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
The IoTs will challenge the status quo of how IT and development organizations operate. Or will it? Certainly the fog layer of IoT requires special insights about data ontology, security and transactional integrity. But the developmental challenges are the same: People, Process and Platform. In his session at @ThingsExpo, Craig Sproule, CEO of Metavine, will demonstrate how to move beyond today's coding paradigm and share the must-have mindsets for removing complexity from the development proc...
So, you bought into the current machine learning craze and went on to collect millions/billions of records from this promising new data source. Now, what do you do with them? Too often, the abundance of data quickly turns into an abundance of problems. How do you extract that "magic essence" from your data without falling into the common pitfalls? In her session at @ThingsExpo, Natalia Ponomareva, Software Engineer at Google, will provide tips on how to be successful in large scale machine lear...
Increasing IoT connectivity is forcing enterprises to find elegant solutions to organize and visualize all incoming data from these connected devices with re-configurable dashboard widgets to effectively allow rapid decision-making for everything from immediate actions in tactical situations to strategic analysis and reporting. In his session at 18th Cloud Expo, Shikhir Singh, Senior Developer Relations Manager at Sencha, will discuss how to create HTML5 dashboards that interact with IoT devic...
Artificial Intelligence has the potential to massively disrupt IoT. In his session at 18th Cloud Expo, AJ Abdallat, CEO of Beyond AI, will discuss what the five main drivers are in Artificial Intelligence that could shape the future of the Internet of Things. AJ Abdallat is CEO of Beyond AI. He has over 20 years of management experience in the fields of artificial intelligence, sensors, instruments, devices and software for telecommunications, life sciences, environmental monitoring, process...
You think you know what’s in your data. But do you? Most organizations are now aware of the business intelligence represented by their data. Data science stands to take this to a level you never thought of – literally. The techniques of data science, when used with the capabilities of Big Data technologies, can make connections you had not yet imagined, helping you discover new insights and ask new questions of your data. In his session at @ThingsExpo, Sarbjit Sarkaria, data science team lead ...
Much of the value of DevOps comes from a (renewed) focus on measurement, sharing, and continuous feedback loops. In increasingly complex DevOps workflows and environments, and especially in larger, regulated, or more crystallized organizations, these core concepts become even more critical. In his session at @DevOpsSummit at 18th Cloud Expo, Andi Mann, Chief Technology Advocate at Splunk, will show how, by focusing on 'metrics that matter,' you can provide objective, transparent, and meaningfu...
SYS-CON Events announced today that Ericsson has been named “Gold Sponsor” of SYS-CON's @ThingsExpo, which will take place on June 7-9, 2016, at the Javits Center in New York, New York. Ericsson is a world leader in the rapidly changing environment of communications technology – providing equipment, software and services to enable transformation through mobility. Some 40 percent of global mobile traffic runs through networks we have supplied. More than 1 billion subscribers around the world re...
We're entering the post-smartphone era, where wearable gadgets from watches and fitness bands to glasses and health aids will power the next technological revolution. With mass adoption of wearable devices comes a new data ecosystem that must be protected. Wearables open new pathways that facilitate the tracking, sharing and storing of consumers’ personal health, location and daily activity data. Consumers have some idea of the data these devices capture, but most don’t realize how revealing and...
Unless you don’t use the internet, don’t live in California, or haven’t been paying attention to the recent news… you should be aware that self-driving cars are on their way to becoming a reality. I have seen them – they are real. If you believe in the future reality of self-driving cars, then continue reading on. If you don’t believe in the future possibilities, then I am not sure what to do to convince you other than discuss the very real changes that will roll out with the consumer producti...
We’ve worked with dozens of early adopters across numerous industries and will debunk common misperceptions, which starts with understanding that many of the connected products we’ll use over the next 5 years are already products, they’re just not yet connected. With an IoT product, time-in-market provides much more essential feedback than ever before. Innovation comes from what you do with the data that the connected product provides in order to enhance the customer experience and optimize busi...
In his session at 18th Cloud Expo, Sagi Brody, Chief Technology Officer at Webair Internet Development Inc., will focus on real world deployments of DDoS mitigation strategies in every layer of the network. He will give an overview of methods to prevent these attacks and best practices on how to provide protection in complex cloud platforms. He will also outline what we have found in our experience managing and running thousands of Linux and Unix managed service platforms and what specifically c...
In his session at @ThingsExpo, Chris Klein, CEO and Co-founder of Rachio, will discuss next generation communities that are using IoT to create more sustainable, intelligent communities. One example is Sterling Ranch, a 10,000 home development that – with the help of Siemens – will integrate IoT technology into the community to provide residents with energy and water savings as well as intelligent security. Everything from stop lights to sprinkler systems to building infrastructures will run ef...
Redis is not only the fastest database, but it has become the most popular among the new wave of applications running in containers. Redis speeds up just about every data interaction between your users or operational systems. In his session at 18th Cloud Expo, Dave Nielsen, Developer Relations at Redis Labs, will shares the functions and data structures used to solve everyday use cases that are driving Redis' popularity.
Many private cloud projects were built to deliver self-service access to development and test resources. While those clouds delivered faster access to resources, they lacked visibility, control and security needed for production deployments. In their session at 18th Cloud Expo, Steve Anderson, Product Manager at BMC Software, and Rick Lefort, Principal Technical Marketing Consultant at BMC Software, will discuss how a cloud designed for production operations not only helps accelerate developer...
Manufacturers are embracing the Industrial Internet the same way consumers are leveraging Fitbits – to improve overall health and wellness. Both can provide consistent measurement, visibility, and suggest performance improvements customized to help reach goals. Fitbit users can view real-time data and make adjustments to increase their activity. In his session at @ThingsExpo, Mark Bernardo Professional Services Leader, Americas, at GE Digital, will discuss how leveraging the Industrial Interne...