DIAMANTINA 36,612 37,567 39,736 35,548 79,079 78,370 81,302 76,352 77,879 79,570 81,302 76,352
COSTO OPERATIVO GEOLOGIA/TOPOGRAFIA
Consumo Materiales de Almacen 957 2,205 2,152 3,435 2,274 2,393 2,504 1,595 1,772 1,005 1,404 1,103
Planilla Geología - Topografía Con Carga Laboral 40,283 40,283 40,283 40,283 40,283 40,283 40,283 40,283 40,283 40,283 40,283 40,283
TOTAL COSTO OPERATIVO GEOLOGIA Y TOPOGRAFIA 41,240 42,488 42,435 43,718 42,557 42,676 42,787 41,878 42,055 41,288 41,687 41,386
TOTAL COSTO + INVERSION GEOLOGIA 136,728 80,055 144,983 142,079 184,448 183,858 186,902 181,042 182,746 183,670 185,802 180,550
TOTAL COSTO OPERATIVO MACDESA 2019 2,157,715 2,053,939 2,079,776 2,066,384 2,167,650 1,982,236 2,014,713 2,001,292 1,975,115 1,978,532 2,031,892 1,983,864
TOTAL COSTO DE INVERSION MACDESA 2019 721,886 771,424 721,598 501,180 1,453,351 361,421 598,611 830,105 472,814 476,554 561,006 445,143
TOTAL COSTO GENERAL 2019 2,879,601 2,825,363 2,801,374 2,567,564 3,621,001 2,343,656 2,613,324 2,831,397 2,447,930 2,455,086 2,592,898 2,429,008
TOTAL DE ORO (COSTO OPERATIVO) 16.52 15.72 15.92 15.82 16.59 15.17 15.42 15.32 15.12 15.14 15.55 15.18
TOTAL DE ORO (COSTO DE INVERSION) 5.53 5.90 5.52 3.84 11.12 2.77 4.58 6.35 3.62 3.65 4.29 3.41
TOTAL DE ORO PARA CADA AREA (Kl) 22.04 21.63 21.44 19.65 27.72 17.94 20.00 21.67 18.74 18.79 19.85 18.59
365
57250.00
394.94
87.26
51,598,872
Total
15,495
94,032
406,533
242,010
758,070
158,520
440,760
1,585,905
15,500
2,200,685
15,000
30,500
6,000
15,000
4,800
19,800
91,100
2,291,785
37,300
15,000
25,500
10,000
18,000
90,000
50,000
35,000
75,000
70,000
425,800
13,169
143,052
1,800
6,840
164,861
61,000
35,500
8,800
105,300
270,161
1,518,282
599,102
2,117,384
447
99,000
82,500
99,000
82,500
112,200
33,000
33,000
33,000
66,000
132,000
33,000
99,000
904,200
3,021,584
58,380
1,404
59,784
120,000
9,000
19,562
46,200
34,000
12,000
35,000
50,000
3,600
3,500
37,000
60,000
11,000
16,800
13,500
14,000
30,432
575,378
202,948
184,956
387,904
18,000
38,847
2,500
35,000
3,000
2,000
99,347
487,251
2,508,660
182,177
281,430
358,380
572,241
475,800
3,225,465
412,275
299,181
92,066
113,805
44,670
38,904
148,124
8,744
56,839
41,328
643,490
419,531
1,140,000
2,808,000
225,744
14,096,854
9,816
723,822
73,616
12,122
9,564
31,865
54,688
215,000
100,500
469,000
332,208
23,241
31,960
55,201
60,300
68,000
128,300
95,200
51,000
2,545,402
16,642,257
141,264
76,188
217,452
20,000
3,000
23,000
240,452
91,200
4,000
1,974
44,620
141,794
49,091
23,575
12,756
20,000
15,000
5,000
12,000
3,000
140,422
282,216
157,800
55,488
1,800
3,200
19,200
7,000
237,488
4,000
9,000
6,000
1,500
2,700
3,500
26,700
264,188
7,400
285,169
494,499
779,668
22,799
483,396
506,195
58,876
628,125
687,001
1,972,864
187,200
700,500
16,800
6,000
9,000
126,000
1,045,500
75,000
83,750
60,300
40,200
43,550
302,800
209,750
246,761
11,365
7,200
33,761
84,401
50,641
50,641
202,563
101,282
67,521
101,282
957,416
297,092
236,324
931,790
1,012,815
2,478,021
3,435,437
50,244
18,000
8,000
300
54,000
130,544
8,000
27,000
10,000
25,000
8,000
8,000
86,000
216,544
106,880
69,036
24,493,109
7,915,093
32,408,202
187.47
60.58
248.05
2,041,092
659,591
2,700,684 21
-
15.62
5.05
20.67