Exhibit 96.3

 

CEMENTOS SELVA S.A.C.

Technical Report Summary (TRS)

Tioyacu Quarry

and

Rioja Cement Plant

20-F 229.601 (Item 601)

Exhibit 96

 

 

 

 

 

 

 

 

 

 

Index    
       
1. Executive Summary 1
  1.1. Location and access 1
  1.2. Climate 1
  1.3. History 1
  1.4. Geological environment and mineralization 3
  1.5. Exploration 3
  1.6. Preparation of samples, analysis and security 3
  1.7. Data verification 4
  1.8. Mineral processing and metallurgical test 4
  1.9. Mineral Resources and Reserves 5
  1.10. Mining Methods 6
  1.11. Processing Plant and Infrastructure 7
  1.12. Market studies 7
  1.13. Capital, Operating costs and Economic Analysis 9
  1.14. Adjacent properties 11
  1.15. Conclusions 11
  1.16. Recommendations 13
2. Introduction 14
  2.1. Participants 14
  2.2. Terms of Reference 14
  2.3. Conventions 16
  2.4. Previous Work and Sources of Information 16
  2.5. Details of QP Personal Inspection 16
  2.6. Previously Filed Technical Report Summary 16
3. Property description 17
  3.1. Tioyacu quarry 17
  3.2. Rioja plant 20
4. Accessibility, climate, local resources, infrastructure and physiography 22
  4.1. Tioyacu quarry and Rioja plant 22
5. History 24
6. Geological setting, mineralization, and deposit 25
  6.1. Regional geology 25
  6.2. Local geology 25
  6.3. Characteristics of the deposit 26

 

i

 

 

7. Exploration 28
  7.1. Drilling 28
  7.2. Hydrogeology 28
  7.3. Geotechnical studies 29
8. Sample preparation, analysis, and security 30
  8.1. Geology and quarry 30
  8.1.1. Preparation of samples, procedures, assays and laboratories 30
  8.1.2. Quality Assurance Procedures 31
  8.1.3. Sample security 31
  8.1.4. Chain custody 32
  8.1.5. Qualified person’s opinion on quarry QAQC 32
  8.2. Rioja plant 33
  8.2.1. Sample preparation, procedures, assays and laboratories 33
    8.2.1.1. Raw materials sample preparation 33
    8.2.1.2. Laboratory Analysis 33
  8.2.2. Quality Assurance Procedures 34
  8.2.3. Sample security 35
  8.2.4. Qualified Person’s Opinion on cement plant QAQC 35
9. Data verification 36
  9.1. Geology and quarry 36
  9.1.1. Data Verification procedure 36
  9.1.2. Data collection 36
  9.1.3. Management and Validation of Database 36
  9.1.4. Tracking Data 36
  9.1.5. Validation of Data 37
  9.1.6. Qualified Person’s Opinion Geologic Data 38
  9.2. Rioja plant 38
  9.2.1. Data verification procedures 39
  9.2.2. Data validation 39
  9.2.3. Qualified Person’s Opinion on cement plant 39
10. Mineral processing and metallurgical testing 40
  10.1. Nature of Testing Program 40
  10.2. Cement Manufacturing Test Results 41
  10.3. Qualified Person’s Opinion of the Adequacy of the Test Data 41
11. Mineral Resources estimates 42
  11.1. Database 43
  11.2. Density 44

 

ii

 

 

  11.3. Compositing 44
  11.4. Basic statistics of the data (Assay – Composites) 44
  11.5. Extreme values 45
  11.6. Variogram Analysis 45
  11.7. Interpolation 46
  11.8. Resource estimation 47
  11.8.1. Cut-off 47
  11.8.2. Reasonable Prospects of Economic Extraction 48
  11.8.3. Mineral Resource classification 48
  11.9. Qualified Person’s Opinion 49
12. Mineral Reserves estimates 50
  12.1. Criteria for Mineral Reserves estimation 50
  12.1.1. Run of Mine (ROM) determination criteria 50
  12.1.2. Cement Plant recovery 51
  12.2. Reserves estimation methodology 51
  12.3. Mineral Reserve estimate 51
  12.4. QP’s Opinion on Risk Factors affecting Reserve Estimates 52
13. Mining methods 53
  13.1. Mining methods and equipment 53
  13.2. Geotechnical models 54
  13.3. Hydrological models 55
  13.4. Other Mine Design and Planning Parameters 55
  13.5. Annual production rate 56
  13.6. Mining plan 56
  13.7. Life of Mine 57
  13.8. Staff 57
14. Processing and recovery methods 58
  14.1. Process Plant 58
  14.2. Raw materials for the cement production 59
  14.3. Flow sheet 60
  14.4. Main equipment 60
  14.5. Material balance cement plant 60
  14.5.1. Material balance 61
  14.6. Process losses 61
  14.7. Water consumption 61
  14.8. Fossil fuel consumption 62

 

iii

 

 

  14.9. Electric power consumption 62
  14.10. Maintenance Plan 62
  14.11. Staff 62
15. Infrastructure 63
  15.1. Tioyacu quarry 63
  15.2. Rioja Plant 63
16. Market Studies 64
  16.1. The cement market in Peru 64
  16.2. Industry and Macroeconomic Analysis 65
  16.3. The North Region Market 67
  16.4. Cement price 68
  16.5. Current and future demand 69
17. Environmental studies, permitting, and plans, negotiations, or agreements with local individuals or groups. 72
  17.1. Environmental Aspects 72
  17.1.1. Tioyacu quarry 72
  17.1.2. Rioja plant 75
  17.2. Solid waste disposal 75
  17.3. Qualified Person’s Opinion 76
18. Capital and operating costs 77
  18.1. Basis for operating and capital costs for the quarry and plant 77
  18.2. Capital and Operating Cost Estimates 78
  18.3. Capital and Operating Cost Estimation Risks 79
19. Economic Analysis 80
  19.1. Methodology: Discounted Cash Flow (Free) 80
  19.2. Assumptions 80
  19.2.1. General and Macroeconomic Assumptions 80
  19.2.2. Income and Cost Assumptions 81
  19.3. Financial Model Results 81
  19.4. Sensitivity Analysis 84
20. Adjacent properties 86
21. Other relevant data and information 86
22. Interpretation and conclusions 87
23. Recommendations 89
24. References 90
25. Reliance on information provided by registrant 91

  

iv

 

 

Index of tables  
   
Table 1 Mineral Resources (exclusive of Reserves) of Tioyacu quarry 5
Table 2 Mineral Reserves of Tioyacu quarry 6
Table 3 Projection of demand and price for the next 26 years 8
Table 4 Free Cash Flow and valuation 10
Table 5 Mineral Resources (exclusive of Reserves) of Tioyacu quarry 12
Table 6 Mineral Reserves of Tioyacu quarry 13
Table 7 List of Cementos Pacasmayo S.A.A. QPs 15
Table 8 QP’s field visit 16
Table 9 UEA Rioja Concessions 17
Table 10 UEA Rioja Concessions 18
Table 11 Central coordinates of the UEA Rioja property 18
Table 12 Central coordinates of the Rioja plant 20
Table 13 Characteristics of Tioyacu quarry 26
Table 14 Drilling campaigns in Tioyacu quarry 28
Table 15 Quality Plan of the Tioyacu quarry 31
Table 16 Tests and frequency for each stage of the process 34
Table 17 Quality Plan of Rioja plant 34
Table 18 Lithologic units of the Tioyacu quarry geological model 42
Table 19 Rioja plant material restrictions 43
Table 20 Characteristics of the block model 43
Table 21 Limestone density per horizon 44
Table 22 Basic statistics of the limestone horizon data 45
Table 23 Basic statistics of the data of the marly limestone horizon. 45
Table 24 Variogram modeling parameters 46
Table 25 Ordinary Kriging Estimation Parameters CaO 46
Table 26 Resource estimates (exclusive of Reserves) at the Tioyacu quarry 47
Table 27 Criteria for Resource classification 49
Table 28 Mineral Reserves expressed in millions of tonnes 51
Table 29 Equipment of the Tioyacu quarry 54
Table 30 Tioyacu quarry design criteria 54
Table 31 Stability Analysis 55
Table 32 2021 piezometric data 55
Table 33 Summary of Tioyacu quarry design parameters 55
Table 34 Mining plan for the next 26 years 56
Table 35 Main equipment in Rioja plant 60
Table 36 Balance for raw meal production 61
Table 37 Balance for cement production. 61
Table 38 Fuel consumption in Rioja plant 62
Table 39 Cement shipments at domestic level (in thousands of tonnes) 65
Table 40 Types of products of Rioja plant 68
Table 41 Forecast of future demand for Rioja cement plant 71
Table 42 Cost structure of Tioyacu quarry and Rioja plant 77
Table 43 Operating costs forecast of quarry and plant 78
Table 44 Investment forecast in quarry and plant 79
Table 45 Profit and Loss Statement 82
Table 46 Free Cash Flow and valuation 83
Table 47 Sensitivity analysis of the Net Present Value 84
Table 48 Sensitivity analysis of the EBITDA 84
Table 49 Mineral Resources (exclusive of Reserves) of Tioyacu quarry 88
Table 50 Mineral Reserves of Tioyacu quarry 88
Table 51 List of Cementos Selva S.A.C. information. 91

 

v

 

 

Index of figures  
   
Figure 1 Tioyacu quarry mining sequence 6
Figure 2 Sensitivity of Net Present Value (expressed as %) 11
Figure 3 Sensitivity of EBITDA (expressed as %) 11
Figure 4 UEA Rioja map 19
Figure 5 Rioja plant map 21
Figure 6 Regional stratigraphic column 25
Figure 7 Local stratigraphic column of the Tioyacu quarry. 26
Figure 8 Geological Section of the Tioyacu quarry 27
Figure 9 Tioyacu quarry mining sequence 53
Figure 10 Tioyacu quarry final pit 57
Figure 11 Rioja plant process block diagram 60
Figure 12 Segmentation of the cement market in Peru 64
Figure 13 Global GDP and Construction sector GDP MoM variation (%) 66
Figure 14 Historic prices of cement in Peru 69
Figure 15 Evolution of the national demand of cement 70
Figure 16 Sensitivity of Net Present Value (expressed as %) 84
Figure 17 Sensitivity of EBITDA (expressed as %) 85
Figure 18 Concession Calizas Tioyacu and adjacent concessions. 86

 

vi

 

 

1.Executive Summary

 

Cementos Selva S.A.C. (CSSAC), a wholly-owned subsidiary of Cementos Pacasmayo S. A.A., is a Peruvian company whose corporate purpose is the production of cement and other products associated with the construction sector. This Technical Report Summary summarizes the Pre-feasibility study of the Tioyacu quarry located in the San Martin Region and the Rioja plant located in the same region, both owned by CSAAC. Qualified persons (QPs) from Cementos Pacasmayo have prepared the report to support the Resources and Reserves Estimates.

 

1.1.Location and access

 

The Tioyacu quarry contains limestone, a non-metallic mineral that is primarily used as raw material in cement production. This quarry is located in the district of Elías Soplin Vargas, Rioja Province, San Martin Region. The access route to this quarry is by land through the Fernando Belaunde Terry highway. The cement plant located in the city of Rioja is adjacent to the Tioyacu quarry.

 

1.2.Climate

 

The vegetation is evergreen with lianas and vines, many of which are covered by epiphytes of the Bromeliaceae family. The forests have a very heterogeneous floristic composition.

 

The climate in this Amazon region in northern Peru is mainly influenced by the following factors: the Intertropical Convergence Zone (ITCZ), the presence of the Eastern Cordillera of the Andes and the Extratropical Fronts.

 

1.3.History

 

On February 6, 1998, the public auction of the Rioja Cement Plant was held, and Consorcio Pacasmayo was awarded the contract. To comply with the terms of the auction, Consorcio incorporated and subsequently transferred ownership of the plant to Cementos Rioja S.A. The award mentioned above included, by public deed dated April 8, 1998, the non-metallic mining concession “Calizas Tioyacu.” The Tioyacu quarry began operations as Cementos Rioja S.A. in 2000.

 

1

 

 

As historical information about the quarry, a campaign of 460 meters of drilling was carried out in 05 drill holes located in the eastern flank of the “Tioyacu” limestone-dolomitic massif executed by the company Andes Diamantina S.R.L., at the end of 1982 into early 1983. The objective was to determine the feasibility of a new portland cement plant in the region of San Martin. The exploration study identified significant limestone material suitable for cement manufacturing.

 

In 2015, Cementos Selva S.A. commissioned Geosym Consultores S.A.C. to carry out prospecting work through drilling. A total of 6 mixed drill holes were drilled, conveniently located and distributed along the Tioyacu quarry: 2 drill holes in the southern sector, 03 drill holes in the central area, and 1 drill hole in the northern sector, to geologically evaluate the deposit and know its conditions at depth. These 6 drill holes drilled during that campaign in conjunction with blast hole information and geological evaluation work allowed the CSSAC to update its Mineral Resources and Reserves.

 

From 2018 to the present, Cementos Selva S.A., with the help and support of mining software such as Leapfrog and Minesight, has developed the updated estimates of its Mineral Resources and Reserves at the Tioyacu quarry.

 

On March 1, 2022, Cementos Selva S.A. changed its corporate name to Cementos Selva S.A.C. (CSSAC).

 

From October to November, 2023, the Rioja plant stopped its operations because of a general power outage in the area.

 

In December 2023, Cementos Selva started a diamond drilling campaign of 6 drill holes to confirm Resources and Reserves.

 

On 2024, no blasting activities were carried out from May to September in the Tioyacu quarry due to delays from the authority for permits. In November 2024 CSSAC carried out diamond drilling at the Tioyacu quarry in order to update the quarry’s mineral resources and reserves.

 

2

 

 

1.4.Geological environment and mineralization

 

The strata of the district of Elias Soplin Vargas, province of Rioja, San Martin region consists of Paleozoic/Mesozoic Age sedimentary formations of the Mitu Group, Pucara Group, Chambara Formation, Celendín Formation, Aramachay Formation, Condorsinga Formation, Ipururo Formation, and Quaternary Deposits.

 

1.5.Exploration

 

Cementos Selva S.A.C. did not carry out any exploration activities at the Tioyacu quarry during the current year. The exploration activities described in section 1.3 describe the exploration work at the Tioyacu quarry till date.

 

In 2024, Cementos Selva carried out a drilling campaign at the Tioyacu quarry in order to confirm Mineral Resources and Reserves.

 

1.6.Preparation of samples, analysis and security

 

Cementos Selva S.A.C. has implemented international standards in all its operations such as quarries and plants. The ISO 9001 standards has been implemented and certified since 2015. The certification is renewed annually through an external audit.

 

The SSOMASIG (Security, Occupational Health, Environment and Management Systems) department, is part of the team that determines and gives the necessary support for the maintenance of the ISO 9001 and the scope is in all the company’s activities.

 

Cementos Selva S.A.C. has implemented QAQC protocols to develop exploration and production activities in the Tioyacu quarry and Rioja plant to ensure the quality of the information used for estimation of limestone Resources and Reserves.

 

With respect to the geology, CSSAC uses XRF characterization and other analytical methods to analyze the main chemical components in the limestone. In the cement plant, the raw materials for the production of clinker and cement are analyzed using methods specified in the ASTM and Peruvian Technical Standards for cement testing. The laboratory in the cement plant has properly calibrated equipment and a periodic maintenance plan.

 

On the other hand, the Rioja plant, through its Quality Assurance and Control department, has implemented a sampling and data verification plan, which applies to the processes of receiving minerals, crushing of materials, drying of raw materials, grinding of raw meal, clinkerization, grinding of cement and cement packaging

 

3

 

 

1.7.Data verification

 

Concerning geological activities, CPSAA has a data verification department for the geological database. The main function of this department is the verification of data to be used in the estimation of Mineral Resources and Reserves. For the appropriate administration of information, internal protocols have been implemented that are subject to internal audits. The geologic data verification activities include data collection, administration and validation received from internal and external laboratories, data tracking through the confirmation of custody chains and finally, validation of data in the database. CPSAA (and CCSAC) staff use verified data in developing the Mineral Resources and Reserves model.

 

For data verification activities at the cement plant, CCSAC uses the Plan, Do, Check and Act (PDCA) methodology. This is applied to the technical information received from the company’s internal and external customers. The quality control laboratory compares the results with national and international laboratories as part of the verification procedures.

 

1.8.Mineral processing and metallurgical test

 

Cementos Pacasmayo has procedures for developing products at the laboratory level and scaling at the industrial level (including at Cementos Selva S.A.C. operations). It has guidelines for preparing, reviewing, insurance, and controlling laboratory test reports. Cemento Pacasmayo has a research and development laboratory located in the Pacasmayo plant to evaluate the technical aspects of cement plants and quarry operations.

 

At the Pacasmayo plant, the studies conducted in the Research and Development laboratory and the Quality Control department include the substitution of fossil fuels for rice husks at the Rioja plant. The main objective of the substitution of fossil fuels is the reduction of CO2 or greenhouse gas emissions. In 2024, CSSAC used 3,272 t of alternative fuel (measured as coal equivalent) in the Rioja plant. This result represented 7.10% of the 8,853 t of CO2.

 

4

 

 

A significant percentage of Research and Development activities are focused on evaluating different ratios between clinker-mineral additions providing the best functional characteristics to our products and at the same time balancing the benefits generated for the company. Another objective is to identify other additions that can substitute for clinker: slag, pozzolana, fly ash, calcined clays, etc., to reduce its environmental footprint and the cost of cement production. Based on this work, the laboratory has determined (and confirmed with production estimates) that 1 tonne of limestone yields 0.77 tonnes of clinker and the clinker/cement factor of the main cements with additions is 0.74.

 

The Research Laboratory issues technical reports to the operations department following international standards. The operations department evaluates the convenience of implementing the tests industrially and validates what is reported at the laboratory level.

 

1.9.Mineral Resources and Reserves

 

Cementos Pacasmayo’s QPs developed the estimates of limestone Resources and Reserves contained in this technical report summary (TRS). The evaluation uses information from exploration activities carried out until 2023.

 

Table 1 shows the limestone Resources. The result of the estimation of Resources considered the quality restrictions of limestone received at Rioja plant, accessibility to the Resources and legal limits inherent to the mining concessions, and relevant economic and technical factors.

 

The minimum quality accepted is 51% CaO to be used as raw material for production. Considering the selling prices of cement at the Rioja plant, the economic evaluation used for the estimates of Resources and Reserves is shown in Chapter 19.

 

Table 1 Mineral Resources (exclusive of Reserves) of Tioyacu quarry

 

 

 

Resources Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Measured 22.5 48.41 0.97 0.59 9.51 0.25
Indicated 4.9 47.56 0.48 3.16 6.05 0.19
Measured + Indicated 27.4 48.26 0.88 1.05 8.90 0.24
Inferred 9.0 50.33 0.38 2.48 3.31 0.19

 

5

 

 

The Reserves calculation considered the Mineral Resource estimates and the quality criteria, relevant modifying factors, and limestone extraction costs.

 

The mining method used is open pit mining. The financial results are shown in Chapter 19. Table 2 presents the Mineral Reserve estimates.

 

Table 2 Mineral Reserves of Tioyacu quarry

 

 

 

Reserves Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Proven 6.3 51.54 0.55 1.01 4.04 0.21
Probable 4.9 50.95 0.30 2.29 2.67 0.14
Total 11.2 51.28 0.44 1.56 3.45 0.18

 

1.10.Mining Methods

 

Cementos Selva S.A.C., a wholly-owned subsidiary of Cementos Pacasmayo S.A.A, is the current owner of the Tioyacu quarry. Cementos Selva S.A.C. carries out the planning, production, supervision and quality control of the quarry to verify the activities and production according to the requirements of Rioja plant.

 

Figure 1 Tioyacu quarry mining sequence

 

 

The major equipment used for the production of limestone at the Tioyacu quarry is a track drill, excavator, front loader, and dump truck. Also, auxiliary equipment is necessary, including pickups, lubricator trucks, and other equipment.

 

The mining plan of the Tioyacu quarry considers an average annual production of 0.4 million tonnes of limestone for the next 26 years.

 

Based on the plant requirements and sales projection for the next 26 years, the pit design parameters for the Tioyacu quarry are inter-ramp bench slope angle, bench height, safety bench and width of ramps.

 

6

 

 

1.11.Processing Plant and Infrastructure

 

Cement production considers the stages of raw material extraction, grinding, homogenization, clinkerization, cement grinding, silo storage and packaging, loading, and transportation. Cement is moved through conveyor belts to bagging systems to be packed in bags and then loaded onto trucks operated by third parties for distribution.

 

The raw materials for cement production are Limestone, Sand, Iron, Clay, Coal. The mixture of these raw materials is raw meal and is fed to the calcination kiln to produce clinker.

 

Limestone represents 74% by weight of the raw meal. Anthracite coal is also used as part of the raw material for the production of clinker. Clinker and additions are used to produce cement. The additions used in cement production are slag, pozzolana, and gypsum. Currently, the cement plant in Rioja has a clinker/cement factor of 0.74.

 

The Rioja plant has an electrical substation with a capacity of 12 MVA. Rioja plant uses electric power, which is supplied from the national grid.

 

Cementos Selva has implemented a preventive and corrective maintenance plan for equipment to prevent interruptions to cement production. Additionally, operating efficiency controls costs and operating margins.

 

1.12.Market studies

 

The Peruvian cement market is geographically segmented by regions: north region, central region and south region. Diverse companies supply each region.

 

The main companies that comprise the cement market in Peru are: Cementos Pacasmayo S.A.A., UNION Andina de Cementos S.A.A., Yura S.A. and Cementos Selva S.A.C. Additionally, there are companies that import cement or clinker, such as Caliza Cemento Inca S.A., Distribuidora Cemento Nacional S.A.C., CEMEX Perú S.A., and Cal & Cemento Sur S.A., amongst others.

 

Companies that market cement in Peru follow the Peruvian Technical Standards associated with cement technical specifications.

 

7

 

 

The types of cement produced by the main cement companies of the country are Type I, Type V, Type ICO, Type IL, Type GU, Type MS (MH), Type HS, Type HE, Type MH.

 

Cementos Pacasmayo, a leading company in the production and sales of cement in the North Region, has market presence in the following cities: Cajamarca, Chiclayo, Chimbote, Jaén, Pacasmayo, Piura, Rioja, Tarapoto, Trujillo, Tumbes, Yurimaguas and Iquitos. The company has a Market share of over 92.1% in the north region of the country.

 

For Cementos Selva S.A.C. the overall shipments of the Rioja plant for 2024 were 318 thousand tonnes. It supplied 10.3% of the country’s North Region cement demand, and its cement sales represented 11.2% of the three cement plant’s overall shipments.

 

Table 3 shows the projected demand and price per ton of cement for the next 26 years.

 

Table 3 Projection of demand and price for the next 26 years

 

   Shipments (tonnes)   Revenue
S/ x t
 
         
2025P   346,229    577.8 
2026P   353,153    589.4 
2027P   360,216    601.2 
2028P   367,421    613.2 
2029P   374,769    625.5 
2030P   382,264    638.0 
2031P   389,910    650.7 
2032P   397,708    663.8 
2033P   405,662    677.0 
2034P   413,775    690.6 
2035P   422,051    704.4 
2036P   430,492    718.5 
2037P   439,102    732.8 
2038P   440,000    747.5 
2039P   440,000    762.4 
2040P   440,000    777.7 
2041P   440,000    793.2 
2042P   440,000    809.1 
2043P   440,000    825.3 
2044P   440,000    841.8 
2045P   440,000    858.6 
2046P   440,000    875.8 
2047P   440,000    893.3 
2048P   440,000    911.2 
2049P   440,000    929.4 
2050P   440,000    948.0 

 

8

 

 

1.13.Capital, Operating costs and Economic Analysis

 

This document presents the cash flow analysis and an economic evaluation of the project based on the current operating costs of the Rioja plant and using limestone production information for the Tioyacu quarry. For the Mineral Reserves evaluation, the general and macroeconomic assumptions used for the projection of the free/economic cash flows and for the valuation are:

 

Projection horizon: 26 years (2025 to 2050) according to the estimated quarry life.

 

Annual inflation rate, 2.90%, based on Banco Central de Reserva del Perú as of projection 2025: applies equally to sales price, costs and expenses.

 

Capital cost projections were determined using a historical ratio of annual investments and maintenance costs, which also considers the increase in production volume.

 

The company’s financing structure is considered in the discount rate (WACC), which is 10.79%, not in the cash flows.

 

Income tax rate: effective rate of actual (historical) business results, 29% - 30%.

 

Workers’ Profit Sharing: 10%.

 

Exchange rate: exchange rate is assumed to remain at 3.80 (USD/PEN).

 

The economic analysis considers the same evaluation criteria for estimating Resources and Reserves, considering that the Tioyacu quarry is one location using the same infrastructure and mining methods. The main variables considered in the economic model for the sensitivity analysis were cement price, production cost, and CAPEX. The free cash flow is constructed for the economic analysis, which does not incorporate the financing structure. The latter is considered in the weighted average cost of capital of the company (WACC) to discount future cash flows. The following financial parameters were calculated:

 

26-year mine life

 

Average plant throughput of 0.4 million tonnes per year over the 26-year projection.

 

Average sales price of 748.3 soles per ton of cement, on average for the 26-year projection, at nominal values.

 

9

 

 

Revenues of 314 million soles, on average for the 26-year projection.

 

Average cash production cost of 508.2 soles per ton of cement, on average for the 26-year projection, at nominal values.

 

Table 4 presents the cash flow of the project. The NPV at a discount rate of 10.79%, is 525 million soles.

 

Table 4 Free Cash Flow and valuation

 

   FCF - Valuation (Thousand S/) 
   (-) Taxes (EBIT*t)   (-)
CapEx
   EBITDA Rioja Plant   Free Cash Flow 
                 
2025P   -26,634    -7,500    83,220    49,086 
2026P   -28,047    -7,718    87,655    51,891 
2027P   -29,966    -7,941    92,357    54,449 
2028P   -28,957    -8,172    89,585    52,456 
2029P   -31,136    -8,409    95,291    55,747 
2030P   -32,321    -8,652    98,962    57,988 
2031P   -31,046    -8,903    95,936    55,987 
2032P   -32,808    -9,162    101,145    59,175 
2033P   -34,340    -9,427    105,622    61,855 
2034P   -32,968    -9,701    102,565    59,897 
2035P   -34,785    -9,982    107,708    62,941 
2036P   -36,912    -10,271    112,206    65,022 
2037P   -36,140    -10,569    109,240    62,531 
2038P   -37,189    -10,876    112,328    64,263 
2039P   -38,026    -11,191    114,688    65,470 
2040P   -36,045    -11,516    109,499    61,938 
2041P   -25,931    -11,850    81,863    44,083 
2042P   -26,493    -12,193    83,224    44,537 
2043P   -24,229    -12,547    77,270    40,494 
2044P   -24,789    -12,911    79,099    41,400 
2045P   -28,812    -13,285    90,366    48,269 
2046P   -26,659    -13,670    84,782    44,453 
2047P   -27,359    -14,067    86,978    45,552 
2048P   -27,779    -14,475    88,407    46,153 
2049P   -25,686    -14,895    82,596    42,015 
2050P   -26,280    -15,327    84,521    42,914 

 

WACC   10.79%
Economic NPV (Thousand S/)   524,650 

 

10

 

 

Figures 2 and 3 show the sensitivity analysis, which shows the influence of changes in prices, operating costs, and capital costs on NPV and EBITDA, respectively.

 

Figure 2 Sensitivity of Net Present Value (expressed as %)

 

 

Figure 3 Sensitivity of EBITDA (expressed as %)

 

 

1.14.Adjacent properties

 

The Calizas Tioyacu borders to the north of the Cementos Selva S.A.C concession is the Rioja 2 concession owned by Cementos Selva S.A.C; to the east of the mining concession is the Rioja 4 concession owned by Cementos Selva S.A.C, to the southwest is the Rioja 3 concession owned by Cementos Selva S.A.C

 

1.15.Conclusions

 

From a legal point of view, Cementos Selva S.A.C. has ownership of the mining properties for the exploration, development, and production of limestone to supply the cement plants for normal production during the life of the quarry.

 

11

 

 

Cementos Selva S.A.C. has been complying with international ISO-9001 standards since 2015 and has implemented Quality Assurance and Quality Control (QAQC). The controls are applied for the construction of the geological Model and for estimating the Mineral Resources and Reserves.

 

Cementos Selva S.A.C. has a quality assurance system in its operations that includes sample preparation methods, procedures, analysis and security, which comply with the best practices in the industry.

 

The information verification and validation processes are carried out following the procedures indicated in the information flows. The validated information is congruent with the one that generated the geologic models, which is the fundamental basis for the estimation of Mineral Resources.

 

The geological modeling of the limestone deposit considers the updated data from the 2023 drilling campaign.

 

The Mineral Resource and Reserve estimation considers the geologic characteristics and modifying factors as well as due consideration of risk: geologic and associated with evaluation of modifying factors. The main quality variable is the CaO content which is very stable in the deposit. There are other secondary variables that determine the quality of the Reserves.

 

In the process of estimating Mineral Reserves and in the production plans of the quarry these variables have been adequately considered in the mining plan, properly sequenced, and with blending processes. There are sufficient proven and probable Reserves for the next 26 years.

 

Tables 5 and 6 show the Mineral Resources and Reserves of the Tioyacu quarry, respectively.

 

Table 5 Mineral Resources (exclusive of Reserves) of Tioyacu quarry

 

 

 

Resources Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Measured 22.5 48.41 0.97 0.59 9.51 0.25
Indicated 4.9 47.56 0.48 3.16 6.05 0.19
Measured + Indicated 27.4 48.26 0.88 1.05 8.90 0.24
Inferred 9.0 50.33 0.38 2.48 3.31 0.19

 

12

 

 

Table 6 Mineral Reserves of Tioyacu quarry

 

 

 

Reserves Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Proven 6.3 51.54 0.55 1.01 4.04 0.21
Probable 4.9 50.95 0.30 2.29 2.67 0.14
Total 11.2 51.28 0.44 1.56 3.45 0.18

 

The cement plant located in Rioja has equipment and facilities available for cement production, using limestone from the Tioyacu quarry and other necessary materials.

 

The Health, Safety and Environment department is in charge of supervising and ensuring compliance with the Company’s corporate policies and the various legal requirements of the national regulatory bodies by all company departments.

 

Through its Social Responsibility department, Cementos Selva S.A.C. has built relationships of trust with the communities surrounding its operations, identifying their primary needs in health, education, urban development and local development.

 

Infrastructure-wise, the operation in Tioyacu quarry and Rioja plant, in relation to infrastructure, is technically and economically feasible due to the life of the quarry.

 

The sensitivity analysis shows that the operation is economically robust.

 

1.16.Recommendations

 

Maintain the QAQC program for exploration, development and production activities associated with cement production.

 

Include QAQC plans and density control for the subsequent diamond drilling campaigns.

 

Finish the drilling campaign that began in 2024 and carry out the geological interpretation of the data generated during the campaign, so that it can be incorporated into the Mineral Resource and Reserve model, which will provide greater support and robustness to the models.

 

Maintain permanent monitoring of the installed piezometers both for water levels and water quality, to evaluate the evolution of levels during the production of the Tioyacu quarry.

 

13

 

 

2.Introduction

 

2.1.Participants

 

This Technical Summary Report (TRS) was prepared for Cementos Selva by qualified persons (QP’s) who work for Cementos Selva and Cementos Pacasmayo, who according to their qualifications and experience developed the chapters based on their expertise. Likewise, the aforementioned QPs used the Company’s information sources, information validated and approved by the competent authorities in Peru and public information sources. Table 7 shows the qualified persons who prepared this document, as well as the chapters and information under their responsibility.

 

Marco Carrasco, who holds the position of Project Manager of Cementos Pacasmayo and is certified by the Mining and Metallurgical Society of America (MMSA) of the United States as a QP, served as the supervising QP. He acted as Project Manager, whose primary role was to compile the information received from the QPs of each chapter to have an integrated document. Each QP is responsible for the section they wrote.

 

2.2.Terms of Reference

 

This technical report summary was prepared as an exhibit to support disclosure of Mineral Resources and Reserves by Cementos Selva, a wholly-owned subsidiary of Cementos Pacasmayo SAA. This report summarizes the results of the Pre-feasibility study of the “Calizas Tioyacu” property for the production of limestone using open pit mining methods. The report is effective December 31, 2024.

 

The limestone produced from the Calizas Tioyacu property supplies raw material for the Rioja plant, located in the city of the same name, Cementos Selva produces cement. The annual limestone production is 0.4 million tonnes per year (mtpy). Actual operating costs have been considered for the estimates and used as a basis for economic projections within the economic analysis. This technical report summary estimates Mineral Resources and Reserves according to the regulations published in Securities Exchange Commission (SEC) Form 20-F and under subpart 1300 of Regulation S-K.

 

14

 

 

The report was prepared by the qualified persons listed in Table 7 using available studies and, in some cases (see Chapter 25), relying on information provided by Cementos Pacasmayo, the registrant.

 

Table 7 List of Cementos Pacasmayo S.A.A. QPs

 

Item

  Chapter  First and Last Names  Job Position  Profession
0  Compiled all  Marco Carrasco (*)  Project Manager  Chemical Engineer
1  Executive summary  All QPs (**)      
2  Introduction  All QPs(**)      
3  Property description  Henry Vargas  Environmental Coordinator  Environmental Engineer
4  Accessibility, climate, local Resources, infrastructure and physiography  Henry Vargas  Environmental Coordinator  Environmental Engineer
5  History  Marco Alarcón  Quarry Superintendent  Mining Engineering
6  Geological setting, mineralization, and deposit  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
7  Exploration  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
8  Sample preparation, analyses, and security  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
8  Sample preparation, analyses, and security  Marco Alarcón  Quarry Superintendent  Mining Engineering
9  Data verification  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
9  Data verification  Marco Alarcón  Quarry Superintendent  Mining Engineering
10  Mineral processing and metallurgical testing  Marco Alarcón  Quarry Superintendent  Mining Engineering
11  Mineral resource estimates  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
12  Mineral reserve estimates  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
13  Mining methods  Marco Alarcón  Quarry Superintendent  Mining Engineering
14  Processing and recovery methods  Marco Alarcón  Quarry Superintendent  Mining Engineering
15  Infrastructure  Marco Alarcón  Quarry Superintendent  Mining Engineering
16  Market studies  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
17  Environmental studies, permitting, and plans, negotiations, or agreements with local individuals or groups  Henry Vargas  Environmental Coordinator  Environmental Engineer
18  Capital and operating costs  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
19  Economic analysis  Jason Gamio  Chief of Planning and Evaluation of Resources and Reserves  Geological Engineer
20  Adjacent properties  Henry Vargas  Environmental Coordinator  Environmental Engineer
21  Other relevant data and information  All QPs (**)      
22  Interpretation and conclusions  All QPs (**)      
23  Recommendations  All QPs (**)      
24  References  All QPs (**)      
25  Reliance on information provided by the registrant  All QPs (**)      

 

(*)Marco Carrasco, who holds the position of Project Manager of Cementos Pacasmayo compiled the information received from the QPs of each chapter to have an integrated report. Each QP is responsible for the section they wrote.

 

(**)Henry Vargas, Marco Alarcón and Jason Gamio.

 

15

 

 

2.3.Conventions

 

Unless otherwise indicated in the report, all currencies are in soles and all measurements and units are in the metric system. The Tioyacu quarry is located within the boundaries of the WGS84 two-dimensional geographic coordinate reference system, in the UTM 18S (Universal Transverse Mercator) zone. All coordinates referenced in this report and in the accompanying figures, tables, maps and sections are provided in the WGS84 coordinate system, UTM 18S zone, unless otherwise indicated.

 

2.4.Previous Work and Sources of Information

 

The information used is sufficient to allow this TRS to be completed with the level of detail required by Regulation S-K subpart 1300. The information used included exploration results from the various drilling campaigns with the exception of the 2024 campaign, actual information from Cementos Selva’s operations, information submitted to and approved by the corresponding authorities, and public information in organizations specialized in the cement industry. The list of sources of information is presented in Chapter 24 of this report.

 

2.5.Details of QP Personal Inspection

 

The QP’s who developed this document visited the Tioyacu quarry and the Rioja plant as part of their activities for 2024.

 

Table 8 QP’s field visit

 

Item  First and Last Names  Job Position  Profession  Field visit
1  Henry Vargas  Environmental Coordinator  Environmental Engineer  Mr. Vargas has visited the Tioyacu quarry and Rioja plant multiple times. The last visit to the Tioyacu quarry and Rioja Plant was in October 2023. During this visit, Mr. Vargas inspected the environmental monitoring points, solid waste areas, raw material warehouse, and the administrative area of the Rioja plant and Tioyacu quarry to verify the environmental controls.
             
2  Marco Alarcon  Quarry’s Superintendent  Mining Engineering  Rioja plant and Tioyacu quarry, all year as part of his duties.
             
3  Jason Gamio  Chief of planning and evaluation of resources and reserves  Geological Engineer  Mr. Gamio has regularly visited the Tioyacu quarry and Rioja plant, most recently in October 2024, visiting core facilities, discussing grade control, geological mapping, exploration, and delineation drill practices, diamond drill core logging, quality assurance, and quality control (QA/QC), raw material storage and mineral reserve estimation practices.
             
4  Marco Carrasco  Project Manager  Chemical Engineer  Mr. Carrasco visited the Rioja plant multiple times. His last visit to the Tioyacu quarry and Rioja plant was in 2022, but during 2024, he coordinated remotely with operational staff. His visit emphasized the operational cement process and equipment conditions (kilns, mills, storages (raw material and sub-products and products, etc.).

 

2.6.Previously Filed Technical Report Summary

 

This Technical Report Summary (TRS) updates the previously filed technical report summary for the property. The previously filed TRS is the “Technical Report Summary (TRS), Tioyacu Quarry and Rioja Cement Plant 20-F 229.601”, which was filed as Exhibit 96.3 of the CPSAA’s Annual Report on Form 20-F filed with the SEC on April 29, 2024 (File No. 001-35401).

 

16

 

 

3.Property description

 

3.1.Tioyacu quarry

 

The quarry is located in Elías Soplin Vargas District, Rioja Province, San Martin Region close to the Rioja plant.

 

The Peruvian State granted the mining right to Cementos Selva S.A.C. to carry out exploration and production activities that allow non-metallic minerals found in the subsurface through the granting of mining concessions. The mining rights registered with the authority, Instituto Geológico Minero y Metalúrgico (INGEMMET) are as follows Moyobamba 98, Pajonal 2, Rioja 1, Rioja 2, Rioja 3, Rioja 5, Rioja 6, Rioja 7, Rioja 8, Rioja 9, Calizas Tioyacu, Arcillas el Pajonal, Pajonal 3 and Pajonal 4. The area of the mining property is 9,600 hectares.

 

The mining rights (the mining concession title) are granted by INGEMMET of the Energy and Mines Sector through a Presidential Resolution. It is determined to include the mining rights in the Rioja Economic-Administrative Unit (UEA).

 

On March 15, 2016, by Presidential Resolution No. 0140-2016-INGEMMET/PCD/PM, the competent authority granted to Cementos Selva S.A.C the Rioja Economic-Administrative Unit (UEA), with code No. 01-00005-04-U of Cementos Selva S.A.C. These mining rights included 15 mining concessions.

 

Table 9 UEA Rioja Concessions

 

Code Name Hectares Material
1 10912695 ARCILLAS EL PAJONAL 200 Non Metallic
2 10912495 CALIZAS TIOYACU 400 Non Metallic
3 10062498 MOYOBAMBA 98 100 Non Metallic
4 10133998 PAJONAL 2 400 Non Metallic
5 10073705 PAJONAL 3 800 Non Metallic
6 10073605 PAJONAL 4 300 Non Metallic
7 10157996 RIOJA 1 1,000 Non Metallic
8 10158096 RIOJA 2 1,000 Non Metallic
9 10158196 RIOJA 3 1,000 Non Metallic
10 10158296 RIOJA 4 800 Non Metallic
11 10158396 RIOJA 5 1,000 Non Metallic
12 10158496 RIOJA 6 400 Non Metallic
13 10158596 RIOJA 7 1,000 Non Metallic
14 10158696 RIOJA 8 1,000 Non Metallic
15 10158796 RIOJA 9 1,000 Non Metallic

 

17

 

 

On February 09, 2022, by Report No. 1003-2022-INGEMMET/DCM/UTM, the competent authority has notified the exclusion of the Rioja 4 concession with code 10158296 from the Rioja UEA with code No. 01-00005-04-U.

 

The UEA Rioja is conformed by the following concessions:

 

Table 10 UEA Rioja Concessions

 

Code Name Hectares Material
1 10912695 ARCILLAS EL PAJONAL 200 Non Metallic
2 10912495 CALIZAS TIOYACU 400 Non Metallic
3 10062498 MOYOBAMBA 98 100 Non Metallic
4 10133998 PAJONAL 2 400 Non Metallic
5 10073705 PAJONAL 3 800 Non Metallic
6 10073605 PAJONAL 4 300 Non Metallic
7 10157996 RIOJA 1 1,000 Non Metallic
8 10158096 RIOJA 2 1,000 Non Metallic
9 10158196 RIOJA 3 1,000 Non Metallic
10 10158396 RIOJA 5 1,000 Non Metallic
11 10158496 RIOJA 6 400 Non Metallic
12 10158596 RIOJA 7 1,000 Non Metallic
13 10158696 RIOJA 8 1,000 Non Metallic
14 10158796 RIOJA 9  1,000 Non Metallic

 

Table 11 shows the UTM central coordinates of the Rioja Economic Administrative Unit (UEA).

 

Table 11 Central coordinates of the UEA Rioja property

 

North

  East  Radius  Zone
9,340,000  246,000  20,000  18

 

In accordance with this, the Rioja UEA includes fourteen (14) non-metallic mining rights covering 9,600.00 hectares, in favor of Cementos Selva S.A.C., owner of said rights; located in the Districts of Rioja / Awajun / Elias Soplin Vargas / Nueva Cajamarca / Posic, Province of Rioja and department of San Martin.

 

Cementos Selva S.A.C. complies annually with the payments for the rights to the UEA Rioja concessions. These payments must be made from the first business day of January to June 30 of each year, CSSAC provides the financial entities in charge of receiving the payments with the SINGLE CODE (see Table 10) of its mining rights, to comply with its obligation.

 

18

 

 

In the case of Rioja concessions, the payment is equivalent to US$3 per hectare. Likewise, Cementos Selva S.A.C. pays royalties to the State as established by the Authority in Law N° 28258 and its amendment N° 29788.

 

Figure 4 UEA Rioja map

 

 

19

 

 

3.2.Rioja plant

 

The Rioja plant is located in the district of Elías Soplin Vargas, province of Rioja, San Martin region; on land owned by the Company that occupies a total area of 28.16 hectares, duly registered in File No. 4273, Electronic Record No. 05004085 of the Land Registry of Moyobamba, Registry Zone No. III, Moyobamba Headquarters. Table 12 shows the UTM coordinate of the centroid of the Rioja plant.

 

Table 12 Central coordinates of the Rioja plant

 

North  East  Radius  Zone
248338.19  9336658.96  200.00  18

 

According to the Organic Law of Municipalities (Law 27972), Cementos Selva S.A.C. must pay the annual property tax for the property described above.

20

 

 

Figure 5 Rioja plant map

 

 

21

 

 

4.Accessibility, climate, local resources, infrastructure and physiography

 

4.1.Tioyacu quarry and Rioja plant

 

Cementos Selva S.A.C. is an industrial company dedicated to the production of cement. Its Tioyacu quarry provides limestone as raw material for cement production.

 

The Tioyacu quarry is geographically located in the district of Elías Soplín Vargas, province of Rioja, department of San Martín, approximately 14.46 km from the city of Rioja.

 

Topography

 

The study area consists mainly of hillsides with slopes ranging from 25% to more than 75%, terraces of alluvial origin, with slopes of less than 8% and slightly undulating, and small hillsides. The Tioyacu quarry has an average altitude of 900 meters above sea level.

 

Vegetation

 

The vegetation is evergreen with lianas and vines, many of which are covered by epiphytes of the Bromeliaceae family. The forests present a very heterogeneous flora composition.

 

Access

 

By air is from Lima – Tarapoto in a 1.5 hour flight, and by land from Tarapoto to Tioyacu quarry for a journey of 3 hours.

 

Access to the Tioyacu quarry is via the Fernando Belaunde Terry highway, which crosses the district of Elías Soplin Vargas from south to north.

 

22

 

 

Climate

 

The climate in this Amazon region in northern Peru is mainly influenced by the following factors: the Intertropical Convergence Zone (ITCZ), the presence of the Eastern Cordillera of the Andes and the Extratropical Fronts.

 

Physiography

 

The study area has landforms that have been generally classified as large plains landscape and mountainous landscape (mountain slopes).

 

Local Resources

 

The Tioyacu quarry is operated by Cementos Selva S.A.C personnel. The quarry is located 13.7 kilometers from the town of Rioja, which has the resources of a city.

 

Power is supplied by the 60 kV Rioja - Nueva Cajamarca transmission line owned by Electro Oriente.

 

The company has a water use license for industrial purposes, with its water catchment point located in the Tioyacu River. The National Water Authority issued the authorization R.A. Nº 100-2010-ANA-ALA ALTOMAYO.

 

23

 

 

5.History

 

On February 6, 1998, the public auction of the Rioja plant was held, and Consorcio Pacasmayo was awarded the contract. To comply with the terms of the auction, Consorcio incorporated and subsequently transferred ownership of the plant to Cementos Rioja S.A. The award mentioned above included, by public deed dated April 8, 1998, the non-metallic mining concession “Calizas Tioyacu.” The Tioyacu quarry began operations as Cementos Rioja S.A. in 2000.

 

At the end of 1982 and beginning of 1983 a campaign of 460 meters of drilling was carried out in 05 drill holes located in the eastern flank of the “Tioyacu” limestone-dolomitic massif executed by Andes Diamantina S.R.L. The objective was to determine the feasibility of a new portland cement plant in the department of San Martin. The exploration study identified limestone suitable for cement manufacturing.

 

In 2015, Cementos Selva S.A.C. commissioned Geosym Consultores S.A.C. to carry out prospecting work through drilling. A total of 06 drill holes were drilled, conveniently located and distributed along the Tioyacu quarry (02 holes in the southern sector, 03 holes in the central area, and 01 hole in the northern sector) to geologically evaluate the deposit and know its characteristics at depth. These 06 drillings together with blast holes information and geological evaluation work allowed Cementos Pacasmayo to update the inventory of Mineral Resources and Reserves.

 

From 2018 to the present, Cementos Selva S.A.C., with the help and support of mining software such as Leapfrog and Minesight has updated its Resources and Reserves at the Tioyacu quarry. On March 1, 2022, Cementos Selva S.A. changed its corporate name to Cementos Selva S.A.C. (CSSAC).

 

From October to November 2023, the Rioja plant stopped operations because there was general power outage in the area. During 2023, Cementos Selva performed a drilling campaign in the Tioyacu quarry in order to confirm Mineral Reserves. In 2024, no blasting activities were carried out from May to September in the Tioyacu quarry due to delays from the authority for permits. During the month of November diamond drilling was carried out at the Tioyacu quarry in order to update the quarry’s Mineral Resources and Reserves.

 

24

 

 

6.Geological setting, mineralization, and deposit

 

6.1.Regional geology

 

The strata of the district of Elias Soplin Vargas, province of Rioja, San Martin region consists of Paleozoic/Mesozoic Age sedimentary strata of the Mitu Group, Pucara Group, Chambara Formation, Celendín Formation, Aramachay Formation, Condorsinga Formation, Ipururo Formation, and Quaternary Deposits.

 

Figure 6 Regional stratigraphic column

 

 

6.2.Local geology

 

A lithological series of continental marine facies of limestones, marls, and dolomites have been identified in the quarry area. The classification of carbonate rocks based on the percentage of magnesium carbonate and clays, proposed by J.R.V Brooks (1896) and modified by J.A. Martinez-Alvarez, was used.

 

25

 

 

In the Tioyacu quarry, ten types of rocks were classified, corresponding to a sequence of limestones, magnesian limestones, dolomitic limestones, dolomitic marly limestones, marly limestones, marls, calcareous marls, clayey marls, dolomites, and calcareous dolomites. Overlying this formation are recent Quaternary deposits, consisting mainly of alluvial deposits comprised of colluvium and terraces with blocks and gravels in a sandy clay matrix.

 

Figure 7 Local stratigraphic column of the Tioyacu quarry.

 

 

6.3.Characteristics of the deposit

 

Table 13 shows the main characteristics of the deposit.

 

Table 13 Characteristics of Tioyacu quarry

 

Quarry

Average Width (m) Total Length (m) Thickness (m) Average depth (m) Continuity
Top Elevation Lower elevation
Tioyacu 450 1200 150 1000 820 It is a sedimentary limestone deposit whose continuity is controlled longitudinally by the limestone outcrop, laterally by fault structures and at depth by the water table.

 

26

 

 

Figure 8 Geological Section of the Tioyacu quarry

 

 

27

 

 

7.Exploration

 

7.1.Drilling

 

Cementos Selva’s exploration activities at the Tioyacu quarry property involve drilling to characterize the geology adequately.

 

Table 14 Drilling campaigns in Tioyacu quarry

 

Drilling Campaign

Date N° of holes Hole diameter Type of sampling Objective
1 1983 5 HQ Core sampling Exploration
2 2015 6 HQ Core sampling Exploration
3 2023 6 HQ Core sampling Reserves Confirmation
4 2024 5 HQ Core sampling Reserves Confirmation

 

7.2.Hydrogeology

 

In 2024, Cementos Selva did not conduct further hydrogeological studies. The last hydrogeological studies were conducted in 2015 and the information was presented in the previously filed TRS titled “Technical Report Summary (TRS), Tioyacu Quarry and Rioja Cement Plant 20-F 229.601”, which was filed as Exhibit 96.3 of the CPSAA’s Annual Report on Form 20-F filed with the SEC on April 28, 2022 (File No. 001-35401).

 

As stated in the previous TRS, Cementos Selva hired Geosym Consultores S.A.C (2015) to conduct hydrogeological investigations through 04 borings with piezometers, 19 Lefranc and Lugeon permeability tests, 01 Slug Test, and 02 Air Lift tests, physical-chemical parameter readings, gauging with use of current meter and groundwater sampling. The hydrogeological study included the evaluation of 04 piezometers. Geosym Consultores S.A.C concluded that the groundwater is above the current topographic elevation. The results of the hydrogeological study conducted in 2015 and the information was presented in the previously filed TRS titled “Technical Report Summary (TRS), Tioyacu Quarry and Rioja Cement Plant 20-F 229.601”, which was filed as Exhibit 96.3 of the CPSAA’s Annual Report on Form 20-F filed with the SEC on April 28, 2022 (File No. 001-35401).

 

As per the previous TRS, CSSAC hired Consultora Minera Minconsult S.R.L to define the hydrogeological characteristics of the quarry.

 

28

 

 

7.3.Geotechnical studies

 

Cementos Pacasmayo did not conduct further geotechnical studies in 2024. The last geotechnical studies were conducted in 2015 and the information was presented in the previously filed TRS titled “Technical Report Summary (TRS), Tioyacu Quarry and Rioja Cement Plant 20-F 229.601”, which was filed as Exhibit 96.3 of the CPSAA’s Annual Report on Form 20-F filed with the SEC on April 28, 2022 (File No. 001-35401).

 

As per the previously filed TRS, the geotechnical studies concluded, based on the geotechnical test work that the current slopes at the Tioyacu quarry are stable for static and pseudo-static loading conditions, with safety factors above the minimum recommended for operating conditions. The studies also recommended geotechnical design criteria including a single bench height between 4 and 6 m, inter-ramp angles between 35° and 44°. The recommended bank angles and bench angles are 65°.

 

29

 

 

8.Sample preparation, analysis, and security

 

This Chapter describes the preparation, analysis and security of the samples used for the geology, quarry and cement plant operations.

 

8.1.Geology and quarry

 

Cementos Selva S.A.C. has implemented international standards in all its operations such as quarries and plants. The ISO 9001 standard has been implemented and certified since 2015. The certification is renewed annually through an external audit.

 

The SSOMASIG department (Security, Occupational Health, Environment and Management Systems), is part of the team that determines and gives the necessary support for the maintenance of the ISO 9001 and the scope is in all the company’s activities.

 

The Geology department has protocols for the activities of sample preparation methods, quality control procedures, security and other activities.

 

8.1.1.Preparation of samples, procedures, assays and laboratories

 

Samples obtained from the drill holes are placed in holders to be duly coded, cut, bagged and sent to the laboratory at the Rioja plant and are occasionally sent to an external laboratory following the company’s procedures.

 

Certimin S.A. is used as an external laboratory for chemical analysis. Certimin S.A. is a Peruvian laboratory that is certified in ISO 9001, ISO 14001, ISO 45001, NTP-ISO/IEC 17025 Accreditation, and has a membership in ASTM. This laboratory has modern facilities for the development of mining services associated with the cement industry and technical support in the geochemical field for national and international companies.

 

For the limestone samples, the laboratory analyses evaluate CaO, MgO, Al2O3, SiO2, Fe2O3, SO3 and Cl. Once received in the laboratory, the properties of the limestone to be used in cement production are analyzed.

 

30

 

 

8.1.2.Quality Assurance Procedures

 

Cementos Selva S.A.C has developed quality assurance procedures, which guarantee the accuracy of the results in the sampling, in the preparation and analysis of the samples.

 

Cementos Selva S.A.C. has implemented QAQC protocols for the development of exploration and production activities in the Tioyacu quarry in order to ensure the quality of the information used in the estimation of Resources and Reserves.

 

Based on the information and samples from the 2015 drilling campaign were re-analyzed to re-evaluate the deposit. The quality plan implemented by Cementos Selva for the quarries includes the insertion of blanks, duplicates and standards, in order to control the precision, accuracy and contamination in the samples (Table 15).

 

Table 15 Quality Plan of the Tioyacu quarry

 

Blanks Duplicates Standards Remark
1 control sample for each batch of 20 samples. 2 control sample for each batch of 20 samples. 1 control sample for each batch of 20 samples. Cementos Pacasmayo protocol ¨OM-GL-PRT-0023-R0¨.

  

As part of the procedure, twin and duplicate samples were inserted at an insertion rate of 5.16% and 10.32%, respectively. Calcium (CaO), which is the main component of the limestone for cement production, was analyzed. The quality control (CaO) results showed that the Twin samples had an error of 3.08%, which is within the acceptable range (30%). The percentage of good samples was 100%. On the other hand, the quality control results of the duplicate samples showed an error of 0.94% (Coarse Duplicate) and 1.72% (Fine Duplicate), which is below the allowable error of 20%. The percentage of acceptable samples was 100%.

 

8.1.3.Sample security

 

Cementos Selva S.A.C. has implemented QAQC protocols for the development of exploration and production activities in the Tioyacu quarry in order to ensure the quality of the information that allows the estimation of Resources and Reserves.

 

31

 

 

Cementos Selva S.A.C. has a specific area for the storage of the samples obtained during the drilling campaigns; the samples are properly stored in order to preserve their quality.

 

The necessary materials for storage and transport of the samples were provided. Sampling cards were also implemented with information on the name of the project, name of the borehole to be sampled, date of sampling, sampling interval, sampling management, sampling and type of sample or control sample.

 

All samples were labeled and a photographic record is available. The photographic record of each sampling bag is made together with the weighing of the sample.

 

8.1.4.Chain custody

 

Cementos Selva S.A.C has implemented actions to ensure the physical security of samples, data and associated records; the traceability of the sample from its generation to its analysis and subsequent conservation of rejects and pulps. At the Tioyacu quarry, core samples are duly stored in the Coreshack.

 

8.1.5.Qualified person’s opinion on quarry QAQC

 

In the authors’ opinion, Cementos Selva S.A.C. has been complying with the international standards of ISO-9001 since 2015 and implemented Quality Assurance and Quality Control (QAQC). Cementos Selva S.A.C. has used a QAQC check program comprising blank, standard and duplicate samples. The QAQC shipping rate used complies with accepted industry standards for insertion rates, as well as the actual sample storage areas and procedures are consistent with industry standards.

 

Protocols in the different exploration and production processes are strictly complied with. There is information on sample preparation methods, quality control measures, sample security and these results are accurate and free of significant error. The information in this report is adequate for use in the construction of the Geological Model, Resource estimation and Reserve estimation.

 

32

 

 

8.2.Rioja plant

 

8.2.1.Sample preparation, procedures, assays and laboratories

 

Cementos Selva S.A.C. has a quality plan for each of its operations, part of the corporate quality system.

 

Within the quality plan (S-CC-D-05 - Quality Plan), samples of raw materials such as limestone, clay, iron and coal are evaluated in the Rioja plant laboratory, where they are analyzed to determine the chemical composition of each material for the production of cement.

 

The procedures applied are wet chemical analysis of clinker and cement, wet physical and chemical analysis of raw meal and raw materials, general XRF procedures, physical-chemical analysis for coal samples, and physical tests for cements based on ASTM, NTP (Peruvian Technical Standard) and ISO standards.

 

8.2.1.1.Raw materials sample preparation

 

For preparation of samples, staff follow the sample collection and preparation procedure, which consists of primary and secondary crushing, and reduction of the sample size by coning and quartering followed by pulverizing the sample in a ring mill.

 

8.2.1.2.Laboratory Analysis

 

The laboratory at Rioja plant has implemented the ISO 9001 standard; also, it has calibrated equipment, with a calibration and maintenance program established by the laboratory area. The main equipment in the laboratory at Rioja plant are the XRF fluorescence equipment and the compressive strength press, which are maintained annually and have inter-daily verification.

 

The tests for air content, fineness, autoclave expansion, compressive strength and setting time, and Vicat are made for all types of cements. The autoclave expansion, 14-day mortar expansion, SO3, MgO, loss on ignition, insoluble residue, and C3A and 2 C3A+ C4AF tests only apply to some specific cements.

 

33

 

 

8.2.2.Quality Assurance Procedures

 

Table 16 describes the sampling plan, frequency of tests and data verification for the processes for receiving raw materials, crushing of materials, drying of raw materials, grinding of raw materials, clinkerization, grinding of cement and packaging of cement.

 

Table 16 Tests and frequency for each stage of the process

 

Stage Tests Frequency
Reception of raw materials X-ray Chemical Analysis, Moisture, Sulfur / Total Moisture, Ash, Calorific power, Chemical Analysis by XRF, R.I. (weekly). Daily 1 time.
Crushing raw materials Chemical Analysis by XRF, Moisture (every 2 hours), P.F (8 hours composite). Every hour.
Drying raw materials Moisture Every 2 hours.
Raw meal grinding XRF Chemical Analysis, Moisture (Every 2 hours), P.F, RM-170. Each 2 hour up to 8 hours.
Clinkerization Chemical Analysis by XRF, P.F, f-CaO / Liter Weight. Every 2 hours.
Cement grinding Chemical Analysis by XRF, P.F, f-CaO, Blaine, R.I., RM 325, RM 450, Setting time, Autoclave Expansion, Compressive Strength. Every 2 hours up to Once per Silo.
Cement packing Chemical Analysis by FRX, P.F, f-CaO, R.I. (in type I) / Blaine, RM 325, Setting, Autoclave Expansion, Compressive Strength, Air Content, Density and Expansion of the Mortar Bar (only in type GU). Once per day per type of cement.

 

The quality plan implemented by Cementos Selva for the cement plants includes the insertion of blanks, duplicates and standards, in order to control the precision, accuracy and pollution in the samples. Table 17 shows the QAQC plan for the Rioja plant.

 

Table 17 Quality Plan of Rioja plant

 

Blanks Duplicate Standard Comment
50 250

11 for cement (NIST)

01 for coal (LeCo)

Blanks only apply when spot-checks are performed by Classical methods

 

In 2024, CSSAC evaluated 50 blank samples, 250 duplicate samples, and 16 standard samples. The results show the precision and accuracy are below the error limits. As part of the quality plan, the laboratory evaluates its performance through external interlaboratory; in this sense, the laboratory participates in 02 interlaboratory:

 

CCRL: Compliance greater than 97% in qualification Z Score > 4

 

XAMTEC: Qualification greater than 99%.

 

34

 

 

Likewise, quality procedures include control of finished products, control on non-conforming products, validation of silos, density analysis, QAQC program, quality plan and quality control parameters for raw materials received at the Rioja Plant.

 

8.2.3.Sample security

 

Cementos Selva S.A.C. has implemented QAQC protocols for the development of cement production activities at the Rioja plant, in order to ensure the quality of the information that allows the estimation of the Mineral Resources and Reserves of the deposit.

 

Sample preparation methods are sampling and preparation of raw meal, clinker, and cement samples, sampling and preparation of raw material samples, and preparation of coal samples for laboratory analysis.

 

The testing procedures are wet chemical analysis of clinker and cement, general XRF procedures, wet physical and chemical analysis of raw meal and raw materials, physical-chemical analysis for coal samples, physical tests for cements and quality plan.

 

Likewise, the control parameters are for raw material input, raw meal production, clinker production, cement grinding, sampling plan, frequency of tests for raw materials and sampling plan and frequency of tests for cement.

 

8.2.4.Qualified Person’s Opinion on cement plant QAQC

 

Cementos Selva S.A.C. has a Quality Assurance unit, which ensures compliance with the requirements for finished products specified in the technical product standards, based on Peruvian technical standards and traceable to the American Society for Testing and Materials (ASTM).

 

In the author’s opinion, the quality assurance system at the Rioja plant, which includes preparation methods, procedures, analysis and security, complies with the best practices in the industry, thus ensuring that the final customer has confidence in the quality level of the products marketed by Cementos Selva S.A.C. The QAQC is adequate for Mineral Reserves estimation.

 

35

 

 

9.Data verification

 

This Chapter shows the data verification activities for the geology, quarry and cement plant.

 

9.1.Geology and quarry

 

9.1.1.Data Verification procedure

 

CSSAC has a unit specialized in the compilation, verification and standardization of information for the geological database. Its main function is the validation of the data to be used in the estimation of Mineral Resources and Reserves. For the proper management of the information, internal protocols have been implemented which are subject to internal audits.

 

9.1.2.Data collection

 

The Data collection applies to exploration activities. For diamond drilling, the process flow for planning and execution of drillings, survey methods for reporting drill collars and ddh / verification of the quality of information and recovery process of the core information. In addition, for geological sampling activities, the processes flowsheet, validation and consistency of sample information, sample preparation and testing, density, registration process and digital photographic storage are used.

 

9.1.3.Management and Validation of Database

 

The stages for management and validation of database are the recovery, processing and storage of the database. The database validation includes database development process flow, information standardization and integration process, information storage strategy, appropriate database technology, structure and practicality of the database system that allows a fast and flexible access and input of information, and validation of chemical results, which includes the QAQC report.

 

9.1.4.Tracking Data

 

The consistency between the database records and the original registry was verified by the QPs 2024. No differences were detected between the database and the log files. A digital copy of all records is kept as pdf files. Digital certificates support the chemical analysis data.

 

36

 

 

The collection of the information considered the following: drill collars, survey, lithology, samples and assays.

 

9.1.5.Validation of Data

 

Collar, Survey, Lithology and chemical analysis data were imported and processed with MX-Deposit software (By Seequent).

 

The results indicated that the database had adequate integrity for Resource estimation. This software verifies that the data entered from each sample or reported by the external laboratory is correct for input into the Resource model.

 

The team followed the defined processes for information flows to support Resource and Reserve estimation. The qualified person followed the same process as a means of verifying and validating. It has been found that the validated information is congruent in the interpretations of the same, with which the fundamental base geological models were generated for the estimation of the Resources.

 

No findings have been found that could invalidate the estimation of the Resources and Reserves of the unit.

 

Data for each hole was individually checked in the database to confirm accuracy.

 

The reviews included:

 

Drillhole lithology database comparison to geophysical logs

 

Sample quality database comparison to quality certificates

 

Survey sheets

 

Collar sheets

 

Core photographic record

 

Typical errors may impact reserve and resource estimation related to discrepancies in original data entry. These errors may include:

 

Incorrect drillhole coordinates (including elevation).

 

37

 

 

Mislabeled drillhole lithology.

 

Unnoticed erroneous quality analyses where duplicate analyses were not requested.

 

Unrecorded drillhole core loss.

 

Data validation follows the field operational procedures that collect information from the source (collar, survey, lithology, samples, and assays). Finally, when the information is transmitted and uploaded to the mining software for geological modeling and estimation, it is double-checked to eliminate any additional errors.

 

9.1.6.Qualified Person’s Opinion Geologic Data

 

The qualified persons followed the defined processes for information flows to support Resource and Reserve estimation. The qualified person followed the same process as a means of verifying and validating the geologic data. They found that the validated information is congruent in the interpretations of the same, with which the fundamental base geological models were generated for the estimation of the Resources.

 

No findings have been found that could invalidate the estimation of the Resources and Reserves of the unit.

 

9.2.Rioja plant

 

The Quality Control Plan consists of the following: PDCA cycle, customer, person in charge, activities, risks, control methods, monitoring, measurement, analysis, evaluation and documentary evidence.

 

The PDCA cycle is:

 

-Plan; during this stage the following activities are considered: determination of characteristics of raw materials, product in process and finished product, elaboration of control and matrices parameters and determination of activities and results assurance program.

 

-Do; during this stage the following activities are considered: verification and compliance with the requirements and matrices, sampling and preparation.

 

-Check: during this stage the following activities are considered: chemical analysis by XRF, chemical analysis, physical analyses, recording of results, taking action on non-conformities.

 

38

 

 

-Act, during this stage the following activity is considered, acting to improve.

 

-The Quality Assurance Plan is applied to the following customers: production, quarry, provisions chain and external customer.

 

9.2.1.Data verification procedures

 

The XRF analysis, chemical analysis and physical analysis are made to verify the results of the samples, as part of the Quality Control Plan.

 

The data resulting from these three types of analysis are recorded and evaluated in order to determine whether or not they comply with the technical specifications.

 

Data verification procedures include internal audits, check lists, statistical tables, reports, validation of data, certificates, interlaboratory test reports and compliance with quality protocols.

 

9.2.2.Data validation

 

Cementos Pacasmayo S.A.A. (Included Cementos Selva S.A.C.) through its quality assurance and control area participates in evaluations with international laboratories such as CCRL/ASTM (Concrete and Cement Reference Laboratory), which is an international reference laboratory for construction materials, and Xamtec of Colombia, an international interlaboratory, in order to report reliable data.

 

The Quality Control laboratories endorse their analysis methods by participating in interlaboratory analysis programs, which compare the results with national and foreign laboratories. The methods of analysis compared are X-ray fluorescence (XRF) and the physical cement tests, which are the methods used to control cement quality. In all the results of these interlaboratory programs, the companies always obtain the best results for each test.

 

9.2.3.Qualified Person’s Opinion on cement plant

 

In the author’s opinion, the methodologies used for collection and processing data at the cement plant are accurate and free of significant errors. The information can be used for model construction and estimates for cement production. Considering that the analyses of the main chemical components and physical properties of the raw materials and final products are completed by external laboratories, the quality of the information is adequate for preparing Mineral Resource and Reserve estimates.

 

39

 

 

10.Mineral processing and metallurgical testing

 

10.1.Nature of Testing Program

 

Cementos Pacasmayo S.A.A. (including Cementos Selva S.A.C) has Quality Assurance, Research and Development department. The objective of these departments is to develop, evaluate and research procedures for the development of products at laboratory scale and their scaling up to industrial scale. Another objective is to identify evaluations of fuel substitutes to reduce energy costs.

 

Cementos Pacasmayo S.A.A has also implemented their own procedures for the preparation, review, issuance and control of test reports associated with cement production.

 

The laboratory at Pacasmayo plant has implemented the ISO 9001 standard since 2015. The Research and Development laboratory located at the Pacasmayo plant is responsible for technical aspects of cement plant and quarry operations (including Tioyacu quarry and Rioja Plant).

 

Cementos Pacasmayo applies the procedures:

 

P-ID-P-04 Preparation of raw materials.

 

P-ID-P-05 Sampling of cement and raw materials.

 

P-ID-P-13 Input, storage and disposal of samples.

 

A permanent control is carried out with other laboratories to give greater reliability to the results. Likewise, interlaboratory reports are obtained from external laboratories such as CCRL (Cement and Concrete Reference Laboratory), which is an international reference laboratory for construction materials, and Xamtec from Colombia, an internal interlaboratory.

 

Cementos Pacasmayo S.A.A. has also obtained the certification that certifies compliance with Supreme Decree No. 001-2022, which validates compliance with the Technical Regulation on Hydraulic Cement used in Buildings and General Construction.

 

40

 

 

Cementos Pacasmayo SAA opted for the highest and most rigorous certification model (Type 5) granted by ICONTEC, which has extensive experience in the certification of products and services.

 

A significant percentage of R&D activities are focused on the evaluation of alternative fuels such as rice husks. Laboratory tests are developed to continuously generate operational advantage for the company. Based on this work, the laboratory has determined (and confirmed with production estimates) that 1 tonne of limestone yields 0.78 tonnes of clinker and the clinker/cement factor with additions is 0.74.

 

The R&D Laboratory located at the Pacasmayo plant provides analysis and research services to all of the company’s cement plants.

 

10.2.Cement Manufacturing Test Results

 

To determine the cement design, which includes the clinker/cement factor, CPSAA uses the tests outlined in national technical standards such as NTP 334.009, NTP 334.090, and NTP 334.082. The cement design is modified when some of the chemical or physical requirements present a trend that could lead to non-compliance (non-conforming product). For the clinker/cement factor, priority is given to the compressive strength test at all ages (1, 3, 7, and 28 days). If the compressive strength shows a negative trend, even after modifying the operating variables to correct it, the clinker/cement factor is modified.

 

At the Pacasmayo plant, the studies conducted in the Research and Development laboratory and the Quality Control units include the substitution of fossil fuels for rice husks at the Rioja plant.

 

The main objective of the substitution of fossil fuels is the reduction of CO2 or greenhouse gas emissions.

 

In 2024, CSSAC used 3,372 t of Alternative Fuel (rice husk measured as coal equivalent) in the Rioja plant. This result represented 7.10% of the total fuels used by the plant for cement production and a reduction in emissions of 8,853 t of CO2.

 

10.3.Qualified Person’s Opinion of the Adequacy of the Test Data

 

The Research Laboratory issues technical reports following international standards for the operations area, identifying the correct data, defining the requirements that may vary but include accuracy, consistency, and validity through an evaluation of the data and implementation of solutions, and finally, validating the adequacy of the data.

 

The operations area then evaluates the convenience of industrially implementing the tests and validating what is reported at the laboratory level. The integrity and adequacy of the data reported by the area is based on the technical competencies of the collaborators as well as the high scores obtained in the external interlaboratory of recognized entities such as XAMTEC and CCRL in their different programs.

 

41

 

 

11.Mineral Resources estimates

 

The geological model was developed and structured using Leapfrog software; the solids were generated considering the quality of the lithology based on the results of the analysis of the samples taken.

 

Because the deposit is a sedimentary one, the qualified persons interpreted the geological model with the help of a set of regularly-spaced sections parallel to and perpendicular to strike of the deposit shape.

 

According to the lithological characteristics and descriptions, eleven lithological horizons were recognized.

 

The lithological units have been grouped by assigning a numerical code in the mining software to simplify the modeling. Table 18 shows the lithological units with their respective numerical codes.

 

Table 18 Lithologic units of the Tioyacu quarry geological model

 

Lithologic Units Lithology Code
Limestone 1
Marly limestone 2
Magnesian limestone 3
Marly dolomitic limestone 4
Dolomitic limestone 5
Calcareous dolomite 7
Dolomite 6
Calcareous marl 8
Marl 9
Clay loam 10
Clay 11

 

The main criteria for geological modeling is the quality, such as the content of oxides in limestones.

 

The lithological criteria is based on the macroscopic physical characteristics of the limestone horizons and the percentage of essential elements in its composition (oxides) that determine the quality of the limestones. Based on the quality and specifications of the cement plant, the qualified persons used a cut off 51% of CaO.

 

42

 

 

Table 19 shows the reference cut-off of the content of oxides that determine the classification of the final limestone rock products.

 

Table 19 Rioja plant material restrictions

 

    Limestone Type I
CaO (%) Min. 51.0
Max. -
SiO2 (%) Min. -
Max. 3.8
MgO (%) Min. -
Max. 1.6
K2O (%) Min. -
Max. 0.4

 

The qualified persons built a block model based on the dimensions and spatial distribution of the deposits containing the material of economic interest. Table 20 shows the characteristics of the model.

 

Table 20 Characteristics of the block model

 

  Minimum (m) Maximum (m) Size (m) Number
X 246,789 247,637 4 212
Y 9,335,804 9,337,080 4 319
Z 720 1,048 4 82

 

11.1.Database

 

A total of 669 samples from 17 drill holes were used for resource estimation. Additionally, 7,855 blast hole control samples were used to strengthen the variogram analysis of the primary variable CaO.

 

The data is managed in a database. From there, it is extracted and loaded into MineSight (by Hexagon) and used for resource estimation.

 

43

 

 

11.2.Density

 

For the bulk density of the rocks, diamond drilling samples were collected at the Tioyacu quarry, from which the bulk densities were determined by the wax method using the ASTM standard. The results of this determination and the bulk densities by lithological domain are shown in Table 21.

 

Table 21 Limestone density per horizon

 

Lithology Density (g/cm3)
Limestone 2.71
Marly limestone 2.73
Magnesian limestone 2.69
Marly dolomitic limestone 2.69
Dolomitic limestone 2.73
Calcareous dolomite 2.70
Dolomite 2.64
Calcareous marl 2.61
Marl 2.62
Clay loam 2.10
Clay 2.50

 

11.3.Compositing

 

The compositing was performed using control of the GEO Item. In general, each geological unit is estimated from the information of the composites belonging to that unit. The composites should not cross “hard” boundaries between different geological units.

 

For compositing, the QPs assumed each initial core section has uniform grades in order to composite the grade profile of each borehole. During compositing, the goal was to preserve the original nature (variability) of the samples.

 

The calculated values considered in the compositing were for CaO, MgO, SO3, SiO2, Fe2O3, Al2O3, and K2O.

 

Composites were made at different lengths to determine the optimum compositing length. The 4 m composite is the size that best fits the nature of the original sample and so was used in resource estimation.

 

In addition, the modeling considered the length of the composites based on an exact multiple of the block height, which coincided with the bench height.

 

11.4.Basic statistics of the data (Assay – Composites)

 

Tables 22 and 23 show the results of the basic statistics of the CaO, SiO2, MgO, SO3, K2O, Na2O, and Cl contents for the original and composite data. The statistical analysis was done separately for each defined orebody (limestone horizon).

 

44

 

 

Tables 22 and 23 show the statistics of the limestone and marly limestone horizons as these are the main ones for the estimation of the Resources and Reserves.

 

Table 22 Basic statistics of the limestone horizon data

 

Components Origin Valid Rejected Minimum Maximum Mean Std. Devn. Variance Co. Of Vartiation
SiO2 Assay 438 4 0.41 51.05 2.41 4.95 24.50 2.06
Composite 221 0 0.49 13.23 2.35 2.17 4.71 0.92
Al2O3 Assay 438 4 0.03 3.54 0.44 0.35 0.12 0.80
Composite 221 0 0.10 2.64 0.48 0.36 0.13 0.74
CaO Assay 437 5 46.59 55.07 52.74 1.25 1.57 0.02
Composite 221 0 47.85 54.97 52.71 1.24 1.54 0.02
K2O Assay 438 4 0.01 1.12 0.14 0.12 0.02 0.88
Composite 221 0 0.01 0.73 0.15 0.12 0.01 0.77
MgO Assay 437 5 0.24 3.68 1.27 0.75 0.57 0.59
Composite 221 0 0.25 3.40 1.30 0.67 0.44 0.51

 

Table 23 Basic statistics of the data of the marly limestone horizon.

 

Components Origin Valid Rejected Minimum Maximum Mean Std. Devn. Variance Co. Of Vartiation
SiO2 Assay 352 11 0.60 27.05 10.45 3.79 14.39 0.36
Composite 161 5 1.96 19.04 10.29 2.93 8.58 0.28
Al2O3 Assay 352 11 0.26 4.10 1.11 0.74 0.55 0.67
Composite 161 5 0.32 4.10 1.24 0.74 0.55 0.60
CaO Assay 352 11 40.15 53.30 47.55 2.18 4.76 0.05
Composite 161 5 40.15 52.64 47.51 1.84 3.40 0.04
K2O Assay 352 11 0.06 2.28 0.41 0.32 0.10 0.79
Composite 161 5 0.09 2.28 0.47 0.34 0.12 0.73
MgO Assay 352 11 0.30 3.99 0.73 0.37 0.14 0.51
Composite 161 5 0.34 2.55 0.78 0.33 0.11 0.42

 

11.5.Extreme values

 

Extreme values are considered to be those analysis results that are not representative of the unit being studied and are defined in this work to be those that are above the mean plus twice the standard deviation.

 

In the analysis of the extreme values from the laboratory results for the calcareous lithologic units being estimated, no significant deviations were found that would alter the estimation results; the results are consistent and representative considering the geological nature of the horizons to which they correspond.

 

11.6.Variogram Analysis

 

In the variogram analysis of the composited data, each level corresponded to a body of economic interest at the Tioyacu quarry. From the variogram analysis, it was concluded that acceptable experimental variograms could only be obtained in two lithologies due to the amount of data.

 

The QPs considered an experimental variogram to be acceptable if the number of pairs used to estimate the semi-variances are greater than or equal to 200. The variogram modeling consisted of fitting the experimental variograms to valid variogram models in MineSight. Of these models, the most representative was the spherical model, present in 85% of the structures, followed by the Gaussian model. Table 24 shows the results of variogram modeling.

 

45

 

 

Table 24 Variogram modeling parameters

 

Type of Variogram Model Spherical
Nugget effect 0.87
Total Sill 1.16
Range 82

 

11.7.Interpolation

 

The Ordinary Kriging Interpolation (OK) method was used for the primary CaO variable, Inverse of the Distance (ID2) for the secondary variables (MgO, SO3, SiO2, Fe2O3, Al2O3, and K2O), and Nearest Neighbor (NN) for validations. Table 25 shows the main parameters used to determine the interpolations of the primary CaO variable of the Limestone and Magnesian Limestone horizons.

 

-The interpolations were performed in two consecutive passes.

 

-The first with a search radius of twice the variogram range.

 

-The second with a search radius equal to the range.

 

During interpolation, a minimum of two and a maximum of 20 composites were used to estimate block qualities. Additionally, the QPs restricted the interpolation to using a maximum of two composites from each drill hole in all the passes.

 

Table 25 Ordinary Kriging Estimation Parameters CaO

 

Comment PASS 1 PASS 2 PASS 3
Search dis. Block on Model -X 90     135     180    
Search dis. Block on Model -Y 90     135     180    
Search dis. Block on Model -Z 90     135     180    
Max distance accept data 90     135     180    
Min # comps a Block 4     3     2    
Max # comps a Block 10     20     20    
Max # comps per hole 2     2     1    
Variable Model  CA1      CA1      CA1    
Variable comp  CAO      CAO      CAO    
Variable pasada PSCA1     PSCA1     PSCA1    
Pasada PASS1     PASS2     PASS3    
Store distance  DICA1      DICA1      DICA1    
Store max # comp NCCA1     NCCA1     NCCA1    
Store max # drillholes NDCA1     NDCA1     NDCA1    
Store krigeage variance SDCA1     SDCA1     SDCA1    
Model type variogram SPH SPH  SPH  SPH  SPH  SPH  SPH  SPH  SPH
Nugget effect 0.293     0.293     0.293    
Sill 0.038 0.278 0.391 0.038 0.278 0.391 0.038 0.278 0.391
Range along major axis 82 22 10 82 22 10 82 22 10
Range along minor axis 82 22 10 82 22 10 82 22 10
Range along vertical axis 16 6 2 16 6 2 16 6 2
Direction major axis 10 38 82 10 38 82 10 38 82
Plunge mayor axis -4 -8 -16 -4 -8 -16 -4 -8 -16
Dip 25 46 82 25 46 82 25 46 82
Distance along major 90     135     180    
Distance along minor 90     135     180    
Distance along vert 12     16     32    
ROT 157.66     157.66     157.66    
DIPN -7.22     -7.22     -7.22    
DIPE 32.29     32.29     32.29    
Limiting Variable model  RT1      RT1      RT1    
Code limiting variable 1     1     1    
Code matching conmp vs model  GEO      GEO      GEO    

 

46

 

 

11.8.Resource estimation

 

Mineral Resource estimates are effective December 31, 2024. The point of reference for all Mineral Resources estimates is as quantities at [delivered to the] cement plant. For the estimation of Mineral Resources, the CaO content was considered and the impurity content. The impurities are restrictions determined by the cement production plant. Table 26 shows the Resources and the average values of their quality.

 

Table 26 Resource estimates (exclusive of Reserves) at the Tioyacu quarry

 

  Resources Tonnes M CaO (%) Al2O3 (%) MgO (%) Si2O (%) K2O (%)
Limestone Measured 22.5 48.41 0.97 0.59 9.51 0.25
Indicated 4.9 47.56 0.48 3.16 6.05 0.19
Measured + Indicated 27.4 48.26 0.88 1.05 8.90 0.24
Inferred 9.0 50.33 0.38 2.48 3.31 0.19

 

11.8.1.Cut-off

 

The main factor for the determination of Resources is quality. The costs of production, transportation, cement processing and cement dispatch were considered to determine the Resources. The cost estimate considers the increase in distances, which vary from 0.95 kilometers to 3 kilometers from the quarry to the plant and operating costs in the open pit during the 26 years of evaluation. Since there is no stripping or overburden, the stripping ratio is 0.

 

47

 

 

The costs are based on real sources of the current operations of Cementos Selva S.A.C. Chapter 19 shows the economic analysis for determining the mineral Resources.

 

11.8.2.Reasonable Prospects of Economic Extraction

 

The Mineral Resource evaluation has considered relevant economic and technical factors such as limestone production costs, cement sales prices, environmental and social viability at our operations.

 

The area associated with the Resource estimate is located at the lower boundary of the mining concession. Complement the geological information towards the S-SW zone of the quarry, considering future production activities. The resource estimate considers the Tioyacu deposit with a thickness of 90 m, defined by its continuity associated with the water table of the deposit.

 

The material produced in the Tioyacu quarry is blended to be sent to the plant. The quality of this material is analyzed in the Rioja plant laboratory before blending.

 

The information that supports the estimation of the quarry’s Resources is consistent, supported by diamond drilling campaigns such as the one carried out in 2023, which allows for a robust resource model.

 

From the environmental and social point of view, Cementos Pacasmayo (included Cementos Selva) has been developing activities in Peru for more than 60 years and is recognized as a Peruvian company with a high reputation, therefore, it is expected that the environmental and social viability will continue.

 

11.8.3.Mineral Resource classification

 

Cementos Selva S.A.C. obtained the parameters for classifying Resources based on staff´s experience designing the optimal drilling grid for sampling by geostatistical methods. Additionally, the variogram analysis was used as reference. Based on these criteria, Resource classes were defined.

 

48

 

 

In addition to the variogram distance criteria, the number of composites valued by each block and the number of composites per drillhole were also taken into account for categorization, as shown in Table 27.

 

Table 27 Criteria for Resource classification

 

  Measured Indicate Inferred
Minimum number of composites 2 2 1
Maximum number of composites 20 20 20
Number of composites drillhole 2 2 1
Range of Variogram (m) 60 120 180

 

-Measured Resource: 1/3 of the distance of the variogram range, 2 a 20 composites y 2 composites for drillhole.

 

-Indicated Resource: 2/3 of the distance of the variogram range. 2 a 20 composites y 2 composites for drillhole.

 

-Inferred Resource: The total distance of the variogram range, 1 a 20 composites y 1 composites for drillhole.

 

11.9.Qualified Person’s Opinion

 

After a detailed review of the technical information, procedures, and methodologies used, the database, primarily from diamond drilling, is considered to have been evaluated and meets appropriate quality control (QA/QC) standards.

 

No significant deficiencies have been identified that compromise the reliability of the data used. As a producing mine, most of the relevant technical and economic factors have been resolved.

 

The geological interpretation and block model construction are consistent with the available information; the estimation technique used (OK and ID) is appropriate for the type of deposit and reasonably reflects the distribution of mineralization in the limestone rocks.

 

The categorization of the resources into Measured, Indicated, and Inferred is considered appropriate based on the geological, geostatistical, and spatial criteria used. No regulatory noncompliance has been identified that would affect the validity of the results. It is recommended that additional studies be completed southward in the areas of greatest uncertainty, primarily related to MgO. Future validation through additional drilling may improve confidence in the estimate and allow for confirmation of the mineral resources.

 

Based on the review, the mineral resource estimate presented in the report is considered technically sound and reasonably represents the quarry’s mineralized potential. No significant deficiencies have been identified that invalidate the reported results.
 

49

 

 

12.Mineral Reserves estimates

 

Total Mineral Reserves estimated at the Tioyacu quarry are 11.2 million tonnes, as detailed in Table 28 in their different classes.

 

Additionally, the periodic update of the Mineral Reserves of the Tioyacu quarry takes into account the Reserves extracted when updating the Mineral Resources and Reserves models, any new “modifying factors”, or the change and entry of any new data.

 

The calcium oxide (CaO) content is the primary variable in the Mineral Resources and Reserves estimation. Its specific values depend on the lithological domain, with its concentration higher in some lithologies than in others.

 

The calculated Reserves in the limestone deposit was 6.3 M mt. of proven Reserves with 51.54% CaO and 4.9 M mt. of probable Reserves with 50.95% CaO for a total of 11.2 M mt. of Reserves with 51.28% CaO that support the mining plans for production and supply to the Cementos Selva S.A.C. plant.

 

Based on the estimated Reserves and the plant’s projected limestone consumption, the QPs estimate a life of mine of 26 years for the quarry.

 

12.1.Criteria for Mineral Reserves estimation

 

The criteria used for the determination of Mineral Reserves are described below.

 

12.1.1.Run of Mine (ROM) determination criteria

 

ROM is considered to be all material produced in the quarry that complies with the specifications and will be sent to the plant for cement production. For determining ROM tonnage, dilution was considered to be negligible. The recovery in the quarry was assumed to be 100%.

 

50

 

 

12.1.2.Cement Plant recovery

 

The limestone received at the Rioja plant is properly stored and then mixed with other raw materials to obtain the raw meal feed (kiln feed). The raw meal contains 74% limestone. After the raw meal is obtained, it is fed to the calcination kiln to obtain clinker. Finally, the clinker is mixed with additives to obtain cement.

 

12.2.Reserves estimation methodology

 

The Mineral Reserve estimation considers the costs of production, transportation, cement processing, and the quality restrictions of the raw material. The costs are based on actual costs from the current operations of Cementos Selva S.A.C. at the Tioyacu quarry and Rioja plant. Chapter 19 shows the economic analysis used to determine the Mineral Reserves.

 

Proven and Probable Reserves consists of Measured and Indicated Resources, respectively that are within the designed pit the Tioyacu quarry.

 

Reserves are those for which economic viability has been demonstrated by discounted cash flow analysis based on estimated capital and operating costs.

 

Cementos Selva S.A.C. has permits for limestone production at the Tioyacu quarry. All material considered to be Mineral Reserves are material for which CSSAC has mining permits.

 

The effective date of the Reserve estimate is December 31, 2024.

 

The Reserve estimate is the final product placed in the Rioja plant.

 

12.3.Mineral Reserve estimate

 

Table 28 shows the Mineral Reserves at the Tioyacu quarry.

 

Table 28 Mineral Reserves expressed in millions of tonnes

 

  Reserves Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Proven 6.3 51.54 0.55 1.01 4.04 0.21
Probable 4.9 50.95 0.30 2.29 2.67 0.14
Total 11.2 51.28 0.44 1.56 3.45 0.18

 

51

 

 

12.4.QP’s Opinion on Risk Factors affecting Reserve Estimates

 

In the QP’s opinion, the Reserves estimated for the quarry from the Resources consider the relevant risk factors and modifying factors which affect the tonnage and quality estimates. The primary variable is considered to be CaO, which is very stable in the deposit. SiO2 is viewed as a secondary variable that, without adequate control, can have an inverse effect on the CaO content in the Reserves. MgO is a secondary control variable that is also taken into account to define the reserves, in the current report its average is slightly above the recommended level, which with an efficient mixing process is manageable.

 

In estimating Reserves and the production plans for the quarry, these variables have been adequately considered with production sequencing and blending processes.

 

Because Cementos Selva has been operating the Tioyacu quarry for 26 years and the deposit is relatively stable in the main quality metrics, the QP is of the opinion that the risks associated with the Reserve estimate is low.

 

In addition to quality factors, ore reserves could change from operating performance-controlled production costs, allowing for maximization of the use of resources in the extractive processes for the use of resources in the extractive processes for the industrialists, guaranteeing the LOM of the quarry.

 

52

 

 

13.Mining methods

 

Cementos Selva S.A.C., a wholly-owned subsidiary of Cementos Pacasmayo S.A.A, is the current owner of the Tioyacu quarry. Cementos Selva S.A.C. carries out the planning, production, supervision and quality control of the quarry to verify the activities and production according to the requirements of Rioja plant.

 

13.1.Mining methods and equipment

 

The production of the deposit begins with the drilling and blasting. The fragmented material is loaded with an excavator or front loader into dump trucks. The material is transported to the cement plant.

 

The quarry activities allow the production of fragmented limestone smaller than 15” in diameter, with carbonate grades according to the plant’s needs.

 

The sequence of limestone extraction is by benches, which are produced sequentially according to the annual requirement of the plant.

 

Figure 9 Tioyacu quarry mining sequence

 

 

Limestone mining at the Tioyacu quarry comprises the following unit operations:

 

Drilling

 

Drilling activities at Tioyacu quarry are carried out with one diesel-powered drilling rig and one as stand-by.

 

Blasting

 

Blasting allows the rock to be fragmented to a size suitable for loading, hauling, and crushing unit operations. Non-electric detonators and connectors are used to avoid vibration and sound.

 

Loading and Transportation

 

Loading and transportation is conducted with 04 Volvo dump trucks of 14 m3 capacity, 01 excavator Hyundai and 01 front loader Volvo L150G.

 

53

 

 

The main equipment used to carry out mining activities at the Tioyacu quarry are shown in Table 29.

 

Table 29 Equipment of the Tioyacu quarry

 

Equipment Quantity Function Description
Track Drill and Rock Drill (9 m max hole depth with a drill bit of 4.5”, single boom) 02 Drilling These machines are used to drill holes for blasting.
Front End Loader Volvo L150G (3.5 m³ bucket capacity) 01 Material Loading and Stacking Material handling equipment.
Excavator (1.44 – 1.9 m3 bucket capacity) 01 Material Loading and Stacking Material handling equipment.
Dump truck (14 m3 capacity) 04 Material hauling Equipment for conveying material from the production areas to the primary crusher.

 

13.2.Geotechnical models

 

In 2022, Cementos Selva SAC hired Magma Consulting S.A.C, to carry out hydrological, hydrogeological, geotechnical and seismic risk of the Tioyacu quarry.

 

The study determined the maximum and minimum bank slope angles and inter-ramp angles based on stability analysis and kinematic analysis.

 

As a result of the study, seven structural domains were defined. The Table 30 shows the design criteria in each geotechnical domain of the quarry.

 

Table 30 Tioyacu quarry design criteria

 

Domain Bench height (m) Design Berm width (m)
BFA (°) IRA (°)
Domain 01 8 65 43 4.84
Domain 02 8 65 43 4.84
Domain 03 Clay 8 60 35 7
Rock 8 65 43 4.84
Domain 04 8 65 47 4.54
Domain 05 8 70 47 4.54
Domain 06 8 65 44 4.55
Domain 07 8 65 43 4.84

 

*Note:

 

BFA: Face slope angle

 

IRA: Inter ramp angle

 

54

 

 

Magma Consulting S.A.C (2022), performed stability analyses, the results are shown in Table 31.

 

Table 31 Stability Analysis

 

Section Description Bench face angle
Static Pseudo-static K=0.078g
S-1 Global Fault 2.85 2.54
S-2 Global Fault 2.67 2.37
S-3 Global Fault 2.58 2.32
S-4 Global Fault 2.67 2.35
S-5 Global Fault 2.08 1.87
S-6 Global Fault 2.80 2.52
S-7 Global Fault 4.01 3.64
S-8 Global Fault 4.35 3.96
S-9 Global Fault 5.02 4.55

 

13.3.Hydrological models

 

In 2021 the hydrogeological study was conducted by Magma Consulting S.A.C. The objectives of the hydrogeological study was to track the installed piezometric levels and evaluate the variations until the end of 2021.

 

Table 32 2021 piezometric data

 

Code Water level (masl) Date Type
DH-02 834.75 16/10/2021 Piezometer
DH-03 825.25 16/10/2021 Piezometer
DH-06 836.30 16/10/2021 Piezometer

 

13.4.Other Mine Design and Planning Parameters

 

The limestone production reached by December 2024 is 267,009 tonnes, and no waste rock was removed. Based on the plant requirements and sales projection for the next 26 years, the pit design parameters for the Tioyacu quarry are presented in Table 33.

 

Table 33 Summary of Tioyacu quarry design parameters

 

Description Value
Safety bench Rock 4.54 - 4.84 m
Rock and clay 7 m
Bench slope angle 60° - 70°
Bench height 8 m
Width of ramps 12 m

 

55

 

 

13.5.Annual production rate

 

Considering that the cement plant demands an average of 0.4 million tonnes per year of limestone, the plan for the next 26 years is shown in Table 34.

 

13.6.Mining plan

 

The proposed mining plan for the next 26 years is presented in Table 34.

 

Table 34 Mining plan for the next 26 years

 

Year   Tonnes   CaO   SiO2   MgO   Al2O3   K2O 
2025    400,100    51.85    3.49    1.31    0.40    0.17 
2026    410,551    51.47    3.60    1.47    0.35    0.15 
2027    418,762    51.06    3.61    1.60    0.45    0.18 
2028    427,137    51.00    3.65    1.60    0.71    0.28 
2029    433,499    51.10    3.43    1.52    0.68    0.28 
2030    434,850    51.29    3.61    1.59    0.43    0.19 
2031    436,227    51.04    3.72    1.59    0.42    0.17 
2032    437,632    51.48    3.76    1.59    0.33    0.12 
2033    439,065    51.33    3.57    1.59    0.38    0.17 
2034    440,526    51.36    3.80    1.42    0.41    0.18 
2035    442,017    51.00    3.57    1.64    0.43    0.20 
2036    443,537    51.01    3.78    1.58    0.44    0.20 
2037    445,088    51.09    3.89    1.49    0.41    0.17 
2038    445,250    51.00    3.62    1.58    0.50    0.20 
2039    445,250    51.30    3.69    1.47    0.40    0.17 
2040    445,250    51.21    3.79    1.54    0.40    0.17 
2041    445,250    51.18    3.64    1.61    0.40    0.17 
2042    445,250    51.05    3.62    1.46    0.55    0.22 
2043    445,250    51.31    3.57    1.48    0.45    0.16 
2044    445,250    51.00    3.61    1.49    0.56    0.21 
2045    445,250    51.03    3.59    1.52    0.53    0.20 
2046    445,250    51.44    3.83    1.41    0.41    0.18 
2047    445,250    51.56    2.87    1.66    0.42    0.17 
2048    445,250    52.39    1.44    1.76    0.27    0.12 
2049    445,250    51.39    2.48    1.80    0.41    0.16 
2050    249,289    51.57    1.73    2.03    0.32    0.15 
Total     11,201,284    51.28    3.45    1.56    0.44    0.18 

 

56

 

 

Figure 10 Tioyacu quarry final pit

 

 

13.7.Life of Mine

 

The life of the Tioyacu quarry is 26 years.

 

13.8.Staff

 

Cementos Selva S.A.C. personnel develop its operations at the Tioyacu quarry with its staff and contractors.

 

57

 

 

14.Processing and recovery methods

 

14.1.Process Plant

 

Cement production involves the following stages:

 

Production of raw materials. Limestone is produced from the Tioyacu quarry, as described in Chapter 13.

 

Milling and homogenization. Once the limestone is received at the plant, it is dosed to the raw mill with clay, iron and coal. The mixture must meet the quality standards to be sent to a storage silo from where it is fed to the raw meal storage silo. The raw meal is fed to the kiln for clinker production.

 

Clinkerization. The mixture is pelletized and then enters the vertical kiln where it reaches a temperature of approximately 1,450 degrees Celsius, the product of which is clinker. The clinker is then cooled to about 200 degrees Celsius and stored in silos or storage bins.

 

Cement grinding. After cooling, the clinker, together with gypsum and some additives, is fed into a mill to obtain cement.

 

Storage in silos. After passing through the mills, the cement is transferred to conveyor channels and stored in concrete silos to preserve its quality until distribution.

 

Packing, loading, and transportation. Cement is transferred through chutes from the silo to be packed into 42.5 kilogram bags in bagging machines, and then stored or loaded onto trucks operated by third parties for distribution. Bulk cement is transported by trucks.

 

58

 

 

14.2.Raw materials for the cement production

 

The following raw materials and additives are used in the Rioja plant to produce cement.

 

Raw Materials

 

Limestone, is composed mainly of calcium carbonate and is used as raw material and an additive in cement production.

 

Iron, is inert material composed basically of iron oxide (Fe2O3).

 

Clay, is inert material composed of silicon, aluminum and a low proportion of alkalis such as potassium and sodium.

 

Coal, is a solid, black, or dark brown mineral that is essentially carbon with small amounts of hydrogen, oxygen and nitrogen.

 

Gypsum. It is a material composed of calcium sulfate hydrates. When gypsum is mixed with the clinker, it controls the setting time when the cement initiates the hydration reactions.

 

Raw meal, is an artificial mixture of limestone, clay, iron, and coal used to produce clinker.

 

Clinker is a product obtained from limestone, clay, iron, and coal.

 

Additives

 

Limestone. It is a material composed mainly of calcium carbonate, which, when finely ground, is used as an additive in cement production.

 

Gypsum. It is a material composed of calcium sulfate hydrates. When gypsum is mixed with the clinker, it controls the setting time when the cement initiates the hydration reactions.

 

59

 

 

14.3.Flow sheet

 

The following is the block diagram of the cement plant for raw material processing, clinker and cement production.

 

Figure 11 Rioja plant process block diagram

 

 

14.4.Main equipment

 

Table 35 shows the design and production capacities for clinker and cement.

 

Table 35 Main equipment in Rioja plant

 

 

Equipment

Product Capacity of production* Unit
Crusher

Limestone

Iron

Gypsum

792,000 tonnes/year
Dryer 1

Limestone

Clay

792,000 tonnes/year
Dryer 2 396,000 tonnes/year
Raw meal mill 1 Raw meal

198,000

440,000

tonnes/year
Raw meal mill 2 Raw meal 475,200 tonnes/year
Kiln 1 Clinker 43,560 tonnes/year
Kiln 2 Clinker 79,200 tonnes/year
Kiln 3 Clinker 83,160 tonnes/year
Kiln 4 Clinker 83,160 tonnes/year
Cement mill 1 Cement 55,440 tonnes/year
Cement mill 2 Cement 118,800 tonnes/year
Cement mill 3 Cement 265,760 tonnes/year
Bagging system 1 Cement 8,316,000 Bags/year
Bagging system 2 Cement 8,316,000 Bags/year

 

*The equipment capacities consider 330 days of production.

 

14.5.Material balance cement plant

 

The following section presents information on the material balance at Rioja plant for cement production.

 

60

 

 

14.5.1.Material balance

 

Below is the clinker production balance at the Rioja plant, considering the use of limestone obtained from the Tioyacu quarry, clay, iron, and coal as part of the raw material for clinker production. Likewise, the balance for cement production is presented considering the additives used for the mixture with clinker and consequently cement production for the year 2024.

 

Table 36 Balance for raw meal production

 

 

Raw material

Annual quantity (tonnes/year) Dosage
Limestone 310,883 74%
Others 106,466 26%
Raw meal* 417,349 100%

 

*Raw meal includes coal.

 

Raw meal is fed to the vertical kiln. The production of 0.57 tons of clinker requires one ton of raw meal.

 

Table 37 Balance for cement production.

 

 

Raw Material

Annual quantity (tonnes/year) Dosage
Clinker 238,270 74%
Additions** 82,004 26%
Cement 320,274 100%

 

**The amount of limestone used as an addition was 64,642 tonnes.

 

14.6.Process losses

 

Losses in the cement production process associated with the raw material (limestone) are 1.55% due to the humidity of the limestone that is typical of the region (constant rainfall).

 

14.7.Water consumption

 

Water is mainly used for cooling in the milling processes and for the pelletizing process of the raw meal before it enters the vertical kilns. It is also used for watering green areas and accesses and restrooms. It is also used to irrigate green areas and accesses. 108,943 m3 of water was consumed at the Rioja Plant during its operations in 2024.

 

61

 

 

14.8.Fossil fuel consumption

 

The cement production process consumes liquid fuels for heavy equipment within the operation. Biomass is used as energy in the raw material drying process.

 

Table 38 Fuel consumption in Rioja plant

 

 

Fuel

Consumption

(tonnes/year)

Description
Diesel 261.97 P.Cal 9845 Kcal/kg

 

14.9.Electric power consumption

 

The Rioja plant has an electrical substation with a capacity of 12 MVA, which uses electrical energy supplied from the national grid, 142,764 GJ of energy was consumed at the Rioja plant during its operations in 2024.

 

14.10.Maintenance Plan

 

Cementos Selva S.A.C. has implemented a preventive and corrective maintenance plan to prevent interruptions to the cement production process. Cementos Selva S.A.C. maintains operating efficiency to control costs and operating margins. Cementos Selva S.A.C. has initiatives to diversify energy sources and secure supply when possible. The equipment is in good condition and operational.

 

14.11.Staff

 

Cementos Selva S.A.C. personnel develop its operations at the Rioja plant with its staff and contractors.

 

62

 

 

15.Infrastructure

 

15.1.Tioyacu quarry

 

The Tioyacu quarry uses the infrastructure of the Rioja plant, such as administrative offices, workshops, utilities and other services. The quarry is located adjacent to the cement plant.

 

Explosive storage: Cementos Selva S.A.C. has built explosive storage facilities for the storage of explosives and accessories necessary for the quarry’s production activities. They are located in the El Pajonal quarry owned by Cementos Selva S.A.C.

 

15.2.Rioja Plant

 

The use of electrical energy is required; there is a high voltage electrical energy supply system of 60 Kv, 60 Hz transmission for the industrial facilities of Cementos Selva S.A.C.

 

There is a derivation from the 60 kV Rioja - Nueva Cajamarca transmission line owned by Electro Oriente, which runs in front of CSSAC’s facilities at a distance of 345.8 m.

 

The company has a license to use water for industrial purposes. The National Water Authority issued the Alto Mayo Local Water Administration (R.A. Nº 100-2010-ANA-ALA ALTOMAYO).

 

Water supply at the Rioja plant is provided by a groundwater well, Cementos Selva is allow to draw 567,648 m3 per year.

 

The construction of a new finished products warehouse with a capacity of 40,000 cement bags was completed in 2023.

 

63

 

 

16.Market Studies

 

Cementos Selva S.A.C is a subsidiary of Cementos Pacasmayo. Cementos Pacasmayo is a leading company in the cement production and other construction materials in the north of Peru. This chapter describes the cement market, as well as the macro and microeconomic factors that define it.

 

For the description of the cement market in Peru, public information has been collected from different sources, such as the Central Reserve Bank of Peru (BCRP), National Institute of Statistics and Informatics (INEI), Association of Cement Producers (ASOCEM), Ministry of Housing, Construction and Sanitation, Superintendence of Tax Administration and the Peruvian Construction Chamber. In addition to this information, this chapter also relies on statistics provided by the company (CPSAA) to provide a better understanding of its specific market.

 

16.1.The cement market in Peru

 

The Peruvian cement market is geographically segmented by regions: north, central and south. Diverse companies supply each region. Figure 12 is an illustration of the Peruvian map and of its 3 regions, according to the segmentation of the cement market, where each region is the main area of influence of domestic cement companies.

 

Figure 12 Segmentation of the cement market in Peru

 

 

The main companies that comprise the cement market in Peru are: Cementos Pacasmayo S.A.A., UNION Andina de Cementos S.A.A., Yura S.A. and Cementos Selva S.A.C. Additionally, there are companies that import cement or clinker, such as Caliza Cemento Inca S.A., Distribuidora Cemento Nacional S.A.C., CEMEX Perú S.A., Cal & Cemento Sur S.A., amongst others.

 

64

 

 

Table 39 shows the domestic cement shipments (in thousands of tonnes):

 

Table 39 Cement shipments at domestic level (in thousands of tonnes)

 

   2022   2023   2024 
National cement shipments   14,113.3    12,175.7    12,001.8 
Overall cement shipments (CPSAA/CSSAC 3 plants)   3,436.8    2,936.6    2,835.1 
Rioja plant shipments   305.8    257.1    318.3 

 

Sources: ASOCEM, CPSAA/CSSAC

 

The types of cement produced by the main cement companies in the country are Type I, Type V, Type ICO, Type IL, Type GU, Type MS (MH), Type HS, Type HE, Type MH.

 

It is important to mention that, according to the main requirement standards, Peruvian Technical Standards, cements are divided into five types:

 

NTP 334. 009 2013. Cements Portland. Requirement. (ASTM C 150).

 

NTP 334. 090 2013. Cements Portland Added. Requirements. (ASTM C595).

 

NTP 334. 082 2011. Cements Portland. Performance Specification. (ASTM C1157).

 

NTP 334. 050 2004. Cements Portland White. Requirements. (ASTM C150).

 

NTP 334. 069 2007. Building Cements. Requirements. (ASTM C091).

 

For Cementos Selva’s cement products, only the first 3 NTP standards apply.

 

16.2.Industry and Macroeconomic Analysis

 

Producers and trading companies of cement compete mainly within the limits of their area of influence, which is determined by the geographical location of their plants, giving rise to segmentation of the national market. However, the northern region presents a high demand potential because of the infrastructure gap, the housing deficit and a higher capillarity in terms of important cities adjacent to one another and with an urbanization level lower than in the central and southern region. On the other hand, it is important to note the importance of transportation in the structure of cement costs, which are composed primarily of raw materials, fuels and transportation.

 

The cement market and industry in Peru have the following characteristics:

 

Base of consumers highly segmented, informal and of low resources.

 

Low costs of energy and raw materials.

 

65

 

 

Zone of influence / distribution determined by geographical location of the plant.

 

High correlation between public and private investment, and self-construction.

 

The construction sector and cement industry have a behavior directly related to the Gross Domestic Product (GDP) and Private Consumption. Figure 13 shows how the GDP of the construction sector (monthly variation %) tracks the cyclic behavior of the Global GDP (monthly variation %), showing variations of lower significance than those of the Global GDP, but in the same direction. It is also noted that, in May 2020, the GDP of the construction sector had a positive variation of more than 200% (compared to the previous month), whilst Global GDP went up only 10%. This was due to the reactivation of economic activity and consumption once the confinement measures given by the Government to counter the Covid-19 pandemic were loosened. This reactivation was motivated primarily by private-construction sector consumption. In the face of the uncertainty caused by the health and economic crisis in 2020, consumers showed savings behaviors, which meant that people preferred consumption of goods for home improvement, amongst them, cement. This trend was maintained throughout 2021. However, in 2023 there was a decrease in demand for public and private investment due to the political and social situation. As a result, cement volumes are returning to pre-covid levels.

 

Figure 13 Global GDP and Construction sector GDP MoM variation (%)

 

 

Source: BCRP 2024

 

66

 

 

The cement industry is also motivated by housing sector growth, public and private investment in infrastructure, mining projects, shopping centers, construction of transportation systems, etc. Thus, one of the variables with more impact on cement industry and future demand is the infrastructure gap which remains high in the country.

 

For the 2016 – 2025 period, the infrastructure gap is estimated to be US$ 160 billion and this is present in the main economic sectors and services of public supply, that is: Transportation (36%), Energy (19%), Telecommunications (17%), Health (12%), Sewage System (8%), Irrigation (5%) and Education (3%). The 90% of the roads not included in the large national road network still remain without pavement. Only 40% of schools have access to basic services such as water, electricity and sewage system. There are only 15 hospital beds for every 10,000 individuals compared to 27 beds recommended by the WHO.

 

In 2024, the cement market contracted by 2.5% compared to 2023. However, by 2025, it is expected to have 2% growth compared to 2024. Social (protests and blockades) factors impacted domestic cement dispatches. In addition, regional and local governments began new administrations with lower-than-expected public spending expected.

 

Given greater stability in the sector, a moderate growth of 2% in cement shipments is expected in 2025.

 

16.3.The North Region Market

 

Cementos Pacasmayo, a leading company in the production and sales of cement in the North Region, has market presence in the following cities: Cajamarca, Chiclayo, Chimbote, Jaén, Pacasmayo, Piura, Rioja, Tarapoto, Trujillo, Tumbes, Yurimaguas and Iquitos. The company has a Market share of over 93.8% in the northern region of the country.

 

Cementos Selva S.A.C.’s overall shipments from the Rioja plant were 318.3 tonnes. It supplied 10.3% of the country’s North Region cement demand, and its cement sales represented 11.2% of the Company’s overall shipments.

 

67

 

 

Other companies with lower presence in the cement market of the North Region are:

 

Quisqueya - Cemex

 

Cemento Nacional

 

Cemento Inka

 

Cemento Tayka

 

These companies are competitors of the Rioja plant.

 

Cementos Selva S.A.C.’s Rioja plant produces different types of cement and it has placed in the National Market different trademark products to meet the needs of diverse segments of the market. Table 40 shows the products in Rioja plant.

 

Table 40 Types of products of Rioja plant

 

 

Cement type

Use Comment
Cemento Portland    
Cement Type I Cement of general use. The average result of resistance to compression is higher than the minimum requirement set forth in the technical standard NTP 334.009 / ASTM C150.
Cemento Portland with additives    
Cement Extra Forte Ideal for the execution of structural Works, repairs, remodelings home applications, floors, leveling, grouts, tips, prefabricated elements of small and medium size and concrete elements which require special characteristics. The average result of resistance to compression is higher than the minimum requirement set forth in technical standard NTP 334.090.
Hydraulic Cements specified by performance    
Mochica GU Line

For structures in contact with environment and humid and salty soils.

 

 
Amazonico GU Line Cement for general purpose.  

 

16.4.Cement price

 

The sale prices of cement in the Peruvian market vary pursuant to their type and their geographical location. The price difference between each type is explained primarily by the dosifications of raw materials and additives, whilst the variations for geographical location are caused by the freights for the distribution to the points of sale.

 

At domestic level, the cement price in 2024 was, on average, 691.76 S/ x t. Figure 14 shows the historical prices of cement in Peru.

 

68

 

 

Figure 14 Historic prices of cement in Peru

 

 

Source: Ministerio de Vivienda, Construcción y Saneamiento (December 2024).

 

16.5.Current and future demand

 

Cement demand at the national level is met by local shipments (local production), for the most part, and by imports. In 2024, 10.92 M tonnes were shipped locally; 2.5% less than in the same period of 2023 (11.20 M). Imports amounted to 0.27 M tonnes during 2024; 28.9% more than 2023 (0.21 M).

 

Figure 15 shows the evolution of the national demand of cement, expressed in thousands of tonnes, since 2017.

 

69

 

 

Figure 15 Evolution of the national demand of cement

 

 

Source: ASOCEM

 

It is noted that domestic demand has been growing, on average, at a rate of 3% per year, with the exception of 2020, which is considered an atypical year due to the adverse effects of the pandemic and the confinement measures, to then take a historic leap in 2021 with an annual increase of 38%. During 2024, shipments decreased by 1.9% compared to 2023 as a result of the political and social situation in the country.

 

According to our internal information, in terms of regional distribution, the Northern Region accounts for approximately 25.7% of domestic cement demand, the Central Region for 53.6%, and the Southern Region for 20.8%.

 

Cementos Pacasmayo’s cement shipments (3 plants) reached 2,835.1 thousand tonnes in 2024, constituting a 23.6% share of total shipments in Peru and 92.1% in the Northern Region. This is 3.5% less than in 2023 (2,936.6 thousand tonnes).

 

Despite the decrease in the volume of shipments in 2024, future demand is optimistic for the region due to the high infrastructure deficit.

 

Table 41 shows the projection of future demand or cement shipments for Cementos Selva S.A.C (Rioja plant). These projections are based on the 2025 estimated shipments.

 

70

 

 

Table 41 Forecast of future demand for Rioja cement plant

 

 

Year

  Cement Shipments (Tonnes)   Variation
(%)
 
2025   346,229      
2026   353,153    2.0%
2027   360,216    2.0%
2028   367,421    2.0%
2029   374,769    2.0%
2030   382,264    2.0%
2031   389,910    2.0%
2032   397,708    2.0%
2033   405,662    2.0%
2034   413,775    2.0%
2035   422,051    2.0%
2036   430,492    2.0%
2037   439,102    2.0%
2038   440,000    0.2%
2039   440,000    0.0%
2040   440,000    0.0%
2041   440,000    0.0%
2042   440,000    0.0%
2043   440,000    0.0%
2044   440,000    0.0%
2045   440,000    0.0%
2046   440,000    0.0%
2047   440,000    0.0%
2048   440,000    0.0%
2049   440,000    0.0%
2050   440,000    0.0%

 

71

 

 

17.Environmental studies, permitting, and plans, negotiations, or agreements with local individuals or groups.

 

17.1.Environmental Aspects

 

Cementos Pacasmayo S.A.A. has Corporate Policies that apply to the operations of quarries and cement plants. Relevant policies include Safety Occupational Health Policy, Quality Policy, and Environmental Policy.

 

17.1.1.Tioyacu quarry

 

On May 19, 2022, through Directorial Resolution No. 215-2022-PRODUCE/DGAAMI, the Ministry of Production approved the Update of the Environmental Impact Study of “Tioyacu quarry limestone” in compliance with the obligations established in environmental legislation, assuming commitments in order to guarantee the environmental viability of operations in the quarry.

 

Subsequently, on November 24, 2022, through Directorial Resolution No. 545-2022-PRODUCE/DGAAMI, the Ministry of Production approved the Supporting Technical Report for the “Estimation of reserves” project in the Tioyacu Limestone Quarry to determine the existence of greater reserves of limestone for subsequent exploitation through diamond drilling.

 

On February 25, 2024, through Directorial Resolution No. 163-2024-PRODUCE/DGAAMI, the modification of the environmental monitoring program of the EIA Update was approved, reducing the frequency and parameters of monitoring by maintaining that there are no significant impacts on the environment.

 

In 2024, CSSAC carried out environmental monitoring through the Laboratory Environmental Testing Laboratory S.A.C. - Envirotest, a company with accreditation before the International Accreditation Service (IAS) and the National Quality Institute (INACAL), both signatories of the ILAC-MRA International Mutual Recognition Agreement.

 

72

 

 

Envirotest was in charge of collecting and analyzing the samples, and presenting the results through reports to the Environmental Assessment and Enforcement Agency - OEFA, an institution of the Peruvian State in charge of reviewing and validating the information presented by the owner. At the Tioyacu quarry, particulate matter parameters for air quality were measured annually. The 2024 results are below the threshold values established in the Environmental Quality Standard (ECA) for air approved by Supreme Decree No. 003-2017-MINAM.

 

The results obtained from the environmental noise measurement activities in 2024 are below the Environmental Quality Standard Limit (ECA) in compliance with the provisions of Supreme Decree N°085-2003-PCM.

 

Biological monitoring in the Tioyacu quarry was carried out by the company Consulting Biogroup S.R.L. The objective was to characterize the Vegetation, Herpetofauna, Avifauna and Mastofauna. The results showed an abundance of birdlife, a species typical of this type of vegetation where forest predominates.

 

Regarding water management, it is essential to mention that Tioyacu quarry does not have any discharges. The small water consumption is only for green area irrigation and road maintenance.

 

The Environmental Management of the Manufacturing Industry and Domestic Trade, Supreme Decree No. 017-2015-PRODUCE, establishes the environmental management procedures covered by Ministerial Resolution No. 157-2011-MINAM for investment projects subject to the National System of Environmental Impact Assessment (SEIA) and its amendments.

 

Law No. 28090 and its Regulation approved by Supreme Decree No. 033-2005-EM establishes the closure measures for non-metallic quarries.  Directorial Resolution No. 178-2016-MEM-DGAAM, the Update of the Closure Plan of the Tioyacu quarry mining unit was approved, which establishes measures at the end of the useful life of the quarry.

 

The Closure Plan submitted by Cementos Selva S.A.C. included the necessary measures to ensure effectiveness or consistency with the requirements necessary for the protection of public health and the environment. The initial strategy has continued with the Closure of the components of Tioyacu quarry mining unit, establishing temporary, progressive, final and post-Closure activities at the end and/or closure of operations.

 

73

 

 

Environmental closure activities have included physical stability in the mine, geochemical stability, water management facilities, decommissioning for the removal of equipment and machinery. Also infrastructure demolition, reclamation, waste disposal, landform establishment, habitat rehabilitation, revegetation and social programs.

 

Post-closure activities such as physical maintenance, geochemical maintenance, hydrological maintenance, and biological maintenance will be carried out, and post-closure monitoring activities include physical stability monitoring, geochemical stability monitoring, water management monitoring, biological monitoring, and social monitoring.

 

Considering that the land use before mining production was a secondary forest which was affected by other activities, forestation activities with native species have been considered part of the post-closure activities. Likewise, CSSAC will fulfill the commitments included in the Closure Plan approved by the above authority.

 

It is important to mention that the approval of the Mine Closure Plan involves the constitution of guarantees to ensure that the owner of the mining activity complies with the obligations derived from the Mine Closure Plan, in accordance with environmental protection regulations.

 

Cementos Selva S.A.C has provided financial assurance for the mine closure plan for the Tioyacu quarry consistent with the approved and updated mine closure plan for an amount of 441,584.00 USD.

 

We have a solid relationship with our communities and we have identified its main needs in health, education, urban development and local development.

 

We have a social investment program which contributes to dealing with their needs, based on good dialog and our compliance to our commitments to our communities.

 

74

 

 

The communities are a priority for Cementos Selva S.A.C. For this reason, we promote periodic meetings with their representatives and we create opportunities for dialog to know their expectations. Also, we have established public and private alliances for development projects and programs to contribute to a better quality of life and to strengthen our relationship. In 2024, CSSAC worked in partnership with the district governments of Elias Soplin Vargas and Rioja.

 

CSSAC has no commitments for local procurement and hiring although it does its best to hire local talent and do business with local businesses.

 

17.1.2.Rioja plant

 

On August 3, 2022, through Directorial Resolution No. 346-2022-PRODUCE/DGAAMI, the Supporting Technical Report (ITS) of the project “Expansion of surface components of the Rioja cement plant” for the expansion of storage areas was approved for raw materials, bagging and materials that are received in said areas.

 

Regarding water management, it is essential to mention that Rioja plant does not have any discharges. The small water consumption is only for green area irrigation.

 

Finally, in accordance with environmental regulations and according to the Regulation of Environmental Management of the Manufacturing Industry and Domestic Trade, Supreme Decree N° 017-2015-PRODUCE, companies that produce cement are required to submit Closure Plans before executing closure activities. To meet that requirement, Cementos Selva S.A.C. in compliance with Peruvian legislation will submit the Closure Plan in a timely manner.

 

17.2.Solid waste disposal

 

Cementos Selva S.A.C. has a Solid Waste Minimization and Disposal Plan for our production activities at the Rioja plant and Tioyacu quarry. Annually, our company declares the generation, storage, collection, and final disposal of hazardous and non-hazardous solid waste in compliance with environmental legislation.

 

75

 

 

As part of the solid waste minimization plan (2024), we declared 0 tonnes of hazardous waste and 0 tonnes of non-hazardous waste for the Tioyacu quarry. Likewise, for the Rioja plant we declared 29.6 tonnes of hazardous waste and 241.4 tonnes of non-hazardous waste, which were disposed of in accordance with environmental legislation.

 

17.3.Qualified Person’s Opinion

 

Cementos Selva S.A.C. complies with national environmental standards in the industrial sector and to the International Standard Industrial Classification - ISIC 2694 for the non-metallic production of the limestone material for the manufacture of cement.

 

For the industrial and mining sector, the company specifically complies with the Environmental Management Regulations for the Manufacturing Industry and Domestic Trade, Supreme Decree No. 017-2015-PRODUCE, which is the rule that regulates the environmental management of the activities indicated in Ministerial Resolution No. 157-2011-MINAM and investment projects subject to the National System of Environmental Impact Assessment (SEIA), considered in Annex II of the Regulations of Law No. 27446, approved by Supreme Decree No. 019-2009-MINAM.

 

The company reports the environmental commitments, semiannually to the Environmental Evaluation Agency - OEFA. The monitoring is carried out through external laboratories that provide comprehensive monitoring and analysis services and have double accreditation, by the international IAS (International Accreditation Service) and the national INACAL (National Institute of Quality), both signatories of the ILAC-MRA international Mutual Recognition Agreement.

 

Cementos Selva S.A.C. strictly complies with the protocols in the different processes in compliance with environmental legislation and reporting to the OEFA.

 

The qualified person believes that CSSAC’s current plans and management strategies are adequate for addressing any issues related to environmental compliance and maintaining its environmental permits. In addition, the qualified person believes that CSSAC has a good relationship with the local communities and that its social investment plans are adequate for reducing any social risks to the project.

 

76

 

 

18.Capital and operating costs

 

18.1.Basis for operating and capital costs for the quarry and plant

 

In a tabular manner, this section presents the operating costs of Tioyacu quarry for the production of limestone - the primary raw material used for cement production at the Rioja plant. It also exhibits the plant’s operating costs, for the whole industrial process; from the reception of raw material, to its conversion to the final product (cement). The operating cost forecast is mainly based on actual historical costs.

 

Similarly, this section reports the detail of the capital investments made in the quarry and plant, and the forecasted investment plan required to sustain all the activities in the quarry and plant and to assure the supply of limestone Reserves necessary to achieve the production levels according to the forecasted cement shipments of the Rioja plant.

 

Table 42 depicts the main components of the cost structure of Tioyacu quarry and Rioja plant and the sources used in their forecasts:

 

Table 42 Cost structure of Tioyacu quarry and Rioja plant

 

 

Cost category

Description Source
Quarry Operating Cost Mineral Extraction /Exploitation, Processing, Fuel, Materials (Explosives), Maintenance, Insurance and Services

· Real, historic costs

· Suppliers´ quotes

Quarry Operating Cost Royalties · Contract of mining royalty payment with regional/state entities
Quarry Operating Cost Energy

· Historic, real costs

· Supply Contract

· Suppliers’ quote

Plant Operating Cost Fuel, Materials, Maintenance, Wages and Insurance

· Historic, real costs

· Suppliers’ quote

Plant Operating Cost Energy

· Historic, real costs

· Supply Contract

· Suppliers’ quote

 

Considering that the Tioyacu quarry and the Rioja plant are in operation, the historical costs are the principal basis for estimating forecasted costs.

 

77

 

 

Thus, the actual costs in some cases are maintained, and in other cases, are appropriately adjusted for factors specific to the quarry and plant operating, conditions, and obligations stipulated in supply and concession contracts.

 

On the other hand, macroeconomic factors such as inflation and devaluation of the local currency against the US dollar could indirectly impact future operating costs estimation.

 

18.2.Capital and Operating Cost Estimates

 

Table 43 details the operating costs of quarry and plant for the year 2024, and 26 years of forecast:

 

Table 43 Operating costs forecast of quarry and plant

 

   Production Data         
   Extracted Mineral   Cement Production   Total Operating Cost   Cost per tonne of product 
   tonnes ’000   tonnes ’000   S/ ’000   S/ x tonne 
                 
2024   267    320    118,872    371.16 
2025   552    346    115,751    334.32 
2026   330    353    119,158    337.41 
2027   337    360    122,618    340.40 
2028   344    367    133,884    364.39 
2029   350    375    137,018    365.61 
2030   357    382    142,567    372.95 
2031   365    390    155,174    397.98 
2032   372    398    159,938    402.15 
2033   379    406    165,839    408.81 
2034   387    414    179,698    434.29 
2035   395    422    185,828    440.30 
2036   403    430    193,035    448.41 
2037   411    439    208,182    474.11 
2038   411    440    211,867    481.52 
2039   411    440    215,740    490.32 
2040   411    440    227,332    516.66 
2041   307    440    261,260    593.77 
2042   307    440    266,500    605.68 
2043   307    440    279,182    634.51 
2044   307    440    284,213    645.94 
2045   307    440    279,939    636.23 
2046   307    440    292,653    665.12 
2047   307    440    297,726    676.65 
2048   307    440    303,706    690.24 
2049   307    440    317,071    720.62 
2050   307    440    322,847    733.74 

 

78

 

 

Table 44 shows the capital cost projection for the next 26 years, according to the production plan for 26 years of Reserves. Costs are adjusted annually by applying a 2.90% inflation rate to the cost/tonne.

 

Costs described in this chapter are applied to estimate the Mineral Resources and Reserves of the Tioyacu quarry as part of the analysis.

 

Table 44 shows the detail of capital investments in the quarry and plant, by type of investment, for one year of historical result (2024), and 26 years of projection:

 

Table 44 Investment forecast in quarry and plant

 

   Total Investments 
   S/ ’000 
     
2024   3,238 
2025   5,446 
2026   5,604 
2027   5,767 
2028   5,934 
2029   6,106 
2030   6,283 
2031   6,465 
2032   6,653 
2033   6,846 
2034   7,044 
2035   7,249 
2036   7,459 
2037   7,675 
2038   7,898 
2039   8,127 
2040   8,363 
2041   8,605 
2042   8,855 
2043   9,111 
2044   9,376 
2045   9,647 
2046   9,927 
2047   10,215 
2048   10,511 
2049   10,816 
2050   11,130 

 

In recent years, there have been no significant variations in capital investment, which correspond mainly to maintenance and replacement of equipment in the quarry and plant to sustain operations. The Company´s investment plan does not consider any unusual or expansion activity. It is solely planned to perform the necessary replacement for the quarry support and the maintenance of operations in the plant. The investments are kept at levels similar to those registered in the last few years.

 

18.3.Capital and Operating Cost Estimation Risks

 

There is a low risk associated with capital and production costs because mine production and cement plant operation will continue in the same geological deposit and using the same mining and industrial methods.

 

An assessment of the accuracy of estimation methods is reflected in the sensitivity analysis in Section 19.

 

For purposes of the Preliminary Feasibility Study completed relative to the Tioyacu quarry and Rioja plant, capital and operating costs are estimated to an accuracy of +/- 25%.

 

79

 

 

19.Economic Analysis

 

19.1.Methodology: Discounted Cash Flow (Free)

 

The Economic Analysis chapter describes the assumptions, parameters and methodology used to demonstrate the economic viability or profitability of extracting the mineral Reserves. That is, the pre-feasibility level support for the determination of mineral Resources and Reserves, by means of a business valuation through the Discounted (Free or Economic) Cash Flow method.

 

The horizon of the cash flow projection is consistent with the life of the quarry, which is calculated based on the total declared Reserves and the annual production at the quarry. Each period’s cash flow is approximated indirectly from the EBITDA (the latter is constructed in the Profit and Loss Statement), and the corresponding adjustments are made for taxes and capital costs (CapEx).

 

Finally, for this economic analysis we use the free cash flow, since it does not incorporate the company’s capital structure, and we apply the weighted average cost of capital (WACC) for discounting future cash flows.

 

19.2.Assumptions

 

19.2.1.General and Macroeconomic Assumptions

 

The general and macroeconomic assumptions used for the projection of economic cash flows and the valuation are:

 

Projection horizon: 26 years (2025 to 2050) according to the estimated years of quarry life. 

 

Annual inflation rate, 2.90%, based on Banco Central de Reserva del Perú as of projection 2025: applies equally to sales price, costs and expenses.

 

Capital cost projections were determined using a historical ratio of annual investments and maintenance costs, which also considers the increase in production volume.

 

The company’s financing structure is being considered in the discount rate (WACC), which is 10.79%.

 

80

 

 

Income tax rate: effective rate of actual (historical) business results, 29% - 30%.

 

Workers’ Profit Sharing: 10%.

 

Exchange rate: exchange rate is assumed to remain at 3.80 (USD/PEN).

 

19.2.2.Income and Cost Assumptions

 

The sales price of cement, expressed as S/ x t, is the sales price of the Rioja plant to Dino Selva Iquitos, FOB at Rioja plant; which is lower than the sales price to the final customer in the market. The distribution freight explains this difference to the multiple points of sale and the selling expenses associated with distribution and promotion in the different commercial channels.

 

The base price used in the projection is an estimate for the year 2025 (577.8 S/ x t), which has been determined based on current market conditions and cement demand for 2025, among other factors.

 

Starting in 2026 (year 2 of the projection), an annual price escalation rate of 2.9% is applied the sales prices.

 

The cost of cement production, expressed as S/ x t, has been estimated for 2025 based on actual operating expenses, the market situation of local materials and services, plant demand for imported clinker, and other factors. The cost of production for year 2025 is 334.3 S/ x t.

 

Starting in 2026, an annual cost escalation rate of 2.9% is applied to the cost.

 

The initial stock of products in the quarry and plant is assumed to be zero.

 

19.3.Financial Model Results

 

The following financial parameters were calculated:

 

NPV of 525 million Soles at a discount rate of 10.79%.

 

26-year mine life.

 

Average plant throughput of 0.4 million tonnes per year over the 26-year projection.

 

Average sales price of 748.3 Soles per ton of cement, on average for the 26-year projection, at nominal values.

 

81

 

 

Revenues of 314 million Soles, on average for the 26-year projection.

 

Average cash production cost of 508.2 Soles per ton of cement, on average for the 26-year projection, at nominal values.

 

Table 45 shows the forecasted Profit and Loss Statement for the Tioyacu quarry and Rioja plant operation:

 

Table 45 Profit and Loss Statement

 

    Shipments (tonnes)   Revenue
S/ x t
   Gross Profit
S/ ’000
   Gross Margin
S/ x t
   Gross Mg
%
   Operating Profit   (+) Depreciation   EBITDA Rioja Plant   EBITDA Mg % 
                                      
2025P    346,229    577.8    75,997    219.5    38%   67,150    9,541    76,691    38%
2026P    353,153    589.4    80,303    227.4    39%   70,954    9,802    80,756    39%
2027P    360,216    601.2    84,842    235.5    39%   75,173    9,874    85,047    39%
2028P    367,421    613.2    82,570    224.7    37%   72,657    9,863    82,520    37%
2029P    374,769    625.5    88,038    234.9    38%   77,798    9,928    87,727    37%
2030P    382,264    638.0    91,646    239.7    38%   81,016    10,049    91,065    37%
2031P    389,910    650.7    89,173    228.7    35%   78,119    10,195    88,314    35%
2032P    397,708    663.8    94,213    236.9    36%   82,714    10,353    93,068    35%
2033P    405,662    677.0    98,594    243.0    36%   86,646    10,509    97,155    35%
2034P    413,775    690.6    96,118    232.3    34%   83,700    10,676    94,376    33%
2035P    422,051    704.4    101,085    239.5    34%   88,303    10,728    99,032    33%
2036P    430,492    718.5    105,495    245.1    34%   92,339    10,783    103,122    33%
2037P    439,102    732.8    103,113    234.8    32%   89,573    10,837    100,410    31%
2038P    440,000    747.5    106,267    241.5    32%   92,334    10,891    103,225    31%
2039P    440,000    762.4    108,768    247.2    32%   94,433    10,944    105,376    31%
2040P    440,000    777.7    104,355    237.2    30%   89,604    11,000    100,604    29%
2041P    440,000    793.2    79,708    181.2    23%   64,531    11,058    75,588    22%
2042P    440,000    809.1    81,333    184.8    23%   65,726    11,107    76,833    22%
2043P    440,000    825.3    76,303    173.4    21%   60,251    11,160    71,411    20%
2044P    440,000    841.8    78,379    178.1    21%   61,857    11,228    73,085    20%
2045P    440,000    858.6    89,068    202.4    24%   72,064    11,295    83,359    22%
2046P    440,000    875.8    84,411    191.8    22%   66,909    11,366    78,276    20%
2047P    440,000    893.3    86,858    197.4    22%   68,844    11,439    80,284    20%
2048P    440,000    911.2    88,619    201.4    22%   70,077    11,516    81,593    20%
2049P    440,000    929.4    83,795    190.4    20%   64,709    11,595    76,305    19%
2050P    440,000    948.0    86,034    195.5    21%   66,389    11,677    78,066    19%

 

Cement sales at Rioja plant are, on average, S/ 314 million per year (for the period 2025-2050), and the average EBITDA margin for the same period is 29%. Due to the increase in cement shipments, the installed capacity of clinker is exceeded, and it is necessary to start importing a minimum quantity from year 2041 until year 2050.

 

82

 

 

Table 46 shows the Free Cash Flow projection and the valuation of the cement business of Rioja plant:

 

Table 46 Free Cash Flow and valuation

 

   FCF - Valuation (Thousand S/) 
   (-) Taxes (EBIT*t)   (-) CapEx   EBITDA Rioja Plant   Free Cash Flow 
                 
2025P   -26,634    -7,500    83,220    49,086 
2026P   -28,047    -7,718    87,655    51,891 
2027P   -29,966    -7,941    92,357    54,449 
2028P   -28,957    -8,172    89,585    52,456 
2029P   -31,136    -8,409    95,291    55,747 
2030P   -32,321    -8,652    98,962    57,988 
2031P   -31,046    -8,903    95,936    55,987 
2032P   -32,808    -9,162    101,145    59,175 
2033P   -34,340    -9,427    105,622    61,855 
2034P   -32,968    -9,701    102,565    59,897 
2035P   -34,785    -9,982    107,708    62,941 
2036P   -36,912    -10,271    112,206    65,022 
2037P   -36,140    -10,569    109,240    62,531 
2038P   -37,189    -10,876    112,328    64,263 
2039P   -38,026    -11,191    114,688    65,470 
2040P   -36,045    -11,516    109,499    61,938 
2041P   -25,931    -11,850    81,863    44,083 
2042P   -26,493    -12,193    83,224    44,537 
2043P   -24,229    -12,547    77,270    40,494 
2044P   -24,789    -12,911    79,099    41,400 
2045P   -28,812    -13,285    90,366    48,269 
2046P   -26,659    -13,670    84,782    44,453 
2047P   -27,359    -14,067    86,978    45,552 
2048P   -27,779    -14,475    88,407    46,153 
2049P   -25,686    -14,895    82,596    42,015 
2050P   -26,280    -15,327    84,521    42,914 

 


WACC   10.79%
Economic NPV (Thousand S/)   524,650 

 

The net present value (NPV) of Rioja plant cement business amounts to almost S/ 525 million and it is made up of the sum of the discounted cash flows of each period, for the 26-year projection.

 

For discounting of the cash flows, the weighted average cost of capital of the company (WACC for its acronym in English) was applied.

 

83

 

 

19.4.Sensitivity Analysis

 

The sensitivity analysis considers a variation of +/- 5 and 10% in the variables that have the greatest impact on the NPV and EBITDA. These variables are the cement sales price, operating cost and CapEx.

 

Tables 47 and 48 detail the sensitivity of the NPV and EBITDA to each variable, respectively, when the variables are varied independently. Figures 16 and 17 show the results of the sensitivity of NPV and EBITDA, respectively, to the three variables:

 

Table 47 Sensitivity analysis of the Net Present Value

 

Variable / Variation

-10% -5% 0% +5% +10%
Price -30.8 -15.4 0 15.4 30.8
Cost 19.8 9.9 0 -9.9 -19.8
CapEx 1.4 0.7 0 -0.7 -1.4

 

Table 48 Sensitivity analysis of the EBITDA

 

Variable / Variation

-10% -5% 0% +5% +10%
Price -32.9 -16.4 0 16.4 32.9
Cost 22.7 11.4 0 -11.4 -22.7
CapEx -0.1 0 0 0 0.1

 

Figure 16 Sensitivity of Net Present Value (expressed as %)

 

 

84

 

 

Figure 17 Sensitivity of EBITDA (expressed as %)

 

 

Based on these results, the NPV is most sensitive to cement price, followed by operating cost, and least susceptible to the CapEx. EBITDA has a similar sensitivity to NPV, being most exposed to cement price, followed by operating cost, but shows no sensitivity towards variations to the CapEx.

 

85

 

 

20.Adjacent properties

 

The information in this chapter was obtained from the competent authority: Instituto Geológico, Minero Metalúrgico (INGEMMET). The only public information obtained is shown in the Figure below.

 

To the north of the Cementos Selva S.A.C. concession is the Rioja 2 concession owned by Cementos Selva S.A.C.; to the east of the mining concession is the Rioja 4 concession owned by Cementos Selva S.A.C., and to the southwest is the Rioja 3 concession owned by Cementos Selva S.A.C.

 

Figure 18 Concession Calizas Tioyacu and adjacent concessions.

 

 

21.Other relevant data and information

 

Not applicable.

 

86

 

 

22.Interpretation and conclusions

 

From a legal point of view, Cementos Selva S.A.C. has the ownership of the mining properties for the exploration, development and production of limestone to supply the cement plants for normal production during the life of the quarry.

 

Cementos Selva S.A.C. has been complying with international ISO-9001 standards since 2015 and has implemented Quality Assurance and Quality Control (QAQC). The controls are applied for the construction of the Geological Model, Resource estimation and Reserves estimation.

 

Cementos Selva S.A.C. has a quality assurance system in its operations that includes sample preparation methods, procedures, analysis and security, which comply with the best practices in the industry.

 

The information verification and validation processes are carried out following the procedures indicated in the information flows. The validated information is congruent with the one that generated the geological models, which is the fundamental basis for the estimation of Resources.

 

The geological modeling of the limestone deposit considers its update with the drilling campaign developed during the 2023, being consistent with the relationship between the information and the geological model.

 

The Mineral Resource and Reserves estimation considers the geologic characteristic and modifying factors as well as due consideration of risk: geologic and associated with evaluation of modifying factors. The main quality variable is the CaO content which is very stable in the deposit. There are other secondary variables that determine the quality of the Reserves.

 

In the process of estimating Mineral Reserves and in the production plans of the quarry these variables have been adequately considered in the mining plan, properly sequenced, and with blending processes. There are sufficient proven and probable Reserves for the next 26 years.

 

87

 

 

Table 49 shows the Mineral Resources of the Tioyacu quarry the results of Mineral Resource classification. Likewise, the Mineral Reserves and the results of Mineral Reserve classification are shown in Table 50.

 

Table 49 Mineral Resources (exclusive of Reserves) of Tioyacu quarry

 

 

 

Resources Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Measured 22.5 48.41 0.97 0.59 9.51 0.25
Indicated 4.9 47.56 0.48 3.16 6.05 0.19
Measured + Indicated 27.4 48.26 0.88 1.05 8.90 0.24
Inferred 9.0 50.33 0.38 2.48 3.31 0.19

 

Table 50 Mineral Reserves of Tioyacu quarry

 

 

 

Reserves Tonnes M CaO (%) Al2O3 (%) MgO (%) SiO2 (%) K2O (%)
Limestone Proven 6.3 51.54 0.55 1.01 4.04 0.21
Probable 4.9 50.95 0.30 2.29 2.67 0.14
Total 11.2 51.28 0.44 1.56 3.45 0.18

 

The cement plant located in Rioja has equipment and facilities available for cement production, using limestone from the Tioyacu quarry and other necessary materials.

 

The Health, Safety and Environment department is in charge of supervising and ensuring compliance with the Company’s corporate policies and the various legal requirements of the national regulatory bodies by all company departments.

 

Through its Social Responsibility department, Cementos Selva S.A.C. has built relationships of trust with the communities surrounding its operations, identifying their primary needs in health, education, urban development and local development.

 

Infrastructure-wise, the operation in Tioyacu quarry and Rioja plant, in relation to infrastructure, is technically and economically feasible due to the life of the quarry.

 

The sensitivity analysis shows that the operation is economically robust.

 

88

 

 

23.Recommendations

 

Maintain the QAQC program for exploration, development and production activities associated with cement production.

 

Include QAQC plans and density control for the subsequent diamond drilling campaigns.

 

It is recommended to finish the drilling campaign that began in 2024 and carry out the geological interpretation of the data generated during the campaign, so that it can be incorporated into the Resource and Reserve model, which will provide greater support and robustness to these model.

 

Maintain a permanent monitoring of the installed piezometers both for water levels and water quality, to evaluate the evolution of levels during the production of the Tioyacu quarry.

 

89

 

 

24.References

 

Environmental Hygiene & Safety S.R.L. (2104). “Almacen de Materias Primas en Exteriores de Planta de Fabricación de Cementos – Rioja”.

 

GEOSYM CONSULTORES S.A.C (2016). Estudio Geológico, Geotécnico, Hidrológicos e Hidrogeológicos de La Cantera “Tioyacu” – Volumen I: Estudio Geológico.

 

GEOSYM CONSULTORES S.A.C (2016). Estudio Geológico, Geotécnico, Hidrológicos e Hidrogeológicos de La Cantera “Tioyacu” – Volumen II: Estudio Hidrogeológico.

 

GEOSYM CONSULTORES S.A.C (2016). Estudio Geológico, Geotécnico, Hidrológicos e Hidrogeológicos de La Cantera “Tioyacu” – Volumen III: Estudio Geotécnico.

 

GEOSYM CONSULTORES S.A.C (2016). Estudio Geológico, Geotécnico, Hidrológicos e Hidrogeológicos de La Cantera “Tioyacu” – Volumen IV: Estudio Hidrológico.

 

MINCONSULT S.R.Ltda, (2012). Plan de Minado.

 

SEGECO S.A. (1998). Estudio de Impacto Ambiental De La Cantera de Calizas “Tioyacu” de Cementos Selva S.A.C.

 

SEGECO S.A. (2011). Estudio de Impacto Ambiental “Ampliación de Producción Línea 3 – Cementos Selva”.

 

SEGECO S.A. (2012). Estudio de Impacto Ambiental “Ampliación de Explotación de la Cantera Tioyacu”.

 

Walsh Perú S.A. (2000). Diagnóstico Ambiental Preliminar (DAP) de la Planta Industrial Rioja.

 

90

 

 

25.Reliance on information provided by registrant

 

In preparing this report, the qualified persons relied upon data, written reports and statements provided by the registrant in accordance with 17 CFR § 229.1302(f). After careful review of the information provided, the QPs have no reason to believe that any material facts have been withheld or misstated. Cementos Selva provided the information as summarized in Table 51.

 

Table 51 List of Cementos Selva S.A.C. information.

 

 

Chapter

Chapter name Information provided by CPSAA
3 Property description Legal matters related to property rights and the authority “Instituto Geológico, Minero y Metalúrgico INGEMMET”
16 Market studies Marketing information, CPSAA information, CSSA information, ASOCEM, INEI and BCRP
17 Environmental studies, permitting, and plans, negotiations, or agreements with local individuals or groups Community Relations and information about agreements with stakeholders
18 Capital and operating costs Historical data about cost, price and investments
19 Economic analysis The International Monetary Fund Economic model, Macroeconomic trends, data, assumptions, and interest rates
20 Adjacent properties

Legal matters related to property

rights and the authority “Instituto Geológico, Minero y Metalúrgico “INGEMMET”

 

 

91