RESERVAS ( t) Au (g/t)

PROBADA STOPES 531,223 2.13

PROBADA ACCESOS EN MINERAL 127,155 2.03
SUB TOTAL PROBADA STOPES + ACCESOS 658,378 2.11

PROBABLE STOPES 11,393,046 2.35

PROBABLE ACCESOS EN MINERAL 1,966,110 2.19
SUB TOTAL PROBABLE STOPES + ACCESOS 13,359,156 2.32

INFERIDO MINABLES STOPES 6,715,133 2.15

INFERIDO MINABLES GALERIAS EN MINERAL 1,200,621 2.07
SUB TOTAL INFERIDO MINABLE STOPES + GALERIAS 7,915,755 2.14

TOTAL DE RESERVAS STOPES + GALERIAS 21,933,288 2.25

RECURSOS ( t) Au (g/t)
RIB PILLAR - 2,586,454 2.18
SILL PILLAR - 1,005,317 2.26
CROWN PILLAR - 1,949,196 2.36

TOTAL DE RECURSOS RIB + SILL + CROWN PILLAR 5,540,967 2.26

RECURSOS + RESERVAS - 27,474,255 2.25

Au (Oz)
32,718
7,478
40,196

774,089
124,619
898,709

417,683
72,063
489,746

1,428,651

Au (Oz)
162,870
65,773
133,152

361,794

1,790,445
 LABOR Total Mining
PROBADA GALERIAS EN MINERAL Tonelaje
PROBADA GALERIAS EN MINERAL Ley
PROBADA GALERIAS EN MINERAL Onzas
PROBADA STOPES Tonelaje
PROBADA STOPES Ley
PROBADA STOPES Onzas
PROBADA STOPE + GALERIAS Tonelaje
PROBADA STOPE + GALERIAS Ley
PROBADA STOPE + GALERIAS Onzas

PROBABLE GALERIAS EN MINERAL Tonelaje

PROBABLE GALERIAS EN MINERAL Ley
PROBABLE GALERIAS EN MINERAL Onzas
PROBABLE STOPES Tonelaje
PROBABLE STOPES Ley
PROBABLE STOPES Onzas
PROBABLE STOPE + GALERIAS Tonelaje
PROBABLE STOPE + GALERIAS Ley
PROBABLE STOPE + GALERIAS Onzas

PROBADA + PROBABLE GALERIAS EN MINERAL Tonelaje

PROBADA + PROBABLE GALERIAS EN MINERAL Ley
PROBADA + PROBABLE GALERIAS EN MINERAL Onzas
PROBADA + PROBABLE STOPES Tonelaje
PROBADA + PROBABLE STOPES Ley
PROBADA + PROBABLE STOPES Onzas
PROBADA + PROBABLE STOPE + GALERIAS Tonelaje
PROBADA + PROBABLE STOPE + GALERIAS Ley
PROBADA + PROBABLE STOPE + GALERIAS Onzas
 INFERIDO MINABLES GALERIAS EN MINERAL Tonelaje
INFERIDO MINABLES GALERIAS EN MINERAL Ley
INFERIDO MINABLES GALERIAS EN MINERAL Onzas
INFERIDO MINABLES STOPES Tonelaje
INFERIDO MINABLES STOPES Ley
INFERIDO MINABLES STOPES Onzas
INFERIDO MINABLES STOPE + GALERIAS Tonelaje
INFERIDO MINABLES STOPE + GALERIAS Ley
INFERIDO MINABLES STOPE + GALERIAS Onzas

PROBADA + PROBABLE + INF. MINABLE GALERIAS EN MINERAL Tonelaje

PROBADA + PROBABLE + INF. MINABLE GALERIAS EN MINERAL Ley
PROBADA + PROBABLE + INF. MINABLE GALERIAS EN MINERAL Onzas
PROBADA + PROBABLE + INF. MINABLE STOPES Tonelaje
PROBADA + PROBABLE + INF. MINABLE STOPES Ley
PROBADA + PROBABLE + INF. MINABLE STOPES Onzas

TOTAL DE RESERVAS STOPE + GALERIAS Tonelaje

TOTAL DE RESERVAS STOPE + GALERIAS Ley
TOTAL DE RESERVAS STOPE + GALERIAS Onzas

RECURSOS RIB PILLAR Tonelaje

RECURSOS RIB PILLAR Ley
RECURSOS RIB PILLAR Onzas

RECURSOS SILL PILLAR Tonelaje

RECURSOS SILL PILLAR Ley
RECURSOS SILL PILLAR Onzas

1,000,000

900,000
1,000,000

900,000

800,000

700,000

600,000

500,000

400,000

300,000

200,000

100,000

0
2025 2026 2027
 0
2025 2026 2027

1,600,000

3.78
1,400,000

1,200,000

2.39
2.38
1,000,000

800,000

600,000

400,000

200,000
400,000

200,000

0.031 Mt 0.433 Mt 0.901 Mt 0.98

0
2025 2026 2027 20
 0.031 Mt 0.433 Mt 0.901 Mt 0.986 Mt

Unit Total 2024 2025 2026 2027 2028

( t) 127,155 0 3,967 35,167 8,030 0
Au (g/t) 2.03 0.00 1.84 2.71 2.14 0.00
Au (Oz) 7,478 0 211 2,754 498 0
( t) 531,223 0 0 0 0 1,918
Au (g/t) 2.13 0.00 0.00 0.00 0.00 2.92
Au (Oz) 32,718 0 0 0 0 162
( t) 658,378 0 3,967 35,167 8,030 1,918
Au (g/t) 2.11 0.00 1.84 2.71 2.14 2.92
Au (Oz) 40,196 0 211 2,754 498 162

( t) 1,966,110 0 26,744 198,844 476,811 195,588

Au (g/t) 2.19 0.00 4.06 2.43 2.37 2.13
Au (Oz) 124,619 0 3,146 13,987 32,678 12,052
( t) 11,393,046 0 0 190,288 414,996 697,178
Au (g/t) 2.35 0.00 0.00 2.28 2.43 2.69
Au (Oz) 774,089 0 0 12,551 29,121 54,247
( t) 13,359,156 0 26,744 389,132 891,807 892,766
Au (g/t) 2.32 0.00 4.06 2.36 2.39 2.57
Au (Oz) 898,709 0 3,146 26,538 61,799 66,299

( t) 2,093,265 0 30,711 234,012 484,841 195,588

Au (g/t) 2.18 0.00 3.78 2.47 2.36 2.13
Au (Oz) 132,097 0 3,357 16,741 33,176 12,052
( t) 11,924,269 0 0 190,288 414,996 699,096
Au (g/t) 2.34 0.00 0.00 2.28 2.43 2.69
Au (Oz) 806,808 0 0 12,551 29,121 54,409
( t) 14,017,533 0 30,711 424,299 899,837 894,684
Au (g/t) 2.31 0.00 3.78 2.39 2.39 2.57
Au (Oz) 938,905 0 3,357 29,292 62,297 66,461
 ( t) 1,200,621 0 0 2,103 1,571 85,503
Au (g/t) 2.07 0.00 0.00 1.97 1.51 1.95
Au (Oz) 72,063 0 0 120 68 4,814
( t) 6,715,133 0 0 6,206 0 5,500
Au (g/t) 2.15 0.00 0.00 2.13 0.00 1.92
Au (Oz) 417,683 0 0 382 0 305
( t) 7,915,755 0 0 8,309 1,571 91,003
Au (g/t) 2.14 0.00 0.00 2.09 1.51 1.94
Au (Oz) 489,746 0 0 502 68 5,119

( t) 3,293,886 0 30,711 236,114 486,412 281,091

Au (g/t) 2.14 0.00 3.78 2.47 2.36 2.07
Au (Oz) 204,160 0 3,357 16,861 33,244 16,866
( t) 18,639,402 0 0 196,494 414,996 704,596
Au (g/t) 2.27 0.00 0.00 2.27 2.43 2.68
Au (Oz) 1,224,491 0 0 12,934 29,121 54,714

( t) 21,933,288 0 30,711 432,608 901,408 985,687

Au (g/t) 2.25 0.00 3.78 2.38 2.39 2.51
Au (Oz) 1,428,651 0 3,357 29,794 62,366 71,580

( t) 2,586,454 0 0 25,511 56,689 126,780

Au (g/t) 2.18 0.00 0.00 2.02 2.28 2.55
Au (Oz) 162,870 0 0 1,492 3,734 9,339

( t) 1,005,317 0 0 0 0 0
Au (g/t) 2.26 0.00 0.00 0.00 0.00 0.00
Au (Oz) 65,773 0 0 0 0 0

REPORTE TOTAL DE RES

2026 2027 2028 2029 2030 2031 2032 2033 2034 2

PROBADA PR
2026 2027 2028 2029 2030 2031 2032 2033 2034 2

PROBADA PR

TOTA
2.51

2.48
2.42

2.41

2.40
2.39

2.30

2.29

2.25
t 0.901 Mt 0.986 Mt 0.999 Mt 1.379 Mt 1.376 Mt 1.388 Mt 1.398 Mt 1.374 Mt 1.399 M
2027 2028 2029 2030 2031 2032 2033 2034 2035

T
 0.999 Mt 1.379 Mt 1.376 Mt 1.388 Mt 1.398 Mt 1.374 Mt 1.399 Mt

2029 2030 2031 2032 2033 2034 2035

0 0 0 146 551 0 0
0.00 0.00 0.00 1.02 1.16 0.00 0.00
0 0 0 4 19 0 0
5,607 0 17,292 0 0 0 0
2.92 0.00 2.50 0.00 0.00 0.00 0.00
473 0 1,250 0 0 0 0
5,607 0 17,292 146 551 0 0
2.92 0.00 2.50 1.02 1.16 0.00 0.00
473 0 1,250 4 19 0 0

163,281 137,973 74,063 122,905 43,026 51,091 9,804

2.42 2.20 2.34 1.99 2.06 1.99 2.51
11,427 8,791 5,005 7,064 2,562 2,935 713
422,912 745,411 831,572 581,907 778,263 927,756 836,760
2.36 2.48 2.37 2.49 2.14 2.40 2.53
28,844 53,571 56,956 41,930 48,092 64,469 61,258
586,193 883,384 905,635 704,812 821,289 978,847 846,564
2.37 2.44 2.36 2.40 2.13 2.38 2.53
40,271 62,361 61,961 48,994 50,654 67,404 61,971

163,281 137,973 74,063 123,051 43,577 51,091 9,804

2.42 2.20 2.34 1.99 2.05 1.99 2.51
11,427 8,791 5,005 7,069 2,580 2,935 713
428,519 745,411 848,864 581,907 778,263 927,756 836,760
2.36 2.48 2.37 2.49 2.14 2.40 2.53
29,317 53,571 58,206 41,930 48,092 64,469 61,258
591,800 883,384 922,927 704,958 821,840 978,847 846,564
2.38 2.44 2.37 2.40 2.13 2.38 2.53
40,744 62,361 63,211 48,998 50,673 67,404 61,971
 114,905 128,530 112,064 31,308 48,346 56,145 29,547
2.56 2.33 2.07 2.04 2.56 2.44 2.59
8,520 8,648 6,722 1,846 3,580 3,960 2,217
292,692 366,816 340,790 651,960 528,297 339,358 523,383
2.05 2.40 2.17 2.44 2.41 2.47 2.39
17,380 25,453 21,414 45,985 36,862 24,269 36,129
407,597 495,346 452,854 683,268 576,643 395,503 552,930
2.20 2.38 2.15 2.42 2.42 2.47 2.40
25,900 34,102 28,136 47,831 40,442 28,230 38,347

278,186 266,502 186,128 154,358 91,923 107,236 39,351

2.48 2.26 2.18 2.00 2.32 2.22 2.57
19,947 17,439 11,727 8,914 6,160 6,896 2,930
721,211 1,112,228 1,189,653 1,233,867 1,306,560 1,267,114 1,360,143
2.24 2.46 2.31 2.46 2.25 2.42 2.47
46,697 79,024 79,620 87,915 84,954 88,738 97,388

999,397 1,378,730 1,375,781 1,388,226 1,398,483 1,374,350 1,399,494

2.30 2.42 2.29 2.41 2.25 2.40 2.48
66,644 96,463 91,346 96,829 91,114 95,634 100,318

115,241 131,786 209,566 226,948 180,116 196,101 240,178

2.13 2.14 2.29 2.37 2.21 2.44 2.41
7,113 8,148 13,875 15,560 11,519 13,826 16,747

0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0 0 0 0 0 0

E TOTAL DE RESERVAS MINERAS POR CATEGORIAS

 2034 2035 2036 2037 2038 2039 2040 2041 2042

PROBADA PROBABLE INFERIDO MINABLES

 2034 2035 2036 2037 2038 2039 2040 2041 2042

PROBADA PROBABLE INFERIDO MINABLES

TOTAL DE RESERVAS
2.48
2.40

2.37

2.30

2.23

2.08
2.00

1.97
1.92
374 Mt 1.399 Mt 1.301 Mt 1.241 Mt 1.399 Mt 1.398 Mt 1.397 Mt 1.396 Mt 0.779 Mt 0
2034 2035 2036 2037 2038 2039 2040 2041 2042

Tonelaje Ley
 1.301 Mt 1.241 Mt 1.399 Mt 1.398 Mt 1.397 Mt 1.396 Mt 0.779 Mt 0.447 Mt

2036 2037 2038 2039 2040 2041 2042 2043

0 11,019 0 19,440 15,100 0 33,736 0
0.00 2.12 0.00 1.60 1.54 0.00 1.78 0.00
0 677 0 901 673 0 1,740 0
0 21,645 92,912 11,437 35,378 182,746 143,380 18,908
0.00 2.46 2.63 2.37 1.70 1.90 2.06 2.05
0 1,543 7,069 784 1,740 10,033 8,545 1,119
0 32,664 92,912 30,877 50,478 182,746 177,115 18,908
0.00 2.35 2.63 1.89 1.65 1.90 2.01 2.05
0 2,220 7,069 1,686 2,414 10,033 10,285 1,119

24,372 101,902 56,055 73,450 71,701 10,234 43,076 25,306

1.60 1.82 2.32 1.61 1.56 2.00 2.04 1.85
1,129 5,367 3,764 3,424 3,229 592 2,541 1,353
920,033 607,963 723,805 567,936 618,149 591,484 340,434 339,953
2.46 2.53 2.26 1.98 2.15 2.29 2.03 2.09
65,593 44,460 47,344 32,480 38,519 39,202 20,040 20,510
944,405 709,865 779,860 641,386 689,851 601,718 383,510 365,259
2.44 2.43 2.26 1.93 2.09 2.29 2.03 2.07
66,722 49,828 51,107 35,904 41,748 39,794 22,581 21,863

24,372 112,921 56,055 92,889 86,802 10,234 76,811 25,306

1.60 1.85 2.32 1.61 1.55 2.00 1.93 1.85
1,129 6,044 3,764 4,325 3,902 592 4,281 1,353
920,033 629,608 816,717 579,373 653,527 774,230 483,814 358,860
2.46 2.53 2.30 1.98 2.13 2.20 2.04 2.08
65,593 46,003 54,413 33,264 40,259 49,234 28,585 21,629
944,405 742,529 872,772 672,262 740,329 784,465 560,625 384,166
2.44 2.42 2.30 1.93 2.06 2.20 2.03 2.07
66,722 52,047 58,176 37,589 44,161 49,827 32,866 22,982
 54,476 56,668 108,617 126,525 129,315 0 18,055 4,628
2.11 1.93 1.83 1.82 1.77 0.00 1.66 1.66
3,325 3,170 5,765 6,646 6,624 0 865 222
302,198 442,051 418,001 599,181 527,526 612,030 200,289 57,971
2.18 2.14 2.18 1.92 1.96 1.93 1.84 1.71
19,091 27,349 26,381 33,293 29,983 34,254 10,640 2,864
356,674 498,719 526,618 725,705 656,840 612,030 218,343 62,599
2.17 2.11 2.11 1.90 1.93 1.93 1.82 1.70
22,416 30,519 32,146 39,939 36,607 34,254 11,505 3,086

78,848 169,589 164,672 219,414 216,116 10,234 94,866 29,934

1.95 1.88 2.00 1.73 1.68 2.00 1.87 1.82
4,454 9,214 9,528 10,971 10,526 592 5,147 1,575
1,222,231 1,071,659 1,234,717 1,178,553 1,181,052 1,386,260 684,103 416,831
2.39 2.37 2.26 1.95 2.06 2.08 1.98 2.03
84,684 73,352 80,794 66,557 70,243 83,488 39,225 24,493

1,301,078 1,241,247 1,399,389 1,397,968 1,397,169 1,396,494 778,969 446,765

2.37 2.30 2.23 1.92 2.00 2.08 1.97 2.02
89,138 82,566 90,322 77,528 80,768 84,081 44,371 26,068

171,694 107,811 171,992 132,859 158,837 124,764 93,918 19,311

2.19 2.28 2.16 1.90 1.95 1.94 1.98 1.85
10,903 7,124 10,764 7,291 8,961 6,991 5,386 1,036

110,288 123,478 102,061 100,915 40,115 242,031 74,121 171,338

2.40 2.34 2.42 1.66 1.93 2.61 1.99 2.06
7,650 8,371 7,159 4,842 2,242 18,263 4,270 10,231
040 2041 2042 2043 2044 2045 2046 2047
040 2041 2042 2043 2044 2045 2046 2047

4.00

3.50

3.00

2.50
2.08

2.02
1.97

1.91

1.89

2.00
1.81

1.73

1.50

1.00

0.50
 1.00

0.50

t 1.396 Mt 0.779 Mt 0.447 Mt 0.198 Mt 0.288 Mt 0.198 Mt 0.226 Mt

0.00
2041 2042 2043 2044 2045 2046 2047
0.198 Mt 0.288 Mt 0.198 Mt 0.226 Mt

2044 2045 2046 2047

0 0 0 0
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0.00 0.00 0.00 0.00
0 0 0 0

23,299 17,463 0 19,121

1.87 1.64 0.00 1.40
1,258 826 0 777
11,767 226,792 17,688 0
1.61 1.97 2.80 0.00
547 12,920 1,434 0
35,066 244,255 17,688 19,121
1.78 1.94 2.80 1.40
1,806 13,746 1,434 777

23,299 17,463 0 19,121

1.87 1.64 0.00 1.40
1,258 826 0 777
11,767 226,792 17,688 0
1.61 1.97 2.80 0.00
547 12,920 1,434 0
35,066 244,255 17,688 19,121
1.78 1.94 2.80 1.40
1,806 13,746 1,434 777
 31,166 3,231 31,599 26,322
1.83 1.62 1.93 1.82
1,649 151 1,764 1,386
131,351 40,169 149,030 180,336
1.81 1.71 1.77 1.75
6,881 1,991 7,619 9,157
162,517 43,400 180,629 206,657
1.81 1.71 1.80 1.76
8,530 2,143 9,383 10,543

54,465 20,694 31,599 45,443

1.84 1.63 1.93 1.65
2,908 978 1,764 2,163
143,118 266,961 166,718 180,336
1.79 1.93 1.88 1.75
7,428 14,911 9,053 9,157

197,583 287,655 198,317 225,779

1.81 1.91 1.89 1.73
10,336 15,889 10,817 11,320

16,467 26,584 24,676 28,624

1.77 1.87 1.72 1.77
845 1,435 1,230 1,464

0 29,178 11,792 0
0.00 2.12 2.80 0.00
0 1,787 956 0
7
7

4.00

3.50

3.00

2.50

2.00

1.50

1.00

0.50
1.00

0.50

0.00
200,000
RESERVA PR

180,000

160,000

140,000
180,000

160,000

140,000

120,000

100,000

80,000

60,000

40,000

20,000

0
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036

Tonelaje

1,200,000
RESERVAS P

1,000,000

800,000

600,000

400,000
 600,000

400,000

200,000

0
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 203

Tonelaje

1,200,000
INFERIDO

1,000,000

800,000

600,000

400,000

200,000

0
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 20

Tonelaj
RESERVA PROBADA 3.50

3.00

2.50
 3.00

2.50

2.00

1.50

1.00

0.50

0.00
2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047

Tonelaje Ley

RESERVAS PROBABLE 4.

4.

3.

3.

2.

2.

1.

1.
 2.

1.

1.

0.

0.
2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047

Tonelaje Ley

INFERIDO MINABLE 4

0
2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047

Tonelaje Ley
3.50

3.00

2.50
 3.00

2.50

2.00

1.50

1.00

0.50

0.00
2045 2046 2047

4.50

4.00

3.50

3.00

2.50

2.00

1.50

1.00
 2.00

1.50

1.00

0.50

0.00
2045 2046 2047

4.00

3.50

3.00

2.50

2.00

1.50

1.00

0.50

0.00
2045 2046 2047
 Año-2 Año-1 Año 1 Año 2 Año 3 Año 4 Año 5 Año 6
RESERVAS Und Total 2024 2025 2026 2027 2028 2029 2030 2031
Probadas
Mineral t'000 658 - 4 35 8 2 6 - 17
Au g/t 2.11 - 1.84 2.71 2.14 2.92 2.92 - 2.50
Stopes t'000 531 - - - - 2 6 - 17
Au g/t 2.13 - - - - 2.92 2.92 - 2.50
Accesos t'000 127 - 4 35 8 - - - -
Au g/t 2.03 - 1.84 2.71 2.14 - - - -
Probables
Mineral t'000 13,359 - 27 389 892 893 586 883 906
Au g/t 2.32 - 4.06 2.36 2.39 2.57 2.37 2.44 2.36
Stopes t'000 11,393 - - 190 415 697 423 745 832
Au g/t 2.35 - - 2.28 2.43 2.69 2.36 2.48 2.37
Accesos t'000 1,966 - 27 199 477 196 163 138 74
Au g/t 2.19 - 4.06 2.43 2.37 2.13 2.42 2.20 2.34
Inferidos Minables
Mineral t'000 7,916 - - 8 2 91 408 495 453
Au g/t 2.14 - - 2.09 1.51 1.94 2.20 2.38 2.15
Stopes t'000 6,715 - - 6 - 5 293 367 341
Au g/t 2.15 - - 2.13 - 1.92 2.05 2.40 2.17
Accesos t'000 1,201 - - 2 2 86 115 129 112
Au g/t 2.07 - - 1.97 1.51 1.95 2.56 2.33 2.07

RESERVAS
Probadas t'000 658 - 4 35 8 2 6 - 17
Au g/t 2.11 - 1.84 2.71 2.14 2.92 2.92 - 2.50
Probables t'000 13,359 - 27 389 892 893 586 883 906
Au g/t 2.32 - 4.06 2.36 2.39 2.57 2.37 2.44 2.36
Total Reservas t'000 14,018 - 31 424 900 895 592 883 923
Au g/t 2.31 3.78 2.39 2.39 2.57 2.38 2.44 2.37

Inferidos Minables t'000 7,916 - - 8 2 91 408 495 453

Au g/t 2.14 - - 2.09 1.51 1.94 2.20 2.38 2.15

Total t'000 21,933 31 433 901 986 999 1,379 1,376

g/t 2.25 3.78 2.38 2.39 2.51 2.30 2.42 2.29
tpd 1,202 2,504 2,738 2,776 3,830 3,822
Probadas - 4 35 8 2 6 - 17
Probables - 27 389 892 893 586 883 906
Inferidos - - 8 2 91 408 495 453

RECURSOS
Rib Pillar t'000 2,586 - - 26 57 127 115 132 210
g/t 2.20 - - 2.02 2.28 2.55 2.13 2.14 2.29
Sill Pillar t'000 1,005 - - - - - - - -
g/t 2.26 - - - - - - - -
TOTAL RECURSOS t'000 3,592 - - 26 57 127 115 132 210
g/t 2.22 - - 2.02 2.28 2.55 2.13 2.14 2.29
21,933
0.84
Año 7 Año 8 Año 9 Año 10 Año 11 Año 12 Año 13 Año 14 Año 15 Año 16 Año 17 Año 18 Año 19 Año 20
2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045

0 1 - - - 33 93 31 50 183 177 19 - -
1.02 1.16 - - - 2.35 2.63 1.89 1.65 1.90 2.01 2.05 - -
- - - - - 22 93 11 35 183 143 19 - -
- - - - - 2.46 2.63 2.37 1.70 1.90 2.06 2.05 - -
0 1 - - - 11 - 19 15 - 34 - - -
1.02 1.16 - - - 2.12 - 1.60 1.54 - 1.78 - - -

705 821 979 847 944 710 780 641 690 602 384 365 35 244
2.40 2.13 2.38 2.53 2.44 2.43 2.26 1.93 2.09 2.29 2.03 2.07 1.78 1.94
582 778 928 837 920 608 724 568 618 591 340 340 12 227
2.49 2.14 2.40 2.53 2.46 2.53 2.26 1.98 2.15 2.29 2.03 2.09 1.61 1.97
123 43 51 10 24 102 56 73 72 10 43 25 23 17
1.99 2.06 1.99 2.51 1.60 1.82 2.32 1.61 1.56 2.00 2.04 1.85 1.87 1.64

683 577 396 553 357 499 527 726 657 612 218 63 163 43
2.42 2.42 2.47 2.40 2.17 2.11 2.11 1.90 1.93 1.93 1.82 1.70 1.81 1.71
652 528 339 523 302 442 418 599 528 612 200 58 131 40
2.44 2.41 2.47 2.39 2.18 2.14 2.18 1.92 1.96 1.93 1.84 1.71 1.81 1.71
31 48 56 30 54 57 109 127 129 - 18 5 31 3
2.04 2.56 2.44 2.59 2.11 1.93 1.83 1.82 1.77 - 1.66 1.66 1.83 1.62

0 1 - - - 33 93 31 50 183 177 19 - -
1.02 1.16 - - - 2.35 2.63 1.89 1.65 1.90 2.01 2.05 - -
705 821 979 847 944 710 780 641 690 602 384 365 35 244
2.40 2.13 2.38 2.53 2.44 2.43 2.26 1.93 2.09 2.29 2.03 2.07 1.78 1.94
705 822 979 847 944 743 873 672 740 784 561 384 35 244
2.40 2.13 2.38 2.53 2.44 2.42 2.30 1.93 2.06 2.20 2.03 2.07 1.78 1.94

683 577 396 553 357 499 527 726 657 612 218 63 163 43
2.42 2.42 2.47 2.40 2.17 2.11 2.11 1.90 1.93 1.93 1.82 1.70 1.81 1.71

1,388 1,398 1,374 1,399 1,301 1,241 1,399 1,398 1,397 1,396 779 447 198 288
2.41 2.25 2.40 2.48 2.37 2.30 2.23 1.92 2.00 2.08 1.97 2.02 1.81 1.91
3,856 3,885 3,818 3,887 3,614 3,448 3,887 3,883 3,881 3,879 2,164 1,241 549 799
0 1 - - - 33 93 31 50 183 177 19 - -
705 821 979 847 944 710 780 641 690 602 384 365 35 244
683 577 396 553 357 499 527 726 657 612 218 63 163 43

227 180 196 240 172 108 172 133 159 125 94 19 16 27
2.37 2.21 2.44 2.41 2.19 2.28 2.16 1.90 1.95 1.94 1.98 1.85 1.77 1.87
- - - - 110 123 102 101 40 242 74 171 - 29
- - - - 2.40 2.34 2.42 1.66 1.93 2.61 1.99 2.06 - 2.12
227 180 196 240 282 231 274 234 199 367 168 191 16 56
2.37 2.21 2.44 2.41 2.27 2.32 2.26 1.79 1.95 2.38 1.99 2.04 1.77 2.00
Año 21 Año 22
2046 2047

- -
- - Chart Title
- -
1,000
- -
- -
- - 800

18 19 600
2.80 1.40
18 -
400
2.80 -
- 19
- 1.40 200

181 207
-
1.80 1.76 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2
149 180
Probadas Probables Inferi
1.77 1.75
32 26
1.93 1.82
Producción Mineral
1,600
- -
- - 1,400
18 19
1,200
2.80 1.40
18 19 1,000
2.80 1.40
800
t'000

181 207
1.80 1.76 600

400
198 226
1.89 1.73 200
551 627
- - -
2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

18 19 2037
181 207
Probadas Probables Inferid

25 29
1.72 1.77
12 -
2.80 -
36 29
2.07 1.77
 Chart Title

32 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047

Probadas Probables Inferidos

Producción Mineral
4.00

3.50

3.00

2.50

2.00 Au (g/t)

1.50

1.00

0.50

-
2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

Probadas Probables Inferidos Au (g/t)

046 2047

4.00

3.50

3.00

2.50
Au (g/t)

2.00

1.50

1.00

0.50

-
RESERVAS Mineral Au
t'000 g/t Probadas 658
Probadas 658 2.11 Probables 13,359
Probables 13,359 2.32 Inferidos 7,916
Total Reservas 14,018 2.31 Rib Pillar 2,586
Sill Pillar 1,005
RECURSOS Mineral Au
INFERIDOS t'000 g/t
Inferidos 7,916 2.14
Total Mineral 21,933 2.25

RECURSOS Mineral Au
PILARES t'000 g/t
Rib Pillar 2,586 2.20
Sill Pillar 1,005 2.26
Total Recursos 3,592 2.22
 Chart Title
3%

36%

61%

Probadas Probables Inferidos

 MATERIAL LABOR SECCION Unit Total 2024 2025
Mineral TAJOS 30xAnchox25 t 18,639,402 - -
Mineral GALERIAS EN MINERAL 4.5 X 4.5 m t 3,293,886 - 30,711
TOTAL DE MINERAL t 21,933,288 - 30,711

MATERIAL LABOR SECCION Unit Total 2024 2025

Desmonte GALERIA EN DESMONTE 4.5 X 4.5 m t 83,045 - -
Desmonte RAMPA 5.0 X 5.5 t 1,334,893 27,482 114,091
Desmonte CRUCERO 4.5 X 4.5 t 280,324 - 14,357
Desmonte CÁMARA DE CARGUÍO 5.0 X 5.5 t 171,650 - 2,180
Desmonte CÁMARA DE SONDAJE 4.5 X 4.5 t 45,377 - 13,302
Desmonte VENTANA DE VENTILACIÓN 5.0 X 4.5 t 298,700 - 23,066
Desmonte SUBESTACIÓN ELÉCTRICA 5.0 X 4.5 t 29,477 - 1,040
Desmonte ESTACION DE BOMBEO 5.0 X 4.5 t 31,095 - -
Desmonte SUMIDERO 5.0 X 4.5 t 50,795 - 1,558
Desmonte TALLER MECANICO 6.5 X 7.0 t 14,055 - -
Desmonte CHIMENEA DE VENTILACIÓN 3.00 t 35,617 - 833
Desmonte VENT_SHAFT 4.00 t 21,769 - -
TOTAL DESMONTE t 2,396,796 27,482 170,427

m2 27.5

m 377
m3 10367.5
2.801
29039.4

2962
592
19.7476
 2026 2027 2028 2029 2030 2031 2032 2033 2034
196,494 414,996 704,596 721,211 1,112,228 1,189,653 1,233,867 1,306,560 1,267,114
236,114 486,412 281,091 278,186 266,502 186,128 154,358 91,923 107,236
432,608 901,408 985,687 999,397 1,378,730 1,375,781 1,388,226 1,398,483 1,374,350

2026 2027 2028 2029 2030 2031 2032 2033 2034

1,275 9,125 138 1,324 - 5,561 2,736 4,525 2,764
170,891 98,225 149,641 9,422 71,544 41,489 - - -
37,951 24,895 38,975 7,077 16,141 12,704 1,531 2,281 -
- - - - - - - - -
- 16,312 15,151 - - - - - -
27,030 32,425 10,032 423 1,651 11,694 6,493 594 9,446
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
856 3,942 2,955 416 419 1,649 1,669 881 1,661
4,685 - 17,084 - - - - - -
242,687 184,923 233,977 18,662 89,754 73,096 12,429 8,281 13,870
 2035 2036 2037 2038 2039 2040 2041 2042 2043
1,360,143 1,222,231 1,071,659 1,234,717 1,178,553 1,181,052 1,386,260 684,103 416,831
39,351 78,848 169,589 164,672 219,414 216,116 10,234 94,866 29,934
1,399,494 1,301,078 1,241,247 1,399,389 1,397,968 1,397,169 1,396,494 778,969 446,765

2035 2036 2037 2038 2039 2040 2041 2042 2043

1,155 4,967 14,219 13,183 4,575 14,544 103 402 977
13,176 160,333 142,065 - - - - 110,696 39,831
2,748 1,019 23,158 26,679 12,754 5,839 - 13,354 17,749
- - - - - - - - -
- - - - - - - - -
- - 44,760 19,468 24,796 - - 3,070 31,128
- - - - - - - - -
- - - - - - - - -
- 1,007 - - - - - - -
- - - - - - - - -
- - 2,488 3,367 3,345 410 - 842 861
- - - - - - - - -
17,079 167,325 226,689 62,697 45,470 20,793 103 128,365 90,545
 2044 2045 2046 2047
143,118 266,961 166,718 180,336
54,465 20,694 31,599 45,443
197,583 287,655 198,317 225,779

2044 2045 2046 2047

32 209 260 970
38,371 60,165 8,090 79,382
5,967 - 10,919 4,228
- - - 169,470
- - - 612
9,231 - 6,357 37,037
- - - 28,437
- - - 31,095
- - - 48,231
- - - 14,055
1,257 424 2,698 4,647
- - - -
54,858 60,798 28,323 418,163
 Año-2 Año-1
RESERVAS Und Total 2024 2025
Total Mineral t'000 21,933 - 31
Producción diaria tpd 2,649 85
DESMONTE Sección
Total Desmonte t'000 2,397 27 170

CALCULO DE EXPLOSIVOS EN MINERAL

Factor de carga Stopes
Emulsión 0.20 kg/t 0.22 t 805 - -
ANFO 0.80 kg/t 0.22 t 3,221 - -
Total Expl - Stopes t 4,026 - -
Factor de carga Accesos 4.5m x 4.5m
Emulsión 0.10 kg/t 0.90 t 298 - 2.8
ANFO 0.90 kg/t 0.90 t 2,679 - 25.0
Total Expl - Accesos 4.5m x 4.5m t 2,976 - 27.8
Consumo anual en mineral 0.05 t 7,353 29.1

CALCULO DE EXPLOSIVOS EN DESMONTE

Factor de carga Rampas/Gal 5.0m x 5.5m
Emulsión 0.10 kg/t 1.23 t 185 3.4 14.3
ANFO 0.90 kg/t 1.23 t 1,664 30.4 128.4
Total Expl - Rampas/Gal 5.0m x 5.5m t 1,849 33.7 142.7
Factor de Carga Labores 5.0m x 4.5m
Emulsión 0.10 kg/t 1.00 t 41 - 2.6
ANFO 0.90 kg/t 1.00 t 371 - 23.2
Total Expl - Labores 5.0m x 4.5m t 412 - 25.8
Factor de Carga Gal, Cruc 4.5m x 4.5m
Emulsión 0.10 kg/t 0.81 t 33 - 2.2
ANFO 0.90 kg/t 0.81 t 299 - 20.2
Total Expl Gal, Cruc 4.5m x 4.5m t 332 - 22.5
Consumo anual en desmonte t 2,593 33.7 190.9

Total Consumo anual de Explosivos t 9,945 33.7 220.1

CALCULO POR FRENTES DE TRABAJO

TOTAL N° DE FRENTES EN MINERAL # frentes 7.0 - 1.0
Stopes/mes # rounds c/u 6.9 0.2
Preparación/mes # rounds c/u 6.9 0.2

TOTAL N° DE FRENTES DES Y PREP # frentes 1.0 1.0 1.0

FACTOR DE POTENCIA Kg/t

Mineral 0.216
FACTOR DE CARGA
Frentes de avance
Malla Kg/m3
5.0x5.5 3.40
5.0x4.5 2.78
4.5x4.5 2.25
4.5x4.5 2.50
6.5x7.0 5.62
Año 1 Año 2 Año 3 Año 4 Año 5 Año 6 Año 7 Año 8 Año 9 Año 10 Año 11
2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036
433 901 986 999 1,379 1,376 1,388 1,398 1,374 1,399 1,301
1,202 2,504 2,738 2,776 3,830 3,822 3,856 3,885 3,818 3,887 3,614

243 185 234 19 90 73 12 8 14 17 167

8.5 17.9 30.4 31.2 48.0 51.4 53.3 56.4 54.7 58.8 52.8
34.0 71.7 121.8 124.6 192.2 205.6 213.2 225.8 219.0 235.0 211.2
42.4 89.6 152.2 155.8 240.2 257.0 266.5 282.2 273.7 293.8 264.0

21.3 44.0 25.4 25.1 24.1 16.8 13.9 8.3 9.7 3.6 7.1
192.0 395.6 228.6 226.2 216.7 151.4 125.5 74.8 87.2 32.0 64.1
213.4 439.5 254.0 251.4 240.8 168.2 139.5 83.1 96.9 35.6 71.2
268.6 555.6 426.5 427.5 505.1 446.4 426.3 383.5 389.1 345.8 352.0

21.0 12.1 18.4 1.2 8.8 5.1 - - - 1.6 19.7

188.7 108.5 165.3 10.4 79.0 45.8 - - - 14.6 177.1
209.7 120.5 183.6 11.6 87.8 50.9 - - - 16.2 196.7

2.7 3.3 1.0 0.0 0.2 1.2 0.7 0.1 0.9 - 0.1
24.4 29.3 9.1 0.4 1.5 10.6 5.9 0.5 8.5 - 0.9
27.1 32.6 10.1 0.4 1.7 11.7 6.5 0.6 9.5 - 1.0

3.2 4.1 4.4 0.7 1.3 1.5 0.3 0.6 0.2 0.3 0.5
28.7 36.8 39.7 6.1 11.8 13.4 3.1 5.0 2.0 2.9 4.4
31.9 40.9 44.1 6.8 13.1 14.9 3.5 5.5 2.2 3.2 4.9
268.7 194.0 237.8 18.8 102.6 77.5 10.0 6.1 11.7 19.3 202.6

537.3 749.6 664.3 446.3 607.7 523.9 436.3 389.7 400.9 365.2 554.6

3.0 5.0 5.0 5.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0
2 4 5 5 7 7 7 7 7 7 6
2 4 5 5 7 7 7 7 7 7 6

1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
Año 12 Año 13 Año 14 Año 15 Año 16 Año 17 Año 18 Año 19 Año 20 Año 21 Año 22
2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047
1,241 1,399 1,398 1,397 1,396 779 447 198 288 198 226
3,448 3,887 3,883 3,881 3,879 2,164 1,241 549 799 551 627

227 63 45 21 0 128 91 55 61 28 418

46.3 53.3 50.9 51.0 59.9 29.6 18.0 6.2 11.5 7.2 7.8
185.2 213.4 203.7 204.1 239.5 118.2 72.0 24.7 46.1 28.8 31.2
231.5 266.7 254.6 255.1 299.4 147.8 90.0 30.9 57.7 36.0 39.0

15.3 14.9 19.8 19.5 0.9 8.6 2.7 4.9 1.9 2.9 4.1
137.9 133.9 178.4 175.8 8.3 77.1 24.3 44.3 16.8 25.7 37.0
153.2 148.8 198.3 195.3 9.2 85.7 27.0 49.2 18.7 28.6 41.1
404.0 436.3 475.5 472.9 324.1 245.2 122.9 84.1 80.2 67.8 84.0

17.4 - - - - 13.6 4.9 4.7 7.4 1.0 30.5

156.9 - - - - 122.3 44.0 42.4 66.4 8.9 274.8
174.3 - - - - 135.8 48.9 47.1 73.8 9.9 305.4

4.5 2.0 2.5 - - 0.3 3.1 0.9 - 0.6 14.5

40.4 17.6 22.4 - - 2.8 28.1 8.3 - 5.7 130.8
44.9 19.5 24.9 - - 3.1 31.3 9.3 - 6.4 145.4

3.0 3.2 1.4 1.7 0.0 1.1 1.5 0.5 0.0 0.9 0.5
27.4 29.2 12.7 14.9 0.1 10.1 13.7 4.4 0.2 8.2 4.3
30.4 32.4 14.1 16.6 0.1 11.2 15.2 4.9 0.2 9.1 4.7
249.7 52.0 39.0 16.6 0.1 150.1 95.4 61.2 74.0 25.4 455.5

653.6 488.2 514.5 489.5 324.2 395.3 218.3 145.4 154.2 93.2 539.5

7.0 7.0 7.0 7.0 7.0 4.0 3.0 1.0 2.0 1.0 2.0
6 7 7 7 7 4 2 1 1 1 1
6 7 7 7 7 4 2 1 1 1 1

1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0
 SECCION
LABOR UNIDAD Total 2024 2025 2026 2027
(m)
GALERIA 4.5 X 4.5 m3 1,222,902 - 10,969 86,021 179,570
RAMPA 5.0 X 5.5 m3 476,511 9,704 40,463 61,035 34,961
CRUCERO 4.5 X 4.5 m3 100,488 - 5,242 13,512 8,890
CÁMARA DE CARGUÍO 5.0 X 5.5 m3 61,146 - 778 - -
CÁMARA DE SONDAJE 4.5 X 4.5 m3 16,014 - 4,694 - 5,780
VENTANA DE VENTILACIÓN 5.0 X 4.5 m3 106,313 - 8,090 9,593 11,557
SUBESTACIÓN ELÉCTRICA 5.0 X 4.5 m3 10,514 - 371 - -
ESTACION DE BOMBEO 5.0 X 4.5 m3 11,182 - - - -
SUMIDERO 5.0 X 4.5 m3 18,096 - 556 - -
TALLER MECANICO 6.5 X 7.0 m3 4,882 - - - -
TOTAL m3 2,028,049 9,704 71,163 170,161 240,759
 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040
101,914 101,291 95,989 69,447 56,928 34,952 39,861 14,679 30,374 66,598 64,450 81,163 83,553
53,327 3,304 26,260 14,913 - - - 4,639 57,410 50,578 - - -
13,925 2,548 5,813 4,586 545 826 - 974 369 8,342 9,475 4,549 2,089
- - - - - - - - - - - - -
5,316 - - - - - - - - - - - -
3,523 152 587 4,214 2,274 204 3,344 - - 15,938 6,855 8,906 -
- - - - - - - - - - - - -
- - - - - - - - - - - - -
- - - - - - - - 366 - - - -
- - - - - - - - - - - - -
178,006 107,295 128,649 93,160 59,747 35,982 43,206 20,292 88,518 141,456 80,780 94,618 85,642
2041 2042 2043 2044 2045 2046 2047
3,746 34,518 11,190 19,749 7,575 11,545 16,820
- 39,070 14,381 13,581 21,615 2,932 28,339
- 4,768 6,421 2,141 - 3,946 1,526
- - - - - - 60,368
- - - - - - 224
- 1,070 11,186 3,284 - 2,285 13,251
- - - - - - 10,144
- - - - - - 11,182
- - - - - - 17,175
- - - - - - 4,882
3,746 79,426 43,178 38,755 29,190 20,709 163,909