ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for alerts Register for real-time alerts, custom portfolio, and market movers

MNC Metminco

0.325
0.00 (0.00%)
24 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Metminco LSE:MNC London Ordinary Share AU000000MNC7 ORD NPV
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.325 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Metminco Limited Maiden Ore Reserve for Miraflores - Update (5605X)

27/11/2017 7:00am

UK Regulatory


Metminco (LSE:MNC)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Metminco Charts.

TIDMMNC

RNS Number : 5605X

Metminco Limited

27 November 2017

 
 AIM ANNOUNCEMENT   27 November 2017 
 
 

Maiden Ore Reserve for Miraflores - Update

Metminco Limited (ASX: MNC, AIM: MNC) ("Metminco" or the "Company") is pleased to announce a maiden NI 43-101 and JORC 2012-compliant Ore Reserve for its 100%-owned Miraflores Gold Project in Colombia. This announcement replaces that made on 18 October 2017. The Company notes that the total contained tonnes, grade and metal content remain unchanged from the announcement of 18 October 2017, however the previously advised "Planned dilution" has been incorporated into the Proved and Probable categories of the Ore Reserve estimate as required by the JORC Code (2012).

The Ore Reserve has been estimated using a gold price assumption of US$1,200/oz and a cut-off grade of 1.53g/t Au. It is contained entirely within the Miraflores Deposit constrained Mineral Resource Estimate and is based entirely on the Measured and Indicated Resources.

The estimate represents a conversion rate of approximately 50% of Measured and Indicated Resources and has been based on information derived from the Miraflores Feasibility Study (FS) released on October 18(th) , 2017 with a further update on October 30, 2017.

Miraflores Mineral Reserve Estimate as at October 2017 (100% basis)

 
 Reserve Classification    Tonnes    Gold    Silver   Contained Metal   Contained Metal 
                            (Mt)     (g/t)    (g/t)       (Koz Au)          (Koz Ag) 
------------------------  -------  -------  -------  ----------------  ---------------- 
 Proved                     1.70     2.75     2.20          150               120 
------------------------  -------  -------  -------  ----------------  ---------------- 
 Probable                   2.62     3.64     3.13          307               264 
------------------------  -------  -------  -------  ----------------  ---------------- 
 Total                      4.32     3.29     2.77          457               385 
------------------------  -------  -------  -------  ----------------  ---------------- 
 

Rounding-off of numbers may result in minor computational errors, which are not deemed to be significant. Source: Ausenco, 2017

The Company's Ore Reserve estimate for the Miraflores Gold Project has been independently reviewed and signed off by Mr Boris Caro who is a Member of the Australasian Institute of Mining and Metallurgy and a Registered Member of the Chilean Mining Commission. Mr Caro is an independent consultant contracted by Ausenco to review and sign off the Ore Reserve estimate.

The information communicated in this announcement includes inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) 596/2014.

Mr William Howe, Managing Director, said: "The release of the maiden Ore Reserve for the Miraflores Gold Project marks a significant step towards our goal of near-term production in South America and the culmination of many months of dedicated work by our team. It also cements our confidence in the projects location on the prolific Western Cordillera Andean Cauca trend."

William Howe

Managing Director

Miraflores Gold Project

Mineral Resources

The Miraflores Measured and Indicated Mineral Resources are reported at a gold cut-off grade (CoG) of 1.20 g/t Au. The resources are based on 25,884m of drilling in 73 diamond drill holes and 236m of underground channel samples. This includes 3,624m in 10 holes carried out by AngloGold Ashanti and B2Gold in 2006-2007.

Miraflores is a gold-silver rich, magmatic-hydrothermal breccia pipe, located within a fertile hypabyssal porphyry cluster, whose genesis is intimately related to the evolution and cooling of magmatic and hydrothermal fluids emanating from the porphyry cluster's parent magma chamber.

At the porphyry-district scale certain geological, mineralogical and geochemical features are characteristic of peripheral breccias in the porphyry environment: the presence of altered and mineralised porphyry stocks in relative proximity to the breccia system.

Miraflores is located within 2 km of intense porphyry-style mineralisation, and at the property scale it cuts porphyry dykes.

Mineralisation at Miraflores is contained within the Miraflores magmatic-hydrothermal breccia body and in the basalts close to the contact. The prospect is well known for free native gold and silver occurring in vugs and cavities in the carbonate and quartz cement of the breccia. Drilling has shown that gold mineralisation occurs in all types of breccias in the cement and matrix.

Statistical and visual checks were performed by Metal Mining Consultants of the estimated block model to ensure there were no discrepancies in the grade estimation routines and to ensure the geometry of mineralisation meets the configuration that the geologists expected for estimated mineralisation. The Mineral Resources are reported inclusive of the Ore Reserves.

Measured Mineral Resources; 2.96Mt @ 2.98g/t Au and 2.48g/t Ag

Indicated Mineral Resources; 6.31Mt @ 2.74g/t Au and 2.90g/t Ag

Measured and Indicated Mineral Resources; 9.27Mt @ 2.82g/t Au and 2.77g/t Ag

Inferred Mineral Resources; 0.49Mt @ 2.36g/t Au and 3.64g/t Ag

Competent Persons

Mineral Resources

The information provided in this ASX Release as it relates to Exploration Results and Mineral Resources of the Miraflores Gold Project is based on information compiled by Scott Wilson, President of Metal Mining Consultants Inc. in Colorado, USA. Mr Wilson, a Competent Person for JORC (2012 Edition) compliant statements, reviewed the technical information presented in this document. Mr Wilson has sufficient experience that is relevant to the style of mineralisation and type of mineral deposit under consideration, and to the activity which was undertaken, to make the statements found in this report in the form and context in which they appear. Mr Wilson has consented to be named in this announcement and inclusion of information attributed to him in the form and context in which it appears herein.

The full details of Mineral Resources are contained in ASX announcement of 14 March 2017 "MIRAFLORES MINE DEVELOPMENT UPDATED JORC 2012 MINERAL RESOURCE STATEMENT".

Ore Reserves

The Company's Ore Reserve estimates for the Miraflores Gold Project have been independently reviewed and signed off by Mr Boris Caro who is a Member of the Australasian Institute of Mining and Metallurgy and a Registered Member of the Chilean Mining Commission. Mr Caro is an independent consultant contracted by Ausenco to review and sign off the Ore Reserve estimate. Mr Caro has a broad international experience leading mining projects in several countries and he was a Qualified Person of Fortuna Silver Mines in 2014 and 2015. Mr Caro has over five years' experience relevant to the style of mineralisation and type of mineral deposit under consideration, and to the activity which was undertaken, to make the statements found in this report in the form and context in which they appear. Mr Caro visited the site in August 2017 for 3 days as part of the study team to review all aspects of the study including an investigation of the mine, plant and site layouts. Mr Caro has consented to be named in this announcement and inclusion of information attributed to him in the form and context in which it appears herein.

Type of Study Completed

A feasibility study has been completed for the Miraflores Project. Metminco engaged GR Engineering Services to complete the processing, infrastructure and feasibility study management aspects of the feasibility study. Ausenco Chile were engaged to complete all aspects of the mine design, mine scheduling, geotechnical analysis and ventilation system design to support the mine design, including capital and operating costs for the mine. Surface geotechnical design for the plant, infrastructure and tailings facility was undertaken by Dynami Geo Consulting (a Medellin based consulting company) and Grana y Montero Engineering, a Lima, Peru based engineering and contracting group assisted in the design of the Tailings Storage Facility. This study provided sufficient technical and economic support to back up the Ore Reserve estimate.

Further analysis and test work is recommended for the stope filling sequence and stability analysis prior to any decision to commence with the project construction.

Cut-off grade determination

An underground CoG of 1.53 g/t for gold was applied to underground diluted resources constrained by the final underground design. This grade delineated the Ore Reserve estimate. The CoG was utilised for the stope optimisation and the mining schedule.

   --    Reserves are based on a gold price of US$1,200/oz; 

-- Reserves are defined within an underground mine plan generated from diluted Measured and Indicated Mineral Resources;

-- An underground CoG of 1.53 g/t Au was applied to underground resources constrained by a final underground design;

   --    Underground reserves assume a total dilution of 31%; 
   --    In-situ Au ounces disregard metallurgical recovery of 92%; 

-- 28% of the mined out stopes and drifts will use backfill including waste and filtered tailings material. Backfilling operations will commence in the 2nd year of operation;

   --    Detailed ventilation designs were applied; and 
   --    Reserves are based on topography received from Metminco on January 26, 2017. 

Ore Reserve Estimation Factors

For stope optimisation, Stope Optimizer from Vulcan(TM) mine planning software was used. A post analysis of the optimisation confirms that for a life of mine of around 10 years, ore to plant of 1,300 tpd producing 4,000 oz Au per month. The stopes were requested to achieve a minimum average grade of 1.75 g/t-Au in the optimisation algorithm.

The mining method selected for the Miraflores deposit is the retreat longhole open stope method with partial backfill. The decision of which stopes require to be backfilled was made taking into consideration the geotechnical analysis and the mining sequence.

Only the underground resources contained within the mining stopes or underground development drives were included in the Ore Reserve estimate.

Underground reserves assume a total dilution of 31%.

Ore loss has been accounted for by removing areas that will not be mined as they are either too remote from other potential ore to pay for additional development, or the potential value has been diluted to a point where the material is eliminated from consideration. No other ore loss has been considered.

Mine development and stope production were scheduled using Vulcan Gantt Scheduler(TM). The scheduler package developed the schedule following a logic sequence of development drives with a maximum monthly rate of 270m per horizontal development drill jumbo.

Ramps; 4.5 x 4.5 metres

Drifts and cross-cuts; 4 x 4 metres

Stoping minimum width; 2.5 metres

Stoping average width; 7 metres

Production will start in year 1, focusing on high-grade areas and the early level development from the secondary ramps. The production will ramp up relatively quickly, allowing the processing of 1,300 tonnes per day during the first year of the mine schedule.

The mine operating and capital cost estimate was also constructed using first principles and an Excel(TM) cost model.

The geotechnical study included the data collection through drilling and mapping, rock mass classification, structural analysis, stability analysis and ground support recommendations.

The mine operation includes in-fill drilling activities for stope delineation and ore control purposes.

The dilution material will contain a small amount of Inferred Mineral Resources,(1) However, this material contributes less than 3% of the total material included in the mine plan. The mining method does not allow to avoid the extraction of dilution material mainly due to poor selectivity within the stope boundaries or mining development drifts and cross-cuts. There is a low level of geological confidence associated with inferred mineral resources and there is no certainty that further exploration work will result in the determination of indicated mineral resources or that the production target itself will be realised.

The mining production schedule developed by Ausenco requires approximately 20% of the process tailings and all waste material mined for stope backfill purposes. Further backfill material (up to 50% of the total tailings), will be placed underground for cost and environmental benefit. Conceptually, Ausenco considers this strategy as adequate to improve either the stability of the stopes and for reducing the size of the tailing storage facility. However, it will be necessary to revisit the mining production schedule to achieve the proposed stope backfill targets prior to mining commencing.

(1) Cautionary Statement:

There is a low level of geological confidence associated with Inferred Mineral Resources and there is no certainty that further exploration work will results in the determination of indicated mineral resources or the production target itself will be realised. The dilution material is considered as non-economical material, however, the mining method selected by Miraflores Feasibility Study does not allow to avoid the blend between the ore reserve and the dilution material.

Metallurgical Factors

The feasibility study metallurgical testwork program was conducted by Inspectorate Exploration and Mining Services of Vancouver, Canada, and ALS Laboratories and was designed to evaluate a process flowsheet that included:

   --    Three-stage crushing; 
   --    Grinding; 
   --    Gravity concentration of the coarse gold; 
   --     Gold flotation of the gravity tailing; 
   --    Cyanide leaching of the gold flotation concentrate; 
   --    Cyanide detoxification of the cyanidation residue; and 
   --    Tailing thickening and filtration. 

This flow sheet as tested has resulted in a gold recovery of 92% and silver recovery of 60% being utilised in the process plant design.

The process facility is designed to treat 474,500 tonnes of ore per annum (1,300 tonnes per day). The wet plant is scheduled to operate seven days per week at a nominal treatment rate of 59 dry t/h.

Environmental Studies

Baseline environmental studies were initiated by the previous owner in order to advance the development and preparation of an Environmental Impact Assessment (EIA) study needed for regulatory permitting in Colombia. Given the current revision to the mine plan, some additional studies may be required for the areas to which the mine facilities have been relocated. This will be determined once the final mine plan is developed and the aforementioned gap analysis has been completed but some of this information has already been gathered to date.

As of July 2017, Baseline Study and Environmental Impact Assessment programs have recommenced. The bulk of the Baseline activities previously completed will be used as background information, however, local regulations requires all environmental and social baseline data to be no older than 12 months since its collection, thus new monitoring programs are underway starting Q3 of 2017.

The monitoring and environmental inventories consist of:

   --    Fauna and flora characterisation; 
   --    Underground and surface water characterisation; 
   --    Noise, vibration and air pollution; and 
   --    Potential contaminants from extracted minerals and stored tailings. 

This data along with the mineralogical, geological, social and economic aspects of the new project will be used to complete the Environmental Impact Assessment, as per the Terms of Reference received by Miraflores from the local environmental agency Corporacion Autonoma Del Risaralda (CARDER) in July 2017.

The Environmental Management Plan will be drafted once the environmental impacts are completed and finalised in late 2017.

Acid rock drainage characterisation data obtained to date includes ABA, multi-element analyses, and mineralogical analyses. Column testing was conducted for waste rock and low-grade stockpile materials. Geochemical evaluation of flotation tailings and cyanide leach tailings was also conducted. Preliminary results indicate that the flotation tailings and the majority of waste rock are non-PAG (non-potentially acid generating); whereas the low-grade stockpiles and cyanide leach tailings are PAG (potentially acid generating). Potential for metal leaching is indicated in the static test data, but further evaluation is in progress to acquire kinetic data for use in geochemical modelling.

The current mine plan does not include low grade stockpiling on surface. The cyanide leach tailings will be placed underground as part of the mine backfilling requirements.

The current environmental strategy includes the use of a large fraction of the expected tailings flow as underground backfill material. The remaining filtered tailings will be sent to the tailings management facility where they will be spread and mechanically compacted to achieve an unsaturated, dense and stable tailings deposit. No pond or water impoundment will exist so there is no potential for infiltration to native soils from the tailings materials.

Miraflores has received a mine development permit from the CARDER for the development of 2,000m of underground exploration development which includes 2 permanent waste dumps and water discharge licence (Resolution 1505 of 7 September 2017).

Infrastructure

The area is well serviced with respect to roads. The site is located approximately 7km from the Panamerican highway that runs along the Cauca River. The road connecting the Panamerican Highway with the town of Quinchia passes within a few kilometres of the site and is currently being upgraded with 4 of the 7km of road now newly sealed and with the remaining portion of the road expected to be completed prior to construction commencing. From the newly sealed road access to the site is via an unsealed road which will require upgrading to allow access for large bulk loads. The feasibility capital estimate allows for the upgrade to this access road, the mine haul roads and other proposed internal roads for the operation.

Sufficient labour is readily available throughout the region but specifically in Quinchia and in communities immediately surrounding the site. Professional and experience labour will be sourced from both within and outside of Colombia. The town of Quinchia and surrounding towns have an adequate supply of suitable accommodation for any labour brought into the area. It is Miraflores's intention to employ labour locally and where labour is brought into the area from outside, the Company will require that labour to relocate to Quinchia.

Power Supply to the site will be via a new overhead power line from Quinchia. The incoming supply voltage will be 33 kV, with step-down transformers to the site distribution voltage of 13.8 kV. A medium voltage distribution board installed at the incoming HV switchyard will distribute power to the outgoing feeders. The new power line will be approximately 8km in length and will be a dedicated line.

Water supply needs for the Project (processing plant and camp) have been assessed and the water balance summary has been carried out. The processing plant will require a total of 500 m3/day of water to operate.

The accommodation camp will require 30 m3/day of freshwater which will be trucked to site from the local community water supply. The surplus water from mine dewatering operations will be used for construction works, dust suppression and drilling and/or will be sent to the water treatment plant.

Capital and Operating Costs

The capital and operating cost estimates produced for the establishment of the mine is considered to be an AACE class 3 estimate with a level of accuracy within -10% and +15%. Costs are presented in United States dollars (US$) and are based on prices in effect during the second quarter of 2017; no escalation factors have been applied.

The exchange rate applied for the operating and capital cost estimates are:

   --    US$1.00 = A$0.80 (Australian Dollar); 
   --    US$1.00 = EUR0.86 (Euro); and 
   --    US$1.00 = 3,000 COP (Colombian Pesos). 

The FS delivered a total estimated Initial Capital cost of bringing the project into production of US$71.8 million excluding all contingency. This cost is based upon an EPCM approach whereby Miraflores assumes general risk. Contingencies of US$6.2 million was estimated for the project development. Contingencies have been estimated at 7.67% of initial capital.

Sustaining capital requirements associated with the mine and owner cost of US$18.5 million were included into the financial model.

The Operating cost was based on a high productivity operation, this will demand a high efficient environment for productivity and cost controls. No contingency was embedded into the operating cost.

The FS delivered the following results for the operating costs:

   --    Mining cost of US$27.94 /processed t; 
   --    Processing cost of 20.54/processed t; 
   --    Tailing cost of US$0.62 /processed t; and 
   --    G&A cost of US$4.36 / processed t. 

The total site operating cost is US$53.46 /processed t.

Government Royalty of US$52.18 / payable ounce.

Refining charges, transport and insurance of US$4.50 / payable ounce.

Total Cash Costs of US$599 / payable ounce.

The operating cost estimate did not include Corporate overheads and exploration activities.

Revenue Factors

The revenue estimate was conducted as per industry standards taking into consideration the annual metal production, commercial terms and predicted metal prices.

The revenue estimate utilised the following assumptions:

-- A gold and silver prices of US$1,300/oz and US$18 /oz respectively (Within the range of industry expectations and Broker and Bank predictions. The gold price used is close to the moving 5 year average gold price);

-- The average processed head grade of 3.29 g/t and 2.56 g/t for gold and silver respectively (from the mine and processing schedules);

-- Metallurgical recoveries of 92 % and 60 % for gold and silver production respectively (determined from metallurgical testwork);

-- Metal payability factors of 96.6 % and 99.0 % for gold and silver respectively (from historical figures and discussions with refiners);

-- Refinery and transport and insurance charges of US$4.50/ payable ounce (based on previous study estimates); and

-- Royalty of 4 % of the net smelter return (based on the Miraflores licence and Existing Aporte contract expiry (2019) prior to commencement of production in late 2019 when the licence will revert to the normal system of concession contracts which are subject to a 4% royalty only).

Economic Analysis

Metminco developed a comprehensive financial model for the economic evaluation of the Miraflores Gold Project. The financial model incorporates the modifying factors delivered by the FS.

The key assumptions utilised in the financial model are listed as follows:

   --    Gold and silver prices of US$1,300 /oz and US$18 /oz respectively; 
   --    Net smelter return as per the Revenue estimate; 
   --    Operating and capital costs as per industry standards; 
   --    Working capital and inventory management as per industry standards; 
   --    Debt and financing activities are excluded from the net present cost estimate; 

-- All cash flows were treated in real terms, therefore, no inflation or escalation factors were applied;

   --    Discount Rate of 8%; 
   --    Site operating cost of US$ 53,46 /processed t; and 
   --    Income tax of 33%. 

The FS delivered a Net Present Value of US$72.3 million after tax and an Internal Rate of Return of 25%.

Social Licence

According to the social base line information for the project carried out in 2013, there were 289 families in the direct influence area, with a total population of 1,152 inhabitants. The village that has the largest number of inhabitants was Miraflores with 410 inhabitants.

Community base line studies, social impact assessments and community development plans will be complete by the end of 2017.

The Company has an existing agreement with the artisanal miners at Miraflores that will provide education, training and jobs for some of the certified miners while others will receive compensation when the project enters construction and artisanal mining ceases.

The Company maintains excellent relations with the local community, municipality and government agencies.

Project Risks and Operating Licences

The main risks for the development of the Miraflores Gold Project identified by the FS are described as follows:

   --    Social disruptions or community unacceptance of the project; 
   --    Gold price; 
   --    Increase of the predicted capital or operating cost; 

-- Not achieving the target production because of mining or processing issues. E.g. reduced ore grade, not achieving the design processing throughput or gold recovery, etc.

-- Existing Miraflores licence contract is not renewed or the licence does not revert to the normal system of concession contracts which are subject to a 4% royalty only);

   --    Geotechnical instability; and 
   --    Unpredicted water levels in the underground mine. 

Other than the Aporte contract for the Miraflores licence no other material agreement is in effect at this time.

The Miraflores Project Environmental Impact Assessment Study (2013) did not previously have an official Terms of Reference (ToR), instead, the baseline data collection and impact assessment development was progressed under a generic ToR for open pit mining. This generic ToR was issued by National Authority of Environmental Licenses (ANLA) in 2012. In July 2016, a new ToR was issued by ANLA. The Project submitted a request to CARDER for an official ToR for the new underground Project concept. The new ToR was obtained in August 2017 and is being used as the basis for the ongoing environmental and social work.

The Environmental Impact Assessment Study is expected to be submitted in Q1 of 2018.

Plan de Trabajos y Obras or (PTO); The PTO licence is issued by the Ministry Of Mines and Energy and must comply with the Terms of Reference set out by the ministry for non seabed minerals and materials.

All projects must obtain an EIA and PTO prior to commencing development of the project. Approvals are expected to take between 4 and 6 months from submission depending on the requirement to provide further data requested by the authorities.

Ore Reserve Estimate

The Ore Reserve estimate of the Miraflores Project is reported as at the effective day of 18 October, 2017.

The Ore Reserve estimate is inclusive of Mineral Resources.

The reference point of the Ore Reserve is the run of mine stock pile area where the material will be fed into the process plant.

The Reserve Estimate is supported by the FS complying with the JORC Code standards.

The Ore Reserve estimate provided appropriately reflects the Competent Person's view of the opportunity for Metminco to develop the Miraflores Gold Project based on the modifying factors derived from the FS work and the updated Mineral Resource model.

The key modifying factors of the Ore Reserve estimate are described as follows:

   --    Reserves are based on a gold price of US$1,200/oz and silver price of US$18/oz; 

-- An underground CoG of 1.53 g/t-Au was applied to underground resources constrained by a final underground design;

-- Reserves are defined within an underground mine plan generated from diluted Mineral Resources;

   --    Underground reserves assume a total dilution of 31%; 

-- Mining and processing production schedules were developed for assessing the technical viability of the project;

   --    Revenue estimates were developed as per industry standards; 
   --    Operating and capital cost estimates were executed as per industry standards; and 

-- The construction and production schedules formed the basis for a financial model delivering a positive outcome for the economic evaluation.

   Proved:                               1.70Mt @ 2.75g/t Au and 2.20g/t Ag 
   Probable:                            2.62Mt @ 3.64g/t Au and 3.13g/t Ag 
   Proved and Probable:      4.32Mt @ 3.29g/t Au and 2.77g/t Ag 

Statement of Accuracy

The Competent Person has recommended that further work be conducted prior to commencement of construction of the Miraflores Project on the following topics:

-- Geotechnical stability analysis for the underground mine, especially in the areas containing non-backfilled stopes;

   --    Stope Backfilling sequence; 
   --    Develop a detailed mining construction schedule; 
   --    Understand the predicted underground water levels; and 
   --    Update the environmental and social costs as per the granted permit -still to be granted. 

This further work may result in some changes to the modifying factors representing a high risk for the achievement of the technical and economic outcome of the Miraflores Gold Project delivered by the FS.

GLOSSARY OF TECHNICAL TERMS

 
 "basalt"             A dark-coloured, fine-grained extrusive igneous rock 
                       composed of plagioclase feldspar, pyroxene, and magnetite, 
                       with or without olivine and not more than 53 per cent. 
                       SiO2. 
-------------------  ---------------------------------------------------------------- 
 "breccia"            Breccia is a rock classification, comprises millimetre 
                       to metre-scale rock fragments cemented together in a 
                       matrix, there are many sub-classifications of breccias. 
-------------------  ---------------------------------------------------------------- 
 "cut-off"            the grade threshold above which a mineral material is 
                       considered potentially economic 
-------------------  ---------------------------------------------------------------- 
 "concentrate"        Metal ore once it has been through milling and concentration 
                       so that it is ready for chemical processing or smelting. 
-------------------  ---------------------------------------------------------------- 
 "grade"              The proportion of a mineral within a rock or other material. 
                       For gold mineralisation this is usually reported as 
                       grams of gold per tonne of rock (g/t). 
-------------------  ---------------------------------------------------------------- 
 "g/t"                grams per tonne; equivalent to parts per million ('ppm'). 
-------------------  ---------------------------------------------------------------- 
 "hypabyssal"         intermediate in texture between coarse-grained intrusive 
                       rocks and fine-grained extrusive rocks. 
-------------------  ---------------------------------------------------------------- 
 "Indicated           An "Indicated Mineral Resource" is that part of a Mineral 
  Resource"            Resource for which quantity, grade or quality, densities, 
                       shape and physical characteristics, can be estimated 
                       with a level of confidence sufficient to allow the appropriate 
                       application of technical and economic parameters, to 
                       support mine planning and evaluation of the economic 
                       viability of the deposit. The estimate is based on detailed 
                       and reliable exploration and testing information gathered 
                       through appropriate techniques from locations such as 
                       outcrops, trenches, pits, workings and drill holes that 
                       are spaced closely enough for geological and grade continuity 
                       to be reasonably assumed. 
-------------------  ---------------------------------------------------------------- 
 "Inferred            An "Inferred Mineral Resource" is that part of a Mineral 
  Resource"            Resource for which quantity and grade or quality can 
                       be estimated on the basis of geological evidence and 
                       limited sampling and reasonably assumed, but not verified, 
                       geological and grade continuity. The estimate is based 
                       on limited information and sampling gathered through 
                       appropriate techniques from locations such as outcrops, 
                       trenches, pits, workings and drill holes. 
-------------------  ---------------------------------------------------------------- 
 "JORC Code"          The Australasian Code for Reporting of Exploration Results, 
                       Mineral Resources and Ore Reserves (2012 edition), published 
                       by The Joint Ore Reserves Committee of the Australasian 
                       Institute of Mining and Metallurgy, Australian Institute 
                       of Geoscientists and Minerals Council of Australia ("JORC"). 
-------------------  ---------------------------------------------------------------- 
 "Measured            A "Measured Mineral Resource" is that part of a Mineral 
  Resource"            Resource for which quantity, grade or quality, densities, 
                       shape, and physical characteristics are so well established 
                       that they can be estimated with confidence sufficient 
                       to allow the appropriate application of technical and 
                       economic parameters, to support production planning 
                       and evaluation of the economic viability of the deposit. 
                       The estimate is based on detailed and reliable exploration, 
                       sampling and testing information gathered through appropriate 
                       techniques from locations such as outcrops, trenches, 
                       pits, workings and drill holes that are spaced closely 
                       enough to confirm both geological and grade continuity. 
-------------------  ---------------------------------------------------------------- 
 "Mineral Reserve"    That part of a Mineral Resource that has been demonstrated 
                       to be economically extractable. 
-------------------  ---------------------------------------------------------------- 
 "Mineral Resource"   A "Mineral Resource" is a concentration or occurrence 
                       of diamonds, natural solid inorganic material, or natural 
                       solid fossilized organic material including base and 
                       precious metals, coal, and industrial minerals in or 
                       on the Earth's crust in such form and quantity and of 
                       such a grade or quality that it has reasonable prospects 
                       for economic extraction. The location, quantity, grade, 
                       geological characteristics and continuity of a Mineral 
                       Resource are known, estimated or interpreted from specific 
                       geological evidence and knowledge. 
-------------------  ---------------------------------------------------------------- 
 "Mineralisation"     The process by which minerals are introduced into a 
                       rock. More generally, a term applied to accumulations 
                       of economic or related minerals in quantities ranging 
                       from weakly anomalous to economically recoverable. 
-------------------  ---------------------------------------------------------------- 
 "open pit            A method of extracting minerals from the earth by excavating 
  mining"              downwards from the surface such that the ore is extracted 
                       in the open air (as opposed to underground mining). 
-------------------  ---------------------------------------------------------------- 
 "porphyry"           A medium to coarse-grained intrusive, felsic, igneous 
                       rock which is conspicuously porphyritic, containing 
                       more than 25 per cent phenocrysts by volume. The phenocryst 
                       mineral is usually alkali feldspar. 
-------------------  ---------------------------------------------------------------- 
 "Probable            according to the JORC Code, the economically mineable 
  Reserve"             part of a Measured and/or Indicated Mineral Resource. 
                       It is inclusive of diluting materials and allows for 
                       losses that may occur when the material is mined. Appropriate 
                       assessments, which may include feasibility studies, 
                       have been carried out, including consideration of, and 
                       modification by, realistically assumed mining, metallurgical, 
                       economic, marketing, legal, environmental, social and 
                       government factors. These assessments demonstrate at 
                       the time of reporting that extraction is reasonably 
                       justified. 
-------------------  ---------------------------------------------------------------- 
 "Proved Reserve"     according to the JORC Code, the economically mineable 
                       part of a Measured Mineral Resource. It is estimated 
                       with a high level of confidence. It is inclusive of 
                       diluting materials and allows for losses that may occur 
                       when the material is mined Appropriate assessments, 
                       which may include feasibility studies, have been carried 
                       out, including consideration of, and modification by, 
                       realistically assumed mining, metallurgical, economic, 
                       marketing, legal, environmental, social and government 
                       factors. These assessments demonstrate at the time of 
                       extraction is reasonably justified. 
-------------------  ---------------------------------------------------------------- 
 "underground         extraction of minerals from the Earth's crust using 
  mining"              a system of 
                       underground mine workings. 
-------------------  ---------------------------------------------------------------- 
 "vugs"               a cavity in rock, lined with mineral crystals. 
-------------------  ---------------------------------------------------------------- 
 Abbreviations 
------------------------------------------------------------------------------------- 
                      Association for the Advancement of Cost Engineering 
 AACE                  International 
-------------------  ---------------------------------------------------------------- 
 ABA                  Acid Base Accounting 
-------------------  ---------------------------------------------------------------- 
 Ag                   Silver 
-------------------  ---------------------------------------------------------------- 
 Au                   Gold 
-------------------  ---------------------------------------------------------------- 
 Cu                   Copper 
-------------------  ---------------------------------------------------------------- 
 CoG                  Cut off Grade 
-------------------  ---------------------------------------------------------------- 
 h                    hour(s) 
-------------------  ---------------------------------------------------------------- 
 km                   Kilometres 
-------------------  ---------------------------------------------------------------- 
 l                    Litres 
-------------------  ---------------------------------------------------------------- 
 M                    million(s) 
-------------------  ---------------------------------------------------------------- 
 Mt/a                 Million tonnes per annum 
-------------------  ---------------------------------------------------------------- 
 m                    Metres 
-------------------  ---------------------------------------------------------------- 
 t                    Tonnes 
-------------------  ---------------------------------------------------------------- 
 t/a                  tonnes per annum 
-------------------  ---------------------------------------------------------------- 
 t/d or tpd           tonnes per day 
-------------------  ---------------------------------------------------------------- 
 t/h                  tonnes per hour 
-------------------  ---------------------------------------------------------------- 
 
 
 
 
   For further information, 
   please contact: 
   METMINCO LIMITED 
 Brian Jones                      Office: +61 (0) 2 9460 1856 
 
 NOMINATED ADVISOR AND BROKER 
 RFC Ambrian 
 Australia 
 Will Souter / Alena Broesder     Office: +61 (0) 2 9250 0000 
 
 United Kingdom 
 Charlie Cryer                    Office: +44 (0) 20 3440 6800 
 
 JOINT BROKER 
 SP Angel Corporate Finance 
  LLP (UK) 
 Ewan Leggat                      Office: +44 (0) 20 3470 0470 
 
 PUBLIC RELATIONS 
 Camarco 
  United Kingdom 
 Gordon Poole / Nick Hennis       Office: + 44 (0) 20 3757 4997 
 
 Media + Capital Partners 
 Australia 
 Luke Forrestal                   Office: +61 (0) 411 479 144 
 

Forward Looking Statement

All statements other than statements of historical fact included in this announcement including, without limitation, statements regarding future plans and objectives of Metminco are forward-looking statements. When used in this announcement, forward-looking statements can be identified by words such as "anticipate", "believe", "could", "estimate", "expect", "future", "intend", "may", "opportunity", "plan", "potential", "project", "seek", "will" and other similar words that involve risks and uncertainties.

These statements are based on an assessment of present economic and operating conditions, and on a number of assumptions regarding future events and actions that, as at the date of this announcement, are expected to take place. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other important factors, many of which are beyond the control of the Company, its directors and management of Metminco that could cause Metminco's actual results to differ materially from the results expressed or anticipated in these statements.

The Company cannot and does not give any assurance that the results, performance or achievements expressed or implied by the forward-looking statements contained in this announcement will actually occur and investors are cautioned not to place undue reliance on these forward-looking statements. Metminco does not undertake to update or revise forward-looking statements, or to publish prospective financial information in the future, regardless of whether new information, future events or any other factors affect the information contained in this announcement, except where required by applicable law and stock exchange listing

Section 4 Estimation and Reporting of Ore Reserves

(Criteria listed in section 1, and where relevant in sections 2 and 3, also apply to this section.)

 
 Criteria              JORC Code            Commentary                                                          Responsible 
                       Explanation                                                                              to Complete 
                                                                                                                and/or 
                                                                                                                Review 
                                                                                                                the 
                                                                                                                Comments 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Mineral Resource      Description of       Miraflores is a gold-silver rich,                                   Metminco 
  estimate review      the Mineral           magmatic-hydrothermal breccia 
  for conversion       Resource              pipe, located within a fertile 
  to Ore Reserves      estimate used as      hypabyssal porphyry cluster, 
                       a basis for the       whose genesis is intimately related 
                       conversion to an      to the evolution and cooling 
                       Ore                   of magmatic and hydrothermal 
                       Reserve.              fluids emanating from the porphyry 
                                             cluster's parent magma chamber. 
                       Clear statement       At the porphyry-district scale 
                       as to whether the     certain geological, mineralogical 
                       Mineral Resources     and geochemical features are 
                       are reported          characteristic of peripheral 
                       additional            breccias in the porphyry environment: 
                       to, or inclusive      the presence of altered and mineralised 
                       of, the Ore           porphyry stocks in relative proximity 
                       Reserves.             to the breccia system. 
                                             Miraflores is located within 
                                             2 km of intense porphyry-style 
                                             mineralisation, and at the property 
                                             scale it cuts porphyry dykes. 
                                             Alteration is dominated by lower 
                                             temperature phyllic, argillic 
                                             and propylitic varieties, forming 
                                             peripheral to or above the higher 
                                             temperature potassic core zones 
                                             associated with the porphyries 
                                             themselves. Alteration at Miraflores 
                                             is strongly propylitic. 
                                             The increased values of base 
                                             and trace metals (Zn, Pb, Sb, 
                                             As) as seen at Miraflores occur 
                                             peripheral to the core porphyry 
                                             zones containing Au, Cu and Mo. 
                                             The Miraflores occurrence conforms 
                                             to that of a magmatic-hydrothermal 
                                             breccia. It is the only type 
                                             of potentially economic precious 
                                             metal mineralisation presently 
                                             known to be contained within 
                                             the Miraflores property. The 
                                             above outlined features support 
                                             its genesis in direct relation 
                                             to the emplacement and cooling 
                                             of mineralised hypabyssal Au-Cu-rich 
                                             porphyry bodies in the Quinchía 
                                             district. It is important to 
                                             note that no significant porphyry-style 
                                             mineralisation or hypabyssal 
                                             porphyry bodies have been detected 
                                             within the Miraflores property. 
                                             Sillitoe (2006) notes that the 
                                             prevalence of epidote and carbonate 
                                             in the Miraflores breccia is 
                                             uncommon for magmatic-hydrothermal 
                                             breccias. He interprets their 
                                             abundance, along with the lack 
                                             of alteration in the basalt clasts, 
                                             as an indication of the buffering 
                                             effect exerted by the abundant 
                                             calcium rich basalt clasts upon 
                                             the hydrothermal solutions circulating 
                                             throughout the breccia. In the 
                                             case of the white breccia, the 
                                             polymictic breccia was moved, 
                                             broken and invaded by the quartz-calcite 
                                             infill, which in the porphyry 
                                             veinlet classifications belong 
                                             to the 'E' stage (Tobey, 2012). 
                                             Younger sub-vertical mineralised 
                                             faults (veins) SSE - NNW and 
                                             SE - NW, dipping from 75deg to 
                                             90deg that cross cut the breccia, 
                                             represent a late event that are 
                                             characterised by a high content 
                                             of sulfides (chalcopyrite, pyrite, 
                                             galena and sphalerite), and high 
                                             gold grades. These structures 
                                             could have acted as the feeders 
                                             of the mineralisation to the 
                                             breccia where the pre-existing 
                                             porosity and permeability have 
                                             played an important role in the 
                                             mineralization control. 
                                             At 200 to 300 m depth, high gold 
                                             grade mineralisation in the cement 
                                             and matrix of the breccia is 
                                             found, possibly associated with 
                                             a boiling zone. This is an irregular 
                                             zone of 60 m width. 
                                             Mineralisation at Miraflores 
                                             is contained within the Miraflores 
                                             magmatic-hydrothermal breccia 
                                             body and in the basalts close 
                                             to the contact. At surface, the 
                                             breccia is exposed on a 30deg 
                                             slope, which has been worked 
                                             by informal miners using artisanal 
                                             methods in small excavations 
                                             and irregular tunnels. 
 
                                             The prospect is well known for 
                                             free native gold and silver occurring 
                                             in vugs and cavities in the carbonate 
                                             and quartz cement of the breccia. 
                                             Drilling has shown that gold 
                                             mineralisation occurs in all 
                                             types of breccias in the cement 
                                             and matrix. 
                                             At least two mineralising events 
                                             before formation of the epithermal 
                                             breccia have been observed in 
                                             the fragments of the breccia. 
                                             Locally, basalt clasts with veinlets 
                                             of 'B' style (comb quartz without 
                                             alteration halo) cut by pyrite-epidote 
                                             cracks are evidence of a possible 
                                             porphyry style mineralisation 
                                             preceding the breccia formation. 
                                             In the case of the white breccia, 
                                             the polymictic breccia was moved, 
                                             broken and invaded by the quartz-calcite 
                                             infill, which in the porphyry 
                                             veinlet classifications belong 
                                             to the 'E' stage (Tobey, 2012). 
                                             In the White Breccias sulfide 
                                             minerals occur throughout the 
                                             quartz and calcite stages, and 
                                             are often concentrated on epidote 
                                             at the start of the quartz phase, 
                                             and are also commonly euhedral 
                                             in quartz vugs. The sulfides 
                                             are euhedral and coarse grained 
                                             (2 to 4 mm). The percentage of 
                                             sulfides is low. The sulphides 
                                             seen are pyrite, chalcopyrite, 
                                             molybdenite, galena and sphalerite 
                                             (honey-colored, 
                                             Zn- rich). Rare visible gold 
                                             can occur in vugs. 
                                             Low grade gold mineralisation 
                                             is found in a halo around the 
                                             breccia pipe in the basalts, 
                                             and is characterised by quartz-calcite 
                                             veinlets with low content of 
                                             sulfides (pyrite, galena, sphalerite) 
                                             controlled by the density of 
                                             fracturing created by the formation 
                                             of the breccia. 
                                             The mineralisation in breccias 
                                             and in the basalt is characterised 
                                             by low contents of chalcopyrite, 
                                             sphalerite and galena, occurring 
                                             as fine grains (<100 um). 
                                             The younger sub-vertical veins 
                                             SSE - NNW and NW - SE, dipping 
                                             from 75deg to 90deg that cross 
                                             cut the breccia, are characterised 
                                             by argillized material that contain 
                                             important quantities of sulfides 
                                             pyrite, chalcopyrite, sphalerite 
                                             and galena. Some visible gold 
                                             has been observed. The sulfides 
                                             are present as coarse particles 
                                             ranging from 100 to 200 um and 
                                             greater than 200 um. The persistence 
                                             of the SSE- NNW structures is 
                                             important and is clearly recognised 
                                             in the exploitation workings 
                                             of the AMM where high gold grade 
                                             mineralisation can be followed 
                                             by more than 150 m in horizontal 
                                             and more than 80 m in vertical, 
                                             with almost no displacement of 
                                             the structures. Crossing of structures 
                                             (veins) are forming high gold 
                                             grade shoots of variable dimensions 
                                             that can be observed in the AMM 
                                             workings. 
 
                                             The Mineral Resource estimate 
                                             for the Miraflores deposit reported 
                                             on 14 March 2017 was used as 
                                             the basis for the conversion 
                                             to an Ore Reserve. 
 
                                             The Mineral Resource model was 
                                             delivered to Ausenco through 
                                             a data file The resource model 
                                             for Miraflores was constructed 
                                             with Vulcan software using a 
                                             block model. All of the required 
                                             information about the deposit 
                                             is stored in each individual 
                                             block. This includes estimated 
                                             characteristics of gold and silver 
                                             and statistical characteristics 
                                             such as number of samples used 
                                             in an estimate, distances to 
                                             the nearest sample, number of 
                                             drill holes used, etc., are stored 
                                             in each individual block. Geologic 
                                             triangulations were also used 
                                             to identify the rock type of 
                                             each block, and these structures 
                                             also controlled the sub-blocking 
                                             in Vulcan along their boundaries. 
                                             Geologic codes stored in the 
                                             block model were also used to 
                                             assign the density within specific 
                                             geologic boundaries. 
 
                                             Final geologic codes were applied 
                                             to the block model using indicator 
                                             kriging. Indicator kriging provides 
                                             a very good check against the 
                                             implicit models derived with 
                                             Leapfrog. This methodology estimates 
                                             the probability that any block 
                                             is a certain rock type based 
                                             on the geologic information identified 
                                             in drill hole logging. The volumes 
                                             derived from the indicator kriging 
                                             were nearly identical to the 
                                             volumes identified with Leapfrog. 
                                             So in keeping with generally 
                                             accepted practices rock units 
                                             were applied using indicator 
                                             kriging. 
 
                                             Blocks identified as breccia, 
                                             basalt and saprolite were estimated 
                                             only using samples also identified 
                                             as the same. Samples within the 
                                             modelled veins were not used 
                                             to estimate grade within the 
                                             breccia, basalt or saprolite. 
                                             Samples within the veins were 
                                             limited to the vein the samples 
                                             correlated with and only used 
                                             to estimate grades within that 
                                             specific vein. Samples within 
                                             the breccia, basalt and saprolite 
                                             but outside the veins were not 
                                             used to estimate grade within 
                                             the veins. For example: only 
                                             samples flagged in vein 800 were 
                                             used to estimate blocks within 
                                             vein 800 and only samples flagged 
                                             as breccia were used to estimate 
                                             blocks within the breccia boundary. 
 
                                             Inverse distanced cubed grade 
                                             estimation methodology was used 
                                             to estimate gold and silver grades 
                                             for Miraflores. For the breccia, 
                                             basalt and saprolite variography 
                                             was done to determined proper 
                                             search ellipsoid orientation 
                                             and search distances. 
 
                                             The Miraflores Measured and Indicated 
                                             Mineral Resources are reported 
                                             at a gold cut-off grade of 1.20 
                                             g/t Au. The resources are based 
                                             on 25,884mof drilling in 73 diamond 
                                             drill holes and 236m of underground 
                                             channel samples. This includes 
                                             3,624m in 10 holes carried out 
                                             by AngloGold Ashanti and B2Gold 
                                             in 2006-2007. 
 
                                             Statistical and visual checks 
                                             were performed by Metal Mining 
                                             Consultants of the estimated 
                                             block model to ensure there were 
                                             no discrepancies in the grade 
                                             estimation routines and to ensure 
                                             the geometry of mineralisation 
                                             meets the configuration that 
                                             the geologists expected for estimated 
                                             mineralisation. 
 
                                             Measured Mineral Resources; 2.96Mt 
                                             @ 2.98g/t Au and 2.48g/t Ag 
                                             Indicated Mineral Resources; 
                                             6.31Mt @ 2.74g/t Au and 2.90g/t 
                                             Ag 
                                             Measured and Indicated Mineral 
                                             Resources; 9.27Mt @ 2.82g/t Au 
                                             and 2.77g/t Ag 
                                             Inferred Mineral Resources; 0.49Mt 
                                             @ 2.36g/t Au and 3.64g/t Ag 
 
                                             The Mineral Resources are reported 
                                             inclusive of the Ore Reserves. 
 
                                             Artisanal miners have caused 
                                             ore depletion within the Miraflores 
                                             Project mining footprint. The 
                                             Mineral Resource Estimate used 
                                             as the base for the Ore Reserve 
                                             estimate incorporates this ore 
                                             depletion. The Ore Reserve estimate 
                                             has relied on the accuracy of 
                                             the Mineral Resource Estimate. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Site visits           Comment on any       Mr Boris Caro visited the site                                      CPs 
                       site visits           in August 2017 for 3 days as 
                       undertaken            part of the study team to review 
                       by the Competent      all aspects of the study including 
                       Person and the        an investigation of the mine, 
                       outcome of those      plant and site layouts. 
                       visits. 
                                             The site visit involved field 
                       If no site visits     work on the project footprint 
                       have been             area including an inspection 
                       undertaken            of the underground tunnels and 
                       indicate why this     artisanal miners workings. 
                       is the case. 
                                             Consultants involved in the mining 
                                             study, metallurgical testwork, 
                                             geotechnical and geological mapping, 
                                             infrastructure study, social 
                                             and environmental studies all 
                                             visited the site during this 
                                             time. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Study status          The type and level   A feasibility study has been                                        Metminco 
                       of study              completed for the Miraflores 
                       undertaken            Project. Metminco engaged GE 
                       to enable Mineral     Engineering Services to complete 
                       Resources to be       the processing, infrastructure 
                       converted to Ore      and feasibility study management 
                       Reserves.             aspects of the feasibility study. 
                                             Ausenco Chile were engaged to 
                       The Code requires     complete all aspects of the mine 
                       that a study to       design, mine scheduling, geotechnical 
                       at least              analysis and ventilation system 
                       Pre-Feasibility       design to support the mine design, 
                       Study level has       including capital and operating 
                       been undertaken       costs for the mine. Surface geotechnical 
                       to convert Mineral    design for the plant, infrastructure 
                       Resources to Ore      and tailings facility was undertaken 
                       Reserves. Such        by Dynami Geo Consulting (a Medellin 
                       studies will have     based consulting company) and 
                       been carried out      Grana y Montero Engineering, 
                       and                   a Lima, Peru based engineering 
                       will have             and contracting group assisted 
                       determined            in the design of the Tailings 
                       a mine plan that      Storage Facility. This study 
                       is technically        provided sufficient technical 
                       achievable and        and economic support to back 
                       economically          up the Ore Reserve estimate. 
                       viable, 
                       and that material     Further analysis and test work 
                       Modifying Factors     is recommended for the stope 
                       have been             filling sequence and stability 
                       considered.           analysis prior to any decision 
                                             to commence with the project 
                                             construction. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Cut-off parameters    The basis of the     An underground cut-off grade                                        AUSENCO 
                       cut-off grade(s)      (CoG) of 1.53 g/t for gold was 
                       or quality            applied to underground diluted 
                       parameters            resources constrained by the 
                       applied.              final underground design. This 
                                             grade delineated the Ore Reserve 
                                             estimate. 
                                             --    Reserves are based on a gold price of US$1,200/oz; 
 
                                             --    Reserves are defined within an underground mine plan 
                                                   generated from diluted Measured and Indicated Mineral 
                                                   Resources; 
 
                                             --    An underground CoG of 1.53 g/t Au was applied to 
                                                   underground resources constrained by a final 
                                                   underground design; 
 
                                             --    Underground reserves assume 20% planned and 11% 
                                                   unplanned dilution; 
 
                                             --    In-situ Au ounces disregard metallurgical recovery of 
                                                   92%; 
 
                                             --    28% of the mined out stopes and drifts will use 
                                                   backfill including waste and filtered tailings 
                                                   material. Backfilling operations will commence in the 
                                                   2nd year of operation; 
 
                                             --    Detailed ventilation designs were applied; and 
 
                                             --    Reserves are based on topography received from 
                                                   Metminco on January 26, 2017. 
 
 
 
                                             The cut-off grade was utilised 
                                             for the stope optimisation and 
                                             the mining schedule. 
 
                                             There are approximately 7,000 
                                             ounces of gold contained in material 
                                             with a gold grade between 0.60 
                                             and 1.53 g/t. This material is 
                                             not part of the Ore Reserve but 
                                             it may deliver a positive economic 
                                             value, therefore, it will be 
                                             kept in a stock pile for potential 
                                             feed to the processing plant. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Mining factor         The method and                  For stope optimisation, Stope                            AUSENCO 
  or assumptions       assumptions used                 Optimizer from Vulcan(TM) mine 
                       as                               planning software was used. A 
                       reported in the                  post analysis of the optimisation 
                       Pre-Feasibility                  confirms that for a life of mine 
                       or Feasibility                   of around 10 years, ore to plant 
                       Study to convert                 of 1,300 tpd producing 4,000 
                       the Mineral                      oz Au per month. The stopes were 
                       Resource                         requested to achieve a minimum 
                       to an Ore Reserve                average grade of 1.75 g/t Au 
                       (i.e. either by                  in the optimisation algorithm. 
                       application of 
                       appropriate                      The mining method selected for 
                       factors                          the Miraflores deposit is the 
                       by optimisation                  retreat longhole open stope method 
                       or by preliminary                with partial backfill. The decision 
                       or detailed                      of which stopes require to be 
                       design).                         backfilled was made taking into 
                                                        consideration the geotechnical 
                       The choice, nature               analysis and the mining sequence. 
                       and 
                       appropriateness                  The quantity and shape of the 
                       of the selected                  stopes were optimised with the 
                       mining method(s)                 Vulcan(TM) software. This process 
                       and other mining                 defined the total amount of Mineral 
                       parameters                       Resources above the cut-off grade. 
                       including                        Subsequently, a manual check 
                       associated design                to eliminate the stopes isolated 
                       issues such as                   or difficult to mine reduced 
                       pre-strip, access,               the material selected for the 
                       etc.                             Ore Reserve estimate. For example, 
                                                        the stopes located between surface 
                       The assumptions                  and a vertical distance of 80m 
                       made regarding                   were eliminated from the Ore 
                       geotechnical                     Reserve estimate due to geotechnical 
                       parameters                       stability considerations. 
                       (e.g. pit slopes, 
                       stope sizes,                     The Mineral Resource Model used 
                       etc.),                           was developed by Metal Mining 
                       grade control and                Consultants of Denver, USA who 
                       pre-production                   provided the block model to Ausenco. 
                       drilling. 
                                                        Only the underground resources 
                       The major                        contained within the mining stopes 
                       assumptions                      or underground development drives 
                       made and Mineral                 were included in the Ore Reserve 
                       Resource model                   estimate. 
                       used for pit and 
                       stope optimisation               Underground reserves assume total 
                       (if appropriate).                dilution of 31%. 
 
                       The mining                       Ore loss has been accounted for 
                       dilution                         by removing areas that will not 
                       factors used.                    be mined as they are either too 
                                                        remote from other potential ore 
                       The mining                       to pay for additional development, 
                       recovery                         or the potential value has been 
                       factors used.                    diluted to a point where the 
                                                        material is eliminated from consideration. 
                       Any minimum mining               No other ore loss has been considered. 
                       widths used. 
                                                        The mine layout was developed 
                       The manner in                    to obtain quick access to several 
                       which Inferred                   mining areas by utilising three 
                       Mineral Resources                mine access portals. The ventilation 
                       are utilised in                  circuit was designed to use the 
                       mining studies                   mine portals, ramps and three 
                       and the                          3.1m diameter raise bored shafts 
                       sensitivity                      for air intake and one large 
                       of the outcome                   extraction raise (5m x 5m) was 
                       to their                         designed to extract the contaminated 
                       inclusion.                       air. 
 
                                                        The stope design included an 
                                                        assessment of the crown pillar, 
                                                        sill pillars, dip pillars and 
                                                        rib pillars. The mine development 
                                                        design includes the main ramp 
                                                        and secondary ramps, drifts, 
                                                        cross cuts, passing bays, muck 
                                                        loading bays, refugee stations, 
                                                        dewatering bays, electrical substation 
                                                        bays and ventilation drifts. 
                                                        Details of the dimensions for 
                                                        the stope and mine development 
                                                        designs are listed below and 
                                                        described in the Miraflores Feasibility 
                                                        Study Report. 
 
                                                        Mine development and stope production 
                                                        were scheduled using Vulcan Gantt 
                                                        Scheduler(TM). The scheduler 
                                                        package developed the schedule 
                                                        following a logic sequence of 
                                                        development drives with a maximum 
                                                        monthly rate of 270m per horizontal 
                                                        development drill jumbo. 
 
                                                        Ramps; 4.5 x 4.5 metres 
                                                        Drifts and cross-cuts; 4 x 4 
                                                        metres 
 
                                                        Stoping minimum width; 2.5 metres 
                                                        Stoping average width; 7 metres 
 
                                                        Production will start in year 
                                                        1, focusing on high-grade areas 
                                                        and the early level development 
                                                        from the secondary ramps. The 
                                                        production will ramp up relatively 
                                                        quickly, allowing the processing 
                                                        of 1,300 tonnes per day during 
                                                        the first year of the mine schedule. 
 
                                                        The mine development and production 
                                                        schedule included an estimate 
                                                        of the mine mobile equipment 
                                                        and workforce required to achieve 
                                                        the production targets. Ausenco 
                                                        created an Excel(TM) model for 
                                                        this purpose taking into consideration 
                                                        productivity and maintenance 
                                                        factors. 
 
                                                        The mine operating and capital 
                                                        cost estimate was also constructed 
                                                        using first principles and an 
                                                        Excel(TM) cost model. 
 
                                                        The geotechnical study included 
                                                        the data collection through drilling 
                                                        and mapping, rock mass classification, 
                                                        structural analysis, stability 
                                                        analysis and ground support recommendations. 
                                                        An extensive section describing 
                                                        further details for these topics 
                                                        are detailed in of the Miraflores 
                                                        Feasibility Study Report. 
 
                                                        The mine operation includes in-fill 
                                                        drilling activities for stope 
                                                        delineation and ore control purposes. 
 
                                                        The dilution material will contain 
                                                        a small amount of Inferred Mineral 
                                                        Resources(1) , However, this 
                                                        material contributes less than 
                                                        3% of the total material included 
                                                        in the mine plan. The mining 
                                                        method does not allow to avoid 
                                                        the extraction of this material 
                                                        mainly due to the poor selectivity 
                                                        within the stope boundaries or 
                                                        mining development drifts and 
                                                        cross-cuts. 
 
                                                        The mining production schedule 
                                                        developed by Ausenco requires 
                                                        approximately 20% of the process 
                                                        tailings and all waste material 
                                                        mined for stope backfill purposes. 
                                                        Further backfill material (up 
                                                        to 50% of the total tailings), 
                                                        will be placed underground for 
                                                        cost and environmental benefit. 
                                                        Conceptually, Ausenco considers 
                                                        this strategy as adequate to 
                                                        improve either the stability 
                                                        of the stopes and for reducing 
                                                        the size of the tailing storage 
                                                        facility. However, it will be 
                                                        necessary to revisit the mining 
                                                        production schedule to achieve 
                                                        the proposed stope backfill targets 
                                                        prior to mining commencing. 
 
                                                        (1) Cautionary Statement 
                                                        There is a low level of geological 
                                                        confidence associated with inferred 
                                                        mineral resources and there is 
                                                        no certainty that further exploration 
                                                        work will results in the determination 
                                                        of indicated mineral resources 
                                                        or the production target itself 
                                                        will be realised. The dilution 
                                                        material is considered as non-economical 
                                                        material, however, the mining 
                                                        method selected by Miraflores 
                                                        Feasibility Study does not allow 
                                                        to avoid the blend between the 
                                                        ore reserve and the dilution 
                                                        material. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Metallurgical         The metallurgical    The Feasibility Study metallurgical                                 GRES 
  factors or           process proposed      testwork program was conducted 
  assumptions          and the               by Inspectorate Exploration and 
                       appropriateness       Mining Services (Inspectorate) 
                       of that process       of Vancouver, Canada, and ALS 
                       to the style of       Laboratories (ALS) and was designed 
                       mineralisation.       to evaluate a process flowsheet 
                                             that included: 
                       Whether the           --    Three-stage crushing; 
                       metallurgical 
                       process is            --    Ball mill grinding; 
                       well-tested 
                       technology or         --    Gravity concentration of the coarse gold; 
                       novel 
                       in nature.            --    Gold flotation of the gravity tailing; 
 
                       The nature, amount    --    Cyanide leaching of the gold flotation concentrate; 
                       and 
                       representativeness    --    Cyanide detoxification of the cyanidation residue; 
                       of metallurgical            and 
                       test work 
                       undertaken,           --    Tailing thickening and filtration. 
                       the nature of the 
                       metallurgical 
                       domaining 
                       applied and the       This flow sheet as tested has 
                       corresponding         resulted in a gold recovery of 
                       metallurgical         92% and silver recovery of 60% 
                       recovery factors      being utilised in the process 
                       applied.              plant design. 
 
                       Any assumptions       Three testwork programs using 
                       or allowances made    Miraflores diamond drill core 
                       for deleterious       have been completed by Miraflores, 
                       elements.             all using the services of Inspectorate 
                                             Exploration and Mining Services 
                       The existence of      (Inspectorate) based in Vancouver, 
                       any bulk sample       Canada. Similar results have 
                       or pilot scale        been achieved in all three programs. 
                       test work and the 
                       degree to which       The metallurgical process is 
                       such                  well tested and is utilised in 
                       samples are           the extraction of gold in many 
                       considered            parts of the world and is well 
                       representative        proven for this type of mineralisation. 
                       of the orebody        No part of the process design 
                       as a whole.           is novel in nature. The metallurgical 
                                             testwork has successfully demonstrated 
                       For minerals that     that recovery of gold at Miraflores 
                       are defined by        by gravity and flotation concentrating 
                       a specification,      is very effective with demonstrated 
                       has the ore           recoveries for gold of 92%. 
                       reserve 
                       estimation been       Although small amounts of base 
                       based on the          metals are evident, testwork 
                       appropriate           has indicated that these are 
                       mineralogy to meet    not concentrated to deliterous 
                       the                   levels in the concentrate and 
                       specifications?       have no effect in gold recovery 
                                             at Miraflores. 
 
 
                                             Historical mining and processing 
                                             by previous owners Asociación 
                                             de Mineros de Miraflores (AMM) 
                                             demonstrated the effectiveness 
                                             of processing ore from the Miraflores 
                                             breccia. Stoping over a vertical 
                                             distance of 80m and strike of 
                                             200m demonstrated grade continuity 
                                             and extraction of gold using 
                                             cyanide processes. 
 
                                             The mineralogy of the orebody 
                                             at Miraflores is best presented 
                                             by the investigation of three 
                                             panned concentrates from Knelson 
                                             concentrate test work that determined 
                                             that the primary gold-bearing 
                                             mineral present is native gold 
                                             with only minor amounts present 
                                             as electrum. Minor amounts of 
                                             Au/Ag telluride minerals were 
                                             also observed being primarily 
                                             composed of petzite, having a 
                                             higher gold content, and subordinate 
                                             amounts of hessite and stuetzite. 
                                             These tellurides are often closely 
                                             association with native gold, 
                                             but not exclusively. Native gold 
                                             was mainly liberated with finer 
                                             grains attached or included in 
                                             sulphide minerals, which include 
                                             pyrite, sphalerite and galena 
                                             in minor amounts. Mineralogical 
                                             work has shown that greater than 
                                             97% of gold at Miraflores occurs 
                                             as free gold with the rest made 
                                             up mostly of electrum. This fact 
                                             supports the testwork which has 
                                             demonstrated that gravity gold 
                                             recovery using Knelson concentrators 
                                             achieves high gold recoveries 
                                             into a gravity concentrate. (>60%). 
 
                                             At the completion of the feasibility 
                                             study the only testwork remaining 
                                             to be completed was filtration 
                                             testwork on the flotation tailings 
                                             and concentrate leach residue 
                                             both of which are currently in 
                                             progress. 
 
                                             The process facility is designed 
                                             to treat 474,500 tonnes of ore 
                                             per annum (1,300 tonnes per day). 
                                             The wet plant is scheduled to 
                                             operate seven days per week at 
                                             a nominal treatment rate of 59 
                                             dry t/h. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Environmental         The status of        Baseline environmental studies                                      DYNAMI 
                       studies               were initiated by the previous 
                       of potential          owner in order to advance the 
                       environmental         development and preparation of 
                       impacts of the        an Environmental Impact Assessment 
                       mining and            study needed for regulatory permitting 
                       processing            in Colombia. Given the current 
                       operation. Details    revision to the mine plan, some 
                       of waste rock         additional studies may be required 
                       characterisation      for the areas to which the mine 
                       and the               facilities have been relocated. 
                       consideration         This will be determined once 
                       of potential          the final mine plan is developed 
                       sites,                and the aforementioned gap analysis 
                       status of design      has been completed but some of 
                       options considered    this information has already 
                       and, where            been gathered to date. 
                       applicable, 
                       the status of         As of July 2017, Baseline Study 
                       approvals             and Environmental Impact Assessment 
                       for process           programs have recommenced. The 
                       residue               bulk of the Baseline activities 
                       storage and waste     previously completed will be 
                       dumps should be       used as background information, 
                       reported.             however, local regulations requires 
                                             all environmental and social 
                                             baseline data to be no older 
                                             than 12 months since its collection, 
                                             thus new monitoring programs 
                                             are underway starting Q3 of 2017. 
 
                                             The monitoring and environmental 
                                             inventories consist of: 
                                             --    Fauna and flora characterisation; 
 
                                             --    Underground and surface water characterisation; 
 
                                             --    Noise, vibration and air pollution; and 
 
                                             --    Potential contaminants from extracted minerals and 
                                                   stored tailings. 
 
 
 
                                             This data along with the mineralogical, 
                                             geological, social and economic 
                                             aspects of the new project will 
                                             be used to complete the Environmental 
                                             Impact Assessment, as per the 
                                             Terms of Reference received by 
                                             Miraflores from the local environmental 
                                             agency Corporacion Autonoma Del 
                                             Risaralda (CARDER) in July 2017. 
 
                                             The Environmental Management 
                                             Plan (EMP) will be drafted once 
                                             the environmental impacts are 
                                             completed and finalised in late 
                                             2017. 
 
                                             Acid rock drainage characterisation 
                                             data obtained to date includes 
                                             ABA, multi-element analyses, 
                                             and mineralogical analyses. Column 
                                             testing was conducted for waste 
                                             rock and low-grade stockpile 
                                             materials. Geochemical evaluation 
                                             of flotation tailings and cyanide 
                                             leach tailings was also conducted. 
                                             Preliminary results indicate 
                                             that the flotation tailings and 
                                             the majority of waste rock are 
                                             non-PAG (non-potentially acid 
                                             generating); whereas the low-grade 
                                             stockpiles and cyanide leach 
                                             tailings are PAG (potentially 
                                             acid generating). Potential for 
                                             metal leaching is indicated in 
                                             the static test data, but further 
                                             evaluation is in progress to 
                                             acquire kinetic data for use 
                                             in geochemical modelling. 
 
                                             The current mine plan does not 
                                             include low grade stockpiling 
                                             on surface. The cyanide leach 
                                             tailings will be placed underground 
                                             as part of the mine backfilling 
                                             requirements. 
 
                                             The current environmental strategy 
                                             includes the use of a large fraction 
                                             of the expected tailings flow 
                                             as underground backfill material. 
                                             The remaining filtered tailings 
                                             will be sent to the tailings 
                                             management facility where they 
                                             will be spread and mechanically 
                                             compacted to achieve an unsaturated, 
                                             dense and stable tailings deposit. 
                                             No pond or water impoundment 
                                             will exist so there is no potential 
                                             for infiltration to native soils 
                                             from the tailings materials. 
 
                                             Laboratory testing completed 
                                             by ACZ Laboratories in 2012 resulted 
                                             in Acid Generation Potentials 
                                             between 0 and 34 and Acid Neutralization 
                                             Potential between 9 and 140. 
                                             The potentially acid generating 
                                             samples were identified as low 
                                             grade ore and cyanide leach tailings. 
                                             Sulphur contents range from 0 
                                             to 1.4%. Paste pH ranges from 
                                             7.7 to 9.4 with an average of 
                                             8.6. It is Miraflores' intention 
                                             to place the cyanide leach tailings 
                                             underground. Any low grade material 
                                             mined will either be placed back 
                                             underground or be processed depending 
                                             on the grade of the material 
                                             The proposed filtered stacked 
                                             tailings storage facility will 
                                             be permitted as part of the EIA 
                                             application. Any waste dumps 
                                             permitted in the EIA will be 
                                             temporary dumps as the plan is 
                                             to use all of the waste mined 
                                             for planned backfilling operations 
                                             in the mine. 
 
                                             Miraflores has received a mine 
                                             development permit from the CARDER 
                                             for the development of 2,000m 
                                             of underground exploration development 
                                             which includes 2 permanent waste 
                                             dumps and water discharge licence 
                                             (Resolution 1505 of 7 September 
                                             2017). 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Infrastructure        The existence of          The Project is a greenfield site,                              DYNAMI 
                       appropriate                the facilities that will be required 
                       infrastructure:            to be installed on site include:                               GRES 
                       availability of             *    Construction accommodation facilities; 
                       land for plant 
                       development, 
                       power,                      *    Kitchen and messing facilities; 
                       water, 
                       transportation 
                       (particularly for           *    Main office; 
                       bulk commodities), 
                       labour, 
                       accommodation;              *    First aid and ambulance post; 
                       or the ease with 
                       which the 
                       infrastructure              *    Fuel Handling Facilities; 
                       can be provided, 
                       or accessed. 
                                                   *    Mine change house; 
 
 
                                                   *    Power supply (overhead power line); 
 
 
                                                   *    Stores and workshops; and 
 
 
                                                  Sewage treatment facilities. 
                                                   *    Access roads linking the tailing dam and construction 
                                                        camp with the process plant; 
 
 
                                                   *    Mining haul roads; 
 
 
                                                   *    Mining and maintenance workshops; 
 
 
                                                   *    Warehouse and store; 
 
 
                                                   *    Administration buildings; 
 
 
                                                   *    Laboratory; 
 
 
                                                   *    Reagents storage building; 
 
 
                                                   *    Communications upgrade; 
 
 
                                                   *    Security facilities; 
 
 
                                                   *    Sewage and water treatment facilities; 
 
 
                                                   *    Emergency response facilities including firefighting 
                                                        building and equipment; and 
 
 
                                                   *    Dedicated overhead power line. 
 
 
 
                                                  A new overhead power line will 
                                                  be constructed for the process 
                                                  plant, mine, water supply, tailings 
                                                  area, administration and infrastructure. 
                                                  Power requirements will be as 
                                                  follows: 
                                                   *    Process plant 4 x 2,250 kVA; 
 
 
                                                   *    Mining 1 x 2,000 kVA; 
 
 
                                                   *    Accommodation 1 x 300 kVA; 
 
 
                                                   *    Tailings Area 1 x 50 kVA; and 
 
 
                                                   *    Water Supply 1 x 50 kVA. 
 
 
 
                                                  Each area will have a dedicated 
                                                  transformer and power supply 
                                                  motor control centre. 
 
                                                  Power Supply to the site will 
                                                  be via a new overhead power line 
                                                  from Quinchia. The incoming supply 
                                                  voltage will be 33 kV, with step-down 
                                                  transformers to the site distribution 
                                                  voltage of 13.8 kV. A medium 
                                                  voltage distribution board installed 
                                                  at the incoming HV switchyard 
                                                  will distribute power to the 
                                                  outgoing feeders. The new power 
                                                  line will be approximately 8km 
                                                  in length and will be a dedicated 
                                                  line. 
 
                                                  Water supply needs for the Project 
                                                  (processing plant and camp) have 
                                                  been assessed and the water balance 
                                                  summary has been carried out. 
 
                                                  The processing plant will require 
                                                  a total of 500 m3/day of water 
                                                  to operate. 
 
                                                  The accommodation camp will require 
                                                  30 m3/day of freshwater which 
                                                  will be trucked to site from 
                                                  the local community water supply. 
 
                                                  The surplus water from mine dewatering 
                                                  operations will be used for construction 
                                                  works, dust suppression and drilling 
                                                  and/or will be sent to the water 
                                                  treatment plant. 
 
                                                  Miraflores have purchased 28 
                                                  ha of land and intend to purchase 
                                                  a further 100ha as part of the 
                                                  development plan. Suitable sites 
                                                  for mine portals, haul roads, 
                                                  processing facilities and infrastructure 
                                                  to support those operations has 
                                                  been identified, geotechnical 
                                                  assessments of the ground conditions 
                                                  made and facility layouts completed 
                                                  as part of the feasibility study. 
 
                                                  The area is well serviced with 
                                                  respect to roads. The site is 
                                                  located approximately 7km from 
                                                  the Panamerican highway that 
                                                  runs along the Cauca River. The 
                                                  road connecting the Panamerican 
                                                  Highway with the town of Quinchia 
                                                  passes within a few kilometres 
                                                  of the site and is currently 
                                                  being upgraded with 4 of the 
                                                  7km of road now newly sealed 
                                                  and with the remaining portion 
                                                  of the road expected to be completed 
                                                  prior to construction commencing. 
                                                  From the newly sealed road access 
                                                  to the site is via an unsealed 
                                                  road which will require upgrading 
                                                  to allow access for large bulk 
                                                  loads. The feasibility capital 
                                                  estimate allows for the upgrade 
                                                  to this access road, the mine 
                                                  haul roads and other proposed 
                                                  internal roads for the operation. 
 
                                                  Sufficient labour is readily 
                                                  available throughout the region 
                                                  but specifically in Quinchia 
                                                  and in communities immediately 
                                                  surrounding the site. Professional 
                                                  and experience labour will be 
                                                  sourced from both within and 
                                                  outside of Colombia. The town 
                                                  of Quinchia and surrounding towns 
                                                  have an adequate supply of suitable 
                                                  accommodation for any labour 
                                                  brought into the area. It is 
                                                  Miraflores's intention to employ 
                                                  labour locally and where labour 
                                                  is brought into the area from 
                                                  outside, the Company will require 
                                                  that labour to relocate to Quinchia. 
 
                                                  Dynami Geo Consulting have completed 
                                                  preliminary basic engineering 
                                                  on the tailings storage facility 
                                                  (TSF). The dry stack tailings 
                                                  storage facility will receive 
                                                  filtered tailings for spreading 
                                                  and compaction. The final TSF 
                                                  configuration allows for 50% 
                                                  of final tailings to be used 
                                                  as backfill in the underground 
                                                  mine which includes 100% of the 
                                                  concentrate leach residue tailings. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Cost                  The derivation            Capital and operating cost estimates                           AUSENCO 
                       of, or assumptions         have been developed for a mining 
                       made, regarding            operation treating 466,628 tonnes 
                       projected capital          per annum of gold and silver 
                       costs in the               bearing ore and includes: 
                       study.                      *    An underground operating mine; and                       GRES 
 
                       The methodology                                                                           DYNAMI 
                       used to estimate            *    A gold / silver processing plant recovering these 
                       operating costs.                 metals, utilising a flow sheet comprising crushing, 
                                                        grinding, gravity separation, conventional flotation, 
                       Allowances made                  cyanide leach circuit for the concentrates, 
                       for the content                  concentrate leach residue washing with Merrill Crowe 
                       of deleterious                   for recovery of the precious metals, concentrate 
                       elements.                        leach tailings detoxification and filtration for mine 
                                                        back fill, flotation tailings filtration for mine 
                       The source of                    backfill and dry stack tailings storage and support 
                       exchange                         infrastructure and utilities. 
                       rates used in the 
                       study. 
 
                       Derivation of              The capital and operating cost 
                       transportation             estimates produced for the establishment 
                       charges.                   of the mine is considered to 
                                                  be an AACE class 3 estimate with 
                       The basis for              a level of accuracy within -10% 
                       forecasting                and +15%. Costs are presented 
                       or source of               in United States dollars (US$) 
                       treatment                  and are based on prices in effect 
                       and refining               during the second quarter of 
                       charges,                   2017; no escalation factors have 
                       penalties for              been applied. 
                       failure 
                       to meet                    The exchange rate applied for 
                       specification,             the operating and capital cost 
                       etc.                       estimates are: 
                                                  --    US$1.00 = A$0.80 (Australian Dollar); 
                       The allowances 
                       made for royalties         --    US$1.00 = EUR0.85 (Euro); and 
                       payable, both 
                       Government                 --    US$1.00 = 3,000 COP (Colombian Pesos). 
                       and private 
 
 
                                                  Transportation charges were derived 
                                                  from an international freight 
                                                  forwarder allocating individual 
                                                  equipment and fabricated transport 
                                                  charges included overseas freight 
                                                  to port of Buenaventura where 
                                                  applicable and in country freight 
                                                  from port/ fabrication shop to 
                                                  site. 
 
                                                  Refining charges; from discussions 
                                                  with potential refiners and from 
                                                  previous studies by SRK; 
                                                  Gold Payability - 99.6% 
                                                  Silver Payability - 99.0% 
                                                  Refining, transport and Insurance 
                                                  costs - US$4.50/ payable ounce. 
 
                                                  Miraflores will determine quality 
                                                  prior to completing an offtake 
                                                  agreement. No deleterious elements 
                                                  are expected based on the metallurgical 
                                                  testwork completed. 
 
                                                  The feasibility study delivered 
                                                  a total estimated Initial Capital 
                                                  cost of bringing the project 
                                                  into production of US$71.8 million 
                                                  excluding all contingency. This 
                                                  cost is based upon an EPCM approach 
                                                  whereby Miraflores assumes general 
                                                  risk. Contingencies of US$6.2 
                                                  million was estimated for the 
                                                  project development. Contingencies 
                                                  have been estimated at 7.67% 
                                                  of initial capital. 
 
                                                  Sustaining capital requirements 
                                                  associated with the mine and 
                                                  owner cost of US$18.5 million 
                                                  were included into the financial 
                                                  model. 
 
                                                  The Operating cost was based 
                                                  on a high productivity operation, 
                                                  this will demand a high efficient 
                                                  environment for productivity 
                                                  and cost controls. No contingency 
                                                  was embedded into the operating 
                                                  cost. 
 
                                                  During the first year of operation, 
                                                  allowances for the employment 
                                                  of experienced ex-patriate personnel 
                                                  were incorporated but it is expected 
                                                  that this personnel will be replaced 
                                                  progressively by local workforce. 
 
                                                  The main consumables and labour 
                                                  wages were benchmarked against 
                                                  other similar operations. 
 
                                                  The feasibility study delivered 
                                                  the following results for the 
                                                  operating costs: 
                                                   *    Mining cost of US$27.94 /processed t; 
 
 
                                                   *    Processing cost of 20.54/processed t; 
 
 
                                                   *    Tailing cost of US$0.62 /processed t; and 
 
 
                                                   *    G&A cost of US$4.36 / processed t. 
 
 
                                                  The total site operating cost 
                                                  is US$53.46 /processed t. 
 
                                                  Government Royalty of US$52.18 
                                                  / payable ounce and 
                                                  Refining charges, transport and 
                                                  insurance of US$4.50 / payable 
                                                  ounce. 
 
                                                  Total Cash Costs of US$599 / 
                                                  payable ounce. 
 
                                                  The operating cost estimate did 
                                                  not include Corporate overheads 
                                                  and exploration activities. 
 
                                                  The Miraflores Feasibility Study 
                                                  assumed that the salvage value 
                                                  of the remaining assets at the 
                                                  end of the operating mine life 
                                                  will off-set the closure and 
                                                  remediation cost. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Revenue factors       The derivation       The revenue estimate was conducted                                  Metminco 
                       of, or assumptions    as per industry standards taking 
                       made regarding        into consideration the annual 
                       revenue factors       metal production, commercial 
                       including head        terms and predicted metal prices. 
                       grade, 
                       metal or commodity    The revenue estimate utilised 
                       price(s) exchange     the following assumptions: 
                       rates,                --    A gold and silver prices of US$1,300/oz and US$18 /oz 
                       transportation              respectively (Within the range of industry 
                       and treatment               expectations and Broker and Bank predictions. The 
                       charges,                    gold price used is close to the moving 5 year average 
                       penalties,                  gold price); 
                       net smelter 
                       returns,              --    The average processed head grade of 3.29 g/t and 2.56 
                       etc.                        g/t for gold and silver respectively (from the mine 
                                                   and processing schedules); 
                       The derivation 
                       of assumptions        --    Metallurgical recoveries of 92 % and 60 % for gold 
                       made of metal or            and silver production respectively (determined from 
                       commodity                   metallurgical testwork); 
                       price(s), 
                       for the principal     --    Metal payability factors of 96.6 % and 99.0 % for 
                       metals, minerals            gold and silver respectively (from historical figures 
                       and co-products.            and discussions with refiners); 
 
                                             --    Refinery and transport and insurance charges of 
                                                   US$4.50/ payable ounce (based on previous study 
                                                   estimates); and 
 
                                             --    Royalty of 4 % of the net smelter return (based on 
                                                   the Miraflores licence and Existing Aporte contract 
                                                   expiry (2019) prior to commencement of production in 
                                                   late 2019 when the licence will revert to the normal 
                                                   system of concession contracts which are subject to a 
                                                   4% royalty only). 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Market assessment     The demand, supply   Metminco has been actively monitoring                               Metminco 
                       and stock             the market trends for the gold 
                       situation             industry. Modifying factors such 
                       for the particular    as gold price, payable metal 
                       commodity,            factors, and transport and refining 
                       consumption           costs are within the ranges predicted 
                       trends                by the industry analysts. 
                       and factors likely 
                       to affect supply      Gold and silver are readily traded 
                       and demand into       around the world. These markets 
                       the future.           are considered mature and with 
                                             reputable smelters and refiners 
                       A customer and        located throughout the world. 
                       competitor 
                       analysis 
                       along with the 
                       identification 
                       of likely market 
                       windows 
                       for the product. 
 
                       Price and volume 
                       forecasts and the 
                       basis for these 
                       forecasts. 
 
                       For industrial 
                       minerals the 
                       customer 
                       specification, 
                       testing and 
                       acceptance 
                       requirements prior 
                       to a supply 
                       contract. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Economic              The inputs to the    Metminco developed a comprehensive                                  Metminco 
                       economic analysis     financial model for the economic 
                       to produce the        evaluation of the Miraflores 
                       net present value     Gold Project. The financial model 
                       (NPV) in the          incorporates the modifying factors 
                       study,                delivered by the Miraflores Feasibility 
                       the source and        Study. 
                       confidence of 
                       these                 The key assumptions utilised 
                       economic inputs       in the financial model are listed 
                       including             as follows: 
                       estimated             --    Gold and silver prices of US$1,300 /oz and US$18 /oz 
                       in ation, discount          respectively; 
                       rate, etc. 
                       NPV ranges and        --    Net smelter return as per the Revenue estimate; 
                       sensitivity to 
                       variations in the     --    Operating and capital costs as per industry 
                       significant                 standards; 
                       assumptions 
                       and inputs.           --    Working capital and inventory management as per 
                                                   industry standards; 
 
                                             --    Debt and financing activities are excluded from the 
                                                   net present cost estimate; 
 
                                             --    All cash flows were treated in real terms, therefore, 
                                                   no inflation or escalation factors were applied; 
 
                                             --    Discount Rate of 8%; 
 
                                             --    Site operating cost of US$ 53.46 /processed t; and 
 
                                             --    Income tax of 33%. 
 
 
 
                                             The Miraflores Feasibility Study 
                                             delivered a Net Present Value 
                                             of US$72.3 million after tax 
                                             and an Internal Rate of Return 
                                             of 25%. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Social                The status of        The Miraflores Gold Project is                                      PORTEX 
                       agreements            located in the municipality of 
                       with key              Quinchía. The municipality 
                       stakeholders          obtained its name from the fortresses 
                       and matters           in Guadua that were called "Quinchos". 
                       leading               In 1966, Quinchía became 
                       to social licence     part of the Risaralda Department. 
                       to operate. 
                                             The basic economy of the region 
                                             can be divided in two activities: 
                                             agricultural and mining activities. 
                                             Quinchía is characterised 
                                             by being a municipality with 
                                             an agricultural vocation, with 
                                             small land divisions and with 
                                             mining potential. However, there 
                                             is a lack of attention to land 
                                             uses and environmental regulations 
                                             within the agricultural sector. 
 
                                             For the primary information, 
                                             the results of the surveys undertaken 
                                             in 2013 were used. This information 
                                             will be updated when the new 
                                             social baseline study is completed 
                                             at the end of 2017. For the study 
                                             undertaken in 2013, the direct 
                                             influence area of the project 
                                             included the villages of Miraflores, 
                                             Guerrero, Aguas Claras, Veracruz, 
                                             Agua Salada, La Esmeralda and 
                                             Los Medios. 
 
                                             According to the social base 
                                             line information for the project 
                                             carried out in 2013, there were 
                                             289 families in the direct influence 
                                             area, with a total population 
                                             of 1,152 inhabitants. The village 
                                             that has the largest number of 
                                             inhabitants was Miraflores with 
                                             410 inhabitants. 
 
                                             Community base line studies, 
                                             social impact assessments and 
                                             community development plans will 
                                             be complete by the end of 2017. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Other                 To the extent        The main risks for the development                                  Metminco 
                       relevant,             of the Miraflores Gold Project 
                       the impact of the     identified by the feasibility                                       CPs 
                       following on the      study are described as follows: 
                       project and/or        --    Social disruptions or community unacceptance of the 
                       on the estimation           project; 
                       and classification 
                       of the Ore            --    Gold price; 
                       Reserves: 
                                             --    Increase of the predicted capital or operating cost; 
                       Any identified 
                       material naturally    --    Not achieving the target production because of mining 
                       occurring risks.            or processing issues. E.g. reduced ore grade, not 
                                                   achieving the design processing throughput or gold 
                       The status of               recovery, etc; 
                       material 
                       legal agreements      --    Existing Miraflores licence contract is not renewed 
                       and marketing               or the licence does not revert to the normal system 
                       arrangements.               of concession contracts which are subject to a 4% 
                                                   royalty only); 
                       The status of 
                       governmental          --    Geotechnical instability; and 
                       agreements and 
                       approvals critical    --    Unpredicted water levels in the underground mine. 
                       to the viability 
                       of the project, 
                       such as mineral 
                       tenement status,      Other than the Aporte contract 
                       and government        for the Miraflores licence no 
                       and statutory         other material agreement is in 
                       approvals.            effect at this time. 
                       There must be 
                       reasonable            The Miraflores Project Environmental 
                       grounds to expect     Impact Assessment Study (2013) 
                       that all necessary    did not previously have an official 
                       Government            Terms of Reference (ToR), instead, 
                       approvals             the baseline data collection 
                       will be received      and impact assessment development 
                       within the            was progressed under a generic 
                       timeframes            ToR for open pit mining. This 
                       anticipated in        generic ToR was issued by National 
                       the                   Authority of Environmental Licenses 
                       Pre-Feasibility       (ANLA) in 2012. In July 2016, 
                       or Feasibility        a new ToR was issued by ANLA. 
                       study. Highlight      The Project submitted a request 
                       and discuss the       to CARDER for an official ToR 
                       materiality of        for the new underground Project 
                       any unresolved        concept. The new ToR was obtained 
                       matter that is        in August 2017 and is being used 
                       dependent on a        as the basis for the ongoing 
                       third party on        environmental and social work. 
                       which extraction 
                       of the reserve        The Environmental Impact Assessment 
                       is contingent.        Study is expected to be submitted 
                                             in Q1 of 2018. 
 
                                             Plan de Trabajos y Obras or (PTO); 
                                             The PTO licence is issued by 
                                             the Ministry Of Mines and Energy 
                                             and must comply with the Terms 
                                             of Reference set out by the ministry 
                                             for non-seabed minerals and materials. 
 
                                             All projects must obtain an EIA 
                                             and PTO prior to commencing development 
                                             of the project. Approvals are 
                                             expected to take between 4 and 
                                             6 months from submission depending 
                                             on the requirement to provide 
                                             further data requested by the 
                                             authorities. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Classification        The basis for the    The Measured and Indicated Mineral                                  AUSENCO 
                       classification        Resources were classified as 
                       of the Ore            Proved and Probable Ore Reserves 
                       Reserves              respectively. 
                       into varying 
                       confidence            The Ore Reserve estimate of the 
                       categories.           Miraflores Project is reported 
                                             as at the effective day of 18 
                       Whether the result    October 2017. 
                       appropriately re 
                       ects the Competent    The Ore Reserves estimate is 
                       Person's view of      inclusive of Mineral 
                       the deposit.          Resources. 
 
                       The proportion        The reference point of the Ore 
                       of Probable Ore       Reserve is the run of mine (ROM) 
                       Reserves that have    stock pile area where the material 
                       been derived from     will be fed into the process 
                       Measured Mineral      plant. 
                       Resources (if 
                       any).                 The reserve estimate is supported 
                                             by the Miraflores Feasibility 
                                             Study complying with the JORC 
                                             Code standards. 
 
                                             The Ore Reserve estimate provided 
                                             appropriately reflects the Competent 
                                             Person's view of the opportunity 
                                             for Metminco to develop the Miraflores 
                                             Gold Project based on the modifying 
                                             factors derived from the Feasibility 
                                             Study work and the updated Mineral 
                                             Resource model. 
 
                                             The key modifying factors of 
                                             the Ore Reserve estimate are 
                                             described as follows: 
                                             --    Reserves are based on a gold price of US$1,200/oz and 
                                                   silver price of US$18/oz; 
 
                                             --    An underground cut-off grade (CoG) of 1.53 g/t-Au was 
                                                   applied to underground resources constrained by a 
                                                   final underground design; 
 
                                             --    Reserves are defined within an underground mine plan 
                                                   generated from diluted Mineral Resources; 
 
                                             --    Underground reserves assume total dilution of 31%; 
 
                                             --    Mining and processing production schedules were 
                                                   developed for assessing the technical viability of 
                                                   the project; 
 
                                             --    Revenue estimates were developed as per industry 
                                                   standards; 
 
                                             --    Operating and capital cost estimates were executed as 
                                                   per industry standards; and 
 
                                             --    The construction and production schedules formed the 
                                                   basis for a financial model delivering a positive 
                                                   outcome for the economic evaluation. 
 
 
 
                                             As can be appreciated from the 
                                             information in Table 1, the Ore 
                                             Reserve gold cut-off grade utilised 
                                             a gold price, site operating 
                                             costs and gold recovery values 
                                             which have small differences 
                                             from the figures used in the 
                                             financial model. This is due 
                                             to the Ore Reserve cut-off grade 
                                             being estimated for the stope 
                                             optimisation analysis prior to 
                                             development of the financial 
                                             model, being the first activity 
                                             executed during the Miraflores 
                                             Feasibility Study. The cut-off 
                                             grade delineated the material 
                                             to be included in the Ore Reserve 
                                             estimate but subsequent activities 
                                             such as the metallurgical test 
                                             work, mine and processing production 
                                             schedule and operating cost estimate 
                                             provided the final values for 
                                             the modifying factors which have 
                                             been included into the financial 
                                             model. The Competent Person assessed 
                                             these small discrepancies and 
                                             concluded that no material impact 
                                             on the final technical and economic 
                                             outcome of the Miraflores Feasibility 
                                             Study is evident. 
 
 
                                             Ore Reserves 
                                             Proved: 1.70Mt @ 2.75g/t Au and 
                                             2.20g/t Ag 
                                             Probable: 2.62Mt @ 3.64g/t Au 
                                             and 3.13g/t Ag 
                                             Proved and Probable: 4.32Mt @ 
                                             3.29g/t Au and 2.77g/t Ag 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Audit or reviews      The results of       No formal audits have been conducted                                Metminco 
                       any audits or         on the Mineral Reserve estimate 
                       reviews 
                       of Ore Reserve 
                       estimates. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 Discussions           Where appropriate    The Competent Person has recommended                                Metminco 
 of relative           a statement of        that further work be conducted 
 accuracy/confidence   the relative          prior to commencement of construction                               CPs 
                       accuracy              of the Miraflores Project on 
                       and confidence        the following topics: 
                       level in the Ore      --    Geotechnical stability analysis for the underground 
                       Reserve estimate            mine, especially in the areas containing 
                       using an approach           non-backfilled stopes; 
                       or procedure 
                       deemed                --    Stope Backfilling sequence; 
                       appropriate by 
                       the Competent         --    Develop a detailed mining construction schedule; 
                       Person. 
                       For example, the      --    Understand the predicted underground water levels; 
                       application of              and 
                       statistical or 
                       geostatistical        --    Update the environmental and social costs as per the 
                       procedures to               granted permit - still to be granted. 
                       quantify 
                       the relative 
                       accuracy 
                       of the reserve        This further work may result 
                       within stated         in some changes to the modifying 
                       confidence            factors representing a high risk 
                       limits, or, if        for the achievement of the technical 
                       such an approach      and economic outcome of the Miraflores 
                       is not deemed         Gold Project delivered by the 
                       appropriate,          feasibility study. 
                       a qualitative 
                       discussion 
                       of the factors 
                       which could affect 
                       the relative 
                       accuracy 
                       and confidence 
                       of the estimate. 
 
                       The statement 
                       should specify 
                       whether it relates 
                       to global or local 
                       estimates, and, 
                       if local, state 
                       the relevant 
                       tonnages, 
                       which should be 
                       relevant to 
                       technical 
                       and economic 
                       evaluation. 
                       Documentation 
                       should 
                       include 
                       assumptions 
                       made and the 
                       procedures 
                       used. 
 
                       Accuracy and 
                       confidence 
                       discussions should 
                       extend to specific 
                       discussions of 
                       any applied 
                       Modifying Factors 
                       that may have a 
                       material impact 
                       on Ore Reserve 
                       viability, or for 
                       which 
                       there are 
                       remaining 
                       areas of 
                       uncertainty 
                       at the current 
                       study stage. 
 
                       It is recognised 
                       that this may not 
                       be possible or 
                       appropriate in 
                       all circumstances. 
                       These 
                       statements of 
                       relative accuracy 
                       and confidence 
                       of the estimate 
                       should be compared 
                       with production 
                       data, where 
                       available. 
--------------------  -------------------  ------------------------------------------------------------------  ------------ 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

DRLPGGWPGUPMUPM

(END) Dow Jones Newswires

November 27, 2017 02:00 ET (07:00 GMT)

1 Year Metminco Chart

1 Year Metminco Chart

1 Month Metminco Chart

1 Month Metminco Chart

Your Recent History

Delayed Upgrade Clock