Upload
greg-ditomaso
View
21.583
Download
0
Embed Size (px)
Citation preview
BUILDING VALUEACROSS THE CYCLE
MANDALAY RESOURCES
JAN 2017TSX // MND
This presentation contains "forward-looking statements" within the meaning of applicable securities laws, including statements relating to life ofmine production plans, exploration plans and the growth and strategy of Mandalay. Actual results and developments may differ materially fromthose contemplated by these statements depending on, among other things: exploration results or production results not meeting management’sexpectations; capital, production and operating cost results not meeting current plans; and changes in commodity prices and general market andeconomic conditions. The factors identified above are not intended to represent a complete list of the factors that could affect Mandalay. Adescription of additional risks that could result in actual results and developments differing from those contemplated by forward lookingstatements in this news release can be found under the heading “Risk Factors” in Mandalay’s annual information form dated March 30, 2016 andin its final prospectus dated July 18, 2016, copies of which are available under Mandalay's profile at www.sedar.com. Although Mandalay hasattempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can beno assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from thoseanticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements.
Quality Control and AssuranceQuality control and assurance programs are implemented in line with the standards of National Instrument 43-101.
The exploration programs at Costerfield and Björkdal are supervised by Chris Gregory (Member, Australian Institute of Geoscientists, VP ofOperational Geology for Mandalay and a “Qualified Person” as defined under National Instrument 43-101. Mr. Gregory regularly visits Costerfieldand Björkdal, and supervises the collection and interpretation of scientific and technical information contained in this presentation.
The exploration programs at the Cerro Bayo and Challacollo projects are supervised by Scott Manske, Chief Cordilleran Geologist of MandalayResources, and an Oregon registered Professional Geologist. A “Qualified Person” as defined by NI 43-101, he has reviewed and approved thetechnical and scientific information on these projects contained in the presentation.
Dr. Mark Sander (Member: AusIMM), President and CEO of Mandalay, has visited the Costerfield, Cerro Bayo, Challacollo, and Björkdal andhas supervised the preparation of this presentation.
All currency references in US$ unless otherwise indicated
Forward-looking Statements
2
A Values-Based and Value-Focused Company
WE ARE SUCCESSFUL WHEN:Our employees live and work safely and experience the personal satisfaction that comes with high performance and recognition
The communities in which we operate value our presence
Our environmental impact is minimized and causes no permanent harm
We have a large, diversified set of customers who are delighted with and compete for our products
Our shareholders realize a superior total return on their investment and support our corporate values
Our values are visibly demonstrated by strong local management, at the point of impact with our stakeholders, and coordinated across the Company for maximum effect
WE ARE SUCCESSFUL WHEN:Our employees live and work safely and experience the personal satisfaction that comes with high performance and recognition
The communities in which we operate value our presence
Our environmental impact is minimized and causes no permanent harm
We have a large, diversified set of customers who are delighted with and compete for our products
Our shareholders realize a superior total return on their investment and support our corporate values
Our values are visibly demonstrated by strong local management, at the point of impact with our stakeholders, and coordinated across the Company for maximum effect
Profitable and Dividend-Paying: (3.8% yield)*
*Trailing 12 months dividends divided by current market capitalization (Jan. 12, 2017)
3
Designed for Value: How We are Different
Acquire only when we see possibility of 3-5X value uplift in 3-5 years
Target cash cost of production: 50% of ‘reversion to mean’ metal price
100% ownership of all operations; no private royalties, no streams
Flat, virtual, low-cost organizational structure; local GM accountability
Direct relationships and sales contracts with customers
Dividend-paying: 6% of trailing quarterly revenue
No hedging of metal prices
Lightly levered with low-interest, gold-convertible bonds
Stingy with equity
Disciplined management processes operated with integrity
Compensation systems based on value-add
4
1.7
32
79.9 67.7 64.4 68
-0.8
30.661.2 75.9
52.473.4
20.6
92.2
171.8 166.9184.6
194.5
-50
0
50
100
150
200
250
2010 2011 2012 2013 2014 2015
2009• Costerfield, Australia• Gold & Antimony• Costerfield, Australia• Gold & Antimony
2010
• Cerro Bayo, Chile• Silver & Gold• Cerro Bayo, Chile• Silver & Gold
2014• Challacollo, Chile• Silver & Gold• Challacollo, Chile• Silver & Gold
2014
• Björkdal, Sweden• Gold• Björkdal, Sweden• Gold
Results: Strong Performance Across the Price Cycle
1. The Company defines EBITDA as earnings before interest, taxes and non cash charges/ (income). EBITDA should not be considered by an investor as an alternative to net income or cash flow as determined in accordance with IFRS – EBITDA figures reflect adjusted EBITDA, please see the Company’s Management’s Discussion and Analysis.
TIMELINE
2016 Quarterly Financial Measures
Revenue,EBITDA(1) & Cash from Operations
RevenueEBITDACash from Operations
Record Revenue
2nd best EBITDA & Cash from Operations
• No acquisition • Optimize operations• Pay down debt• Exchange warrants• Begin dividends
2011‐2013
5
50.454.2
48.5
17.322.1
13.87.3
22.315.5
0
10
20
30
40
50
60
Q1 2016 Q2 2016 Q3 2016
US$
MM
US$
MM
1. Assumes full-year 2016 prices: Au $1,258/oz, Ag $17.00/oz, Sb $6,505/t 6
Based on Matched Production and Reserve Growth
6
With Continuing Low Cash and all-in Production Costs
15,854 63,351
107,941 126,908
154,810 166,679 254,000
520,000 633,000
772,000
1,123,000 1,070,000
0
200,000
400,000
600,000
800,000
1,000,000
1,200,000
0
50,000
100,000
150,000
200,000
250,000
300,000
2010 2011 2012 2013 2014 2015 2016 2017E
Oz
Au E
q. Y
ear-
End
Res
erve
s
Oz
Au E
q. A
nnua
l Pr
oduc
tion
145,497 155,000 –175,000(1)
P&L Margin
EBITDA Margin
1 mine restart1 mine restart
1 mine transformation1 mine restart
1 mine transformation2 mines producing
1 mine transformation
$600
$800
$1,000
$1,200
$1,400
$1,600
$1,800
-
10,000
20,000
30,000
40,000
50,000
60,000
2010 2011 2012 2013 2014 2015 2016
$/O
z Au
Eq.
(Cos
t) or
Au
(Pric
e)
Au E
q. O
z/Q
tr
Production Cash Cost (Oz Au Eq) AISC (oz Au Eq) Average Au Price ($US Oz)
Reducing volatility with growing number of operations
0
50
100
150
200
250
300
2010 2011 2012 2013 2014 2015
US$
/oz
Au
Eq. P
&P
Add
ed
Mandalay cost of acquiring and discovering reserves
Cumulative Cost per oz Au Eq. Acquired or DiscoveredCost Per oz Au Eq. Discovered in yrCost Per oz Au Eq. Acquired in yr
And Adding Reserves Cost-effectively
1. 2016 metal price assumptions: $1,202/oz Au, $16.87/oz Ag and $6,820/t Sb2. Source: BMO
Exploration adds at cumulative average $50/oz Au Eq.
Acquisition + Exploration adds at cumulative average $78/oz Au Eq. (for developed & producing reserves)
Cerro Bayo
Björkdal
Median for all Au sector acquisitions2012 – 2016 = $254/oz Au Eq.(2)
7
50%100%150%200%250%300%350%
Mandalay Cumulative Returns11.5% Annual Compounded Rate of ReturnGoldSilver
(1) Adjusted for reinvested dividends. Assumes investment in Mandalay made as part of private placement announced on 24-Sep-09 to fund acquisition of Costerfield and accounts for warrant exchange offer of 0.47 shares per warrant. (2) Peer Index: Alacer, Argonaut, Dundee PM, Kirkland, Klondex, Newmarket, Perseus, Primero, Richmont. (3) Gold Seniors: Agnico Eagle, AngloGold, Barrick, Goldcorp, Gold Fields, Kinross, Newcrest, Newmont, Polyus, Randgold. (4) End date as at January 6, 2017.
Creating Superior Value for Shareholders
$0$2,000,000$4,000,000$6,000,000$8,000,000
$10,000,000$12,000,000$14,000,000
2010 2011 2012 2013 2014 2015 2016
Dividends Paid (USD)**
6% of revenues (dividend contribution)
11.5% Cumulative Total Return (% Value Change)*
*Q3 2010 to Q4 2016, includes all dividends paid. Source: MetalPrices.com for metal spot prices Index: September 30, 2009 = 100. Mandalay share price: $0.80.Graph updated quarterly, prices as at the last trading day of each respective quarter. **Annual cash dividend paid quarterly, based on 6% of the Company’s trailing quarter’s gross revenue and the future cash requirements of the Company
0.0
5.0
10.0
15.0
20.0
25.0
$0
$20,000
$40,000
$60,000
$80,000
$100,000
Sep-09 Sep-10 Sep-11 Sep-12 Sep-13 Sep-14 Sep-15 Sep-16
Volu
me
(milli
ons)
Inve
stm
ent V
alue
Mandalay(1) Peer Index(2) Gold Senior(3)
Total Return vs. Peers and Seniors
A $10,000 investment on September 24, 2009 would be worth today(4):
• Mandalay: $60,865• Peer Index: $10,957• Gold Seniors: $6,899
A $10,000 investment on September 24, 2009 would be worth today(4):
• Mandalay: $60,865• Peer Index: $10,957• Gold Seniors: $6,899
Record Dividends
Trading Volume, Ownership and Coverage
Major Shareholders(1)
Holders Shares (Million) Shares (Percentage)
GMT Capital 65.0
Sentry Investments 43.5
Ruffer LLP 42.0
Plinian + Management + Directors 31.2
Fidelity Investment Advisors (UK) 16.3
Large Holders (Top-5) 198.0
Other Holders 253.2
TOTAL 451.2
Analyst Coverage
Firm Analyst
BMO Brian Quast
Desjardins Mike Parkin
Haywood Ben Asuncion
Raymond James Chris Thompson
Scotia Craig Johnston
Volume
30-day Average Daily Volume 1,608,354
100-day Average Daily Volume 1,217,989
14.4%
9.6% 9.3%6.9%
3.6%
55.9%
9
Average Daily Volume across all trading platforms (as of Oct. 31, 2016)1. Known ownership positions are estimates - as at January 16, 2017 - Ownerships and percentages rounded to one decimal place.
Strong Balance Sheet
101. Exercise Price: C$0.83 – C$0.91 expiry dates ranging from Mar 9, 2017 – Mar 23, 20212. Market Capitalization converted to US$ using exchange rate of 1 CAD = 0.76 USD (Jan. 12, 2017)3. Cash and Cash Equivalents and Interest-Bearing Debt as at end of Q3-2016 (Sept 30, 2016)
As at Jan. 12, 2017 Millions(Except Share Price Info)
Share price (Jan. 12, 2017 - close) (C$) $0.90/shr
Shares Outstanding 451.2
Stock Options(1) 19.2
Fully Diluted Shares Outstanding 470.4
Market Capitalization (C$) $406.1
Cash and Cash Equivalents (US$)(3) $74.6
Total Interest-Bearing Debt (US$)(3) $59.0
Total Enterprise Value (US$)(2,3) $293.0
Net Cash (US$) $15.6
Costerfield Gold-Antimony Mine: Turnaround CompleteLand package 1,293 hectares
Ownership 100%
Number of Employees(1) 172 direct, 4 contractors: 176 total
Current throughput (Q3-2016) 391 tpd
Plant recoveries (Q3-2016) Au: 90.13%, Sb: 95.69%
1. As at year-end 2015, filed in Company’s Annual Information Form11
12
Costerfield: Continuous Improvement
$0
$100
$200
$300
$400
0
10,000
20,000
30,000
40,000
50,000
Q4‐09(Dec. only)
Q4‐10 Q4‐11 Q4‐12 Q4‐13 Q4‐14 Q4‐15
USD
/ To
nne
Tonn
es Per Qua
rter
Mining Rate and Unit Cost
t Mined Cost/ t Mined
$0
$50
$100
$150
0
10,000
20,000
30,000
40,000
50,000
Q4‐09(Dec. only)
Q4‐10 Q4‐11 Q4‐12 Q4‐13 Q4‐14 Q4‐15
USD
/ To
nne
Tonn
es Per Qua
rter
Processing Rate and Unit Cost
t Processed Cost/ t Processed
Cont. Impr.
Start-up
$0
$1,000
$2,000
$3,000
0
5,000
10,000
15,000
20,000
Q4‐09(Dec.only)
Q4‐10 Q4‐11 Q4‐12 Q4‐13 Q4‐14 Q4‐15 Q4‐16 USD
/ Oz A
u Eq
.
Oun
ces P
er Qua
rter
Au Equivalent Production and Unit Cost
Oz Au Eq. Cost/ Au Eq. Oz
Costerfield Operational Improvements:Record High Rate Record Low Cost
Improved mine output/mill throughput from 170 tpd to 450 tpd (capped by grid power and site grinding capacity)
Changed mining method from cut-and-fill to blast-hole stoping with cemented rock fill (greater production, lower unit costs)
Introduced contract capital development for faster and lower cost results
Increased sub-level spacing from 5 – 10 m
Replaced mechanized mining fleet
Introduced mobile crusher to decrease particle size of mill feed (better recoveries, higher throughput)
Grew mine life from zero reserves to roughly 4 years while mining continuously for 6 years
Operations continue setting records and new targets being tested
Costerfield Operational Improvements:Record High Rate Record Low Cost
Improved mine output/mill throughput from 170 tpd to 450 tpd (capped by grid power and site grinding capacity)
Changed mining method from cut-and-fill to blast-hole stoping with cemented rock fill (greater production, lower unit costs)
Introduced contract capital development for faster and lower cost results
Increased sub-level spacing from 5 – 10 m
Replaced mechanized mining fleet
Introduced mobile crusher to decrease particle size of mill feed (better recoveries, higher throughput)
Grew mine life from zero reserves to roughly 4 years while mining continuously for 6 years
Operations continue setting records and new targets being tested
12
Start-up
Transformation
Cont. Impr.
13
Expansion of existing lodes
Entirely “new” lodes
N-Lode North
Brunswick Lode
Björkdal Gold Mine: Emerging from Intensive Care
Land package 12,949 hectares
Ownership 100%
Number of Employees(1) 169 direct, 58 contractors: 227 total
Current throughput (Q3-2016) 3,581 tpd
Plant recoveries (Q3-2016) Au: 88.1%
1. As at year-end 2015, filed in Company’s Annual Information Form14
15
Björkdal Operating Performance and Improvements
$0$5$10$15$20$25$30
0
100,000
200,000
300,000
400,000
Q4‐14 Q1‐15 Q2‐15 Q3‐15 Q4‐15 Q1‐16 Q2‐16 Q3‐16
$/ Ton
ne
Tonn
es Per Qua
rter
Mining Rate and Unit Cost
t Mined Cost/ t Mined
$0
$2
$4
$6
$8
$10
0
100,000
200,000
300,000
400,000
Q4‐14 Q1‐15 Q2‐15 Q3‐15 Q4‐15 Q1‐16 Q2‐16 Q3‐16
$/ Ton
ne
Tonn
es Per Qua
rter
Processing Rate and Unit Cost
t Processed Cost/ t Processed
$0
$500
$1,000
$1,500
0
5,000
10,000
15,000
Q4‐14
Q1‐15
Q2‐15
Q3‐15
Q4‐15
Q1‐16
Q2‐16
Q3‐16
Q4‐16
$/ oz A
u
Oun
ces G
old Pe
r Qua
rter
Saleable Gold Produced and Unit Cost
Au oz Cost/ oz Au
Björkdal 2015 Operational Improvements:
Record High Rate Record Low Cost
Introduced best practice mapping, drilling, sampling, and modelling of high nugget-effect gold deposits
Produced a more refined resource model to support more selective underground & open pit mining techniques
Establishing a local assay lab for faster grade control turnaround
2016 Planned Improvements:
Increasing grade of mill feed through more selective underground and open pit mining at an increasing rate (making up for discarding waste) – DONE
Pilot optical ore sorting – DONE
Pilot coarse and ultra-fine gold float – DONE
Björkdal 2015 Operational Improvements:
Record High Rate Record Low Cost
Introduced best practice mapping, drilling, sampling, and modelling of high nugget-effect gold deposits
Produced a more refined resource model to support more selective underground & open pit mining techniques
Establishing a local assay lab for faster grade control turnaround
2016 Planned Improvements:
Increasing grade of mill feed through more selective underground and open pit mining at an increasing rate (making up for discarding waste) – DONE
Pilot optical ore sorting – DONE
Pilot coarse and ultra-fine gold float – DONE
15
Transitioning to Proper Longitudinal Grade Control
16
Sampling every round results in discarding 30-40% of materialSampling every round results in discarding 30-40% of material
Ore sorting: Encouraging visual results backed up by preliminary processing results
17
“Ore” – Abundant vein fragments, presumed increased grade
“Waste” – No vein fragments, presumed very low-grade
Bulk TestStart
GradeEnd
GradeTimes
Upgraded Waste
RejectionGold
Retained g/t Au g/t Au (%) (%)
Underground Ore
1.93 2.97 1.54 43.0 87.0
Stockpile Ore
0.80 1.19 1.48 39.0 90.0
Result includes fines (-20mm) that are too fine to sort
Björkdal Processing Improvements
18
Completed: Sampling survey on milling and gravity gold circuits to identify
improvement opportunities
Laboratory flotation recovery study on effect of fineness of grind, % solids, and residence time – key for decision-making on possible future flotation circuit expansion
Pilot on-site testing of coarse and ultra fine gold flotation
Flotation circuit and ancillary equipment expansion study to determine OPEX and CAPEX for a planned flotation circuit expansion. Goal: improve flotation recovery and concentrate grade
2016 Planned Improvements: Milling/Flotation material flow stability survey to identify areas
where automation can be implemented to improve recovery
Introduction of high chrome grinding media for increased wear resistance, grinding media cost saving and improved pulp chemistry for improved flotation recovery
19
Björkdal 2016 Reserves and Resources Increase
Björkdal Reserves Ore (t) Au Grade (g/t) Au (cont. oz)
Proven - - -Probable 10,778,000 1.69 586,000
Total 10,778,000 1.69 586,000
Björkdal Resources Ore (t) Au Grade (g/t) Au (cont. oz)
Measured - - -Indicated 11,829,000 2.39 911,000Total M&I 11,829,000 2.39 911,000Inferred 3,564,000 1.71 196,000
Björkdal Resources Ore (t) Au Grade (g/t) Au (cont. oz)
Measured - - -Indicated 7,524,000 2.47 598,000Total M&I 7,524,000 2.47 598,000Inferred 1,552,000 1.86 93,000
Björkdal Reserves Ore (t) Au Grade (g/t) Au (cont. oz)
Proven - - -Probable 7,012,000 1.85 418,000
Total 7,012,000 1.85 418,000
As at December 31, 2015 As at September 30, 2016
Source: Björkdal – Roscoe Postle Associates, Effective September 30, 2016, please refer to Mandalay Resources’ press release dated December 15, 2016
Cerro Bayo Silver-Gold MineLand package 23,106 hectares
Ownership 100%
Number of Employees(1) 398 direct, 133 contractors: 531 total
Current throughput (Q3-2016) 920 tpd
Plant recoveries (Q3-2016) Ag: 82.32%, Au: 82.93%
1. As at year-end 2015, filed in Company’s Annual Information Form20
BRANCAKASIA
RAMONA ETC.
Emerging Vein
Cerro Bayo Operating Performance and Improvements
$0
$50
$100
0
50,000
100,000
150,000
Q4‐10 Q2‐11 Q4‐11 Q2‐12 Q4‐12 Q2‐13 Q4‐13 Q2‐14 Q4‐14 Q2‐15 Q4‐15 Q2‐16
$/ Ton
ne
Tonn
es Per Qua
rter
Mining Rate and Unit Cost
t Mined Cost/ t Mined
$0
$50
0
50,000
100,000
150,000
Q4‐10 Q2‐11 Q4‐11 Q2‐12 Q4‐12 Q2‐13 Q4‐13 Q2‐14 Q4‐14 Q2‐15 Q4‐15 Q2‐16
$/ Ton
ne
Tonn
es Per Qua
rter
Processing Rate and Unit Cost
t Processed Cost/ t Processed
$0
$5
$10
$15
$20
0
500,000
1,000,000
1,500,000
Q4‐10Q2‐11Q4‐11Q2‐12Q4‐12Q2‐13Q4‐13Q2‐14Q4‐14Q2‐15Q4‐15Q2‐16Q4‐16 $/ oz A
g Net Byp
rodu
ct
Oz A
g/Qua
rter
Saleable Silver Produced & Unit Cost
Ag oz Cost/ oz Ag net Au
Cerro Bayo Operational Improvements:
Shifted the mining method from shrinkage stoping to completely mechanized blast hole open stoping;
Ramped up throughput from 0 tpd –1,400 tpd from three mines
Installed flotation automation system to maximize silver and gold recoveries
Extended mine life from 3 years at 1,200 tpd to 5 years at 1,400 tpd while mining continuously for 4 years
Ongoing improvements to increase pace of development mining
Cerro Bayo Operational Improvements:
Shifted the mining method from shrinkage stoping to completely mechanized blast hole open stoping;
Ramped up throughput from 0 tpd –1,400 tpd from three mines
Installed flotation automation system to maximize silver and gold recoveries
Extended mine life from 3 years at 1,200 tpd to 5 years at 1,400 tpd while mining continuously for 4 years
Ongoing improvements to increase pace of development mining
21
Record High Rate Record Low Cost
Challacollo Silver-Gold Project 2016
Land package 20,378 hectares
Ownership 100%
Location 130 km SE of Iquique, Chile
Mineralization Epithermal, oxidized Ag-Au
Number of Employees(1) 6 direct: 6 total
Elevation Approx. 1,500 ASL
1. As at year-end 2014, filed in Company’s Annual Information Form22
Water exploration and water rights transfer Exploration and optimization
Large self-potential anomalies north and south of Lolon vein
Lolon vein
Invest with us: How we will deploy your capital1. Acquire new assets counter-cyclically – only at deep discount to value• Deliver base case returns at least 2x the investment• Upside case 3-5x over 3-5 years based on specific testable hypotheses• Keep portfolio evergreen – exit assets that do not fit
2. Execute focused operational improvement projects at each site
3. Apply relentless, disciplined financial management
• Exploration – project portfolio targeted on discovery of near-term reserves• Mining – projects focused on safer, more mechanised mining with higher extraction, lower dilution
and reduced cost• Metallurgical – projects focused on higher recovery, higher availability, higher quality products with
higher payables and reduced costs• Commercial – more diverse customers paying better terms
• Low cash cost and overheads for high EBITDA margins• Low DD&A for high P&L margins – low acquisition cost, focused CAPEX & exploration • Prudent, low-cost leverage to fund growth when needed• Minimize shareholder dilution• Return cash to shareholders: dividend = 6% trailing qtr. revenues
4. Engage all stakeholders in a values-based and value-focused organization
23
BUILDING VALUEACROSS THE CYCLE
MANDALAY RESOURCES
For more information, please contact:
Greg DiTomasoDirector, Investor RelationsTel: 647.260.1566Email: [email protected] Website: www.mandalayresources.comTwitter: @MandalayAuAg
For more information, please contact:
Greg DiTomasoDirector, Investor RelationsTel: 647.260.1566Email: [email protected] Website: www.mandalayresources.comTwitter: @MandalayAuAg
25
APPENDICES
Management and Board of DirectorsSenior ManagementSenior Management
Board of DirectorsBoard of Directors
Sanjay Swarup, CFOFormer Lonmin plc, over 20 years of industry experience
Belinda Labatte, Head of Stakeholder Engagement & Corporate AffairsOver 15 years of industry experience
Braam Jonker, Independent Director
Peter R. Jones,Independent Director
Robert Doyle,Independent Director
Dominic Duffy, COOMining Engineer with extensive technical and operational management experience
Mark Sander, President and CEO29 years of experience in exploration, strategy and operating improvements
26
Mark Sander,Director
Brad Mills, Executive Chairman
Amy Freedman,Independent Director
Numbers may differ slightly from source documents due to rounding
Mandalay ReservesCerro Bayo Reserves(1) Ore (t) Ag Grade (g/t) Ag (cont. oz) Au Grade (g/t) Au (cont. oz)
Proven Reserves 133,000 195 835,000 1.98 9,000Probable Reserves 1,903,000 230 14,041,000 2.18 133,000P&P Reserves 2,036,000 227 14,876,000 2.16 142,000
Costerfield Reserves (2) Ore (t) Sb Grade (%) Sb (cont. t) Au Grade (g/t) Au (cont. oz)
Proven Reserves 125,000 4.4 5,500 12.0 48,000Probable Reserves 366,000 3.7 13,400 8.2 97,000P&P Reserves 491,000 3.9 18,900 9.2 145,000
1 Source: Cerro Bayo - Roscoe Postle Associates, Effective December 31, 2015, documented in an independent NI 43-101 Technical Report filed March 30, 20162 Source: Costerfield - SRK Consulting (Australia), Effective December 31, 2015, documented in an independent NI 43-101 Technical Report to filed March 30, 20163 Source: Björkdal – Roscoe Postle Associates, Effective September 30, 2016, please refer to Mandalay Resources’ press release dated Dec. 15, 2016
TOTAL RESERVES31-December-2015 Ag (cont. oz) Au (cont. oz) Sb (cont. t)
Mandalay Proven Reserves 835,000 57,000 5.5Mandalay Probable Reserves 14,041,000 816,000 13.4Total Mandalay P&P Reserves 14,876,000 873,000 18.9
Björkdal Reserves (3) Ore (t) Au Grade (g/t) Au (cont. oz)
Proven - - -Probable 10,778,000 1.69 586,000
Total 10,778,000 1.69 586,000
27
Mandalay ResourcesCerro Bayo Resources (1) Resource (t) Ag Grade (g/t) Ag (cont. oz) Au Grade (g/t) Au (cont. oz)Measured Resources 132,000 250 1,065,000 2.46 10,000Indicated Resources 1,699,000 315 17,211,000 3.16 173,000M&I Resources 1,832,000 310 18,276,000 3.11 183,000Inferred Resources 511,000 181 2,984,000 2.32 38,000
Costerfield Resources (2) Resource (t) Sb Grade (%) Sb (cont. t) Au Grade (g/t) Au (cont. oz)Measured Resources 247,000 4.6 11,000 12.1 96,000Indicated Resources 798,000 3.4 27,000 7.6 194,000M&I Resources 1,045,000 3.7 38,500 8.6 290,000Inferred Resources 491,000 2.0 9,700 4.3 68,000
TOTAL RESOURCES Ag (cont. oz) Au (cont. oz) Sb (cont. t)Measured Resources 1,065,000 106,000 11,000Indicated Resources 47,411,000 1,278,000 27,000Total M&I Resources 48,476,000 1,384,000 38,000Total Inferred Resources 9,884,000 318,000 9,700
1 Source: Cerro Bayo - Roscoe Postle Associates, Effective December 31, 2015, documented in an independent NI 43-101 Technical Report filed March 30, 20162 Source: Costerfield - SRK Consulting (Australia), Effective December 31, 2015, documented in an independent NI 43-101 Technical Report Filed March 30, 2016
Challacollo Resources (3) Resource (t) Au Grade (g/t) Ag Grade (g/t) Au (cont. oz) Ag (cont. oz)Measured Resources - - - - -Indicated Resources 4,700,000 0.32 200 48,000 30,200,000 M&I Resources 4,700,000 0.32 200 48,000 30,200,000 Inferred Resources 1,600,000 0.31 134 16,000 6,900,000
3 Source: Challacollo – Mining Plus, Effective December 31, 2015, documented in an independent NI 43-101 Technical Report filed Mar. 31, 20154 Source: Björkdal – Roscoe Postle Associates, Effective September 30, 2016, please refer to Mandalay Resources’ press release dated December 15, 2016
Björkdal Resources (4) Resource (t) Au Grade (g/t) Au (cont. oz)Measured Resources - - - Indicated Resources 11,829,000 2.39 911,000M&I Resources 11,829,000 2.39 911,000Inferred Resources 3,564,000 1.71 196,000
28