PRECIOS 7 #REF! J #REF! #REF! #REF!

Plomo 2,071.02 12 #REF!

Zinc 2,485.05 BALANCE METALURGICO POLIMETALICO
Plata 14.52
Oro 1,202.00

E N S A Y E S % CONTENIDO METALICO (TMF) RECUPERACIONES % VALOR

PRODUCTO TMS %Peso
oz/TmAg %Pb %Zn Ag (Oz/Tc) Pb Zn Ag Pb Zn $/t $ RC
Mes 1
Cabeza 10,000.00 100.00 3.42 3.41 10.56
Conc. Plomo 507.50 5.08 64.92 62.89 11.66
Conc. Zinc 1,775.34 17.75 1.12 0.70 53.32
Relave 7,717.16 77.17 0.02 0.23 1.33
CABEZA CALCULADA
GOLDEN MOUNTAIN ATILUD

CLEARANCE OF LEAD
expressed in U.S. dollars

PRODUCT: LEAD/SILVER CONCENTRATES LOT :

PRODUCER: CORPORACION CONTINENTAL - FACULTAD DE INGENIERIA CLOSE DATE : PRODUCER
VALUE DATE :

WMT: 507.500 PRICES LAWS Leyes Finales según Dirimencias

H2O: 10.000% 50.750 PB LOW 4LME 2071.020 $/FMT PB %: 62.890 AS %: 0.567
DMT: 456.750 AG LONDON SPOT 1452.000 C$/OZ AG Oz/Tc: 64.920 SB %: 0.243
MURMA: 0.500% 2.284 AU LONDON FINAL 1202.000 $/OZ AU Oz/Tc: 0.000 BI %: 0.717
DMNT 454.466 ZN %: 11.660
Elemento

PAYABLES PER DMT %

PB: 62.890 x 95% (MD 3 Unid.) = 59.890 % x 2071.020 $/FMT 1,240.334
AG. 71.562 -1.500 Oz/Dmt x 93.000% = 65.158 Oz/Dmt x 1350.360 C$/OZ 879.868
AU: 0.000 -0.048 Oz/Dmt x 85.000% = 0.000 Oz/Dmt x 1202.000 $/OZ 0.00
###
TOTAL PAYABLES US$ 2,120.202
DEDUCTIONS AG
TREATMENT CHARGE: 330.000
SCALE THE PRICE
PB: $/DMT 2071.020 -1600.000 $/Dmt x 471.020 $/Dmt x 0.150 $/DMT / 1.000 cts $/lb= 70.653
REFINING CHARGE Promedio Ag:
AG: 65.158 Oz/Dmt x 4.8 $/Oz 14.52 30 -15.48 0.1 = 211.894
AU: 0.000 Oz/Dmt x 8.00 $/Oz = 0.000
PENALTY:
AS : 0.567 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
AS : 0.567 % - 0.300 = 0.267 % x 2.50 $/DMT / 0.10% = 6.675
SB : 0.243 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
SB : 0.243 % - 0.300 = 0.000 % x 2.50 $/DMT / 0.10% = 0.000
BI : 0.717 % - 0.200 = 0.517 % x 1.50 $/DMT / 0.01% = 77.550
ZN : 11.660 % - 7.000 = 4.660 % x 2.00 $/DMT / 1.00% = 9.320
** Saldo para
TOTAL DEDUCTIONS US$ -706.092

VALUE US$/DMT 1,414.110

LOT :

02/09/2020
Página 2
18:22:33
GOLDEN MOUNTAIN ATILUD

CLEARANCE OF ZINC
expressed in U.S. dollars

PRODUCT: ZINC CONCENTRATES LOT :

PRODUCER: CORPORACION CONTINENTAL - FACULTAD DE INGENIERIA CLOSE DATE :
VALUE DATE :

WMT: 1775.340 PRICES LAWS Leyes Compositos

H2O: 10.000% 177.534 ZN LOW 4LME (p) 2485.050 $/FMT ZN %: 53.320 AS %: 0.305
DMT: 1597.806 AG LONDON SPOT (p) 1452.000 C$/OZ AG Oz/Tc: 1.120 SB %: 0.144
MURMA: 0.500% 7.989 AU LONDON FINAL 1202.000 C$/OZ AU Oz/Tc: 0.000 FE %: 6.800
DMNT 1589.817 SIO2 %: 1.660
HG PPM: 12.000

PAYABLES PER DMT

ZN: 53.320 x 85% (MD 8 Unid.) = 45.320 % x 2485.050 $/FMT 1126.225
AG. 1.235 -3.000 Oz/Dmt x 70.000% = -1.236 Oz/Dmt x 1452.000 C$/OZ -17.947
AU: 0.000 -0.048 Oz/Dmt x 70.000% = 0.000 Oz/Dmt x 1202.000 C$/OZ 0.00
TOTAL PAYABLES US$ 1,108.278
DEDUCTIONS
TREATMENT CHARGE: 280.000
SCALE THE PRICE
ZN: $/DMT 2485.050 -1800.000 $/DMT 685.050 $/DMT x 0.150 $/DMT / 1.000 = 102.758

PENALTY:
AS : 0.305 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
AS : 0.305 % - 0.300 = 0.005 % x 2.50 $/DMT / 0.10% = 0.128
SB : 0.144 % - 0.700 = 0.000 % x 4.00 $/DMT / 0.10% = 0.000
SB : 0.144 % - 0.300 = 0.000 % x 2.50 $/DMT / 0.10% = 0.000
FE : 6.800 % - 8.000 = 0.000 % x 2.00 $/DMT / 1.00% = 0.000
SIO2 : 1.660 % - 3.000 = 0.000 % x 2.00 $/DMT / 1.00% = 0.000
HG : 12.000 ppm - 50.000 = 0.000 % x 1.50 $/DMT / 10 ppm = 0.000

TOTAL DEDUCTIONS US$ -382.886

VALUE US$/DMT 725.392

02/09/2020
3
18:22:33