News Feed Item

Pure Gold Announces Positive Preliminary Economic Assessment for the Madsen Gold Project

Pre-Tax NPV5% of $365 million, IRR of 54%, and Pre-Production Capex of $51 million

VANCOUVER, BRITISH COLUMBIA -- (Marketwired) -- 09/14/17 -- Pure Gold Mining Inc. (TSX VENTURE:PGM) ("Pure Gold" or the "Company") is pleased to announce results of a new Preliminary Economic Assessment ("PEA") on its 100%-owned Madsen Gold Project ("Madsen") in the Red Lake mining district of Ontario, Canada. The PEA, based on an updated resource estimate (see news release dated August 2, 2017), shows a robust 14-year underground mining operation with highly attractive economics at base case metal prices.

"With a significantly expanded resource, access to infrastructure, and exceptional growth potential, Madsen is one of the outstanding gold deposits in Canada," stated Darin Labrenz, President and CEO of Pure Gold. "The completed study provides a measure of these attributes, outlining a long life high margin mine, with low initial capital requirements and a fast timeline to production. In addition, we have identified specific exploration targets and potential optimization opportunities that could further enhance the economics of the project. We look forward to rapidly advancing the Madsen Gold Project to become Ontario's next gold mine."


Base case parameters assume a gold price of US$1,275/oz and an exchange rate (C$ to US$) of 0.80.

All currencies reported in Canadian dollars unless otherwise specified.

--  Pre-tax NPV5% and IRR of $365 million and 54% respectively with a 2.7
    year payback of initial capital 
--  After-tax NPV5% and IRR of $258 million and 47% respectively with a 2.8
    year payback of initial capital 
--  Mine life is of 14 years with a 12 month pre-production period 
--  Life of mine ("LOM") diluted head grade of 10.3 g/t gold 
--  Average annual gold production in years 3 through 9 of approximately
    75,500 ounces, with peak annual production of approximately 85,000
--  LOM direct operating cash cost(1) is estimated at US$595 per ounce of
    gold recovered 
--  LOM operating cash cost(1) plus sustaining cost is estimated at US$714
    per ounce of gold recovered 
--  Pre-production capital cost estimated at $50.9 million which includes a
    15% contingency 
--  LOM sustaining capital costs estimated at $134.7 million which includes
    a 5% contingency 

(1) Cash cost includes mining cost, mine-level G&A, mill and refining cost

The PEA was prepared by Nordmin Engineering Ltd., Mining Services Division of Sudbury, Ontario ("Nordmin"). Nordmin reported on the scoping-level capital costs, operating costs, and project economics associated with the potential development of the Madsen mineral resource.

The PEA is preliminary in nature and includes inferred mineral resources that are too speculative geologically to have economic considerations applied to them that would enable them to be categorized as mineral reserves. There is no certainty that PEA results will be realized. Mineral resources are not mineral reserves and do not have demonstrated economic viability.

All figures are stated in Canadian Dollars ("C$") unless otherwise noted. The Technical Report pursuant National Instrument ("NI") 43-101 guidelines for the Preliminary Economic Assessment will be filed on SEDAR within 45 days.


PEA Details

The PEA is based on an underground mining operation utilizing the existing mining, milling, and tailings management infrastructure at Madsen. The existing Madsen portal and ramp are approximately one kilometre from the existing mill, and currently provide ramp access to the top 150 metres of the mine workings. The PEA mine plan includes further development of the ramp to a depth of 1,430 metres to access the mineral resource.

PEA Parameters

Gold Price                                                       US$1,275/oz
Exchange Rate (C$ to US$)                                               0.80
Production Profile                                                          
Total Tonnes Milled                                              3.0 million
Diluted Head Grade                                                  10.3 g/t
Mine Life                                                         13.8 years
Daily mill commercial throughput                                     600 tpd
Gold Recovery                                                            92%
Total Gold Ounces Recovered                                       911,497 oz
Average Annual Gold Production                                     66,109 oz
Peak Annual Gold Production                                        85,411 oz
Average Annual Gold Production Years 3 - 9                         75,466 oz
Operating Costs                                                             
Unit Operating Costs (per tonne processed)                                  
  Mining Costs                                                    $155/tonne
  Processing Costs                                                 $28/tonne
  G&A                                                              $43/tonne
Average Cash Cost Years 3-9 (1)                                    US$537/oz
LOM Average Cash Cost(1)                                           US$595/oz
LOM Cash Cost plus Sustaining Cost                                 US$714/oz
Capital Requirements                                                        
Pre-production Capital Cost                                    $50.9 million
Sustaining Capital Cost (Life of Mine)                        $134.7 million
Project Economics                                                           
Royalties                                                               None
Corporate Income Tax / Ontario Mining Tax                          25% / 10%
  NPV (5% Discount Rate)                                              $365 M
  Internal Rate of Return                                                54%
  Payback Period (years)                                                 2.7
  Cumulative Cash Flows                                               $586 M
  NPV (5% Discount Rate)                                              $258 M
  Internal Rate of Return                                                47%
  Payback Period (years)                                                 2.8
  Cumulative Cash Flows                                               $417 M

(1) Cash cost includes mining cost, mine-level G&A, mill and refining cost

PEA Sensitivities

Gold Price (US$/oz)                  $1,175  $1,225  $1,275  $1,325  $1,375 
Pre-Tax NPV5% (C$mm)                 $  289  $  327  $  365  $  403  $  442 
After-Tax NPV5% (C$mm)               $  205  $  232  $  258  $  285  $  311 
Pre-Tax IRR                              44%     49%     54%     59%     64%
After-Tax IRR                            38%     42%     47%     51%     56%
Fx (C$ to US$)                                                              
Base Case US$1,275/oz                  1.15    1.20    1.25    1.30    1.35 
Pre-Tax NPV5% (C$mm)                 $  287  $  326  $  365  $  405  $  443 
After-Tax NPV5% (C$mm)               $  204  $  231  $  258  $  285  $  312 
Pre-Tax IRR                              43%     48%     54%     59%     65%
After-Tax IRR                            38%     42%     47%     51%     56%

Mineral Resource

The Company's August 2017 mineral resource estimate forms the basis for the PEA. The resource estimate, prepared by Ginto Consulting Inc. is based upon a database with a cut-off date of April 11, 2017 which contains the results of 14,627 core drill holes. Of those, 13,151 drill holes informed the resource estimate with an overall average spacing of 6.3 metres in the high-grade domains and 9.5 metres in the low-grade domains.

Mineral Resource Statement for Madsen Gold Project - Effective August 2, 2017(i)

                                                     Grade         Contained
Resource Classification              Tonnes       (Au g/t)        Gold (oz.)
Indicated                         5,785,000            8.9         1,648,000
Inferred                            587,000            9.4           178,000
(i) Mineral Resources are not Mineral Reserves and do not have demonstrated 
    economic viability. There is no certainty that all or any part of the   
    Mineral Resources estimated will be converted into Mineral Reserves. The
    estimate of Mineral Resources may be materially affected by changes in  
    environmental, permitting, legal, title, taxation, socio-political,     
    marketing, or other relevant issues that may arise subsequent to the    
    effective date. The CIM definitions were followed for the classification
    of Indicated and Inferred Mineral Resources. The quantity and grade of  
    reported Inferred Mineral Resources in this estimation are uncertain in 
    nature and there has been insufficient exploration to define these      
    Inferred Mineral Resources as an Indicated Mineral Resource and it is   
    uncertain if further exploration will result in upgrading them to an    
    Indicated Mineral Resource category. All figures have been rounded to   
    reflect the relative precision of the estimates. Mineral Resources are  
    reported at a cut-off grade of 4.0 g/t gold based on US$1,200 per troy  
    ounce gold and gold metallurgical recoveries of 92 percent.             

Capital Costs

Pre-production capital costs are estimated at $50.9 million with the majority of the costs associated with mill upgrades as well as ramp and surface development. Additional capital cost requirements include surface installations, a new ventilation system and a dewatering system which will utilize the existing shaft. Pre-production capital will be minimized by utilizing existing infrastructure, including a 600 tonne per day mill with carbon-in-pulp (CIP) circuit and tailings management facility. The existing Madsen portal and ramp will be further developed from its current access of 150 metres, down to a total depth of 1,430 metres. Access development will utilize widened and rehabilitated existing workings where possible.

Underground mining and haulage is anticipated to be completed by a contract miner using their own equipment, operating 365 days per year. Electrical grid power will provide the power to the project over the life of the mine. The site is currently serviced by 44 kV power.

LOM sustaining capital costs are estimated at $134.7 million with the majority of the costs associated with ramp development, slashing existing workings, and new access development.

Capital Costs                          Pre-Production  Sustaining     Total 
Surface Infrastructure                 $          3.5  $      1.0  $    4.5 
Mining Infrastructure                  $         14.3  $    108.6  $  122.9 
Mobile Equipment                       $          1.6           -  $    1.6 
Ventilation                            $          5.8  $     11.3  $   17.1 
Electrical                             $          2.4           -  $    2.4 
Mill and Tailings Management                                                
 Refurbishment                         $          9.6  $      2.9  $   12.5 
Water Management                       $          5.9           -  $    5.9 
Other                                  $          1.3  $      3.3  $    4.6 
Subtotal                               $         44.3  $    127.1  $  171.4 
Contingency %                                      15%          5%        8%
Contingency                            $          6.6  $      7.6  $   14.2 
Total Capital Costs                    $         50.9  $    134.7  $  185.6 

(i) in C$ millions, numbers may not add due to rounding


The PEA mine plan utilizes a combination of conventional cut & fill and shrinkage mining methods to extract the mineralized material. Mining shapes were created using Mineable Shape Optimizer as part of Datamine Studio 5D Planner, using variable cut-offs from 4.0 to 5.2 g/t, and these were evaluated for mining potential. A mining recovery of 95% and a dilution of 10% has been assumed for retained tonnes forming part of the potential mine plan. Total mineralized material mined over the course of the mine life is 2.99 million tonnes at an average diluted head grade of 10.3 g/t gold. Using an estimated mill recovery of 92%, recovered gold totals 911,497 ounces.

All ramp and level waste development would be performed by mining contractor using a combination of two boom electric hydraulic drill jumbos, 3.5 cubic-yard bucket LHD's, 20 tonne haul trucks, scissor lift/bolters and other rubber tired support equipment. Mining will be facilitated by a combination of diesel and battery-powered equipment, with diesel equipment being utilized for upper levels of the mine (above 16 level) and battery-powered equipment utilized for lower levels of the mine. The use of battery-powered equipment in the lower levels of the mine will eliminate emissions associated with the movement of ore and waste and will result in materially reduced ventilation requirements. A mine and mill management team will be employed by the Company and will manage the mining contractor. Total LOM waste development is summarized below.

LOM Development in PEA Mine Plan

Waste Development                                                     Metres
Ramp                                                                  17,164
Slash                                                                  9,781
Ventilation Raise                                                      1,232
Access Development                                                    10,955
Total                                                                 39,132


The PEA considers upgrading the existing mill and tailings management facility which have been on care and maintenance since 1999. Mill production of 600 tonnes per day is assumed to be achievable by modernizing controls and instrumentation of the reagent and grinding circuits and installation of new pumps. Mill and tailings dam upgrades, inclusive of contingency, is estimated at $12.5 million, of which $9.6 million is included as a pre-production capital cost item and $2.9 million is sustaining capital.

The mill consists of a single stage crushing circuit and a two stage grinding circuit followed by cyanide leaching. The leached gold is collected in a CIP circuit which is subsequently stripped using mild caustic and collected on stainless steel mesh cathodes by electrowinning. The product from electrowinning is refined into dore bars in an induction furnace.

A 92% gold recovery has been used in the cash flow model, based on the historical average recovery rate of the mill when it operated from 1997 to 1999.

The Company benefits from existing permits, including the Environmental Compliance Approval, which allows for operation of a 1,089 tonne per day mill and CIP circuit with discharge of treated tailings to the existing tailings facility. This permit will require updating due to regulatory changes. Pure Gold is currently undertaking baseline studies focused on optimizing water resource usage, recovery and recycling and this has been used to establish an updated operation general arrangement.

Operating Costs

Operating Costs                              $/t processed     $/oz   US$/oz
Mining Cost                                    $       155  $   511  $   409
Processing Cost                                $        28  $    93  $    74
G&A Cost                                       $        43  $   141  $   112
Total Cash Cost(1)                             $       227  $   745  $   595
Sustaining Capital                             $        45  $   148  $   118
Cash Cost plus Sustaining Capital              $       272  $   892  $   714

(1) Cash cost includes mining cost, mine-level G&A, mill and refining cost; numbers may not add due to rounding

Project Enhancement Opportunities

The PEA demonstrates that Madsen has the potential to be economically viable. The study also outlines several opportunities for project enhancement. Additional opportunities include:

--  Consideration of mineral resources in satellite deposits Russet South
    and Fork, to be disclosed in an updated resource estimate targeted for
    Q4 2017, with an opportunity to improve mine flexibility and potentially
    increase mill throughput; 
--  Potential expansion of the Madsen Mine resource, through application of
    the Company's geologic model to target extensions to the known resource;
--  Optimization of mine plan including investigation of potential for
    mechanized cut and fill and long hole mining, review of ramp sequencing
    to optimize capital requirements and optimize delivery of higher grade
--  Review mill processing rates as well as potential increases to
    throughput rate under the existing Environmental Compliance Approval
    which allows for operation of a 1,089 tonnes per day mill and CIP
    circuit, resulting in an increase in annual gold production; 
--  Further metallurgical test work to optimize gold recovery which
    historically averaged closer to 94%; and 
--  Conversion of inferred resources to measured and indicated (no certainty
    they will be converted) 

Next Steps

Over the coming months, the Company will be focused on:

--  Completing a detailed Project Development schedule which will provide a
    critical path to a production decision, including detailed engineering
    and permitting; 
--  Resource definition drilling from the Madsen ramp, designed to test for
    extensions to the current mineral resource; 
--  Exploration drilling from surface with the goal of identifying and
    extending new zones of gold mineralization close to existing mine
    infrastructure, including up-dip of the 8 zone and down dip of known
    mineralization at Russet South 
--  Resource modelling of satellite deposits with a goal of releasing an
    updated mineral resource estimate for Madsen in Q417; and 
--  Ongoing environmental baseline work to support the update of existing
    permits and filing for additional permits that may be required. 

Qualified Persons and 43-101 Disclosure

Ken Donner, P.Eng., Vice President, Operations for the Company, is the designated Qualified Person for this news release within the meaning of National Instrument 43-101 ("NI 43-101") and has reviewed and verified that the technical information contained herein is accurate and approves of the written disclosure of same.

Marc Jutras, P.Eng, of Ginto Consulting Inc., is an independent Qualified Person as defined by NI 43-101 and has reviewed and approved the contents of this news release. Mr. Jutras supervised the preparation of the Mineral Resource estimate with an effective date of August 2, 2017.

Roy Levesque P.Eng., Sr. Mining Engineer for Nordmin Engineering Ltd., is an independent Qualified Person as defined by NI 43-101 and has reviewed and approved the contents of this news release. Mr. Levesque is responsible for Financial Analysis, Mine Planning, Development and Operating Costs.

John Folinsbee, P. Eng, of Heads Ore Tails Metallurgical Consulting Inc. is an independent Qualified Person as defined by NI 43-101 and has reviewed and approved the contents of this news release. Mr. Folinsbee is responsible for Mineral Processing and Metallurgy.

Conference Call and Webcast

Pure Gold will host a conference call and webcast today, Thursday September 14, 2017 at 10:00 a.m. Eastern Time.

Pure Gold will provide an overview of the results of the PEA before opening the call to questions from participants. To join the call please dial:

Toll Free:               1-800-319-4610                                     
Local / International:   +1-604-638-5340                                    

An accompanying webcast is available at http://services.choruscall.ca/links/puregold20170914.html.

A replay of the teleconference will be available for seven days at 1-604-638-9010, access code 1703.


Our mandate is pure and simple. To dream big. To colour outside the lines. To use smart science and creativity to unlock the next major discovery at the Madsen Gold Project in Red Lake, Ontario. And become Canada's next iconic gold company.

Additional information about the Company and its activities may be found on the Company's website at www.puregoldmining.ca and under the Company's profile at www.sedar.com.


Darin Labrenz, President & CEO

All statements in this press release, other than statements of historical fact, are "forward-looking information" with respect to Pure Gold within the meaning of applicable securities laws, including, but not limited to statements with respect to those that address potential quantity and/or grade of minerals, potential size and expansion of a mineralized zone, proposed timing of exploration and development plans. Forward-looking information is often, but not always, identified by the use of words such as "seek", "anticipate", "plan", "continue", "planned", "expect", "project", "predict", "potential", "targeting", "intends", "believe", "potential", and similar expressions, or describes a "goal", or variation of such words and phrases or state that certain actions, events or results "may", "should", "could", "would", "might" or "will" be taken, occur or be achieved. Forward-looking information is not a guarantee of future performance and is based upon a number of estimates and assumptions of management at the date the statements are made including, among others, assumptions about future prices of gold and other metal prices, currency exchange rates and interest rates, favourable operating conditions, political stability, obtaining governmental approvals and financing on time, obtaining renewals for existing licences and permits and obtaining required licences and permits, labour stability, stability in market conditions, availability of equipment, accuracy of any mineral resources, successful resolution of disputes and anticipated costs and expenditures. Many assumptions are based on factors and events that are not within the control of Pure Gold and there is no assurance they will prove to be correct.

Such forward-looking information, involves known and unknown risks, which may cause the actual results to be materially different from any future results expressed or implied by such forward-looking information, including, risks related to the interpretation of results at the Madsen Gold Project; changes in project parameters as plans continue to be refined; current economic conditions; future prices of commodities; possible variations in grade or recovery rates; the costs and timing of the development of new deposits; failure of equipment or processes to operate as anticipated; the failure of contracted parties to perform; the timing and success of exploration activities generally; delays in permitting; possible claims against the Company; labour disputes and other risks of the mining industry; delays in obtaining governmental approvals, financing or in the completion of exploration as well as those factors discussed in the Annual Information Form of the Company dated June 16, 2017 in the section entitled "Risk Factors", under Pure Gold's SEDAR profile at www.sedar.com.

Although Pure Gold has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward-looking information, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can be no assurance that such information will prove to be accurate as actual results and future events could differ materially from those anticipated in such statements. Pure Gold disclaims any intention or obligation to update or revise any forward-looking information, whether as a result of new information, future events or otherwise unless required by law.

Investor inquiries: Pure Gold Mining Inc.
Adam Buchanan
Manager, Investor Relations
[email protected]

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
Dion Hinchcliffe is an internationally recognized digital expert, bestselling book author, frequent keynote speaker, analyst, futurist, and transformation expert based in Washington, DC. He is currently Chief Strategy Officer at the industry-leading digital strategy and online community solutions firm, 7Summits.
Widespread fragmentation is stalling the growth of the IIoT and making it difficult for partners to work together. The number of software platforms, apps, hardware and connectivity standards is creating paralysis among businesses that are afraid of being locked into a solution. EdgeX Foundry is unifying the community around a common IoT edge framework and an ecosystem of interoperable components.
"We started a Master of Science in business analytics - that's the hot topic. We serve the business community around San Francisco so we educate the working professionals and this is where they all want to be," explained Judy Lee, Associate Professor and Department Chair at Golden Gate University, in this SYS-CON.tv interview at 21st Cloud Expo, held Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA.
DXWorldEXPO LLC announced today that Dez Blanchfield joined the faculty of CloudEXPO's "10-Year Anniversary Event" which will take place on November 11-13, 2018 in New York City. Dez is a strategic leader in business and digital transformation with 25 years of experience in the IT and telecommunications industries developing strategies and implementing business initiatives. He has a breadth of expertise spanning technologies such as cloud computing, big data and analytics, cognitive computing, m...
Digital Transformation and Disruption, Amazon Style - What You Can Learn. Chris Kocher is a co-founder of Grey Heron, a management and strategic marketing consulting firm. He has 25+ years in both strategic and hands-on operating experience helping executives and investors build revenues and shareholder value. He has consulted with over 130 companies on innovating with new business models, product strategies and monetization. Chris has held management positions at HP and Symantec in addition to ...
Cloud-enabled transformation has evolved from cost saving measure to business innovation strategy -- one that combines the cloud with cognitive capabilities to drive market disruption. Learn how you can achieve the insight and agility you need to gain a competitive advantage. Industry-acclaimed CTO and cloud expert, Shankar Kalyana presents. Only the most exceptional IBMers are appointed with the rare distinction of IBM Fellow, the highest technical honor in the company. Shankar has also receive...
There is a huge demand for responsive, real-time mobile and web experiences, but current architectural patterns do not easily accommodate applications that respond to events in real time. Common solutions using message queues or HTTP long-polling quickly lead to resiliency, scalability and development velocity challenges. In his session at 21st Cloud Expo, Ryland Degnan, a Senior Software Engineer on the Netflix Edge Platform team, will discuss how by leveraging a reactive stream-based protocol,...
DXWorldEXPO LLC announced today that Kevin Jackson joined the faculty of CloudEXPO's "10-Year Anniversary Event" which will take place on November 11-13, 2018 in New York City. Kevin L. Jackson is a globally recognized cloud computing expert and Founder/Author of the award winning "Cloud Musings" blog. Mr. Jackson has also been recognized as a "Top 100 Cybersecurity Influencer and Brand" by Onalytica (2015), a Huffington Post "Top 100 Cloud Computing Experts on Twitter" (2013) and a "Top 50 C...
Enterprises have taken advantage of IoT to achieve important revenue and cost advantages. What is less apparent is how incumbent enterprises operating at scale have, following success with IoT, built analytic, operations management and software development capabilities - ranging from autonomous vehicles to manageable robotics installations. They have embraced these capabilities as if they were Silicon Valley startups.
Daniel Jones is CTO of EngineerBetter, helping enterprises deliver value faster. Previously he was an IT consultant, indie video games developer, head of web development in the finance sector, and an award-winning martial artist. Continuous Delivery makes it possible to exploit findings of cognitive psychology and neuroscience to increase the productivity and happiness of our teams.
The standardization of container runtimes and images has sparked the creation of an almost overwhelming number of new open source projects that build on and otherwise work with these specifications. Of course, there's Kubernetes, which orchestrates and manages collections of containers. It was one of the first and best-known examples of projects that make containers truly useful for production use. However, more recently, the container ecosystem has truly exploded. A service mesh like Istio addr...
As DevOps methodologies expand their reach across the enterprise, organizations face the daunting challenge of adapting related cloud strategies to ensure optimal alignment, from managing complexity to ensuring proper governance. How can culture, automation, legacy apps and even budget be reexamined to enable this ongoing shift within the modern software factory? In her Day 2 Keynote at @DevOpsSummit at 21st Cloud Expo, Aruna Ravichandran, VP, DevOps Solutions Marketing, CA Technologies, was jo...
Poor data quality and analytics drive down business value. In fact, Gartner estimated that the average financial impact of poor data quality on organizations is $9.7 million per year. But bad data is much more than a cost center. By eroding trust in information, analytics and the business decisions based on these, it is a serious impediment to digital transformation.
Predicting the future has never been more challenging - not because of the lack of data but because of the flood of ungoverned and risk laden information. Microsoft states that 2.5 exabytes of data are created every day. Expectations and reliance on data are being pushed to the limits, as demands around hybrid options continue to grow.
Business professionals no longer wonder if they'll migrate to the cloud; it's now a matter of when. The cloud environment has proved to be a major force in transitioning to an agile business model that enables quick decisions and fast implementation that solidify customer relationships. And when the cloud is combined with the power of cognitive computing, it drives innovation and transformation that achieves astounding competitive advantage.