Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

AGUIA RESOURCES LIMITED Capital/Financing Update 2021

Mar 8, 2021

64334_rns_2021-03-08_0118e952-d872-4fcc-a5bd-442d5361cfab.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

==> picture [179 x 26] intentionally omitted <==

9 March 2021

ASX Market Announcements Level 6, Exchange Centre 20 Bridge Street Sydney NSW 2000

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

Sydney, Australia, - Aguia Resources Limited (ASX:AGR) ( ‘Aguia’ or the ‘Company’ ) is pleased to announce an updated Resource Estimate and a Scoping Study showing positive economics for its Andrade Copper Deposit located in the State of Rio Grande do Sul in southernmost Brazil.

The Scoping Study was conducted by independent consulting firm GE21 Consultoria Mineral Ltda ( ‘GE21’ ) in Brazil and includes pit optimization and design, mine scheduling, capital expenditure ( ‘CAPEX’ ) and operational expenditure ( ‘OPEX’ ) estimates, and an economic analysis based on the potential production of penta-hydrated copper sulphate (base case) or the production of copper cathode (metallic copper) as an alternative case. Please see overleaf.

Highlights

  • An updated Resource Estimate with an Indicated Resource of 18.03Mt at 0.41% Cu and 1.87g/t Ag, and an Inferred Resource of 3.98Mt at 0.53% Cu and 2.06 g/t Ag.

  • Mine scheduling based on mineable resources containing Indicated Resource of 8.51Mt at 0.41% Cu and Inferred Resource of 3.21Mt at 0.53% Cu.

Andrade Copper Project Highlights Andrade Copper Project Highlights Andrade Copper Project Highlights
Copper Sulphate Production Copper Cathode Production
Post-Tax NPV @ 5% Discount Rate A$112.3 million A$108.1 million
Internal Rate of Return (IRR) 67.1% post-tax 43.5% post-tax
Production Rate (average) 1 million tonnes/year ROM after
4 years of ramp-up
1 million tonnes/year ROM after
4 years of ramp-up
Life of Mine (LOM) 14 years 14 years
Capital Expenditure (CAPEX) A$9.39 million (A$10.33 million
with contingency)
A$18.12 million (A$19.93 million
with contingency)
Operating Expenditure (OPEX) A$1.15k/tonne A$4.60k/tonne
Sales Price A$2.77k/tonne A$10.90k/tonne
EBITDA (average for years 1 to 14) A$19.7 million/year A$19.1 million/year
Strip Ratio (average for LOM) 1.63:1.00 (tonnes waste to
tonnes ore)
1.63:1.00 (tonnes waste to
tonnes ore)
Run of Mine (ROM) 11.7 million tonnes 11.7 million tonnes
Pay-back 1.9 years 4.1 years

==> picture [595 x 72] intentionally omitted <==

----- Start of picture text -----

Aguia Resources Limited | ABN 94 128 256 888
Level 12, 680 George Street, Sydney NSW 2000 | Telephone 02 8280 7355 Facsimile 02 9287 0350
www.aguiaresources.com.au
----- End of picture text -----

Management Commentary

Managing Director Dr. Fernando Tallarico said: “Just like our Três Estradas Phosphate Project, Andrade also has very robust project economics and is another example of Aguia’s ability to secure projects that have low CAPEX requirements, compelling NPVs, and excellent IRRs.

Our strategy is all about building solid underlying cash flows from multiple projects in the one region, all of which are underpinned by large, multi-generational resources, and Andrade is another such project. I look forward to sharing the results of our Andrade Drilling Plan with you as this exciting project unfolds.”

Background

The Andrade Copper Project ( ‘Andrade’ or ‘the Project’ ) is located 260km southwest of Porto Alegre, the capital city of Rio Grande do Sul State in southern Brazil. The project consists of six granted exploration permits covering a total area of 5,158.7 hectares.

An extensive geological and geophysical database was developed for the Project as a result of extensive exploration campaigns that included a surface mapping program, the reprocessing of an historical airborne geophysical data package, stream sediment sampling, ground geophysical survey (Induced Polarization and Magnetometry), a petrographic study, and mapping and resampling of 18 historical trenches. The Project’s drilling database includes detailed logging and geochemistry from 48 diamond drill holes totalling 8.985,89 metres, 23 historical trenches that were re-sampled totalling 1,645.61 metres, and 10,074 assay records. Core logging reported rock-type, structure, alteration, weathering state, and geotechnical parameters (rock quality designation, joint surface, joint angles, etc).

Copper mineralisation at Andrade is almost entirely disseminated granular chalcocite (Cu2S) with minor chalcopyrite (CuFeS2) hosted in basic to intermediate meta-volcanic rocks. At the surface an oxidised portion with dominant malachite (Cu2(CO3)(OH)2) occurs.

In February 2021, Aguia announced the results of metallurgical tests conducted by ALS Metallurgy Services at their laboratory in Perth, Western Australia, on samples from Andrade. These included copper recoveries of 93.4% and 84.4% in the rougher flotation circuit on the High-Grade (HG) and Low-Grade (LG) samples, respectively. In a single sighter leach test on the HG and LG samples, copper extraction reached 96.0% and 99.0%, respectively.

Mineral Resource Estimate

GE21, an independent Brazilian consulting firm, conducted the mineral resource estimate. The resource estimate was supported by a fully diluted block model. The block model covers all modelled domains and waste rocks. The information carried in the block model includes:

  • Rock type for mineralized and waste material

  • The mineralisation and waste density

  • Interpolated copper (%), silver (ppm), and copper equivalent grades via Ordinary Kriging

  • Interpolated copper (%), silver (ppm) and copper equivalent grades via Nearest Neighbour Method (NN Check)

  • Mineral Resource Classification

  • The number of composites and drill holes used for interpolation

  • Search radius

The resource estimate for the Andrade deposit was reported considering open pit and underground mineral resources at a cut-off grade of 0.2% Cu. No mineral reserves have been estimated for the Project.

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 2

The updated mineral resource estimate consists of an Indicated Resource of 18.03Mt at 0.41% Cu and 1.87g/t Ag and an Inferred Resource of 3.98Mt at 0.53% Cu and 2.06 g/t Ag. The JORC (2012) Code standards were used for Mineral Resource classification.

Table 01– Mineral Resource Estimate. Table 01– Mineral Resource Estimate. Table 01– Mineral Resource Estimate. Table 01– Mineral Resource Estimate.
Aguia Resources Limited – Andrade Deposit
Effective date 01/02/2021
Class Dominium kt Cu
(%)
Ag
(ppm)
Metal
Cu (klb) Ag (koz)
INDICATED LG OXI 630 0.43 3.07 5 958 62
LG SUFT 17,038 0.38 1.72 143 752 944
HG SULF 368 1.54 6.55 12 482 77
Sub-Total 18,036 0.41 1.87 162,187 1,084
INFERRED LG OXI 348 0.37 1.66 2 816 19
LG SUFT 3,085 0.35 1.73 23 736 172
HG SULF 546 1.67 4.19 20 071 74
Sub-Total 3,980 0.53 2.06 46,619 264

Notes:

  1. Definitions were followed for Mineral Resources. Mineral Resources also conform to JORC (2012) Code.

  2. Open pit resources are stated within a preliminary pit shell, above a cut-off grade of 0.2% Cu.

  3. Cut-off grades were calculated using a copper price of US$3.50/lb and a silver price of US$20/oz.

  4. Average bulk densities of 2.68 t/m[3 ] for high grade domains and 2.60 t/m[3] for low grade and waste domains were applied.

  5. Mining loss of 5% and mining dilution of 5% factors have been applied to the reported figures.

  6. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability.

  7. The Scoping Study referred to in this report is based on low-level technical and economic assessments and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised.

  8. Totals may not sum due to rounding.

  9. The Mineral Resources Estimate was developed by GE21.

  10. Bernardo Horta Cerqueira Viana BSc (Geo) MAIG, a full-time employee of GE21 is the CP responsible for the Andrade Copper Mineral Resources Estimate.

Mining and Processing

The mining plan forecasts a total of 11.72 million tonnes run of mine (ROM) mined at a strip ratio of 1.63 (waste to ore, in tonnes). The project comprises an open-pit, truck and shovel operation with a life of mine (LOM) of 14 years. The mine plan model adopted is a “diluted” model, adding approximately 5% dilution and 95% of recovery to the source model.

The mine production scheduling was generated following the assumptions below:

  • Production rate: 500kt/year in the first four years

  • 1.000kt ROM per year, after year four

  • Mass stabilization

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 3

Table 02 – Mineable Resources – Pit Design Results.

Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m)
Mine Recovery 95%, Dilution 5%
(Effective date 01/03/2021)
Material Mt Cu (%) CuSO4.5H2O (Mt)
Indicated 8.51 0.41 0.14
Inferred 3.21 0.53 0.07
Total ROM 11.72 0.44 0.21
Waste 19.11
StripRatio 1.63

Notes:

  1. Mineral Resources were estimated using Geovia Whittle 4.3 software and the following economic parameters: Sale price for CuSO4.5H2O(t) = AUD$2,382.00 (Exchange rate A$1.00 = R$3.80).

  2. Mining costs: A$3.08/t mined, processing costs: A$8.31/t ROM and G&A: A$22.59/t CuSO4.5H2O.

  3. Dilution 5% and Recovery 95%

  4. Final slope angle: oxidized 45°, fresh rock = 55°

  5. Waste = 19.1Mt

  6. Strip Ratio = 1.63 t/t (Waste/Ore)

  7. The Competent Person responsible for the Mineable Resources estimate is Guilherme Gomides Ferreira, BSc. (MEng), MAIG, an employee of GE21

Table 03 – Mine Scheduling.

Period ROM Waste Strip
Ratio
ROM distribution
by category in the
mine life (%)
ROM distribution
by category in the
mine life (%)
Mass
Grade
**CuSO4.5H2O **
(kt)
Cu (%)
(kt)
(kt) (t/t) Indicated Inferred
Year 1 500
0.32
6.4
826 1.7 80 20
Year 2 500
0.35
7.0
701 1.4 80 20
Year 3 500
0.36
7.2
926 1.9 80 20
Year 4 500
0.37
7.3
899 1.8 80 20
Year 5 1,000
0.41
16.4
1,660 1.7 52 48
Year 6 1,000
0.42
17.0
1,745 1.7 64 36
Year 7 1,000
0.42
16.7
2,146 2.1 78 22
Year 8 1,000
0.41
16.4
2,071 2.1 85 15
Year 9 1,000
0.38
15.2
1,951 2.0 96 4
Year 10 1,000
0.41
16.3
1,785 1.8 100 0
Year 11 1,000
0.50
20.1
1,575 1.6 100 0
Year 12 1,000
0.51
20.6
1,320 1.3 100 0
Year 13 1,000
0.59
23.6
1,019 1.0 18 82
Year 14 718
0.61
17.4
484 0.7 0 100
Total 11,718
0.44
207.6
19,107 1.6

Production Scenarios

The Scoping Study considered two production scenarios for the Andrade Copper Project:

  • Base Case – Production of Penta-hydrated copper sulphate (CuSO4.5H2O)

  • Alternative Case – Production of copper cathode (metallic copper)

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 4

Base Case - Penta-Hydrated Copper Sulphate Production

For supply to the agribusiness market, the process allows the production of Copper Sulphate. The solution from the extraction plant would be pumped to a crystallization unit composed of agitated tanks where the acid concentration is increased to 200g/l and temperature reduced to 10°C. This is a batch process, and the cycle is 2 hours.

The slow stirring causes the suspension of the smaller crystals, allowing their growth along the process. After the termination of the cycle, the solution is centrifuged, and the crystals are washed and dried. The solution is then pumped back to the SX step.

Considering extraction of 85% and recovery of 82%, the Penta-Hydrated Copper Sulphate (CuSO4.5H2O) production is estimated at 14,700t/y after year 4.

Alternative Case – Copper Cathode Production (Metallic Copper)

In the copper SX/EW process, crushed oxidized copper ore is piled into a heap that is irrigated with a sulphuric acid solution. Copper is leached from its minerals with lixiviant to produce PLS (pregnant leach solution). The solution is drawn off from the base of the heap through piping.

In the stripping stage, copper ions are moved from the loaded organic phase back to the aqueous phase to form the rich electrolyte. The barren organic solution is recycled back to extraction. The sulphuric acid concentration of the aqueous solution leaving the extraction stage (raffinate) is adjusted to the appropriate level by adding water or sulphuric acid.

The mixture of raffinate, water and sulphuric acid forms lixiviant, and it is recycled back to leaching.

Rich electrolyte leaving the stripping is mixed with spent electrolyte in electrolyte blending to achieve the proper copper concentration in the electrowinning feed.

When copper ions are reduced from the ionic solution, they form a pure metal surface on the cathode. High purity copper cathodes are produced in the electrowinning.

Considering the extraction of 85% and recovery of 82%, the annual production is estimated at 3,600t of Cu.

Base Case Economics

The financial model in the GE21 Scoping Study indicates a post-tax IRR of 67.1% and a NPV of A$112.3 million using a 5% discount rate. The financial model is based on the following assumptions:

  • The Scoping Study assumes a long-term Penta-hydrated copper sulphate price of A$2,775.40/tonne

  • The Andrade Copper Project will have a life of mine of 14 years that will require an initial capital expenditure of A$9.39 million (A$10.33 million including contingency)

The costs for the project include the initial capital cost (Initial CAPEX) and the operational cost (OPEX). All costs are expressed in Australian Dollars and an exchange rate of A$1.00 = R$3.80 is used.

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 5

Table 04 - Financial Results Summary – Base Case.
Financial Analysis Post-Tax
CAPEX (A$ M) 10.3
NPV (A$ M) 112.3
IRR (%) 67.1
Payback time (years) 1.9

Alternative Case Economics

The financial model in the GE21 Scoping Study indicates a post-tax IRR of 43.5% and a NPV of A$108.1 million using a 5% discount rate. The financial model is based on the following assumptions:

  • The Scoping Study assumes a long-term copper cathode price of A$10,905.10/tonne

  • The Andrade Copper Project will have a life of mine of 14 years that will require an initial capital expenditure of A$18.12 million (A$19.93 million including contingency)

The costs for the project include the initial capital cost (Initial CAPEX) and the operational cost (OPEX). All costs are expressed in Australian Dollars and an exchange rate of A$1.00 = R$3.80 is used.

Table 05 - Financial Results Summary – Alternative Case.


Financial Analysis
Post-Tax
CAPEX (A$ M) 19.9
NPV (A$ M) 108.1
IRR (%) 43.5
Payback time (years) 4.1

Project Funding

The initial CAPEX required to fund the Andrade Copper Project for Penta-Hydrated Copper Sulphate production (base case) is A$9.39 million (A$10.33 million with contingency and for Copper Cathode production (alternative case) A$18.12 million (A$19.93 million with contingency).

Once the Company makes a decision on the production route (base case or alternative case), CAPEX funding is intended to be through a mix of debt and equity. The Company is in active dialogue with prospective investors and is pursuing a number of options to fund the required CAPEX with debt, equity or potentially through investment at the asset level.

Cautionary Statements

The Scoping Study is based on low level technical and economic assessments that are not sufficient to support the estimation of ore reserves. Further evaluation work and appropriate studies are required before Aguia will be in a position to estimate any ore reserves or to provide any assurance of an economic development case.

The Scoping Study is based on the material assumptions provided in the full report overleaf. These include assumptions about the availability of funding. While Aguia considers all of the material assumptions to be based on reasonable grounds, there is no certainty that they will prove to be correct or that the range of outcomes indicated by the Scoping Study will be achieved.

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 6

Given the uncertainties involved, investors should not make any investment decisions based solely on the results of the Scoping Study.

Despite the understanding that Inferred Resources are not a determining factor for project viability, 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.

AUTHORISED FOR ISSUE TO ASX BY FERNANDO TALLARICO, MANAGING DIRECTOR OF AGUIA RESOURCES LIMITED

For further information, please contact:

Aguia Resources Limited - Investor Relations

ABN: 94 128 256 888 Level 12, 680 George Street, Sydney NSW 2000 Australia E: [email protected] P: +61 (0) 419 960 560 W: www.aguiaresources.com.au

For enquiries, please contact Ben Jarvis (Six Degrees Investor Relations) at [email protected] or +61 (0) 413 150 448.

About Aguia:

Aguia Resources Limited, (“Aguia”) is an ASX listed multi commodity company (AGR:ASX) with pre-production phosphate and copper sulphate projects located in Rio Grande do Sul, the southernmost state of Brazil. Aguia has an established and highly experienced in-country team based in Porto Alegre, the capital of Rio Grande do Sul. Aguia’s first project, the Três Estradas Phosphate Project is expected to be in production by Q4 2021. Aguia is committed to advancing its existing projects into production whilst continuing to pursue other opportunities within the agricultural sector.

JORC Code Competent Person Statements:

The information in this report that relates to Exploration Targets, Exploration Results, Mineral Resources or Ore Reserves is based on information compiled by Dr. Fernando Tallarico, who is a member of the Association of Professional Geoscientists of Ontario. Dr. Tallarico is a full-time employee of the company. Dr. Tallarico has sufficient experience that is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken to qualify as a Competent Person as defined in the 2012 Edition of the ‘Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves’. Dr. Tallarico consents to the inclusion in the report of the matters based on his information in the form and context in which it appears. Mr. Guilherme Gomides Ferreira, a Mining Engineer and employee of GE21, registered as a Competent Person in the AIG (Australian Institute of Geoscientists). Mr. Ferreira has sufficient relevant experience to the style of mineralization, mining methods and process to qualify as a Competent Person as defined in the JORC Code (2012). The report compilation was done by Mr. Bernardo H C Viana, a geologist and full-time director and owner of GE21 and is registered as Competent Person in the AIG (Australian Institute of Geoscientists). Mr. Viana has sufficient relevant experience to the style of mineralization to qualify as a Competent Person as defined in the JORC Code (2012). Mr. Viana also meets the requirements of a Competent Person under the AIM Note for Mining, Oil and Gas Companies. Mr. Porfirio Cabaleiro Rodriguez is a Mining Engineer and full-time director and owner of GE21 and is registered as Competent Person in the AIG (Australian Institute of Geoscientists), he has sufficient relevant experience to the style of mineralization to qualify as a Competent Person as defined in the JORC Code (2012). Mr. Viana, Mr. Ferreira and Mr. Rodriguez consent to the inclusion in this report of the matters based on the GE21 study in the form and context in which it appears.

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 7

Caution regarding forward-looking information:

This press release contains "forward looking information" within the meaning of applicable Australian securities legislation. Forward looking information includes, without limitation, statements regarding the next steps for the project, timetable for development, production forecast, mineral resource estimate, exploration program, permit approvals, timetable and budget, property prospectivity, and the future financial or operating performance of the Company. Generally, forward looking information can be identified by the use of forwardlooking terminology such as "plans", "expects" or "does not expect", "is expected", "budget", "scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "might" or "will be taken", "occur" or "be achieved". Forward-looking information is subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking information, including, but not limited to: general business, economic, competitive, geopolitical and social uncertainties; the actual results of current exploration activities; other risks of the mining industry and the risks described in the Company’s public disclosure. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward looking information. The Company does not undertake to update any forward-looking information, except in accordance with applicable securities law.

==> picture [77 x 12] intentionally omitted <==

ANDRADE COPPER DEPOSIT – UPDATED RESOURCE ESTIMATE AND SCOPING STUDY SHOWING POSITIVE ECONOMICS

P a g e | 8

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT –

Updated Resources Estimate and Scoping Study - Memorandum

Caçapava do Sul, RS, BRASIL

Prepared by GE21 Ltda on behalf of:

Aguia Resources Limited

Effective Date: 01/02/2021 Issue Date: 09/03/2021 Authors: Bernardo H. C. Viana – (Geologist) MAIG Porfirio Cabaleiro Rodriguez – (Mining Engineer) FAIG Guilherme Gomides Ferreira – (Mining Engineer) MAIG

Grupo GE21 - Av. Afonso Pena 3.130,12ºandar - Bairro Funcionários, Belo Horizonte, MG, Brasil CEP: 30.130-910 - Tel: + 55 31 332’7-4211 www.grupoge21.com.br

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 28] intentionally omitted <==

Authors: Porfírio Cabaleiro Rodriguez Porfírio Cabaleiro Rodriguez Mining Engineer Mining Engineer BSc (Mine Eng) FAIG
Bernardo Horta Cerqueira Viana Geologist BSc (Geo) MAIG
Guilherme Gomides Ferreira Mining Engineer BSc (Mine Eng) MAIG
Effective Date 1stof February, 2021
Issue Date: 9thof March, 2021
**GE21 Project No: ** GE21_201117
Version: Final
Work Directory: S:\Projetos\Aguia-Resorces\201117-SSAndrade\23_Relatorio
Print Date: 09 March, 2021March 8, 2021
Copies: Aguia Resources Limited (1)
GE21 Consultoria Mineral (1)

Document Modifications

Version Description Author(s) Date
This is a scanned signature held on file by Company. The person
and signatory consents to its use only for the purpose of this
document
This is a scanned signature held on file by Company. The
person and signatory consents to its use only for the purpose of
this document
Porfirio Cabaleiro Rodriguez
Mining Engineer - Director
Bernardo H de C Viana
Geologist - Director
This is a scanned signature held on file by Company. The person
and signatory consents to its use only for the purpose of this
document
This is a scanned signature held on file by Company. The
person and signatory consents to its use only for the purpose of
this document
Guilherme Gomides Ferreira
Mining Engineer – Project Coordinator

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] ,2021

UNITS, SYMBOLS AND ABBREVIATIONS

Abbreviations
Long Form Short Notes
A million years Ma
American Dollar US$
Australian Dollar AUD$
Australian Institute of Geoscientists AIG Professional association
Brazil BR
Canadian Institute of Mining CIM
Canadian Dollar CAD$
Capital Expenditure CAPEX
Centimetre cm
Certified Reference Materials CRM
Compensação Financeira por
Exploração Mineral
CFEM
Competent Person CP
Dip DIP Direction or angle that the plane
of a rock formation makes with
horizontal
Earnings before interest, taxes,
depreciation and amortization
EBITDA
East E
Hectare ha
Income Tax and Social Contribution
on Net Profit
CSLL
IRPJ IR Income Tax
Internal Rate of Return IRR
Kilometre km
Life of mine LOM
Maximum Max
Member of the Australian Institute of
Geoscientists
MAIG
Member of the Australian Institute of
Mining and Metallurgy
MAusIMM
Metre m
Millimetre mm

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Abbreviations
Long Form Short Notes
Minimum Min
North N
Ordinary Kriging OK
Operational Expenditure OPEX
Ounces oz
Quality Assurance and Quality
Control
QAQC
Brazilian Real R$ or BRL
Run-of-Mine ROM
Social Contribution CSLL
South S
South American Datum SAD South American Datum
Strip Ratio SR Total waste(t)/Total mineral(t)
Three-dimensional 3D
Tonne t
Variographic sill 1 c1
Variographic sill 2 c2
Weighted Average Cost of Capital WACC
West W

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

ÍNDEX

1 INTRODUCTION ............................................................................................................... 10 INTRODUCTION ............................................................................................................... 10
2 OBJECTIVE ...................................................................................................................... 12
3 LOCAL RESOURCES AND INFRASTRUCTURE ........................................................... 13
4 GEOLOGY ........................................................................................................................ 13
5 EXPLORATION ................................................................................................................ 17
6 DRILLING ......................................................................................................................... 17
7 SAMPLE PREPARATION, ANALYSES AND SECURITY .............................................. 20
7.1 DENSITY SAMPLING METHOD AND APPROACH .......................................... 21
7.2 SECURITY ........................................................................................................... 22
7.3 QUALITY CONTROL AND QUALITY ASSURANCE MEASURES ................... 22
STANDARDS (CRM) ......................................................................................... 22
DUPLICATES .................................................................................................... 25
BLANKS ............................................................................................................. 28
CHECK ASSAY PROGRAM.............................................................................. 29
8 MINERAL RESOURCES .................................................................................................. 29
8.1 Maiden Resources Estimated by RPA ............................................................. 29
8.2 MINERAL RESOURCE DATABASE .................................................................. 32
8.3 GEOLOGICAL INTERPRETATION AND 3D SOLIDS ....................................... 32
8.4 MINERAL RESOURCE ASSAYS ........................................................................ 33
8.5 CAPPING LEVELS .............................................................................................. 33
8.6 COMPOSITING .................................................................................................... 34
8.7 VARIOGRAPHY ................................................................................................... 35
8.8 DENSITY DATA ................................................................................................... 36
8.9 BLOCK MODELS ................................................................................................ 36
8.10 SEARCH STRATEGY AND GRADE INTERPOLATION
PARAMETERS .................................................................................................... 37
8.11 BLOCK MODEL VALIDATION ........................................................................... 37
8.12 CLASSIFICATION ............................................................................................... 40
8.13 CUT-OFF GRADE AND WHITTLE PARAMETERS ........................................... 40
8.14 MINERAL RESOURCE REPORTING ................................................................. 42
9 MINING METHODS .......................................................................................................... 43
9.1 Introduction ........................................................................................................ 43
9.2 Geotechnics ........................................................................................................ 44
9.3 Pit Optimization .................................................................................................. 44
9.4 Pit Design ............................................................................................................ 47
9.5 Mine Scheduling ................................................................................................. 49
9.6 Mine Fleet Sizing ................................................................................................ 50

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

9.7 Mine Layout ........................................................................................................ 52
10 RECOVERY METHODS ................................................................................................... 54
10.1 Exploratory Test Works ..................................................................................... 54
10.2 Process Route Description ............................................................................... 55
10.3 Base Case - Penta-Hydrated Copper Sulphate Production ........................... 58
Estimated Production ......................................................................................... 58
10.4 Alternative Case - Metallic Copper Production ............................................... 58
Estimated Production ......................................................................................... 59
11 Market Study .................................................................................................................... 59
12 CAPEX and OPEX ........................................................................................................... 60
12.1 Base Case - Penta-Hydrated Copper Sulphate ............................................... 60
12.2 Alternative Case - Metallic Copper Production ............................................... 61
13 ECONOMIC ANALYSIS ................................................................................................... 61
13.1 Taxes ................................................................................................................... 61
13.2 Federal Taxes ..................................................................................................... 62
13.3 State Taxes ......................................................................................................... 63
13.4 Discounted Cash Flow - Base Case ................................................................. 63
Sensitivity Analysis ............................................................................................ 65
13.5 Discounted Cash Flow - Alternative Case ....................................................... 66
14 PROJECT FUNDING ........................................................................................................ 69
15 CONCLUSIONS AND RECOMMENDATION .................................................................. 69
16 REFERENCES .................................................................................................................. 71

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

FIGURES
Figure 1 – Project Location Map. 10
Figure 2 – Tenement permit areas - Location map. 12
Figure 3 – Geological map of the Andrade deposit area. 15
Figure 4 – Mineralization Styles at Andrade. 16
Figure 5 – Map of Drillholes at the Andrade Deposit. 19
Figure 6 – Representative Drillhole and Geological Vertical Cross Section. 20
Figure 7 – Control chart: standard G394-4. 23
Figure 8 – Control chart: standard AMIS0071. 23
Figure 9 – Control chart: standard AMIS0072. 24
Figure 10 – Control chart: standard AMIS0088. 24
Figure 11 – Control chart: standard AMIS0119. 25
Figure 12 – Control chart: duplicates (copper). 26
Figure 13 – Control chart: duplicates (silver). 26
Figure 14 – Control chart: blind duplicates (copper). 27
Figure 15 – Control chart: blind duplicates (silver). 27
Figure 16 – Control chart: blank (copper). 28
Figure 17 – Control chart: blank (silver). 29
Figure 18 – 3D Mineralization Model – Andrade Deposit (source: RPA`s Technical Report on the Andrade
Deposit). 33
Figure 19 – Ag (ppm) Probability Plot – Capping definition. 34
Figure 20 –Directional Variograms of LG + HG samples. 35
Figure 21 – Visual inspection and comparison of block grades with composite and assay grades – drillhole
and block model vertical section. 38
Figure 22 – North Swath Plot Analysis for Cu (%) - X. 39
Figure 23 – North Swath Plot Analysis for Cu (%) - Y. 39
Figure 24 – North Swath Plot Analysis for Cu (%) - Z. 40
Figure 25 – Mineral Resource Block Model and Resource Shell Performed in Whittle Software. 41
Figure 26 – Pit Optimization pushbacks evolution. 46
Figure 27 – Final Pit Design. 48
Figure 28 – Drill Rig Fleet Requirement per Year. 51
Figure 29 – Excavator Fleet Requirement per Year. 51
Figure 30 – Truck Fleet Requirement per Year. 52
Figure 31 – Andrade Project Layout. 53

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Figure 32 Block diagram for crushing and stacking route. 56
Figure 33 Block Diagram – Leaching. 57
Figure 34 - Block diagram for the SX process. 58
Figure 35 – NPV Sensitivity Diagram (Base Case). 65
Figure 36 - NPV Sensitivity Diagram (Alternative case). 68

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

TABLES

Table 1 – Tenement Permits Area Summary. 11
Table 2 - Certified Reference Materials. 22
Table 3 – RPA drilling Summary in 2008. 30
Table 4 - RPA´s Modelled Variogram Parameters for Andrade. 31
Table 5: RPA´s Search Ellipse Parameters for Grade Interpolation. 31
Table 6: RPA´s Maiden Mineral Resource Estimate. 31
Table 7 - Andrade Resource Assay Statistics. 34
Table 8 - Modelled Variogram Parameters for Andrade. 36
Table 9 - Block Model Properties. 36
Table 10 - Search Ellipse Parameters for Grade Interpolation. 37
Table 11 – Cu/Ag Average Values Comparison Between Assays, Composites and Blocks. 38
Table 12: Input Cost Assumptions Under Requirement of 42
Table 13 - Mineral Resource Estimate. 43
Table 14 – Geotechnical Slopes. 44
Table 15 – Optimization Parameters. 45
Table 16 – Pit Optimization Results. 46
Table 17 – Final Pit Design results. 47
Table 18 – Pit Design Results. 49
Table 19 – Mine Scheduling. 50
Table 20 - Distribution of the ROM by category in the mine life. 50
Table 21 – Summarized Project CAPEX – Base Case. 60
Table 22 – Mine OPEX Estimation – Base Case. 61
Table 23: Metallic Copper production CAPEX. 61
Table 24 - Metallic Copper production OPEX. 61
Table 25 - Annual Cash Flow – Base Case. 64
Table 26 - Discounted Cash Flow Results - Base case. 65
Table 27 – Annual Cash Flow – (Metallic Copper Production). 67
Table 28 – Discounted Cash Flow Results – Alternative case. 68

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

1 INTRODUCTION

Aguia Resources Limited (Aguia) contracted GE21 Consultoria Mineral Ltda (GE21) to prepare a Technical Report and Scoping Study that is compliant with JORC (2012) for the Mineral Resources and Mineable Resources of the Andrade Copper Project (Andrade Project). The Project is located in Caçapava do Sul, in the central southern region of the state of Rio Grande do Sul, approximately 260 km from the capital Porto Alegre by BR-290 (see Figure 1).

==> picture [425 x 223] intentionally omitted <==

Figure 1 – Project Location Map.

Aguia is an exploration and development company, which is listed on the Australian Securities Exchange (ASX) under the symbol AGR. The company’s corporate offices are located in Sydney, Australia and Porto Alegre, Brazil.

On February 27, 2019, Aguia announced that it had entered into an option agreement with Referencial Geologia Ltda. (Referencial) to acquire the Andrade deposit. Upon the exercise of the agreement, Aguia will become the sole titleholder of the Project. The details regarding the agreement can be accessed in the announcement of February 27, 2019 (https://aguiaresources.com.au/asx-announcements/aguia-acquires-andrade-copper-projectdrills-1-83-cu-over-28-8m-including-2-55-cu-over-19-4m-and-5-4-cu-over-2-25m/).

All the option payments listed in the above announcement were considered acquisition cost and thus sunk exploration costs and not included into the CAPEX. A royalty of 1% Net Smelter Return (NSR) on the property is payable to Referencial. The royalty can be bought out from Referencial for a payment of CAD$ 2,000,000.

The project will be an open pit mine of 1.0 Mtpy of ROM, to the processing plant, which will produce an average of 8,690 tpy of copper sulphate concentrate.

All costs are expressed in Australian Dollars and the exchange rate used is AUD $1.00 = R$ 3.80.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.10

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

GE21 professionals completed a site visit to the Andrade Copper Project on 27 to 28 October, 2020.

Geologist Bernardo Viana, a professional with 18 years of geological and mining related experience ranging from execution, management and coordination of geology projects to resource estimation in a variety of commodities including Fe, Mn, Bauxite, Au, Cu, Ni, Zn and Phosphate in Brazil, Uruguay, Peru, Argentina, Venezuela, Colombia, Chile and Angola. He is a CP, member of the Australian Institute of Geoscientists (“MAIG”) and is independent of Águia.

Competent Person Mr. Guilherme Gomides Ferreira, a mine engineer that has 15 years of experience in open mining with a focus on mining planning (Pit optimization, mining scheduling and fleet), economic analysis (CAPEX/OPEX, DCF), risk analysis, Ore Reserves and mine reconciliation. He has experience dealing with various commodities, such as phosphate, iron ore, gold, copper, lithium, vanadium and PGM. Mr. Ferreira is a member of the Australian Institute of Geoscientists (MAIG).

Maiden Mineral Resource estimation and classification of the Andrade Copper Project was prepared by Roscoe Postle Associates Inc. (RPA), with an effective date of March 13, 2019, as verified by GE21 on NI43-101 Technical Report titled “Technical Report on the Andrade deposit, State of Rio Grande do Sul, Brazil, issued May 2, 2019.

GE21 using new drill hole data, a new geological interpretation, and a new geostatistical approach, re-estimated the resource, upgrading the Mineral Resource classification from a 100% inferred Resource to 82% Indicated resource, based on a classical approach based on variografic measure of mineralization continuity.

The Andrade Copper Project area is situated at latitude 30°31'32.5"S, longitude 53°31'53.5"W. Mineral tenure is held through three mineral rights, all issued by the National Mining Agency (ANM), previously Departamento Nacional de Produção Mineral (DNPM), as listed in Table 1.

Six exploration permits cover the immediate surroundings of the Andrade deposit, with a total area of 5,158.7 ha (see Figure 2). Aguia holds 100% interest in the six mineral rights permits covering the Andrade Copper Project area.

Table 1 – Tenement Permits Area Summary.

Claim Number Area (ha)
811.092/2017 1,015.46
810.187/2018 730.26
810.636/2007 1,046.54
810.808/2008 279.03
810.345/2009 115.91
810.647/2008 1,971.49
Total 5,158.7

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.11

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [437 x 567] intentionally omitted <==

Figure 2 – Tenement permit areas - Location map.

2 OBJECTIVE

GE21 Consultoria Mineral Ltda. (GE21) was engaged by Aguia Resources Limited to develop an update resources estimation and a Scoping Study on the copper deposit, with a focus on the potential production of copper sulphate and production of copper cathode as alternative. The Scoping Study was developed in accordance with the provisions of JORC Code (2012).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.12

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

The Scoping Study referred to in this report is based on low-level technical and economic assessments and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised.

The economic analysis presented in the Chapter 12 is based on potentially recoverable resources.

3 LOCAL RESOURCES AND INFRASTRUCTURE

Caçapava do Sul (Caçapava) is located in the central southern region of the state of Rio Grande do Sul, approximately 260 km from the state capital, Porto Alegre by BR-290. It has an area of 3,047,113 square kilometres and its estimated population was 33,624 inhabitants in 2019. Caçapava is a municipality bathed by the waters of the Camaquã, Santa Bárbara and Irapuá rivers. The region has excellent infrastructure and is easily accessible. It is well served by hotels, hospitals, universities, banks and schools, in addition to being close to an important outflow point, the Port of Rio Grande, located 250 km from Caçapava do Sul by BR-392.

The climate of the region is subtropical or temperate. Summers are mild (days with temperatures over 30°C are infrequent) in locations above 300m in altitude. Summers have slightly higher temperatures in lower altitude locations. Winters are relatively cold, with frequent frosts. Snow events are uncommon, occurring at most between once and twice a decade, and very weakly and quickly. The last recorded snowfalls occurred on July 23, 2013 in Caçapava (previously 1983) with a precipitation that lasted for about three hours in the early morning.

The drainage network in the project area is part of the Rio Vacacaí sub-basin, a confluence of the Jacuí River. The main rivers in the region are the Bossoroca, São Rafael and Santa Bárbara. The main drainage pattern is rectangular dendritic, with low density in areas of sedimentary cover and high density in areas of metapelite exposure.

4 GEOLOGY

The Project area is located in the central southern region of the State of Rio Grande do Sul within the limits of the Paraná Basin and Coastal Plain, in the portion also named Rio Grande do Sul Shield. The Project area is located within the São Gabriel Domain, composed of the Vacacaí Metamorphic Complex, Brasilian Granitoids, and volcanic and sedimentary rocks of the Neoproterozoic-Ordovician, as well as sedimentary coverage of the Paraná Basin.

The Vacacaí Metamorphic Complex (705±2 Ma) contains the units hosting the mineralization. They are supracrustal rocks consisting of acid to basic metavolcanic, metavolcanoclastic, chert and ferriferous formations, in addition to meta-arenites, metapelites, silicon calcium, amphibolites, magnesian schists, and serpentinites. These rocks have metamorphosed under greenschist facies and amphibolite conditions.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.13

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

The Caçapava Granite (562±8 Ma) is a calcalkaline peraluminous granite of the Brasilian Granitoids unit. It has been metamorphosed to greenschist facies and presents parallel foliation to the schistosity of the rocks of the Vacacaí Metamorphic Complex.

The rocks of the Neoproterozoic-Ordovician are subdivided into four allogroups: Maricá, Santa Bárbara, Bom Jardim, and Guaritas. The Maricá Allogroup consists of the base of the “Camaquã Basin,” and comprises continental, transitional and shallow-water platform marine deposits in a transgressive trend. The Bom Jardim Allogroup is an alluvial fan facies in elongated river basins intercalated with basic and intermediate volcanic rocks with shoshonitic affinity to the Hilário Formation. The Santa Bárbara Allogroup, at its base, comprises the Acampamento Velho Formation, formed by volcanic and pyroclastic rocks with acid composition, aged 545.1±12.7 Ma. Its upper portion consists of the Santa Bárbara Formation, in which continental deposits with lacustrine, fluvial, and alluvial origin occur. The Guaritas Allogroup (equivalent to the Guaritas Formation) indicates aeolian activity, with associations of alluvial, fluvial, and lacustrine facies. Close to the base of this unit, the basic and intermediate alkaline volcanic rocks of the Rodeio Velho Member occur, with an age of circa 470 Ma.

The sedimentary strata of the Paraná Basin corresponds to the Rio Bonito and Palermo formations. The Rio Bonito Formation, of Eopermian age, is formed mainly of sandstones, siltstones, shales, and, subsidiarily, layers of coal and limestone. The Palermo Formation is described as a sequence of yellow-grey siltstones, with intense bioturbation and rare lenses of fine to conglomeratic sandstones and carbonate layers.

The local geology of the Andrade deposit area is dominated by four main packages, named; the Vacacaí Complex, hosting the mineralization, the Caçapava Do Sul Granite Complex, and the Bom Jardim and Santa Barbara formations. Most units have been subjected to metamorphism and late-stage brittle deformation.

The Andrade deposit is located on the western flank of the Caçapava Granite. The local geological mapping reveals the presence of three large geologic domains from east to west: 1) granitoids of the Caçapava do Sul Granitic Suite, which is in tectonic contact with the 2) Basic Metavolcano-Sedimentary Unit (Amphibolites) of the Vacacaí Metamorphic Complex, which grades into the intermediate to acid metavolcano-sedimentary package (feldspar chlorite schists and quartz chlorite schists), which in turn, is in both tectonic and erosive contact with the 3) conglomeratic sediments of the Santa Bárbara Formation (Figure 3).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.14

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 568] intentionally omitted <==

Figure 3 – Geological map of the Andrade deposit area.

On the west flank of the Andrade deposit, the meta-andesites and meta-dacites are enriched in copper as indicated by surface occurrences of malachite, chrysocolla, and chalcocite which are disseminated concordantly with the foliation and infilling fractures. The occurrences are associated with a shear zone observed in the field and named Andrade Fault. At depth, the mineralization has a mineral sulphide paragenesis composed of chalcocite > bornite >

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.15

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

chalcopyrite > pyrite, with smaller concentrations of native copper. The sulphides occur disseminated, intergrown in the matrix, usually granular, and sometimes with coated texture (e.g., pyrite enveloped by chalcocite, bornite enveloped by chalcocite, chalcopyrite enveloped by bornite) and in stockwork veins and in zones brecciated by hydrothermalism (carbonate-chloritequartz zones, albite-hematite zones and metavolcanic zones brecciated with druses). The Andrade copper mineralization is hydrothermal and structurally controlled.

Geochronologic and isotopic data classifies the copper mineralization hosted in the schists of the Vacacaí Metamorphic Complex (which belong to the Passo Feio Formation) as epigenetic hydrothermal, generated 562 Ma ago during the intrusion of the Caçapava do Sul Granite. The source of the copper mineralization has a magmatic-sedimentary origin.

Figure 4 shows mineralization styles at Andrade.

==> picture [468 x 206] intentionally omitted <==

Figure 4 – Mineralization Styles at Andrade.

The metamorphic structures in these volcanic rocks present a preferential mylonitic foliation direction Sn=N15°-20°E and a second foliation Sn+1= N40°E, diving 40°-70°NW, with a sinistral preferential movement observed on field in the quartz boudins, which are found mainly in the meta-andesites. This volcanic package presents northwest trending structures which dislocate the host rock package and mineralization, as well as north-northeast structures with a brittle regime sinistral dislocation, which may have resulted in the tectonic breccias found in the meta-andesite.

The most appropriate mineralization model for the Andrade Deposit is that of an intrusion related copper mineralized system. Magmatic-sedimentary derived fluids have exploited a pre-existing shear system and precipitated sulphide minerals as hydrothermal breccias, and disseminations in the host rock and on the selvedges of carbonate veinlets.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.16

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

5 EXPLORATION

Previous exploration activities in the region carried out by Referencial include a surface mapping program and the reprocessing of a historical airborne geophysics data package. Additionally, a stream sampling program was conducted in the drainages around the north and western edges of the Caçapava Granite. Following the surface mapping, Referencial conducted a ground based geophysical survey campaign (Induced Polarization (IP) and Magnetometric). All exploration data obtained by Referencial has been provided to Aguia.

As part of the surface mapping program, Referencial cleaned, mapped, and resampled 18 historical trenches at the Andrade deposit. These samples were collected as one metre long chip channel samples along the walls of the trench. Trench sample locations are clearly marked by metal sample tags pinned to the rock of the trench. Aguia technical staff have resampled the same intervals and have found that their results show close agreement with the re-sampling program conducted by Referencial in 2009 and 2010. The 894 samples collected from the trenching work at Andrade showed mean grades of 0.288% Cu and 3.18 g/t Ag with maximum grades of 0.4% Cu and 60.8 g/t Ag.

These trench samples are included in the resource database as drill holes. The influence of the trench samples for the purpose of estimating Mineral Resources was restricted to the oxidized zone of the deposit.

6 DRILLING

Referencial conducted drilling programs over the Andrade deposit in 2009 and 2010. In 2009, drilling contractor Geoserv Pesquisas Geológicas S.A. drilled 13 holes with a total length of 2,004.5m and in 2010, Boart Longyear drilled 25 holes totalling 6,401.85m.

All holes were collared and drilled in HQ core size to advance through the regolith. Upon contact with fresh rock, drill holes were continued using NQ size equipment. Drill hole collars were initially marked out using a handheld global positioning system (GPS) unit and final drill hole collar locations were surveyed with a differential GPS unit, utilizing both fixed and mobile base stations. Downhole measurements of azimuth and dip deviation were taken at three metre intervals using a Reflex Maxibor survey tool.

The drill core was placed into wooden core boxes and drilling induced fractures were marked on the core. Core boxes were then sealed and transported to the core logging facility for logging and sampling by Referencial staff. Drill holes were logged by the technical staff of Referencial using a minimum logging interval of 0.5m. Cores were logged for lithology, structure, alteration, weathering state, and geotechnical parameters (rock quality designation (RQD), joint surface, joint angles, etc.).

Descriptions were logged directly into a Microsoft Excel database. The logging database was backed up daily onto a separate server.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.17

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

As part of the due-diligence process, Aguia drilled two twin holes (AND-19-001 and AND-19-003) and three further holes to confirm the results of the Referencial drilling programs. The result of these holes closely agreed with the results from the previous drilling program. All drill hole collars were located, and the collar positions were confirmed using a handheld GPS unit. All drill cores from the 2009 and 2010 drilling campaigns have been preserved and maintained in a secure storage facility. Representative holes from these campaigns have been re-logged by Aguia technical staff to confirm the existing logs and to ensure consistency of logging across the two owners.

In 2020, Aguia conducted a short diamond drilling program objecting to test the continuity of the high-grade zones along the plunge. The program consisted of two drillholes named AND-20-004 and AND-20-005 totalling 197.15m of drilling.

Aguia followed the same procedures as Referencial except data was logged on paper prior to being entered into a digital database. Holes drilled by Aguia were used to guide the wireframe model but did not inform the estimate as assay results were not available at the time of the estimate.

Figure 5 shows the locations of drill hole collars at the Andrade deposit. A representative cross-section of drilling through the Andrade deposit is shown in Figure 6.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.18

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 639] intentionally omitted <==

Figure 5 – Map of Drillholes at the Andrade Deposit.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.19

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 341] intentionally omitted <==

Figure 6 – Representative Drillhole and Geological Vertical Cross Section.

7 SAMPLE PREPARATION, ANALYSES AND SECURITY

Once each drill hole was logged, the core was marked for density measurements and sampling after which wet and dry photographs were taken of all cores. The sampling intervals were marked by the geologist who logged the hole. Sample lengths were targeted to be one metre but were altered to observe lithological boundaries. Sample lengths were a minimum of 0.5m and a maximum of 1.5m.

Following the photographs and density measurements, the core was split in half and along sample interval lines by trained technicians using a diamond core saw. The position of the cutting line was drawn to make a high angle to the dominant planar structure within the core and then split in half along the marked up cutting line. The left side of the core was retained in storage for reference while the right side was used for sampling.

Sample preparation was undertaken by ALS Chemex preparation laboratory in Vespasiano-MG, Brazil using methods PREP-31and PREP-31b (rock and drill samples). The sample was dried if required and crushed to 70% less than 2mm, 250g, and 1kg, respectively.

The samples were then split using a riffle splitter and pulverized to at least 85% passing less than 75μm.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.20

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

All samples were dispatched from the ALS Chemex preparation laboratory to the primary assay laboratory, ALS Chemex in Lima, Peru, for analysis employing selected techniques.

ME-ICP61, which uses inductively coupled plasma atomic emission spectroscopy (ICPAES) for 33 elements was used for the 2009 drilling samples, ME-ICP61a was used for the 2010 campaign samples. For gold analysis, Au-AA26 was used.

Routine assays were conducted using a four acid ‘near total’ digestion with ICP-AES finish (ME-ICP61 process) to provide analysis for 33 elements (Ag, Al, As, Ba, Be, Bi, Ca, Cd, Co, Cr, Cu, Fe, Ga, K, La, Mg, Mn, Mo, Na, Ni, P, Pb, S, Sb, Sc, Sr, Th, Ti, Tl, U, V, W, Zn).

All copper and cobalt determinations were re-assayed by four acid (HF-HNO3-HClO4) digestion, HCl leach and ICP finish to provide an improved level of accuracy on these values (method) ME-OG62.

As a standard procedure, Referencial carried out routine quality assurance (QA) and quality control (QC) analysis on all assay results, including the systematic insertion of certified reference materials (CRMs), blanks, and field duplicates. In total, 7,613 samples were submitted to ALS Chemex, including 235 duplicates, 130 blind duplicates, 138 blanks, and 428 CRM samples.

The SGS Geosol Laboratórios Ltda., Belo Horizonte, Brazil, (SGS) was used as the umpire laboratory. In total, 810 samples were sent to the SGS laboratory, including 22 blanks and 65 CRM samples. For ICP40B method was used for the analysis of copper. All the laboratories used in sample preparation and analysis are independent of Aguia.

7.1 DENSITY SAMPLING METHOD AND APPROACH

After the completion of the geological and geotechnical logging, the intervals from which the density samples were to be collected were selected. The intervals were recorded in the Density Plan spreadsheet by the responsible geologist and subsequently used by the technician in charge of the density measurements.

Density measurements were taken from the core of each drill hole surrounding and within the resource area. The samples for density measurements were selected at 20m intervals from surface and shifted where required to avoid lithological boundaries. A section of core 15cm to 20cm long was selected at 20m spacing for density measurements. It was ensured that these core selections were representative of their lithological interval. In total, 648 density measurements were made using the Archimedes method.

While the procedures for measuring the densities appear to be appropriate; when reviewing the results, Aguia technical staff noted that the measured densities appeared to be lower than expected for the rock type. Aguia technical staff carried out their own density measurements and found that measured rock densities were approximately 5% higher than that

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.21

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

obtained by Referencial. These samples have been sent to an independent laboratory for verification, and once confirmed will be incorporated into future model iterations.

7.2 SECURITY

Referencial maintained the integrity and security of the core from the drill rig until arrival at the preparation laboratory according to the following internal control procedures.

All drill sites are cordoned off and only authorized personnel are allowed access. Once each core box at the rig is full, a lid is placed on the core box and nailed down. The core is transported to the secure core shed each evening.

The core sheds are kept locked when not active, and during active periods access was restricted to authorised Referencial staff. All logging and sampling activities are carried out within the restricted core sheds. The second storage core shed is kept locked and alarmed when not active.

Sample security procedures for Andrade are in line with industry standards based on discussions with Aguia staff and observations made during the site visit.

7.3 QUALITY CONTROL AND QUALITY ASSURANCE MEASURES

Referencial and Aguia followed a strict protocol for the insertion of QC samples. In any assayed batch, 15% of the samples were reference samples such as CRMs (standards), duplicates, and blanks. In a batch of 40 samples, 34 samples would be core samples and six samples would be reference samples (two duplicates, three standards and one blank).

==> picture [24 x 10] intentionally omitted <==

STANDARDS (CRM)

For the 2009 drilling campaign, the reference standards used were not certified for copper. In order to validate the assay results, a set of 102 duplicates samples were submitted along with 30 certified standards and compared to the original sample results. The duplicates showed excellent correlation with original analyses. For the 2010 drilling campaign, copper and blank CRMs from African Mineral Standards, as well as a gold CRM from Geostats Pty Ltd., Australia were used. The standards used are shown in Table 2.

Table 2 - Certified Reference Materials.

Standard Certified Value Standard Deviation
AMIS088 (Cu %) 0.32 0.0222
AMIS119 (Cu %) 0.63 0.054
AMIS071 (Cu %) 0.88 0.063
AMIS072 (Cu %) 1.64 0.095
G398-4 (Au ppm) 0.66 0.05

All CRMs were pre-packaged in 50g sachets and were selected to reflect the range of expected copper grades of the Andrade deposit.

The small number of anomalous results from standards were investigated and can be

attributed to minor human errors such as mislabelling standards or inserting a blank sample in

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.22

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

place of a standard. All remaining CRM analyses fell within two standard deviations of the certified value (Figure 7 to Figure 11).

==> picture [426 x 633] intentionally omitted <==

----- Start of picture text -----

Type of Control Standard Code Au ppm Minimum 0.51
Reference G398-4 Certificate Value 0.66 Maximum 0.66
Variable Au ppm Standard desviation 0.03 Average 0.61
Number of analysis 141 Upper limit (+2SD) 0.66 Median 0.62
Lower limit (-2SD) 0.56 Bias -7.17%
G398-4 Au ppm
0.8
0.75
0.7
Au ppm
0.65
Upper Standard
0.6 deviation (+2SD)
Lower Standard
deviation (-2SD)
0.55
Average
0.5 Certificate Value
0.45 Moving Average
Upper limit
Lower limit
Batch
Figure 7 – Control chart: standard G394-4.
Type of Control Standard Code Cu perc Minimum 0.872
Reference AMIS0071 Certificate Value 0.880 Maximum 0.938
Variable Cu perc Standard desviation 0.017 Average 0.899
Number of analysis 18 Upper limit (+2SD) 0.934 Median 0.898
Lower limit (-2SD) 0.865 Bias 2.21%
AMIS 0071 Cu perc
1.2
1.15
1.1
1.05
1
Cu perc
0.95
0.9 Upper Standard
0.85 deviation (+2SD)
Lower Standard
0.8 deviation (-2SD)
0.75 Average
0.7
Certificate Value
0.65
0.6 Moving Average
Upper limit
Lower limit
Batch
PRI_SD_0098 PRI_SD_0069 PRI_SD_0094 PRI_SD_0120 PRI_SD_0085 PRI_SD_0080 PRI_SD_0104 PRI_SD_0188 PRI_SD_0111 PRI_SD_0127 PRI_SD_0134 PRI_SD_0210 PRI_SD_0209 PRI_SD_0226 PRI_SD_0233 PRI_SD_0248 PRI_SD_0251
PRI_SD_0058 PRI_SD_0059 PRI_SD_0060 PRI_SD_0187 PRI_SD_0193 PRI_SD_0109 PRI_SD_0131 PRI_SD_0209 PRI_SD_0210 PRI_SD_0213 PRI_SD_0205 PRI_SD_0221 PRI_SD_0222 PRI_SD_0223 PRI_SD_0232 PRI_SD_0242 PRI_SD_0244 PRI_SD_0248
Au Content
Cu Content
PRI_SD_0081 PRI_SD_0088 PRI_SD_0075 PRI_SD_0192 PRI_SD_0112 PRI_SD_0196 PRI_SD_0207 PRI_SD_0200 PRI_SD_0221 PRI_SD_0237 PRI_SD_0241 PRI_SD_0247
----- End of picture text -----

Figure 8 – Control chart: standard AMIS0071.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.23

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 634] intentionally omitted <==

----- Start of picture text -----

Type of Control Standard Code Cu perc Minimum 1.570
Reference AMIS0072 Certificate Value 1.640 Maximum 1.760
Variable Cu perc Standard desviation 0.049 Average 1.666
Number of analysis 21 Upper limit (+2SD) 1.765 Median 1.680
Lower limit (-2SD) 1.567 Bias 1.60%
AMIS0072 Cu perc
2.1
2
1.9
1.8
Cu perc
1.7
Upper Standard
1.6 deviation (+2SD)
Lower Standard
1.5 deviation (-2SD)
Average
1.4
Certificate Value
1.3
Moving Average
Upper limit
Lower limit
Batch
Figure 9 – Control chart: standard AMIS0072.
Type of Control Standard Code Cu perc Minimum 0.298
Reference AMIS0088 Certificate Value 0.320 Maximum 0.342
Variable Cu perc Standard desviation 0.007 Average 0.325
Number of analysis 193 Upper limit (+2SD) 0.338 Median 0.325
Lower limit (-2SD) 0.311 Bias 1.43%
AMIS0088 Cu perc
0.4
0.38
0.36
0.34
Cu perc
0.32
Upper Standard
0.3 deviation (+2SD)
Lower Standard
0.28 deviation (-2SD)
Average
0.26
Certificate Value
0.24
Moving Average
Upper limit
Lower limit
Batch
PRI_SD_0101 PRI_SD_0100 PRI_SD_0081 PRI_SD_0059 PRI_SD_0070 PRI_SD_0073 PRI_SD_0069 PRI_SD_0072 PRI_SD_0071 PRI_SD_0093 PRI_SD_0091 PRI_SD_0089 PRI_SD_0088
PRI_SD_0098 PRI_SD_0271 PRI_SD_0263 PRI_SD_0285 PRI_SD_0069 PRI_SD_0091 PRI_SD_0118 PRI_SD_0086 PRI_SD_0078 PRI_SD_0334 PRI_SD_0111 PRI_SD_0114 PRI_SD_0199 PRI_SD_0224 PRI_SD_0231 PRI_SD_0237 PRI_SD_0328
Cu Content
Cu Content
PRI_SD_0098 PRI_SD_0099 PRI_SD_0058 PRI_SD_0060 PRI_SD_0068 PRI_SD_0092 PRI_SD_0094 PRI_SD_0096
PRI_SD_0264 PRI_SD_0277 PRI_SD_0292 PRI_SD_0300 PRI_SD_0105 PRI_SD_0193 PRI_SD_0130 PRI_SD_0202 PRI_SD_0218 PRI_SD_0258 PRI_SD_0254
----- End of picture text -----

Figure 10 – Control chart: standard AMIS0088.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.24

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 299] intentionally omitted <==

----- Start of picture text -----

Type of Control Standard Code Cu perc Minimum 0.595
Reference AMIS0119 Certificate Value 0.630 Maximum 0.679
Variable Cu perc Standard desviation 0.015 Average 0.646
Number of analysis 170 Upper limit (+2SD) 0.677 Median 0.646
Lower limit (-2SD) 0.615 Bias 2.54%
AMIS0119 Cu perc
0.8
0.75
0.7
0.65 Cu perc
0.6 Upper Standard
deviation (+2SD)
0.55 Lower Standard
deviation (-2SD)
0.5 Average
0.45 Certificate Value
0.4 Moving Average
Upper limit
Lower limit
Batch
PRI_SD_0098 PRI_SD_0060 PRI_SD_0097 PRI_SD_0080 PRI_SD_0125 PRI_SD_0117 PRI_SD_0127 PRI_SD_0204 PRI_SD_0199 PRI_SD_0229 PRI_SD_0236 PRI_SD_0256 PRI_SD_0262 PRI_SD_0273 PRI_SD_0279 PRI_SD_0285 PRI_SD_0294 PRI_SD_0300
Cu Content
PRI_SD_0091 PRI_SD_0101 PRI_SD_0106 PRI_SD_0133 PRI_SD_0208 PRI_SD_0217 PRI_SD_0242 PRI_SD_0250 PRI_SD_0268 PRI_SD_0291 PRI_SD_0331
----- End of picture text -----

Figure 11 – Control chart: standard AMIS0119.

==> picture [25 x 9] intentionally omitted <==

DUPLICATES

A total of 390 duplicate (196 duplicates and 194 blind duplicates) samples were selected for analysis. These duplicate samples showed very high correlation between results, especially at the critical grade range near the resource cut-off grade. Some of the highest grade duplicates showed poorer correlation between samples, which is most likely due to the presence of small, high grade veinlets that are not evenly dispersed through the core (Figure 12 to Figure 15).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.25

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [403 x 628] intentionally omitted <==

----- Start of picture text -----

SMP DUP
Type of control Duplicates Minimum 5 5
Reference Global Maximum 38200 41400
Variable Cu ppm Average 745 742
Accuracy limit 20% Median 75 70
Inside Precision
Number of pairs 196 Limits (%) 84.69%
Correlation Chart y = 0.9382x + 49.222R² = 0.9923 Quantil-Quantil Chart y = 1.0701x - 53.952R² = 0.9969
10000 10000
9000 9000
8000 8000
7000 7000
6000 6000
5000 5000
4000 4000
3000 3000
2000 2000
1000 1000
0 0
0 2000 4000 6000 8000 10000 0 2000 4000 6000 8000 10000
SMP SMP
T & H Rank HARD Chart
Precision Chart 100%
90%
10000 80%
70%
100 60%
1 50%
40%
0.01 30%
0.0001 20%
1 10 100 1000 10000 100000 10%
Mean of Data Pair 0%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Média das leituras 10% 20% 30% 50% RANK
Figure 12 – Control chart: duplicates (copper).
SMP DUP
Type of control Duplicates Minimum 1 1
Reference Global Maximum 10 10
Variable Ag ppm Average 1 1
Accuracy limit 20% Median 1 1
Inside Precision
Number of pairs 196 Limits (%) 65.31%
y = 0.8263x + 0.1338 y = 1.0123x + 0.007
Correlation Chart R² = 0.7547 Quantil-Quantil Chart R² = 0.9896
14 14
12 12
10 10
8 8
6 6
4 4
2 2
0 0
0 2 4 6 8 10 12 14 0 2 4 6 8 10 12 14
SMP SMP
T & H Rank HARD Chart
Precision Chart 100%
10000 90%
80%
100 70%
60%
1 50%
40%
0.01
30%
0.0001 20%
0.01 0.1 1 10 100 1000 10000 10%
Mean of Data Pair 0%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Média das leituras 10% 20% 30% 50% RANK
Dup Dup
HARD
Dup Dup
HARD
Absolute Difference
Absolute Difference
----- End of picture text -----

Figure 13 – Control chart: duplicates (silver).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.26

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 651] intentionally omitted <==

----- Start of picture text -----

SMP DUP
Type of control Blind Duplicates Minimum 5 1
Reference Global Maximum 53100 15000
Variable Cu ppm Average 2396 2219
Accuracy limit 15% Median 1320 1325
Inside Precision
Number of pairs 194 Limits (%) 90.21%
Correlation Chart y = 1.2899x - 467.13 Quantil-Quantil Chart y = 1.5915x - 972.53
R² = 0.6454 R² = 0.6312
60000 60000
50000 50000
40000 40000
30000 30000
20000 20000
10000 10000
0 0
0 10000 20000 30000 40000 50000 60000 0 10000 20000 30000 40000 50000 60000
SMP SMP
T & H Rank HARD Chart
Precision Chart 100%
1000000 90%
80%
10000 70%
100 60%
50%
1
40%
0.01 30%
0.0001 20%
1 10 100 1000 10000 100000 10%
Mean of Data Pair 0%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Média das leituras 10% 20% 30% 50% RANK
Figure 14 – Control chart: blind duplicates (copper).
SMP DUP
Type of control Blind Duplicates Minimum 0.25 0.50
Reference Global Maximum 31.60 38.00
Variable Ag ppm Average 1.95 2.05
Accuracy limit 15% Median 0.65 1.00
Inside Precision
Number of pairs 194 Limits (%) 27.32%
Correlation Chart y = 0.9544x - 0.0073R² = 0.8908 Quantil-Quantil Chart y = 1.0479x + 0.0571R² = 0.972
50 50
45 45
40 40
35 35
30 30
25 25
20 20
15 15
10 10
5 5
0 0
0 10 20 30 40 50 0 10 20 30 40 50
SMP SMP
T & H Rank HARD Chart
Precision Chart 100%
10000 90%
80%
100 70%
60%
1 50%
40%
0.01
30%
0.0001 20%
0.01 0.1 1 10 100 1000 10000 10%
Mean of Data Pair 0%
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
Média das leituras 10% 20% 30% 50% RANK
Dup Dup
HARD
Absolute Difference
Dup Dup
HARD
Absolute Difference
----- End of picture text -----

Figure 15 – Control chart: blind duplicates (silver).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.27

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [26 x 10] intentionally omitted <==

BLANKS

The results for 97 blank samples were provided to GE21. A total of 25% of these results showed elevated values (greater than 20 ppm Cu), however, the maximum value returned was only 66 ppm Cu (Figure 16 and Figure 17). These results indicate that there may be some lowlevel contamination occurring at the laboratory.

==> picture [430 x 298] intentionally omitted <==

----- Start of picture text -----

Type of control Blank Standard code BLK Minimum 0.001
Reference BLK Certificate Value 0.0001 Maximum 0.007
Variable Cu % Standard deviation 0.001 Average 0.002
Number of analysis 97 Upper limit 0.010 Median 0.002
Lower limit 0.000 Bias 1692.78%
Control Chart "BLK"
0.03
0.025
0.02
Reported Value
0.015
Upper limit
0.01
Average
0.005
Certificate Value
0
Sequence
CPV_SD_0004 CPV_SD_0010 CPV_SD_0012 CPV_SD_0013 CPV_SD_0015 CPV_SD_0018 CPV_SD_0022 CPV_SD_0026 CPV_SD_0028 CPV_SD_0032 CPV_SD_0036 CPV_SD_0039 CPV_SD_0040 CPV_SD_0042 CPV_SD_0043 CPV_SD_0046 CPV_SD_0049 CPV_SD_0053 CPV_SD_0055 CPV-SD-0006 CPV-SD-0007
Cu Content
CPV_SD_0002 CPV_SD_0008 CPV_SD_0016 CPV_SD_0020 CPV_SD_0025 CPV_SD_0031 CPV_SD_0034 CPV_SD_0037 CPV_SD_0044 CPV_SD_0047 CPV_SD_0051 CPV-SD-0030
----- End of picture text -----

Figure 16 – Control chart: blank (copper).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.28

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [430 x 299] intentionally omitted <==

----- Start of picture text -----

Type of control Blank Standard code BLK Minimum 0.250
Reference BLK Certificate Value 0.50 Maximum 0.500
Variable Ag_ppm Standard deviation 0.036 Average 0.255
Number of analysis 97 Upper limit 1.00 Median 0.250
Lower limit 0.00 Bias -48.97%
Control Chart "BLK"
2.00
1.80
1.60
1.40
1.20
Reported Value
1.00
0.80 Upper limit
0.60
0.40 Average
0.20
Certificate Value
0.00
Sequence
CPV_SD_0002 CPV_SD_0004 CPV_SD_0008 CPV_SD_0010 CPV_SD_0012 CPV_SD_0013 CPV_SD_0022 CPV_SD_0025 CPV_SD_0026 CPV_SD_0028 CPV_SD_0031 CPV_SD_0032 CPV_SD_0034 CPV_SD_0042 CPV_SD_0043 CPV_SD_0044 CPV_SD_0046 CPV_SD_0047 CPV_SD_0049 CPV_SD_0051 CPV_SD_0053
Ag Content
CPV_SD_0015 CPV_SD_0016 CPV_SD_0018 CPV_SD_0020 CPV_SD_0036 CPV_SD_0037 CPV_SD_0039 CPV_SD_0040 CPV_SD_0055 CPV-SD-0006 CPV-SD-0007 CPV-SD-0030
----- End of picture text -----

Figure 17 – Control chart: blank (silver).

==> picture [26 x 10] intentionally omitted <==

CHECK ASSAY PROGRAM

SGS was selected as the umpire laboratory. A total of 10% of the samples (723 samples) from the 35 drill holes used for the resource estimate were reanalysed, including seven pairs of duplicates.

Initial results of the check assay program at SGS appear to show a high bias for copper at ALS Chemex, however, the results of the CRMs included in the program indicate that a low bias exists at the SGS laboratory. A comparison of the CRM results from either laboratory shows that ALS Chemex achieves better results in terms of both precision and accuracy.

8 MINERAL RESOURCES

8.1 Maiden Resources Estimated by RPA

The Andrade drill hole database comprised 38 surface (Table 3) diamond drill holes with a total length of 8,406.34m and 19 historical trenches re-sampled by Referencial in 2009 and 2010 which total 1,088.46m. There are 8,000 assay records. This includes historical drilling performed in 2009 and 2010 and historical re-sampled trenches. Five diamond core holes drilled by Aguia in 2019 (382.40m) and 2020 (197.15m) were not used in RPA´s estimate. As a result, these holes were only used to guide the interpretation of wireframes.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.29

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 3 – RPA drilling Summary in 2008.

Hole-Id X Y Z Max_Depth Executing company Type
CPV_AN_DDH001 257114.3 6620642 271.53 83.81 Geoserv Diamond Drilling
CPV_AN_DDH002 257099 6620640 266.05 90.6 Geoserv Diamond Drilling
CPV_AN_DDH003 257123.2 6620032 248.84 150 Geoserv Diamond Drilling
CPV_AN_DDH004 257100.7 6620482 297.64 119.9 Geoserv Diamond Drilling
CPV_AN_DDH005 257081.1 6619926 217.68 171 Geoserv Diamond Drilling
CPV_AN_DDH006 257168.1 6620281 287.62 110.9 Geoserv Diamond Drilling
CPV_AN_DDH007 257089.2 6619826 213.23 238.4 Geoserv Diamond Drilling
CPV_AN_DDH008 257109.9 6620134 248.7 137.9 Geoserv Diamond Drilling
CPV_AN_DDH009 257036.4 6619833 226.78 237 Geoserv Diamond Drilling
CPV_AN_DDH010 257166.3 6620392 306.78 100.9 Geoserv Diamond Drilling
CPV_AN_DDH011 257150.8 6620214 263.47 101.9 Geoserv Diamond Drilling
CPV_AN_DDH012 257053.5 6619732 234.9 180 Geoserv Diamond Drilling
CPV_AN_DDH013 257061.6 6620211 231.65 150 Geoserv Diamond Drilling
CPV_AN_DDH014 257009.7 6619927 230.8 216 Geoserv Diamond Drilling
CPV_AN_DDH015 257093.9 6620031 243.95 170 Geoserv Diamond Drilling
PRI_AN_DDH017 256614 6619804 313.05 277.15 Geoserv Diamond Drilling
PRI_AN_DDH018 257520.3 6619341 312.08 278.35 Geoserv Diamond Drilling
PRI_AN_DDH025 257107.1 6619427 227.23 201.05 Geoserv Diamond Drilling
PRI_AN_DDH027 256939.2 6619626 291.2 434.35 Geoserv Diamond Drilling
PRI_AN_DDH029 257044.3 6619627 245.58 249.05 Geoserv Diamond Drilling
PRI_AN_DDH030 257056.3 6620429 271.84 218.75 Geoserv Diamond Drilling
PRI_AN_DDH031 257150.4 6619733 235.35 203.85 Geoserv Diamond Drilling
PRI_AN_DDH032 257252.9 6620930 359.62 184.7 Geoserv Diamond Drilling
PRI_AN_DDH033 256905.6 6619526 267.71 504.35 Geoserv Diamond Drilling
PRI_AN_DDH034 257201.2 6620527 323.88 164.9 Geoserv Diamond Drilling
PRI_AN_DDH035 257000.1 6619520 263.07 247.58 Geoserv Diamond Drilling
PRI_AN_DDH036 257001.6 6620529 274.76 223.5 Geoserv Diamond Drilling
PRI_AN_DDH037 257147.9 6620724 289.7 161.8 Geoserv Diamond Drilling
PRI_AN_DDH038 257050.4 6620725 278.84 143.85 Geoserv Diamond Drilling
PRI_AN_DDH039 256949.2 6620433 238.82 242.75 Geoserv Diamond Drilling
PRI_AN_DDH040 256953 6619737 262.72 427.05 Geoserv Diamond Drilling
PRI_AN_DDH041 256933.9 6620315 215.06 271.6 Geoserv Diamond Drilling
PRI_AN_DDH042 257115.6 6619938 237.03 182.85 Geoserv Diamond Drilling
PRI_AN_DDH043 257051.4 6620323 249.61 247.6 Geoserv Diamond Drilling
PRI_AN_DDH044 257009.9 6620120 241.83 277 Geoserv Diamond Drilling
PRI_AN_DDH045 256993.4 6619429 249.7 262.05 Geoserv Diamond Drilling
PRI_AN_DDH047 256941.6 6619825 260.83 382.7 Geoserv Diamond Drilling
PRI_AN_DDH049 257001.9 6620028 220.22 361.2 Geoserv Diamond Drilling

The maiden Mineral Resource estimate by RPA in 2019 for the Andrade deposit included open pit and underground resources. The estimate was supported by a Geovia GEMS 6.8 block model with blocks sized 5m by 5m by 5m. An isotropic, omnidirectional variogram 30m

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.30

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

range was used for interpolation on a search ellipsoid range vaying from 150 to 300m. (Table 4 and Table 5).

The Mineral Resources were constrained by three dimensional (3D) mineralized wireframes. A resource shell was used to define the open pit resources. The underground resources are reported below the resource shell at a higher cut-off grade, from mineralized areas with contiguous blocks above the underground cut-off grade.

Table 4 - RPA´s Modelled Variogram Parameters for Andrade.

Cu% Azimuth Dip Orientation Nugget C1 Range 1 C2 Sill Range 2
OMNI 0 20° Strike 0.15 0.65 5m 0.20 30m
OMNI 0 20° Strike 0.05 0.3 8m 0.65 60m

Table 5: RPA´s Search Ellipse Parameters for Grade Interpolation.

Composites Composites Search Ellipse Search Ellipse Search Ellipse GEM Rotation (ADA) GEM Rotation (ADA) GEM Rotation (ADA)
ALL
DOMAINS
Estimation
Pass
Min. Max. SVx
(m)
SVy
(m)
SVz
(m)
Principal
Azimuth
Principal
Dip
Intermediate
Azimuth
Estimation
Method
Search
type
1 m
**Comp. **
1 4 12 150 100 100 0 20 0 OK/ID2 Ellipsoid
Cu / Ag 2 2 12 300 200 200

For the Andrade deposit, all estimated blocks above the cut-off grade were reported as Inferred Mineral Resources based on the interpreted wide spaced nature of the drilling (100m x 100m), as presented in Table 6.

Table 6: RPA´s Maiden Mineral Resource Estimate.

Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate. Table 6: RPA´s Maiden Mineral Resource Estimate.
Aguia Resources Limited– Andrade Deposit- March 13, 2019
Tonnes Cu Grade Ag Grade Cu Ag
(kt) (%) (g/t) (klb) (koz)
Oxide Open Pit 1,337 0.43 2.54 12,778 109
Sulphide Open Pit 8,796 0.51 2.15 98,525 607
Underground 675 1.42 8.06 21,185 175
Total Inferred Mineral
Resources
10,807 0.56 2.56 132,488 891

GE21 using measures of continuity based on the new databases, with five more drill holes, and a more extensive variographic analysis, reviewed the resource estimation as reported ahead.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.31

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

8.2 MINERAL RESOURCE DATABASE

The Andrade drill hole database comprises 43 surface diamond drill holes with a total length of 8,406.34m and 23 historical trenches re-sampled by Referencial in 2009 and 2010 which total 1,645.61m and one gallery with a total length 23m. There are 10,074 assay records. This includes historical drilling performed in 2009 and 2010 and historical re-sampled trenches. Five diamond core holes drilled were by Aguia in 2019/2020 (579.55m).

8.3 GEOLOGICAL INTERPRETATION AND 3D SOLIDS

GE21 used as a base, the geological interpretation provided by RPA, as it already had considered the five new drill hole information as guide on the wireframes interpretation. The resources for the Andrade fresh rock are based on two sets of wireframes, the low-grade fresh rock was wireframed at a nominal cut-off grade of 0.20% Cu, while the area defined as high grade was modelled at 1.00% Cu cut-off grade. The maximum length of internal dilution within a mineralized interval was four metres. An oxide zone that exists in the first eight metres below the topography surface has been individualized by an oxidized surface defined by the drill hole descriptions that was superimposed in the low-grade fresh rock solid.

The wireframes were built using 3D polylines snapped to the drill hole intervals on crosssections spaced 100m apart. The polylines were then joined using tie lines in order to create 3D solids. The mineralized wireframes outcrop at the topographic surface and extend southwest approximately 1,400m along the strike, dipping approximately 60° to the west, and to depths of up to 400m below surface. Figure 18 illustrates the extents of the mineralized wireframes and identifies the low and high-grade zones.

The high-grade population presents a shallowly (approximately 20°) south plunging feature. This feature was modelled at a 1.00% Cu wireframe cut-off grade defining five plunging bodies, apparently dislocated by later northwest faults. These high-grade bodies require further drilling for definition as the zones remain open along plunge.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.32

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [428 x 261] intentionally omitted <==

Figure 18 – 3D Mineralization Model – Andrade Deposit (source: RPA`s Technical Report on the Andrade Deposit).

8.4 MINERAL RESOURCE ASSAYS

The Andrade drill hole database includes all the oxide trench sampling and fresh rock drill holes. The resource assays represent the samples captured inside the mineralization wireframes. There are two mineralized wireframes, low-grade (LG) and high-grade (HG), and a surface that separates oxide (OXI) and fresh rock interface. The Andrade resource assays average 1.0m in length and extend from 6,619,400N to 6,620,900N.

8.5 CAPPING LEVELS

GE21 composited all assay intervals to a length of one metre. Both raw and composited data was examined for high grade outlier samples using descriptive statistics, log-probability plots (Figure 19), and by assessing the change in the mean grade and coefficient of variation with alternative capping values. A cut-off grade of 20 g/t Ag was selected as the high-grade limit for oxide and low-grade domains, a total of 14 samples were capped. Capping was not considered necessary for the copper estimate.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.33

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [425 x 327] intentionally omitted <==

Figure 19 – Ag (ppm) Probability Plot – Capping definition.

8.6 COMPOSITING

The assays within the mineralized domains were composited to one metre lengths, starting at the up-hole wireframe boundary and resetting at each new wireframe. Composites shorter than 0.5m were discarded. The Andrade composites average 1.0m in length. Approximately 1.3% of the composites have lengths that are less than one metre Table 7 presents the composites statistic by mineralized dominium.

Table 7 - Andrade Resource Assay Statistics.

Copper (%) Copper (%)
DOMAIN Count Mean Median Standard
Deviation
Minimum Maximum Coefficient
of Variation
OXI 1,034 0.27 0.16 0.35 0.003 3.70 1.27
LG SULF 1,288 0.36 0.28 0.26 0.002 2.35 0.72
HG SULF 122 1.82 1.51 1.30 0.13 6.69 0.71
Silver (g/t)
DOMAIN Count Mean Median Standard
Deviation
Minimum Maximum Coefficient
of Variation
OXI* 1,034 2.92 1.45 3.86 0.003 20 1.32
LG* SULF 1,288 1.79 0.99 2.71 0.002 20 1.51
HG SULF 122 5.16 2.00 9.00 0.003 57 1.74

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.34

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

8.7 VARIOGRAPHY

GE21 updated the variographic analysis using Leapgrog software, reaching robust variograms indicating notable continuity in the main direction of the ore body, associated to a minor anisotropy in the normal direction.

The modelled nugget was defined from the downhole semi-variograms and the two spherical models came from the directional variograms. These two modelled structures likely represent the low and high-grade samples that were combined in the experiments. There was insufficient data to model a separate high-grade zone. The semi-variograms fitted by GE21 are provided in Figure 20. Table 8 presents the Gems ADA numeric pattern for the modelled semivariograms.

==> picture [391 x 419] intentionally omitted <==

Figure 20 –Directional Variograms of LG + HG samples.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.35

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 8 - Modelled Variogram Parameters for Andrade.

TYPE Elem Dip
Az
Dip Pitch Nugget C1Sill Range 1 C2 Sill Range 2
DIREC Cu% 270 50° 27 0.25 0.35 40m 0.42 80m
DIREC Ag (g/t) 270 50° 27 0.48 0.048 50m 0.47 100m

8.8 DENSITY DATA

Density was measured by Referencial on uncoated core samples using a standard weight in water/weight in air methodology, reporting values on a dry basis. The total density database contains 696 measurements that includes mineralization and waste samples. Density was applied to the block model as average values for high grade (2.68 t/m[3] ), low grade, and waste domains (2.60 t/m[3] ).

The current values for density do not account for the oxidation state or weathering profile. It is recommended that further density measurements should be taken from the weathered/oxidized zones to provide a better estimate of the near surface tonnes.

8.9 BLOCK MODELS

The resource estimate is supported by a fully diluted block model constructed in Geovia Surpac 6.8. The block model covers all modelled domains and waste rocks.Table 9 - Block Model Properties.

Table 9 presents the block model setup. The information carried in the block model includes:

  • Rock type for mineralized and waste material.

  • The mineralization and waste density.

  • Interpolated copper (%), silver (ppm), and copper equivalent grades via Ordinary Kriging.

  • Interpolated copper (%), silver (ppm) and copper equivalent grades via Nearest Neighbour Method (NN Check).

  • Mineral Resource Classification.

  • Number of composites and drill holes used for interpolation.

  • Search radius.

Table 9 - Block Model Properties.

Table 9 - Block Model Properties.
Y(m) X(m) Z(m)
Min. Coordinates 256650 6619150 -200
Max. Coordinates 257610 6621030 425
Blocs dimensions 40 40 5
Subblocks dimensions 5 5 5
Rotation 0 0 0

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.36

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Fully diluted 5m by 5m by 5m blocks were flagged with the rock codes of the modelled solids on a centroid basis. The volume of flagged blocks was then compared to the mineralized wireframe for validation and the volumes were found to be within 2%, between the wireframe model and the flagged blocks.

8.10 SEARCH STRATEGY AND GRADE INTERPOLATION PARAMETERS

Copper, silver and equivalent cooper were estimated into the block model using ordinary kriging of one metre (minimum 0.5m) composites within the mineralized domains. For all elements, four estimation passes were used with progressively relaxed search ellipsoids and data requirements. Block estimation required a minimum of four and a maximum of 12 samples until the thirty pass and a minimum of two and maximum of 12 samples in the last search pass. The estimation ellipse ranges and orientations are based on the variogram model for copper.

Table 10 - Search Ellipse Parameters for Grade Interpolation.

**Dominium ** Variable Radius Dist. Search Samples Samples Max
sample
per drill
Azimuth Plunge Dip RSM* RM
M*
Block
Resolution
Block
Resolution
Block
Resolution
min max y x z
Oxi, Lg
and Hg
cu_pct,
ag_ppm
and
cu_eqv
1 50 ELIPS 4 12 2 0 25 50 1.3 8 40 40 5
2 80 ELIPS 4 12 2 0 25 50 1.3 8 40 40 5
3 120 ELIPS 4 12 2 0 25 50 1.3 8 40 40 5
4 300 ELIPS 2 12 2 0 25 50 1.3 8 40 40 5
*- RSM = Major/Sem-Major axis; RMM = Major/Minor axis

8.11 BLOCK MODEL VALIDATION

GE21 used various methods to audit and validate the block model, including:

  1. Visual inspection and comparison of block grades with composite and assay grades;

  2. Statistical comparison of resource assay and block grade distributions;

  3. Inspection of swath plots with composites and block grades elevations and northings;

GE21 compared the block grades with the composite grades on sections and plans and found that the block grades were a good approximation of the composite grades in most areas of the deposit. Occasional minor grade smearing and banding occur locally when changes in wireframe dip or strike restrict the access to composites. As the Project advances and closer spaced definition drilling becomes available, additional refinements would be possible to both the mineralized wireframe domains and the interpolation procedure. Figure 21 presents a typical vertical cross section for the Andrade deposit.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.37

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 330] intentionally omitted <==

Figure 21 – Visual inspection and comparison of block grades with composite and assay grades – drillhole and block model vertical section.

Table 11Table 11 presents the copper and silver averages, by domain, of assays, composites, and interpolated blocks. The comparison between interpolated block values by OK and NN-Check shows a decrease of average grades for both copper and silver. This difference is associated to krigagem smoothing. The comparison includes all the interpolated blocks prior to classification.

Table 11 – Cu/Ag Average Values Comparison Between Assays, Composites and Blocks.

DOMAIN Assays Composites Blocks
OK
Blocks
NN
Average Cu %
OXI 0.28 0.28 0.32 0.40
LG 0.36 0.36 0.37 0.37
HG 1.84 1.85 1.54 1.58
Average Ag g/t
OXI 3.06 3.02 2.45 2.29
LG 1.98 1.98 2.27 2.70
HG 5.18 5.18 5.73 7.01

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.38

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

GE21 examined swath plots of the distribution of copper and block grades interpolated using Ordinary Kriging and the Nearest Neighbour Method estimated by northing, easting, and elevation. GE21 did not identify any problems with the distribution of interpolated grades. Figure 22 – North Swath Plot Analysis for Cu (%) to Figure 24 present an example for copper swath plots by XYZ in the grade domain.

==> picture [426 x 252] intentionally omitted <==

Figure 22 – North Swath Plot Analysis for Cu (%) - X.

==> picture [426 x 252] intentionally omitted <==

Figure 23 – North Swath Plot Analysis for Cu (%) - Y.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.39

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 253] intentionally omitted <==

Figure 24 – North Swath Plot Analysis for Cu (%) - Z.

8.12 CLASSIFICATION

Definitions for resource categories used in this report are consistent with those defined by the JORC (2012) Code.

GE21 built a wireframe envelope constraining the blocks estimated in the first and second passes of the interpolation, until 80m anisotropic searching ellipse, to associate to the Indicated Resources, all remaining blocks, still inside the resource pit was declared as Inferred Resource.

8.13 CUT-OFF GRADE AND WHITTLE PARAMETERS

GE21 used the Indicated and Inferred Resource blocks and the input assumptions in Table 12 to generate an open pit shell (Figure 25) in Whittle to provide a constraint for the open pit resource that complies with the JORC (2012) Code for “reasonable prospects for eventual economic extraction”.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.40

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [401 x 254] intentionally omitted <==

Figure 25 – Mineral Resource Block Model and Resource Shell Performed in Whittle Software.

A basic operating scenario was designed based on a one million tonne per annum processing capacity and a ten-year mine life. This scenario was used to establish basic input cost assumptions that could be used to calculate cut-off grades. These cost assumptions are based on the experience of GE21 and Aguia and considering operations of similar size within the larger region. The operation is envisaged to utilize both open pit and underground mining methods.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.41

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 12: Input Cost Assumptions Under Requirement of Reasonable Prospects for Economic Extraction

Item Item Unit
Economic
Parameters
Sell Price AUD$/t
CuSO4.5H2O
4,764.00
ROM Density g/cm³ model
Grade(Cu) % model
Waste Density g/cm³ 2.60
Mining Mining
recovery
% 95
Dilution 5
Block Model X m 5
Y 5
Z 5
Slope Angle oxided ° 45
Fresh rock 55
Metallurgical
recovery
Cu % 82
Cut-off Cu % 0.17
Costs Mining AUD$/t mov 3.11
Process AUD$/t ROM 8.31
G&A AUD$/t product 22.69

8.14 MINERAL RESOURCE REPORTING

Mineral Resources for the Andrade deposit was reported for open pit resources at a cutoff grade of 0.2% Cu.

The combined open pit and underground Mineral Resource estimate for the Andrade deposit is summarized in Table 13. No Ore Reserves have been estimated for the Project. The Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (JORC (2012) Code) standards were used for Mineral Resource classification.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.42

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 13 - Mineral Resource Estimate.

Table 13 - Mineral Resource Estimate. Table 13 - Mineral Resource Estimate. Table 13 - Mineral Resource Estimate. Table 13 - Mineral Resource Estimate.
Aguia Resources Limited – Andrade Deposit –
Effective date 01/02 2021
Class Dominium kt Cu
(%)
Ag
(ppm)
Metal
Cu (klb) Ag (koz)
INDICATED LG OXI 630 0.43 3.07 5 958 62
LG SUFT 17,038 0.38 1.72 143 752 944
HG SULF 368 1.54 6.55 12 482 77
Sub-Total 18,036 0.41 1.87 162,187 1,084
INFERRED LG OXI 348 0.37 1.66 2 816 19
LG SUFT 3,085 0.35 1.73 23 736 172
HG SULF 546 1.67 4.19 20 071 74
Sub-Total 3,980 0.53 2.06 46,619 264

Notes:

  1. Definitions were followed for Mineral Resources. Mineral Resources also conform to JORC (2012) Code.

  2. Open pit resources are stated within a preliminary pit shell, above a cut-off grade of 0.2% Cu.

  3. Cut-off grades were calculated using a copper price of US$3.50/lb and a silver price of US$20/oz.

  4. Average bulk densities of 2.68 t/m[3 ] for high grade domains and 2.60 t/m[3] for low grade and waste domains were applied.

  5. Mining loss of 5% and mining dilution of 5% factors have been applied to the reported figures.

  6. Mineral Resources are not Ore Reserves and do not have demonstrated economic viability.

  7. The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised.

  8. Totals may not sum due to rounding.

  9. The Mineral Resources was developed by GE21.

  10. Bernardo Horta Cerqueira Viana BSc (Geo) MAIG a full-time employee of GE21is the CP responsible for the Andrade Copper Mineral Resources estimate.

9 MINING METHODS

9.1 Introduction

The Andrade Project will be an open pit operation utilizing a contractor fleet with a hydraulic excavator (2.5m[3] capacity) and 36t haul trucks, along with corresponding ancillary equipment. The mine planning model adopted is a “diluted” model, adding approximately 5% dilution and 95% of recovery to the source model.

The disposal of waste rock will be executed on an area close to the pit. The site shall be adequately prepared to include drainage at its base and channels to direct the flow of water with the aim of aiding geotechnical stability and mitigating the erosion of the stockpiled material. The operation of this phase, in accordance with the ascending method, shall begin during the construction of the heap at the base of this area. Waste rock will be disposed of by truck, which will then be uniformly distributed and levelled by an operator using a tractor. The procedure is then repeated, stacking another bank above the original one, while maintaining a ramp for the trucks to be able to access the area.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.43

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

9.2 Geotechnics

Table 14 presents the geotechnical parameters that were adopted. GE21 uses this data based on a similar project, in the same geologic environment, but recommends Aguia initiate a geotechnical and geohydrologic assessment in future studies.

Table 14 – Geotechnical Slopes.

Lithotype Face angle (º) Bench width (m) Bench height (m) Inter-ramp general
slope (º)
Oxidized 59 2 5 45
Fresh rock 73 2 5 55

9.3 Pit Optimization

The determination of the optimal pit was based on:

  • The definition of the economic and geometric parameters in order to produce the economic function, and legal and proprietary restrictions;

  • A calculation of the interlocking of optimal pits using Geovia Whittle 4.3 software;

  • The selection of the minimum optimal pit with enough mineralized material to supply a production of 1.0 Mtpa during Life of Mine (LOM).

The economic and geometric parameters were defined from a combination of first principles and GE21's database of projects of similar scale and characteristics.

The sequence of optimal pits was obtained by varying the revenue factor from 30% to 200% with respect to the product's selling price. To determine the evolution of the pits over time, an annual production scale of 1.0 Mtpa of ROM was established at an Annual Discount Rate of 8%. Table 15 presents the pit optimization first-pass parameters used to define the sequence of pits, Table 16 Presents the pit optimization results and Figure 26 shows the evolution of optimization pushbacks resulting graph with the chosen pit for the Andrade Copper Project highlighted.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.44

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 15 – Optimization Parameters.

Economic Item Item Unit Value
Sell Price AUD$/t CuSO4 2,382.00
Physical ROM Density g/cm³ model
Grade (Cu) % model
Waste Density g/cm³ 2.60
Mining Mining
recovery
% 95
Dilution 5
Block Model X m 5
Y 5
Z 5
Slope Angle Oxidized ° 45
Fresh rock 55
Metallurgical
recovery
Cu % 82
Cut-off Cu % 0.17
Costs Mining AUD$/t mined 3.08
Process AUD$/t ROM 8.31
G&A AUD$/t
product
22.59

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.45

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 16 show the pit optimization results. The chosen pit was the number 5 (highlighted) in which the incremental S.R. = 1.66 in relation to pit 4. The next pit (6) has an incremental S.R. of 3.71.

Table 16 – Pit Optimization Results.

Pit Rev. Factor Rock Ore(Mt) Waste Strip Ratio Cu
(kt) (kt) (kt) (t/t) (%)
1 0.3 2.90 0.92 1.98 2.16 1.05
2 0.4 4.69 1.74 2.95 1.69 0.82
3 0.5 7.80 3.82 3.97 1.04 0.57
4 0.6 19.74 8.92 10.82 1.21 0.46
5 0.7 26.78 11.56 15.22 1.32 0.43
6 0.8 58.47 18.28 40.19 2.20 0.41
7 0.9 65.72 19.78 45.94 2.32 0.41
8 1.0 69.77 20.52 49.25 2.40 0.40
9 1.1 72.80 20.91 51.88 2.48 0.40
10 1.2 77.05 21.44 55.61 2.59 0.40
11 1.3 78.23 21.58 56.65 2.63 0.40
12 1.4 84.23 21.98 62.25 2.83 0.40
13 1.5 85.70 22.12 63.59 2.87 0.40
14 1.6 87.79 22.27 65.52 2.94 0.40
15 1.7 89.13 22.40 66.74 2.98 0.40
16 1.8 90.73 22.51 68.22 3.03 0.40
17 1.9 91.54 22.57 68.96 3.05 0.40
18 2.0 92.54 22.64 69.90 3.09 0.40

==> picture [474 x 254] intentionally omitted <==

Figure 26 – Pit Optimization pushbacks evolution.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.46

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

9.4 Pit Design

The Mine Design or Pit Design, consists of projecting, based on an optimal pit, an operational pit that allows for the safe and efficient development of mining operations.

The methodology consists of establishing an outline of the toes and crests of the benches, safety berms, work sites and mining site access ramps while adhering to the geometric and geotechnical parameters that were defined. GE21, due the nature of the report, does not project any ramp or primary access in the pit design. The assumptions that were adopted for the operationalization of the final pit shells for each period of mining were:

  • Minimize the loss of mineralized material;

  • Define the access routes to attain shorter average transport distances.

Table 17 presents the geometric parameters that were adopted to develop the mine design. The data was based on the GE21 database of similar projects. Figure 27 presents the Final Pit Design results.

Table 17 – Final Pit Design results. Table 17 – Final Pit Design results. Table 17 – Final Pit Design results.
Description Unit Value
Road Rampwidth m 10
Rampmaximumgrade % 10
Face Angle – Oxidized degree 59
Face Angle – Fresh Rock degree 79
Slope Angle – Oxidized degree 34
Slope Angle – Fresh Rock degree 45
Bench height m 5
Berm width m 2
Mine width m 25

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.47

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [426 x 603] intentionally omitted <==

Figure 27 – Final Pit Design.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.48

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

The Pit Design results are shown in Table 18.

Table 18 – Pit Design Results.

Table 18 – Pit Design Results. Table 18 – Pit Design Results. Table 18 – Pit Design Results. Table 18 – Pit Design Results.
Block dimensions 5x5x5 (m)
Mine Recovery 95%, Dilution 5%
(Effective date 01/03/2021)
Material Mt Cu (%) CuSO45H2O(Mt)
Indicated 8.51 0.41 0.14
Inferred 3.21 0.53 0.07
Total ROM 11.72 0.44 0.21
Waste 19.11
S.R 1.63

Mineral Resources were estimated using Geovia Whittle 4.3 software and the following economic parameters: Sale price for CuSO45H2O(t) = AUD$2,382.00 (Exchange rate AUD$1.00 = R$3.80). Mining costs: AUD$3.08/t mined, processing costs: AUD$8.31/t ROM and G$A: AUD$22.59/t CuSO45H2O.

Dilution 5% and Recovery 95%

The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised.

Final slope angle: oxidized 45°, fresh rock = 55° Waste = 19.1Mt Strip Ratio = 1.63 t/t - (Waste/Ore)

The Competent Person responsible for the estimate of Mineable Resource is Guilherme Gomides Ferreira, BSc. (MEng), MAIG, an employee of GE21

9.5 Mine Scheduling

The mine production scheduling was generated in GEOVIA Whittle™ 4.7.1, where the following assumptions were used:

  • Production rate: 500kt/year in the first four years and 1.000kt of ROM per year; after year four and;

  • Mass stabilization;

The mine scheduling results are presented in Table 19 below. The percentage of Mineral Resource mined, including resources of Indicated and Inferred categories, during mine life is presented in Table 20 below. Inferred Resources are not the determining factor for project viability.

The mining schedule was done directly in Whittle software and then mathematically adjusted to fit to yearly periods. There is no operational scenario designed for the presented schedule. GE21 strongly recommends a to review the mining schedule as soon Aguia review the Scoping Study.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.49

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 19 – Mine Scheduling.

Table 19 – Mine Scheduling.
ROM Waste Strip
Ratio
Period Mass
Grade
**CuSO4.5H2O **
(kt)
Cu(%)
(kt)
(kt) (t/t)
Year 1 500
0.32
6.4
826 1.7
Year 2 500
0.35
7.0
701 1.4
Year 3 500
0.36
7.2
926 1.9
Year 4 500
0.37
7.3
899 1.8
Year 5 1,000
0.41
16.4
1,660 1.7
Year 6 1,000
0.42
17.0
1,745 1.7
Year 7 1,000
0.42
16.7
2,146 2.1
Year 8 1,000
0.41
16.4
2,071 2.1
Year 9 1,000
0.38
15.2
1,951 2.0
Year 10 1,000
0.41
16.3
1,785 1.8
Year 11 1,000
0.50
20.1
1,575 1.6
Year 12 1,000
0.51
20.6
1,320 1.3
Year 13 1,000
0.59
23.6
1,019 1.0
Year 14 718
0.61
17.4
484 0.7
Total 11,718
0.44
207.6
19,107 1.6

Table 20 - Distribution of the ROM by category in the mine life.

Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14
Indicated 80% 80% 80% 80% 52% 64% 78% 85% 96% 100% 100% 100% 18% 0%
Inferred 20% 20% 20% 20% 48% 36% 22% 15% 4% 0% 0% 0% 82% 100%

9.6 Mine Fleet Sizing

Mine equipment will be provided by the contractor. The mining equipment is based on a small-scale projection to meet the selectivity requirements of the proposed mine. A CAT 345 hydraulic excavator, or similar, equipped with a bucket with a volume of 2.5m[3] was selected, as well as Scania trucks, or similar, with 36t of capacity. DX800 rotary type drills, with a 4” diameter drill bit, were selected for the drilling of the rock.

GE21 has estimated the required yearly mine fleet to achieve the mine schedule. The results are shown in Figure 28 to Figure 30 below.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.50

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [425 x 220] intentionally omitted <==

----- Start of picture text -----

Drill Rig Fleet
3
2
1
0
Year
ROM Waste Total
Drill Rigs
----- End of picture text -----

Figure 28 – Drill Rig Fleet Requirement per Year.

==> picture [425 x 298] intentionally omitted <==

----- Start of picture text -----

0
aste R M Total
----- End of picture text -----

Figure 29 – Excavator Fleet Requirement per Year.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.51

==> picture [50 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [427 x 300] intentionally omitted <==

----- Start of picture text -----

Haul Truck Fleet
6
5
4
3
2
1
0
Year
Waste ROM Total
Haul Trucks
----- End of picture text -----

Figure 30 – Truck Fleet Requirement per Year.

9.7 Mine Layout

Figure 31 presents the Andrade Project Site Layout. This layout presents the main structures of the project and were arranged based on the following assumptions:

  • Minimized haulage distance between Mine/Plant and Mine;

  • Final Pit, Waste dump, Plant and access layout.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.52

==> picture [51 x 35] intentionally omitted <==

==> picture [475 x 617] intentionally omitted <==

Figure 31 – Andrade Project Layout.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.53

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

10 RECOVERY METHODS

Disclaimer: The term “ore” hereby used is only a generic reference for the material and does not implies that resources and/or reserves have been estimated.

The copper from the Andrade Deposit is going to be recovered through a heap leaching process and SW/EW (solvent extraction and electrowinning) for metallic copper production as copper cathodes. As an alternative to electrowinning, a crystallization and precipitation unity is being studied for the production of Penta-Hydrated copper sulphate (CuSO4.5H2O).

This document describes the process route foreseeing for Andrade Copper Ore for a 1Mty of ROM, widely used for similar small deposits.

The copper cathode is easily saleable to refineries for metallic copper production and the Penta-Hydrated Copper Sulphate (CuSO4.5H2O) to the agribusiness industry, a strong market in the region.

10.1 Exploratory Test Works

The process proposed is based on the results of exploratory metallurgical test works conducted by ALS Laboratories in Australia where Flotation and Acid Leaching tests were performed. Complementary test-works are required to confirm the selected route and define operational and economic parameters and plant design.

Flotation Test Works

Two flotation test works were carried out with samples classified as “High-Grade” and “Low-Grade”.

The High-Grade test showed an accrual copper recovery on the rougher stage of 93%, and mass pull of 6.4% with 8 minute residence time. Final concentrate Cu grade reached 28.5%. Additional recovery in the scavenger step reached 0.9%, with final recovery of 94%. Sample recalculated grade was 1.98%.

The Low-Grade test indicates an accrual recovery on the rougher stage of 82% and mass pull of 2.7% after 5.5 minutes residence time. Final concentrate Cu grade reached 20.7%. Additional recovery in the scavenger stage reached 2%, with final recovery of 84%. Sample recalculated Cu grade was 0.68%.

Acid Leaching Test Works

Exploratory agitated leaching tests with two samples – High-Grade and Low-Grade, ground to minus 75µm, were carried out to estimate the leachability and maximum recovery achievable in the process. Oxidation-reduction potential was controlled >450mV by peroxide addition and pH kept around 1.0 through the addition of sulfuric acid. Tests were carried out at a temperature of 60[o] C.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.54

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

High-Grade test results showed extraction of 96% after 24 hours under agitation, with a total acid consumption of 173kg/t. Recalculated head grade was 2.2%.

Low-Grade test results showed extraction of 88% after 24 hours under agitation, with a total acid consumption of 260 kg/t. Recalculated head grade was 0.66%.

10.2 Process Route Description

The selected process route is composed of the following unitary operations:

Crushing & Screening

The ROM is reclaimed by a front loader which discharges in a hopper equipped with a vibratory feeder with a grizzly at the end, whose oversize feeds a primary jaw crusher. The passing ore is joined to the product of the crusher.

The crushed ore is conveyed to a primary 2-decks vibratory screen, openings 37mm and 12.5mm. The oversize of both decks feed a secondary cone crusher, whose product feeds a secondary 1-deck vibratory screen, opening 12.5mm.

The oversize feeds a tertiary cone crusher, whose product is discharged in a tertiary 1- deck vibratory screen. The oversize from that screen is conveyed back to the tertiary cone crusher, closing the circuit.

The passing ore in 12.5mm deck from all, primary, secondary, and tertiary screens, are joined and feeds the agglomeration step.

Agglomeration

The ore finer than 12.5mm is conveyed to an agglomerating drum, where a 60g/l diluted solution of sulfuric acid (H2SO4) is added, at a rate of 30kg/t (base 100). The residence time is estimated at 2 minutes.

Stacking

The agglomerated ore is conveyed by semi-mobile and mobile conveyors (“grasshoppers”) to the heap leaching pad. The ROM is stacked in 6m height heaps, in a total area of 160.000m², suitable for a leaching cycle estimated at 180 days for an extraction of 85%.

For this Scoping Study, permanent pads are being considered, with a final heap height of 36 m.

Tailings will be deposited in heap leaching. When each heap is exhausted, a new ROM layer will be deposited, starting the new heap construction. GE21 estimated four heap layers to finish the process.

The heap leach pad is lined with a geomembrane of LLDPE (linear low-density polyethylene) to prevent infiltration of the pregnant solution (PLS) in the soil. This liner is covered with spreading fine crushed ore to avoid mechanical damage to the lining system.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.55

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

A drainage piping system is installed under the heap to collect the PLS and to flow it to the ditches and ponds.

Figure 32 shows a block diagram for that route.

==> picture [379 x 301] intentionally omitted <==

----- Start of picture text -----

ROM FEED
HOPPER
FEEDER PRIMARY
CRUSHER
PRIMARY VIBRATING CONE SECONDARY
SCREEN CRUSHER
-12,5mm
SECOND. VIBRATING TERTIARY CONE
SCREEN +12,5mm CRUSHER
-12,5mm
TERTIARY VIBRATING [+12,5mm]
-12,5mm SCREEN
AGGLOMERATING
DRUM
HEAP LEACHING
PAD
----- End of picture text -----

Figure 32 Block diagram for crushing and stacking route.

Leaching

After stacking, a dripping net is installed on top of the heap, feeding a diluted solution of 25g/l sulfuric acid, at a specific rate of 13l/h/m². The expected cycle is 180 days for an extraction of 85%.

The copper sulphate (CuSO4) PLS is collected by a drainage system under the heap and flows through ditches to storage ponds. pH and oxidation-reduction potential are strictly controlled.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.56

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Figure 33 shows the proposed leaching block diagram.

==> picture [351 x 125] intentionally omitted <==

----- Start of picture text -----

HEAP
PLS
ILS
BARREN SOLUTION INTERMEDIATE SOLUTION PLS
POND POND POND
SOLVENT
RAFFINATE
EXTRACTION - SX
SOL. POBRE
----- End of picture text -----

Figure 33 Block Diagram – Leaching.

Solvent Extraction (SX) and Electrowinning (EW)

The PLS is pumped from the pond to a solvent extraction plant, where it is mixed with an organic reagent that absorbs, selectively, the Cu++ ions. The copper is distributed between the organic and aqueous phases, according to its solubility in each one.

After the separation of each phase in a decanter, the aqueous phase is pumped to the raffinate pond and, from there, back to the heap in a closed circuit, after acid make-up.

The organic phase is stripped using strong H2SO4. The electrolyte is pumped to the electrowinning circuit, where the copper ions are reduced and electroplated in cathodes. Those cathodes are removed and are ready for shipment. Figure 34 shows the block diagram for this process.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.57

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [345 x 305] intentionally omitted <==

----- Start of picture text -----

PLS
RAFFINATE
POND
MIXER/DECANTER MIXER/DECANTER
TANK 1 TANK 2
MIXER/DECANTER SPENT ORGANIC
TANK
RECOVERY OF
ORGANIC
ELECTROLYTE
ELECTROWINNING
COPPER CATHODE
99% Cu
PLS
ORGÂNIC
ORGÂNIC RECOVERED
ELECTROLYTE
SOLT'N
RICH
SPENT
----- End of picture text -----

Figure 34 - Block diagram for the SX process.

10.3 Base Case - Penta-Hydrated Copper Sulphate Production

For supply the agribusiness market, the process allows the production of Copper Sulphate. The solution from the extraction plant would be pumped to a crystallization unit composed of agitated tanks where the acid concentration is increased to 200g/l and temperature reduced to 10[o] C. This is a batch process and the cycle is 2 hours.

The slow stirring causes the suspension of the smaller crystals, allowing their growth along the process. After the termination of the cycle, the solution is centrifuged, and the crystals are washed and dried. The solution is then pumped back to the SX step.

==> picture [29 x 10] intentionally omitted <==

Estimated Production

Considering the extraction of 85% and recovery of 82%, the Penta-Hydrated Copper Sulphate (CuSO4.5H2O) production is estimated at 14,700t/y after year 4.

10.4 Alternative Case - Metallic Copper Production

The copper SX/EW process crushed oxidized copper ore is piled into a heap that is irrigated with a sulphuric acid solution. Copper is leached from its minerals with lixiviant to produce PLS (pregnant leach solution). The solution is drawn off from the base of the heap through piping.

To remove the impurities, the solution is purified and concentrated in the solvent extraction process. In the extraction stage, copper ions are selectively moved from the aqueous

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.58

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

phase to the organic phase by means of an organic extraction chemical in an organic solvent. The copper-containing loaded organic solution is washed with water to remove impurities.

In the stripping stage, copper ions are moved from the loaded organic phase back to the aqueous phase to form the rich electrolyte. The barren organic solution is recycled back to extraction. The sulphuric acid concentration of the aqueous solution leaving the extraction stage (raffinate) is adjusted to the appropriate level by adding water or sulphuric acid.

The mixture of raffinate, water and sulphuric acid has formed lixiviant, and it is recycled back to leaching.

Rich electrolyte leaving the stripping is mixed with spent electrolyte in electrolyte blending to achieve the proper copper concentration in the electrowinning feed.

When copper ions are reduced from ionic solution, they form a pure metal surface on the cathode. High purity copper cathodes are produced in the electrowinning.

Spent electrolyte is recycled back to stripping.

==> picture [29 x 9] intentionally omitted <==

Estimated Production

Considering the extraction of 85% and recovery of 82%, the metallic copper annual production is estimated at 3,600t of Cu.

11 MARKET STUDY

In the current scenario of falling demand and short-term supply, the market should still register 90kt in 2020. Copper prices are expected to fall this year to an average of US$5,063/t or (US$2.30/lb). For the next few years (2021 to 2023) supply growth is expected to exceed 4.7%. This extra amount of metal will hit the market along with additional production from the Qulong and Yulong mines (in China), Timok, Copper Panama, Grasberg, Oyu Tolgoi and Olympic Dam, among others. With supply growth exceeding consumption, there are projected growing surpluses in the metals market and as a result, inventories will start to rise and prices are expected to start falling. Projected surpluses will increase inventories until 2023 consequently lowering metal prices by an annual average of US$5,401/t (US$2.45/lb). Starting in 2024, prices are expected to begin an upward trend until reaching a long-term price level of $7,275/ t (US$3.30/lb) that is expected to remain until 2030. This increase of price and the decrease in inventories, should provide sufficient confidence to producers to reactivate closed mines, carry out expansions, extend the life of the mine and, eventually, develop projects necessary to reduce the gap between supply and demand. Considering all these factors, we are confident that our long-term price should be sufficient to close the supply gap in order to maintain market balance and maintain balance for the next decade. (Source: Global copper long-term outlook Q1 2020 - Wood Mackenzie - March 2020).

The World Bank estimates in 2025, a Copper Metallic Price of US$6,600.00/t (source:worldbank.org/commodites – October 2020 ). GE21 used in this study for Penta Hydrated

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.59

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Copper Sulphate a sell price of AUD$2,775.00/t and for Metallic Copper a sell price of AUD$ 10,905.00/t.

12 CAPEX and OPEX

12.1 Base Case - Penta-Hydrated Copper Sulphate

The costs of the base case (Penta-Hydrated Copper Sulphate production) project include the initial capital cost (Initial CAPEX) and the operational cost (OPEX). All costs are expressed in Australian Dollars and an exchange rate of AUD$1.00 = R$3.80 is used. The CAPEX is presented in Table 21 and the OPEX in Table 22.

The capital costs cover the following major cost centres:

  • Mine Equipment;

  • Infrastructure;

  • Processing Plant;

  • ▪ Others.

Table 21 – Summarized Project CAPEX – Base Case.

Value Item AUD$(M) 0.19 Mine Equipment 2.82 Infrastructure (road, civil work, terrain preparation, power) 4.87 Processing Plant 1.51 Others (buildings, security facilities) 0.94 Contingency (10%) 10.33 Total

There is an additional CAPEX of AUD$4.86M in year 4 related to processing plant expansion.

The CAPEX and OPEX were estimated through a combination of experience and familiarity with similar mining projects in the region, as well as the use of industry guidelines and databases.

The OPEX costs presented in Table 22 were estimated according to the values used in similar project operations.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.60

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 22 – Mine OPEX Estimation – Base Case.

Table 22 – Mine OPEX Estimation – Base Case.
Item Units Value
Mine AUD$/t mined 3.08
Plant AUD$/t ROM 8.31
G&A (AUD/t Copper sulphate product) 22.59

12.2 Alternative Case - Metallic Copper Production

GE21 developed an alternative scenario for Metallic Copper production. The CAPEX and OPEX of this scenario are presented in Table 23 and Table 24 respectively. The market forecast by the World Bank in October 2020 expects that the long-term copper price will be US$7,000.00/t. GE21 used in this report a long-term copper price of AUD$10,905.00/t.

Table 23: Metallic Copper production CAPEX.

Value Item AUD$(M) 0.19 Mine Equipment 2.82 Infrastructure (road, civil work, terrain preparation, power) 13.6 Processing Plant 1.51 Others (buildings, security facilities) 1.81 Contingency (10%) 19.93 Total

There is additional CAPEX of AUD$13.6M in the year 4 related to processing plant expansion.

==> picture [216 x 11] intentionally omitted <==

----- Start of picture text -----

Table 24 - Metallic Copper production OPEX.
----- End of picture text -----

Table 24 - Metallic Copper production OPEX.
Item Units Value
Mine AUD$/t mined 3.08
Plant AUD$/t ROM 8.31
G&A (AUD$/pound of copper) 0.04

13 ECONOMIC ANALYSIS

13.1 Taxes

The current Brazilian taxation system was introduced by the 1988 Constitution, which granted the power to Federal, State and Municipal Governments to collect taxes.

With the enactment of Law No. 11,638/07, Brazilian Corporate Law underwent significant changes, aiming primarily at enabling the convergence of Brazilian accounting practices with the International Financial Reporting Standards ("IFRS"). Law 12,973/14 currently

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.61

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

regulates the tax implications derived from adopting the international accounting standards in Brazil.

The company is registered in the National Register of Economic Activity (CNAE) under the category Extraction of copper ores, lead, zinc and other non-ferrous metallic minerals not previously specified (CNAE 0729-4/04). According to the Mercosul Common Nomenclature (NCM), the products are Cupric copper sulphate (NCM 2833.25.20) and refined cathode copper and its elements (NCM 7403.11.00) for tax purposes.

13.2 Federal Taxes

Federal taxes vary according to their nature. The most important to the upstream industry are those levied on:

CFEM – Financial Compensation for the Exploitation of Mineral Resources

Financial Compensation for the Exploration of Mineral Resources (CFEM) is the consideration paid to the Government of Brazil for the extraction and economic exploration of Brazilian mineral resources. CFEM focuses on net sales of the raw mineral product, or on the intermediate cost of production when the mineral product is consumed or transformed in an industrial process. The CFEM rate for this project is 2.0%.

Revenues / Sales

Social Contributions on Gross Revenues (PIS and COFINS), exempt in case of exportation according to the Law No. 10.833/03, art. 6, I and Law No. 10.637/02, art. 5, I;

Excise Tax

Federal Value-Added Tax (IPI), industrialized products destined exportation are immune from the tax, covering all products (Federal Constitution, article 153, § 3, item III).

Profits / Net Income: Corporate Income Tax (IRPJ), and Social Contribution on Profits (CSLL)

  • a. Corporate Income Tax (IRPJ) : is the taxable income, understood as the accounted for net income (profit or loss) as per financial statements as of the end of the tax period (quarter or year), adjusted by add-backs and exclusions provided by the tax legislation. According to Law No. 9,249/95, art. 3: 25% rate (15% rate plus a 10% surtax on annual taxable income exceeding BRL240,000.00).

  • Taxpayers may choose one of the three taxation methods provided by the tax legislation for purposes of calculating IRPJ and CSLL: Taxable Income ( Lucro Real ), Estimated Profit ( Lucro Presumido ) and Arbitrated Income ( Lucro Arbitrado );

  • Taxpayers that choose the Taxable Income method are eligible to calculate IRPJ annually ( Lucro Real Anual ) or quarterly basis ( Lucro Real Trimestral ). In case of

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.62

==> picture [50 x 35] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

adoption of the annual calculation period, tax anticipations (advance payments) must be calculated and collected (if applicable) monthly, based on monthly revenues ( Receita Bruta e Acréscimos ) or year-to-date accounted for net Income ( Balancete de Suspensão e Redução );

  • Tax losses, understood as the IRPJ Net Operating Losses (NOLs) and the CSLL negative bases (CSLL NOLs) have no statute of limitations, remaining available for an indefinite period. NOLs offsetting is limited to 30% of a given period's Taxable Income / CSLL positive tax base;

  • IRPJ and CSLL calculations in the Estimated Profit and Arbitrated Profit methods are not based on the company's Net Income, but rather on determining deemed profit percentages, which varies according to the company's activities. Under these methods, IRPJ and CSLL payments are due quarterly (Law No. 9,249/95, art. 15). The profit presumption for the mining industry is 8%.

  • b. Social Contribution on Profits (CSLL): Similar to the IRPJ's tax base, at 9% rate (Law No. 7,689/88, art. 3, III). In the case of Estimated Profit, the mining industry's profit presumption is 12% for this tax (Law No. 9,249/95, art. 20).

13.3 State Taxes

The 1988 Federal Constitution granted the Brazilian States authority to collect tax on circulation of goods and interstate and intercity transportation services and communications, including import operations.

It is not a cumulative tax, that is, such tax is only assessed on the increase in the price of the product in each phase of its "circulation" process. ICMS calculation is similar to a VAT-type system. In each payment period, the taxpayer must check the amount of ICMS debts (generated on the circulation of goods/rendering of services) and ICMS credits (generated on the acquisition of goods). If the taxpayer has more debits than credits, it will have to pay the tax on the difference. However, in international operations to recipients abroad, the Federal Constitution exempt it (Federal Constitution, art. 155, X).

13.4 Discounted Cash Flow - Base Case

A Discounted Cash Flow – DCF – base case scenario (Copper Sulphate Production) was developed to assess the project based on economic-financial parameters, on the results of the mine scheduling, and on the Sustaining CAPEX and OPEX estimate.

The Project base case estimates a Net Present Value of AUD$111.6 million, at a Discount Rate of 5% per year post tax, as presented in Table 25 and Table 26Table 26.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.63

==> picture [51 x 35] intentionally omitted <==

==> picture [107 x 28] intentionally omitted <==

Table 25 - Annual Cash Flow – Base Case.

Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case. Table 25 - Annual Cash Flow – Base Case.
Discounted Cash Flow
Period 0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Total
Mine (kt) - 1326 1 201 1 426 1399 2660 2 745 3 146 3 071 2951 2 785 2575 2320 2019 1 202 30 825
ROM (kt)
Waste (kt)
Cu Grade (%)
Metallurgical Recovery Cu (%)
-
-
-
-
500
826
0.32
0.82
500
701
0.35
0.82
500
926
0.36
0.82
500
899
0.37
0.82
1 000
1 660
0.41
0.82
1 000
1 745
0.42
0.82
1 000
2 146
0.42
0.82
1 000
2 071
0.41
0.82
1 000
1 951
0.38
0.82
1 000
1 785
0.41
0.82
1 000
1 575
0.50
0.82
1 000
1 320
0.51
0.82
1 000
1 019
0.59
0.82
718
484
0.61
0.82
11 718
19 107
0.44
0.82
Produto Cu (Libras*1000) - 2 876 3 160 3 247 3 305 7 431 7 669 7 532 7 418 6 885 7 386 9 071 9 288 10 681 7 884 93 835
Concentrated Cu Sulfate (t) - 5 218 5 734 5 891 5 997 13 482 13 915 13 667 13 460 12 493 13 401 16 459 16 852 19 379 14 305 170 252
Sale Price Cu (AUD$/t) - 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.4 2 775.44
Gross Revenue AUD$x1000 - 14 482 15 914 16 351 16 645 37 418 38 621 37 931 37 357 34 673 37 195 45 681 46 770 53 786 39 704 472 525
OPEX(AUD$ x1000)
-
(8 920)
(8 600)
(9 116)
(9 047)
(16 579)
(16 790)
(17672)
(17 485)
(17 299)
(16 890)
(16 513)
(15 857)
(15 085)
(10 317)
(196 172)
Mine
Loading and Transportation - Total AUD$1000
Drilling and Blasting AUD$
1000
PayRoll and TopographyAUD*1000
-
-
-
-
(4 593)
(2 223)
(1 382)
(988)
(4 278)
(2 025)
(1 266)
(988)
(4 784)
(2 322)
(1 474)
(988)
(4 717)
(2 279)
(1 450)
(988)
(7 949)
(4 190)
(2 771)
(988)
(8 156)
(4 318)
(2 850)
(988)
(9 020)
(4 809)
(3 223)
(988)
(8 837)
(4 696)
(3 153)
(988)
(8 655)
(4 626)
(3 041)
(988)
(8 254)
(4 378)
(2 887)
(988)
(7 884)
(4 204)
(2 692)
(988)
(7 241)
(3 798)
(2 455)
(988)
(6 484)
(3 321)
(2 176)
(988)
(4 149)
(2 130)
(1 332)
(687)
(95 002)
(49 319)
(32 151)
(13 533)
Process AUD$ *1000
Process Costs AUD$*1000
-
-
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(5 965)
(5 965)
(97 323)
(97 323)
G&A (AUD$x1000) - (175) (169) (179) (177) (325) (329) (347) (343) (339) (331) (324) (311) (296) (202) (3 847)
Net Revenue AUDR$ x1000) - 14 482 15 914 16 351 16 645 37 418 38 621 37 931 37 357 34 673 37 195 45 681 46 770 53 786 39 704 472525
EBITDA(AUD$ x1000) - 5 561 7314 7 235 7597 20 838 21831 20 259 19 872 17373 20 305 29 167 30 913 38 700 29 387 276 353
Depreciation(AUD$x1000) - (1575) (1575) (1575) (1575) (2549) (974) (974) (974) (974) - - - - - (12 746)
EBIT (AUD$ x1000)
IRPJ (15% of R$ 240 000/year EBIT)
AIR (25% sobre Exc R$ 0.24 mi/ano do EBIT)
CSLL (9% do EBIT)
Royalties(1% Net Smelter Return)
CFEM(2% GrossRevenue)
-
-
-
-
-
-
3 986
(9)
(274)
(104.3)
(109)
(290)
5 739
(9)
(302)
(114.6)
(120)
(318)
5 660
(9)
(311)
(117.7)
(123)
(327)
6 022
(9)
(317)
(119.8)
(126)
(333)
18 289
(9)
(4 557)
(1 646.0)
(282)
(748)
20 857
(9)
(5 198)
(1 877.1)
(291)
(772)
19 285
(9)
(4 806)
(1 735.7)
(286)
(759)
18 898
(9)
(4 709)
(1 700.8)
(282)
(747)
16 400
(9)
(4 084)
(1 476.0)
(262)
(693)
20 305
(9)
(5 060)
(1 827.4)
(281)
(744)
29 167
(9)
(7 276)
(2 625.0)
(345)
(914)
30 913
(9)
(7 713)
(2 782.2)
(353)
(935)
38 700
(9)
(9 659)
(3 483.0)
(406)
(1076)
29 387
(9)
(7 331)
(2 644.8)
(300)
(794)
263 608
(133)
(61 597)
(22 255)
(3 566)
(9451)
Free Operating Cash Flow (AUD$ x1000) - 4 775 6 449 6 346 6 692 13 596 13 682 12664 12 424 10 849 12383 17998 19 121 24067 18 308 192 099
Depreciation(AUD$x1000) 1575.3 1575.3 1575.3 1575.3 2549.2 973.8 973.8 973.8 973.8 - - - 12 746
Free Operating Cash Flow (AUD$ x1000) - 6 350 8 025 7922 8 268 16 145 14656 13 638 13 398 11823 12383 17998 19 121 24067 18 308 192 099
CAPEX(AUD$ x1000) (10 323) (2 230) - - (4 869) - - - - - - - - - 2 230 (15 192)
Mine (188) - - - - - - - - - - - - - - (188)
Plant
Infraestructure
Others
Working Capital
Contingency
(4 869)
(2 820)
(1 508)
(938)
-
-
-
(2 230)
-
-
-
-
-
-
-
-
-
-
-
(4 869)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2 230
-
(9 738)
(2 820)
(1 508)
-
(938.4)
Cash Flow(AUD$ x1000) (10 323) 4 120 8 025 7 922 3 399 16 145 14 656 13 638 13 398 11 823 12 383 17 998 19 121 24 067 20 538 176 907
NPV(AUD$ x1000) 112 394
WACC 5%

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.64

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 26 - Discounted Cash Flow Results - Base case.

Table 26 - Discounted Cash Flow Results - Base case.
CAPEX (AUD$ M) 10.3
NPV (AUD$ M) 112.4
IRR (%) 67.1
Payback time (years) 1.9

==> picture [29 x 10] intentionally omitted <==

Sensitivity Analysis

A sensitivity analysis was undertaken to evaluate the impact of the resulting economic indicators for the following attributes, within the cash flow:

  • WACC;

  • Sell price;

  • CAPEX;

  • Mine OPEX;

  • Plant OPEX.

The WACC, OPEX, NPV and CAPEX, was evaluated by varying its value from -15% to +15%. Figure 35 shows the sensitivity analysis developed by GE21.

==> picture [363 x 230] intentionally omitted <==

----- Start of picture text -----

Sensitivity Analysis -NPV
160
140
120
100
80
60
40
20
0
85% 90% 95% 100% 105% 110% 115%
WACC Price CAPEX Mine OPEX Plant OPEX
NPV (AUD$x1000)
----- End of picture text -----

Figure 35 – NPV Sensitivity Diagram (Base Case).

GE21 concluded based on its Sensitivity Analysis that project profitability is most affected by the penta-hydrated copper sulphate price.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.65

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

13.5 Discounted Cash Flow - Alternative Case

A Discounted Cash Flow – DCF – alternative case scenario (Metallic Copper Production) was developed to assess the project based on economic-financial parameters, on the results of the mine scheduling, and on the Sustaining CAPEX and OPEX estimate.

The Project alternative case estimates a Net Present Value of AUD$107.4 million, at a Discount Rate of 5% per year post tax, as presented in Table 27 and Table 28Table 26.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.66

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 27 – Annual Cash Flow – (Metallic Copper Production).

Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production). Table 27 – Annual Cash Flow – (Metallic Copper Production).
Discounted Cash Flow
Period 0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Total
Mine (kt) - 1326 1 201 1 426 1399 2660 2 745 3 146 3 071 2951 2 785 2575 2320 2019 1 202 30 825
ROM (kt)
Waste (kt)
Cu Grade (%)
Metallurgical Recovery Cu (%)
-
-
-
-
500
826
0.32
0.82
500
701
0.35
0.82
500
926
0.36
0.82
500
899
0.37
0.82
1 000
1 660
0.41
0.82
1 000
1 745
0.42
0.82
1 000
2 146
0.42
0.82
1 000
2 071
0.41
0.82
1 000
1 951
0.38
0.82
1 000
1 785
0.41
0.82
1 000
1 575
0.50
0.82
1 000
1 320
0.51
0.82
1 000
1 019
0.59
0.82
718
484
0.61
0.82
11 718
19 107
0.44
0.82
Produto Cu (Libras*1000) - 2 876 3 160 3 247 3 305 7 431 7 669 7 532 7 418 6 885 7 386 9 071 9 288 10 681 7 884 93 835
Concentrated Cu Metallic (t) - 1 304 1 433 1 473 1 499 3 370 3 479 3 417 3 365 3 123 3 350 4 115 4 213 4 845 3 576 42 563
Sale Price Cu (AUD$/t) - 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.1 10 905.08
Gross Revenue AUD$x1000 - 14 225 15 632 16 061 16 350 36 755 37 937 37 259 36 696 34 059 36 536 44 872 45 942 52 833 39 001 464 158
OPEX(AUD$ x1000)
-
(8 920)
(8 600)
(9 116)
(9 047)
(16 579)
(16 790)
(17672)
(17 485)
(17 299)
(16 890)
(16 513)
(15 857)
(15 085)
(10 317)
(196 172)
Mine
Loading and Transportation - Total AUD$1000
Drilling and Blasting AUD$
1000
PayRoll and TopographyAUD*1000
-
-
-
-
(4 593)
(2 223)
(1 382)
(988)
(4 278)
(2 025)
(1 266)
(988)
(4 784)
(2 322)
(1 474)
(988)
(4 717)
(2 279)
(1 450)
(988)
(7 949)
(4 190)
(2 771)
(988)
(8 156)
(4 318)
(2 850)
(988)
(9 020)
(4 809)
(3 223)
(988)
(8 837)
(4 696)
(3 153)
(988)
(8 655)
(4 626)
(3 041)
(988)
(8 254)
(4 378)
(2 887)
(988)
(7 884)
(4 204)
(2 692)
(988)
(7 241)
(3 798)
(2 455)
(988)
(6 484)
(3 321)
(2 176)
(988)
(4 149)
(2 130)
(1 332)
(687)
(95 002)
(49 319)
(32 151)
(13 533)
Process AUD$ *1000
Process Costs AUD$*1000
-
-
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(4 153)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(8 305)
(5 965)
(5 965)
(97 323)
(97 323)
G&A (AUD$x1000) - (175) (169) (179) (177) (325) (329) (347) (343) (339) (331) (324) (311) (296) (202) (3 847)
Net Revenue AUDR$ x1000) - 14 225 15 632 16 061 16 350 36 755 37 937 37 259 36 696 34 059 36 536 44872 45 942 52 833 39 001 464 158
EBITDA(AUD$ x1000) - 5 305 7032 6 946 7303 20 176 21 147 19 588 19 210 16 759 19 646 28 358 30 085 37 748 28 683 267 986
Depreciation(AUD$x1000) - (3 322) (3 322) (3 322) (3 322) (6 043) (2 721) (2 721) (2 721) (2 721) - - - - - (30216)
EBIT (AUD$ x1000)
IRPJ (15% of R$ 240 000/year EBIT)
AIR (25% sobre Exc R$ 0.24 mi/ano do EBIT)
CSLL (9% do EBIT)
Royalties(1% Net Smelter Return)
CFEM(2% GrossRevenue)
-
-
-
-
-
-
1 982
(9)
(269)
(102.4)
(109)
(285)
3 710
(9)
(297)
(112.5)
(120)
(313)
3 623
(9)
(305)
(115.6)
(123)
(321)
3 980
(9)
(311)
(117.7)
(126)
(327)
14 133
(9)
(3 517)
(1 271.9)
(282)
(735)
18 426
(9)
(4 591)
(1 658.3)
(291)
(759)
16 867
(9)
(4 201)
(1 518.0)
(286)
(745)
16 490
(9)
(4 107)
(1 484.1)
(282)
(734)
14 039
(9)
(3 494)
(1 263.5)
(262)
(681)
19 646
(9)
(4 896)
(1 768.2)
(281)
(731)
28 358
(9)
(7 074)
(2 552.2)
(345)
(897)
30 085
(9)
(7 505)
(2 707.7)
(353)
(919)
37 748
(9)
(9 421)
(3 397.3)
(406)
(1057)
28 683
(9)
(7 155)
(2 581.5)
(300)
(780)
237 770
(133)
(57 143)
(20 651)
(3 566)
(9283)
Free Operating Cash Flow (AUD$ x1000) - 4530 6 181 6 070 6 412 14360 13 838 12828 12594 11050 11961 17 481 18 591 23 457 17858 207 426
Depreciation(AUD$x1000) 3 322.3 3 322.3 3 322.3 3 322.3 6 043.2 2 720.8 2 720.8 2 720.8 2 720.8 - - - 30216
Free Operating Cash Flow (AUD$ x1000) - 7853 9 503 9 393 9 734 20 403 16 559 15 549 15 315 13 771 11961 17 481 18 591 23 457 17858 207 426
CAPEX(AUD$ x1000) (19 931) (2 230) - - (13 604) - - - - - - - - - 2 230 (33 535)
Mine (188) - - - - - - - - - - - - - - (188)
Plant
Infraestructure
Others
Working Capital
Contingency
(13 604)
(2 820)
(1 508)
(1 812)
-
-
-
(2 230)
-
-
-
-
-
-
-
-
-
-
-
(13 604)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2 230
-
(27 208)
(2 820)
(1 508)
-
(1 811.9)
Cash Flow(AUD$ x1000) (19 931) 5 623 9 503 9 393 (3 870) 20 403 16 559 15 549 15 315 13 771 11 961 17 481 18 591 23 457 20 088 173 891
NPV(AUD$ x1000) 108 110
WACC 5%

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.67

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Table 28 – Discounted Cash Flow Results – Alternative case.

Table 28 – Discounted Cash Flow Results – Alternative case.
CAPEX (AUD$ M) 19.9
NPV (AUD$ M) 108.1
IRR (%) 43.5
Payback time (years) 4.1

A sensitivity analysis was undertaken to evaluate the impact of the resulting economic indicators for the following attributes, within the cash flow:

  • WACC;

  • Sell price;

  • CAPEX;

  • Mine OPEX;

  • Plant OPEX.

The WACC, OPEX, NPV and CAPEX, was evaluated by varying its value from -15% to +15%. Figure 36 shows the sensitivity analysis developed by GE21.

==> picture [363 x 230] intentionally omitted <==

----- Start of picture text -----

Sensitivity Analysis -NPV
160
140
120
100
80
60
40
20
0
85% 90% 95% 100% 105% 110% 115%
WACC Price CAPEX Mine OPEX Plant OPEX
NPV (AUD$x1000)
----- End of picture text -----

Figure 36 - NPV Sensitivity Diagram (Alternative case).

GE21 concluded based on its Sensitivity Analysis that project profitability is most affected by the cathode price.

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.68

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

14 PROJECT FUNDING

The Capital Expenditure (CAPEX) required to fund the Andrade Copper Project, regarding the Penta-Hydrated Copper Sulphate production (base case) is AUD$ 9.39 million (AUD$ 10.33 million with contingency). The required CAPEX regarding the Copper Cathode production (alternative case) is AUD$ 18.12 million (AUD$ 19.93 million with contingency).

According to Aguia, once the Company take a decision on the production route (base case or alternative case), the CAPEX should be fund through a mix of debt and equity. The Company is in active dialogue with prospective investors and is pursuing a number of options to fund the required CAPEX with equity or potentially through investment at the asset level.

15 CONCLUSIONS AND RECOMMENDATION

The Mineral Resource Estimate for the Andrade Copper Project was updated by GE21 from a maiden Resources Estimate prepared by RPA with an effective date of February 1, 2021. GE21 estimated Indicated Mineral Resources totalling 18.03Mt grading 0.41% Cu and 1.87 g/t Ag containing 162,187klb of copper and 1,084koz of silver, and Inferred Mineral Resources totaling 3.98Mt grading 0.53% Cu and 2.06 g/t Ag containing 46,619klb of copper and 264koz of silver.

The Andrade Project will be an open pit operation utilizing a contract mining fleet with a hydraulic excavator (2.5m[3] capacity) and 36t haul trucks along with corresponding ancillary equipment. The mine planning model adopted is a “diluted” model, adding approximately 5% dilution and 95% of recovery to the source model.

This Scoping Study presents the Project's technical and economic viability potential to produce Penta-hydrated Copper Sulphate. According to economic analysis, the project's NPV is AUD$ 112.4 million @ Discount Rate of 5% and an internal rate of return (IRR) of 67.1%. GE21 developed an alternative scenario considering Metallic Copper (copper cathode). The economic analysis result is a NPV of AUD$108.1 million @ Discount Rate of 5% and an IRR of 43.5%.

The results of the Scoping Study referred to in this report is preliminary in nature. It is based on low-level technical and economic assessments and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised.

GE21 recommends continuing this study with the preparation of a Pre-Feasibility Study in accordance with JORC 2012 or the CIM NI43.101 definitions.

Recommendation from GE21

  • Regarding the Mineralization Model and the Resources Estimation, an additional drilling program is recommended, with the objective of:

  • Checking the open High-Grade zones with potential to improve the resource grades;

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.69

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

  • Improving the geological model confidence and upgrade the mineral resources classification to Measured and Indicated.

  • Regarding the metallurgical test works, GE21 present the following comments and recommendations:

  • Tests were carried out on single, exploratory samples, representing high and low-grade. Results indicate the amenability for both process – froth flotation and acid leaching. It is strongly recommended new geometallurgical tests are undertaken to confirm the assumptions and ore variability;

  • Conduct complementary heap leaching process in column tests under ambient temperature. Agitated tests were carried out under optimum conditions, not reproduceable at industrial scale;

  • Acid leaching does not recover silver, in flotation, over 70% of the contained Ag is recovered. A trade-off study is recommended to select the more attractive route.

  • Based on the results, GE21 recommends, for this Scoping Study, to consider a copper extraction of 85% and overall recovery of 82%.

  • Develop environmental studies to map potential project risks.

  • Improve the Copper Sulphate Market Study.

  • Improve the accuracy of CAPEX and OPEX estimation.

  • Execution of a complete feasibility study, including a geotechnical drilling campaign, hydrological studies, detailed engineering, and mining scheduling.

The estimated cost of implementing all of these recommendations is AUD$4.5M (Four million five hundred thousand Australian Dollars).

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.70

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

16 REFERENCES

Almeida, M. E.; Gottlieb, O. R.; Regodeso, J. and Teixeira, M. A. (1974), Chemistry of Brazilian Leguminosae .18. New peltogynoids from three Peltogyne species. Phytochem., 13, 1225-1228

  • Almeida, D. P. M.; Zerfass, H. & Basei, M. A. S. 1996. Mineralogia, geoquímica e novas idades para o vulcanismo ácido da Bacia do Camaquã. In: Congresso Brasileiro de Geologia, 39., Salvador, 1996, Anais..., SBG, v. 2, p. 19-21

  • ANM – Agência Nacional de Mineração acesso em 21 de agosto de 2020] Disponivel em: http://anm.gov.br

  • Carvalho P.F. de. 1932. Reconhecimento Geológico do Rio Grande do Sul, Rio de Janeiro, Boletim do Instituto Geológico de Mineração Brasileira, 66: l -72.

  • HARTMAN, H. L., 1987, Introductory Mining Engineering. John Willey & Sons, NY.Manual de Produção CATERPILLAR – Edições 25, 26 e 27

  • HARTMANN L. A. E REMUS M. V. D., 2000. Origem e evolução das rochas ultramáficas do Rio Grande do Sul desde o Arqueano até o Cambriano. In: Holz M e De Ros L. F. Geologia do Rio Grande do Sul. Ed. CIGO/UFRGS, p. 53-78.

  • INCRA – Instituto Nacional de Colonização e Reforma Agrária(Consulta de Imóveis Ruraisl/Acervo fundiário)[acesso em 14 de agosto de 2020] Disponivel em: http://acervofundiario.incra.gov.br/acervo/acv.php

  • LEITES, S. R.; LOPES, R. C.; Wildner, W.; Porcher, C. A. & Sander, A. 1990. Divisão litofaciológica da Bacia do Camaquã na folha Passo do Salsinho, Caçapava do Sul, RS, e sua interpretação paleoambiental. In: Congresso Brasileiro de Geologia. 36, Natal, 1990. Boletim..., p. 300-312

  • Lima, E. F. & Nardi, L. V. S. 1998. O vulcanismo shoshonítico e alcalino da Bacia do Camaquã: Estado do Rio Grande do Sul –Brasil, In: Congresso Uruguayi de Geologia, 2., Punta del Este, 1998. Actas..., p. 263-268.

  • OLIVEIRA, J. M. M. T. 1992. Formação Arroio dos Nobres: depósitos marinhos ou continentais? Uma discussão. In: Workshop Sobre as Bacias Brasilianas, 1., São Leopoldo, 1992. Boletim..., UNISINOS. pp. 106-112.

  • Open Pit Mine Planning and Design - The American Institute of Mining, Metallurgical, and Petroleum Engineers, Inc. – AIME – Editores JOHN T. CRAWFORD, III E WILLIAM A. HUSTRILID

  • Paim, P. S. G., Chemale Jr., F. & Lopes, R. C. 2000. A Bacia do Camaquã. In: M. Holz, M. & L. F. De Ros, L. F. (eds.) Geologia do Rio Grande do Sul. CIGO/UFRGS, Porto Alegre, p.231-274.

  • SILVA, R.R: Relatório Final Positivo De Pesquisa Mineral. Referencial Geologia Mineração E Meio Ambiente Ltda.

  • Surface Mining – The American Institute of Mining, Metallurgical, and Petroleum Engineers, Inc. – AIME – Editor EUGENE PFLEIDER

Technavio - Copper Sulphate Market in Brazil 2020–2024.

Wikipedia: https://pt.wikipedia.org/wiki/Wikip%C3%A9dia:P%C3%A1gina_principal

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.71

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Attachment 01- Mine Master Plan

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.72

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [689 x 974] intentionally omitted <==

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.73

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

Attachment 02- Cartographic Layout

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.74

==> picture [51 x 36] intentionally omitted <==

==> picture [107 x 29] intentionally omitted <==

==> picture [866 x 613] intentionally omitted <==

Aguia Resources Limited; Andrade Copper Project; Caçapava do Sul; RS, Brasil Updated Resources Estimate and Scoping Study - Memorandum - March 9[th] , 2021

Page:.75

ANDRADE COPPER PROJECT

09[th] March 2021

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

==> picture [72 x 50] intentionally omitted <==

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

JORC Code, 2012 Edition – Table 1 report template

Section 1 Sampling techniques and data

(criteria in this group apply to all succeeding groups)

Criteria JORC Code Explanation Commentary
Sampling
techniques
•Nature and quality of sampling (eg
cut channels, random chips, or
specific specialised industry
standard measurement tools
appropriate to the minerals under
investigation, such as down hole
gamma sondes, or handheld XRF
instruments, etc). These examples
should not be taken as limiting the
broad meaning of sampling.
•In the Andrade Project area procedures for diamond drilling samples were compliant with mineral
industry standards.
•Samples were sent to laboratories that are commercial fee-for-service testing facilities and are
independent of Aguia.
•The Andrade deposit was defined using diamond core drilling, and surface trench sampling.
•Drilling comprised 38 diamond core drill holes performed by Referencial from 2009 / 2010
campaign (8,406.34 m) and five core drill holes completed by Aguia from 2019 / 2020 (579.55
m).
•Include reference to measures
taken to ensure sample
representivity and the appropriate
calibration of any measurement
tools or systems used.
Aspects of the determination of
mineralisation that are Material to
the Public Report. In cases where
‘industry standard’ work has been
done this would be relatively simple
(eg ‘reverse circulation drilling was
used to obtain 1 m samples from
which 3 kg was pulverised to
produce a 30 g charge for fire
assay’). Inothercasesmore

Aguia has followed standard practices in their geochemical surveys and diamond drilling
programs. They have followed a set of standard procedures in collecting cuttings and core
samples, logging and data acquisition for the project. Their procedures are well documented and
meet generally recognized industry standards and practices.

All core logging is completed by Aguia geologists and directly entered into a comprehensive
database program. Aguia’s geologists are responsible for identifying and marking core intervals
for sampling. Sample intervals range in length from 0.31m to 1.50m with 90% of all core samples
falling within the range of 0.8m to 1.1m and honour the geological contacts. Digital and hard
copies of all sampling and shipment documentation are stored in the project office at Caçapava
do Sul. Documentation includes geological logs, core photographs, core recovery records,
portable XRF readings and down-hole surveys.

1

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
explanation may be required, such
as where there is coarse gold that
has inherent sampling problems.
Unusual commodities or
mineralisation types (eg submarine
nodules) may warrant disclosure of
detailedinformation.
Drilling techniques •Drill type (eg. core, reverse
circulation, open-hole hammer,
rotary air blast, auger, Bangka etc.)
and details (eg. core diameter, triple
or standard tube, depth of diamond
tails, face-sampling bit or other
type, whether core is oriented and if
so, by what method, etc.).

Referencial conducted drilling programs over the Andrade deposit in 2009 and 2010. In 2009,
drilling contractor Geoserv Pesquisas Geológicas S.A. drilled 13 holes with a total length of
2,004.5m and in 2010, Boart Longyear drilled 25 holes totalling 6,401.85m.

All holes were collared and drilled in HQ core size to advance through the regolith. Upon contact
with fresh rock, drill holes were continued using NQ size equipment. Downhole measurements
of azimuth and dip deviation were taken at three metre intervals using a Reflex Maxibor survey
tool.

In 2019, as part of the due-diligence process, Aguia drilled two twin holes (AND-19-001 and
AND-19-003) and three further holes to confirm the results of the Referencial drilling programs.
The result of these holes closely agreed with the results from the previous drilling program.

In 2020, Aguia conducted a short diamond drilling program objecting to test the continuity of the
high-grade zones along the plunge. The program consisted of two diamond drillholes named
AND-20-004 and AND-20-005 totalling 197.15m of drilling.
Drill sample
recovery
•Whether core and chip sample
recoveries have been properly
recorded and results assessed.
•Measures taken to maximise
sample recovery and ensure
representative nature of the
samples.
•Whether a relationship exists
between sample recovery and
grade and whether sample bias
may have occurred due to
preferential loss/gain of fine/coarse
material.

Digital and hard copies of all sampling and shipment documentation are stored in the project
office at Caçapava do Sul. Documentation includes geological logs, core photographs and core
recovery records.

Aguia has followed standard practices in their core drilling programs. They have followed a set
of standard procedures in collecting cuttings and core samples, logging, and data acquisition for
the project. Their procedures are well documented and meet generally recognized industry
standards and practices.

There was no investigation about relationship between sample recovery and grade.

2

ANDRADE COPPER PROJECT

09[th] March 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Logging •Whether core and chip samples
have been logged to a level of
detail to support appropriate Mineral
Resource estimation, mining
studies and metallurgical studies.

Digital and hard copies of all sampling and shipment documentation are stored in the project
office at Caçapava do Sul. Documentation includes geological logs, core photographs, core
recovery records, portable XRF readings and down-hole surveys. Detailed geological logs are
completed for every core hole using an appropriate logging form. Sampling intervals in the
mineralized zone are typically targeted for a 1.0m length but may fall within a range of 0.31m to
1.50m.
•Whether logging is qualitative or
quantitative in nature. Core (or
costean, channeletc.) photography.

The logging is qualitative in nature. A photographic record is maintained for all core boxes with
each photograph recording three boxes.
•The total length and percentage of
therelevantintersectionslogged.

100% diamond drillholes was logged.
Sub-sampling
techniques and
sample preparation
•If core, whether cut or sawn and
whether quarter, half or all core
taken.

Fresh core is split lengthwise using a core saw. Samples are systematically taken using the right
half of the core, returning the left half of the core to the core box for archival storage.
•If non-core, whether riffled, tube
sampled, rotary split etc. and
whether sampled wet or dry.

Trench samples are included in the resource database as drill holes. The influence of the trench
samples for the purpose of estimating Mineral Resources was restricted to the oxidized zone of
the deposit.
•For all sample types, the nature,
quality and appropriateness of the
sample preparation technique.

Sample preparation was completed at ALS’s Belo Horizonte laboratory in Brazil using standard
crushing and pulverization techniques. The sample preparation techniques meet industry
standards and are considered appropriate for the mineralization being investigated.

Sample preparation was completed using standard crushing and pulverization techniques
PREP-31 (rock and drill samples). All samples were dried, crushed, and milled to 70% passing
2 mm, riffle split off 250 g, then the split pulverized to better than 85% passing 75 microns. Pulp
splits are collected and retained in storage.

Quality control procedures adopted
for all sub-sampling stages to
maximise representivity of
samples.

Lab management system is consistent with ISO 9001:2008 requirements for sampling
preparation.

Industry standard procedures were employed, including ensuring non-core samples are
adequately homogenized before. Pulp splits are collected and retained in storage.

ALS does introduce on routine basis certified reference material within everybatch of samples,

3

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
namely appropriate standards, duplicates and blanks. A QAQC report is sent together with the
assay certificates.

Measures taken to ensure that the
sampling is representative of the
in-situ material collected.

90% of all core samples falling within the range of 0.8m to 1.1m.
Sub-sampling
techniques and
sample preparation
•Whether sample sizes are
appropriate to the grainsize of the
material being sampled.
•Sampling intervals in the mineralized zone are typically targeted for a 1.0m length but may fall
within a range of 0.50m to 1.50m.
Quality of assay
data and laboratory
tests
•The nature, quality and
appropriateness of the assaying
and laboratory procedures used
and whether the technique is
considered partial or total.
•The ICP method used is industry standard and considered appropriate for the analysis of base
metal hosted mineralisation.
•Sample preparation and analysis was completed at ALS’s Belo Horizonte laboratory in Brazil
using standard crushing and pulverization techniques.
•Routine assays were conducted using a four acid ‘near total’ digestion with ICP-AES finish (ME-
ICP61 process) to provide analysis for 33 elements (Ag, Al, As, Ba, Be, Bi, Ca, Cd, Co, Cr, Cu,
Fe, Ga, K, La, Mg, Mn, Mo, Na, Ni, P, Pb, S, Sb, Sc, Sr, Th, Ti, Tl, U, V, W, Zn). All Cu and Co
determinations were re-assayed by four acid (HF-HNO3-HClO4) digestion, HCl leach and ICP
finish to provide an improved level of accuracy on these values (method ME-OG62). The
preparation and analytical procedures are appropriate for the type of mineralization sampled and
are reliable to deliver the total content of the analysed compounds.
•For geophysical tools,
spectrometers, handheld XRF
instruments, etc, the parameters
used in determining the analysis
including instrument make and
model, reading times, calibrations
factors applied and their derivation,
etc.
•A hand held XRF, Delta Analyser CS-4000 by Innov-X Systems, was employed to pre scan
samples.
•Nature of quality control procedures
adopted (eg. standards, blanks,
duplicates, external laboratory
checks) and whether acceptable
levels of accuracy (ie. lack of bias)
and precision have been
•For the core sampling, Aguia used certified reference materials (standard), supplied by the
Instituto de Tecnologia Augusto Kekule (ITAK). ITAK-809 and ITAK-833 are low grade and high
grade copper standard, respectively and ITAK-628 is a low grade gold standard. In addition, fine
and coarse blank samples were prepared from barren quartz veins. Also pulp duplicates were
inserted in the batches. The control is considered appropriate to the sampling type and grades.

4

ANDRADE COPPER PROJECT 09[th] March 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
established. •Referencial used eight CRMs (standards) sourced from Geostats Pty Ltd (Geostats) in Perth,
Australia and AMIS from Isando in South Africa and 244 duplicate core samples (approximately
3%) were selected for assay according to the QA/QC sampling plan.
Verification of
sampling and
assaying
•The verification of significant
intersections by either independent
or alternative company personnel.
•The use of twinned holes.
•Documentation of primary data,
data entry procedures, data
verification, data storage (physical
and electronic) protocols.
•Discuss any adjustment to assay
data.
•Two twin boreholes were completed by Aguia. The assay results and mineralized intervals
present good correlation with the original drill holes.
•All core was logged by Referencial geologists and verified by Aguia geologists; data was entered
digitally into a comprehensive database program. Electronic data was verified against paper logs
and original assay certificates by GE21.
•Assay data did not need to be adjusted.
Location of data
points
•Accuracy and quality of surveys
used to locate drill holes (collar and
down-hole surveys), trenches, mine
workings and other locations used
in Mineral Resource estimation.
•All drill collars are surveyed using a hand-held GPS both before and after drill hole completion.
Andrade down hole surveys were completed on core holes using a Maxibore II down-hole survey
tool. Readings are collected on three-meter intervals.

5

ANDRADE COPPER PROJECT
09thMarch 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY
– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
•Specification of the grid system
used.
•Coordinates are recorded in Universal Transverse Mercator (UTM) using the SAD69 Datum,
Zone 22S.
•Quality and adequacy of
topographic control.
•No topographic survey was conducted at the Andrade by the Company yet.
Data spacing and
distribution
•Data spacing for reporting of
Exploration Results.
•5 diamond drill holes were completed by Aguia Resources in a target area, checking low- and
high-grade copper mineralisation.

6

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

  • AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

==> picture [329 x 472] intentionally omitted <==

----- Start of picture text -----

7

----- End of picture text -----

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Data spacing and
distribution
•Whether the data spacing and
distribution is sufficient to establish
the degree of geological and grade
continuity appropriate for the
Mineral Resource and Ore Reserve
estimation procedure(s) and
classifications applied.
•Aguia has engaged GE21 Consultoria Mineral . a Brazilian consulting firm, to complete a
JORC/NI 43-101 mineral resource estimate for the Andrade deposit, as part of its due diligence.
•The diamond drilling was completed on sections spaced 100 m apart with two to three drill holes
per section. Drill hole spacing within each section was also approximately 100 m.
• No material has been classified as a Measured Mineral Resource, and Ore Reserves are not
being stated.
•Whether sample compositing has
been applied.
•Assay data was composited to one-metre length prior to resource estimation.
Orientation of data
in relation to
geological structure
•Whether the orientation of sampling
achieves unbiased sampling of
possible structures and the extent
to which this is known, considering
the deposit type
•The sampling patterns used did not introduce an apparent sampling bias.
•If the relationship between the
drilling orientation and the
orientation of key mineralised
structures is considered to have
introduced a sampling bias, this
should be assessed and reported if
material.
•The sampling patterns used did not introduce an apparent sampling bias.
Sample Security •The measures taken to ensure
sample security.
•Chain of custody of all sample material was maintained by Aguia. Samples were stored in a
secured facility in Caçapava do Sul until dispatch to the preparation laboratory by commercial
carrier.
Audits or reviews •The results of any audits or reviews
of sampling techniques and data.
•Aguia has engaged its own independent technical consultant, GE21 Consultoria Mineral . a
Brazilian consulting firm, to complete a JORC/NI 43-101 mineral resource estimate for the
Andrade deposit, as part of its due diligence.. Audits and reviews of sampling techniques were
performed in these works.

8

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
GE21 reviewed the sample collection techniques, quality control procedures, sample
storage facility, and data integrity as part of a site visit carried out from the27 to 28 October, 2020.
•. GE21 is of the opinion that all relevant data has been collected and stored in accordance with
industry best practice standards and is suitable to support the estimation of a Mineral Resource.

9

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Section 2 Reporting of Exploration Results

(criteria listed in the preceding group apply also to this group)

Criteria JORC Code Explanation Commentary
Mineral tenement
and land tenure
status
•Type, reference
name/number, location
and ownership including
agreements or material
issues with third parties
such as joint ventures,
partnerships, overriding
royalties, native title
interests, historical sites,
wilderness or national park
and environmental
settings.
•The security of the tenure
held at the time of
reporting along with any
known impediments to
obtaining a licence to
operateinthe area.
•The Andrade deposit as currently modelled is situated over three separate exploration tenements.
•The majority of the deposit is situated in proceedings 810.636/2007 and 810.808/2008. These are currently
held by Referencial. Aguia has signed an option agreement with Referencial to acquire these tenements
(as disclosed in a press release dated 27/02/2019). Upon the conclusion of this acquisition, these tenements
will be subject to a 1% net smelter return royalty to be paid to Referencial.
•The remainder of the deposit and the potential along strike extensions of the deposit are located in
proceeding 810.187/2018. This claim is held by Aguia Fertilizantes S.A., a subsidiary company of Aguia.
•Independent legal advice prepared for Aguia by William Freire Advogados Associados indicates that:
•Aguia satisfies the requirements for operating a mine within 150 km of the territorial borders of Brazil (the
‘Border zone’).
•The tenements in question do not fall within conservation units or indigenous lands.
•Those tenements that are currently under application or awaiting a response from the relevant department
are unlikely to be denied.
•There are no known impediments to obtaining a licence to operate in this area.

10

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Exploration done
by other parties
•Acknowledgment and
appraisal of exploration by
other parties.

Copper occurrences at Andrade were first reported in the late 19th century in government surveys. The
first drilling program was undertaken by Vale in the early 1970s where the scout program revealed the first
mineral intercepts. Between 2009 and 2010, Mining Ventures, a private Swiss exploration company,
conducted an extensive exploration program which included mapping, soil geochemistry, trenching, IP and
10,300 metres of diamond drilling (38holes) at Andrade:

1900-08 Artisanal Mining: Trenches, pits, shafts and drifts at Andrade and Primavera

1942 DNPM: (8 holes) Resource 462 kt at 0.8% Cu at Andrade

1942 DNPM: Resource 91 kt at 1.00% Cu and 29 kt at 1.74% Cu at Primavera

1959 DNPM: (25 holes) Resource 560 kt at 0.7% Cu 100 kt at 1% Cu at Andrade and Primvera

1975 CRM: (13 holes) 3.3 Mt at 0.43% Cu at Andrade

1985 CBC: (8 holes) 502 kt at 0.55% Cu at Andrade

2009-10 Referencial: drilling completed (38 holes) at Andrade

2009 Referencial: drilling completed (11 holes) at Primavera

2012-13Referencial: Deeper IP(TITAN)4sections completed atAndrade andPrimavera

11

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Geology • Deposit type, geological
setting and style of
mineralisation.

The Andrade deposit is located at the western flank of the Caçapava Granite.

The local geological mapping reveals the presence of three large geologic domains from the east to the
west: 1) granitoids of the Caçapava do Sul Granitic Suite, which is in tectonic contact with the 2) basic
meta-volcano-sedimentary unit (amphibolites) of the Vacacaí Metamorphic Complex, which grades to the
intermediate to acid meta-volcano-sedimentary package (feldspar chlorite schists and quartz chlorite
schists), which is both in tectonic and erosive contact with the 3) conglomeratic sediments of the Santa
Bárbara Formation.

The same units described with respect to the Andrade deposit are also found in the Primavera target,
since the latter is an extension to the south of the former. However, meta-sediments, meta-tuffs, and
meta-rhyodacites belonging to the Vacacaí Metamorphic Complex, as well as intrusions of basic volcanic
rocks, are also seen.

Mineralization at Andrade sits along the contact between volcanic rocks at the footwall and sediments at
the hanging wall. Strong chlorite alteration associated with carbonate alteration and potassic alteration
are the hosts to the copper mineralization that includes mostly chalcocite and minor bornite and
chalcopyrite.
Drill Hole
Information
•A summary of all
information material to the
understanding of the
exploration results
including a tabulation of
the following information
for all Material drill holes:

easting and northing of
the drill hole collar

elevation or RL (Reduced
Level – elevation above
sea level in metres) of the
drill hole collar

dip and azimuth of the
hole

down holelengthand

Andrade project have 43 drillholes , including 39 diamond drillholes drilled by Referencial Geologia and
another 5 diamond drillholes drilled by Aguia.

Drilling utilized for the resource estimate consists of 38 diamond drill holes drilled by Referencial from the
2009/2010 campaigns (8,406.34 m) and 19 historical trenches re-sampled by Referencial in 2009/2010
(1,088.46 m).

More 3 diamond core boreholes drilled by Aguia in 2019 (382.40 m) were used in this estimate

In 2020, Aguia conducted a short diamond drilling program objecting to test the continuity of the high-
grade zones along the plunge. The program consisted in two more drillholes (AND-20-004 and AND-20-
005), totalling 197.15 meters of drilling.

12

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary Commentary
interception depth

hole length.
•If the exclusion of this
information is justified on
the basis that the
information is not Material
and this exclusion does
not detract from the
understanding of the
report, the Competent
Person should clearly
explain why this is the
case.
Hole-Id X Y Z Max_Depth Executing
company
AZ DIP Type
CPV_AN_DDH001 257114.3 6620642 271.53 83.81 Geoserv 87 -50 Diamond Drilling
CPV_AN_DDH002 257099 6620640 266.05 90.6 Geoserv 87 -60 Diamond Drilling
CPV_AN_DDH003 257123.2 6620032 248.84 150 Geoserv 87 -50 Diamond Drilling
CPV_AN_DDH004 257100.7 6620482 297.64 119.9 Geoserv 87 -50 Diamond Drilling
CPV_AN_DDH005 257081.1 6619926 217.68 171 Geoserv 90 -70 Diamond Drilling
CPV_AN_DDH006 257168.1 6620281 287.62 110.9 Geoserv 90 -50 Diamond Drilling
CPV_AN_DDH007 257089.2 6619826 213.23 238.4 Geoserv 90 -70 Diamond Drilling
CPV_AN_DDH008 257109.9 6620134 248.7 137.9 Geoserv 90 -50 Diamond Drilling
CPV_AN_DDH009 257036.4 6619833 226.78 237 Geoserv 90 -70 Diamond Drilling
CPV_AN_DDH010 257166.3 6620392 306.78 100.9 Geoserv 90 -60 Diamond Drilling
CPV_AN_DDH011 257150.8 6620214 263.47 101.9 Geoserv 90 -60 Diamond Drilling
CPV_AN_DDH012 257053.5 6619732 234.9 180 Geoserv 90 -60 Diamond Drilling
CPV_AN_DDH013 257061.6 6620211 231.65 150 Geoserv 90 -60 Diamond Drilling
CPV_AN_DDH014 257009.7 6619927 230.8 216 Geoserv 90 -70 Diamond Drilling
CPV_AN_DDH015 257093.9 6620031 243.95 170 Geoserv 90 -70 Diamond Drilling
PRI_AN_DDH017 256614 6619804 313.05 277.15 Geoserv 90 -70 Diamond Drilling
PRI_AN_DDH018 257520.3 6619341 312.08 278.35 Geoserv 90 -70 Diamond Drilling
PRI_AN_DDH025 257107.1 6619427 227.23 201.05 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH027 256939.2 6619626 291.2 434.35 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH029 257044.3 6619627 245.58 249.05 Geoserv 90 -60 Diamond Drilling

13

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary Commentary
PRI_AN_DDH030 257056.3 6620429 271.84 218.75 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH031 257150.4 6619733 235.35 203.85 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH032 257252.9 6620930 359.62 184.7 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH033 256905.6 6619526 267.71 504.35 Geoserv 90 -61 Diamond Drilling
PRI_AN_DDH034 257201.2 6620527 323.88 164.9 Geoserv 90 -58 Diamond Drilling
PRI_AN_DDH035 257000.1 6619520 263.07 247.58 Geoserv 90 -56 Diamond Drilling
PRI_AN_DDH036 257001.6 6620529 274.76 223.5 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH037 257147.9 6620724 289.7 161.8 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH038 257050.4 6620725 278.84 143.85 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH039 256949.2 6620433 238.82 242.75 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH040 256953 6619737 262.72 427.05 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH041 256933.9 6620315 215.06 271.6 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH042 257115.6 6619938 237.03 182.85 Geoserv 90 -42 Diamond Drilling
PRI_AN_DDH043 257051.4 6620323 249.61 247.6 Geoserv 90 -60 Diamond Drilling
PRI_AN_DDH044 257009.9 6620120 241.83 277 Geoserv 90 -59 Diamond Drilling
PRI_AN_DDH045 256993.4 6619429 249.7 262.05 Geoserv 90 -58 Diamond Drilling
PRI_AN_DDH047 256941.6 6619825 260.83 382.7 Geoserv 90 -68 Diamond Drilling
PRI_AN_DDH049 257001.9 6620028 220.22 361.2 Geoserv 90 -59 Diamond Drilling

14

09thMarch 2021 09thMarch 2021 ANDRADE COPPER PROJECT
INDEPENDENT TECHNICAL REPORT – SCOPING STUDY
– AGUIA RESOURCES LTD.
Criteria JORC Code Explanation Commentary
Data aggregation
methods
•In reporting Exploration
Results, weighting
averaging techniques,
maximum and/or minimum
grade truncations (eg.
cutting of high grades) and
cut-off grades are usually
material and should be
stated.
•No exploration data were altered
Data aggregation
methods
•Where aggregate
intercepts incorporate
short lengths of high grade
results and longer lengths
of low grade results, the
procedure used for such
aggregation should be
stated and some typical
examples of such
aggregations should be
shown indetail.
•Intercepts above 0.2% Cu are considered significant.
•The assumptions used for
any reporting of metal
equivalent values should
be clearly stated.
•Metal equivalents were not reported.
Relationship
between
mineralisation
widths and
intercept lengths
•These relationships are
particularly important in the
reporting of Exploration
Results.
•Core drilling was designed to intersect the full width of the copper mineralization at a high angle.
•If the geometry of the
mineralisation with respect
to the drill hole angle is
known, its nature should
bereported.
•Drill holes do not typically intercept the mineralisation perpendicularly, hence down hole widths are greater
than true widths. For boreholes drilled with a dip of 60°, true mineralization widths were generally in the
order of 80% to 90% of down hole intersection lengths.

15

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
•If it is not known and only
the down-hole lengths are
reported, there should be a
clear statement to this
effect (eg. ‘downhole
length, true width not
known’).
•Down hole lengths were reported. Relationships between true lengths and true thickness are shown in
cross sections below.

16

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Diagrams •Appropriate maps and
sections (with scales) and
tabulations of intercepts
should be included for any
significant discovery being
reported These should
include, but not be limited
to a plan view of drill hole
collar locations and
appropriate sectional
views.

17

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Balanced
reporting
•Where comprehensive
reporting of all Exploration
Results is not practicable,
representative reporting of
both low and high grades
and/or widths should be
practiced to avoid
misleading reporting of
Exploration Results.
•The drilling databases are highly organized with drilling Intercepts and it’s grade x length reports are
properly stored and readily available within on the drillhole database.
Other substantive
exploration data
•Other exploration data, if
meaningful and material,
should be reported
including (but not limited
to): geological
observations; geophysical
survey results;
geochemical survey
results; bulk samples - size
and method of treatment;
metallurgical test results;
bulk density, groundwater,
geotechnical and rock
characteristics; potential
deleterious or
contaminating substances
•Aguia made use of an airborne magnetic geophysical survey completed by CPRM to aid in exploration
targeting and an extensive geological mapping program developed by Referencial.
•Ground Geophysics Double-Dipole Induced Polarization/Resistivity method by AFC Geofisica.

18

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Further work •The nature and scale of
planned further work (eg.
tests for lateral extensions
or depth extensions or
large-scale step-out
drilling).
• Diagrams clearly
highlighting the areas of
possible extensions,
including the main
geological interpretations
and future drilling areas,
provided this information is
not commercially sensitive.
•Further work at the Andrade deposit is initially focussed on replicating high grade intercepts found in
historical drilling. These historical intercepts were not included in the Mineral Resource but have the
potential to increase the grade and/or extend the high-grade volumes of the deposit.

19

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Section 3 Estimation and reporting of Mineral Resources

(criteria listed in the first group, and where relevant in the second group, apply also to this group)

Criteria JORC Code Explanation Commentary
Database integrity •Measures taken to ensure that
data has not been corrupted by, for
example, transcription or keying
errors, between its initial collection
and its use for Mineral Resource
estimationpurposes.
•Assay data is provided to Aguia in spreadsheet form and directly copied to the company’s data
system. The database was provided to GE21 in a digital format as a Microsoft Excel file.
•Data validation procedures used. •Original assay certificates were provided to GE21 and grades above 1% Cu were checked against
the provided data set. A series of random spot checks were also carried out. The database was
checked for overlapping samples, missing samples, and un-sampled intervals. GE21 found no
material issues with provided database and is of the opinion that it is suitable to support the
estimation of a Mineral Resource.
Site Visits •Comment on any site visits
undertaken by the Competent
Person and the outcome of those
visits.
•If no site visits have been
undertaken indicate why this is the
case.
• Guilherme Gomides Ferreira and Bernardo Horta Cerqueira Viana undertaken a site visit on
October 2020 for three days, when was possible to check fields works, and local infrastructure
Geological
interpretation
•Confidence in (or conversely, the
uncertainty of) the geological
interpretation of the mineral
deposit.
•GE21 has confidence that the geological interpretation in cross section and along strike is robust
enough to support the declaration of an Inferred Mineral Resource.
•The deposit shows good continuity along strike and down dip in terms of both grade and lithology.
•Nature of the data used and of any
assumptions made.
•The geological model was built from the diamond drill hole and trench sample data as described
in the previous sections. It used a lithological assay based in an approach to define the
boundaries of the copper mineralization and the following criteria: Minimum average grade of
composite interval (hanging wall to footwall contact) is 0.20% Cu for low grade and 1.00% Cu for
high grade.

20

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
•The effect, if any, of alternative
interpretations on Mineral
Resource estimation.
•Cross sectional interpretations of high grade (>1% Cu) and low grade (>0.2% Cu) mineralization
lenses were undertaken. These were guided primarily by the host lithology and the assayed
grade. The maximum length of internal dilution within a mineralized interval was four metres.
These two-dimensional interpretations were then linked in Geovia’s SURPAC software using tie-
lines to form three-dimensional mineralisation solids for block estimation, GE21 validated the
model using Leapfrog software.
•The use of geology in guiding and
controlling Mineral Resource
estimation. The factors affecting
continuity both of grade and
geology.

A surface eight metres below the topography was used to define the oxidation horizon.

Some sub-vertical east-west faulting occurs within the deposit but the influence of these
structures on the geometry of the deposit is not yet well understood.
Dimensions •The extent and variability of the
Mineral Resource expressed as
length (along strike or otherwise),
plan width, and depth below
surface to the upper and lower
limits oftheMineral Resource.

The Andrade deposit has been drilled along a strike length of 1,400 m. It plunges shallowly
(approximately 20°) to the south and has been intercepted at depths of up to 550 m below
surface. The general plane of the deposit dips at 60° to the west and has a width (in plan section)
of up to 360 m from east to west.
Estimation and
modelling
techniques
•The nature and appropriateness of
the estimation technique(s) applied
and key assumptions, including
treatment of extreme grade values,
domaining, interpolation
parameters, maximum distance of
extrapolation from data points.

Two estimation domains were modelled, separating the low grade and high grade data
populations. The low grade was divided in weathered and fresh rock by an eight-metre surface
generated from the topography surface. Geovia’s SURPAC software was used to estimate
grades into a 3D block model, constrained by mineralization wireframes.

Copper, silver and equivalent cooper were estimated into the block model using ordinary kriging
of one metre (minimum 0.5m) composites within the mineralized domains. For all elements, four
estimation passes were used with progressively relaxed search ellipsoids and data
requirements. Block estimation required a minimum of four and a maximum of 12 samples until
the thirty pass and a minimum of two and maximum of 12 samples in the last search pass. The
estimation ellipse ranges and orientations are based on the variogram model for copper.
•The availability of check estimates,
previous estimates and/or mine
production records and whether
the Mineral Resource estimate
takes appropriate account of such
data.

No checks with previous estimates or mine production records has been made.

21

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
•The assumptions made regarding
recovery ofby-products.

No estimation of recovery factors has been made.
•Estimation of deleterious elements
or other non-grade variables of
economic significance (e.g. sulphur
for acid mine drainage
characterisation).

None made.
•In the case of block model
interpolation, the block size in
relation to the average sample
spacing and the search employed.
•The parental block size of 40m (along strike) by 40 m (perpendicular to strike) by 5 m (vertical)
was used. Drilling grid size is approximately 100 m x 100 m.
•Last campaign (five drill holes) not limited the mineralization interpretation. The mineralization
was just refined.
•Any assumptions behind modelling
ofselectivemining units.
•None made.
•Any assumptions about correlation
between variables.
•No assumptions were made.
•Description of how the geological
interpretation was used to control
the resource estimates.

Directional and down hole variography analysis was undertaken on one-metre composites for
Cu and Ag for all domains combined. GE21 considers that parameters, orientation, and fitted
variogram models are appropriate and reasonable to estimate Resources
•Discussion of basis for using or not
using grade cutting or capping.

GE21 composited all assay intervals to a length of one metre. Following top-cut analysis, 20 g/t
Ag was selected as the high-grade limit. No cap was necessary for the copper estimate.
•The process of validation, the
checking process used, the
comparison of model data to
drillhole data, and use of
reconciliation data if available.

GE21 performed a visual validation of the block model by visually comparing block and borehole
grades on a section by section basis. GE21 also produced a series of swath plots to compare
kriging estimation and Nearest Neighoring with reasonable conformance. The resultant block
estimates appear to be reasonable in comparison to the composite grades.

GE21 believes that the estimation methodology and parameters are appropriate for the
estimation of an Indicated and Inferred Mineral Resource.
Moisture •Whether the tonnages are
estimated on a dry basis or with
natural moisture, and the method
of determination of the moisture
content.
•Sample weighting and assay analysis were performed on dry basis.

22

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

  • INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Cut-off parameters •The basis of the adopted cut-off
grade(s) or quality parameters
applied.
•Open pit Mineral Resources are reported within a conceptual pit shell generated in Geovia’s
Whittle software at a cut-off grade of 0.20% Cu. This was calculated based on input costs as
detailed below and a uniform pit slope angle of 55°.

23

==> picture [72 x 50] intentionally omitted <==

09[th] March 2021

  • Mining factors or • Assumptions made regarding assumptions. possible mining methods, minimum mining dimensions and internal (or, if applicable, external) mining dilution. It may not always be possible to make assumptions regarding mining methods and parameters when estimating Mineral Resources. may not always be rigorous. Where this is the case, this should be reported with an explanation of the basis of the mining assumptions made.

ANDRADE COPPER PROJECT

==> picture [118 x 31] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

  • AGUIA RESOURCES LTD.
Mining factors or
assumptions.
•Assumptions made regarding
possible mining methods, minimum
mining dimensions and internal (or,
if applicable, external) mining
dilution. It may not always be
possible to make assumptions
regarding mining methods and
parameters when estimating
Mineral Resources. may not
always be rigorous. Where this is
the case, this should be reported
with an explanation of the basis of
the mining assumptions made.
•A basic operating scenario was designed based on a one million tonne per annum processing
capacity and a ten-year mine life. This scenario was used to establish basic input cost
assumptions that could be used to calculate cut-off grades. These cost assumptions are based
on the experience of GE21 and Aguia and considering operations of similar size within the larger
region. The operation is envisaged to utilize both open pit and underground mining methods.
Item
Item
Unit
Economic
Parameters
Sell Price
AUD$/t
CuSO4.5H2O
4,764.00
ROM
Density
g/cm³
model
Grade (Cu)
%
model
Waste
Density
g/cm³
2.60
Mining
Mining
recovery
%
95
Dilution
5
Block Model
X
m
5
Y
5
Z
5
Slope Angle
oxided
°
45
Fresh rock
55
Metallurgical
recovery
Cu
%
82

24

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Cut-off Cu % 0.17
Costs Mining AUD$/t mov 3.11
Process AUD$/t ROM 8.31
G&A AUD$/t product 22.69

25

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

  • INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Metallurgical
factors or
assumptions.
•The basis for assumptions or
predictions regarding metallurgical
amenability. It may not always be
possible to make assumptions
regarding metallurgical treatment
processes and parameters when
reporting Mineral Resources may
not always be rigorous. Where this
is the case, this should be reported
with an explanation of the basis of
the metallurgical assumptions
made.
•A preliminary metallurgical study undertaken at the mineral processing laboratory at the Federal
University of Rio Grande do Sul (UFRGS) in 2010. A Bond Ball Mill Work Index test was also
carried out in 2010 at the Federal University of Rio de Janeiro (UFRJ).
•Two samples, representative of different aspects of sulphide ore, were obtained from diamond
drill core. The first, EM-001, was selected as representative of mainly disseminated mineralization
predominant in the deposit. The second, EM-002, was selected as representative of mainly
vein/replacement style mineralization seen to exist within the main body. A third sample, EM-003,
was collected from trenches to represent oxidized material containing mainly malachite and
chrysocolla.
•The selected samples were used for a preliminary and non-conclusive work index, flotation, and
leaching tests.
•While these test results are small in scale and may not reflect achievable performance on a
commercial scale, GE21 believes that they are appropriate for use in a project at this stage of
development.
•Recovery assumptions for the Scoping Study were based on exploratory metallurgical test works
conducted by ALS Laboratories in Australia, where Flotation and Acid Leaching tests were
performed. Complementary test-works are required to confirm the selected route and define
operational and economic parameters and plant design.

26

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
•Environmental
factors or
assumptions
•Assumptions made regarding
possible waste and process
residue disposal options. It is
always necessary as part of the
process of determining reasonable
prospects for eventual economic
extraction to consider the potential
environmental impacts of the
mining and processing operation.
While at this stage the
determination of potential
environmental impacts, particularly
for a greenfields project, may not
always be well advanced, the
status of early consideration of
these potential environmental
impacts should be reported. Where
these aspects have not been
considered this should be reported
with an explanation of the
environmentalassumptionsmade.
•No environmental assessment study has been carried out to assess the likely environmental or
social impacts of this project going into production.
•No location or design studies have been undertaken to identify potential locations for tailings
management facilities or waste rock storage.

27

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Bulk density •Whether assumed or determined. If
assumed, the basis for the
assumptions. If determined, the
method used, whether wet or dry,
the frequency of the
measurements, the nature, size
and representativeness of the
samples.
•The bulk density for bulk material
must have been measured by
methods that adequately account
for void spaces (vugs, porosity,
etc), moisture and differences
between rock and alteration zones
within the deposit.
•Discuss assumptions for bulk
density estimates used in the
evaluation process of the different
materials.
•Density was measured by Referencial on uncoated core samples using a standard weight in
water/weight in air methodology, reporting values on a dry basis. The density database contains
696 measurements.
•Density was applied to the block model as average values for high grade (2.68 t/m3), low grade,
and waste domains (2.60 t/m3).
•GE21 and Aguia personnel identified that the values obtained by Referencial appear to be low
for rock and mineralisation of this type. An initial cross-check program returned density values an
average of 5% higher than the Referencial program.
•Once density measurements have been confirmed by an independent laboratory, the modelled
density can be updated.
• The current values for density do not take into account the oxidation state or weathering profile.

28

ANDRADE COPPER PROJECT

==> picture [72 x 50] intentionally omitted <==

09[th] March 2021

  • Classification • The basis for the classification of the Mineral Resources into varying confidence categories.

  • Whether appropriate account has been taken of all relevant factors. i.e. relative confidence in tonnage/grade computations, confidence in continuity of geology and metal values, quality, quantity and distribution of the data.

  • Whether the result appropriately reflects the Competent Person(s)’ view of the deposit.

==> picture [118 x 31] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

Class
INDICATED
INFERRED
Notes:
Aguia Resources Limited – Andrade Deposit –
Effective date 01/02 2021
Aguia Resources Limited – Andrade Deposit –
Effective date 01/02 2021
Aguia Resources Limited – Andrade Deposit –
Effective date 01/02 2021
Aguia Resources Limited – Andrade Deposit –
Effective date 01/02 2021
Class Dominium kt Cu
(%)
Ag
(ppm)
Metal
Cu (klb) Ag (koz)
INDICATED LG OXI 630 0.43 3.07 5 958 62
LG SUFT 17,038 0.38 1.72 143 752 944
HG SULF 368 1.54 6.55 12 482 77
Sub-Total 18,036 0.41 1.87 162,187 1,084
INFERRED LG OXI 348 0.37 1.66 2 816 19
LG SUFT 3,085 0.35 1.73 23 736 172
HG SULF 546 1.67 4.19 20 071 74
Sub-Total 3,980 0.53 2.06 46,619 264
  1. Definitions were followed for Mineral Resources. Mineral Resources also conform to JORC (2012) Code. 2. Open pit resources are stated within a preliminary pit shell, above a cut-off grade of 0.2% Cu.

  2. Cut-off grades were calculated using a copper price of US$3.50/lb and a silver price of US$20/oz. 4. Average bulk densities of 2.68 t/m[3 ] for high grade domains and 2.60 t/m[3] for low grade and waste domains were applied. 5. Mining loss of 5% and mining dilution of 5% factors have been applied to the reported figures.

  3. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability.

  4. The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realised. 8. Totals may not sum due to rounding.

  5. The Mineral Resources was developed by GE21. 10. Bernardo Horta Cerqueira Viana BSc (Geo) MAIG a full-time employee of GE21is the CP responsible for the Andrade Copper Mineral Resources estimate.

29

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

  • INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary

The global geological continuity of the deposit have been reasonably established, there is room
for improvement in the assessment of variability in grade and local geometry

The samples used to inform this estimate appear to be of good quality and have been collected
and analyzed in accordance with standard industry practice,

GE21 believes that all relevant factors have been taken into account for the preparation of this
Mineral Resource estimate.

It is the opinion of GE21 that the Andrade Mineral Resource estimate appropriately reflects the
Competent Person’s view of the deposit
Audits or reviews •The results of any audits or
reviews of Mineral Resource
estimates.

GE21 conducted a detailed review of the block model provided by RPA and found no material
issues in the estimation process or with the resulting model.

GE21 review the resource model including 5 more recent drill holes, and rebuit y=the directional
variograms, achieving that the updated model is of sufficient quality for the declaration of a
partially Indicated Mineral Resources, completed with Inferred Mineral Resource.

30

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Criteria JORC Code Explanation Commentary
Discussion of
relative accuracy/
confidence
•Where appropriate a statement of
the relative accuracy and/or
confidence in the Mineral Resource
estimate using an approach or
procedure deemed appropriate by
the Competent Person. For
example, the application of
statistical or geostatistical
procedures to quantify the relative
accuracy of the resource within
stated confidence limits, or, if such
an approach is not deemed
appropriate, 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 or volumes,
which should be relevant to
technical and economic evaluation.
Documentation should include
assumptions made and the
procedures used.

The Mineral Resource at Andrade has been estimated using Industry standard procedures for a
deposit of its nature.

Mineral Resources are not Ore Reserves and should not be considered for mine planning and
scheduling purposes. They reflect a volume of mineralised material that requires significant
further investigation before being able to be considered an Ore Reserve as defined by the JORC
Code (2012).

The Mineral Resource estimate above is of the global tonnes and grade of the Andrade deposit
as it is currently known.
•These statements of relative
accuracy and confidence of the
estimate should be compared with
productiondata,where available
•No production data from the Andrade deposit is available as the historic artisanal mining activity
was not documented.

31

ANDRADE COPPER PROJECT

09[th] March 2021

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

==> picture [72 x 50] intentionally omitted <==

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

ANDRADE COPPER PROJECT – AGUIA RESOURCES – EXPLORATION UPDATE

Section 4 Estimation and Reporting of Ore Reserves

Criteria JORC Code explanation Commentary
Mineral Resource
estimate for
conversion to Ore
Reserves

Description of the
Mineral Resource
estimate used as a
basis for the
conversion to an
Ore Reserve.

Clear statement as
to whether the
Mineral Resources
are reported
additional to, or
inclusive of, the
Ore Reserves.



GE21 performed the import and validated the database information. For this Scoping Study,
Site visits
Comment on any
site visits
undertaken by the
Competent Person
and the outcome
of those visits.

If no site visits
have been
undertaken
indicate why this is
the case.

The Competent Persons, Competent Persons, Guilherme Gomides Ferreira and Bernardo Horta Cerqueira
Viana undertaken a site visit on October 2020 for three days, when was possible to check fields works, and
local infrastructure

32

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Study status
The type and level
of study
undertaken to
enable Mineral
Resources to be
converted to Ore
Reserves.

The Code requires
that a study to at
least Pre-
Feasibility Study
level has been
undertaken to
convert Mineral
Resources to Ore
Reserves. Such
studies will have
been carried out
and will have
determined a mine
plan that is
technically
achievable and
economically
viable, and that
material Modifying
Factors have been
considered.

A scoping study comprising mining studies, pit optimization, fleet sizing and mining Capex and Opex was
developed, considering AACE Class 5 cost level.

The Scoping Study referred to in this report is based on 75% of Indicated Resources and25% Inferred
Resources and 0% Exploration Target, is also based on low-level technical and economic assessments, and
is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case
at this stage, or to provide certainty that the conclusions of the Scoping Study will be realized.

The results of a Scoping Study needs to be undertaken with care to ensure there is no implication that Ore
Reserves have been established or that economic development is assured.
Cut-off
parameters

The basis of the
cut-off grade(s) or
quality parameters
applied.

0.17 % Cu based on Scoping Study report: Andrade Copper Project, Rio Grande do Sul, Brazil.

33

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Mining factors or
assumptions

The method and
assumptions used
as reported in the
Pre-Feasibility or
Feasibility Study to
convert the
Mineral Resource
to an Ore Reserve
(i.e. either by
application of
appropriate factors
by optimisation or
by preliminary or
detailed design).

A conventional
oThe choice,
nature and
appropriateness of
the selected
mining method(s)
and other mining
parameters
including
associated design
issues such as
pre-strip, access,
etc.

The assumptions
made regarding
geotechnical
parameters (eg pit
slopes, stope
sizes, etc), grade
control and pre-
production drilling.

The major
assumptions made

GE21 assumed the following parameters for Pit optimization.
Economic
Item
Unit
Sell Price
AUD$/t CuSO4
Physical
ROM
Density
g/cm³
Grade (Cu)
%
Waste
Density
g/cm³
Mining
Mining
recovery
%
Dilution
Block Model
X
m
Y
Z
Slope Angle
Oxidized
°
Fresh rock
Metallurgical
recovery
Cu
%
Cut-off
Cu
%
Costs
Mining
AUD$/t mined

GE21 assumed the following parameters for Pit optimization.
Economic
Item
Unit
Sell Price
AUD$/t CuSO4
Physical
ROM
Density
g/cm³
Grade (Cu)
%
Waste
Density
g/cm³
Mining
Mining
recovery
%
Dilution
Block Model
X
m
Y
Z
Slope Angle
Oxidized
°
Fresh rock
Metallurgical
recovery
Cu
%
Cut-off
Cu
%
Costs
Mining
AUD$/t mined

GE21 assumed the following parameters for Pit optimization.
Economic
Item
Unit
Sell Price
AUD$/t CuSO4
Physical
ROM
Density
g/cm³
Grade (Cu)
%
Waste
Density
g/cm³
Mining
Mining
recovery
%
Dilution
Block Model
X
m
Y
Z
Slope Angle
Oxidized
°
Fresh rock
Metallurgical
recovery
Cu
%
Cut-off
Cu
%
Costs
Mining
AUD$/t mined

GE21 assumed the following parameters for Pit optimization.
Economic
Item
Unit
Sell Price
AUD$/t CuSO4
Physical
ROM
Density
g/cm³
Grade (Cu)
%
Waste
Density
g/cm³
Mining
Mining
recovery
%
Dilution
Block Model
X
m
Y
Z
Slope Angle
Oxidized
°
Fresh rock
Metallurgical
recovery
Cu
%
Cut-off
Cu
%
Costs
Mining
AUD$/t mined

GE21 assumed the following parameters for Pit optimization.
Economic
Item
Unit
Sell Price
AUD$/t CuSO4
Physical
ROM
Density
g/cm³
Grade (Cu)
%
Waste
Density
g/cm³
Mining
Mining
recovery
%
Dilution
Block Model
X
m
Y
Z
Slope Angle
Oxidized
°
Fresh rock
Metallurgical
recovery
Cu
%
Cut-off
Cu
%
Costs
Mining
AUD$/t mined
Value
2,382.00
model
model
2.60
95
5
5
5
5
45
55
82
0.17
3.08
Economic Item Unit Value
Sell Price AUD$/t CuSO4 2,382.00
Physical ROM Density g/cm³ model
Grade (Cu) % model
Waste Density g/cm³ 2.60
Mining Mining
recovery
% 95
Dilution 5
Block Model X m 5
Y 5
Z 5
Slope Angle Oxidized ° 45
Fresh rock 55
Metallurgical
recovery
Cu % 82
Cut-off Cu % 0.17
Costs Mining AUD$/t mined 3.08

34

ANDRADE COPPER PROJECT

09[th] March 2021

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

==> picture [72 x 50] intentionally omitted <==

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

and Mineral Process AUD$/t ROM 8.31
Resource model
used for pit and
stope optimisation
(if appropriate).
G&A AUD$/t
product
22.59
  • The mining dilution factors used.

  • The mining recovery factors • The ore will be mined at a conventional open pit operation, with excavators with a bucket capacity of 2.5m[3] and used. trucks with a volume capacity of 36t.

  • Any minimum mining widths used.

  • A Geotechnical study recommended the following geometry for final slopes angles:

Lithotype Face angle (º) Bench width (m) Bench height (m) Inter-ramp
general
slope (º)
Oxided 59 2 5 34
Fresh 79 2 5 45
  • The manner in which Inferred Mineral Resources are utilised in mining studies and the sensitivity of the outcome to their inclusion.

  • The following below the operational design parameters.

  • The infrastructure requirements of the selected mining methods.

Description Unit Value
Road Rampwidth m 10
Rampmaximumgrade % 10
Face Angle - Oxidized degree 59
Face Angle – Fresh Rock degree 79
Slope Angle - Oxidized degree 34
Slope Angle – Fresh Rock degree 45
Bench height m 5
Berm width m 2
Mine Width m 25

35

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

  • The final pit design is presented below:

36

==> picture [728 x 595] intentionally omitted <==

----- Start of picture text -----

ANDRADE COPPER PROJECT
09 [th] March 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY
– AGUIA RESOURCES LTD.
37
----- End of picture text -----

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Metallurgical
factors or
assumptions

The metallurgical
process proposed
and the
appropriateness of
that process to the
style of
mineralisation.

Whether the
metallurgical
process is well-
tested technology
or novel in nature.

The nature,
amount and
representativeness
of metallurgical
test work
undertaken, the
nature of the
metallurgical
domaining applied
and the
corresponding
metallurgical
recovery factors
applied.

Any assumptions
or allowances
made for
deleterious
elements.

The existence of
any bulk sample or
pilot scale test
work and the
degree to which
such samples are
The ROM is reclaimed by a front loader which discharges in a hopper equipped with vibratory feeder with a grizzly at
the end, whose oversize feeds a primary jaw crusher. The passing ore is joined to the product of the crusher.
The crushed ore is conveyed to a primary 2-decks vibratory screen, openings 37mm and 12.5mm. The oversize of
both decks feed a secondary cone crusher, whose product feeds a secondary 1-deck vibratory screen, opening 12.5
mm.
The oversize feeds a tertiary cone crusher, whose product is discharged in a tertiary 1-deck vibratory screen. The
oversize from that screen is conveyed back to the tertiary cone crusher, closing the circuit.
The passing ore in 12.5 mm deck from all, primary, secondary, and tertiary screens, are joined and feeds the
agglomeration step.
Agglomeration
The ore finer than 12.5 mm is conveyed to an agglomerating drum, where a 60 g/l diluted solution of sulfuric acid
(H2SO4) is added, at a rate of 30 kg/t (base 100). The residence time is estimated in 2 min.
Stacking
The agglomerated ore is conveyed by semi-mobile and mobile conveyors (“grasshoppers”) to the heap leaching
pad. The ROM is stacked in 6m height heaps, in a total area of 160.000 m², suitable for a leaching cycle estimated in
180 days for an extraction of 85%.
For effect of this PEA, permanent pads is being considered, with a final heap height of 36 m.
Tailings will be deposited in heap leaching. When each heap will be exhausted, a new ROM layer will be deposited,
starting the new heap construction. GE21 estimated 4 heap layers to finish the process.
The heap leach pad is lined with a geomembrane of LLDPE (linear low-density polyethylene) to prevent infiltration of
the pregnant solution (PLS) in the soil. This liner is covered with spreading fine crushed ore, to avoid mechanic
damage on the lining system.
A drainage piping system is installed under the heap to collect the PLS and to flow it to the ditches and ponds.
Figure -1shows a block diagram for that route.

38

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

==> picture [651 x 435] intentionally omitted <==

----- Start of picture text -----

considered ROM FEED
representative of HOPPER
the orebody as a
whole.
• For minerals that
FEEDER PRIMARY
are defined by a CRUSHER
specification, has
the ore reserve
estimation been
PRIMARY VIBRATING CONE SECONDARY
based on the
SCREEN CRUSHER
appropriate -12,5mm
mineralogy to
meet the
specifications? SECOND. VIBRATING TERTIARY CONE
SCREEN +12,5mm CRUSHER
-12,5mm
TERTIARY VIBRATING [+12,5mm]
-12,5mm SCREEN
AGGLOMERATING
DRUM
HEAP LEACHING
PAD
Figure - 1 Block diagram for crushing and stacking route
Leaching
After stacking, a dripping net is installed on top of the heap, feeding a diluted solution of 25 g/l of sulfuric acid, at a
specific rate of 13 l/h/m². The expected cycle is 180 days for an extraction of 85%.
The copper sulfate (CuSO4) PLS is collected by a drainage system under the heap and flows through ditches to
storage ponds. pH and oxidation-reduction potential are strictly controlled.
----- End of picture text -----

After stacking, a dripping net is installed on top of the heap, feeding a diluted solution of 25 g/l of sulfuric acid, at a specific rate of 13 l/h/m². The expected cycle is 180 days for an extraction of 85%.

The copper sulfate (CuSO4) PLS is collected by a drainage system under the heap and flows through ditches to storage ponds. pH and oxidation-reduction potential are strictly controlled.

39

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Figure - 2 shows the leaching block diagram proposed.

==> picture [351 x 124] intentionally omitted <==

----- Start of picture text -----

HEAP
PLS
ILS
BARREN SOLUTION INTERMEDIATE SOLUTION PLS
POND POND POND
SOLVENT
RAFFINATE
EXTRACTION - SX
SOL. POBRE
----- End of picture text -----

Figure - 2 Block Diagram - leaching

Solvent Extraction (SX) and Electrowinning (EW)

The PLS is pumped from the pond to a solvent extraction plant, where it is mixed with an organic reagent that absorbs, selectively, the Cu++ ions. The copper is distributed between the organic and aqueous phases, according its solubility in each one.

After the separation of each phase in a decanter, the aqueous phase is pumped to the raffinate pond and, from there, back to the heap in a closed circuit, after acid make-up.

The organic phase is stripped using strong H2SO4. The electrolyte is pumped to the electrowinning circuit, where the copper ions are reduced and electroplated in cathodes. Those cathodes are removed and are ready for shipment. Figure - 3 shows the block diagram for that process.

40

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

==> picture [344 x 304] intentionally omitted <==

----- Start of picture text -----

PLS
RAFFINATE
POND
MIXER/DECANTER MIXER/DECANTER
TANK 1 TANK 2
MIXER/DECANTER SPENT ORGANIC
TANK
RECOVERY OF
ORGANIC
ELECTROLYTE
ELECTROWINNING
COPPER CATHODE
99% Cu
PLS
ORGÂNIC
ORGÂNIC RECOVERED
ELECTROLYTE
SOLT'N
RICH
SPENT
----- End of picture text -----

Figure - 3 - Block diagram for the SX process

Base Case - Copper Sulphate Production

To attend the agribusiness market, the process allows to produce copper concentrate as product. The solution from the extraction plant would be pumped to a crystallization unit composed by agitated tanks where the acid concentration is arisen to 200 g/l and temperature reduced to 10[o] C. This is a batch process and the cycle 2 h.

41

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

The slow stirring causes the suspension of the smaller crystals, allowing their growing along the process. After the termination of the cycle, the solution is centrifuged, and crystals are washed and dried. Solution is pumped back to the SX step. Alternative Case – Metallic Copper Production GE21 developed an alternative scenario for Metallic Copper production

The slow stirring causes the suspension of the smaller crystals, allowing their growing along the process. After the
termination of the cycle, the solution is centrifuged, and crystals are washed and dried. Solution is pumped back to
the SX step.
Alternative Case – Metallic Copper Production
GE21 developed an alternative scenario for Metallic Copper production
Environmental
The status of
studies of potential
environmental
impacts of the
mining and
processing
operation. Details
of waste rock
characterisation
and the
consideration of
potential sites,
status of design
options considered
and, where
applicable, the
status of approvals
for process
residue storage
and waste dumps
should be
reported.

No environmental assessment study has been carried out to assess the likely environmental or social impacts
of this project going into production.
Infrastructure
The existence of
appropriate
infrastructure:
availability of land
for plant
development,
power, water,
transportation

The Caçapava do Sul is located in the central southern region of the state of Rio Grande do Sul, approximately
260 km from the state capital, Porto Alegre by BR-290. It has an area of 3,047,113 square kilometres and its
estimated population was 33,624 inhabitants in 2019. Caçapava is a municipality bathed by the waters of the
Camaquã, Santa Bárbara and Irapuá rivers. The region has an excellent infrastructure and easy access, it is well
served by hotels, hospitals, universities, banks and schools, in addition to being close to an important outflow
point, the Port of Rio Grande, located 250 km from Caçapava do Sul by BR-392.

42

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

(particularly for bulk commodities), labour, accommodation; or the ease with which the infrastructure can be provided, or accessed.

43

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Costs
The derivation of,
or assumptions
made, regarding
projected capital
costs in the study.

The methodology
used to estimate
operating costs.

Allowances made
for the content of
deleterious
elements.

The source of
exchange rates
used in the study.

Derivation of
transportation
charges.

The basis for
forecasting or
source of
treatment and
refining charges,
penalties for failure
to meet
specification, etc.

The allowances
made for royalties
payable, both
Government and
private.


Mining equipment will be rental, there isn’t equipment cost estimation.

CAPEX and OPEX information were estimated based on similar projects

The table below presents the mining costs.
Summarized Project CAPEX – Base Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
Summarized Project CAPEX – Alternative Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
•The table below presents the mining costs:
Summarized Project OPEX – Base Case:


Mining equipment will be rental, there isn’t equipment cost estimation.

CAPEX and OPEX information were estimated based on similar projects

The table below presents the mining costs.
Summarized Project CAPEX – Base Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
Summarized Project CAPEX – Alternative Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
•The table below presents the mining costs:
Summarized Project OPEX – Base Case:


Mining equipment will be rental, there isn’t equipment cost estimation.

CAPEX and OPEX information were estimated based on similar projects

The table below presents the mining costs.
Summarized Project CAPEX – Base Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
Summarized Project CAPEX – Alternative Case:
Item
Mine Equipment
Infrastructure(Road,Civil Work,Terrain Preparation,Power)
ProcessingPlant
Others(buildings,securityfacilities)
Contingency (10%)
Total
•The table below presents the mining costs:
Summarized Project OPEX – Base Case:
and GE21 data base.
Value
AUD$(M)
0.19
2.82
4.87
1.51
0.94
10.33
Value
AUD$(M)
0.19
2.82
13.6
1.51
1.81
19.93
and GE21 data base.
Value
AUD$(M)
0.19
2.82
4.87
1.51
0.94
10.33
Value
AUD$(M)
0.19
2.82
13.6
1.51
1.81
19.93
Item Value
AUD$(M)
Mine Equipment 0.19
Infrastructure(Road,Civil Work,Terrain Preparation,Power) 2.82
ProcessingPlant 4.87
Others(buildings,securityfacilities) 1.51
Contingency (10%) 0.94
Total 10.33
Item Value
AUD$(M)
Mine Equipment
0.19
Infrastructure(Road,Civil Work,Terrain Preparation,Power) 2.82
ProcessingPlant 13.6
Others(buildings,securityfacilities) 1.51
Contingency (10%) 1.81
Total 19.93

44

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Item Units Value
Mine AUD$/t mined 3.08
Plant AUD$/t ROM 8.31
G&A (AUD/t Copper sulphate product) 22.59

Summarized Project OPEX – Alternative Case:

Item Units Value
Mine AUD$/t mined 3.08
Plant AUD$/t ROM 8.31
G&A (AUD$/pound of copper) 0.04
  • The derivation of, or assumptions made regarding revenue factors including head grade, metal or commodity price(s) exchange rates, transportation and treatment charges, • Long term prices and exchange rate assumptions adopted in the Scoping Study for Mineable Resource are:

  • Revenue penalties, net • Exchange rate :AUD$1.00 =R$ 3.80 factors smelter returns, • Copper Metallic Price : US$3,80/pound etc.

  • The derivation of assumptions made of metal or commodity price(s), for the principal metals, minerals and coproducts.

45

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Market
assessment

The demand,
supply and stock
situation for the
particular
commodity,
consumption
trends and factors
likely to affect
supply and
demand into the
future.

A customer and
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.

In the current scenario of falling demand and short-term supply, the market should still register 90kt in 2020.
Copper prices are expected to fall this year to an average of $ 5,063 / t or ($ 2.30 / lb). For the next few years
(2021 to 2023) supply growth is expected to exceed 4.7%. This extra amount of metal will hit the market along
with additional production from the Qulong and Yulong mines (in China), Timok, Copper Panama, Grasberg,
Oyu Tolgoi and Olympic Dam, among others. With supply growth exceeding consumption, there are projected
growing surpluses in the metals market and as a result, inventories will start to rise and prices are expected to
start falling. Projected surpluses will increase inventories until 2023 consequently lowering metal prices by an
annual average of $ 5,401 / t ($ 2.45 / lb). Starting in 2024, prices are expected to begin an upward trend until
reaching a long-term price level of $ 7,275 / t ($ 3.30 / lb) that is expected to remain at this level until 2030. This
increase of price and the decrease in inventories, should provide sufficient confidence to producers to reactivate
closed mines, carry out expansions, extend the life of the mine and, eventually, develop projects necessary to
reduce the gap between supply and demand. Considering all these factors, we are confident that our long-term
price should be sufficient to close the supply gap in order to maintain market balance and maintain balance for
the next decade. (Source: Global copper long-term outlook Q1 2020 - Wood Mackenzi - March 2020.).

GE21 used in the economic analysis the copper price of US$ 3.80/pound. For Penta Hydrated Copper Sulphate
a sell price of AUD$2,775.00/t and for Metallic Copper a sell price of AUD$ 10,905.00/t

46

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

Economic
The inputs to the
economic analysis
to produce the net
present value
(NPV) in the study,
the source and
confidence of
these economic
inputs including
estimated inflation,
discount rate, etc.

NPV ranges and
sensitivity to
variations in the
significant
assumptions and
inputs.

The below sumarizes the taxes that are taken into account in this project economic evaluation.

Taxes

Tax Rates

Item

%

IRPJ(15% until R$ 240.000,00 of

15

IRPJ (25 % over R$ 240.000,00 of

25

CSLL(9% of EBITDA)

9

CFEM (2% of gross revenue)

2

The Project base case (Penta-hydrated Copper Suphate) estimates a Net Present Value of
AUD$ 112.4 million, at a Discount Rate of 5% per year post tax.
CAPEX (AUD$ M)
10.3
NPV (AUD$ M)
112.4
IRR (%)
67.1
Payback time (years)
1.9

A sensitivity analysis was undertaken to evaluate the impact of the resulting economic
indicators for the following attributes, within the cash flow:
oWACC
oSell price
oMine OPEX
oPlant OPEX.
oThe WACC, OPEX, NPV, was evaluated by varying its value from -15% to +15%. Figure below shows the
sensitivity analysis developed by GE21.

47

ANDRADE COPPER PROJECT

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

  • AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

==> picture [362 x 230] intentionally omitted <==

he Project Alternative case (Metallic Copper production) estimates a Net Present Value of AUD$ 108.1 million, at a Discount Rate of 5% per year post tax.

CAPEX (AUD$ M) 19.9
NPV (AUD$ M) 108.1
IRR (%) 43.5
Payback time (years) 4.1
  • A sensitivity analysis was undertaken to evaluate the impact of the resulting economic indicators for the following attributes, within the cash flow:

48

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

oWACC
oSell price
oMine OPEX
oPlant OPEX.
oThe WACC, OPEX, NPV, was evaluated by varying its value from -15% to +15%. Figure below shows the
sensitivity analysis developed by GE21.
Social
The status of
agreements with
key stakeholders
and matters
leading to social
licence to operate.

As part of the baseline work, impacts on the social-economic and cultural components were identified in the
area in which the Andrade Copper Project will be implemented. Each of these impacts have been ranked in
significance and environmental plans and programs have been identified and proposed in the EIA
Other
To the extent
relevant, the

No relevant information to report.

49

ANDRADE COPPER PROJECT

09[th] March 2021

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

==> picture [72 x 50] intentionally omitted <==

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

impact of the following on the project and/or on the estimation and classification of the Ore Reserves:

Any identified material naturally occurring risks.The status of material legal agreements and marketing arrangements.The status of governmental agreements and approvals critical to the viability of the project, such as mineral tenement status, and government and statutory approvals. There must be reasonable grounds to expect that all necessary Government approvals will be received within the timeframes anticipated in the Pre-Feasibility or Feasibility study. Highlight and

50

ANDRADE COPPER PROJECT 09[th] March 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

discuss the materiality of any unresolved matter that is dependent on a third party on which extraction of the reserve is contingent.

51

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

  • The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Scoping Study will be realized.

Classification


The basis for the
classification of the
Ore Reserves into
varying confidence
categories.
Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m) Block dimensions 5x5x5 (m)
Mine Recovery 95%, Dilution 5%
(Effective date 01/03/2021)
Material Mt Cu (%) CuSO45H2O(Mt)
Indicated 8.51 0.41 0.14
Inferred 3.21 0.53 0.07
Total ROM 11.72 0.44 0.21
Waste 19.11
S.R 1.63
  • Whether the result Mining costs: AUD$3.08/t mined, processing costs: AUD$8.31/t ROM and G$A: AUD$22.59/t CuSO45H2O. Mineral reserves are the economic portion of the Indicated and Inferred mineral resources.

  • appropriately reflects the Dilution 5% and Recovery 95%

  • Competent Person’s view of The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is the deposit. insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at

  • The proportion of this stage, or to provide certainty that the conclusions of the Scoping Study will be realised. Probable Ore Reserves that Final slope angle: oxidized 45°, fresh rock = 55° have been derived Waste = 19.1Mt

  • from Measured Mineral Resources Strip Ratio = 1.63 t/t - (Waste/Ore) (if any).

52

ANDRADE COPPER PROJECT

09[th] March 2021 INDEPENDENT TECHNICAL REPORT – SCOPING STUDY – AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

The Competent Person responsible for the estimate of Mineable Resource is Guilherme Gomides Ferreira, BSc.
(MEng), MAIG, an employee of GE21
Audits or
reviews

The results of any
audits or reviews
of Ore Reserve
estimates.
The Scoping Study have been independently reviewed by

Porfírio Cabaleiro Rodriguez – Mining Engineer MAIG of GE21 Mining Consulting and
Discussion of
relative
accuracy/
confidence

Where appropriate
a statement of the
relative accuracy
and confidence
level in the Ore
Reserve estimate
using an approach
or procedure
deemed
appropriate by the
Competent
Person. For
example, the
application of
statistical or
geostatistical
procedures to
quantify the
relative accuracy
of the reserve
within stated
confidence limits,
or, if such an
approach is not
deemed
appropriate, a
qualitative
discussion of the
factors which
The Scoping Study referred to in this report is based on low-level technical and economic assessments, and is
insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at
this stage, or to provide certainty that the conclusions of the Scoping Study will be realized.

53

ANDRADE COPPER PROJECT

09[th] March 2021

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [72 x 50] intentionally omitted <==

==> picture [118 x 31] intentionally omitted <==

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.

54

09[th] March 2021

==> picture [72 x 50] intentionally omitted <==

ANDRADE COPPER PROJECT

INDEPENDENT TECHNICAL REPORT – SCOPING STUDY

– AGUIA RESOURCES LTD.

==> picture [118 x 31] intentionally omitted <==

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.

55