01.

-Prueba d
Muestra mineral

Lote

Prueba de Cianuracin
Data
Cabeza
Cdigo
Tipo de
Au gr/TM Ag Oz/TC
Lab. Met. mineral

Precio de los metales

Au $/oz
Ag $/oz
Cu $/TM
NaCN $/kg
NaOH $/k

1349.03
22.39
7147.68
5
2

Relave
Cu

Au gr/TM Ag oz/TC

Disolucin
Au %
#DIV/0!

Consumo de reactivos
NaCN
NaOH
Ag %
VM $/TM
KTM
KTM
#DIV/0!
1.00
1.00
0.00

0.00

Adheli Camarena de la O
Alvaro Hu
N DE PRUEBA
Juan
Queque
Vera
Edson Pizango Rioja
Edwar Pra
Edgar Taipe Ala

Fecha:

N Lote

Procendencia:

Operador:
Ing. Jess Reyes
Ing. Walter
Responsable:
Ing. Renn Gutarra
xido
Tipo de mineral:
Relave
Sulfuro

Caracteristicas mineralgicas:

Pulpa
pH natural:

7.00 Peso Especf

Tiempo de molienda:
Mineral (g):

2.80

0 % malla -200
1500 Agua (ml):

Pulpa (ml): 4673.08

61.00
3173 Densidad:

1.26

%S:

2.12

Cabeza
Balance Metalrgico Gravimetra
Descripcin

Peso

Peso

30-Dec

gr

%.

Cabeza
###
Concent. Flot.
Relave
1500.00
Peso de muestra relave enviada

100.00
0.00
100.00

Ley
Au g/TMS Ag Oz/TC

Cu %

Fe %

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

Balance Metalrgico Flotacin

Descripcin

Peso

Peso

30-Dec

gr

%.

###

100.00
0.00
0.00
0.00

Cabeza
Concent. Flot. Sulfuro
Medios sulfuro
Concent. Flot. xido
Medios xido
Relave Total
Cabeza calculada
CC
Concentrado
Relave
Cabeza calculada

Ley
Au g/TMS Ag Oz/TC

Cu %

Fe %

0.000

0.000

0.000

0.000

1500.00
1500.00

0.00
100.00
100

0.000

0.000

0.000

0.000

0.00
1500.00

0.00
100.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.07

0.00
0.84

0.00
0.24

0.00

100

Cianuracin Relave FLOT

Detalle

Cabeza: g/TMS oz/TC

Au
Ag

Relave: g/TMS - oz/TC

Au
Ag

Extraccin: %
Au
Ag

100.00

0.00

0.00

0.00

0.00

#DIV/0! #DIV/0!

Balance Metalrgico Gravimetra-Flotacin-Cianuracin malla 60% -200

Peso
Detalle
Cabeza
Gravimetra
Flotacin
Cianuracin (C*)
Relave final
Au, Ag recuperado

%
100.00
100.00

Au
Ag Oz/TC Cu %
Fe %
g/TMS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0!
#DIV/0!
-

0.10%
0.10%
0.01%
1.00%
10.00%
1.00%

$ 135.00
$ 7.50
$ 7.50
$ 1.50
$ 7.50
$ 2.00
$ 18.00

Valor de mineral FLOT

#DIV/0!
Valor de mineral CIL
$0.00
Condiciones de comercializacin
Maquila
As%
Sb%
Bi%
Pb+Zn
Hg ppm
Cu%

0.10%
0.10%
0.05%
8.00%
10.00%
12.00%

Au pagable
Ag pagable
Cu pagable

94.50% DM 1.50 g
95.00% DM 50 g
96%
(1.10)

Ore Gravimetry Valuation

Head Grade Au (grs/MT)
0.00
Metalurgical Recovery
0.00%
Concentration Ratio
#DIV/0!
Grade Payable
Au grs/MT
0.00
Prices
Au (US$/OZ)
$1,349.03
PAYABLES:
Payment Au x 99% x Price Au (US$/OZ)
Net Value Gravimetric Au (US$/MT)
Concentrate Valuation US$ MT
Grades
Cu %
#DIV/0!
Au grs/MT
#DIV/0!
Ag onz/MT
#DIV/0!
Prices
Cu (US$/MT)
Au (US$/OZ)
Ag (US$/OZ)
Penaltie elements content

$7,148
$1,349
$22

0
$0

Ley

As%
Sb%
Bi%
Pb%+Zn%
Hg ppm
PAYABLES:
Payment Cu -1 .1.
Payment Au
Payment Ag

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-1.1
94.5%
95%
Total Payable (US$/MT)

DEDUCTIONS
Maquila US$/MT
Escalator (US$ MT/Concentrade)
Refining Cu = Pounds Cu Payable x
$0.14 /lb
Refining Au = ounces Au Payable x
$6.00 /oz
Refining Ag = ounces Au Payable x
$0.50 /oz
Penalidad Cu (US$ MT/Concentrade)
Penalties As (US$ MT/Concentrade)
Penalties Sb (US$ MT/Concentrade)
Penalties Bi (US$ MT/Concentrade)
Penalties Pb+Zn (US$ MT/Concentrade)
Penalties Hg (US$ MT/Concentrade)
Total Deductions
Net Value (US$/MT)
Losses in
0.50%
Net Value MT Concentrate (US$/MT)
Ore Cianuration Valuation
Head Grade Au (grs/MT)
0.00
Metalurgical Recovery
#DIV/0!
Grade Payable
Au grs/MT
#DIV/0!
Prices
Au (US$/O $1,349.03

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
$135.00
$0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

PAYABLES:
Payment Au x 99% x Price Au (US$/OZ)
Net Value Cianuration Au (US$/MT)

#DIV/0!
#DIV/0!

Inv. MAUX 0.00

Value Gravimetric
1.00 TMS
Value Concentrates
1.00 TMS
Value Cianuration
1.00 TMS
Gravimetric Au $/MT
Conc Sulphure $/MT
Ratio
Cianuration Au $/MT
Gravimetric Au + Concentrates + Cianuration $/MT
Cabeza equivalente
Onzas equivalente recuperado
Gramos equivalente recuperado
Porcentaje recuperado equivalente
A pagar al proveedor

Head
$0
Concentra #DIV/0!
Head
#DIV/0!
$0 #DIV/0!
#DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0!

32.10

Ley

Recuperacin %

Zn %

Pb %

As %

Sb %

Bi %

Hg ppm

Au

Ag

Cu

Fe

Zn

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

Ley

Recuperacin %

Zn %

Pb %

As %

Sb %

Bi %

Hg ppm

0.000

0.000

0.000

0.000

0.000

0.000

Au

Ag

Cu

Fe

Zn

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.000

0.000

0.000

0.000

0.000

0.000

0.00
0.00
0

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00

0.00

0.00

0.00

0.00

0.00

100

100

100

100

100

Consumo KTM
NaCN
NaOH

Tiempo
lixiviaci Malla (n
200)
horas

Ley
Zn %
Pb %
As %
Sb % Bi ppm Hg ppm
Au
Ag
100.00 100.00
0.00
0.00
0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.00
- #DIV/0! #DIV/0!
- #DIV/0! #DIV/0!
#DIV/0! #DIV/0!

Recuperacin %
Cu
100.00

Fe
100.00

Zn
100.00

0.00
0.00

0.00
0.00

0.00
0.00

100.00
0.00

100.00

100.00

recuperado del valor total de la cabeza

Recuperacin %
Pb

As

Sb

Bi

Hg

RC

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

#DIV/0!

Pb

As

Sb

Bi

Hg

RC

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

100

100

100

100

100

Recuperacin %

0.00

Recuperacin %
Pb
100.00

As
100.00

Sb
100.00

Bi
100.00

Hg
100.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

100.00

100.00

100.00

100.00

100.00

RC
#DIV/0!
#DIV/0!

Adheli Camarena de la O
Alvaro Hu
N DE PRUEBA
Juan
Queque
Vera
Edson Pizango Rioja
Edwar Pra
Edgar Taipe Ala

Fecha:

N Lote

Procendencia:

Operador:
Ing. Jess Reyes
Ing. Walter
Responsable:
Ing. Renn Gutarra
xido
Tipo de mineral:
Relave
Sulfuro

Caracteristicas mineralgicas:

Pulpa
pH natural:

7.00 Peso Especf

Tiempo de molienda:
Mineral (g):

2.80

0 % malla -200
1500 Agua (ml):

Pulpa (ml): 4673.08

61.00
3173 Densidad:

1.26

%S:

2.12

Cabeza
Balance Metalrgico Gravimetra
Descripcin

Peso

Peso

30-Dec

gr

%.

Cabeza
###
Concent. Flot.
Relave
1500.00
Peso de muestra relave enviada

100.00
0.00
100.00

Ley
Au g/TMS Ag Oz/TC

Cu %

Fe %

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

Balance Metalrgico Flotacin

Descripcin

Peso

Peso

30-Dec

gr

%.

###

100.00
0.00
0.00
0.00

Cabeza
Concent. Flot. Sulfuro
Medios sulfuro
Concent. Flot. xido
Medios xido
Relave Total
Cabeza calculada
CC
Concentrado
Relave
Cabeza calculada

Ley
Au g/TMS Ag Oz/TC

Cu %

Fe %

0.000

0.000

0.000

0.000

1500.00
1500.00

0.00
100.00
100

0.000

0.000

0.000

0.000

0.00
1500.00

0.00
100.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

100

0.00

0.00

0.00

0.00

Cianuracin Relave FLOT

Detalle

Cabeza: g/TMS oz/TC

Au
Ag

Relave: g/TMS oz/TC

Au
Ag

Extraccin: %
Au
Ag

100.00

0.00

0.00

0.00

0.00

#DIV/0! #DIV/0!

Balance Metalrgico Gravimetra-Flotacin-Cianuracin

Peso
Detalle
Cabeza
Gravimetra
Flotacin
Cianuracin (C*)
Relave final
Au, Ag recuperado

%
100.00
100.00

Au
g/TMS
#DIV/0!
#DIV/0!
#DIV/0!

Ag
Cu %
Fe %
Oz/TC
#DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0!
-

Valor de mineral FLOT

#DIV/0!
Valor de mineral CIL
$0.00
Condiciones de comercializacin
Valor PIO ($/oz)
###
Maquila
As%+Sb%
Bi%
Pb+Zn
Hg ppm
Cu%

0.50%
0.05%
8.00%
10.00
0.00%

Au pagable
Ag pagable
Cu pagable

0.10%
0.01%
1.00%
10.00
0.00%

$ 535.00
$ 8.00
$ 1.50
$ 7.50
$ 2.00
$ 0.00

93.00% DM 0.00 g
88.00% DM 50 g
(1.10)

Refinacin
% PIO
1% $ 25.00
1%
$ 3.50

Ore Gravimetry Valuation

Head Grade Au (grs/MT)
0.00
Metalurgical Recovery
0.00%
Concentration Ratio
#DIV/0!
Grade Payable
Au grs/MT
0.00
Prices
Au (US$/OZ)
$1,349.03
PAYABLES:
Payment Au x 99% x Price Au (US$/OZ)
Net Value Gravimetric Au (US$/MT)
Concentrate Valuation US$ MT
Grades
Cu %
#DIV/0!
Au grs/MT
#DIV/0!
Ag onz/MT
#DIV/0!
Prices
Cu (US$/MT)
Au (US$/OZ)
Ag (US$/OZ)
Penaltie elements content

$7,148
$1,349
$22

0
$0

Ley

As%
Sb%
Bi%
Pb%+Zn%
Hg ppm
PAYABLES:
Payment Cu -1 .1.
Payment Au
Payment Ag

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-1.1
93.0%
88%
Total Payable (US$/MT)

DEDUCTIONS
Maquila US$/MT
Escalator (US$ MT/Concentrade)
Refining Cu = Pounds Cu Payable x
$0.16 /lb
Refining Au = ounces Au Payable x
$25.00 /oz
Refining Ag = ounces Au Payable x
$3.50 /oz
Penalidad Cu (US$ MT/Concentrade)
Penalties As+Sb (US$ MT/Concentrade)
Penalties Bi (US$ MT/Concentrade)
Penalties Pb+Zn (US$ MT/Concentrade)
Penalties Hg (US$ MT/Concentrade)
Total Deductions
Net Value (US$/MT)
Losses in
0.50%
Net Value MT Concentrate (US$/MT)
Ore Cianuration Valuation
Head Grade Au (grs/MT)
0.00
Metalurgical Recovery
#DIV/0!
Grade Payable
Au grs/MT
#DIV/0!
Prices
Au (US$/O $1,349.03

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
$535.00
$0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

PAYABLES:
Payment Au x 99% x Price Au (US$/OZ)
Net Value Cianuration Au (US$/MT)

#DIV/0!
#DIV/0!

Inv. MAUX 0.00

Value Gravimetric
1.00 TMS
Value Concentrates
1.00 TMS
Value Cianuration
1.00 TMS
Gravimetric Au $/MT
Conc Sulphure $/MT
Ratio
Cianuration Au $/MT
Gravimetric Au + Concentrates + Cianuration $/MT
Cabeza equivalente
Onzas equivalente recuperado
Gramos equivalente recuperado
Porcentaje recuperado equivalente
A pagar al proveedor

Head
$0
Concentr #DIV/0!
Head
#DIV/0!
$0 #DIV/0!
#DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0!
0.00
###
#DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0!

32.10

Ley

Recuperacin %

Zn %

Pb %

As %

Sb %

Bi %

Hg ppm

Au

Ag

Cu

Fe

Zn

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.000

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

Ley

Recuperacin %

Zn %

Pb %

As %

Sb %

Bi %

Hg ppm

0.000

0.000

0.000

0.000

0.000

0.000

Au

Ag

Cu

Fe

Zn

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.000

0.000

0.000

0.000

0.000

0.000

0.00
0.00
0

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
0.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00
100.00

0.00

0.00

0.00

0.00

0.00

0.00

100

100

100

100

100

Consumo KTM
NaCN
NaOH

Tiempo
lixiviaci Malla (n
200)
horas

Ley
Zn %
Pb %
As %
Sb % Bi ppm Hg ppm
Au
Ag
100.00 100.00
0.00
0.00
0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.00
- #DIV/0! #DIV/0!
- #DIV/0! #DIV/0!
#DIV/0! #DIV/0!

Recuperacin %
Cu
100.00

Fe
100.00

Zn
100.00

0.00
0.00

0.00
0.00

0.00
0.00

100.00
0.00

100.00

100.00

recuperado del valor total de la cabeza

peracin %
Pb

As

Sb

RC

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

#DIV/0!

Pb

As

Sb

RC

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0

0.00
0.00
0

0.00
0.00
0

0.00
100.00

0.00
100.00

0.00
100.00

100

100

100

peracin %

0.00

peracin %
Pb
100.00

As
100.00

Sb
100.00

0.00
0.00

0.00
0.00

0.00
0.00

100.00

100.00

100.00

RC
#DIV/0!
#DIV/0!