Welcome!

News Feed Item

Klondex Announces Fire Creek PEA Results, Including All-In Sustaining Cash Costs of $636/oz Gold

VANCOUVER, BRITISH COLUMBIA -- (Marketwired) -- 04/29/14 -- Klondex Mines Ltd. (TSX: KDX)(OTCQX: KLNDF) ("Klondex" or the "Company") is pleased to announce the results of an independent Preliminary Economic Assessment ("PEA") for its wholly-owned Fire Creek Exploration Project ("Fire Creek" or the "Project") near Elko, Nevada. The PEA was prepared by Practical Mining, LLC ("PM"). All figures are quoted in US dollars. The technical report associated with the PEA will be filed on SEDAR within 45 days.


---------------------------------------------------------------------------
Fire Creek Project Estimates Highlights at $1250/oz Gold:
---------------------------------------------------------------------------
All-in sustaining (including Ag by-product)        $636/oz
---------------------------------------------------------------------------
Cash costs (including Ag by-product)               $459/oz
---------------------------------------------------------------------------
LOM estimate                                       5 yrs
---------------------------------------------------------------------------
Average LOM gold grade                             0.68 opt Au; 23.3 g/t Au
---------------------------------------------------------------------------
Average LOM silver grade                           0.34 opt Ag; 11.7 g/t Ag
---------------------------------------------------------------------------
Total production                                   280k ozs Au; 139k oz Ag
---------------------------------------------------------------------------
Capital costs                                      $49.6 mm
---------------------------------------------------------------------------
Pay-back period                                    0.5 yrs
---------------------------------------------------------------------------
After-tax cash flow                                $157.3 mm
---------------------------------------------------------------------------
After-tax 5% NPV                                   $141.5 mm
---------------------------------------------------------------------------
Profitability Index (see definition:
 http://www.klondexmines.com/s/definitions.asp)    4.1
---------------------------------------------------------------------------
Note: The IRR could not be calculated because the cash flow is positive in
 the first year and every succeeding year of the project.

Paul Huet, Klondex President and CEO, stated, "The Fire Creek PEA represents a significant and encouraging milestone for Klondex. The PEA details an initial mine plan with immediate positive cash flows that have the potential to remain economic in low gold price environments. We believe Fire Creek is a unique project, and what sets it apart are the gold grades, short path to production, and the substantial exploration upside. The PEA establishes that our mining operation has the potential to be the cornerstone for our growth for many years."

He continued, "Drilling in the past few years has been constrained to surface and infill drilling for definition, within 7% of our land package. This year, we have allocated $9mm for waste development and new drilling platforms to test new extensions of our current veins and the potential for new discoveries, particularly to the West and North Zones."

Assuming an average gold and silver price of $1,250 and $18 per ounce, respectively, Fire Creek has an estimated $157.3 mm after-tax cash flow, a $141.5mm after-tax net present value ("NPV") at a 5% discount rate and a $128.3 mm after-tax NPV at a 10% discount rate. The PEA cash flow is presented at the project level and does not include obligations for servicing corporate debt.

The 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. There is no certainty that the preliminary economic assessment will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

Mineral Resources

The PEA is based on a mineral resource estimate with an effective date of December 31, 2013. The Fire Creek database used for the mineral resource estimate includes 408 drill holes totaling over 133,000 m (437,000 ft) and 1,120 channel and face samples and is reflective of underground development work at Fire Creek during 2013 resulting in the processing of 8,007 tons of mineralized material.

The PEA provides a basis to estimate project operating and capital costs and establish a projection of the potential mineable mineral resources including measured, indicated and inferred categories in accordance with National Instrument 43-101. The mineral resource estimate which forms the basis of the PEA is as follows, at a 0.225 opt Au cut-off grade:


---------------------------------------------------------------------------
                    Measured                          Indicated
       --------------------------------------------------------------------
                             Cont.  Cont.                      Cont.  Cont.
Cut-off                       Gold Silver                       Gold Silver
 Grade    Tons  Gold Silver (000's (000's   Tons  Gold Silver (000's (000's
 (opt) (000's) (opt)  (opt)    oz)    oz)(000's) (opt)  (opt)    oz)    oz)
---------------------------------------------------------------------------
0.15        22  1.67   1.08     37     24    308  0.85   0.64    263    197
0.20        22  1.68   1.09     37     24    248  1.02   0.73    253    180
0.225       22  1.68   1.09     37     24    213  1.16   0.80    246    171
0.25        22  1.68   1.09     37     24    200  1.22   0.83    244    166
0.30        22  1.69   1.10     37     24    175  1.36   0.88    237    154
---------------------------------------------------------------------------

---------------------------------------------------------------------------
             Measured and Indicated                   Inferred
       --------------------------------------------------------------------
                             Cont.  Cont.                      Cont.  Cont.
Cut-off                       Gold Silver                       Gold Silver
 Grade    Tons  Gold Silver (000's (000's   Tons  Gold Silver (000's (000's
 (opt) (000's) (opt)  (opt)    oz)    oz)(000's) (opt)  (opt)    oz)    oz)
---------------------------------------------------------------------------
0.15       331  0.91   0.67    300    221    904  0.52   0.37    470    334
0.20       270  1.08   0.76    290    204    705  0.62   0.42    439    299
0.225      235  1.21   0.83    284    195    627  0.68   0.45    424    281
0.25       222  1.26   0.85    281    190    576  0.72   0.47    413    269
0.30       197  1.40   0.91    275    178    473  0.82   0.50    387    236
---------------------------------------------------------------------------

1.  Notes: Mineral resources, which are not mineral reserves, do not have
    demonstrated economic viability. The estimate of mineral resources may
    be materially affected by environmental, permitting, legal, title,
    socio-political, marketing, or other relevant issues.
2.  The quantity and grade of reported inferred mineral resources in this
    estimation are uncertain in nature and there is insufficient exploration
    to define these inferred mineral resources as an indicated or measured
    mineral resource. It is uncertain if further exploration will result in
    upgrading such inferred mineral resources to an indicated or measured
    mineral resource category.
3.  Mineral resources have been estimated at a cut-off grade of 0.225 opt
    (7.7 g/t) calculated with a $1,250 per ounce gold price, $18 per ounce
    silver price 94% gold recovery and 92% silver recovery mineral resources
    include allowances of 5% mining losses and 10% dilution.

Mine Planning

The Fire Creek mine plan assumes that a total of 439,000 tons of material containing 297,300 ounces of gold and 150,800 ounces of silver will be mined over the five year period. Key projected production statistics are summarized below.


---------------------------------------------------------------------------
                  Fire Creek Mine Plan (contained ounces)
Mineral
 Resource
 Category                 2014     2015     2016     2017     2018    Total
---------------------------------------------------------------------------
Measured       kt          9.2      7.0      1.6      4.5      9.6     32.0
               Au koz     11.8      5.1      1.9      8.5     13.0     40.4
               Ag koz      8.2      3.1      1.0      5.6      9.0     26.9
---------------------------------------------------------------------------
Indicated      Kt         34.3     65.5     62.3     32.8     16.2    211.1
               Au koz     24.1     45.5     45.5     20.8      9.0    144.9
               Ag koz     15.0     27.6     25.2      9.7      5.5     83.0
---------------------------------------------------------------------------
Total M & I    Kt         43.5     72.5     63.9     37.3     25.8    243.1
               Au koz     35.9     50.6     47.4     29.4     22.0    185.3
               Ag koz     23.2     30.7     26.1     15.4     14.6    109.9
---------------------------------------------------------------------------
Inferred       Kt         16.8     20.6     64.7     89.5      4.3    195.9
               Au koz      9.4     14.1     32.3     50.6      5.6    112.0
               Ag koz      6.0      9.3      9.1     13.6      2.9     40.9
---------------------------------------------------------------------------

The Fire Creek PEA mine plan only includes mineral resources within the veins which can be readily accessed from the existing development platform. The majority of mineral resources in the North Zone and all of the mineral resources in the Far North Zone were not considered in the current mine plan due to the mine development requirements for these zones. As additional exploration information is gained, the mine plan may be extended to the north to include these mineral resources.

Additionally, some of the mineral resources near the current development platform are contained in veins of insufficient width to meet cut-off grades when minimum mining widths are applied. Alternative mining methods which reduce dilution and/or development requirements should be investigated for the extraction of these mineral resources.

Underground Mining

The proposed mining methods for Fire Creek will be any one or more of the following: end slice stoping with delayed backfill, also referred to as long hole stoping; cut and fill stoping; and shrinkage stoping. The final choice of mining method will depend upon the geometry of the stope block, proximity to main access ramps, ventilation and escape routes, the relative strength or weakness of the mineral resources and adjacent wall rock, and finally the value or grade of the mineral resources. The choice of mining method for individual stoping areas will not be made until stope delineation and definition drilling is completed.

Metallurgy & Processing

Mined material from Fire Creek will be shipped to Klondex's Midas Mill for processing. The Fire Creek material will be blended with the Midas material prior to milling.

The Midas Mill was constructed in 1997 and has a nameplate capacity of 1,200 short tons per day. The mill uses conventional leach technology with counter current decantation followed by Merrill Crowe precipitation. Dore is further refined at Johnson Matthey refineries in Utah. Process toll milling has been performed periodically since 2008. Historically, the gold recovery has ranged from 92% to 97%, and silver recovery from 87% to 93%, depending upon processing rates and ore types. Mill availability for the life of the project is estimated at 95%.

Klondex began operating the Midas Mill on February 19, 2014 and immediately began processing a blend of the Fire Creek and Midas mineralized material at a rate averaging 25 tons per hour. At the end of the first quarter of 2014, over 7,800 tons of Fire Creek mineralized material was processed with gold and silver recoveries calculated at 96% and 95%, respectively. Currently, the mill is being operated at 50% of its capacity.

Capital Costs

Projected Life of Mine (LOM) constant dollar capital expenditures are detailed in the table below. Mine development comprises over 57% of total capital requirements, resource conversion drilling 23% and mining equipment 11%.


---------------------------------------------------------------------------
                      Fire Creek Capital Costs (mm's)
Category                       2014    2015    2016    2017    2018   Total
---------------------------------------------------------------------------
Waste Development               6.7     6.8     9.4     5.5     0.0    28.4
---------------------------------------------------------------------------
RIB Construction                0.7     0.0     0.0     0.0     0.0     0.7
---------------------------------------------------------------------------
Site Facilities                 1.6     1.1     0.0     0.0     0.0     2.7
---------------------------------------------------------------------------
Environmental Assessment        0.9     0.0     0.0     0.0     0.0     0.9
---------------------------------------------------------------------------
Mining Equipment                0.4     2.2     2.0     0.9     0.0     5.5
---------------------------------------------------------------------------
Drilling                        2.3     3.0     3.0     3.0     0.0    11.3
---------------------------------------------------------------------------
Total                          12.7    13.1    14.4     9.4     0.0    49.6
---------------------------------------------------------------------------

Operating Costs

Projected operating costs are based on actual costs incurred to date, internal estimates and costs from similar operations in the area. Operating cost estimates are summarized in the following table.


---------------------------------------------------------------------------
                         Fire Creek Operating Costs
---------------------------------------------------------------------------
Category                                            $/dry ton          $/oz
---------------------------------------------------------------------------
Mining Cost                                          $ 169.74      $ 266.57
---------------------------------------------------------------------------
Surface Transportation                                $ 36.75       $ 57.72
---------------------------------------------------------------------------
Processing                                            $ 40.00       $ 62.82
---------------------------------------------------------------------------
Site Administration and Overhead                      $ 13.67       $ 21.47
---------------------------------------------------------------------------
Refining and Sales                                     $ 3.18        $ 5.00
---------------------------------------------------------------------------
Royalties Payable                                      $ 8.84       $ 13.89
---------------------------------------------------------------------------
Nevada Net Proceeds                                   $ 25.46       $ 40.03
---------------------------------------------------------------------------
Silver By-product Sales Credit                       $ (5.68)      $ (8.93)
---------------------------------------------------------------------------
Total Cash Cost                                      $ 291.96      $ 458.57
---------------------------------------------------------------------------

---------------------------------------------------------------------------
Capital                                              $ 113.01      $ 177.48
---------------------------------------------------------------------------
Total Cost                                           $ 404.97      $ 636.05
---------------------------------------------------------------------------

Project Sensitivities

The project shows resilience to variances in gold price from $750/oz Au up to $1750/oz Au.


---------------------------------------------------------------------------
                    After-tax NPV @ 5% Discount ($ mm's)
---------------------------------------------------------------------------
Gold Price         $750       $1,000       $1,250       $1,500       $1,750
---------------------------------------------------------------------------
NPV                 $32          $92         $141         $200         $256
---------------------------------------------------------------------------

Environmental

Klondex conducts mineral exploration activities in compliance with all applicable local, state and federal environmental protection legislation. Klondex is unaware of any existing environmental issues or compliance problems which have the potential to impact proposed production at Fire Creek. Klondex is working closely with all regulators to ensure that the permitting and compliance strategies are acceptable and minimize delays in production or mine development. At this time, there are no community or social impact matters associated with work being completed at Fire Creek.

Future Permitting

Klondex is currently waiting for approval to an amendment to the Plan of Operations and Reclamation permits (NVN-07976 and reclamation permit 0028); this amendment will allow Klondex to construct and operate two Rapid Infiltration Basins (RIBs) at Fire Creek. Klondex received approval for the Water Pollution Permit for construction and operations of the RIBs (WPCP2013102) in February 2014. Also, Klondex does not anticipate any delays or permitting issues associated with acquiring the required permits for Fire Creek full production. Klondex has initiated a baseline data collection program to as part of anticipated future permitting necessities.

Qualified Person

The technical information contained in this press release has been reviewed and approved by Mark Odell (Nevada PE 13708 and SME 2402150) and Karl Swanson (SME 443076 and AusIMM 304871), who are considered independent Qualified Persons as defined by Canadian National Instrument 43-101.

About Klondex Mines Ltd. (www.klondexmines.com)

Klondex Mines is focused on becoming a leading integrated gold producer. It is focused on the production, development and exploration of its high quality gold and silver projects, including its central 1200 tpd mill in North Central Nevada. The company is operating an ongoing bulk sampling program at Fire Creek, and is producing gold and silver on an ongoing basis from the Midas Project, located approx. 100 miles north of Fire Creek.

Cautionary Note Regarding Technical Information and Forward-looking Information

A production decision at the Midas mine was made by prior owners of the mine, prior to the completion of the acquisition of the Midas mine by Klondex. To the knowledge of Klondex, this production decision was not based on a feasibility study of mineral reserves demonstrating economic and technical viability prepared in accordance with National Instrument 43-101 but was based on internal studies conducted by the prior owner of the mine. Klondex has no reason to believe that the data on which such studies were based or that the results of such studies are unreliable. However, readers are cautioned that there is increased uncertainty and higher risk of economic and technical failure associated with such production decisions.

This news release contains certain information that may constitute forward-looking information under applicable Canadian securities legislation, including but not limited to information about current expectations on the timing and success of exploration, development and metallurgical sampling activities, the timing, extent and success of mining operations, the Company's intention and ability to monetize mineralized material, the successful execution of the bulk sampling program at the Fire Creek Project, project development and related permitting, the results of economic analyses in respect of the Fire Creek Project (including those contained in the PEA), the extension of the proposed mine plan beyond the existing development platform at the Fire Creek Project, the ability to expand mineral resources beyond the current mineral resource estimate at the Fire Creek Project, estimates of gold and silver prices, estimates of costs, and estimates of mine development and construction. This forward-looking information entails various risks and uncertainties that are based on current expectations and actual results may differ materially from those contained in such information. These uncertainties and risks include, but are not limited to, the strength of the global economy; the price of gold and silver; operational, funding and liquidity risks; the degree to which mineral resource estimates are reflective of actual mineral resources; the degree to which factors which would make a mineral deposit commercially viable are present; the risks and hazards associated with underground operations; and the ability of Klondex to fund its substantial capital requirements and operations. Risks and uncertainties about the Company's business are more fully discussed in the Company's disclosure materials filed with the securities regulatory authorities in Canada and available at www.sedar.com. Readers are urged to read these materials. Klondex assumes no obligation to update any forward-looking information or to update the reasons why actual results could differ from such information unless required by law.

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
From wearable activity trackers to fantasy e-sports, data and technology are transforming the way athletes train for the game and fans engage with their teams. In his session at @ThingsExpo, will present key data findings from leading sports organizations San Francisco 49ers, Orlando Magic NBA team. By utilizing data analytics these sports orgs have recognized new revenue streams, doubled its fan base and streamlined costs at its stadiums. John Paul is the CEO and Founder of VenueNext. Prior ...
One of biggest questions about Big Data is “How do we harness all that information for business use quickly and effectively?” Geographic Information Systems (GIS) or spatial technology is about more than making maps, but adding critical context and meaning to data of all types, coming from all different channels – even sensors. In his session at @ThingsExpo, William (Bill) Meehan, director of utility solutions for Esri, will take a closer look at the current state of spatial technology and ar...
The Internet of Things can drive efficiency for airlines and airports. In their session at @ThingsExpo, Shyam Varan Nath, Principal Architect with GE, and Sudip Majumder, senior director of development at Oracle, will discuss the technical details of the connected airline baggage and related social media solutions. These IoT applications will enhance travelers' journey experience and drive efficiency for the airlines and the airports. The session will include a working demo and a technical d...
Businesses are struggling to manage the information flow and interactions between all of these new devices and things jumping on their network, and the apps and IT systems they control. The data businesses gather is only helpful if they can do something with it. In his session at @ThingsExpo, Chris Witeck, Principal Technology Strategist at Citrix, will discuss how different the impact of IoT will be for large businesses, expanding how IoT will allow large organizations to make their legacy ap...
What happens when the different parts of a vehicle become smarter than the vehicle itself? As we move toward the era of smart everything, hundreds of entities in a vehicle that communicate with each other, the vehicle and external systems create a need for identity orchestration so that all entities work as a conglomerate. Much like an orchestra without a conductor, without the ability to secure, control, and connect the link between a vehicle’s head unit, devices, and systems and to manage the ...
The many IoT deployments around the world are busy integrating smart devices and sensors into their enterprise IT infrastructures. Yet all of this technology – and there are an amazing number of choices – is of no use without the software to gather, communicate, and analyze the new data flows. Without software, there is no IT. In this power panel at @ThingsExpo, moderated by Conference Chair Roger Strukhoff, panelists will look at the protocols that communicate data and the emerging data analy...
As ridesharing competitors and enhanced services increase, notable changes are occurring in the transportation model. Despite the cost-effective means and flexibility of ridesharing, both drivers and users will need to be aware of the connected environment and how it will impact the ridesharing experience. In his session at @ThingsExpo, Timothy Evavold, Executive Director Automotive at Covisint, will discuss key challenges and solutions to powering a ride sharing and/or multimodal model in the a...
SYS-CON Events announced today that Commvault, a global leader in enterprise data protection and information management, has been named “Bronze Sponsor” of SYS-CON's 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. Commvault is a leading provider of data protection and information management solutions, helping companies worldwide activate their data to drive more value and business insight and to transform moder...
Creating replica copies to tolerate a certain number of failures is easy, but very expensive at cloud-scale. Conventional RAID has lower overhead, but it is limited in the number of failures it can tolerate. And the management is like herding cats (overseeing capacity, rebuilds, migrations, and degraded performance). Download Slide Deck: ▸ Here In his general session at 18th Cloud Expo, Scott Cleland, Senior Director of Product Marketing for the HGST Cloud Infrastructure Business Unit, discusse...
Whether they’re located in a public, private, or hybrid cloud environment, cloud technologies are constantly evolving. While the innovation is exciting, the end mission of delivering business value and rapidly producing incremental product features is paramount. In his session at @DevOpsSummit at 19th Cloud Expo, Kiran Chitturi, CTO Architect at Sungard AS, will discuss DevOps culture, its evolution of frameworks and technologies, and how it is achieving maturity. He will also cover various st...
SYS-CON Events announced today that eCube Systems, a leading provider of middleware modernization, integration, and management solutions, will exhibit at @DevOpsSummit at 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. eCube Systems offers a family of middleware evolution products and services that maximize return on technology investment by leveraging existing technical equity to meet evolving business needs. ...
All clouds are not equal. To succeed in a DevOps context, organizations should plan to develop/deploy apps across a choice of on-premise and public clouds simultaneously depending on the business needs. This is where the concept of the Lean Cloud comes in - resting on the idea that you often need to relocate your app modules over their life cycles for both innovation and operational efficiency in the cloud. In his session at @DevOpsSummit at19th Cloud Expo, Valentin (Val) Bercovici, CTO of So...
Digital innovation is the next big wave of business transformation based on digital technologies of which IoT and Big Data are key components, For example: Business boundary innovation is a challenge to excavate third-party business value using IoT and BigData, like Nest Business structure innovation may propose re-building business structure from scratch, as Uber does in the taxicab industry The social model innovation is also a big challenge to the new social architecture with the design fr...
Cloud computing is being adopted in one form or another by 94% of enterprises today. Tens of billions of new devices are being connected to The Internet of Things. And Big Data is driving this bus. An exponential increase is expected in the amount of information being processed, managed, analyzed, and acted upon by enterprise IT. This amazing is not part of some distant future - it is happening today. One report shows a 650% increase in enterprise data by 2020. Other estimates are even higher....
What are the new priorities for the connected business? First: businesses need to think differently about the types of connections they will need to make – these span well beyond the traditional app to app into more modern forms of integration including SaaS integrations, mobile integrations, APIs, device integration and Big Data integration. It’s important these are unified together vs. doing them all piecemeal. Second, these types of connections need to be simple to design, adapt and configure...