Sabre Gold Mines Corp. (TSX: SGLD) (OTCQB: SGLDF) is pleased to announce the results of a Preliminary Economic Assessment for the Company’s 100% owned, road-accessible Brewery Creek Gold Project located in Yukon Territory, Canada.
All amounts shown are in United States dollars and metric units of measurement unless otherwise Stated.
PEA Highlights:
Giulio T. Bonifacio, President and Chief Executive Officer of Sabre Gold, stated: “The PEA and initial results confirms our plans to resume production at Brewery Creek with what will be low re-start capital with attractive economics which we believe will be further enhanced in 2022. Sabre Gold intends to continue the expansion of gold resources at Brewery Creek and focus on several key opportunities to enhance value, discussed in detail below. The PEA is advanced in several categories as the predecessor company was initially targeting completion of a feasibility study. Sabre Gold intends to move to a feasibility level study upon completion of the advancement of key opportunities, those of which will not impact our targeted permitting timeline. Our permitting efforts will also now focus on expanding the previously permitted area for purposes of allowing for increases to our annual production profile.” The PEA was prepared in accordance with National Instrument 43-101 (“NI 43-101”) and evaluated the economics of resuming mining at Brewery Creek through open pit mining and heap leaching mined material for gold recovery to doré. The PEA study was prepared by Kappes, Cassiday & Associates of Reno, Nevada in cooperation with Tetra Tech Inc. of Golden, CO, Gustavson and Associates of Lakewood, CO and Wood Environment & Infrastructure Solutions, of Vancouver, British Columbia.
PEA Summary – Assumptions and Results | |||||
Description | Units | Pre-Tax | Post-Tax | ||
Net Present Value (NPV 5%) | US$ M | $160 | $112 | ||
Internal Rate of Return (IRR) | % | 33.5 | 27.6 | ||
Payback Period (undiscounted) | Years | 2.6 | |||
LOM Average Annual Cash Flow | US$ M | 44 | 36 | ||
LOM Cumulative Cash Flow (undiscounted) | US$ M | 237 | 170 | ||
LOM Average Cash Operating costs | US$ per ounce | $850 | |||
LOM Average AISC* | US$ per ounce | $966 | |||
Pre-Production Capital Costs | US$ M | $105 | |||
Sustaining Capital Costs (LOM) | US$ M | $18 | |||
Gold Price | US$ per ounce | $1,700 | |||
Mine Life | Years | 8 | |||
Average Head Grade (diluted) | g/t Au | 1.05 | |||
Average Recovery | % | 75.4 | |||
Average Annual Mining Rate | Tonnes per day | 9,000 | |||
Average Annual Gold Production | Ounces per year | 60,000 | |||
Total LOM Recovered Gold | Ounces | 473,180 |
* AISC – All-In-Sustaining-Cost
Mineral Resource Estimate
Measured, Indicated and Inferred Mineral Resource estimates have been produced for the eleven named deposits by Gustavson Associates. The results of the estimation result in Brewery Creek Project containing Measured and Indicated Mineral Resources totaling 34.5 million tonnes at 1.03 g/t, containing 1.14 million ounces of gold. Inferred resources total 35.9 million tonnes at 0.88 g/t containing 1.02 million ounces of gold.
A Lerchs-Grossmann optimization pit shell constrained the resource using a $2,000/oz gold price and the cutoff grade used is based on a gold price of $1,500/oz and is an internal cutoff grade. The process cost used for the pit shell and cutoff grade includes project general and administrative expenses as well as an average haulage cost to transport process material to the leach pad. Only leachable Measured, Indicated and Inferred Resources are being considered in the PEA.
During the work for the PEA, Gustavson reviewed the classification utilized to classify material as Measured, Indicated and Inferred and updated the classification to more appropriately distribute the material into the classification categories, based on an average drill spacing instead of a closest point analysis. This technique utilizes a cell declustering algorithm to quantify drill spacing taking into account geologic anisotropy.
Total Mineral Resources | |||
Classification | Tonnes (‘000) | Grade(g/t) | Contained (oz Au) |
Measured – Leachable Indicated – Leachable |
9,310 13,670 |
1.18 1.11 |
353,000 487,000 |
Total Leachable M & I | 22,980 | 1.14 | 840,000 |
Inferred – Leachable | 16,200 | 0.94 | 489,000 |
Measured – Sulphide Indicated – Sulphide |
3,950 7,540 |
0.77 0.85 |
98,000 206,000 |
Total Sulphide M&I | 11,490 | 0.82 | 304,000 |
Inferred – Sulphide | 19,700 | 0.83 | 527,000 |
The Mineral Resource Estimate was divided into two categories, leachable and non-leachable resources. Leachable resources are materials that are amenable to cyanide leach processing and can recover gold economically. Leachable material was modeled by using CN soluble gold values to determine potential recoverable gold.
The PEA is targeting only leachable resources from the Measured, Indicated and Inferred categories to develop the mine plan and resulting cash flow estimates. Leachable versus non-leachable resources are determined by using the estimated total gold grades and estimated recoveries in the resource model. While the resource tables use cyanide soluble gold for categorization the gold production, gold grades and cutoff grades are shown as in-situ for easy comparison.
Leachable Mineral Resources by Pit being evaluated | |||
Classification by Pit | Tonnes (‘000) | Grade (g/t) | Contained (oz Au) |
Measured – Leachable Keg Lucky Bohemia-Schooner East & West Big Rock |
3,230 |
1.14 |
119 |
Indicated – Leachable Keg Lucky Bohemia-Schooner East & West Big Rock |
4,160 |
1.13 |
151 |
Total Leachable M & I | 17,477 | 1.18 | 669 |
Inferred – Leachable Keg Lucky Bohemia-Schooner East & West Big Rock |
3,020 |
1.05 |
102 |
Total Leachable Inferred | 5,435 | 1.11 | 195 |
Note: The Keg area includes the previously mined pits of Golden, Kokanee, portions of Canadian and Upper
Fosters and the unmined Lower Fosters deposit. Resources estimates in Table 2 are prior to final pit optimization
and design used to develop diluted potentially minable material.
The Mineral Resource Estimate was prepared by Gustavson Associates, LLC (Gustavson). The resource estimate was conducted in accordance with Canadian National Instrument 43-101 Standards of Disclosure for Mineral Projects, June 30,2011, and Canadian Institute of Mining, Metallurgy and Petroleum (CIM) “Best Practices and Reporting Guidelines for Mineral Resources and Mineral Reserves”, May 10, 2014.
Mineral Resources are not mineral reserves and do not demonstrate economic viability. The quantity and grade of inferred resources reported herein are uncertain in nature and exploration completed to date is insufficient to define these Mineral Resources as indicated or measured. There is no certainty that all or any part of the Mineral Resource will be converted to mineral reserves. Mineral Resources are not mineral reserves and may be materially affected by environmental, permitting, legal, socio-economic, marketing, political, or other factors. Quantity and grade are estimates and are rounded to reflect the fact that the resource estimate is an approximation. Gustavson knows of no environmental, permitting, legal, title, taxation, socio-economic, marketing, political, or other factors that could materially affect the mineral resource. The effective date of this Mineral Resources Report is May 31, 2020.
Mining
The Brewery Creek project was evaluated by Tetra Tech for owner operated mining in the PEA as open pit truck and shovel operation. Mining was considered on the leachable (oxide) portions of nine deposits aligned in a more-or-less east-west trend along 8 kilometers in what is known locally as the “reserve trend”. The deposits are West Big Rock, East Big Rock, Upper & Lower Fosters, Kokanee, Golden, Lucky, Bohemian and Schooner. The mine schedule calls for mining and processing over 18.7 million tonnes of heap leach feed and 79.6 million tonnes of waste for a strip ratio of 4.03:1. The current life of mine is 7.9 years.
The base case assumes mining and crushing for 275 days per year at an average rate of 9,000 tonnes per day. All heap leach feed material will be crushed to 80% passing 19 mm and conveyor stacked onto existing leach pad which will be off loaded with a 2-meter cushion of old material remaining on the pad to protect the liner. The off-loaded material will be used as back fill to reclaim old pits and or stacked on new storage facilities. The last three original designed cells will be built in year 3.
Pit Area | Sources of LOM Mill Feed (kt) |
Gold Grade (g/tonne) |
Keg | 7,173 | 1.00 |
Lucky | 2,250 | 1.38 |
Bohemia-Schooner | 4,300 | 1.23 |
East & West Big Rocks | 4,933 | 0.80 |
Total from Pits | 18,656 | 1.05 |
Infrastructure
Existing infrastructure includes the existing main access road, two-man camps with a combined capacity for approximately 100 personnel, existing 7 cell leach pad plus foundations for 3 un-built cells, existing haul road network which requires only minor refurbishment, three process solution ponds which require cleaning and new liners, and the former truck shop, a steel structure with the truck bays removed which is currently used as offices and warehousing.
Summary of Economic Results
Gold Price Sensitivity | |||||
Gold Price |
NPV 5% After Tax | NPV 5% Pre-Tax | Avg. Annual After tax CF |
||
US$/oz | US$M | IRR% | US$M | IRR% | US$M |
$1450 | 53.4 | 16.2 | 73.0 | 19.1 | 27.2 |
$1500 | 65.4 | 18.6 | 90.4 | 22.1 | 29.1 |
$1600 | 88.7 | 23.2 | 125.2 | 28.0 | 32.7 |
$1700 | 111.6 | 27.6 | 160.0 | 33.5 | 36.3 |
$1800 | 134.3 | 31.7 | 194.7 | 38.9 | 39.9 |
$1900 | 156.8 | 35.7 | 229.5 | 44.2 | 43.5 |
$2000 | 179.3 | 39.6 | 264.2 | 49.2 | 47.1 |
PEA Capital Cost Summary | ||||||
Description | Pre-Production | Sustaining Capital |
Life of Mine |
|||
US$000s | US$000s | US$000s | ||||
Pre-strip, off load heap | $18,105 | $18,105 | ||||
Mine equipment (net of lease) | 4,499 | $4,601 | 9,100 | |||
Site Infrastructure | 29,207 | 11,182 | 40,389 | |||
Site Infrastructure Haul Roads | 1,810 | 1,810 | ||||
Process Plant | 29,649 | 29,649 | ||||
Indirects | 2,655 | 2,655 | ||||
Owners, EPCM | 8,487 | 8,487 | ||||
Contingency | 10,974 | 2,236 | 13,210 | |||
Subtotal | $105,386 | $18,019 | $123,405 | |||
Working Capital | 11,181 | (11,181) | – | |||
GST (recovery) | 5,269 | (5,269) | – | |||
Reclamation | – | 13,992 | 13,992 | |||
Total Capital | $121,836 | $15,561 | $137,397 |
PEA Operating Costs Summary | ||
Mining per tonne moved | 1.96 | |
Strip ratio | 4:1 | |
Unit Operating Costs (per tonne leached) | US$/tonne | |
Mining | $ | 11.31 |
Processing | 7.62 | |
General & Administrative | 2.52 | |
Total Operating Costs | $ | 21.45 |
Total Cash Costs per ounce gold sold | $850/oz | |
All-in-Sustaining Costs per ounce gold sold | $966/oz |
Metallurgy
The process plant flow sheet was developed by Kappes, Cassidy Associates of Reno, Nevada and is designed to crush and stack heap leach feed approximately 275 days per year and to recover gold from the heap leach solutions 365 days per year. The flow sheet used a daily feed rate of 9,000 tonnes per day or an annual feed rate of approximately 2.48 million tonnes.
Historically, preg-robbing material had hampered gold recoveries on the former heap leach pad. Since 2011, Sabre Gold has routinely assayed for preg-robbing material and the data reveals that the preg-robbing material is confined to sedimentary rocks which were abundant host rocks in the Pacific and Blue pits during the previous mining operation. The pits being targeted for mining in the PEA have gold hosted in intrusive rocks which are largely void of preg-robbing characteristics and contain only minor amounts of sedimentary rocks. There is a strong visual difference between the sedimentary and intrusive rocks at Brewery providing easy visual ore control during mining if sediments are encountered.
Material will be delivered to the crushing area and reduced to a nominal 80% passing 19 mm after tertiary crushing with modular crushing units. The crushed material will be stacked on the leach pad by a conveyor stacking system and leached with a low concentration cyanide solution. Gold recovery from the leach solutions is accomplished through an ADR plant.
Estimates for gold recovery and consumption rates of reagents is based on metallurgical testing conducted by McClelland Laboratories and SGS. Testing was conducted on fresh drill core samples in 2013, 2016 and 2020. In total 47 column leach tests plus other testing was conducted on the nine deposits included in the PEA and two deposits not included in the PEA. Compacted permeability test work indicate that cement agglomeration is not required for heap heights up to 60 meters.
Heap Leach Feed Source | Au | NaCN | Lime |
Schooner | 76 | 0.40 | 2.5 |
Fosters | 82 | 0.21 | 2.0 |
Bohemian | 82 | 0.26 | 3.0 |
Golden | 75 | 0.21 | 1.7 |
Kokanee | 65 | 0.23 | 1.4 |
West Big Rock | 87 | 0.30 | 3.9 |
East Big Rock | 81 | 0.35 | 3.4 |
Lucky | 58 | 0.23 | 1.4 |
Note: The Keg Pit area consists of Fosters, Golden and Kokanee deposits
Key Opportunities to Enhance Value
The PEA outlined several opportunities to enhance the economic potential of Brewery Creek including the following:
First Nations, Community Engagement and Environment
Community and First Nation engagement has been a strong component of the Brewery Creek Project dating to the initial mine operator, Viceroy Resources. In 2016 Golden Predator updated and modernized the Socio-Economic Agreement with the Tr’ondek Hwech’in (TH), which addresses environmental responsibilities, permitting, education and employment as well as preferential contracting opportunities and wealth sharing. The Brewery Creek Project lies with the traditional territory of both the Tr’ondek Hwech’in and the First Nation of Na Cho Nyak Dun (NND). Regardless of the pre-existing relationship and agreement with TH and the proximity to Dawson City, Yukon the Company has and will continue to consult with both First Nations on all permitting and regulatory matters.
The previous operator and the company have conducted extensive environmental studies and monitoring programs that document the property since the early 1990’s. Studies include water quality, fisheries, wildlife, heritage and vegetation. The company continues to conduct regular environmental sampling and monitoring on the property.
Disclosure
The PEA results are summarized for purposes of this press release. Further details on the PEA and technical report will be filed on SEDAR and the Company’s website by January 31, 2022.
The PEA is preliminary in nature and it includes inferred mineral resources that are considered too speculative to be used in an economic analysis except as allowed for by Canadian Securities Administrator’s NI 43-101 in PEA studies. There is no guarantee that the inferred mineral resources can be converted to Indicated or Measured mineral resources, and as such, there is no guarantee the project economics described in this report will be achieved.
Qualified Persons
The technical content of this news release has been reviewed and validated by Michael Maslowski CPG, a Qualified Person as defined by National Instrument 43-101 that the information contained in the release is consistent with that provided by the independent Qualified Persons responsible for the PEA. Mr. Maslowski is employed by Sabre Gold Mine Corp as Vice President of Technical Services and Exploration.
Non-IFRS Measures
The Company has included certain non-IFRS measures in this press release. The Company believes that these measures provide investors an improved ability to evaluate the underlying performance of the project. The non-IFRS measures are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. These measures do not have any standardized meaning prescribed under IFRS, and therefore may not be comparable to other issuers.
About Sabre Gold Mines Corp.
Sabre Gold is a diversified, multi-asset near-term gold producer in North America which holds 100-per-cent ownership of both the fully permitted Copperstone gold mine located in Arizona, United States, and the Brewery Creek gold mine located in Yukon, Canada, both of which are former producers. Management intends to restart production at Copperstone followed by Brewery Creek in the near term. Sabre Gold also holds other investments and projects at varying stages of development.
Sabre Gold’s two advanced projects have approximately 1.5 million ounces gold in the Measured and Indicated categories, and approximately 1.2 million ounces gold in the Inferred category. Additionally, both Copperstone and Brewery Creek have considerable exploration upside with a combined land package of over 230 square kilometers that will be further drill tested with high-priority targets currently identified. Sabre Gold is led by an experienced team of mining professionals with backgrounds in exploration, mine building and operations.
Red Pine Exploration Inc. (TSX-V: RPX) (OTCQB: RDEXF) is pleased ... READ MORE
F3 Uranium Corp. (TSX-V: FUU) (OTC Pink: FUUFF) is pleased to ann... READ MORE
Collective Mining Ltd. (NYSE: CNL) (TSX: CNL) is pleased to ann... READ MORE
Aris Mining Corporation (TSX: ARIS) (NYSE-A: ARMN) announces t... READ MORE
Staffing in place and operations shakedown underway Rare E... READ MORE