The Prospector News

Golden Star’s PEA of Wassa Mine Indicates NPV of $350 M

You have opened a direct link to the current edition PDF

Open PDF Close

Share this news article

Golden Star’s PEA of Wassa Mine Indicates NPV of $350 M





Golden Star (TSX:GSC) (NYSE MKT:GSS) (GHANA:GSR) is pleased to announce the results of its Preliminary Economic Assessment on the development of an underground mining operation at its Wassa mine in Ghana.

It is the Company’s objective to develop an underground mine at Wassa that will operate in conjunction with the existing open pit mine. A Mineral Resource estimate for Wassa, on which this PEA was based, was recently updated and results are detailed below. Mineral Resource estimates are reported inclusive of Mineral Reserves.

Additional debt funding to develop the Wassa Underground mine, as announced last week, supplements cash and an existing facility to fund this project.

All references to “$” in this news release are to United States dollars.



--  Assuming an open pit and underground mining scenario, total Measured and
    Indicated Mineral Resources at Wassa are now 35.7 million tonnes at 2.22
    g/t Au for 2.5 million ounces 
--  Substantial increase in Inferred Mineral Resources at Wassa Main to 
    9 million tonnes at an average grade of 3.88 g/t for 1.1 million ounces 
--  IRR of 129% estimated for Wassa mine, at $1,300/oz. gold price 
--  NPV5% of $350 million estimated for Wassa mine, at $1,300/oz. gold price
--  Pre-production incremental capital expenditure for Wassa underground
    estimated at $41 million 
--  First production from Wassa underground expected early 2016, estimated
    mine life of ten years thereafter for combined operation 
--  Cash operating cost of $684 per oz. for combined Wassa operations
--  All-in sustaining costs of $778 per oz. for combined Wassa operations
--  Project funded with $25 million Ecobank Ghana financing facility
    recently arranged 
--  Board decision taken to progress to Feasibility Study and commence
    construction of exploration decline early 2015



Golden Star will be giving a presentation at the Denver Gold Show on Wednesday 17, September 2014, to discuss these results. Details of the presentation and webcast thereof are provided at the end of this release.

Sam Coetzer, President and CEO of Golden Star commented:
“The exceptionally strong results of this PEA on the Wassa mine demonstrate that we have made good progress in the execution of our strategy to transform Golden Star into a lower cost producer. Furthermore, our confidence in these results is evident in our decision to commence the construction of a decline at Wassa in early 2015. I am convinced that we are now well on our way to deliver significantly enhanced value to our shareholders.”


The Wassa gold mine is in the Western Region of Ghana. It has a carbon-in-leach processing plant with a rated capacity of 2.7 million tonnes per annum (“mtpa”). Golden Star has been mining the Wassa open pits since commissioning the plant in 2005. Mining is currently at the Wassa Main pit, which is within 500 meters of the plant.

Drilling below the Wassa Main pit has been ongoing since late 2011. This drilling has been successful in increasing the Wassa Mineral Reserves by 148%.

In early 2014, SRK Consulting (UK) Ltd was awarded the contract to prepare a preliminary economic assessment to determine the economic viability of an underground mine beneath the Wassa Main pit. An underground mine is envisioned in the PEA that will operate in conjunction with the existing open pit mine for five years. Thereafter mining from the open pit will cease and mining will be solely from the underground mine for the remaining six years of operation.

The PEA assumes the use of mining contractors in the underground mine and owner operated mining in the open pit. A gold price of $1,300/oz. was used in the economic modeling as well as the base case for the pit and underground optimizations.

The PEA is preliminary in nature and it includes Inferred Mineral Resources that are considered too speculative to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves. There is no certainty that the conclusions reached in the PEA will be realized. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.


The PEA is based on an updated mineral resource model which has incorporated all of the recent drilling including infill at depth as well as step out to the south of the Wassa Main Pit. The updated resource statement for the open pit has been constrained by a $1,400/ oz. optimized Whittle pit shell that was limited to the 820 meter elevation and is approximately 150 meters below the current mining benches. The underground mineral resources include material below this pit at an economic cutoff grade of 2.27 g/t Au.

The updated Measured and Indicated Mineral Resources are slightly less than those reported at 2013 year end due to seven months of mining depletion and a change of approach from an open pit method to combined open pit and underground mining. However the Inferred Mineral Resources have added approximately 1 million ounces of material below the open pit.

The updated PEA Mineral Resource has been estimated by SRK Consulting (Canada) Ltd and reviewed by the Company’s technical personnel in accordance with guidelines set out in the Definition Standards for Mineral Resources and Mineral Reserves published by the Canadian Institute of Mining, Metallurgy, and Petroleum and as required by Canada’s National Instrument 43-101.



                      Wassa Main                       Wassa Main           
                Mineral Resource as of           Mineral Resource as of     
                  September 15, 2014               December 31, 2013        
                                        Open pit                            
               Tonnes      Grade     Ounces     Tonnes      Grade     Ounces
Class           (000)     g/t Au      (000)      (000)     g/t Au      (000)
Measured            -          -          -        270       1.44         13
Indicated      25,582       1.41      1,160     44,812       1.78      2,568
M & I          25,582       1.41      1,160     45,082       1.78      2,580
Inferred          237       1.56         12        313       1.28         13
Measured            -          -          -          -          -          -
Indicated      10,116       4.27      1,389      2,446       3.67        289
M & I          10,116       4.27      1,389      2,446       3.67        289
Inferred        8,841       3.95      1,122        646       3.10         64
M & I          35,699       2.22      2,550     47,529       1.88      2,869
Inferred        9,077       3.88      1,134        959       2.51         77

Notes to the Measured, Indicated and Inferred Mineral Resources:

1.  The above Mineral Resources are inclusive of Mineral Reserves 
2.  The Mineral Resources were estimated in accordance with the definitions
    and requirements of Canada's National Instrument 43-101.  
3.  The 2013 year end open pit Mineral Resources were estimated using
    optimized pit shells at a gold price of $1,400 per ounce inclusive of
    the Mineral Reserves as at December 31, 2013.  
4.  The 2013 Year end open pit Mineral Resources are reported above an
    economic cutoff grade of 0.63 and 0.68 g/t Au for oxide and fresh
    material respectively and 2.63 g/t Au for underground material below the
    pit shell.  
5.  The PEA open pit Mineral Resources are reported between the July 2014
    month end surveyed mining surface and an optimized pit shell using a
    gold price of $1,400/ oz. and limited to a lower elevation of 820
6.  The PEA open pit Mineral Resources are reported above an economic cutoff
    grade of 0.58 and 0.61 g/t Au for oxide and fresh material respectively
    and 2.27 g/t Au for underground material below the pit shell.  
7.  The Qualified Person reviewing and validating the estimation of the
    mineral resources is S. Mitchel Wasel, Golden Star Resources Vice
    President of Exploration. 
8.  Numbers may not add due to rounding.



The success of the step out drilling has demonstrated the high grade shoots are structurally controlled and related to earlier folding. The results of the two step out drill hole fences, which were included in the PEA resource model update, have resulted in the approximate million ounce increase in the Inferred Mineral Resource. The last fence drilling on section 19100 north intersected significant wide zones of high grade gold mineralization which confirms the mineralization is open to the south of the current model limits. The addition of a million ounces of Inferred Mineral Resource from two drill fences testing the down plunge extensions of the gold 400 meters to the south justifies the need for further step out drilling. The company has planned another 200 meter step out drill fence to the south of the last deep drilling on 19100 north and will commence drilling in the later part of 2014.


Capital Expenditure

A summary of the capital costs and timing thereof from the PEA are summarized below:


                 Pre-production      2017-2021      2022-2026            LOM
Capital Costs       ($ Million)    ($ million)    ($ million)    ($ million)
Underground Mine $           41   $         84   $         19   $        144
Infrastructure   $           25   $         11   $          0   $         36
Environmental    $            4   $          6   $          3   $         13
Total            $           70   $        101   $         22   $        193



Pre-production incremental capital costs for the underground mine are estimated to total $41 million including $8 million in contingency capital. The bulk of this expenditure is the $24 million in underground development which includes the development of an underground decline to about 300 meters vertical depth and four levels of lateral development designed to open up multiple working faces and allow flexibility within the mine plan.

Minor modifications to the Wassa processing plant are estimated to cost $2 million. A substantial portion of the budgeted infrastructure capital will be spent on a new tailings storage facility, which was already planned for the open pit mine.

Economic Summary and Sensitivity to Gold Price and Discount Rate


Post - Tax                               NPV5%           NPV10%          IRR
Gold Price         $    1,000        $     111        $      67          25%
                   $    1,100        $     191        $     136          47%
                   $    1,200        $     271        $     203          78%
                   $    1,300        $     350        $     269         129%
                   $    1,400        $     433        $     338         234%
                   $    1,500        $     515        $     407         615%
                   $    1,600        $     597        $     476          n/a



Operating Metrics

A summary of the production and operating metrics for the combined open pit and underground mines and resulting operating costs from the PEA are summarized below:


PEA baseline metrics                               2017-2021      2022-2026 
Average pit Run of Mine ("ROM") (tpd)                  6,000              - 
Average underground ROM (tpd)                          1,700          2,700 
Daily tonnes processed (tonnes)                        7,600          3,000 
Average mill feed grade (g/t Au)                        2.20           3.97 
Average gold recoveries                                   93%            93%
Average annual gold production (k oz.)                   174            120 
                       2017-     2017-     2022-     2022-                  
                        2021      2021      2026      2026      LOM      LOM
Cost Summary         ($/oz.)     ($/t)   ($/oz.)     ($/t)  ($/oz.)    ($/t)
Cash operating cost $    798   $    51   $   586   $    69   $  684   $   56
All in sustaining                                                           
 cost               $    891   $    57   $   684   $    80   $  778   $   64
Total cost          $  1,022   $    64   $   736   $    86   $  863   $   71
1.  Sustaining Costs include royalties and sustaining capital but do not
    include corporate G&A




Golden Star has been mining the Wassa open pits since 2005. Prior to 2013, mining was in a number of smaller satellite pits which were combined into a single large Wassa Main pit in late 2013. This allowed for operational efficiencies and cost savings.

A decision has been taken by the Board to commence a Feasibility Study (“FS”) and the construction of a development decline from the bottom of the Wassa Main pit in early 2015. A production decision will be based on obtaining the necessary permits and environmental approvals.

The decline will be positioned to follow the plunge of the underground target about 60 meters in the footwall. Close to the start of the decline a ventilation raisebore will be driven to provide an exhaust airway for the first phase of underground mining. As the decline is driven down, sublevels will be developed at a vertical spacing of 25 meters. These sublevels will allow access to the mineralized target for longhole open stope mining. The mineable resource varies in width from 15 to 70 meters. Wider areas will be mined using transverse methods; while narrower will be mined longitudinally. The mining sequence will be bottom-up primary-secondary stoping and stopes will be filled with cemented waste backfill. The mine will be operated by a contractor using a full suite of mechanized equipment.

First production is expected from the underground mine in early 2016.

Assuming that development and ultimately mining of the Wassa underground proceeds, the underground material will receive priority in the processing plant due to the higher grade compared to the open pit material. As the underground ramps up in production over the first three years, the pit mining will slow down to maintain a steady feed to the processing plant.

The cutoff grades used for the open pit mineable resource estimate are 0.70 g/t and 0.73 g/t for oxide and fresh respectively. The underground mineable resource cutoff is 3.0 g/t.

The underground mine design assumes a total internal and external dilution of 28% and a mining recovery of 95%.

Mineral Processing

The Wassa processing plant was constructed in 2005 and is currently operating at its rated capacity of 2.7 mtpa. The plant is 500 meters from the current open pit mining operations. Processing currently includes a three stage crushing, grinding, gravity recovery, carbon in leach circuits and a thickener. A final recovery circuit using electrowinning is also in place along with associated secure gold room facilities. Average recoveries since mining has been in fresh rock have been 93% and future recoveries from combined open pit and underground operations are estimated to be at this level.


Although no development decision has been reached for the Wassa Underground Mine, Golden Star’s Board believes that the economic case presented in the PEA coupled with the straightforward brownfield nature of the project merit the advancement of the project to a FS.

Golden Star will shortly commence this FS which has been awarded to SRK and will build on and optimize the results from the PEA. The study is expected to be completed in early 2015. Future work will include further infill drilling, detailed geotechnical drilling, further metallurgical test work and hydrology studies as well as tendering of operating and capital costs. A decision has been taken to commence the construction of an exploration decline from the bottom of the Wassa Main pit in early 2015.

Management believes that with additional drilling from underground there is an opportunity to firstly optimize the mine plan and secondly to potentially add more ounces to the resource base. However there is no certainty that additional drilling would result in all or any such ounces being included in a mine plan.

Golden Star has not yet completed a FS to demonstrate the economic viability of Wassa Underground. Furthermore, no Mineral Reserves have been established on Wassa Underground. Any statements regarding planned production rates, projected cash flows, payback period, IRR, NPV assume that Golden Star is or will be able to complete all of the required steps to bring Wassa Underground into commercial production including the completion of a FS to demonstrate the economic viability of the Wassa Underground, the completion of the environmental assessment process and the successful granting of relevant permits. There is no certainty that Golden Star will be able to complete any or all of these steps.


Golden Star Resources is an established gold mining company that holds a 90% interest in both the Bogoso and Wassa gold mines in Ghana. The Company also has a 90% interest in the Prestea Underground mine in Ghana. Golden Star has Mineral Reserves of 3.9 million ounces and 6.0 million ounces in Measured and Indicated Mineral Resources. In 2013, Golden Star sold 331,000 ounces of gold and in 2014 the Company expects to produce 260,000 – 280,000 ounces. The Company offers investors leveraged exposure to the gold price in a stable African mining jurisdiction with exploration and development upside potential.

Posted September 15, 2014

Share this news article


GR Silver Mining Delineates New Mineralized Zone from Drilling in the San Juan Area, Plomosas Silver Project

5.5 m @ 332 g/t AgEq1 (264 g/t Ag, 0.4 g/t Au, 0.3 % Pb and 0.6 %... READ MORE

November 23, 2020

Nova Royalty Completes Acquisition of Royalty on Antofagasta's Twin Metals Project in Minnesota

Nova Royalty Corp. is pleased to announce that, further to its ne... READ MORE

November 23, 2020

Roughrider Signs Option Agreement with Industria on its Scottie West Property

Roughrider Exploration Limited (TSX-V: REL)is pleased to an... READ MORE

November 23, 2020

Kerr Mines and Star Royalties Close US$18 Million Project Financing for Restart of the Copperstone Gold Mine

Kerr Mines Inc.(TSX: KER) (OTC:KERMF) and Star ... READ MORE

November 23, 2020

Brixton Metals Announces Closing of $4.46M Private Placement and Adds Mr. Brock Riedell as Senior Technical Advisor to the Company

Brixton Metals Corporation (TSX-V: BBB) (OTCQB: BBBXF) is p... READ MORE

November 23, 2020

Copyright 2020 The Prospector News - Site design by Spyderbaby Productions