TORONTO, Feb. 24, 2012 /CNW/ – Guyana Goldfields Inc. (TSX: GUY) (“GGI” or “the Company”) is pleased to announce positive Feasibility Study results for its 100% owned Aurora Gold Project in Guyana, South America. The NI 43-101 Feasibility Study report will be compiled under the supervision of SRK Consulting (Canada) Inc. (“SRK”) with contributions provided by prominent industry consultants. A conference call will be held today by GuyanaGoldfields management at 11:00 am Eastern Time to further discuss the results (see details at the end of this release).
The Aurora Gold Project is expected to have a positive impact on the economy of Guyana by maximizing employment, skills training, and generating business opportunities for local suppliers and service providers. The Company is dedicated to becoming a leading corporate citizen and a productive partner in the future of Guyana’s economy. The Aurora Gold Project is presently the only large-scale licensed gold mine development project inGuyana and will be the next producing gold mine in the country in late 2014.
All figures in this release are in US dollars except where noted. All figures include contingency where applicable.
Highlights of the Feasibility Study
At a recent spot gold price of $1,775/oz and $100/barrel WTI Crude Oil, pre-tax NPV increases to $1.7 billion at a 5% discount rate generating a pre-tax IRR of 28.6% with cash costs of $522/oz (pre-royalty).
Claude Lemasson, President and COO stated: “The completion of the Feasibility Study is a major accomplishment for the Company, establishing the Aurora Gold Project as Guyana’s largest undeveloped gold reserve in the country’s history. The positive results confirm that the Aurora Gold Project is poised to become a future significant gold producer in Guyana and in the Guiana Shield. Construction on the project is expected to commence later this year and will last for approximately 24 months.”
OPPORTUNITIES
An independent third party review of the Feasibility Study was initiated last month as well as an internal review byGuyana Goldfields which are both ongoing. The Company has recognized additional opportunities to improve the project economics. These opportunities are listed below.
ALTERNATIVE CASES
The table below outlines key sensitivities for the NPV and IRR of the Aurora Gold Project. Fuel costs represent a significant proportion of all cash costs. It has been observed that the price of crude oil, which is the base to derive fuel prices, is correlated with the price of gold. GUY has compiled certain sensitivities to differing gold prices and used a historical correlation of oil to gold to recompute power consumption costs. A Gold/Oil Ratio of 16 to 1 was determined based on the 3-year (2009-2011) averages of the Gold Price and of WTI Crude Oil.
Financials @ 5% Discount Rate | Units | $1,300/oz gold price |
$1,775/oz gold price |
$2,250/oz gold price |
BASE CASE $1,300/oz gold price |
|
Fuel Price (WTI Crude Oil) | US$ | 81.25 | 110.94 | 140.63 | 100.00 | |
Average Operating Cash Cost (LOM) | $/oz | 495 | 537 | 578 | 522 | |
Average Operating Cash Cost w/Royalty (LOM) | $/oz | 599 | 679 | 758 | 626 | |
Pre-Tax NPV | $ M | 706 | 1,683 | 2,660 | 644 | |
Pre-Tax IRR | % | 15.7 | 28.2 | 39.3 | 14.9 | |
Payback | Years | 6.7 | 3.5 | 2.4 | 6.9 | |
After-Tax NPV | $ M | 476 | 1,164 | 1,849 | 432 | |
After-Tax IRR | % | 13.4 | 23.6 | 32.6 | 12.7 | |
Payback | Years | 7.0 | 4.3 | 2.8 | 7.2 |
AURORA GOLD PROJECT FEASIBILITY STUDY
BASE CASE DETAILS
Project Assumptions and Parameters
Assumptions | Units | |
Gold price | US$/oz(1) | 1,300 |
Fuel Price (WTI Crude Oil) | $/barrel | 100 |
Gross Royalty | % | 8 |
Effective tax rate | % | 30 |
(1) Approximates the 3-year trailing average
Mine Parameters | Units | |
Open pit | ||
Ore milled | Mt | 18.6 |
Grade | g/t | 3.0 |
Waste mined | Mt | 168.9 |
Strip ratio (without pre-stripping) | waste:ore | 9.1:1 |
Strip ratio (with pre-stripping) | waste:ore | 8.6:1 |
Underground | ||
Ore milled | Mt | 26.6 |
Grade | g/t | 3.28 |
Open pit & Underground | ||
Total ore milled | Mt | 45.2 |
Average gold grade | g/t | 3.17 |
Total contained gold | oz | 4,603,500 |
Estimated gold recovery | % | 94.8 |
Total payable gold | oz | 4,359,600 |
Mine life (full) | years | 22 |
Average annual gold production (LOM) | oz | 198,200 |
Mineral Reserves and Resources
Aurora Gold Project Mineral Reserves at $1,200/oz
February 2012 | |||
Reserve Category | Quantity (Mt) |
Grade (g/t) |
Contained Gold (M oz) |
Proven | |||
O/P saprolite | 0.14 | 2.98 | 0.01 |
O/P fresh ore | 5.31 | 3.16 | 0.54 |
U/G | – | – | – |
Probable | |||
O/P saprolite | 2.42 | 2.34 | 0.18 |
O/P fresh ore | 10.74 | 3.06 | 1.06 |
U/G | 26.61 | 3.28 | 2.81 |
Total (P&P) | 45.22 | 3.17 | 4.60 |
*Mineral Reserves are included in Mineral Resources
*UG in-situ cut-off grade of 1.8 g/t for Rory’s Knoll and 2.25 g/t for Satellite Deposits.
*OP fresh ore in-situ cut-off grade of 0.45 g/t for Rory’s Knoll and 0.55 g/t for other deposits
* OP saprolite ore in-situ cut-off of 0.35 g/t for Rory’s Knoll and 0.40 g/t for other deposits
Aurora Gold Project Mineral Resources at $1,200/oz
September 2011 | |||
Resource Category | Quantity (Mt) |
Grade (g/t) |
Contained Gold (M oz) |
Measured & Indicated (M&I) | |||
O/P | 20.22 | 3.34 | 2.18 |
U/G | 26.82 | 4.09 | 3.52 |
Total M&I | 47.04 | 3.83 | 5.71 |
Inferred | |||
O/P | 3.48 | 3.41 | 0.39 |
U/G | 6.49 | 3.74 | 0.78 |
Total Inferred | 9.97 | 3.63 | 1.17 |
*Cut-off grade of 0.40 g/t Au for O/P and 1.80 g/t Au for U/G
The Feasibility Study database considers 291,556 metres of core drilling in 939 holes drilled by Guyana Goldfields between 2004 – May 2011. The Aurora 3-D mine model can be seen in the following link:http://files.newswire.ca/826/Aurora_Ore_Model.pdf
Mining and Production
The mine plan contains 45.2 million tonnes of ore grading 3.17 g/t gold. Total gold production over a 22 full year mine life is estimated to be 4.359 million ounces, averaging 256,800 ounces per year for the first 10 full years (2015 – 2024). Ore production will begin from the open pit in 2014 at an average production rate of 8,000 tpd for the first 5 years. In year 2019, production from the underground will commence and will gradually replace open pit feed.
Summary of the annual mine production plan is outlined below.
Years | O/P Ore Mined (kt) |
O/P Grade (g/t) |
O/P Cont. gold (koz)¹ |
O/P Waste (kt) |
O/P Strip ratio |
U/G Ore Mined (kt) |
U/G Grade (g/t) |
U/G Cont. gold (koz)² |
Mill Head Grade (g/t) |
Mill Prod. (koz) |
Pre-production | 137 | 2.96 | 13 | 5,165 | 37.6 | |||||
1 (2014) | 939 | 2.44 | 74 | 16,976 | 18.1 | 2.52 | 74 | |||
2 (2015) | 2,610 | 2.90 | 243 | 27,151 | 10.4 | 2.88 | 237 | |||
3 (2016) | 2,755 | 2.99 | 265 | 27,875 | 10.1 | 2.97 | 244 | |||
4 (2017) | 2,683 | 3.36 | 290 | 27,798 | 10.4 | 57 | 3.45 | 6 | 3.40 | 278 |
5 (2018) | 2,094 | 3.03 | 204 | 25,029 | 12.0 | 448 | 3.82 | 55 | 3.14 | 257 |
6 (2019) | 1,997 | 2.92 | 188 | 16,457 | 8.2 | 1,016 | 3.62 | 118 | 3.20 | 262 |
7 (2020) | 2,576 | 2.90 | 240 | 13,504 | 5.2 | 1,327 | 3.61 | 154 | 3.44 | 281 |
8 (2021) | 1,972 | 2.85 | 180 | 7,122 | 3.6 | 1,427 | 3.34 | 153 | 3.15 | 258 |
9 (2022) | 846 | 3.57 | 97 | 1,805 | 2.1 | 1,479 | 3.14 | 149 | 3.22 | 263 |
10 (2023) | 1,593 | 3.37 | 173 | 3.04 | 248 | |||||
11 (2024) | 1,587 | 3.64 | 186 | 3.27 | 240 | |||||
12 (2025) | 1,594 | 3.72 | 191 | 3.72 | 180 | |||||
13 (2026) | 1,602 | 3.74 | 193 | 3.74 | 182 | |||||
14 (2027) | 1,602 | 3.73 | 192 | 3.73 | 182 | |||||
15 (2028) | 1,602 | 3.41 | 175 | 3.41 | 166 | |||||
16 (2029) | 1,602 | 3.48 | 179 | 3.48 | 170 | |||||
17 (2030) | 1,602 | 3.24 | 167 | 3.24 | 158 | |||||
18 (2031) | 1,602 | 2.86 | 147 | 2.86 | 139 | |||||
19 (2032) | 1,602 | 2.72 | 140 | 2.73 | 133 | |||||
20 (2033) | 1,602 | 2.62 | 135 | 2.62 | 128 | |||||
21 (2034) | 1,602 | 2.63 | 135 | 2.63 | 128 | |||||
22 (2035) | 1,338 | 2.97 | 128 | 2.97 | 121 | |||||
23 (2036) | 329 | 3.11 | 33 | 3.11 | 31 | |||||
Total/ Avg | 18,608 | 3.00 | 1,794 | 168,881 | 9.1 | 26,614 | 3.28 | 2,810 | 3.17 | 4,360 |
¹Open pit contained gold ounces
²Underground contained gold ounces
Total Production from Mill | oz | 4,359,600 |
Average Annual Production (10 full years 2015 – 2024) | oz | 256,800 |
Average Annual Production (LOM) | oz | 198,200 |
Metallurgy, Processing, and Infrastructure
The metallurgy of the Aurora Gold Project deposit shows the ore to be free-milling allowing a flowsheet using conventional gold processing techniques. The only metal to be recovered is gold and when liberated to a grind size of 80% passing (P80) 75 micron produces excellent recovery. The deposit is predominantly non-refractory sulphides encompassing 94% of the ore, with the remaining being saprolite oxides. Grinding will occur through a SAG and Ball mill combination followed by a gravity circuit. Testwork results have shown approximately 30% of the gold could be recovered through gravity. The remaining gold in ore is leached in cyanide followed by carbon in leach (CIL) gold recovery. After carbon stripping, the gold in solution is sludged through electro-winning cells. The gold sludge is smelted and the gold poured into ingots. The LOM average gold recovery is estimated at 94.8%.
Operating Costs
Operating cash costs over the life of the project are projected to average $522/oz. Total operating costs (with royalty) are anticipated to average $626/oz.
Operating Costs | Units | Price of gold $1,300/oz |
Open Pit | ||
Mining (incl.waste) | $/t | 1.49 |
Diesel | $/t | 0.64 |
Total | $/t | 2.13 |
Underground | ||
Mining (incl. waste) | $/t | 25.37 |
Power | $/t | 10.49 |
Diesel | $/t | 1.70 |
Total | $/t | 37.57 |
Processing | ||
Processing (excl. power) | $/t feed | 8.38 |
Power | $/t feed | 6.96 |
Total | $/t feed | 15.34 |
General & Administration | $/t feed | 4.72 |
Cash Costs | ||
Average Operating Cash Cost (pre-royalty) | $/oz | 522 |
Average Operating Cash Cost (with royalty) | $/oz | 626 |
Capital Costs Estimates
The Feasibility Study is based on capital pricing as of the first quarter of 2012. The level of accuracy of the capital costs estimates is within ±15% for feasibility studies.
Capex Costs | Units | |
Initial O/P Capex (2012 – 2014) | $ M | 525 |
O/P Sustaining Capex | $ M | 116 |
Initial U/G Capex (2014 – 2019) | $ M | 465 |
U/G Sustaining Capex | $ M | 185 |
The cost breakdown for pre-production capital expenditures, assuming an owner operator scenario, is shown below.
Description | $M |
O/P Mobile Equipment | 93 |
Mine Development | 13 |
Primary Ore Handling | 18 |
Process Plant | 107 |
Off-site Infrastructure | 20 |
On-site Infrastructure | 45 |
Power Plant | 53 |
River Dyke | 19 |
Ancillary Buildings | 29 |
Tailings & Reclaim | 25 |
Construction Indirects | 36 |
EPCM | 38 |
Owner’s Cost | 22 |
Total | 525 |
*The average contingency for the capital costs is ~11.4%
Financial Analysis
The financial analysis for the Base Case (at a gold price of $1,300/oz and $100/barrel WTI Crude Oil), which evaluates an owner’s operation, indicates a pre-tax NPV at a 5% discount rate of $644 million with an IRR of 14.9% and a payback period of 6.9 years. On an after-tax basis, the NPV at a 5% discount rate is $432 million with an IRR of 12.7%.
BASE CASE
Financials @ 5% Discount Rate | Units | $1,300/oz gold price |
Fuel Price (WTI Crude Oil) | US$ | 100 |
Average Operating Cash Cost | $/oz | 521.6 |
Total Cash Cost (w/Royalty) | $/oz | 625.6 |
Pre-Tax NPV | $ M | 643.8 |
Pre-Tax IRR | % | 14.9 |
Payback | Years | 6.9 |
After-Tax NPV | $ M | 432.0 |
After-Tax IRR | % | 12.7 |
Payback | Years | 7.2 |
Independent Qualified Persons
The Feasibility Study was prepared by leading independent consulting firms. Qualified Persons (“QP”) under Canadian Securities Administrators’ National Instrument 43-101 are listed below. The work was completed with the collaboration of the Aurora Gold Project technical group and Company staff. The QPs have reviewed and approved the content of this news release. The following consultants participated in the study:
A complete Technical Report summarizing the results of the Feasibility Study will be filed on the Company’s website and on SEDAR within 45 days.
Conference Call
Guyana Goldfields will hold a conference call today at 11:00 AM EST where senior management will discuss the Feasibility Study and respond to questions. To join the call:
Conference Call Details:
Date of Call: Friday, February 24, 2012
Time of Call: 11:00am EST
Conference ID: 55862903
Dial-In Numbers:
North America Toll-Free: (888) 231-8191
International: (647) 427-7450
For anyone not able to participate in the conference call, an audio webcast will be available for 90 days through the following link: http://www.newswire.ca/en/webcast/detail/926073/989287
About Guyana Goldfields Inc.
Guyana Goldfields Inc. is a Canadian based company, primarily focused on the exploration and development of gold deposits in Guyana, South America where the Company has operated since 1996. The Company recently completed its Definitive Feasibility Study for its Aurora Gold Project and expects to start the construction of the mine subject to Board approval. The mine plan contains 45.2 million tonnes of ore grading 3.17 g/t Au with a total of 4.6 million oz of contained gold. The current measured and indicated resource is 5.71 million ounces gold (47.04 million tonnes at a grade of 3.83 g/t).
At the Aranka Properties, the Company has discovered a gold deposit at Sulphur Rose and other highly prospective targets within a 5-km radius have been identified for drill testing in 2012.
As at the date hereof, the Company has approximately $29 million in cash and short-term bank guaranteed investment certificates and no debt; there are approximately 83 million shares issued and outstanding.
Information Concerning Estimates of Mineral Reserves and Resources
The mineral reserve and resource estimates reported in this press release were prepared in accordance with Canadian National Instrument 43-101Standards of Disclosure for Mineral Projects (“NI 43-101”), as required by Canadian securities regulatory authorities. For United States reporting purposes, the United States Securities and Exchange Commission (“SEC”) applies different standards in order to classify mineralization as a reserve. In particular, while the terms “measured,” “indicated” and “inferred” mineral resources are required pursuant to NI 43-101, the SEC does not recognize such terms. Canadian standards differ significantly from the requirements of the SEC. Investors are cautioned not to assume that any part or all of the mineral deposits in these categories constitute or will ever be converted into reserves. In addition, “inferred” mineral resources have a great amount of uncertainty as to their existence and great uncertainty as to their economic and legal feasibility. It cannot be assumed that all or any part of an inferred mineral resource will ever be upgraded to a higher category. Under Canadian securities laws, issuers must not make any disclosure of results of an economic analysis that includes inferred mineral resources, except in rare cases.
Forwarding-Looking Information
This news release contains “forward-looking information” which may include, but is not limited to, statements with respect to the estimation of mineral resources. Often, but not always, forward-looking statements can be identified by the use of words and phrases such as “plans,” “expects,” “is expected,” “budget,” “scheduled,” “estimates,” “forecasts,” “intends,” “anticipates,” or “believes” or variations (including negative 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 statements are based on the opinions and estimates of management as of the date such statements are made and are based on various assumptions.
Forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of GGI to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the final findings set forth in the Feasibility Study , general business, economic, competitive, political and social uncertainties; the actual results of exploration activities; changes in project parameters as plans continue to be refined; accidents, labour disputes and other risks of the mining industry; political instability; delays in obtaining governmental approvals or financing or in the completion of development or construction activities, as well as those factors discussed in the section entitled “Risk Factors” in GGI’s annual information form. Although GGI has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward looking statements, there may be other factors that cause actions, events or results to differ from those anticipated, estimated or intended. Forward-looking statements contained herein are made as of the date of this news release and GGI disclaims any obligation to update any forward-looking statements, whether as a result of new information, future events or results, except as may be required by applicable securities laws. There can be no assurance that forward-looking statements 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 statements.
PDF with caption: “Aurora Ore Model”. PDF available at:http://stream1.newswire.ca/media/2012/02/24/20120224_C7083_DOC_EN_10409.pdf
For further information:
Guyana Goldfields Inc.
Claude Lemasson
President & COO
Jacqueline Wagenaar
Vice President, Corporate Communications
Tel: (416) 628-5936 Ext. 2295
Fax: (416) 628-5935
E-mail: [email protected]
Website: www.guygold.com