Uncategorized
Share this news article...
Share on LinkedIn
Linkedin
Share on Facebook
Facebook
Tweet about this on Twitter
Twitter
Share on Google+
Google+
Email this to someone
email

Liberty Gold Announces Positive Preliminary Economic Assessment for the Goldstrike Oxide Gold Deposit, Great Basin, USA

 

 

 

 

 

Liberty Gold Corp. (TSX:LGD) is pleased to announce the results of a Preliminary Economic Assessment at its Goldstrike oxide gold property, Utah.  The PEA utilizes the maiden resource estimate completed in February 2018 (see news release dated February 8, 2018), and provides a strong, base-case economic scenario upon which to expand the scope and scale of the project with ongoing drilling.  The PEA confirms a low capital intensity, low operating cost, open-pit, run-of-mine, heap-leach operation, with a 7.5 year mine life and highly attractive economics. 

 

 

“This positive PEA marks a solid milestone for the Goldstrike project and for Liberty Gold,” stated Cal Everett, President and CEO of Liberty Gold. “Importantly, it is based on a high degree of confidence in the deposit geometry because it is backed up by over 1,700 drill holes with 75% of the resource in the indicated category. There is a high level of certainty in the metallurgical assumptions, as they are consistent with historical recoveries obtained from 209,000 ounces of historical production between 1988 and 1994. The PEA does not include any potential benefits from by-product silver production or from processing residual gold remaining in the historical heap leach pads, which are currently being drill-tested.  A gold cut-off grade of 0.20 grams per tonne was selected for this study, in contrast to 0.25 g/t used in the original resource estimate.  The lower cut-off improves the economics of the project, delivers a lower strip ratio, produces more ounces, and extends the mine life. We see this project as scalable in terms of both size and throughput through future additions to the resource base, moving us closer to our goal of becoming a 100,000+ ounce per year producer.”

 

 

PEA Highlights

 

 

The base case assumes a gold price of US$1,300/ounce. All figures are stated in U.S. Dollars (“$”) unless otherwise noted. The Technical Report pursuant to National Instrument 43-101 guidelines for the Preliminary Economic Assessment will be filed on SEDAR within 45 days.

 

 

After-tax Net Present Value at a 5% discount rate (“NPV5%”) and Internal Rate of Return (“IRR”) of $129.5 million and 29.4% respectively with a 2.3 year payback of initial capital (pre-tax NPV5% and IRR of $176.2 million and 34.8% respectively)

 

Mine life of 7.5 years with a 2 year pre-production period

 

Life of mine (“LOM”) head grade of 0.48 g/t gold

 

Low LOM Strip Ratio of 1.2:1

 

Total amount of gold recovered is estimated at 713,000 oz

 

Average annual gold production of approximately 95,000 oz

 

Peak annual gold production of approximately 117,000 oz

 

LOM direct operating cash cost1 is estimated at $642/oz of gold recovered

 

All-in sustaining cost or AISC2 is estimated at $793/oz of gold recovered

 

Pre-production capital cost estimated at $113.2 million, using an owner-operator approach

 

LOM sustaining capital costs estimated at $61.6 million, plus $20.0 million for closure costs

 

 

 1 Cash cost includes mining cost, mine-level G&A, leaching and refining cost

 2 All-in sustaining cost (AISC) includes adjusted cash cost per ounce, sustaining capital and closure costs. This is a non-GAAP performance measure; please see “Non-GAAP Measures and Other Financial Measures” below.

 

 

The PEA was prepared by SRK Consulting (Canada) Inc., of Vancouver, British Columbia, Golder Associates Inc. of Reno, Nevada, Kappes Cassiday and Associates of Reno, Nevada, Advantage Geoservices of Osoyoos, British Columbia and GL Simmons Consulting LLC of Larkspur, Colorado.

 

 

The PEA is preliminary in nature and includes inferred mineral resources that are too speculative geologically to have economic considerations applied to them that would enable them to be categorized as mineral reserves. There is no certainty that PEA results will be realized. Mineral resources are not mineral reserves and do not have demonstrated economic viability.

 

 

PEA Overview

 

 

Goldstrike hosts disseminated gold mineralization similar to deposits on the Carlin Trend, with strong oxidation in most areas.

 

 

The PEA envisions recovery of gold and silver from the Goldstrike mineralized material using a run of mine heap-leach circuit.  The ROM material will be leached with a dilute cyanide solution, and the leached gold will be recovered from solution using a carbon adsorption circuit followed by electrowinning and refining in a furnace to produce doré bars.

 

 

Important project metrics are presented in the following tables.

 

 

 

Assumptions
Gold Price $1300/oz
Production Profile
Total Tonnes of Mineralized Material Mined and Processed 59.3 million tonnes
Total Tonnes Waste Mined 70.6 million tonnes
Head Grade 0.48 g/t
Mine Life 7.5 years
Tonnes per Day Mineralized Material Mined 22,500 tonnes per day
Strip Ratio (Waste:Mineralized Material) 1.2:1
Average Gold Recovery 78%
Total Gold Ounces Mined 915,516 oz
Total Gold Ounces Recovered 713,000 oz
Average Annual Gold Production 95,000 oz
Peak Annual Gold Production 117,855 oz
Unit Operating Costs
LOM Average Cash Cost1 $642/oz
LOM Average Adjusted Cash Cost2 $675/oz
LOM Cash Cost plus Sustaining Cost (AISC)3 $793/oz
Project Economics
Royalties (estimate; royalties differ slightly by location and gold price) 2.50%
Pre-tax NPV5%/ After-Tax NPV5% $176.2 million/$129.5 million
Pre-tax IRR/ After-Tax IRR 34.8%/29.4%
Undiscounted Operating Pre-Tax Cash Flow/After-Tax Cash Flow $259.3 million/$195.5 million
After-Tax Payback Period 2.3 years

1Includes mining cost, mine-level G&A, leaching and refining cost
2Includes the above plus royalties
3Includes the above plus sustaining and closure costs

 

 

 

       
Capital Requirements Units Initial LOM
Mining Capital $ million $23.50 $61.30
Total Infrastructure Capital $ million $31.40 $35.10
Total Processing Capital $ million $48.30 $68.40
Closure Costs $ million $0.00 $20.00
Owners Costs $ million $10.00 $10.00
Total Capital Costs $ million $113.20 $194.80

 

 

 

Mining

 

 

The PEA Study utilizes open pit mining with mine planning based on economic pit shells generated by mine planning software.  Mine production is planned at 22,500 tonnes per day or 8.2 million tonnes per year of leach feed (mineralized) material.  With an average waste to leach feed material strip ratio of 1.2 to 1, the average mining rate is approximately 50,000 tonnes per day of leach feed and waste material.  The open pit mining at Goldstrike was designed utilizing an owner-operated, conventional mine fleet of front end loaders and trucks.

 

 

 

Parameter Units LOM2 1 2 3 4 5 6 7 8 9
Total Leach Material Mt1 59.3 6.9 8.2 8.2 8.2 8.2 8.2 8.2 3.1 0.0
Gold Grade g/t 0.48 0.60 0.57 0.45 0.43 0.46 0.48 0.44 0.35 0.00
Contained Gold oz 915,516 132,899 151,769 120,079 114,051 120,316 125,926 115,976 34,499 0
Total Waste Mt 70.5 8.0 11.4 11.5 13.0 12.0 11.5 2.5 0.7 0.0
Total Material Moved Mt 129.9 14.9 19.7 19.7 21.2 20.2 19.7 10.7 3.8 0.0
Gold Produced oz 713,004 87,876 117,855 97,463 88,650 92,447 97,234 90,742 36,427 4,309

1million tonnes
2numbers may not add due to rounding

 

 

Processing

 

 

The PEA Study assumes processing of run-of-mine (without crushing) leach feed material by truck stacking onto a single heap leach pad in nine metre vertical lifts.  Gold and silver will be extracted via conventional heap leaching and will be recovered from the pregnant solution using a carbon adsorption circuit.  The gold and silver will then be stripped from carbon using a desorption process followed by electrowinning to produce a precipitate sludge.  The sludge is then roughly refined on site in a furnace to produce doré bars, which are shipped to a refinery.

 

 

Operating Costs

 

 

Operating costs are based on the mining and processing scenario outlined above.  Mining costs are relatively well known in the Great Basin, where a large number of similar operations are in existence.

 

 

 

Operating Costs LOM ($million) $/oz $/tonne
Mine Operating Cost1 $272.1 $392.16 $4.59
Leach Operating Costs $117.5 $169.37 $1.98
Water Supply $3.5 $5.01 $0.06
Road and Infrastructure Maintenance $17.0 $24.50 $0.29
Site G&A $35.2 $50.73 $0.59
Total $445.3 $641.77 $7.51

1Includes extraction of both mineralized material and waste rock

 

 

PEA Sensitivities

 

 

The PEA examines the effect on NPV5% of up to a 40% increase or decrease in capital (Capex) and operating (Opex) expenditures. NPV5% is strongly influenced by the price of gold. 

 

 

The following tables show the change in NPV5% over a range of Opex, Capex and gold prices. The base case is shaded grey.

 

 

 

NPV5% in $M Operating Cost
  -40.0 %   -20.0 %   0.0 %   20.0 %   40.0 %
Capital Cost -40.0 % $ 288.2   $ 236.0   $ 183.7   $ 131.4   $ 79.1  
-20.0 % $ 261.3   $ 209.0   $ 156.6   $ 104.3   $ 51.9  
0.0 % $ 234.2   $ 181.9   $ 129.5   $ 77.1   $ 24.5  
20.0 % $ 207.1   $ 154.7   $ 102.3   $ 49.6   ($ 3.5 )
40.0 % $ 180.0   $ 127.4   $ 74.8   $ 21.9   ($ 32.0 )
NPV5% in $M Gold Price/oz
$ 900   $ 1,100   $ 1,300 $ 1,500 $ 1,700  
Capital Cost -40.0 % $ 21.4   $ 102.6   $ 183.7 $ 264.7 $ 344.8  
-20.0 % ($ 6.5 ) $ 75.5   $ 156.6 $ 237.7 $ 318.7  
0.0 % ($ 35.2 ) $ 48.1   $ 129.5 $ 210.6 $ 291.7  
20.0 % ($ 67.7 ) $ 20.4   $ 102.3 $ 183.5 $ 264.6  
40.0 % ($ 101.4 ) ($ 7.8 ) $ 74.8 $ 156.4 $ 237.5  
NPV5% in $M Gold Price/oz
$ 900   $ 1,100   $ 1,300 $ 1,500 $ 1,700  
Operating Cost -40.0 % $ 71.7   $ 153.1   $ 234.2 $ 315.3 $ 396.3  
-20.0 % $ 18.9   $ 100.7   $ 181.9 $ 262.9 $ 344.0  
0.0 % ($ 35.2 ) $ 48.1   $ 129.5 $ 210.6 $ 291.7  
20.0 % ($ 101.8 ) ($ 5.0 ) $ 77.1 $ 158.3 $ 239.4  
40.0 % ($ 169.8 ) ($ 64.2 ) $ 24.5 $ 106.0 $ 187.1  

 

 

The following tables show the effect of Capex, Opex and Gold Price on IRR

 

 

 

Post-tax IRR in % Operating Cost
  -40.0 % -20.0 % 0.0 % 20.0 % 40.0 %
Capital Cost -40.0 %   74.5 % 65.0 % 54.7 % 43.2 % 30.3 %
-20.0 %   56.7 % 48.4 % 39.5 % 29.8 % 18.6 %
0.0 %   44.5 % 37.3 % 29.4 % 20.7 % 10.5 %
20.0 %   35.8 % 29.2 % 22.0 % 13.9 % 4.3 %
40.0 %   29.1 % 22.9 % 16.2 % 8.5 % -0.6 %
   
Post-tax IRR in % Gold Price/oz
$  900   $  1,100   $  1,300   $  1,500   $  1,700  
Capital Cost -40.0 %   12.9 %   36.1 %   54.7 %   70.6 %   85.0 %
-20.0 %   3.1 %   23.8 %   39.5 %   53.3 %   65.6 %
0.0 %   -3.7 %   15.2 %   29.4 %   41.5 %   52.4 %
20.0 %   -10.1 %   8.8 %   22.0 %   33.0 %   42.8 %
40.0 %   -16.6 %   3.7 %   16.2 %   26.5 %   35.4 %
Post-tax IRR in % Gold Price/oz
$  900   $  1,100   $  1,300   $  1,500   $  1,700  
Operating Cost -40.0 %   19.5 %   32.9 %   44.5 %   55.2 %   64.9 %
-20.0 %   9.2 %   24.6 %   37.3 %   48.5 %   58.9 %
0.0 %   -3.7 %   15.2 %   29.4 %   41.5 %   52.4 %
20.0 % N/A   3.8 %   20.7 %   34.0 %   45.6 %
40.0 % N/A   -13.3 %   10.5 %   25.8 %   38.3 %

 

 

 

The following table illustrates the effect of gold price and discount rate on NPV.

 

 

 

NPV in $M Discount Rate
  0.0 %   5.0 %   6.0 %   7.0 %   8.0 %
Gold Prices -20.0 % $ 56.8   $ 23.5   $ 18.3   $ 13.4   $ 8.9  
-10.0 % $ 126.2   $ 76.7   $ 68.8   $ 61.5   $ 54.7  
0.0 % $ 195.5   $ 129.5   $ 119.0   $ 109.3   $ 100.2  
10.0 % $ 264.7   $ 182.2   $ 169.1   $ 156.9   $ 145.5  
20.0 % $ 333.9   $ 235.0   $ 219.2   $ 204.5   $ 190.7  

 

 

 Project Enhancement Opportunities

 

 

The PEA demonstrates the potential economic viability of the Goldstrike Project.  The PEA also outlines a number of opportunities for Project Enhancement.

 

 

Potential additions to the bedrock resource base: drilling is ongoing at Goldstrike, and a large number of areas, both peripheral to the current resource and in satellite targets, are undrilled, insufficiently drilled or are currently undergoing drill testing.  An updated resource estimate is targeted for the first half of 2019.

 

 

Potential additions to the resource through testing of surficial areas: Historic heap leach pads, stockpiles and waste dumps are currently undergoing drill testing.  While these areas were considered sub-economic in the late 1990s, they may prove to be of greater interest today. Much of this material, currently classified as waste, falls within the high walls of the PEA pits.

 

 

Potential upgrade of inferred mineral resources to measured and indicated mineral resources:  Infill drilling for this purpose is ongoing.

 

 

Silver credits: The Goldstrike Mine operated from 1988 through 1994 and, based on historical records from operators Tenneco Minerals Co. and USMX, produced 209,000 oz of gold and 197,000 oz of silver, or approximately 0.95 oz of silver for every oz of gold recovered.  Based on this, silver assays from approximately 550 Liberty Gold drill holes, and Liberty Gold metallurgical testing carried out to date, the Company believes there is potential for significant silver revenues from a future operation at Goldstrike.  Liberty Gold intends to pursue a silver resource study to quantify a silver resource, as well as a review of metallurgical test data to estimate silver recoveries that could be expected at the Goldstrike Project.

 

 

Optimization of the mine plan: The PEA represents the first step toward addressing the viability of a mining operation at Goldstrike.  Further work may identify opportunities for cost-saving, such as waste haul optimization and improved pit sequencing through pit phasing. Contract mining or a leased mine fleet will also be assessed.

 

 

Further metallurgical test work: Metallurgical test work is currently underway in areas not previously tested.  This work may lead to changes in the recovery curves used for this study, and more advanced studies may identify other ways to enhance recovery.

 

 

Jim Lincoln, Chief Operating Officer for Pilot Goldstrike, a subsidiary of Liberty Gold, stated, “In our team’s operating history, we have consistently adopted a mine development approach that emphasizes project de-risking through concurrent engineering, metallurgy, social license considerations, procurement of process water and addressing what is necessary to a develop a mine from advanced exploration projects.  This has proven to add value to mining projects which I have worked on such as Long Canyon, Nevada and Karma, Burkina Faso, West Africa.  Liberty Gold’s Goldstrike project continues to progress with this development philosophy.”

 

 

Further details of the PEA will be available in a NI 43-101 technical report to be filed on SEDAR within 45 days. For an illustrative graphic of the PEA highlights, as-mined resource blocks and mine site layout, please click here:

 

 

https://libertygold.ca/images/sites/default/files/GS_PEA_Highlights.pdf

 

 

Future Plans

 

 

Liberty Gold is committed to a program of continuing to address key development requirements and advance the project while further demonstrating economic viability in the most efficient way possible through:

 

 

Continued drilling to address potential resource conversion, possible additions to the resource through drilling adjacent to the existing resource and drilling of superjacent surficial deposits, and testing of new targets (in progress)

 

 

Metallurgical testing (in progress)

 

Geochemical characterization of waste rock

 

Baseline studies (meteorology, hydrology, etc.)

 

Procurement of process water (in progress)

 

Expanded permitting for drilling (in progress)

 

Earning our social license (ongoing).

 

 

Restated Mineral Resource Estimate

 

 

The Company’s February 2018 mineral resource estimate formed the original basis for the PEA.  This resource estimate, and the Technical Report within which it is reported, was prepared by SRK, and entitled “Independent Technical Report and Resource Estimate for the Goldstrike Project, Washington County, Utah, USA” effective February 8, 2018 and signed March 21, 2018. (the “Technical Report”). The Technical Report was authored by Independent Qualified Persons David Rowe, CPG, of SRK Consulting (Canada) Inc., James N. Gray, P.Geo, of Advantage Geoservices and Gary Simmons, MMSA of GL Simmons Consulting LLC. The report is available under the Company’s profile at www.sedar.com and on the Company’s website at www.libertygold.ca.

 

 

In the course of preparing the PEA, a lower cut-off grade of 0.20 g/t gold (compared to 0.25 g/t gold in the original resource) was determined to be more suitable for the economic assessment.  Accordingly, the mineral resource was restated to reflect this change (the mineral endowment at the 0.20 g/t gold cut off was previously released in a sensitivity table in the Technical Report).The effective date for the data used in the resource estimate remains February 8, 2018, and all other parameters remain the same. 

 

 

Restated Mineral Resource Statement for Goldstrike Project – Effective February 8, 2018*

 

 

 

  Indicated Inferred
Tonnes
(1,000s)
Grade Au
(g/t)
Ounces Au
(1,000s)
Tonnes
(1,000s)
Grade Au
(g/t)
Ounces Au
(1,000s)
Resource 57,846 0.50 925 19,603 0.47 296

 

 

*   Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. There is no certainty that all or any part of the Mineral Resources estimated will be converted into Mineral Reserves. The estimate of Mineral Resources may be materially affected by changes in environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues that may arise subsequent to the effective date. The CIM definitions were followed for the classification of Indicated and Inferred Mineral Resources. The quantity and grade of reported Inferred Mineral Resources in this estimation are uncertain in nature and there has been insufficient exploration to define these Inferred Mineral Resources as an Indicated Mineral Resource and it is uncertain if further exploration will result in upgrading them to an Indicated Mineral Resource category. All figures have been rounded to reflect the relative precision of the estimates. Mineral Resources are reported at a cut-off grade of 0.20 g/t gold based on $1,500 per troy ounce gold and gold metallurgical recoveries on a sliding scale by grade.

 

 

Qualified Persons

 

 

The following persons are the Company’s designated Qualified Persons for this news release within the meaning of National Instrument 43-101 Standards of Disclosure for Mineral Projects  and have reviewed and approved the information contained in this news release and verified all data for which they are responsible, including sampling, analytical and test results underlying the information or opinions contained herein.  Each of the following persons is an “Independent Qualified Person” under NI 43-101.

 

Bob McCarthy, P.Eng.  – SRK Consulting (Canada) Inc.

 

Russ Browne, PE – Golder Associates Inc.

 

Carl Defilippi, RM SME – Kappes Cassiday & Associates

 

James N. Gray, P.Geo. – Advantage Geoservices Ltd

 

Gary Simmons, MMSA – GL Simmons Consulting, LLC

 

 

Non-GAAP Measures and Other Financial Measures

 

 

Alternative performance measures are furnished to provide additional information. These non-GAAP performance measures are included in this news release because these statistics are key performance measures that management uses to monitor performance, to assess how the Company is performing, to plan and to assess the overall effectiveness and efficiency of mining operations. These performance measures do not have a standard meaning within International Financial Reporting Standards (“IFRS”) and, therefore, amounts presented may not be comparable to similar data presented by other mining companies. These performance measures should not be considered in isolation as a substitute for measures of performance in accordance with IFRS.

 

 

About Goldstrike

 

 

Goldstrike is located in the eastern Great Basin, immediately adjacent to the Utah/Nevada border, and is a Carlin-style gold system, similar in many ways to the prolific deposits located along Nevada’s Carlin trend.  Like Kinsley Mountain and Newmont’s Long Canyon deposit, Goldstrike represents part of a growing number of Carlin-style gold systems located off the main Carlin and Cortez trends in underexplored parts of the Great Basin.  The historic Goldstrike Mine operated from 1988 to 1994, with 209,000 ounces of gold produced from 12 shallow pits, at an average grade of 1.2 g/t gold and an average recovery of approximately 75%.

 

 

ABOUT LIBERTY GOLD

 

 

Liberty Gold is focused on exploring the Great Basin of the United States, home to large-scale gold projects that are ideal for open-pit mining.  This region is one of the most prolific gold-producing regions in the world and stretches across Nevada and into Idaho and Utah.  We know the Great Basin and are driven to discover and advance big gold deposits that can be mined profitably in open-pit scenarios.  Our flagship projects are Goldstrike, Black Pine and Kinsley Mountain, all of which are past producing open-pit mines, where previous operators only scratched the surface.

 

Posted July 10, 2018

Share this news article...
Share on LinkedIn
Linkedin
Share on Facebook
Facebook
Tweet about this on Twitter
Twitter
Share on Google+
Google+
Email this to someone
email

MORE or "UNCATEGORIZED"


The Week of July 9th to July 15th, 2018 “A Brief Look Back into Tomorrow”

The new North American trading week began of Monday, July 9th wit... READ MORE

July 16, 2018

Lundin Mining Announces Intention to Make All Cash Offer to Acquire Nevsun Resources Ltd.

Lundin Mining Corporation (TSX: LUN) (Nasdaq Stockholm: LUMI) ann... READ MORE

July 16, 2018

Colibri Resource Corporation - Intersects 61 metres with an average grade of 0.75 g/t Au - Including 1.5 meters of 17.3 g/t Au

Colibri Resource Corporation (TSX-V:CBI) wishes to an... READ MORE

July 16, 2018

ALLEGIANT Closes First Tranche of $4.95 Million Private Placement

Allegiant Gold Ltd. (TSX-V:AUAU) (OTCQX:AUXXF) is pleased to anno... READ MORE

July 16, 2018

Aben Intersects Mineralization Early in Drill Program at Forrest Kerr Project in BC’s Golden Triangle

Aben Resources Ltd. (TSX-V:ABN)(OTCQB:ABNAF) (Frankfurt:E2L... READ MORE

July 16, 2018

Copyright 2018 The Prospector News - Site design by Spyderbaby Productions