Calculo Producción Efectiva 09 Setiembre

CALCULO DE PRODUCCION EFECTIVA
1.- CONCENTRADO DE PLOMO:

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
70
55.21
60.01
6.34
3.71
3865
42.008
4.438
2.596
Calcul.
1036.76
55.40
60.28
4.01
3.01
57433.93
624.97
41.59
31.18
Despach.
986.31
55.56
60.56
4.14
3.17
54794.55
597.33
40.88
31.27
Stock final
67.9
58.03
65.97
2.93
2.08
3942.83
44.82
1.99
1.41
Diferencia
-52.5
48.78
47.28
6.01
2.09
-2561.6
-24.8
-3.2
-1.1
Real
984.3
55.75
60.97
3.90
3.06
54872.4
600.1
38.4
30.1
Finos Zn
Stock inic.
17743.23
124.84
5.14
8.01
199.321
89.0183674 62.6326378 2.57875487 4.01864329
60.18
5751.92
45.58
3.32
2.58
73.73
78.0132917 61.8201546 4.50291605 3.49925403
57.79
2.- CONCENTRADO DE COBRE:

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
30.00
11.87
1.37
25.48
6.40
356
0.412
7.643
1.92
Calcul.
2859.85
14.66
3.41
24.82
5.02
41913.49
97.65
709.77
143.48
Despach.
2633.16
15.12
3.45
24.77
5.17
39812.12
90.88
652.31
136.07
Stock final
275.4
15.21
4.39
23.96
5.17
4190.22
12.077
65.984
14.2355
18.7
92.57
26.15
4.71
26.20
1732.9
4.9
0.9
4.9
2878.6
15.16
3.56
24.69
5.15
43646.3
102.5
710.7
148.4
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
199.438
2.28
0.88
0.88
54.09
455.39
1.76
1.76
107.88
Calcul.
11719.57
2.09
0.68
0.86
55.92
24534.2
80.19
101.04
6553.53
Despach.
11512.74
2.07
0.68
0.85
55.94
23806.08
77.81
97.89
6439.96
Stock final
574.1
2.18
0.70
0.84
55.75
1251.68
4.83
320.061
Diferencia
167.8
0.41
-0.08
-0.05
58.77
68.2
-0.1
-0.1
98.6
11887.4
2.07
0.67
0.85
55.96
24602.4
80.1
101.0
6652.1
Stock inic.
Diferencia
Real
98.42
3983.6
5.25
193.391
20.5986835 2.71470751
48.46
9.97
25.058043 5.15535883
98.55
3.- CONCENTRADO DE ZINC:
Real
15750.2
100.61
102.13
2435.15
5.06
16.91
520.35
954.84
2.55032257 0.52993172 1.77097734 54.4960412
CALCULO DE PRODUCCION EFECTIVA

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
67.94
58.03
65.97
2.93
2.08
3942.83
44.82
1.99
1.41
Calcul.
1224.16
52.59
62.27
3.31
2.98
64373.17
762.34
40.54
36.42
Despach.
1153.57
53.70
63.46
3.08
2.89
61942.82
732.03
35.5
33.3
Stock final
49.02
52.66
64.33
2.62
2.43
2581.32
31.535
1.285
1.193
-89.5
42.36
48.70
6.42
3.73
-3791.9
-43.6
-5.7
-3.3
1134.648
53.39
63.35
3.07
2.92
60581.3
718.7
34.8
33.1
Stock inic.
Diferencia
Real
17743.23
124.84
5.14
8.01
199.321
89.0183674 62.6326378 2.57875487 4.01864329
82.37
5751.92
45.58
3.32
2.58
73.73
78.0132917 61.8201546 4.50291605 3.49925403
77.66

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
275.41
15.21
4.39
23.96
5.17
4190.22
12.077
65.984
14.2355
Calcul.
3191.93
14.93
3.10
24.81
5.63
47656.26
99.02
791.94
179.55
Despach.
3373.93
15.39
3.70
24.53
5.43
51941.43
124.86
827.46
183.29
Stock final
163.5
12.36
2.61
26.63
3.21
2022.07
4.27
43.55
5.25
70.1
30.18
25.71
18.66
-7.48
2117.0
18.0
13.1
-5.2
3262.068
15.26
3.59
24.68
5.34
49773.3
117.1
805.0
174.3
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
574.051
2.18
0.70
0.84
55.75
1251.68
4.83
320.061
Calcul.
12991.31
2.25
0.77
1.04
55.46
29269.18
99.88
135.71
7204.37
Despach.
13729.93
2.16
0.75
1.01
55.48
29645.71
102.43
138.2
7617.83
Stock final
0.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Diferencia
164.6
-5.32
-0.88
-1.42
56.75
-875.2
-1.4
-2.3
93.4
13155.879
2.16
0.75
1.01
55.47
28394.0
98.4
133.4
7297.8
Diferencia
Real
101.43
3983.6
5.25
193.391
20.5986835 2.71470751
48.46
9.97
25.058043 5.15535883
103.10
Real
17552.6
103.57
104.91
2435.15
5.06
16.91
520.35
954.84
2.55032257 0.52993172 1.77097734 54.4960412
CALCULO DE PRODUCCION EFECTIVA OCTUBRE

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
0.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.000
0.000
0.000
0.000
Calcul.
882.52
65.45
64.72
3.30
2.85
57759.43
571.14
29.15
25.16
Despach.
746.5
68.46
66.12
2.83
2.63
51,102.42
493.6
21.11
19.6
Stock final
70.0
55.21
60.01
6.34
3.71
3865
42.008
4.438
2.596
-66.0
42.29
53.82
5.46
4.49
-2792.0
-35.5
-3.6
-3.0
816.500
67.32
65.60
3.13
2.72
54967.420
535.608
25.548
22.196
Stock inic.
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
72.69
1.41176471
5751.92
73.73
78.0132917
55.58

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
179.8
10.09
0.97
20.52
3.28
1814.27
1.75
36.88
5.9
Calcul.
2755.78
16.29
2.54
23.03
9.95
44878.96
70.06
634.72
274.21
Despach.
2768.4
17.23
2.99
22.62
10.74
47,687.79
82.68
626.21
297.36
Stock final
30.00
11.87
1.37
25.48
6.40
356
0.412
7.643
1.92
-137.1
-9.85
-8.23
27.53
-13.98
1350.6
11.3
-37.7
19.2
2618.650
17.65
3.11
22.80
11.20
46229.520
81.342
596.973
293.380
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
0.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Calcul.
11888.57
2.51
1.09
0.76
55.39
29837.12
129.71
90.06
6585.12
Despach.
11900.71
2.56
0.74
1.13
55.32
30,469.18
88.11
134.2
6584.03
Stock final
199.4
2.28
0.88
0.88
54.09
455.39
1.76
1.76
107.88
211.6
5.14
-18.83
21.69
50.47
1087.5
-39.8
45.9
106.8
12100.148
2.56
0.74
1.12
55.30
30924.570
89.870
135.960
6691.910
Stock inic.
Diferencia
Real
0.67451647
3983.6
193.391
20.5986835
73.97
7.87
0.634
62.10
Stock inic.
Diferencia
Real
0.91485413
118.01
0.930
95.87
2435.15
954.84
2.55032257
15535.30
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412
CALCULO DE PRODUCCION EFECTIVA SETIEMBRE

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
50.4
49.24
60.92
4.03
3.51
2482.089
Calcul.
621.52
49.51
64.30
3.59
2.90
30769.1
Despach.
676.3
48.22
63.12
3.85
3.02
32,610.06
Stock final
0.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Diferencia
4.4
-146.64
-78.66
37.95
15.58
-641.1
625.892
48.14
63.30
3.83
2.98
30127.971
Stock inic.
Real

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
460.2
7.28
0.86
20.77
3.73
3350.496
Calcul.
5797.02
9.62
1.47
22.33
3.82
55776.04
Despach.
6114.31
9.01
1.29
22.28
3.62
55,061.40
Stock final
179.75
10.09
0.97
20.52
3.28
1814.27
Diferencia
36.8
-61.15
-23.01
24.23
-30.01
-2250.9
5833.827
9.17
1.32
22.35
3.60
53525.174
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
255.1
1.62
0.40
1.05
54.13
413.197
Calcul.
11234.28
1.70
0.37
1.17
55.43
19055.98
Despach.
11580.54
1.65
0.37
1.17
55.19
19,124.77
Stock final
0.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Diferencia
91.2
-3.78
0.24
1.59
28.30
-344.4
Stock inic.
Real
Stock inic.
Real
11325.480
17785.20
1.65
0.37
1.18
55.21
18711.573
Finos Pb
Finos Cu
Finos Zn
30.709
2.031
1.769
399.62
22.32
18.00
426.89
26.01
20.45
0.000
0.000
0.000
-3.4
1.7
0.7
396.181
23.979
18.681
Finos Pb
Finos Cu
Finos Zn
3.958
95.59
17.166
85.25
1294.7
221.35
78.99
1362.33
221.57
1.75
36.88
5.9
-8.5
8.9
-11.0
76.782
1303.620
210.304
Finos Pb
Finos Cu
Finos Zn
1.02
2.678
138.064
41.27
131.66
6227
42.51
135.79
6390.87
0.2
1.5
25.8
50.86
1.41176471
41.11
150.89
7.87
135.60
111.59
41.490
133.112
6252.806
89.58
17743.23
199.321
89.0183674
5751.92
73.73
78.0132917
3983.6
193.391
20.5986835
2435.15
954.84
2.55032257
124.84
5.14
8.01
62.6326378
2.57875487
4.01864329
45.58
3.32
2.58
61.8201546
4.50291605
3.49925403
5.25
48.46
9.97
2.71470751
25.058043
5.15535883
5.06
16.91
520.35
0.52993172
1.77097734
54.4960412
CALCULO DE PRODUCCION EFECTIVA AGOSTO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
15.0
52.25
58.93
3.13
2.47
783.760
8.840
0.470
0.370
Calcul.
658.44
54.42
62.29
3.68
2.83
35833.32
410.16
24.23
18.64
Despach.
610.2
53.47
62.04
3.82
2.74
32,629.80
378.54
23.29
16.69
Stock final
50.4
49.24
60.92
4.03
3.51
2482.089
30.709
2.031
1.769
-12.8
117.30
75.99
-4.84
4.29
-1505.2
-9.8
0.6
-0.6
645.608
53.17
62.02
3.85
2.80
34328.129
400.409
24.851
18.089
Stock inic.
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
52.20
1.41176471
5751.92
73.73
78.0132917
41.55

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
160.0
9.03
0.71
22.64
4.16
1445
1.14
36.22
6.65
Calcul.
7422.07
8.29
0.82
21.50
4.39
61492.64
61.08
1595.82
325.75
Despach.
7175.12
8.44
0.83
21.52
4.54
60,547.20
59.4
1544.28
325.45
Stock final
460.23
7.28
0.86
20.77
3.73
3350.496
3.958
95.59
17.166
53.3
18.02
2.14
14.70
19.17
960.1
1.1
7.8
10.2
7475.353
8.35
0.83
21.45
4.49
62452.696
62.218
1603.650
335.966
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
300.5
2.09
0.47
1.74
54.02
628.13
1.4
5.23
162.34
Calcul.
10939.55
2.03
0.44
1.50
54.34
22243.27
47.64
164.09
5944.72
Despach.
11230.48
2.10
0.45
1.51
54.28
23,606.53
50.24
170.05
6096.34
Stock final
255.1
1.62
0.40
1.05
54.13
413.197
1.02
2.678
138.064
245.5
4.68
0.90
1.39
51.88
1148.3
2.2
3.4
127.3
11185.000
2.09
0.45
1.50
54.29
23391.597
49.860
167.498
6072.064
Stock inic.
Diferencia
Real
3983.6
193.391
20.5986835
185.98
7.87
166.81
Stock inic.
Diferencia
Real
106.54
86.99
2435.15
954.84
2.55032257
19305.96
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412
CALCULO DE PRODUCCION EFECTIVA JULIO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
30.0
53.43
59.93
3.30
2.48
1603.000
17.980
0.990
0.745
Calcul.
666.11
52.50
58.92
3.21
2.71
34972.94
392.44
21.41
18.06
Despach.
713.49
51.09
58.89
3.01
2.76
36,449.30
420.15
21.46
19.72
Stock final
15.0
52.25
58.93
3.13
2.47
783.76
8.840
0.470
0.370
Diferencia
32.4
20.29
57.35
-1.45
3.97
657.1
18.6
-0.5
1.3
698.490
51.01
58.84
3.00
2.77
35630.060
411.010
20.940
19.345
Stock inic.
Real
17743.23
199.321
89.0183674
124.84
62.6326378
49.95
1.41176471
5751.92
73.73
78.0132917
45.58
61.8201546
42.65

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
554.7
9.13
0.65
23.53
4.35
5064.73
3.606
130.53
24.13
Calcul.
7507.91
8.80
0.68
22.64
4.05
66078.75
50.93
1699.87
303.84
Despach.
7903.48
9.05
0.73
22.75
4.31
71,548.56
57.69
1798.27
340.65
Stock final
160.00
9.03
0.71
22.64
4.16
1445
1.14
36.22
6.65
Diferencia
0.8
2215.66
514.25
489.82
2314.97
1850.1
4.3
4.1
19.3
7508.745
9.05
0.74
22.69
4.30
67928.830
55.224
1703.960
323.170
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
360.8
2.22
0.34
1.72
52.64
801.036
1.23
6.206
189.939
Calcul.
10140.23
2.27
0.49
1.51
53.10
23050.37
49.64
153.06
5384.8
Despach.
10792.19
2.37
0.52
1.54
52.81
25,526.02
56.06
165.99
5698.86
Stock final
300.5
2.09
0.47
1.74
54.02
628.13
1.4
5.23
162.34
Diferencia
591.7
3.89
1.11
2.02
48.42
2302.7
6.6
12.0
286.5
10731.903
2.36
0.52
1.54
52.84
25353.114
56.230
165.014
5671.261
Stock inic.
Real
3983.6
193.391
20.5986835
198.11
5.25
2.71470751
7.87
177.24
Stock inic.
Real
18939.14
96.50
81.25
2435.15
954.84
2.55032257
5.06
0.52993172
5.14
8.01
2.57875487
4.01864329
3.32
2.58
4.50291605
3.49925403
48.46
9.97
25.058043
5.15535883
16.91
520.35
1.77097734
54.4960412
CALCULO DE PRODUCCION EFECTIVA JUNIO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
29.0
53.99
60.33
2.84
2.99
1564.300
17.480
0.823
0.865
Calcul.
913.42
52.69
57.01
3.15
2.81
48126.72
520.7
28.75
25.67
Despach.
884.78
53.96
57.98
3.23
2.72
47,746.05
513.03
28.58
24.1
Stock final
30.0
53.43
59.93
3.30
2.48
1603
17.980
0.990
0.745
-27.6
12.38
25.97
0.01
6.12
-342.0
-7.2
0.0
-1.7
885.806
53.94
57.97
3.25
2.71
47784.750
513.530
28.747
23.980
Stock inic.
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
66.27
1.41176471
5751.92
73.73
78.0132917
53.28

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
33.0
11.25
1.67
23.50
3.52
370.95
0.55
7.75
1.16
Calcul.
5984.44
10.25
1.31
23.41
3.97
61317.85
78.42
1401.04
237.83
Despach.
5472.31
10.59
1.42
23.31
3.91
57,928.53
77.51
1275.82
213.92
Stock final
554.74
9.13
0.65
23.53
4.35
5064.73
3.606
130.53
24.13
9.6
135.44
22.28
-25.33
-9.76
1304.5
2.1
-2.4
-0.9
5994.071
10.45
1.34
23.33
3.95
62622.310
80.566
1398.600
236.890
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
231.7
1.72
0.44
0.91
54.28
399.13
1.02
2.11
125.76
Calcul.
12501.94
1.91
0.39
1.11
53.68
23929.29
48.45
138.98
6710.65
Despach.
12652.742
1.90
0.38
1.09
53.89
23,982.29
48.51
138.16
6818.4
Stock final
360.8
2.22
0.34
1.72
52.64
801.036
1.23
6.206
189.939
279.9
1.63
0.10
1.17
61.42
454.9
0.3
3.3
171.9
12781.879
1.91
0.38
1.11
53.85
24384.196
48.720
142.256
6882.579
Stock inic.
Diferencia
Real
3983.6
193.391
20.5986835
163.28
7.87
145.48
Stock inic.
Diferencia
Real
19661.76
120.26
98.60
2435.15
954.84
2.55032257
* Aqu estn includos las 14.642 TMS perdidad en el accidente de derrame del 25.06 del vehiculo YI-7742
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412
CALCULO DE PRODUCCION EFECTIVA MAYO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
34.5
45.07
68.84
3.10
2.17
1556.970
Calcul.
800.44
52.00
60.93
3.74
2.71
41620.7
Despach.
784.63
50.96
62.07
3.66
2.64
39,988.60
Stock final
29.0
53.99
60.33
2.84
2.99
1564.3
Diferencia
-21.4
75.99
32.88
6.72
3.95
-1624.8
779.058
51.34
61.70
3.66
2.67
39995.930
Stock inic.
Real

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
97.9
9.65
1.28
24.92
3.06
944.62
Calcul.
3845.88
10.74
2.12
23.57
3.57
41302.69
Despach.
3899.93
10.61
2.25
23.73
3.50
41,380.50
Stock final
32.97
11.25
1.67
23.50
3.52
370.95
Diferencia
-10.9
45.58
-48.44
-20.59
25.28
-495.9
3835.001
10.64
2.27
23.70
3.51
40806.830
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
99.2
1.99
0.43
0.93
55.95
197.64
Calcul.
13462.16
1.93
0.52
0.93
54.45
26038.82
Despach.
13570.92
1.82
0.51
0.91
54.55
24,703.29
Stock final
231.7
1.72
0.44
0.91
54.28
399.13
Diferencia
241.3
-4.70
-0.04
-0.07
59.42
-1134.0
Stock inic.
Real
Stock inic.
Real
13703.460
18317.52
1.82
0.51
0.91
54.54
24904.780
Finos Pb
Finos Cu
Finos Zn
23.780
1.070
0.750
487.74
29.93
21.66
487.01
28.74
20.7
17.480
0.823
0.865
-7.0
-1.4
-0.8
480.710
28.493
20.815
Finos Pb
Finos Cu
Finos Zn
1.25
24.4
81.71
906.58
137.31
87.68
925.47
136.4
0.55
7.75
1.16
5.3
2.2
-2.8
86.980
908.820
134.560
Finos Pb
Finos Cu
Finos Zn
0.43
0.92
55.47
70.54
125.03
7330.18
69.86
123.67
7403.26
1.02
2.11
125.76
-0.1
-0.2
143.4
62.07
1.41176471
49.88
105.66
7.87
94.53
131.36
70.450
124.860
7473.550
107.07
17743.23
199.321
89.0183674
5751.92
73.73
78.0132917
3983.6
193.391
20.5986835
2435.15
954.84
2.55032257
124.84
5.14
8.01
62.6326378
2.57875487
4.01864329
45.58
3.32
2.58
61.8201546
4.50291605
3.49925403
5.25
48.46
9.97
2.71470751
25.058043
5.15535883
5.06
16.91
520.35
0.52993172
1.77097734
54.4960412
CALCULO DE PRODUCCION EFECTIVA ABRIL

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
22.0
47.26
59.98
3.40
3.74
1039.700
13.195
0.748
0.823
Calcul.
617.26
48.08
67.66
2.78
2.62
29675.53
417.62
17.16
16.18
Despach.
583.05
48.52
66.08
4.11
2.84
28,287.72
385.28
23.96
16.55
Stock final
34.5
45.07
68.84
3.10
2.17
1556.97
23.780
1.070
0.750
-21.7
40.18
100.42
-32.87
-1.37
-870.5
-21.8
7.1
0.3
595.596
48.36
66.47
4.08
2.77
28804.990
395.865
24.282
16.477
Stock inic.
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
53.15
5751.92
73.73
78.0132917
41.08

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
25.000
10.33
1.58
24.73
3.34
258.249
0.395
6.183
0.836
Calcul.
3986.49
8.70
1.37
23.53
3.49
34680.15
54.49
938.02
139.32
Despach.
3855.86
8.94
1.37
23.62
3.53
34,477.62
52.95
910.86
136.06
Stock final
97.90
9.65
1.28
24.92
3.06
944.62
1.25
24.4
-57.7
-8.38
1.19
15.49
1.90
483.8
-0.7
-8.9
-1.1
3928.763
8.95
1.37
23.65
3.52
35163.991
53.805
929.077
138.224
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
0.0
0.00
0.00
0.00
0.00
Diferencia
Real
3983.6
193.391
20.5986835
109.32
7.87
105.01
Stock inic.
Calcul.
13350.18
1.55
0.50
0.76
55.62
20674.79
66.6
101.16
7425.92
Despach.
13554
1.52
0.49
0.76
55.68
20,659.35
66.46
103.03
7546.39
Stock final
99.2
1.99
0.43
0.93
55.95
197.64
0.43
0.92
55.47
303.0
0.60
0.10
0.92
58.07
182.2
0.3
2.8
175.9
13653.150
1.53
0.49
0.76
55.68
20856.990
66.890
103.950
7601.860
Diferencia
Real
133.08
108.91
2435.15
954.84
2.55032257
18177.51
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412
CALCULO DE PRODUCCION EFECTIVA MARZO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
61.5
49.23
60.88
1.61
2.12
3025.930
37.416
0.989
1.306
Calcul.
1063.21
53.92
63.56
2.67
3.20
57328.4
675.73
28.44
34.03
Despach.
1095.34
52.62
64.22
2.54
3.01
57,634.91
703.44
27.85
32.93
Stock final
22.0
47.26
59.98
3.40
3.74
1039.7
13.195
0.748
0.823
-7.3
229.19
-47.61
11.34
21.60
-1679.7
3.5
-0.8
-1.6
1055.881
52.70
64.33
2.61
3.07
55648.680
679.219
27.609
32.447
Finos Zn
Stock inic.
Diferencia
Real
17743.23
124.84
5.14
8.01
199.321
89.0183674 62.6326378 2.57875487 4.01864329
86.00
5751.92
45.58
3.32
2.58
73.73
78.0132917 61.8201546 4.50291605 3.49925403
86.44

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
161.6
12.03
2.24
25.18
3.29
1943.8
3.62
40.7
5.31
Calcul.
3013.07
11.39
2.56
23.70
3.97
34322.8
77.13
714.23
119.59
Despach.
3106.31
11.80
2.61
23.88
3.96
36,648.97
81.17
741.79
122.92
Stock final
25.0
10.33
1.58
24.73
3.34
258.249
0.395
6.183
0.836
-43.4
-14.76
-1.88
16.03
2.64
640.6
0.8
-7.0
-1.1
2969.682
11.77
2.62
23.82
3.99
34963.419
77.945
707.273
118.446
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
Diferencia
Real
3983.6
5.25
193.391
20.5986835 2.71470751
83.24
48.46
9.97
25.058043 5.15535883
7.87
82.43
Stock inic.
329.5
2.18
0.60
1.03
54.87
717.65
1.98
3.4
180.81
Calcul.
12844.44
1.91
0.70
0.78
54.57
24475.31
89.64
100.43
7008.91
Despach.
13720.66
1.86
0.70
0.80
54.37
25,567.57
96.33
109.23
7459.55
Stock final
0.0
0.00
0.00
0.00
0.00
Diferencia
546.7
0.69
0.86
0.99
49.36
374.6
4.7
5.4
269.8
13391.136
1.86
0.70
0.79
54.35
24849.920
94.350
105.830
7278.740
Real
17416.7
125.61
130.44
2435.15
5.06
16.91
520.35
954.84
2.55032257 0.52993172 1.77097734 54.4960412
CALCULO DE PRODUCCION EFECTIVA FEBRERO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
102.542
46.03
59.90
2.02
2.35
4719.500
61.420
2.070
2.410
Calcul.
1017.26
43.25
60.69
1.92
2.79
43995.61
617.42
19.53
28.41
Despach.
1058.78
43.97
61.95
1.95
2.63
46,554.98
655.88
20.61
27.81
Stock final
61.5
49.23
60.88
1.61
2.12
3025.93
37.416
0.989
1.306
0.4
1981.24
3308.01
-0.23
-389.93
865.8
14.5
0.0
-1.7
1017.697
44.08
62.09
1.92
2.62
44861.4
631.9
19.5
26.7
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
78.58
5751.92
73.73
78.0132917
80.42

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
Stock inic.
130.16
11.48
2.06
25.81
3.05
1493.69
2.68
33.59
3.97
Calcul.
2965.92
11.20
3.04
23.78
4.41
33204.74
90.22
705.25
130.69
Despach.
2900.79
11.94
2.97
23.92
4.54
34,634.09
86.09
693.74
131.84
Stock final
161.6
12.03
2.24
25.18
3.29
1943.8
3.62
40.7
5.31
-33.7
-55.83
9.48
13.07
-7.40
1879.5
-3.2
-4.4
2.5
2932.258
11.96
2.97
23.90
4.54
35084.2
87.0
700.9
133.2
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
32.966
45.31
8.13
101.89
12.04
1493.69
2.68
33.59
3.97
Calcul.
10899.07
1.66
0.54
0.90
54.77
18101.74
58.99
97.9
5969.93
Despach.
11090.27
1.73
0.57
0.88
54.57
19,164.04
62.67
97.97
6052.35
Stock final
329.5
2.18
0.60
1.03
54.87
717.65
1.98
3.4
180.81
487.8
0.59
0.61
-6.18
53.15
286.3
3.0
-30.1
259.3
11386.828
1.61
0.54
0.60
54.71
18388.0
62.0
67.8
6229.2
Diferencia
Real
3983.6
193.391
20.5986835
82.19
7.87
81.68
Stock inic.
Diferencia
Real
106.99
111.63
2435.15
954.84
2.55032257
15336.8
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412
CALCULO DE PRODUCCION EFECTIVA ENERO

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
49.02
52.66
64.33
2.62
2.43
2581.32
31.535
1.285
1.193
Calcul.
1409.09
48.50
57.69
3.13
3.21
68347.73
812.87
44.17
45.27
Despach.
1287.49
49.42
59.53
3.00
3.03
63,621.51
766.42
38.67
38.97
Stock final
102.5
46.03
59.90
2.02
2.35
4719.5
61.420
2.070
2.410
-68.1
38.02
24.33
6.93
7.47
-2588.0
-16.6
-4.7
-5.1
1341.012
49.04
59.38
2.94
3.00
65759.7
796.3
39.5
40.2
Stock inic.
Diferencia
Real
17743.23
199.321
89.0183674
124.84
5.14
62.6326378
2.57875487
45.58
3.32
61.8201546
4.50291605
5.25
48.46
2.71470751
25.058043
5.06
16.91
0.52993172
1.77097734
103.45
5751.92
73.73
78.0132917
101.35

TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
163.5
12.37
2.61
26.64
3.21
2022.07
4.27
43.55
5.25
Calcul.
3320.29
12.24
2.40
24.96
4.92
40635.44
79.72
828.8
163.34
Despach.
3397.14
12.73
2.62
24.70
4.97
43,244.53
89
839.25
168.69
Stock final
130.2
11.48
2.06
25.81
3.05
1493.69
2.68
33.59
3.97
43.5
47.82
17.67
1.13
9.35
2080.7
7.7
0.5
4.1
3363.800
12.70
2.60
24.65
4.98
42716.2
87.4
829.3
167.4
TMS
Ag (oz/TM)
% Pb
% Cu
% Zn
Finos Ag
Finos Pb
Finos Cu
Finos Zn
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Calcul.
11913.41
2.37
0.78
1.16
54.40
28288.38
92.43
137.74
6480.81
Despach.
12016.58
2.18
0.73
1.10
54.48
26,137.04
88.23
131.93
6546.27
Stock final
33.0
2.35
0.97
1.03
52.14
77.47
0.32
0.34
17.19
136.1
-15.23
-2.85
-4.02
60.71
-2073.9
-3.9
-5.5
82.6
12049.546
2.18
0.73
1.10
54.47
26214.5
88.6
132.3
6563.5
Stock inic.
Diferencia
Real
96.59
3983.6
193.391
20.5986835
96.65
Stock inic.
Diferencia
Real
116.14
117.62
2435.15
954.84
2.55032257
16754.4
8.01
4.01864329
2.58
3.49925403
9.97
5.15535883
520.35
54.4960412

Calculo Producción Efectiva 09 Setiembre

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Calculo Producción Efectiva 09 Setiembre

Transféré par

Droits d'auteur :

Formats disponibles

CALCULO DE PRODUCCION EFECTIVA

1.- CONCENTRADO DE PLOMO:

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA OCTUBRE

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA SETIEMBRE

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA AGOSTO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA JULIO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA JUNIO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA MAYO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA ABRIL

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA MARZO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA FEBRERO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

CALCULO DE PRODUCCION EFECTIVA ENERO

2.- CONCENTRADO DE COBRE:

3.- CONCENTRADO DE ZINC:

Vous aimerez peut-être aussi