Pit Disc.

cash flow-Lag Total Ore-Lag Waste-Lag Stripping Ratio - Lag

1 - 598,614,962 7,516 874 0.12
2 - 565,414,751 654,411 1,336,637 2.04
23 219,601,231 144,749,577 186,780,089 1.29
24 275,466,820 207,382,155 289,292,256 1.39
25 314,153,287 337,143,157 417,208,640 1.24
26 313,061,856 347,742,749 431,239,364 1.24
27 313,005,466 357,617,299 446,927,416 1.25
52 281,622,843 567,576,237 1,019,176,307 1.80
53 280,228,542 571,136,044 1,039,435,354 1.82
Av Grade (au_eq)-Lag Revenue Factor-Lag LOM
2.021 0.20 0.00
2.107 0.23 0.03
0.512 0.75 7.31
0.473 0.78 10.47
0.419 0.80 17.03
0.416 0.83 17.56
0.414 0.85 18.06
0.38 1.48 28.67
0.38 1.50 28.85
Pit Disc.cash flow-Lag Total Ore-Lag
1 - 598,614,962 7,516
2 - 565,414,751 654,411
3 - 546,392,759 1,220,212
4 - 529,573,896 1,808,719
5 - 519,130,714 2,240,866
6 - 490,623,893 3,553,681
7 - 420,498,937 7,012,345
8 - 397,029,252 8,449,761
9 - 344,436,706 12,309,551
10 - 308,166,043 15,331,150
11 - 196,594,726 25,172,257
12 - 163,271,754 28,898,921
13 - 136,284,867 32,402,888
14 - 101,655,309 37,556,470
15 11,153,271 56,099,754
16 55,098,295 66,699,119
17 74,963,144 72,058,530
18 95,086,201 77,897,688
19 129,568,418 91,621,063
20 144,683,104 96,822,212
21 156,677,521 102,318,816
22 160,480,526 104,394,938
23 219,601,231 144,749,577
24 275,466,820 207,382,155
25 314,153,287 337,143,157
26 313,061,856 347,742,749
27 313,005,466 357,617,299
28 308,952,423 401,807,393
29 307,169,953 418,112,394
30 306,638,300 429,189,006
31 305,605,168 441,100,732
32 304,247,334 450,440,859
33 302,081,921 474,482,761
34 300,637,642 484,150,569
35 299,347,837 494,946,765
36 297,978,874 503,785,642
37 297,092,936 508,586,098
38 295,620,920 515,729,407
39 293,276,002 524,426,575
40 292,448,231 528,933,455
41 291,554,595 533,270,404
42 290,991,215 535,665,040
43 289,827,460 540,279,041
44 289,282,511 542,515,747
45 288,360,454 546,215,750
46 287,325,394 550,081,373
47 286,205,611 553,893,676
48 285,523,806 556,121,317
49 284,458,232 559,476,215
50 283,797,411 561,476,065
51 282,387,916 565,389,395
52 281,622,843 567,576,237
53 280,228,542 571,136,044
Waste-Lag Stripping Ratio - Lag Av Grade (au_eq)-Lag
874 0.12 2.021
1,336,637 2.04 2.107
1,642,029 1.35 1.789
2,036,399 1.13 1.613
2,289,841 1.02 1.512
3,643,830 1.03 1.331
7,767,187 1.11 1.158
9,106,627 1.08 1.102
11,636,825 0.95 0.983
13,771,206 0.90 0.920
27,975,360 1.11 0.835
31,779,971 1.10 0.806
34,687,571 1.07 0.778
38,663,879 1.03 0.741
70,603,949 1.26 0.679
80,969,306 1.21 0.645
85,521,433 1.19 0.629
91,057,366 1.17 0.613
101,192,314 1.10 0.579
109,654,513 1.13 0.571
116,520,044 1.14 0.562
118,658,403 1.14 0.558
186,780,089 1.29 0.512
289,292,256 1.39 0.473
417,208,640 1.24 0.419
431,239,364 1.24 0.416
446,927,416 1.25 0.414
553,657,167 1.38 0.409
586,872,487 1.40 0.407
603,525,947 1.41 0.404
628,788,069 1.43 0.40
658,127,357 1.46 0.40
702,365,312 1.48 0.40
722,134,149 1.49 0.39
748,973,909 1.51 0.39
771,289,994 1.53 0.39
785,777,176 1.55 0.39
799,395,741 1.55 0.39
844,585,691 1.61 0.39
856,268,928 1.62 0.39
870,827,901 1.63 0.39
879,557,129 1.64 0.39
899,318,595 1.66 0.39
 907,036,340 1.67 0.38
921,377,447 1.69 0.38
937,268,622 1.70 0.38
955,633,476 1.73 0.38
964,590,890 1.73 0.38
979,380,422 1.75 0.38
988,649,449 1.76 0.38
1,008,637,284 1.78 0.38
1,019,176,307 1.80 0.38
1,039,435,354 1.82 0.38
Revenue Factor-Lag LOM
0.20 0.00
0.23 0.03
0.25 0.06
0.28 0.09
0.30 0.11
0.33 0.18
0.35 0.35
0.38 0.43
0.40 0.62
0.43 0.77 900,000,000
0.45 1.27
0.48 1.46
0.50 1.64
0.53 1.90
0.55 2.83
750,000,000
0.58 3.37
0.60 3.64
0.63 3.93
0.65 4.63
0.68 4.89
0.70 5.17 600,000,000
0.73 5.27
0.75 7.31
0.78 10.47 F1
Tonnage

0.80 17.03 1.46 años

0.83 17.56
0.85 18.06 450,000,000
0.88 20.29
0.90 21.12
0.93 21.68
0.95 22.28
0.98 22.75
23.96 300,000,000
1.00
1.03 24.45
1.05 25.00
1.08 25.44 2.04
1.10 25.69
1.13 26.05
150,000,000 1.35
1.15 26.49 1.13 1.11
26.71 1.02 1.03
1.18
1.20 26.93
1.23 27.05
1.25 27.29 0.12
-
1 2 3 4 5 6 7
 0.12
1.28 27.40 -
1.30 27.59 1 2 3 4 5 6 7
1.33 27.78
1.35 27.97
1.38 28.09
1.40 28.26
1.43 28.36
1.45 28.56
1.48 28.67
1.50 28.85
 Seleccion
Pit
de Fases

F5
3.16 añ

F4
2.04 años
F3
1.34 años

F2
F1 2.48 años
1.46 años

.35 1.26
1.13 1.21 1.19 1.17 1.13 1.14
1.02 1.03 1.11 1.08 1.11 1.10 1.07 1.03 1.10
0.95 0.90

3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21

Total Ore-Lag Waste-Lag SR

 0.95 0.90

3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21

Total Ore-Lag Waste-Lag SR

 10.00
F6
6.55 años

F5
3.16 años
8.00

F4
2.04 años
F3
1.34 años
6.00
Stripping Ratio

4.00

2.00

1.39
1.29 1.24
19 1.17 1.10 1.13 1.14 1.14

-
17 18 19 20 21 22 23 24 25
 -
17 18 19 20 21 22 23 24 25
 Pit by Pit
1,800,000,000

1,600,000,000

$314,153,287
1,400,000,000

1,200,000,000

1,000,000,000
Tonnage

800,000,000

600,000,000

400,000,000

200,000,000

0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35

Pit

Column B Column C Column D Col

 Pit by Pit
600,000,000

400,000,000
$314,153,287

200,000,000

Value
-200,000,000

-400,000,000

-600,000,000

-800,000,000
21 23 25 27 29 31 33 35 37 39 41 43 45 47 49 51 53

Pit

olumn C Column D Column E Column F

N° PIT R. FACTOR
PIT 1 0.20
PIT2 0.23
PIT3 0.25

…
PIT 25 0.80
PIT 26 0.83
PIT 27 0.85

…
…

PIT 51 1.46
PIT 52 1.48
PIT 53 1.50