BAT:CC - Batero Gold Corp Announces Mineral Resource Update and Robust Preliminary Economic Assessment for the La Cumbre Project
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.
Highlights include:
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.
All dollar amounts are in US dollars, unless otherwise noted.
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.
Successfully Executing an Alternative Strategy
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).
Discovering New Mineralization on Patented Mining Claims
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.
Expanding Private Land Package
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.
The pending properties are under evaluation of the state of titles and commercial appraisals.
Unlocking District Potential
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.
2022 PEA Summary
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.
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.
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.
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.
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 $609 million and the internal rate of return in LOM increases to 38.4%.
Table 1
1NPV 5% at Various Scenarios
Variation |
Gold prices (US) |
Silver prices (US) |
Opex (US) |
Initial capex (US) |
Sustaining capex (US) |
(20%) |
223 |
476 |
586 |
535 |
486 |
(10%) |
352 |
478 |
533 |
508 |
483 |
Base Case |
481 |
481 |
481 |
481 |
481 |
10% |
609 |
483 |
428 |
453 |
478 |
20% |
737 |
486 |
375 |
426 |
475 |
1.Net present value and internal rate of return are shown on a post-tax basis.
Table 2
IRR at Various Scenarios
Variation |
Gold prices (%) |
Silver prices (%) |
Opex (%) |
Initial capex (%) |
Sustaining capex (%) |
(20%) |
18.7% |
31.9% |
37.0% |
41.8% |
32.4% |
(10%) |
25.6% |
32.0% |
34.6% |
36.5% |
32.3% |
Base Case |
32.1% |
32.1% |
32.1% |
32.1% |
32.1% |
10% |
38.4% |
32.3% |
29.7% |
28.5% |
32.0% |
20% |
44.5% |
32.4% |
27.1% |
25.5% |
31.9% |
A summary of key valuation, production and cost details from the PEA can be found below in Table 3. For further details, including operating and cash flow metrics provided on an annual basis, please refer to Exhibit 1 and 2 at the end of this news release. For further details regarding the nature of the PEA and its limitations, please refer to "Qualified Person and NI 43-101" below.
Table 3
LoM Financial Valuation and Parameters
Item |
Unit |
Open pit |
Gold price |
US$/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 |
- |
113 |
211 |
200 |
182 |
179 |
268 |
230 |
264 |
245 |
226 |
282 |
212 |
214 |
24 |
- |
2,847 |
Silver revenues |
US |
- |
2 |
3 |
3 |
3 |
3 |
4 |
5 |
5 |
6 |
7 |
7 |
5 |
6 |
1 |
- |
58 |
Total Revenue |
US |
- |
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 |
- |
-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 |
- |
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 |
- |
-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 |
- |
-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 |
- |
-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 |
- |
-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 |
- |
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 |
- |
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 |
- |
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 |
- |
-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 |
- |
-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 |
-169.5 |
- |
- |
-9.5 |
-149 |
-99.3 |
-11.9 |
- |
- |
-11.3 |
- |
- |
- |
- |
- |
-15.8 |
-466.3 |
Unlevered Free Cash Flow |
US |
-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 |
-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 https://www.newsfilecorp.com/release/139797