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宣佈La Cumbre項目的最新礦產資源更新和穩健的初步經濟評估
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.

不列顛哥倫比亞省溫哥華--(新聞檔案公司-2022年10月6日)- 巴特羅黃金公司 (多倫多證券交易所股票代碼:BAT)(FSE:68B)(場外交易所鏈接:BELDF) (”巴特羅,””這個 公司“)今天公佈了其位於哥倫比亞里薩拉爾達省的100%擁有的La Cumbre項目的礦產資源更新和初步經濟評估(“PEA”)的結果。

Highlights include:

亮點包括:

  • 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.

  • 目前的礦產資源更新現在包括初級區,該區域的資源量增加了1.13億噸,增加了0.462金克/噸和1.7Moz Au。

  • 該項目分爲兩個階段,資本投資不同,以滿足每個階段的基礎設施需求。第一階段對應於氧化區和過渡區所含礦石的開採,這些礦石將在滲濾盤中進行團聚和加工,吞吐量爲15 ktpd。第二階段涉及開採初級硫化物區,該區將在浮選和重力測定廠進行處理,吞吐量爲30 ktpd。

  • 第一階段的平均年產量約爲 75.4 koz Au 和 96.4 koz Ag。第二階段將採礦活動擴展到硫化物區,並將礦山壽命延長至14年,平均年產量約爲131.7koz Au和230.1 koz Ag。

  • 在第一階段,將生產 452 koz Au 和 578 koz Ag。在第二階段,將生產 1.18 Moz Au 和 2.15 Moz Ag。

  • 第一階段的資本支出估計爲1.695億美元,而第二階段擴張的資本支出總額爲2.483億美元。

  • 包括採礦、加工、場地G&A、處理和煉油在內的總運營成本增加了11.13億美元。在礦山壽命期內,按副產品計算,C1現金成本總計爲684美元/盎司黃金,或每加工噸12.90美元。

  • 經濟分析是在假設貼現率爲5%的情況下進行的。稅前淨現值折扣爲5%,爲7.3億美元;內部收益率爲47.5%,投資回收期爲1.9年。按稅後計算,貼現率爲5%的淨現值爲4.81億美元,內部收益率爲32.1%,投資回收期爲2.5年。

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

除非另有說明,否則所有美元金額均以美元爲單位。

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.

本新聞稿中提出的估值指標基於初步的經濟評估,其中包括對礦產資源潛在可行性的經濟分析。非礦產儲量的礦產資源沒有顯示出經濟可行性;但是,鑑於這些組成部分的先進工程細節,這可以視爲對潛在礦產儲量的預先估計。這項初步經濟評估本質上是初步的,包括《礦產資源聲明》中推斷的資源,這些資源被認爲過於具有地質投機性,無法從經濟角度考慮將其歸類爲礦產儲量。但是,在估算礦山壽命和隨後的經濟評估時,所有被視爲推斷資源的材料都被視爲廢物。請參閱下面的 “合格人員和 NI 43-101”。

Successfully Executing an Alternative Strategy

成功執行替代策略

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正在與EmberáKarambá土著社區一起開展與啓動 “相稱性測試” 有關的所有程序,其目標是,再加上與Embera Chami團體開展的協議化階段,可以在有兩種土著偏見的情況下完成事先磋商程序,以便提交環境影響研究(EIS)。

Discovering New Mineralization on Patented Mining Claims

根據專利採礦索賠發現新的礦化現象

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.

已經在礦業內發現了三個侵入中心:Dos Quebradas、Mandeval-Centro和La Cumbre。它們是缺銅金斑岩型系統,其中中間的阿吉爾結論,局部覆蓋了早期的鉀元素組合和石英脈堆積物,其中金存在於改變的閃長巖侵入區和接觸區。Dos Quebradas和Centro-Mandeval的侵入性已通過一些鑽探得到證實,尚待它們對填充計劃進行描述和開發,以確定其採礦潛力。此外,在該地以南,還發現了表熱型礦化結構和礦化角礫岩的存在。

Expanding Private Land Package

擴大私人土地一攬子計劃

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.

巴特羅一直在收購礦井和採礦基礎設施影響範圍內的地面財產。迄今爲止,它有67處地產,相當於250.51公頃,完全覆蓋了礦坑的影響區域以及位於礦坑以北的有機和廢物沉積物的影響區域,部分覆蓋了與儲存和工廠相對應的區域。

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

待定財產的產權狀況和商業評估正在評估中。

Unlocking District Potential

釋放地區潛力

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.

繼採礦特許權勘探取得成功之後,巴特羅開始評估替代設計方案,以便在這個潛在地區創造價值。這包括重新評估2018年礦產資源、從成功的勘探結果中吸收新的礦產資源以及完成冶金測試,從而對礦山規劃、工藝設計、採礦基礎設施選址戰略和新項目的許可要求進行了全面審查。

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項目考慮了分兩階段的礦山計劃,第一階段反映了6年的礦山壽命。第二階段通過重力測定和浮選向硫化物區擴展,將礦山壽命延長至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.

第一階段設想在6年的礦山壽命內平均年產量高達75.4koz Au和96.4koz Ag。第二階段計劃擴建加工設施,在礦山的剩餘壽命內,年平均產量將提高到131.7koz Au和230.1koz Ag.。包括採礦、加工、場地G&A、處理和煉油在內的總運營成本增加了11.13億美元。在礦山壽命期內,按副產品計算,C1現金成本總計爲每盎司黃金684美元,或每加工噸12.90美元。21.第一階段資本支出的估計包括12.8%的意外開支,總額爲1.695億美元的初始資本,而第二階段包括25%的意外開支,擴張的總額爲2.483億美元。

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.

第一階段旨在以每天15,000噸的速度處理來自氧化區和過渡區的礦石,其主要工藝是通過在動態墊中浸出氰化物溶液來提取黃金,估計在噴灑18天內的回收率爲85.5%。第二階段旨在每天處理來自初級礦區的30,000噸礦石,旨在通過重力法和浮選工藝濃縮含金礦石,實驗室測試估計這兩種精礦的回收率爲84.9%。隨後,通過CIL工藝對精礦進行浸出,估計回收率爲95%,總體回收率爲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.

包括第二階段並假設黃金價格爲每盎司1750美元,按5%折扣率計算的整個項目的稅前淨現值爲7.3億美元;內部收益率爲47.5%,投資回收期爲1.9年。按稅後計算,貼現率爲5%的淨現值爲4.81億美元,內部收益率爲32.1%,投資回收期爲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%.

根據表1和表2,估值指標對黃金價格高度敏感,在每盎司1,925美元的價格下,按5%的折扣率計算,LOM的稅後淨現值增加到6.09億美元,LOM的內部回報率提高到38.4%。

Table 1
1NPV 5% at Various Scenarios

表 1
1NPV在各種場景下爲 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
變體 黃金價格(百萬美元) 白銀價格(百萬美元) 運營支出(百萬美元) 初始資本支出(百萬美元) 維持資本支出(百萬美元)
(20%) 223 476 586 535 486
(10%) 352 478 533 508 483
基礎案例 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。淨現值和內部收益率按稅後顯示。

Table 2
IRR at Various Scenarios

表 2
不同場景下的 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%
變體 黃金價格 (%) 白銀價格 (%) 運營支出 (%) 初始資本支出 (%) 維持資本支出 (%)
(20%) 18.7% 31.9% 37.0% 41.8% 32.4%
(10%) 25.6% 32.0% 34.6% 36.5% 32.3%
基礎案例 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的關鍵估值、產量和成本細節摘要見下文表3。有關更多詳細信息,包括按年度提供的運營和現金流指標,請參閱本新聞稿末尾的附錄1和2。有關PEA的性質及其限制的更多詳細信息,請參閱下面的 “合格人員和NI 43-101”。

Table 3
LoM Financial Valuation and Parameters

表 3
LoM 財務估值和參數

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 單元 露天礦坑
大宗商品價格(長期)
黃金價格 美元/盎司 1,750 美元
白銀價格 美元/盎司 22.00 美元
Om 礦山計劃摘要
我的生活 年份 14.0
可開採資源1 kt 106,594
黃金等級 g/t 0.56
銀級 g/t 1.57
處理速率 tpd 15,000-30,000
LoM 加工回收(氧化物和過渡材料)
黃金回收 % 85.5%
白銀回收 % 46.9%
LoM 收入
淨收入 百萬美元 2,905.4 美元
oM 運營成本
採礦 $/t 已處理 3.66
處理中 $/t 已處理 6.98
網站 G&A $/t 已處理 0.22
處理、煉油、運輸 $/t 已處理 0.13
副產品積分 $/t 已處理 (0.55)
C1 現金運營成本 美元/盎司 684.22
AISC 成本 美元/盎司 770.89
運營成本 百萬美元 1,171.5 美元
特許權使用費 百萬美元 92.5 美元
oM 現金流
稅前利潤 百萬美元 1,641.4
淨現金流
減去:現金稅 百萬美元 (352.4)
減去:營運資金的變化 百萬美元 0.0 美元
減去:資本支出 百萬美元 (466.3 美元)
淨現金流 百萬美元 822.7 美元
稅後淨現值 5% 百萬美元 480.6
稅後內部收益率 百萬美元 32.1%
投資回報(第一階段) 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。黃金現貨價格爲1575美元/盎司,白銀現貨價格爲20美元/盎司。可浸出材料的截止價爲0.243 Au g/t,磨機加工的截止價爲0.20 Au g/t

Overview of Proposed Operation

擬議行動概述

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項目計劃成爲傳統的露天卡車和挖掘機作業,包括一座浮選硫化物金加工廠和一座生產金和銀多雷棒的氧化物浸出處理設施。

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項目擬議的礦石運輸基於傳送帶系統,此外還包括容量爲35噸的卡車。Minera Quinchia認爲,由於道路交通增加,僅使用卡車作爲運輸方式的可能性將增加社會風險。因此,礦石將用卡車運到項目區內的臨時區域,並計劃從那裏使用傳送帶將其運送到拉佩拉或馬特卡尼亞地區的臨時庫存。這種重新處理計劃由裝載搬運(LHD)設備提供支持,該設備將運往指定進行最後的堆濾區域。

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.

使用皮帶輸送機系統的另一個好處是,在長度超過 2250 m 的 -549 m 垂直距離內,操作可能會產生電能。陸路輸送帶有一條下降路徑,可以將其再生性質概念化,與卡車系統運輸相比,可能產生的經濟優勢估計爲-0.09美元/噸。這些可能性仍在研究中,尚未在本PEA中定義。

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.

預計整個採礦作業將分兩階段進行露天礦。第一階段將在Batero Gold完全擁有的土地上運營,將持續6年。該階段的重點是從氧化區和過渡區提取礦石,並通過浸出過程對其進行回收。所有廢物和尾礦將處置在Batero Gold擁有的私人土地上的垃圾場和垃圾場中。該項目的第二階段已完成勘探,將把礦山的使用壽命延長至14年,所有許可證都應完成,剩餘的土地徵用將完成。

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.

在第一階段,23%的商用盎司將以每天15,000噸的採礦速度獲得,礦石和廢物都將通過陸路輸送機運輸,該輸送機每天的容量約爲30,000噸。第二階段將以每天30,000噸的速度運營,垃圾場將位於礦坑以北,並將由礦用卡車運輸,在此階段將獲得計劃中的剩餘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的廢物儲存設施(WSF)和尾礦儲存設施(TSF)正在概念設計中,而堆濾區則處於設計的後期階段(可以視爲PFS)。

Mineral Resource Estimate

礦產資源估算

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.

礦產資源估算的生效日期爲2021年12月31日,這是估算中使用的信息的截止日期。非儲量的礦產資源沒有顯示出經濟可行性。表 4 彙總了 La Cumbre 礦牀的礦產資源估算。

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

表 4
所有礦產區的礦產資源總量聲明-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
資源 音量 密度 噸位 Au g/t Au oz Ag g/t Ag oz
已測量 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
推斷 356,987 2.533 904,088 0.413 12,005 1.32 38,472


Notes to accompany La Cumbre Mineral Resource tables:


La Cumbre 礦產資源表隨附的註釋:

  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. 礦產資源的生效日期爲2021年12月31日。估算的合格人員是 Walter La Torre 先生、CP 和 MausimM。
  2. 非礦產儲量的礦產資源沒有顯示出經濟可行性
  3. 礦產資源是在使用以下輸入參數的概念優化礦坑中報告的:金價格:1,750美元/特洛伊盎司和22.0美元/特洛伊盎司,採礦成本:1.95美元/噸,加工成本(包括G&A):加工成本爲9.08美元,黃金銷售成本:每金衡盎司47.00美元,總斜角爲38°。
  4. 氧化區和過渡區的黃金回收率固定在85.5%。主要區域的黃金回升率固定在84.1%。
  5. 據報道,礦產資源(氧化物)的截止等級爲0.218 Au g/t。
  6. 據報道,礦產資源(過渡)的截止等級爲0.218 Au g/t。
  7. 據報道,礦產資源(初級)的截止等級爲0.179 Au g/t。
  8. 由於報告準則要求的四捨五入,總數可能與之不符。

Qualified Persons

合格人員

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)的沃爾特·拉託雷先生是加拿大證券管理機構國家儀器43 101礦業項目披露標準規定的合格人員。La Torre 先生審查並批准了本新聞稿中的科學或技術披露,並對披露的數據進行了驗證。

About Batero Gold

關於 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. 是一家貴金屬和基本金屬先進勘探公司。該公司的目標是開發La Cumbre礦牀。La Cumbre位於公司100%擁有的Batero-Quinchia黃金項目內,該項目位於哥倫比亞新興且產量豐富的中高加索金礦和銅帶內,該礦帶已測量並表明了約220萬盎司黃金和640萬盎司白銀的資源。在實現這些目標時,Batero計劃利用其安全的財務地位、強大的區域關係、經驗豐富的管理團隊和長期的財務合作伙伴。這家總部位於溫哥華的公司的股票在多倫多證券交易所上市,股票代碼爲 “BAT”。

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

欲瞭解更多信息,請訪問 Batero Gold Resource 網站或聯繫:

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

貢薩洛·德·洛薩達巴特羅黃金公司總裁兼首席執行官
電子郵件:info@mquinchia.com
電話:+ 57 6046041948

Exhibit 1: Mine Plan and processing schedule

附錄 1:礦山計劃和處理時間表

Table 5
Life of Mine Plan

表 5
我的生命計劃


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
礦石磨機套件 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
浪費套件 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:浸出物包括氧化礦和過渡礦石。磨機被稱爲浮選重力測定工廠,僅包括初級硫化物礦石。

Table 6
Processing Schedule

表 6
處理時間表


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
堆濾法
加工礦石 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


上市發行
處理礦石套件



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:加工礦石包括浸出礦石和硫化礦石。浸出物包括氧化礦和過渡礦石。磨機被稱爲浮選重力測定工廠,僅包括初級硫化物礦石。處理計劃是Batero工作人員編制的PEA級戰略礦山計劃中的概念性計劃。

Exhibit 2: Detailed Cash Flow Model and Key Assumptions

附錄 2:詳細的現金流模型和關鍵假設

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.

包含年度生產和成本信息的詳細現金流模型如下所示。還提供了商品價格、營銷參數、運營成本和資本成本的總體假設。

Table 7
Financial Model Summary

表 7
財務模型摘要

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 單位 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 總計
黃金價格 美元/盎司 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750 1750
白銀價格 美元/盎司 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22 22
採礦到礦石 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
開採廢石 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
條帶比率 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
處理到核心 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
黃金等級 % - 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
銀級 % - 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
應付金幣 koz - 64 120 114 104 102 153 131 151 140 129 161 121 122 14 - 1,627
應付白銀 koz - 82 123 137 136 135 190 222 222 253 302 321 239 264 27 - 2651
黃金收入 百萬美元 - 113 211 200 182 179 268 230 264 245 226 282 212 214 24 - 2847
白銀收入 百萬美元 - 2 3 3 3 3 4 5 5 6 7 7 5 6 1 - 58
總收入 百萬美元 - 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 百萬美元 - -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
淨收入 百萬美元 - 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
(-) 採礦成本 百萬美元 - -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
(-) 處理成本 百萬美元 - -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 百萬美元 - -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
(-) 特許權使用費 百萬美元 - -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
稅前利潤 百萬美元 - 63 144 133 117 117 191 147 161 112 104 139 100 106 7 - 1,641
息稅折舊攤銷前利潤率 % - 55% 67% 66% 63% 64% 70% 63% 60% 45% 45% 48% 46% 48% 30% - 56%
C1 現金成本 百萬美元 - 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 百萬美元 - 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 現金成本 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
(-) 現金稅 百萬美元 - -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
(-) 營運資金的變化 百萬美元 - -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 -
(-) 資本支出 百萬美元 -169.5 - - -9.5 -149 -99.3 -11.9 - - -11.3 - - - - - -15.8 -466.3
無限制的自由現金流 百萬美元 -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
累積現金流 百萬美元 -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

要查看本新聞稿的源版本,請訪問

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論