Brio Gold, a Subsidiary of Yamana Gold, Provides Update on C1 Santa Luz
OREANDA-NEWS. August 14, 2015. BRIO GOLD INC. ("Brio Gold"), a subsidiary of
Santa Luz project ("C1
Santa Luz"), located in the Bahia State of Brazil. The results of the work to date have been incorporated into a Preliminary Economic Assessment Report ("PEA") in accordance with National Instrument 43-101, which includes an updated mine design and production schedule based on a new mineral resource in connection with the current operating cost estimates and recovery parameters. The PEA is being completed by
"We have reached a major milestone toward the restart of C1
Santa Luz," said
Gil Clausen, Brio Gold's President and Chief Executive Officer. "The modified plant flowsheet is expected to achieve average recoveries of about 83% with the mine plan designed to separate the carbonaceous minerals from the clean dacite minerals. Given the results of this metallurgical testwork and pilot plant success, we are moving onto the next stage of analysis in our re-commissioning plan. C1
Santa Luz is expected to contribute approximately 100,000 ounces per year when in full production and will bring our annual production profile to over 230,000 ounces of gold per year. This combined with the operational turnaround at Pilar and the recent exploration success at Fazenda Brasileiro point to a very robust production and cost profile in the future."
PEA Results Highlights
- After-tax net present value ("NPV")(1) at a 5% discount rate of
\\$199 million and an after-tax internal rate of return ("IRR") of 56%, based on the open pit mineral resource only. - Average annual gold production of approximately 100,000 ounces over a ten year mine life, for total open pit life of mine ("LOM") gold production of 1.03 million ounces of gold.
- Total average LOM recoveries of 83.7%.
- Average LOM all-in sustaining costs(1,2,3) ("AISC") of
\\$898 per ounce. - Initial plant capital cost(1) of
\\$27.7 million , plus a\\$4.9 million contingency. - Total initial capital cost(1), including initial plant capital cost, of
\\$47.9 million , including tailings dam lifts and liner, and community related costs. - Open pit indicated mineral resource of 28.2 million tonnes at an average grade of 1.61 grams per tonne ("g/t") gold for a total of 1.46 million contained gold ounces and an open pit inferred mineral resource of 1.5 million tonnes at an average grade of 1.62 g/t gold for a total of 79,000 contained gold ounces.
- Underground indicated mineral resource of 2.0 million tonnes at an average grade of 2.25 g/t gold for a total of 144,000 contained gold ounces and an underground inferred mineral resource of 10.8 million tonnes at an average grade of 2.5 g/t gold for a total of 865,000 contained gold ounces.
(All amounts are expressed in United States dollars unless otherwise indicated.) | |
1. | Based on a long-term Brazilian Real to U.S. Dollar exchange rate of 3.40 and a flat gold price of \\$1,250 per ounce. |
2. | Refers to a non-GAAP measure. Reconciliation of non-GAAP measures are available at www.yamana.com/Q22015. |
3. | Includes cash costs, sustaining capital and exploration expense. |
The C1 Santa Luz PEA is preliminary in nature and includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves. Therefore, there is no certainty that the C1 Santa Luz PEA will be realized. As a result of the PEA, there are no mineral reserves reported in connection with C1
Santa Luz at this stage. Mineral resources that are not mineral reserves do not have demonstrated economic viability.
MINERAL RESOURCE
The mineral resource estimate for C1
Santa Luz is provided below. The PEA LOM plan is based on the open pit mineral resource only and does not include the underground mineral resource. Brio Gold intends to study the underground potential at a later date. The C1
Santa Luz mineral resource is effective
Category of Mineral Resource | Tonnes (kt) |
Gold Grade (g/t) |
Contained Gold (koz) |
Indicated - Open pit | 28,239 | 1.61 | 1,461 |
Inferred - Open Pit | 1,511 | 1.6 | 79 |
Indicated - Stockpile | 1,577 | 1.02 | 52 |
Indicated - Underground | 1,993 | 2.25 | 144 |
Inferred - Undergound | 10,818 | 2.5 | 865 |
Total Indicated | 31,809 | 1.62 | 1,605 |
Total Inferred | 12,328 | 2.4 | 943 |
- CIM definitions were followed for Mineral Resources.
- Underground Mineral Resources are reported at a cut-off grade of 1.5 g/t Au.
- Open Pit Mineral Resources are reported at a cut-off grade of 0.50 g/t Au.
- Mineral Resources are estimated using a gold price of
\\$1,500 per ounce and constrained by a pit shell. - Numbers may not add due to rounding.
The mineral resources for the LOM plan, which may potentially be mined by open pit methods, are provided below.
Category of Mineral Resource | Tonnes (kt) |
Gold Grade (g/t) |
Contained Gold (koz) |
Indicated – Open Pit | 23,262 | 1.51 | 1,129 |
Indicated - Stockpile | 1,577 | 1.02 | 52 |
Total Indicated | 24,838 | 1.47 | 1,174 |
Inferred | 1,097 | 1.6 | 58 |
- CIM definitions were followed for Mineral Resources that may potentially be mined by open pit methods.
- Excludes any Underground Mineral Resources.
- Open Pit Mineral Resources are reported at a cut-off grade of 0.50 g/t Au.
- Mineral Resources are estimated using a gold price of
\\$1,250 per ounce. - Numbers may not add due to rounding.
- 5% mining dilution was added to all ore tonnes.
METALLURGICAL TESTWORK
Brio Gold, in cooperation with Yamana management, completed a five month metallurgical testwork program to develop an updated flowsheet for the processing of carbonaceous minerals at C1
Santa Luz. Three metallurgical composite samples, totaling 17 tonnes and representing the carbonaceous high to low sulphur minerals, were used for the testing program.
The testwork was performed in
The new processing route implements a kerosene soak and removal step ahead of the leaching circuit, in order to blank naturally occurring "preg-robbing" carbon before the gold mineral is leached in cyanide and absorbed onto activated carbon in a Carbon-in-Leach ("CIL") circuit. The design allows for various addition points and dosages of kerosene and cyanide in the circuit, in order to accommodate varying concentrations of organic carbon.
The expected average recoveries for the different mineral types, based on the testwork available, are as follows:
- Non-carbonaceous dacitic mineral - 90.0%
- Carbonaceous low to high sulphur minerals - 74.0%
- Weighted average overall recovery - 83.7%
The expected plant modifications to the existing circuit require the installation of a pre-leach thickener, kerosene blanking and soak tanks, additional carbon regeneration capacity, six leaching tanks and one additional elution column. A Knelson concentrator will be installed in the grinding circuit, once dacitic mineral processing starts. Further, additional lifts on the two existing tailings dams as well as a geo-membrane lining on the larger tailings dam will be required to be constructed.
MINING
C1
Santa Luz is a past operating open pit mine, currently on care and maintenance, with a plant capacity of approximately 6,800 tonne per day ("tpd"). Based on the updated mine design and production schedule, which is modelled on a new mineral resource constrained by current operating cost estimates and recovery parameters, C1
Santa Luz is expected to produce approximately 100,000 ounces of gold per year over a ten year mine life for a total of 1.03 million ounces of gold. A summary of production metrics is provided below and a detailed LOM production schedule is available in Appendix 2 at the end of this press release.
Production Metrics:
Total material mined (million tonnes) | 24.4 |
Stockpiled material (million tonnes) | 1.6 |
Total waste (million tonnes) | 198.9 |
Stripping ratio | 8.2:1 |
Total tonnes processed (million tonnes) | 25.9 |
Average annual production (koz) | 100 |
Total gold production (koz) | 1,034 |
Mine life (years) | 10 |
Average gold grade (g/t) | 1.48 |
CAPITAL AND OPERATING COSTS
The capital cost estimate for the planned plant modifications is
Santa Luz is expected to be
Capital Expenditures (In millions) | ||
Plant capital expenditures | ||
Plant | \\$27.7 | |
Contingency | \\$4.9 | |
Sub-total | \\$32.6 | |
Other capital expenditures | ||
Owner's cost | \\$1.8 | |
Tailings dam | \\$5.4 | |
Pit re-start | \\$0.5 | |
Pre-feasibility and optimization studies | \\$1.3 | |
Sub-total | \\$8.9 | |
Community related costs | \\$6.3 | |
Total other capital cost | \\$15.2 | |
Total capital cost | \\$47.9 |
Average LOM cash costs and average AISC, inclusive of royalties, for C1
Santa Luz is estimated at
Operating unit costs (1) | |
Mining | \\$1.80/tonne moved |
Processing - Dacite | \\$13.19/tonne milled |
Processing - Carbonaceous | \\$16.43/tonne milled |
General & Administrative expenses | \\$1.56/tonne milled |
(1) | Based on a long-term Brazilian Real to U.S. Dollar exchange rate of 3.40. |
PROJECT ECONOMICS
Based on a long-term Brazilian Real to U.S. Dollar exchange rate of 3.40 and a gold price of
Santa Luz is
Gold Price Sensitivity (per ounce)(at long-term Brazilian Real to U.S. Dollar exchange rate of 3.4) | \\$1,125 (-10%) |
\\$1,250 (Long-term Base) |
\\$1,375 (+10%) |
After-tax NPV (0%) (in millions) | \\$169.6 | \\$285.5 | \\$396.4 |
After-tax NPV (5%)( in millions) | \\$113.0 | \\$199.4 | \\$282.2 |
After-tax NPV (8%) (in millions) | \\$88.5 | \\$162.2 | \\$232.7 |
Brazilian Real Sensitivity (Brazilian Real to U.S. Dollar) (at a \\$1,250 per ounce gold price) | 3.06 (-10%) |
3.4 (Long-term Base) |
3.74 (+10%) |
After-tax NPV (0%) (in millions) | \\$210.3 | \\$285.5 | \\$344.9 |
After-tax NPV (5%) (in millions) | \\$142.4 | \\$199.4 | \\$244.5 |
After-tax NPV (8%) (in millions) | \\$113.0 | \\$162.2 | \\$201.1 |
Qualified Persons
The mineral resource estimate was prepared by RPA in accordance with standards as defined by the
Chester M. Moore, P. Eng., and
Andrew P. Hampton, P. Eng., serve as the Qualified Persons for the PEA. Mr. Moore is the Qualified Person for this Mineral Resource Estimate. Messrs. Miranda, Moore and Hampton, who are independent of the Company, have approved the contents of this news release.
About Brio Gold
Brio Gold, a subsidiary of
Santa Luz project. The Company expects to produce 130,000 ounces of gold in 2015, increasing to an average run-rate of over 230,000 ounces in 2017 with the re-start of C1
Santa Luz.
About Yamana
Yamana is a Canadian-based gold producer with significant gold production, gold development stage properties, exploration properties, and land positions throughout the
APPENDIX 1
To view Appendix 1, please visit the following link: http://media3.marketwire.com/docs/1021178_appendix1.pdf
APPENDIX 2 - LIFE OF MINE PRODUCTION SCHEDULE
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | LOM | |||
Mineral Mined - Dacite | kt | - | 1,084 | 1,543 | 1,215 | 1,403 | 1,692 | 1,941 | 1,743 | 2,497 | 2,305 | 646 | 16,069 | |
Mineral Mined - Carbonaceous | kt | - | 1,093 | 1,280 | 1,303 | 1,195 | 956 | 844 | 665 | 549 | 213 | 192 | 8,289 | |
Total Mineral Mined | kt | - | 2,177 | 2,822 | 2,517 | 2,598 | 2,648 | 2,786 | 2,408 | 3,047 | 2,518 | 838 | 24,359 | |
Stockpile | kt | 1,200 | 377 | - | - | - | - | - | - | - | - | - | 1,577 | |
Waste | kt | 2,521 | 16,052 | 21,693 | 21,848 | 23,721 | 18,865 | 22,193 | 31,210 | 20,569 | 11,825 | 8,392 | 198,889 | |
Mineral Processed - Dacite | kt | - | 1,105 | 1,255 | 1,244 | 1,349 | 1,535 | 1,727 | 1,819 | 2,098 | 2,288 | 1,688 | 16,106 | |
Mineral Processed - Carbonaceous | kt | 1,200 | 1,395 | 1,245 | 1,256 | 1,151 | 965 | 773 | 681 | 402 | 212 | 548 | 9,829 | |
Total Mineral Processed | kt | 1,200 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 | 2,235 | 25,935 | |
Processed Grade - Dacite | g/t Au | - | 1.67 | 1.83 | 1.53 | 1.33 | 1.37 | 1.50 | 1.29 | 1.53 | 1.47 | 1.06 | 1.44 | |
Processed Grade - Carbonaceous | g/t Au | 1.00 | 1.55 | 1.72 | 1.55 | 1.78 | 1.66 | 1.84 | 1.59 | 1.73 | 1.45 | 1.02 | 1.54 | |
Total Average Grade | g/t Au | 1.00 | 1.60 | 1.77 | 1.54 | 1.54 | 1.48 | 1.61 | 1.38 | 1.56 | 1.47 | 1.05 | 1.48 | |
Recovery - Dacite | % | 87% | 90% | 90% | 90% | 90% | 90% | 90% | 90% | 90% | 90% | 90% | 90.0% | |
Recovery - Carbonaceous | % | 74% | 74% | 74% | 74% | 74% | 74% | 74% | 74% | 74% | 74% | 74% | 74.0% | |
Total Average Recovery | % | 74% | 81% | 82% | 82% | 81% | 83% | 84% | 85% | 87% | 89% | 86% | 83.7% | |
Recovered Gold - Dacite | koz | - | 53 | 66 | 55 | 52 | 61 | 75 | 68 | 93 | 97 | 52 | 673 | |
Recovered Gold - Carbonaceous | koz | 29 | 52 | 51 | 46 | 49 | 38 | 34 | 26 | 17 | 7 | 13 | 361 | |
Total Recovered Gold | koz | 29 | 105 | 117 | 101 | 101 | 99 | 109 | 94 | 109 | 105 | 65 | 1,034 |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS: This news release contains "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and applicable Canadian securities legislation. Except for statements of historical fact relating to the Company, information contained herein constitutes forward-looking statements, including any information as to the Company's strategy, plans or future financial or operating performance, the outcome of the legal matters involving the damages assessment and any related enforcement proceedings. Forward-looking statements are characterized by words such as "plan," "expect", "budget", "target", "project", "intend," "believe", "anticipate", "estimate" and other similar words, or statements that certain events or conditions "may" or "will" occur. Forward-looking statements are based on the opinions, assumptions and estimates of management considered reasonable at the date the statements are made, and are inherently subject to a variety of risks and uncertainties and other known and unknown factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. These factors include the Company's expectations in connection with the expected production and exploration, development and expansion plans at the Company's projects discussed herein being met, the impact of proposed optimizations at the Company's projects, the impact of the proposed new mining law in
general risks of the mining industry, failure of plant, equipment or processes to operate as anticipated, unexpected changes in mine life, final pricing for concentrate sales, unanticipated results of future studies, seasonality and unanticipated weather changes, costs and timing of the development of new deposits, success of exploration activities, permitting time lines, government regulation and the risk of government expropriation or nationalization of mining operations, environmental risks, unanticipated reclamation expenses, title disputes or claims, limitations on insurance coverage and timing and possible outcome of pending litigation and labour disputes, as well as those risk factors discussed or referred to in the Company's current and annual Management's Discussion and Analysis and the Annual Information Form filed with the securities regulatory authorities in all provinces of
CAUTIONARY NOTE TO UNITED STATES INVESTORS CONCERNING ESTIMATES OF MEASURED, INDICATED AND INFERRED MINERAL RESOURCES
This news release uses the terms "mineral resource", "measured mineral resource", "indicated mineral resource" and "inferred mineral resource" are defined in and required to be disclosed by NI 43-101. However, these terms are not defined terms under Industry Guide 7 and are not permitted to be used in reports and registration statements of
Комментарии