share_log

Batero Gold Corp Announces Mineral Resource Update and Robust Preliminary Economic Assessment for the La Cumbre Project

Batero Gold Corp Announces Mineral Resource Update and Robust Preliminary Economic Assessment for the La Cumbre Project

Batero Gold Corp宣布La Cumbre项目的最新矿产资源更新和稳健的初步经济评估
newsfile ·  2022/10/06 17:50

Vancouver, British Columbia--(Newsfile Corp. - October 6, 2022) - Batero Gold Corp. (TSXV: BAT) (FSE: 68B) (OTC Pink: BELDF) ("Batero," "The Company") today announced the results of the Mineral Resource update and the preliminary economic assessment ("PEA") of its 100% owned La Cumbre project located in the department of Risaralda, Colombia.

不列颠哥伦比亚省温哥华--(新闻档案公司-2022年10月6日)- 巴特罗黄金公司 (多伦多证券交易所股票代码:BAT)(FSE:68B)(场外交易所链接:BELDF) (”巴特罗,””这个 公司“)今天公布了其位于哥伦比亚里萨拉尔达省的100%拥有的La Cumbre项目的矿产资源更新和初步经济评估(“PEA”)的结果。

Highlights include:

亮点包括:

  • The present Mineral Resource update now include the Primary zone, which increase the resources in 113 Mt with 0.462 Au g/t and 1.7 Moz Au.

  • The project has two phases with different capital investments in order to reach the infrastructure requirements of each phase. The first phase corresponds to the mining of the ore contained in the oxide and transition zones, which will be agglomerated and processed in leach pads at a throughput of 15 ktpd. The second phase involves the mining of the primary sulfide zone that will be processed in a flotation and gravimetry plant at a throughput of 30 ktpd.

  • Stage I will have an average annual production of approximately 75.4 koz Au and 96.4 koz Ag. The second stage expands mining activities into the sulphide zone and extends the mine life to 14 years with average annual production of approximately 131.7 koz Au and 230.1 koz Ag.

  • In the first stage, 452 koz Au and 578 koz Ag will be produced. In the second stage, 1.18 Moz Au and 2.15 Moz Ag will be produced.

  • The estimate capital expenditure for phase one totals US$169.5 million of initial capital while phase two totals US$248.3 million for the expansion.

  • The total operating cost including mining, processing, site G&A, treatment and refining adds to a total of US$1,113 million. The C1 cash cost on a by-product basis over the life-of-mine totals US$684/oz of gold or US$12.90/t milled.

  • The economic analysis was performed assuming a 5% discount rate. The pre-tax NPV discounted at 5% is US$730 million; the IRR is 47.5%, and payback period is 1.9 years. On a post-tax basis, the NPV discounted at 5% is $481 million, the IRR is 32.1%, and the payback period is 2.5 years.

  • 目前的矿产资源更新现在包括初级区,该区域的资源量增加了1.13亿吨,增加了0.462金克/吨和1.7Moz Au。

  • 该项目分为两个阶段,资本投资不同,以满足每个阶段的基础设施需求。第一阶段对应于氧化区和过渡区所含矿石的开采,这些矿石将在渗滤盘中进行团聚和加工,吞吐量为15 ktpd。第二阶段涉及开采初级硫化物区,该区将在浮选和重力测定厂进行处理,吞吐量为30 ktpd。

  • 第一阶段的平均年产量约为 75.4 koz Au 和 96.4 koz Ag。第二阶段将采矿活动扩展到硫化物区,并将矿山寿命延长至14年,平均年产量约为131.7koz Au和230.1 koz Ag。

  • 在第一阶段,将生产 452 koz Au 和 578 koz Ag。在第二阶段,将生产 1.18 Moz Au 和 2.15 Moz Ag。

  • 第一阶段的资本支出估计为1.695亿美元,而第二阶段扩张的资本支出总额为2.483亿美元。

  • 包括采矿、加工、场地G&A、处理和炼油在内的总运营成本增加了11.13亿美元。在矿山寿命期内,按副产品计算,C1现金成本总计为684美元/盎司黄金,或每加工吨12.90美元。

  • 经济分析是在假设贴现率为5%的情况下进行的。税前净现值折扣为5%,为7.3亿美元;内部收益率为47.5%,投资回收期为1.9年。按税后计算,贴现率为5%的净现值为4.81亿美元,内部收益率为32.1%,投资回收期为2.5年。

All dollar amounts are in US dollars, unless otherwise noted.

除非另有说明,否则所有美元金额均以美元为单位。

The valuation metrics presented in this news release are based on a preliminary economic assessment that includes an economic analysis of the potential viability of the mineral resources. Mineral resources that are not mineral reserves do not have demonstrated economic viability; however, given the advanced engineering detail of the components, this could be considered as an advance estimate of potential Mineral Reserves. This preliminary economic assessment is preliminary in nature, including resources inferred in the Mineral Resources Statement that are considered too geologically speculative to apply the economic considerations that would allow them to be classified as mineral reserves. However, for the estimation of the mine life and consequent economic evaluation, all material considered as an inferred resource was considered as waste. See "Qualified Person and NI 43-101" below.

本新闻稿中提出的估值指标基于初步的经济评估,其中包括对矿产资源潜在可行性的经济分析。非矿产储量的矿产资源没有显示出经济可行性;但是,鉴于这些组成部分的先进工程细节,这可以视为对潜在矿产储量的预先估计。这项初步经济评估本质上是初步的,包括《矿产资源声明》中推断的资源,这些资源被认为过于具有地质投机性,无法从经济角度考虑将其归类为矿产储量。但是,在估算矿山寿命和随后的经济评估时,所有被视为推断资源的材料都被视为废物。请参阅下面的 “合格人员和 NI 43-101”。

Successfully Executing an Alternative Strategy

成功执行替代策略

Batero is carrying out all the processes related to activating the "proportionality test" with the Emberá Karambá indigenous community with the objective that, together with the protocolization stage carried out with the Emberá Chami group, the prior consultation process can be fulfilled with both indigenous biases, in order to file the environmental impact study (EIS).

Batero正在与EmberáKarambá土著社区一起开展与启动 “相称性测试” 有关的所有程序,其目标是,再加上与Embera Chami团体开展的协议化阶段,可以在有两种土著偏见的情况下完成事先磋商程序,以便提交环境影响研究(EIS)。

Discovering New Mineralization on Patented Mining Claims

根据专利采矿索赔发现新的矿化现象

Three intrusive centers have been identified within the mining property: Dos Quebradas, Mandeval-Centro and La Cumbre. They are copper-poor gold porphyry-type systems in which the intermediate argillic conclusion locally overprints an early potassic assemblage and stockwork of quartz veins, where gold is found in altered dioritic intrusions and contact zones. The Dos Quebradas and Centro-Mandeval intrusives were verified with some drilling, pending their characterization and development of the filling program to determine their mining potential. Additionally, to the south of the property, epithermal-type mineralized structures and the presence of mineralized breccias have been found.

已经在矿业内发现了三个侵入中心:Dos Quebradas、Mandeval-Centro和La Cumbre。它们是缺铜金斑岩型系统,其中中间的阿吉尔结论,局部覆盖了早期的钾元素组合和石英脉堆积物,其中金存在于改变的闪长岩侵入区和接触区。Dos Quebradas和Centro-Mandeval的侵入性已通过一些钻探得到证实,尚待它们对填充计划进行描述和开发,以确定其采矿潜力。此外,在该地以南,还发现了表热型矿化结构和矿化角砾岩的存在。

Expanding Private Land Package

扩大私人土地一揽子计划

Batero has been acquiring surface property that is within the area of influence of the pit and mining infrastructure. To date, it has 67 properties corresponding to 250.51 Ha, which fully cover the area of influence of the pit and the area of influence of the deposit of organic and waste material located north of the pit and, partially, the areas corresponding to the stockpile and plant.

巴特罗一直在收购矿井和采矿基础设施影响范围内的地面财产。迄今为止,它有67处地产,相当于250.51公顷,完全覆盖了矿坑的影响区域以及位于矿坑以北的有机和废物沉积物的影响区域,部分覆盖了与储存和工厂相对应的区域。

The pending properties are under evaluation of the state of titles and commercial appraisals.

待定财产的产权状况和商业评估正在评估中。

Unlocking District Potential

释放地区潜力

Following the success of exploration in the mining concessions, Batero began evaluating alternative design options to generate value within this potential district. This included the reevaluation of the 2018 Mineral Resources, the incorporation of new Mineral Resources from successful exploration results and the completion of metallurgical testing, leading to a comprehensive review of the mine plan, the design of the process, mining infrastructure siting strategies, and permitting requirements for the new project.

继采矿特许权勘探取得成功之后,巴特罗开始评估替代设计方案,以便在这个潜在地区创造价值。这包括重新评估2018年矿产资源、从成功的勘探结果中吸收新的矿产资源以及完成冶金测试,从而对矿山规划、工艺设计、采矿基础设施选址战略和新项目的许可要求进行了全面审查。

2022 PEA Summary

2022 年豌豆摘要

The La Cumbre Project contemplates a two-phases mine plan, the first phase reflects a 6-year mine life. Phase II extends the mine life to 14 years through an expansion to the sulphide zone by gravimetry and flotation.

La Cumbre项目考虑了分两阶段的矿山计划,第一阶段反映了6年的矿山寿命。第二阶段通过重力测定和浮选向硫化物区扩展,将矿山寿命延长至14年。

Phase I contemplates average annual production of up to 75.4 koz Au and 96.4 koz Ag over a 6-year mine life. Phase II contemplates an expansion of the processing facilities which would increase average annual production up to 131.7 koz Au and 230.1 koz Ag. over the remaining life of mine. The total operating cost including mining, processing, site G&A, treatment and refining adds to a total of US$1,113 million. The C1 cash cost on a by-product basis over the life-of-mine totals US$684/ oz of gold or US$12.90/t milled. 21. The estimate for phase one capital expenditure includes a contingency of 12.8% and totals US$169.5 million of initial capital while phase two includes a contingency of 25% and totals US$248.3 million for the expansion.

第一阶段设想在6年的矿山寿命内平均年产量高达75.4koz Au和96.4koz Ag。第二阶段计划扩建加工设施,在矿山的剩余寿命内,年平均产量将提高到131.7koz Au和230.1koz Ag.。包括采矿、加工、场地G&A、处理和炼油在内的总运营成本增加了11.13亿美元。在矿山寿命期内,按副产品计算,C1现金成本总计为每盎司黄金684美元,或每加工吨12.90美元。21.第一阶段资本支出的估计包括12.8%的意外开支,总额为1.695亿美元的初始资本,而第二阶段包括25%的意外开支,扩张的总额为2.483亿美元。

The first stage, designed to treat the ore from the oxide and transition zones at a rate of 15,000 tons per day, has as its principal process the extraction of gold by leaching with cyanide solution in dynamic pads with estimated recovery of 85.5% in 18 days of spraying. The second stage, designed to treat 30,000 tons per day of ore from the primary zone, aims to concentrate the gold-bearing ore by gravimetric and flotation processes, with laboratory tests estimating a recovery of 84.9% between the two concentrates. Subsequently, the concentrates are leached by the CIL process, where a recovery of 95% is estimated, giving an overall recovery of 80.6% gold.

第一阶段旨在以每天15,000吨的速度处理来自氧化区和过渡区的矿石,其主要工艺是通过在动态垫中浸出氰化物溶液来提取黄金,估计在喷洒18天内的回收率为85.5%。第二阶段旨在每天处理来自初级矿区的30,000吨矿石,旨在通过重力法和浮选工艺浓缩含金矿石,实验室测试估计这两种精矿的回收率为84.9%。随后,通过CIL工艺对精矿进行浸出,估计回收率为95%,总体回收率为80.6%。

With the inclusion of phase II and assuming a gold price of $1,750 per ounce, the pre-tax net present value of the total project using a 5% discount rate is US$730 million; the IRR is 47.5%, and payback period is 1.9 years. On a post-tax basis, the NPV discounted at 5% is $481 million, the IRR is 32.1%, and the payback period is 2.5 years.

包括第二阶段并假设黄金价格为每盎司1750美元,按5%折扣率计算的整个项目的税前净现值为7.3亿美元;内部收益率为47.5%,投资回收期为1.9年。按税后计算,贴现率为5%的净现值为4.81亿美元,内部收益率为32.1%,投资回收期为2.5年。

According to the tables 1 and 2 the valuation metrics are highly sensitive to the gold price and at a price of $1,925 per ounce, the post-tax net present value of LOM, using a 5% discount rate, increases to $609 million and the internal rate of return in LOM increases to 38.4%.

根据表1和表2,估值指标对黄金价格高度敏感,在每盎司1,925美元的价格下,按5%的折扣率计算,LOM的税后净现值增加到6.09亿美元,LOM的内部回报率提高到38.4%。

Table 1
1NPV 5% at Various Scenarios

表 1
1NPV在各种场景下为 5%

Variation Gold prices (US$m) Silver prices (US$m) Opex (US$m) Initial capex (US$m) Sustaining capex (US$m)
(20%) 223 476 586 535 486
(10%) 352 478 533 508 483
Base Case 481 481 481 481 481
10% 609 483 428 453 478
20% 737 486 375 426 475
变体 黄金价格(百万美元) 白银价格(百万美元) 运营支出(百万美元) 初始资本支出(百万美元) 维持资本支出(百万美元)
(20%) 223 476 586 535 486
(10%) 352 478 533 508 483
基础案例 481 481 481 481 481
10% 609 483 428 453 478
20% 737 486 375 426 475


1.Net present value and internal rate of return are shown on a post-tax basis.


1。净现值和内部收益率按税后显示。

Table 2
IRR at Various Scenarios

表 2
不同场景下的 IRR

Variation Gold prices (%) Silver prices (%) Opex (%) Initial capex (%) Sustaining capex (%)
(20%) 18.7% 31.9% 37.0% 41.8% 32.4%
(10%) 25.6% 32.0% 34.6% 36.5% 32.3%
Base Case 32.1% 32.1% 32.1% 32.1% 32.1%
10% 38.4% 32.3% 29.7% 28.5% 32.0%
20% 44.5% 32.4% 27.1% 25.5% 31.9%
变体 黄金价格 (%) 白银价格 (%) 运营支出 (%) 初始资本支出 (%) 维持资本支出 (%)
(20%) 18.7% 31.9% 37.0% 41.8% 32.4%
(10%) 25.6% 32.0% 34.6% 36.5% 32.3%
基础案例 32.1% 32.1% 32.1% 32.1% 32.1%
10% 38.4% 32.3% 29.7% 28.5% 32.0%
20% 44.5% 32.4% 27.1% 25.5% 31.9%

A summary of key valuation, production and cost details from the PEA can be found below in Table 3. For further details, including operating and cash flow metrics provided on an annual basis, please refer to Exhibit 1 and 2 at the end of this news release. For further details regarding the nature of the PEA and its limitations, please refer to "Qualified Person and NI 43-101" below.

PEA的关键估值、产量和成本细节摘要见下文表3。有关更多详细信息,包括按年度提供的运营和现金流指标,请参阅本新闻稿末尾的附录1和2。有关PEA的性质及其限制的更多详细信息,请参阅下面的 “合格人员和NI 43-101”。

Table 3
LoM Financial Valuation and Parameters

表 3
LoM 财务估值和参数

Item Unit Open pit
Commodity Prices (Long term)
Gold Price US$/oz $1,750
Silver Price US$/oz $22.00
LoM Mine Plan Summary
Mine Life Years 14.0
Minable resource1 kt 106,594
Gold grade g/t 0.56
Silver grade g/t 1.57
Processing Rate tpd 15,000-30,000
LoM Processing Recovery (Oxide and Transitional Materials)
Gold Recovery % 85.5%
Silver Recovery % 46.9%
LoM Revenue
Net Revenue US$M $2,905.4
LoM Operating Cost
Mining $/t processed 3.66
Processing $/t processed 6.98
Site G&A $/t processed 0.22
Treatment, Refining, Freight $/t processed 0.13
By-product credits $/t processed (0.55)
C1 Cash Operating Cost US$/oz 684.22
AISC Cost US$/oz 770.89
Operating Costs US$M $1,171.5
Royalties US$M $92.5
LoM Cash Flow
EBITDA US$M $1,641.4
Net Cash Flow
Less: Cash taxes US$M ($352.4)
Less: Change in working capital US$M $0.0
Less: Capital expenditures US$M ($466.3)
Net Cash Flow US$M $822.7
Post-Tax NPV 5% US$M $480.6
Post-Tax IRR US$M 32.1%
Payback (1st phase) Years 2.5
物品 单元 露天矿坑
大宗商品价格(长期)
黄金价格 美元/盎司 1,750 美元
白银价格 美元/盎司 22.00 美元
Om 矿山计划摘要
我的生活 年份 14.0
可开采资源1 kt 106,594
黄金等级 g/t 0.56
银级 g/t 1.57
处理速率 tpd 15,000-30,000
LoM 加工回收(氧化物和过渡材料)
黄金回收 % 85.5%
白银回收 % 46.9%
LoM 收入
净收入 百万美元 2,905.4 美元
oM 运营成本
采矿 $/t 已处理 3.66
处理中 $/t 已处理 6.98
网站 G&A $/t 已处理 0.22
处理、炼油、运输 $/t 已处理 0.13
副产品积分 $/t 已处理 (0.55)
C1 现金运营成本 美元/盎司 684.22
AISC 成本 美元/盎司 770.89
运营成本 百万美元 1,171.5 美元
特许权使用费 百万美元 92.5 美元
oM 现金流
税前利润 百万美元 1,641.4
净现金流
减去:现金税 百万美元 (352.4)
减去:营运资金的变化 百万美元 0.0 美元
减去:资本支出 百万美元 (466.3 美元)
净现金流 百万美元 822.7 美元
税后净现值 5% 百万美元 480.6
税后内部收益率 百万美元 32.1%
投资回报(第一阶段) 年份 2.5


1. Gold spot price 1575 US$/oz and silver spot price 20 US$/oz. Cut-off for leachable materials is 0.243 Au g/t and for mill process is 0.20 Au g/t


1。黄金现货价格为1575美元/盎司,白银现货价格为20美元/盎司。可浸出材料的截止价为0.243 Au g/t,磨机加工的截止价为0.20 Au g/t

Overview of Proposed Operation

拟议行动概述

Batero Gold's La Cumbre project is planned to be a traditional open pit truck and excavator operation with a flotation sulphide gold processing plant and an oxide leach processing facility producing gold and silver doré bars.

Batero Gold的La Cumbre项目计划成为传统的露天卡车和挖掘机作业,包括一座浮选硫化物金加工厂和一座生产金和银多雷棒的氧化物浸出处理设施。

The proposed ore haulage at the La Cumbre project is based on a conveyor belt system in addition to 35-tonne capacity trucks. Minera Quinchia considers that possibility of using only trucks as transportation method would increase social risks due to increased road traffic. Consequently, the ore will be transported by trucks to a temporary zone within the project area, and from there, it is being planned to use conveyor belts to transport it to the interim stockpiles in the La Perla or Matecaña sector. This re-handling is planned to be supported by load haul dump (LHD) equipment to the area assigned for final heap leaching.

La Cumbre项目拟议的矿石运输基于传送带系统,此外还包括容量为35吨的卡车。Minera Quinchia认为,由于道路交通增加,仅使用卡车作为运输方式的可能性将增加社会风险。因此,矿石将用卡车运到项目区内的临时区域,并计划从那里使用传送带将其运送到拉佩拉或马特卡尼亚地区的临时库存。这种重新处理计划由装载搬运(LHD)设备提供支持,该设备将运往指定进行最后的堆滤区域。

An additional benefit of using a belt conveyor system is the potential generation of electrical energy from the operations in the favorable -549 m vertical distance over 2250 m in length. The overland belts have a descending path that allows conceptualizing their regenerative nature, resulting in a possible economic advantage estimated at -0.09 $/ton compared to truck system transport. These possibilities are still under study and have not been defined in this PEA.

使用皮带输送机系统的另一个好处是,在长度超过 2250 m 的 -549 m 垂直距离内,操作可能会产生电能。陆路输送带有一条下降路径,可以将其再生性质概念化,与卡车系统运输相比,可能产生的经济优势估计为-0.09美元/吨。这些可能性仍在研究中,尚未在本PEA中定义。

The overall mining operation is expected to be a 2-phase open pit. Phase I will operate on land 100% owned by Batero Gold and will last 6 years. This phase is focused on extracting ore from the oxide and transition zones and their recovery through the leaching process. All waste and tailings will be disposed in dumps and pads located on private land owned by Batero Gold. Phase II of the Project has exploration completed and will extend the life of the mine up to 14 years, all permitting is supposed to be completed and the remaining land acquisition will be completed.

预计整个采矿作业将分两阶段进行露天矿。第一阶段将在Batero Gold完全拥有的土地上运营,将持续6年。该阶段的重点是从氧化区和过渡区提取矿石,并通过浸出过程对其进行回收。所有废物和尾矿将处置在Batero Gold拥有的私人土地上的垃圾场和垃圾场中。该项目的第二阶段已完成勘探,将把矿山的使用寿命延长至14年,所有许可证都应完成,剩余的土地征用将完成。

During phase I, 23% of commercial ounces will be obtained with the operation at a mining rate of 15,000 tons per day, both the ore and the waste will be transported through the overland conveyor, which has an approximate capacity of 30,000 tons per day. Phase II will operate at a rate of 30,000 tons per day, waste dumps will be located north of the pit and will be transported by mining trucks, during this phase the remaining 73% of planned ounces will be obtained.

在第一阶段,23%的商用盎司将以每天15,000吨的采矿速度获得,矿石和废物都将通过陆路输送机运输,该输送机每天的容量约为30,000吨。第二阶段将以每天30,000吨的速度运营,垃圾场将位于矿坑以北,并将由矿用卡车运输,在此阶段将获得计划中的剩余73%的盎司。

The waste storage facilities (WSF) and tailings storage facility (TSF) for Batero are under conceptual design, in contrast to the heap leaching area which is at an advanced stage of design (can be considered as PFS).

Batero的废物储存设施(WSF)和尾矿储存设施(TSF)正在概念设计中,而堆滤区则处于设计的后期阶段(可以视为PFS)。

Mineral Resource Estimate

矿产资源估算

The mineral resource estimate has an effective date of December 31, 2021, that is the cut-off date for information used in the estimate. Mineral resources that are not reserves do not have demonstrated economic viability. Table 4 summarizes the mineral resource estimate for the La Cumbre deposit.

矿产资源估算的生效日期为2021年12月31日,这是估算中使用的信息的截止日期。非储量的矿产资源没有显示出经济可行性。表 4 汇总了 La Cumbre 矿床的矿产资源估算。

Table 4
Total Mineral Resource Statement for All Mineral Zones - December 31, 2021:

表 4
所有矿产区的矿产资源总量声明-2021 年 12 月 31 日:

Resource Volume Density Tonnage Au g/t Au oz Ag g/t Ag oz
Measured 49,317,902 2.624 129,421,866 0.509 2,117,649 1.52 6,336,330
Indicated 2,411,421 2.606 6,283,667 0.383 77,476 0.45 91,432
Meas. + Ind. 51,729,322 2.623 135,705,533 0.503 2,195,124 1.47 6,427,763
Inferred 356,987 2.533 904,088 0.413 12,005 1.32 38,472
资源 音量 密度 吨位 Au g/t Au oz Ag g/t Ag oz
已测量 49,317,902 2.624 129,421866 0.509 2,117,649 1.52 6336,330
已指明 2,411,421 2.606 6,283,667 0.383 77,476 0.45 91,432
Meas. + Ind. 51,729,322 2.623 135,705,533 0.503 2,195,124 1.47 6,427,763
推断 356,987 2.533 904,088 0.413 12,005 1.32 38,472


Notes to accompany La Cumbre Mineral Resource tables:


La Cumbre 矿产资源表随附的注释:

  1. Mineral Resources have an effective date of December 31, 2021. The Qualified Person for the estimate is Mr. Walter La Torre, CP and MAusIMM.
  2. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability
  3. Mineral Resources are reported within a conceptual optimized pit that uses the following input parameters: Au price: US$1,750/troy oz and US$22.0/troy oz Ag, mining cost: US$1.95/t, process cost (including G&A): US$9.08/t processed, gold selling cost: US$47.00/troy oz and overall slope angle of 38°.
  4. Gold recovery in the oxide and transitional zones was fixed at 85.5%. Gold recovery in the primary zone was fixed at 84.1%.
  5. Mineral Resources (Oxide) are reported using a 0.218 Au g/t cut off grade.
  6. Mineral Resources (Transitional) are reported using a 0.218 Au g/t cut off grade.
  7. Mineral Resources (Primary) are reported using a 0.179 Au g/t cut off grade.
  8. Totals may not sum due to rounding as required by reporting guidelines.
  1. 矿产资源的生效日期为2021年12月31日。估算的合格人员是 Walter La Torre 先生、CP 和 MausimM。
  2. 非矿产储量的矿产资源没有显示出经济可行性
  3. 矿产资源是在使用以下输入参数的概念优化矿坑中报告的:金价格:1,750美元/特洛伊盎司和22.0美元/特洛伊盎司,采矿成本:1.95美元/吨,加工成本(包括G&A):加工成本为9.08美元,黄金销售成本:每金衡盎司47.00美元,总斜角为38°。
  4. 氧化区和过渡区的黄金回收率固定在85.5%。主要区域的黄金回升率固定在84.1%。
  5. 据报道,矿产资源(氧化物)的截止等级为0.218 Au g/t。
  6. 据报道,矿产资源(过渡)的截止等级为0.218 Au g/t。
  7. 据报道,矿产资源(初级)的截止等级为0.179 Au g/t。
  8. 由于报告准则要求的四舍五入,总数可能与之不符。

Qualified Persons

合格人员

Mr. Walter La Torre, MAusIMM (CP), is a Qualified Person under National Instrument 43 101 Standards of Disclosure for Mineral Projects of the Canadian Securities Administrators. Mr. La Torrre reviewed and approved the scientific or technical disclosure in this release and has verified the data disclosed.

MausiMM(CP)的沃尔特·拉托雷先生是加拿大证券管理机构国家仪器43 101矿业项目披露标准规定的合格人员。La Torre 先生审查并批准了本新闻稿中的科学或技术披露,并对披露的数据进行了验证。

About Batero Gold

关于 Batero Gold

Batero Gold Corp. is a precious and base metals advanced exploration company. The company's objective is to develop the La Cumbre deposit. La Cumbre is located within the Company's 100% owned Batero-Quinchia Gold Project, which sits within Colombia's emerging and prolific Mid Cauca gold and copper belt, which has measured and indicated resources of about 2.2 million ounces of gold and 6.4 million ounces of silver. In pursuing these objectives, Batero plans to leverage its secure treasury position, strong regional relationships, experienced management team, and long-term financial partners. Shares of the Vancouver-based company trade on the TSX-Venture Exchange under the symbol "BAT".

Batero Gold Corp. 是一家贵金属和基本金属先进勘探公司。该公司的目标是开发La Cumbre矿床。La Cumbre位于公司100%拥有的Batero-Quinchia黄金项目内,该项目位于哥伦比亚新兴且产量丰富的中高加索金矿和铜带内,该矿带已测量并表明了约220万盎司黄金和640万盎司白银的资源。在实现这些目标时,Batero计划利用其安全的财务地位、强大的区域关系、经验丰富的管理团队和长期的财务合作伙伴。这家总部位于温哥华的公司的股票在多伦多证券交易所上市,股票代码为 “BAT”。

For further information please visit the Batero Gold Resource website at or contact:

欲了解更多信息,请访问 Batero Gold Resource 网站或联系:

Gonzalo de Losada President and CEO Batero Gold Corporation
Email: info@mquinchia.com
Tel: + 57 6046041948

贡萨洛·德·洛萨达巴特罗黄金公司总裁兼首席执行官
电子邮件:info@mquinchia.com
电话:+ 57 6046041948

Exhibit 1: Mine Plan and processing schedule

附录 1:矿山计划和处理时间表

Table 5
Life of Mine Plan

表 5
我的生命计划


Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 LoM
Ore Leach kt 3,844 5,400 5,400 5,400 1,293 571 193 232 492 834 550 0 0 0 24,209
Ore Mill kt 65 94 223 34 3,563 6,800 7,534 8,883 10,800 10,800 10,800 10,800 10,800 1,187 82,384
Waste kt 1,605 1,281 1,190 770 2,392 1,948 3,007 6,482 11,952 7,777 7,129 4,163 2,485 9 52,191
Leach Au g/t 0.61 0.81 0.77 0.70 0.52 0.60 0.50 0.42 0.39 0.33 0.30 0.00 0.00 0.00 0.68
Leach Ag g/t 1.46 1.55 1.73 1.72 1.45 1.45 1.94 1.34 1.56 1.23 0.92 0.00 0.00 0.00 1.58
Mill Au g/t 0.52 0.66 0.69 0.74 0.78 0.84 0.65 0.63 0.48 0.44 0.45 0.42 0.42 0.42 0.53
Mill Ag g/t 1.42 1.44 1.49 1.70 1.67 1.73 1.82 1.54 1.45 1.73 1.52 1.37 1.51 1.42 1.57

第 1 年 第 2 年 第 3 年 第 4 年 第 5 年 第 6 年 第 7 年 第 8 年 第九年 第 10 年 第 11 年 第 12 年 第 13 年 第 14 年 LoM
Ore Leach 套件 3,844 5,400 5,400 5,400 1,293 571 193 232 492 834 550 0 0 0 24,209
矿石磨机套件 65 94 223 34 3,563 6,800 7,534 8,883 10,800 10,800 10,800 10,800 10,800 1,187 82,384
浪费套件 1,605 1,281 1,190 770 2,392 1,948 3,007 6,482 11,952 7,777 7,129 4,163 2,485 9 52,191
Leach Au g/t 0.61 0.81 0.77 0.70 0.52 0.60 0.50 0.42 0.39 0.33 0.30 0.00 0.00 0.00 0.68
Leach Ag g/t 1.46 1.55 1.73 1.72 1.45 1.45 1.94 1.34 1.56 1.23 0.92 0.00 0.00 0.00 1.58
Mill Au g/t 0.52 0.66 0.69 0.74 0.78 0.84 0.65 0.63 0.48 0.44 0.45 0.42 0.42 0.42 0.53
Mill Ag g/t 1.42 1.44 1.49 1.70 1.67 1.73 1.82 1.54 1.45 1.73 1.52 1.37 1.51 1.42 1.57


Note: Leach include oxide and transitional ore. Mill is referred as Flotation-Gravimetry plant and include only primary sulfide ore.


注意:浸出物包括氧化矿和过渡矿石。磨机被称为浮选重力测定工厂,仅包括初级硫化物矿石。

Table 6
Processing Schedule

表 6
处理时间表


Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14
Heap Leaching
Processing ore Mt 3.80 5.40 5.40 5.40 1.30




2.90


Au g/t 0.61 0.81 0.77 0.70 0.52




0.40


Ag g/t 1.46 1.55 1.73 1.72 1.45




1.33


Flotation
Processing ore kt



4.00 6.80 7.50 8.90 10.8 10.80 10.80 10.80 10.80 1.20
Au g/t



0.78 0.84 0.65 0.63 0.48 0.44 0.45 0.42 0.42 0.42
Ag g/t



1.67 1.73 1.82 1.54 1.45 1.73 1.52 1.37 1.51 1.42

第 1 年 第 2 年 第 3 年 第 4 年 第 5 年 第 6 年 第 7 年 第 8 年 第九年 第 10 年 第 11 年 第 12 年 第 13 年 第 14 年
堆滤法
加工矿石 mt 3.80 5.40 5.40 5.40 1.30




2.90


Au g/t 0.61 0.81 0.77 0.70 0.52




0.40


Ag g/t 1.46 1.55 1.73 1.72 1.45




1.33


上市发行
处理矿石套件



4.00 6.80 7.50 8.90 10.8 10.80 10.80 10.80 10.80 1.20
Au g/t



0.78 0.84 0.65 0.63 0.48 0.44 0.45 0.42 0.42 0.42
Ag g/t



1.67 1.73 1.82 1.54 1.45 1.73 1.52 1.37 1.51 1.42


Note: Processing ore include leach and sulfide ore. Leach include oxide and transitional ore. Mill is referred as Flotation-Gravimetry plant and include only primary sulfide ore. Treatment plan is a conceptual plan from the strategic mine plan at PEA level prepared by Batero's staff.


注:加工矿石包括浸出矿石和硫化矿石。浸出物包括氧化矿和过渡矿石。磨机被称为浮选重力测定工厂,仅包括初级硫化物矿石。处理计划是Batero工作人员编制的PEA级战略矿山计划中的概念性计划。

Exhibit 2: Detailed Cash Flow Model and Key Assumptions

附录 2:详细的现金流模型和关键假设

A detailed cash flow model containing annual production and cost information is shown below. Overall assumptions for commodity prices, marketing parameters, operating costs and capital costs are also provided.

包含年度生产和成本信息的详细现金流模型如下所示。还提供了商品价格、营销参数、运营成本和资本成本的总体假设。

Table 7
Financial Model Summary

表 7
财务模型摘要

Item Units Year -1 Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year
8
Year
9
Year 10 Year 11 Year 12 Year
13
Year 14 Total LoM
Gold price US$/oz 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750
Silver price US$/oz 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22
Mining t ore kt - 3,909 5,494 5,623 5,434 4,856 7,371 7,727 9,115 11,292 11,634 11,350 10,800 10,800 1,187 - 106,594
Mining t waste rock kt - 1,605 1,281 1,190 770 2,392 1,948 3,007 6,482 11,952 7,777 7,129 4,163 2,485 9 - 52,191
Strip Ratio W:O - 0.41x 0.23x 0.21x 0.14x 0.49x 0.26x 0.39x 0.71x 1.06x 0.67x 0.63x 0.39x 0.23x 0.01x - 0.49x
Processing t ore kt - 3,844 5,400 5,400 5,400 5,273 6,800 7,534 8,883 10,800 10,800 13,672 10,800 10,800 1,187 - 106,594
Gold Grade % - 0.61 0.81 0.77 0.7 0.72 0.84 0.65 0.63 0.48 0.44 0.44 0.42 0.42 0.42 - 0.56
Silver Grade % - 1.46 1.55 1.73 1.72 1.62 1.73 1.82 1.54 1.45 1.73 1.48 1.37 1.51 1.42 - 1.57
Payable Gold koz - 64 120 114 104 102 153 131 151 140 129 161 121 122 14 - 1,627
Payable Silver koz - 82 123 137 136 135 190 222 222 253 302 321 239 264 27 - 2,651
Gold revenues US$m - 113 211 200 182 179 268 230 264 245 226 282 212 214 24 - 2,847
Silver revenues US$m - 2 3 3 3 3 4 5 5 6 7 7 5 6 1 - 58
Total Revenue US$m - 114.3 213.4 202.7 184.8 182 271.7 234.6 269.1 250.1 232.4 289.5 217 219.4 24.2 - 2,905.40
(-) Downstream costs US$m - -0.5 -0.9 -0.9 -0.8 -0.8 -1.2 -1.1 -1.2 -1.2 -1.1 -1.4 -1 -1.1 -0.1 - -13.4
Net Revenue US$m - 113.8 212.4 201.8 184 181.2 270.5 233.5 267.9 249 231.3 288.1 216 218.3 24.1 - 2,892.00
(-) Mining costs US$m - -13.6 -16.7 -16.8 -15.7 -18.8 -23.5 -26.8 -38 -55.6 -46.7 -44.6 -36.4 -32.5 -4.9 - -390.6
(-) Processing costs US$m - -31.7 -43.9 -43.9 -43.9 -37.5 -45.5 -50.2 -58.9 -71.3 -71.3 -93.8 -71.3 -71.3 -9.4 - -743.9
(-) G&A US$m - -1.5 -1.5 -1.5 -1.5 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 - -23.6
(-) Royalties US$m - -3.6 -6.8 -6.5 -5.9 -5.8 -8.7 -7.5 -8.6 -8 -7.4 -9.2 -6.9 -7 -0.8 - -92.5
EBITDA US$m - 63 144 133 117 117 191 147 161 112 104 139 100 106 7 - 1,641
EBITDA Margin % - 55% 67% 66% 63% 64% 70% 63% 60% 45% 45% 48% 46% 48% 30% - 56%
C1 cash cost US$m - 45.5 60.3 60.1 59 55.9 67.8 75 95 124.2 114.2 134.5 105.2 100.8 15.6 - 1,113.20
AISC US$m - 49.2 67.1 76.1 64.8 61.7 88.3 82.4 103.6 143.5 121.6 143.7 112.1 107.8 16.3 15.8 1,254.20
C1 cash cost US$/oz - 707.7 501.3 527.1 567.3 546.7 443.5 571.1 629 888.8 885.2 833.1 869.6 826.2 1,152.3 - 684.2
AISC US$/oz - 764.3 557.8 667.3 624 603.4 577.9 628 685.8 1,026.4 942.6 890.3 926.7 883.5 1,209.4 - 770.9
(-) Cash taxes US$m - -13.6 -40.2 -36.9 -29.5 -27.9 -47.9 -33.8 -35.9 -18.1 -15.7 -21.9 -14.3 -16.1 -0.5 - -352.4
(-) Change in working capital US$m - -16.1 -12.9 1.3 2.3 0.5 -11.7 4.3 -5.1 1.1 2.6 -7.9 10.2 -0.1 27.9 3.7 -
(-) Capital expenditures US$m -169.5 - - -9.5 -149 -99.3 -11.9 - - -11.3 - - - - - -15.8 -466.3
Unlevered Free Cash Flow US$m -169.5 33.7 90.4 87.9 -59.2 -9.5 119.6 117.8 119.7 84.1 91.1 108.9 95.6 89.5 34.7 -12.1 822.7
Cumulative Cash Flow US$m -169.5 -135.8 -45.4 42.5 -16.7 -26.1 93.5 211.3 331 415.1 506.2 615.1 710.7 800.1 834.8 822.7
物品 单位 第 1 年 第 0 年 第 1 年 第 2 年 第 3 年 第 4 年 第 5 年 第 6 年 第 7 年
8

9
第 10 年 第 11 年 第 12 年
13
第 14 年 LoM 总计
黄金价格 美元/盎司 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750
白银价格 美元/盎司 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22
采矿到矿石 kt - 3,909 5,494 5,623 5,434 4,856 7,371 7,727 9,115 11,292 11,634 11,350 10,800 10,800 1,187 - 106,594
开采废石 kt - 1,605 1,281 1,190 770 2,392 1,948 3,007 6,482 11,952 7,777 7,129 4,163 2,485 9 - 52,191
条带比率 W: O - 0.41x 0.23x 0.21x 0.14x 0.49 倍 0.26x 0.39 倍 0.71x 1.06x 0.67x 0.63 倍 0.39 倍 0.23x 0.01x - 0.49 倍
处理到核心 kt - 3,844 5,400 5,400 5,400 5,273 6,800 7,534 8,883 10,800 10,800 13,672 10,800 10,800 1,187 - 106,594
黄金等级 % - 0.61 0.81 0.77 0.7 0.72 0.84 0.65 0.63 0.48 0.44 0.44 0.42 0.42 0.42 - 0.56
银级 % - 1.46 1.55 1.73 1.72 1.62 1.73 1.82 1.54 1.45 1.73 1.48 1.37 1.51 1.42 - 1.57
应付金币 koz - 64 120 114 104 102 153 131 151 140 129 161 121 122 14 - 1,627
应付白银 koz - 82 123 137 136 135 190 222 222 253 302 321 239 264 27 - 2651
黄金收入 百万美元 - 113 211 200 182 179 268 230 264 245 226 282 212 214 24 - 2847
白银收入 百万美元 - 2 3 3 3 3 4 5 5 6 7 7 5 6 1 - 58
总收入 百万美元 - 114.3 213.4 202.7 184.8 182 271.7 234.6 269.1 250.1 232.4 289.5 217 219.4 24.2 - 2,905.40
(-) 下游成本 百万美元 - -0.5 -0.9 -0.9 -0.8 -0.8 -1.2 -1.1 -1.2 -1.2 -1.1 -1.4 -1 -1.1 -0.1 - -13.4
净收入 百万美元 - 113.8 212.4 201.8 184 181.2 270.5 233.5 267.9 249 231.3 288.1 216 218.3 24.1 - 2,892.00
(-) 采矿成本 百万美元 - -13.6 -16.7 -16.8 -15.7 -18.8 -23.5 -26.8 -38 -55.6 -46.7 -44.6 -36.4 -32.5 -4.9 - -390.6
(-) 处理成本 百万美元 - -31.7 -43.9 -43.9 -43.9 -37.5 -45.5 -50.2 -58.9 -71.3 -71.3 -93.8 -71.3 -71.3 -9.4 - -743.9
(-) G&A 百万美元 - -1.5 -1.5 -1.5 -1.5 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 -1.7 - -23.6
(-) 特许权使用费 百万美元 - -3.6 -6.8 -6.5 -5.9 -5.8 -8.7 -7.5 -8.6 -8 -7.4 -9.2 -6.9 -7 -0.8 - -92.5
税前利润 百万美元 - 63 144 133 117 117 191 147 161 112 104 139 100 106 7 - 1,641
息税折旧摊销前利润率 % - 55% 67% 66% 63% 64% 70% 63% 60% 45% 45% 48% 46% 48% 30% - 56%
C1 现金成本 百万美元 - 45.5 60.3 60.1 59 55.9 67.8 75 95 124.2 114.2 134.5 105.2 100.8 15.6 - 1,113.20
AISC 百万美元 - 49.2 67.1 76.1 64.8 61.7 88.3 82.4 103.6 143.5 121.6 143.7 112.1 107.8 16.3 15.8 1,254.20
C1 现金成本 美元/盎司 - 707.7 501.3 527.1 567.3 546.7 443.5 571.1 629 888.8 885.2 833.1 869.6 826.2 1,152.3 - 684.2
AISC 美元/盎司 - 764.3 557.8 667.3 624 603.4 577.9 628 685.8 1,026.4 942.6 890.3 926.7 883.5 1,209.4 - 770.9
(-) 现金税 百万美元 - -13.6 -40.2 -36.9 -29.5 -27.9 -47.9 -33.8 -35.9 -18.1 -15.7 -21.9 -14.3 -16.1 -0.5 - -352.4
(-) 营运资金的变化 百万美元 - -16.1 -12.9 1.3 2.3 0.5 -11.7 4.3 -5.1 1.1 2.6 -7.9 10.2 -0.1 27.9 3.7 -
(-) 资本支出 百万美元 -169.5 - - -9.5 -149 -99.3 -11.9 - - -11.3 - - - - - -15.8 -466.3
无限制的自由现金流 百万美元 -169.5 33.7 90.4 87.9 -59.2 -9.5 119.6 117.8 119.7 84.1 91.1 108.9 95.6 89.5 34.7 -12.1 822.7
累积现金流 百万美元 -169.5 -135.8 -45.4 42.5 -16.7 -26.1 93.5 211.3 331 415.1 506.2 615.1 710.7 800.1 834.8 822.7

To view the source version of this press release, please visit

要查看本新闻稿的源版本,请访问

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发