Aker Kvaerner Project No. R0329700
Las Brisas Project
January 2005
EXECUTIVE SUMMARY
OVERVIEW
The Brisas del Cuyuni deposit is a gold-copper deposit located in the
Kilometer 88 mining district of Bolivar State in south-eastern Venezuela.
Before its acquisition by Gold Reserve Inc. in 1992, the property had been
worked on a small scale by local owners and also by illegal miners. Shallow
pitting and hydraulic methods were used to mine the upper saprolite zone, and
coarse gold was recovered by gravity concentration. Gold Reserve has carried
out a major exploration drilling program on the concession, resulting in the
definition of a large, gold-copper resource.
The feasibility study operating plan assumes a large open pit mine containing
proven and probable reserves of approximately 9.2 million ounces of gold and
1.2 billion pounds of copper in 414 million tonnes of ore grading 0.69 grams
of gold per tonne and 0.13% copper, at a revenue cutoff grade of $2.76 per
tonne using a gold price of $350 per ounce and a copper price of $0.90 per
pound. The project anticipates utilizing conventional truck and shovel mining
methods with the processing of ore at full production of 70,000 tonnes per
day, yielding an average annual production of 486,500 ounces of gold and 63
million pounds of copper over an estimated mine life of approximately 16
years.
The feasibility study assumed an economic base case utilizing $400 per ounce
gold and $1.00 per pound copper. At such prices, cash operating costs (net of
copper credits) are estimated at $154 per ounce of gold and total costs per
ounce, including operating costs and initial and sustaining capital would be
$263 per ounce of gold. Initial capital costs are currently estimated to be
$552 million. All amounts are in U.S. dollars.
Operating supplies will be purchased in Venezuela and from other South
American countries, but some will be imported from Europe, Canada and USA.
Power is available from a major new transmission line which runs south from
Puerto Ordaz into Brazil, passing within a few kilometers of the project
site. A substation has been constructed at the km 88 location by the power
company for connection to the project. Abundant water is available in the
area, with the fresh water project requirements being met by water pumped
from the pit dewatering system, and by rainfall recovered in the tailings
pond. On-site accommodations will be provided for employees, who will be
drawn both from local villages, and from the industrialized area around
Puerto Ordaz. Over 2,000 personnel will be needed for the construction of the
project and employment will peak at over 900 operating personnel. The mining
and processing methods are all based on conventional technology and no new or
unproven technology will be employed.
STUDY CONCLUSIONS
Key findings of the Feasibility Study are as follows:
Using a $350/oz gold price and $0.90/lb copper price, Pincock Allen & Holt
(PAH) has estimated that the Brisas del Cuyuni deposit contains a minable
reserve of 414.6 million tonnes of ore grading 0.69 grams per tonne gold and
0.13 percent copper. The pit design contains waste rock material of 748.3
million tonnes resulting in a 1.8:1 (waste to ore) strip ratio. Total metal
contained in the ore is 9.2 million ounces of gold and 1.2 billion pounds of
copper,
Brisas is a world-class gold and copper deposit with tremendous leverage to
gold and copper prices,
The ore-body is very large, predictable and open for further expansion,
The ore-body is relatively simple to mine, although requires special
attention to mine dewatering in order to insure mining efficiencies and pit
slope stability,
Metallurgy is straightforward with a gravity circuit, flotation to generate a
gold-copper concentrate and cyanidation of cleaner tailings,
SGS Lakefield Research confirmed the Brisas project's gold and copper
metallurgical recovery profiles,
Existing infrastructure (including transportation and power transmission)
near the Brisas project minimizes capital and operating costs.
The following are the key assumptions and conclusions contained in the
feasibility study:
Proven and Probable 414.6 million tonnes;
0.69 g/t gold and 0.13% copper
Strip ratio (waste: ore) 1.81:1
Mine Life 16 years
Mill throughput 70,000 tonnes per day "Hardrock" ore
6,000 tonnes per day "Sulfide" saprolite
6,000 tonnes per day "Oxide" saprolite
Plant Metal recoveries gold 83%
copper 87%
Net payable Metals gold 82.4%
copper 83.0%
Life of Mine Production gold 7.59 million ounces
(payable metals) copper 979 million pounds
Average annual
gold production 486,500 ounces
copper production 63 million pounds
copper concentrate production 124,000 mt
Preliminary Economic Indicators (Pre-Tax)
Gold price $400 per ounce
Copper price $1.00 per pound
Total cash operating cost $5.26 per tonne ore
(on site and off site)
Initial capital cost $552.4 million
Working capital $39.3 million
Ongoing capital $132.3 million
Cash Operating cost * $154 per ounce of gold
Production Taxes $13 per ounce of gold
Total Cash costs * $167 per ounce of gold
Capital Cost Amortization $96 per ounce of gold
Total Cost $263 per ounce of gold
Internal rate of return 12.0 %
Project net present value @ 0% $1.04 billion
@ 5% $388 million
Project payback - after tax 8 years
* Net of copper by product credit
PROJECT GEOLOGY
The Brisas Del Cuyuni gold deposit is in Venezuela within the Guayana Shield
in northern South America. The shield covers easternmost Colombia,
southeastern Venezuela, Guyana, Suriname, French Guiana and northeastern
Brazil. The Venezuelan portion is subdivided into five geological provinces
with different petrological, structural and metallogenic characteristics. The
provinces are, from oldest to youngest, Imataca, Pastora, Cuchivero, Roraima,
and Parguaza. Only Imataca, Pastora and Roraima provinces are found in the
vicinity of the Brisas deposit.
The Brisas Del Cuyuni concession lies within a portion of the lower Caballape
Formation volcanic and volcanic-related sedimentary rocks. The units are
andesitic to rhyolitic tuffaceous volcanic beds, related sedimentary beds,
and a tonalitic intrusive body. All rocks have been tilted and subjected to
lower greenschist facies metamorphism. It is thought, based on information
from nearby properties, that Brisas occupies one limb of a large regional
fold. Limited direction-indicating structures show the strata to be top-up.
In the main mineralized trend, moderate to strong foliation is oriented N 10
E and dipping 30 to 55 NW. This foliation appears to be parallel to the
original bedding, and tends to be strongest in the finer-grained rocks.
Dikes and quartz veins cut the lower Caballape Formation. The strata and
intrusive rocks are cut by N30W-striking mafic dikes emplaced at regular
intervals (200-600 meters), some of which have displacement on the order of
tens of meters. The most common quartz veins are sets of thick, boudinaged,
and en echelon vein structures that follow foliation/bedding orientation.
MINERALIZATION
There are four distinct types of Au and Cu mineralization present in the
concession, defined by geometry, associated minerals, and the Au/Cu ratio.
These zones are the Blue Whale body, disseminated gold+pyrite+/-Cu,
disseminated high Cu, and shear-hosted Au. Only the former three types are
encountered within the proposed pit geometry.
The Blue Whale mineralized body is a discrete, sharply bounded, flattened,
cigar-shaped feature that trends more or less parallel to the local
schistosity and plunges about 35 SW along foliation. It outcrops in the Pozo
Azul pit in the NE portion of the concession, and is intersected by 45 drill
holes. It is 20 meters in diameter at its widest point, and tapers off at
depth. It is volumetrically a small fraction of the economically mineralized
ground in Brisas, but it possesses the highest Au and Cu grades.
The bulk of the mineralization occurs in disseminated, coalescing, lensoid
bodies, high in Au and in most cases low in Cu. These bodies lie almost
exclusively in the lapilli-rich, rapidly alternating sequence of tuffaceous
units, and are clearly aligned along foliation. Together, these lenses form a
generally well defined mineralized band which mimics the dip of the
foliation/bedding and remains open at depth. It maintains at a similar
thickness of about 200 m from the northern concession boundary for a distance
of 1.4 km south, after which it tapers rapidly. Alteration minerals
characteristic of these lenses are epidote, chlorite, secondary biotite, and
sericite.
Stratiform lenses of high Cu (with or without high Au) parallel and underlie
the Au+pyrite lenses described above. These lenses outcrop in the northern
part of the deposit, and plunge to the south along the bedding/foliation in a
manner similar to the Blue Whale and high Au/low Cu lenses. Deep drilling has
intersected these lenses down to the 681900N coordinate. Within the
stratigraphic column, these lenses generally occupy the ash flow tuffs and
crystal tuffs. Rock in the mineralized zones is characterized by a high
degree of lapilli and crystal replacement by chalcopyrite, and in some cases,
by bornite and covellite. High chalcopyrite in the rock matrix is often
accompanied by high chlorite, secondary biotite, and in some cases
molybdenite.
Shear-hosted gold occurrences exist in the southern part of the concession,
running parallel to the foliation as with mineralization further north.
Stratigraphically, they occur above the large disseminated lenses previously
described. The gold grades are erratic and localized, up to 100 g/t Au over a
three-meter core interval. There is a high degree of correlation between
chalcopyrite and Au grade, though Cu grades in these shears is sub-economic.
EXPLORATION
Gold Reserve, Inc. (GRI) began exploration on the Brisas property in late
1992 after its acquisition of the property. Prior to 1992, no known drill
holes existed on the property. Initial work by GRI included surface mapping,
regional geophysical surveys, and geochemical sampling. Several anomalies
were identified on the property followed by drilling and assaying starting in
1993. Additional work followed with petrology, mineral studies, density tests,
metallurgical sample collection and laboratory test work. Several drilling
campaigns have taken place at Brisas and continue to present times. A total
of 811 drill holes with a total drilled length of 180,508 meters have been
completed by GRI at Brisas as of May 2004.
Emphasis of exploration on the concession focuses on following the
mineralized lenses downdip to the west and down plunge to the south. The
convention of drilling at an inclination of 60 and at a bearing of N 90 E
was established once it became known that the mineralized lenses closely
followed the dip of bedding/foliation, and that this drilling orientation was
perpendicular to both. Drill hole spacing within and around the planned pit
area is about 50 meters or less. Drill hole spacing in the Disseminated High
Cu/Low Au and Blue Whale areas is about 25 meters. The majority of the
drilling was performed using standard diamond core-barrel recovery techniques.
The Brisas deposit is still open along the down-dip direction and the
resource is mostly limited by drilling. Exploration potential on the Brisas
property also exists to the south and southeast of the proposed pit where
several narrow intercepts of medium to high-grade gold mineralization have
been encountered by drilling. Some of these intercepts are near the surface
topography.
Condemnation drilling has been performed on most of the Brisas concession.
The company plans to complete condemnation drilling to test the plant site,
waste dumps and tail disposal areas prior to the commencement of construction
activities.
RESOURCE MODELING
It has been observed for some time within the Brisas property that the
mineralization generally follows a structural trend that is sub-parallel to
the rock units' trend present in the area. Therefore, the resource model is
based on constructing separate mineral envelopes for Au and Cu that follow
the general geologic trend and structural control of the Brisas zone and, in
the case of copper, the weathering profile as well. The Blue Whale is modeled
separately.
Variograms were run on the drill hole data to evaluate the spatial
variability and lateral grade continuity through the deposit and provide
limits for the search radius used in the grade interpolation process. PAH
ran variograms for both Au and Cu downhole composites. Three-dimensional
variograms were run for different orientations including on strike, dip, and
across the ore zones.
Gold and copper composite values were capped according to the statistical
review of the data in order to prevent outlying values from unnecessarily
influencing the model toward higher gold and copper values. PAH does not
believe that the composite grade capping will have a great influence on the
overall model but it could locally prevent grade overestimation.
The gold and copper grade interpolations for the mineral envelopes only used
the 6m down hole composites that fell within the grade envelopes. Only blocks
within the grade envelopes received an Au or a Cu grade. The ordinary rigging
(OK) interpolation method was used for all runs.
RESOURCE STATEMENT
Table E-1 tabulates the measured, indicated and inferred resources at Brisas
and shows the tonnage/grade variability at various gold equivalent cutoff
grades. Gold equivalent calculations are based on metal prices of $350/ounce
Au, and $0.90/lb Cu, anticipated metal recoveries, and smelter costs.
Cutoff grades for reporting the mineralized material are based on a gold
equivalent which equates the copper grade to a gold grade based on the
relative value and then adds the gold grade to get an overall grade. The
value of the copper and gold were based on metal prices of $0.90/lb for
copper and $350.00/oz for gold, and the relative recoveries.
At a 0.4 AuEq cutoff grade the measured and indicated resource is 503 million
tonnes at a gold grade of 0.68 gpt and a copper grade of 0.13 percent. In
addition, the inferred resource at Brisas is estimated as 127 million tonnes
at 0.65 gpt gold grade and 0.13 percent copper grade at a 0.4 AuEq cutoff
grade. The inferred resources include the inferred mineralization both within
and outside the mineral envelopes.
PAH believes that the resource estimate included in this report conforms to
international standards such as the Canadian Institute of Mining (CIM)
definitions as adopted by Canadian National Instrument NI 43-101, and that
the current drill hole database is sufficient for generating a feasibility
level resource model.
TABLE E-1 Mineral Resource Estimate
Gold Reserve, Inc.
Las Brisas, Venezuela
Feasibility Study
Category AuEq k tonnes Gold Copper
Cutoff gpt k ozs % m lbs
Measured 0.3 252,974 0.641 5,213 0.114 634
0.4 217,883 0.700 4,905 0.118 566
0.5 177,433 0.774 4,418 0.126 492
0.6 139,905 0.858 3,860 0.134 412
0.7 107,966 0.950 3,298 0.141 335
Indicated 0.3 348,070 0.586 6,558 0.130 995
0.4 284,941 0.662 6,066 0.132 827
0.5 226,512 0.742 5,406 0.138 688
0.6 175,731 0.829 4,681 0.144 557
0.7 134,161 0.921 3,975 0.147 434
Measured 0.3 601,044 0.609 11,771 0.123 1,630
+ 0.4 502,824 0.678 10,971 0.126 1,393
Indicated 0.5 403,945 0.756 9,824 0.133 1,180
0.6 315,636 0.842 8,541 0.140 969
0.7 242,127 0.934 7,273 0.144 769
Note: AuEq based on the "Smelter Case". AuEq= Au (gpt) + Cu (%)*0.9
Category AuEq k tonnes Gold Copper
Cutoff gpt k ozs % m lbs
Inferred(*) 0.3 172,414 0.539 2,986 0.131 497
0.4 126,561 0.649 2,641 0.133 370
0.5 94,973 0.753 2,299 0.135 282
0.6 68,723 0.875 1,933 0.139 210
0.7 53,069 0.975 1,664 0.141 165
Note: AuEq based on the "Smelter Case". AuEq= Au (gpt) + Cu (%)*0.9
(*) Inferred resources include both within and outside the mineral envelopes
MINING AND RESERVES
The Brisas Project is an open-pit gold-copper mining project, which will
utilize hydraulic shovels and 236-tonne trucks as the primary mining
equipment. Production is scheduled for 25.2 million tonnes of hard rock ore
and on average 46.8 million tonnes of waste per year over the 16 years of the
project. During the first four years of the project 9.4 million tonnes of
oxide saprolite ore and 12.6 million tonnes of sulfide saprolite ore are
mined. Each saprolite ore type is stockpiled separately and fed to different
crushers at a rate of 1.94 million tonnes per year.. Total reserves are
estimated at 414.6 million tonnes of ore at a gold grade of 0.69 grams per
tonne and a copper grade of 0.13 percent with a strip ratio of 1.81 tonnes of
waste per tonne of ore. Reserves are based on $350/oz gold price and $0.90/lb
copper price.
There are two hard rock ore types, which are referred to as north and south.
Although the names imply a geographic relationship the two ores are actually
defined based on the copper content. North ore is a gold-chalcopyrite-pyrite
with a copper content greater than or equal to 0.05 percent. South ore is a
gold-pyrite with a copper content less than 0.05 percent. In general the ore
types split at 681,800 north; however, both occur on either side of this line.
Pincock Allen & Holt (PAH) developed the production schedule based on
targeting a 50/50 blend of the two hard rock ores. Overall the split between
these two ore types is 54 percent northern hard rock and 46 percent southern
hard rock. Because of this split the target was to have at least 50 percent
northern hard rock.
MINE DESIGN
Design of the ultimate pit was based on the results of a Whittle
Lerchs-Grosmann pit shell analysis. Whittle is a software package that uses
the Lerchs-Grossmann algorithm to determine the approximate shape of a
near-optimal pit shell based on applied cutoff-grade criteria and pit slopes.
These shells are generated from the geologic grade models, and economic and
physical criteria.
In the Whittle analysis, for the ultimate pit design, the pit shells were
allowed to cross the northern Brisas concession boundary. All of the material
in this area was treated as waste rock. Allowing the crossover into the
Cristinas contract area that maximizes the metal recovery on the Brisas
concession.
Both of the saprolite ores are stockpiled since they have to be mined at a
rate that exceeds their milling rate in order to meet the hard rock ore
production requirements. Oxide saprolite mining is completed in Year 3 but
milling is not completed until Year 5. Mining of sulfide saprolite ore ends
in Year 4 but milling is not completed until Year 7. Plans are for the hard
rock to be dumped directly into the primary crusher, near the pit exit on the
east side, to minimize stockpiling and rehandling.
All of the waste rock, except that used for tailings dam construction, will
be disposed of in the waste rock dump located to the west of the pit. There
is the potential for the waste rock dump to be located over the down-dip
extension of the existing ore body. Placement of this dump was based on an
allowance of 200 meters beyond the Whittle pit shell based on a gold price of
$500 per ounce and measured, indicated, and inferred resources. Exploration
drilling is ongoing on the west side of the pit, which could result in the
pit expanding.
RESERVE ESTIMATE
Since Brisas has two primary metals, gold and copper, a cutoff grade based on
a single metal does not account for the value provided by the other metal. At
Brisas the breakeven mining costs increase with depth, which causes the
breakeven cutoff grade to increase with depth as well. Because the internal
cutoff grade does not include mining costs there is a single internal revenue
cutoff grade. For reserve reporting, PAH used an internal revenue cutoff grade
of $2.76 per tonne.
Using the revenue per tonne cutoff grade of $2.76, PAH calculated the
reserves for the ultimate pit. Total proven and probable reserves for Brisas
are estimated at 414.6 million tonnes of ore at a gold grade of 0.69 grams per
tonne and a copper grade of 0.13 percent. There are a total of 748.3 million
tonnes of waste in the pit resulting in a strip ratio (waste/ore) of 1.81.
Table E-2 summarizes these reserves by category.
TABLE E-2
Gold Reserve Inc.
Las Brisas, Venezuela
Reserve Estimate
Reserve
Category Tonnage Au Au Au Cu Cu
(000's) Grade grams ounces Grade Cu M
g/t 000's (000's) % tonnes Pounds
Proven 193,248 0.71 136,826 4,399 0.12 237,985 525
Probable 221,315 0.68 149,548 4,808 0.13 296,823 654
Total Ore 414,563 0.69 286,375 9,207 0.13 534,808 1,179
Waste 748,333 Strip Ratio 1.81
Total In-Pit 1,162,895
Footnote: Based on Internal Cutoff Using Revenue of $2.76/tonne ($350/oz Au,
$0.90/lb Cu)
The proven and probable reserve (within a pit design) has been estimated in
accordance with the SME Reporting Guide, SEC Industry Guide 7 and CIMM
Standards as adopted by CSA National Instrument 43-101. The qualified persons
involved in the property evaluation and resource and reserve estimates were
Raul Borrastero C.P.G. and Susan Poos P.E. of Pincock Allen & Holt, and Brad
Yonaka of Gold Reserve.
The economic analysis, which can be found in Section 19 of this report, is
positive at metal prices of $350/oz for gold and $0.90/lb for copper and the
tonnages reported in Table E-2. Therefore the economic criteria are met and
this can be classified as a reserve.
The reserve estimate in Table E-2 is based on the assumption that a back
slope agreement will be reached with Las Cristinas. PAH believes that this
assumption is valid because back slope agreements are a common practice in
the mining industry and both the government, Corporacion Venezolana de Guyana
(CVG) and Crystallex have indicated to GRI that a back slope is probable in
order to maximize the recovery of the resource. Also, the back slope
agreement would allow the CVG contractor to mine onto the Brisas concession
in the event their mine plan reaches the border area first.
MINE OPERATIONS
Plans are for the Brisas mine to operate two 12-hour shifts per day, 7 days
per week for a total of 14 shifts per week. The mine operation schedule
allows for 26 shifts per year being lost due to weather delays in the mine.
It is envisioned that mining of ore would occur on both shifts in order to
minimize stockpiling and rehandling. Scheduled work time is 10.5 hours per
shift, that allows 30 minutes for meals, 30 minutes of delays, and 30 minutes
lost during shift change.
Mine equipment requirements were developed from the annual mine production
schedule, based on the mine operation schedule, equipment availability, and
equipment productivities. The mine equipment fleet will include 30m3
hydraulic shovels, 18m3 wheel loaders, 236-tonne class haul trucks, and 251mm
diameter track-mounted rotary drills.
Mine personnel includes all the exempt and non-exempt people working in the
mine operations, maintenance, engineering, and geology departments. This
includes the Mine Manager position; however, the General Manager is included
in the Project General and Administrative costs.
Salary staff requirements have been estimated for mine operations,
maintenance, engineering, and geology personnel. A mine work schedule of two
shifts per day and seven days per week was used requiring four work crews
with a shift supervisor assigned to each crew. The salaried mine staff
includes a maximum of 75 people during mine production with a maximum of
eight expatriates. Expatriates are replaced over time with a reduction to 4
by Year 2 and down to 1 from Year 3 through Year 16.
METALLURGY AND MILLING
The final ore milling and copper and gold recovery processes used as the
basis for this Final Feasibility Study were developed by way of an extensive
metallurgical testing program. The initial phase of metallurgical testing
was conducted prior to 1998 and was used to support a Pre-Feasibility Study
prepared by JE MinCorp and issued in February, 1998. As part of the
metallurgical test program for the Pre-Feasibility Study, heap leaching of
the ore was investigated as a preferred processing route. The test work
demonstrated that heap leaching was not a viable alternative for recovering
precious metals due to high cyanide consumption and low gold recovery. High
cyanide consumption was caused by cyanide soluble copper in the ore and low
gold recovery was due to the very finely disseminated nature of the gold
within the ore.
From 1999 through 2004, a significant amount of metallurgical testing ensued.
Metallurgical testing was completed using both core samples and a bulk ore
sample. The test work included bench scale testing on core samples and a
portion of the bulk ore sample, and pilot plant testing using the bulk ore
sample. The focus of the metallurgical testing included the following:
Defining the grinding and flotation characteristics of the different ore
types and ore blends
Cyanide leaching characteristics of the 1st cleaner flotation tailing for
recovery of additional gold
Optimization of the flotation process
Mineralogy of the four primary ore types and various flotation products
Mineralogy of final tailing
Metallurgical testing to support trade-off studies of alternative processing
routes for the both ores and concentrates
Detailed chemical analysis of concentrates and final tailing to support
environmental studies and smelting inquiries
Physical testing of ores, concentrates and tailing to support the engineering
activities relevant to the completion of this Feasibility Study.
TESTWORK FOR FLOTATION
Three distinct test programs were pursued with respect to developing a
concentrator flowsheet: a grinding study, bench scale grinding and flotation
studies and cyanide leach testing, and pilot scale operation of the selected
process. A.R. MacPherson Consultants Ltd. conducted tests to determine the
size reduction characteristics of the various ore types. Grinding tests
included determination of crushing work indices, autogenous mill work
indices, Bond rod and ball mill work indices and abrasion indices. The data
developed from the grinding tests was used along with the J.K SimMet grinding
circuit simulation software to select the grinding mill circuit configuration
and predict the power consumption of the grinding mills.
The latest in-depth flotation test work was conducted primarily by SGS
Lakefield Research in Lakefield, Ontario, Canada. The bulk of the
metallurgical testing was completed on core samples collected from various
sections of the ore body and representing the four major ore types. Bench
scale testing was used to determine basic flotation characteristics and
reagent scheme for the four ore types.
Flotation tests indicated that including oxide saprolite in the flotation
circuit feed resulted in the deterioration of the flotation process. The
flowsheet was modified to bypass oxide saprolite around the flotation circuit
and to set-up a separate circuit to slurry the oxide saprolite and feed it, at
a controlled rate, directly to the cyanide leach. The sulfide saprolite had
recoverable amounts of copper minerals which made direct leaching of the
sulfide saprolite problematic. Test work indicated that introduction of
sulfide saprolite at about 8% of the total feed (6,000 tonnes per day) does
not harm the flotation circuits.
In addition, test work indicated that a mill feed grade equal to or greater
than 0.10% copper was required to reliably produce a marketable concentrate.
To maintain a minimum copper grade of 0.10% in the mill feed a blend of ores
from the copper rich northern section of the mine and the copper poor
southern section of the ore body was required to maintain the minimum copper
grade throughout the life of the project.
Bench scale locked cycle tests were conducted to help determine final
flotation kinetics and circulating loads. Triplicate locked cycle tests were
also conducted to test the robustness and reproducibility of the final
process flowsheet. The locked cycle tests were successful in confirming the
process design and the data was used to finalize the details of the Final
Feasibility Study Process Design Criteria.
ALTERNATIVE FLOWSHEET TESTWORK
As part of the metallurgical test program, alternative hydrometallurgical
processes were investigated, using copper concentrates, and high temperature
pressure leaching that resulted in the production of copper cathode and the
capture of the gold in the copper electrowinning circuit slimes and
ultimately as a gold/silver dore. The hydrometallurgical processes
investigated were the CESL process and a pressure oxidation process. To
complete pilot scale hydrometallurgical testing, approximately 25-tonnes of
copper concentrate with three distinct copper grades were required. To
produce this copper concentrate 700-tonnes of ore was taken from the northern
portion of the ore body. A pilot plant was assembled at SGS Lakefield that
mimicked the selected concentrator flowsheet. While this sample was not
representative of the ore body some significant general conclusions can be
inferred from the pilot plant operation:
1. The ore responded very well to flotation with good copper recovery and
marketable copper concentrates were easily produced;
2. Overall gold recovery remained remarkably consistent with the inclusion of
the cyanide leach of the 1st cleaner tailing;
3. Operation of the pilot plant did not reveal any unforeseen operating
problems such as an unusual buildup of circulating loads of middling particles.
Results of the bench scale batch hydrometallurgical tests were encouraging
but larger scale semi-continuous tests performed with mixed results. As a
result the hydrometallurgical test program was placed on hold. The majority
of the copper concentrates produced by the pilot plant were stored for future
test work.
Whole ore cyanidation tests of the north, south and a blended ore were
completed at a grind size of 100-microns. Copper was not recovered in these
tests. Gold recovery was equivalent to or slightly better than the
concentrator flowsheet while cyanide consumption remained reasonable. The
capital costs for the grinding circuit, leaching circuit, and cyanide
destruction circuit were greater than the capital costs for the concentrator
option with the loss of copper revenues and high capital cost, together with
the loss of copper revenues dictated that the whole ore leaching processing
route would not be considered further.
TESTWORK FOR OTHER PURPOSES
Additional process and material characterization tests were conducted to
support environmental and engineering activities including: concentrate
settling tests, tailing settling tests, multi-element analysis of
concentrates and tailing, rheology tests of slurries, acid-base generation
studies, cyanide destruction tests and concentrate transportable moisture
limit testing.
SUMMARY
A brief summary of the metallurgical parameters for the concentrator design
are given in the following summary
Process Metallurgical Design Summary
Ore Grade
Au, g/t 0.691
Cu, wt% 0.129
Mill Throughput, avg. t/d 70,000
Primary Grind Size, P80 in microns 110
Rougher Conc. Regrind Size, P80 microns 37
Recovery of Metal to Concentrate
Au, wt % 63
Cu, wt % 87
Recovery of Gold in 1st Cleaner Tailing
Au, wt% of total Au in ore 22
Recovery of Metal to Products
Au, wt % 83
Cu, wt % 87
Copper Concentrate Grade
Au, g/t 92
Cu, wt % 24
Copper Concentrate
Transportable Moisture Limit
Moisture, wt % 9.7
The flowsheet developed as a basis for this feasibility evaluation includes:
Primary crushing using a gyratory crusher (1372 mm x 1905 mm x 600 kW)
Grinding by two SAG mills (11.0 m dia x 5.8 Long x 13,500 kW ea) and four
ball mills (6.4 m dia x 11.4 long x 9,325 kW ea)
Gravity concentration in the grinding circuit for coarse gold recovery
estimated at 13%
Rougher flotation yielding 95% copper recovery and 85% gold recovery;
Regrinding and four-stage production cleaner flotation to produce a 24%
copper concentrate, containing 61.3% of gold in the ore;
Cyanidation of cleaner scavenger tailings and oxide saprolite;
Gold and silver recovery by carbon-in-pulp adsorption, stripping,
electrowinning and smelting to produce dore bars;
Copper concentrate filtering, loading onto trucks, haulage to port, storage
at port and loading into bulk material handling ships.
The process plant based on a two grinding trains, using the equipment of
proven size designed to process 70,000 tonnes per day or 25.2 million tonnes
per year of ore. During the first seven years sulfide saprolite is added to
the grinding circuit at the rate of 6,000 tpd. Oxide saprolite is added
directly to the cyanide leaching circuit at a rate of 6,000 tpd over the
initial five years of operation.
TAILINGS DISPOSAL MANAGEMENT
Two tailings streams will be produced, one from the initial flotation process
and one from the detoxified, cyanide leach process. The tailings from the
leach step, which accounts for approximately 10% of the overall tailings
stream, are detoxified by the INCO process. Flotation tailings (approximately
90% of the total tailings stream) will be co-mingled with the cyanide tailings
after cyanide destruction and deposited into the tailings impoundment.
The proposed tailings facility is located approximately 7 km south-southeast
of the pit and has been designed to store the entire volume of tailings from
the Brisas ore bodies, which is currently estimated at approximately 414.6
million tonnes. Additionally, the facility is designed to be expandable to
store up to 500 million tonnes to handle future ore reserves. The proposed
tailings facility consists of a compacted earth and rock fill dam with a
maximum upstream toe to crest height of approximately 52 meters.
A downstream method was chosen for dam raises in order to allow continuous
operational expansion utilizing mine waste. A seepage control system and
passive treatment of excess water in the impoundment form the basis of the
environmental control strategy for the Brisas tailings facility. A seepage
cutoff trench will be installed along the perimeter of the facility beneath
the tailings embankments to limit excessive seepage within the impoundment
basin and a geomembrane liner core will be used to control seepage through
the embankments. The facility is intended to provide a final repository for
the tailings, effectively isolating the processed ore from the environment.
Based upon the current data, the geochemistry of the tailings and of the
supernatant solution indicate that the tailings are benign. The water quality
indicated by the testing would suggest that no issues of concern exist in
regard to potential discharges from the tailings facility. This is based upon
no long-term kinetic behavior in relation to oxidation of residual sulfides
and potential acid generation. With the current understanding of the proposed
operation of the tailings impoundment, and considering the climatic conditions
of the site, the presence of the acid neutralizing minerals and the saturated
condition of the solids would suggest that oxidation and acid generation are
unlikely to occur.
HYDROLOGY
The site averages of approximately 3 meters of rainfall a year up to 3,864
cubic meters per hour (m3/hr) (17,000 gallons per minute) could enter the pit
as groundwater and surface water inflow. For this reason, pit dewatering is a
crucial expectation of the overall operation of the pit. An optimal
dewatering system would consist of a series of wells pumped using submersible
pumps and be designed based on the simulation of the various phases of pit
development. Towards this end, the best option consists of using 50
dewatering wells in combination with cutoff wells and temporary in-pit wells.
This reduces the maximum groundwater inflow to 548 m3/hr (2,411 gpm).
In the pit, localized dewatering techniques including vertical, inclined, or
horizontal drains will most likely be required to enhance drainage. In
addition, pressure relief wells may be required for depressurizing the pit
floor. The in-pit water control system would be phased in as the mining
progresses and would consist of a series of submersible pumps on barges which
could be placed in sumps at various levels in the pit. As the pit reaches the
final depth, these pumps would be combined into one unit. As required,
turbine pumps placed at booster stations will be used to lift water from the
pit. If sediment becomes a problem, submersible pumps may be switched to
slurry pumps or placed on barges. Water from the well dewatering system will
be collected by a series of laterals connecting to two trunk lines on each
side of the final pit.
Groundwater quality data collected to date indicates that groundwater is of
good quality and could be discharged directly into the receiving waters.
Discharge from the sump, if necessary will be placed in holding ponds outside
of the pit for settling solids. However, an effort will be made for sediment
to settle directly in the pit.
SITE WATER MANAGEMENT
The terrain of the project area is relatively flat with some rolling hills,
is mostly covered by moderately dense Sub-Amazon type, tropical rain forest.
Large trees typically range in height from 25 to 35 meters, and are often
accompanied by thick, dense undergrowth. Temperatures typically range from
220 C to 360 C and more than 3 meters of rain falls on average per year. The
rainy season typically extends from May through October, although there are
significant rainfall events throughout the year.
The study identifies the appropriate hydrologic methodology and develops
design storm events and flows for the project site for use in design of the
storm water management, water retention, and milling and process facilities.
The site water management plan addresses large amounts of water, both from
rainfall and flooding. The Rio Cuyuni is the major hydraulic control in the
area, and gradients are very flat in the area. Significant rainfall events
quickly cause rises in water surface elevations of the main stems and result
in backwater conditions that propagate upstream in adjacent tributaries. For
this study, the 2-year, 5-year, 10-year, 50-year, 100-year, and probable
maximum precipitation (PMP) events were developed using a methodology
suitable for the site conditions, and the results were used to estimate
rainfall runoff peaks and volumes for design.
Large areas will be disturbed by construction and mining activities and
sediment control facilities were designed to store the 10-year, 24-hour
design flow event and maintain discharged total suspended solid
concentrations approximately equal to preexisting levels. The only two
exceptions are the flocculation ponds west of the open pit that will treat
the pumped water evacuated from the sumps in the pit before release back into
the environment. The flocculation ponds are smaller than the majority of the
sediment ponds and cannot store the larger storm events, but the flocculation
will settle the suspended solids so that discharge levels are approximately
equal to preexisting levels. There are several sediment ponds located
throughout the site that range in size between 5,000 and 127,000 cubic
meters. Best management practices are employed wherever mining or
construction activities will be occurring and soils disturbed in order to
reduce the sediment yield.
Roadways and local drainage from facilities will be sloped to drain, and the
storm water facilities and diversions are designed to flow into the sediment
basins. Wherever a facility crosses a drainage way, the channel is diverted
around or culverts installed. The culverts for the access and haul roads and
diversion canals were designed with sufficient capacity to convey the
10-year, 24-hour design storm event without overtopping.
ANCILLARY FACILITIES
To support the mining and milling operations at Brisas, a number of ancillary
facilities will be required. These include a mine equipment maintenance shop,
warehouse, reagent storage building, laboratory and administration offices.
Two access roads from Highway 10 will be provided and improved, one leading
to the mining area, and one to the process area. A network of service roads
will be constructed to allow access to the camp facility, tailings dam,
sedimentation ponds, explosives magazine and other remote installations.
A water supply and distribution system will be constructed, using the pit
dewatering wells as a source of fresh water. The mill area, mining area and
the campsite will each be provided with a sewage collection and treatment
system.
Gold Reserve's existing offices in Puerto Ordaz and Caracas will be
maintained to provide support to the operating plant.
REGIONAL INFRASTRUCTURE
The project site is located in the Guyana region, which makes up
approximately one-third of Venezuela's national territory. The main city is
Puerto Ordaz, with approximately 700,000 inhabitants, situated on the Orinoco
River near its confluence with the Caron" River. Puerto Ordaz has major port
facilities, accessible to ocean-going vessels from the Atlantic Ocean, via
the Orinoco, a distance of about 200 km.
Puerto Ordaz is the center of major industrial developments in the area,
including iron and steel mills, aluminum smelters, iron and bauxite mining,
and forestry. These industries are supported by major dams and hydroelectric
generating plants on the Caron" River, providing 12,900 MW of electricity.
Puerto Ordaz is a modern urban center with good road and air connections to
the rest of Venezuela. There are regular scheduled flights to Caracas and
other major cities several times daily.
There are also port facilities 428 km northwest of Puerto Ordaz on the
Caribbean coast. Guanta, near Barcelona, would likely be the port of entry
for most construction, mining and milling equipment. The port facilities at
Puerto Ordaz are generally dedicated to serving bulk carriers. General cargo
and containers are not regularly handled. However, it appears that Puerto
Ordaz has potential for the development of facilities for the export of
copper concentrates in bulk.
The highway system within Venezuela is good, with standards close to those of
the United States and Canada. Paved roads in very good to excellent condition
provide access to within 3.5 km of the site. Four-lane highways run from
Puerto Ordaz both northwest to Barcelona and Guanta, and for 55 km south to
Upata.
The CVG power authority, Electrificacion del Caron" C.A. (EDELCA), has
constructed power line south from Puerto Ordaz into Brazil. They have
constructed a substation at Las Claritas to supply sufficient power for Gold
Reserve's Brisas project.
OWNER'S IMPLEMENTATION PLAN
Upon completion of the bankable feasibility, Gold Reserve Inc. plans to
commence several activities in order to initiate the development and
construction of the Las Brisas mine and mill complex. This includes
initiating detailed engineering, hiring additional highly qualified managers,
finalizing permitting to construct and complete financing of the project. In
addition, orders will be placed for equipment that requires long lead times
for manufacturing and delivery. Likewise, negotiations will be concluded for
electrical power, concentrate smelting agreements and final port arrangements.
Detailed Engineering
Proposals will be solicited from major Engineering, Procurement and
Construction Management firms (EPCM) with International experience for the
detail design and construction management. This would include the
geotechnical consultants required for the final tailings dam design. Gold
Reserve would then enter a contract for these services with the selected EPCM
firm and anticipates completion of this activity by the first Quarter of 2005.
Detailed engineering for earthwork activities, the construction camp and other
early construction facilities would commence immediately.
Environmental
Information from the feasibility study is being used to complete an
Environmental and Social Impact Assessment (ESIA) and to complete the
permitting required to initiate construction. The ESIA will meet the IFC and
World Bank standards for financing international projects. Baseline data for
the ESIA was collected in 2004 as well as consolidating data from previous
studies in the area. The environmental analysis and assessment is scheduled
for completion early in the second quarter of 2005.
At the same time, an Environmental Impact Study is being completed to meet
Venezuela requirements. An application will also be prepared to obtain an
"Authorization to Affect Natural Resources (AANR)" (Autorizacion de
Afectacion de Recursos Naturales), which is granted by the Ministry of
Environment and Natural Resources (MARN). .
In addition, final assessments of air emissions, water quality, geochemistry
of tailings and waste rock and other environmental impacts and mitigation are
being addressed. This work will be completed and included in the above studies
and permit documents. Mitigation of environmental impacts will be included in
the detail design work that will commence in the second quarter of 2005.
Community assistance and development programs will be continued and refined.
Gold Reserve and the selected EPCM firm will also develop and initiate basic
skills training for construction in the km 88 area.
EPCM IMPLEMENTATION PLAN
The EPCM contractor implementation plan will work in conjunction and
supplement the owner's implementation plan the initial activities includes:
Basic and Detail engineering utilizing technical skill and experience
required to successfully execute the size of this project is available
Negotiation with major equipment vendors for purchase of long lead process
and mine equipment.
Prepare and award subcontracts for camp, catering and aggregate crushing
plant.
Assist owners procure to procure and install pit dewatering system
Prepare and award subcontracts for temporary utilities for construction
requirement
Prepare major subcontracts for work, cleaning of tailings dam area
Project Schedule
The project schedule was developed based on the following criteria and
assumptions:
The detail engineering, procurement, construction and commissioning planning
of the Las Brisas project will be executed from the EPCM design office where
the technical skill and experience is available.
The award of the EPCM contract prior to project funded.
Award and release for fabrication of major equipment such as SAG mills and
Ball mills, crushers transformers and selected mine equipment to support
early construction activities.
Procurement of camp facility
Start of pre-construction activities such as clearing of tailings dam area,
install pit dewatering, constructing of access roads, haul roads and
excavation of plant site.
The estimated duration for major activities are:
Engineering and Procurement 18-20 months
Construction 24-26 months
Commissioning and Start up 3 months
Manpower Requirements
The manpower requirements for the project will include personnel from a major
Engineering, Procurement and Construction Management (EPCM) firm, consultants
for the mine and tailings dam design and Gold Reserve, Inc. general and
administration. Mine maintenance and operations and mill maintenance and
operation
The estimated manpower requirement was estimated based on:
Manhour required for engineering and procurement
Manhours for construction Management including local hire personnel supports
Manhours required to design the Mine and Tailings dam
List of Gold Reserve General and Administration personnel
List of Mine maintenance and operation
Mill maintenance and operation Organization Chart.
Manpower requirement in various phases of the project is summarized in Table
E-4 below:
TABLE E-4
Gold Reserves, Inc.
Las Brisas, Venezuela
Feasibility Study
Manpower requirement in various phases of project is summarizes as follows:
Engineering and Construction Operation
Mid Year Mid Year Mid Year Year
-3 -2 -1 1 to 15
--------------------------------------------------------------------------------
Engineering and Procurement 67 58 0
Construction Management 6 74 60
Construction Labor 0 1,350 120
Sub Contractor 0 440 0
Commissioning and Start-up 0 0 15
Subtotal 73 1922 195
Contractor Services 0 40 40 25
Mine Operation 1 208 283 259-535
Mill Operation 1 3 74 156-235
Brisas Site G & A 2 6 60 104-124
Subtotal 4 257 457 643-903
Puerto Ordaz Admin 15 15 24 28
Caracas Admin 3 3 3 3
TOTAL 95 2197 679 674-934
The Las Brisas organization will employ a total of 18 expatriate in the first
5 years operation and this the number of expatriate will be phased down to 3
as the skill and the experience is transferred to local management personnel.
RECLAMATION AND CLOSURE
The objectives, criteria and conceptual plans proposed in the Reclamation and
Closure Plan will be the subject of future mine management and planning and as
such, subject to continuing refinement. The Plan is designed to provide
practical onsite guidance for the implementation of the principles outlined
and will undergo regular review as appropriate and necessary to update the
Plan.
It should be noted that a complete environmental impact assessment program is
being conducted according to the laws of Venezuela to satisfy the requirements
of the Ministry of Environment and Natural Resources (MARN) and an
International Environmental and Social Impact Assessment (ESIA) program is
being conducted according to the guidelines of the World Bank Group
(International Finance Corporation-IFC). The Plan will satisfy all
requirements outlined in these assessments.
There are a number of significant remediation and reclamation components
within the Plan, including:
Closure and reclamation of the tailings storage facilities.
Closure and reclamation of the open pit area.
Closure and reclamation of the waste rock stockpile.
Closure and reclamation of the sediment ponds.
Closure and reclamation of the access and haul road between the crusher site
and the tailings facility.
Venezuelan Mining Regulations require that all buildings, facilities and
equipment owned by GRI at the time of abandonment be turned over to the
State. All the facilities will be left intact in anticipation of annexation
to the local community for continued beneficial use.
CONCENTRATIE AND GOLD SALES
Operations at Brisas are expected to produce an annual average of 124,000
tonnes per year of copper concentrate, containing 63 million pounds of
copper, and 359,000 ounces of gold. A further 127,500 ounces per year of gold
will be produced in the form of dore.
A 20,000 metric tonne concentrate storage and ship loading facility will be
constructed in Puerto Ordaz. Copper concentrate will be trucked to this
facility for ocean shipment to a smelter, probably in Europe, Japan or
Southeast Asia.
Dore will be sold in Venezuela or shipped to the United States, Canada or
Europe for refining by one of the internationally-established refiners.
PROJECT ECONOMIC MODEL
This feasibility study has established that the Las Brisas deposit can be
economically developed by open pit mining followed by a gravity circuit,
flotation to generate a gold-copper concentrate, and cyanidation of cleaner
tailings for gold and silver recovery. This study indicates that 9.2 million
ounces of gold in 414 million tonnes of ore at an average gold grade of 0.69
grams per tonne and an average copper grade of 0.13% can be mined and
processed economically to recover 7.59 million ounces of gold and 979 million
pounds of copper. In addition, approximately 5.6 million ounces of silver are
anticipated to be recovered as a by-product with the gold.
Development of the project yields a pre-tax discounted cash flow rate of
return of 12.0% and a net present value of $388 million (5% discount rate) at
a gold price of $400/oz, a silver price of $5.50/oz, and a copper price of
$1.00 per pound. Total pre-tax cash flow is $1.04 billion.
Likewise, the Brisas project yields an after-tax discounted cash flow rate of
return of 9.1% and a net present value of $207 million (5% discount rate) at a
gold price of $400/oz, a silver price of $5.50/oz, and a copper price of $1.00
per pound. Total after-tax cash flow is $711 million.
The total initial capital is approximately $552 million, with an additional
$175 million of sustaining capital (includes final reclamation and VAT)
required over the 16 year mine life. The cash operating cost per gold ounce
produced is $154 after by-product credits. When additional production taxes
and preproduction stripping are added to the capital costs, total cash and
non-cash costs (fully-loaded) are $263 per ounce.
This feasibility study considers an average annual mining rate of 73 million
tonnes over the 15.6 year mine life. This includes 47 million tonnes of waste
and 26 million tonnes of ore for an average stripping ratio of 1.81 to 1.
Conventional truck and shovel mining methods will be utilized with the
processing of ore at 70,000 tonnes per day yielding an average annual
production of 486,000 ounces of gold and 63 million pounds of copper over the
mine life.
Reserve estimates were based on a gold price of $350 per ounce, copper price
of $0.90 per pound, and no silver credits. Results from the economic analysis
at these prices are shown in Table E-5. Since an after tax total cash flow of
$384 million is achieved the economic criteria for the reserve statement are
met.
Several economic analyses have been completed to provide information on the
expected economic performance of the Las Brisas project. All of the economic
analyses have been conducted on a 100% equity basis.
TABLE E-5
Gold Reserves, Inc.
Las Brisas, Venezuela
Feasibility Study
RESERVE CASE AND BASE CASE ECONOMIC EVALUATION
Gold Price ($/troy oz) Reserve Base
Case Case
$350 $400
Copper Price ($/pound) $0.90 $1.00
Silver Price ($/troy oz) $0.00 $5.50
Project Economics - Pre-Tax ($ millions)
Cash Flow $543 $1,037
NPV @ 5% 95 388
NPV @ 10% (111) 76
IRR 6.8% 12.0%
Project Economics - After Tax ($ millions)
Cash Flow $384 $711
NPV @ 5% 12 207
NPV @ 10% (157) (33)
IRR 5.2% 9.1%
Cash Operating Cost
($ per oz Gold)1 $171 $154
Payback (years) 10.8 8.0
(1) Net of copper by-product credit.
BASE CASE EVALUATION
A base case economic analysis was prepared for the Las Brisas project using a
gold price of $400 per ounce, copper price of $1.00 per pound, and silver
price of $5.50 per ounce. Results for the base case are summarized in Table
E-5. Table E-6 provides a summary of some of the key assumptions and
additional detail on the results of the analysis. Cash operating costs are
presented for gold on a net of by-product credit basis. Capital costs are
also in Table E-6. Project payback is eight years.
TABLE E-6
Gold Reserve Inc.
Las Brisas, Venezuela
Feasibility Study
BASE CASE KEY ECONOMIC ASSUMPTIONS AND RESULTS
Base Case Assumptions
Daily Mill Through-Put 70,000 tonnes/day
Mine Life 15.6 Years
Gold Price $400/troy ounce
Copper Price $1.00/pound
Silver Price $5.50/troy ounce
Metallurgical Recovery
Plant Recovery - Gold 83.10%
Plant Recovery - Copper 86.60%
Net Payable Metal - Gold 82.40%
Net Payable Metal - Copper 83.00%
Life of Mine Production
Payable Gold 7.59 million troy ounces
Payable Copper 979 million pounds
Average Annual Production
Payable Gold/year 486,000 troy ounces
Payable Copper/year 63 million pounds
Initial Capital Cost1 (in millions US 2004 $)
Mine $106.7 million
Mill $276.6 million
Tailings $31.6 million
Owner's Costs $10.1 million
Pre-Stripping $15.2 million
Indirect Costs (includes EPCM and Camp) $57.3 million
Contingency $54.8 million
Total Initial Capital $552.3 million
Capital Costs (in millions US 2004 $)
Initial $552 million
Ongoing, Years 1-16 $157 million
VAT Expense $4 million
Reclamation Expenditure $14 million
Total Capital $727 million
Working Capital $39 million
Cash Operating Costs Per Ore Tonne (in US 2004 $)
Mining and Dewatering $1.70/ore tonne
Processing $2.21/ore tonne
G & A $0.39/ ore tonne
Transportation & Freight $0.36/ ore tonne
Smelting & Refining $0.60/ ore tonne
Total Cash Operating Cost/ore Tonne $5.26/ ore tonne
Cost Per Ounce of Gold
Cash Operating Costs2 $154
Exploitation Tax $13
Capital Cost (initial and sustaining) $96
Total Costs3 $263
(1) A value added tax (VAT) of 15% or $69 million, is not included in the
initial capital as it should be recovered within the first few years of
construction and mining.
(2) Net of copper by-product credit.
(3) Net of copper credit and excluding costs incurred to date of
approximately US $80 million.
Major Assumptions
The following is a summary of major assumptions for the economic analysis:
1. The evaluation assumes 100% equity with no debt financing (or gold
loan) for a 100% interest in the project.
2. The analysis was done in constant fourth quarter 2004, US dollars
with no escalation of operating costs, capital costs, or revenue.
3. Pre-operating, preproduction, and development costs (prior to Year 1)
are capitalized until the operation is determined to be substantially complete
and ready for operation. These costs are then amortized against the gold
ounces of production. In the case of the Las Brisas project the amortization
of approximately $80 million sunk costs and preproduction costs of
approximately $15 million are computed by the units of production method.
4. Working capital for the project consists of initial supply
inventory, spare parts, and accounts receivable less accounts payable.
Accounts receivable are calculated for monthly revenue based on a 30-day
collection period. Accounts payable for cash operating costs are based on a
30-day payment cycle.
5. Income from salvage at the end of the project life is assumed to be
zero.
6. Silver is not included in the mine geologic model but has been
included in the economic model based on metallurgical test results. Silver
provides $31 million in revenue over the life of the project and has a $10
million impact on NPV at 5%.
7. Value-added taxes are deducted as an after-tax operating expense and
recovered after tax against exploitation tax and income tax. Remaining VAT
CERTs are assumed to be sold at 95% of the face value in the open market
after holding them in inventory for one year.
8. The study assumes a 34% Venezuelan Corporate income tax rate.
9. The Las Brisas Project is subject to the following exploitation tax
which is included in the financial model: 1% of the commercial value in
Caracas of refined gold and silver sold in country, 3% of the commercial
value in Caracas of refined gold and silver exported (saprolite concession),
4% of the commercial value in Caracas of refined gold and silver exported
(hardrock concession), 7% mine-mouth tax on production of copper (net of
operating costs).
10. Venezuela is a member of the Andean Community and uses the Andean
Community customs tariff. The duty is an ad valorem duty calculated on the
cost plus insurance and freight (cif) value of the product. Venezuelan law
allows for the exoneration of all or part of the import duties levied upon
such equipment and related supplies that are indispensable for the various
phases of the mining activities. Pursuant to the exoneration rules contained
in the existing law, this feasibility study does not provide for duty taxes
on imported goods but does contain a provision for the 1% administration fee,
which is not subject to exoneration. With the majority of equipment
manufactured outside of Venezuela, the import duty exoneration has been
assumed for all major equipment.
SENSITIVITY ANALYSIS
Sensitivity analyses were performed on gold price, copper price, metal
recovery, capital cost, and operating cost. The sensitivity analyses indicate
that project economics are most heavily influenced by metal recovery and the
gold price. A 10% change in total metal recovery results in a $155 million
change in after tax net present value at a 5% discount rate. A $25 per ounce
change in the gold price results in approximately $72 million change in
after tax net present value at a 5% discount rate. Project economics are also
sensitive to changes in operating cost, with a 10% change resulting in a $89
million change in after tax net present value at 5%. Project economics are
less sensitive to change in capital cost, with a 10% change resulting in a
$61 million change in after tax net present value at 5%.
TABLE E-7
Gold Reserve, Inc.
Las Brisas, Venezuela
Feasibility Study
ECONOMIC EVALUATION - BASE CASE AND PRICE SENSITIVITY
(Gold & Copper move together)
Base Case
Gold Price ($/ounce) $325 $350 $375 $400 $425 $450
Copper Price ($/pound) $0.85 $0.90 $0.95 $1.00 $1.25 $1.50
Silver Price ($/troy oz) $5.50 $5.50 $5.50 $5.50 $5.50 $5.50
Project Economics - Pre Tax ($ millions)
Cash Flow 340 573 805 1,037 1,455 1,872
NPV @ 5% (26) 113 251 388 634 880
NPV @ 10% (188) (99) (11) 76 232 386
IRR 4.5% 7.2% 9.7% 12.0% 15.9% 19.4%
Cash Operating Cost
($ per oz Gold) $174 $167 $161 $154 $122 $90
Base Case
Gold Price ($/ounce) $325 $350 $375 $400 $425 $450
Copper Price ($/pound) $0.85 $0.90 $0.95 $1.00 $1.25 $1.50
Silver Price ($/troy oz) $5.50 $5.50 $5.50 $5.50 $5.50 $5.50
Project Economics- After Tax ($ millions)
Cash Flow 250 404 558 711 988 1,263
NPV @ 5% (69) 24 116 207 369 531
NPV @ 10% (209) (149) (90) (33) 70 172
IRR 3.5% 5.5% 7.4% 9.1% 11.9% 14.5%
Cash Operating Cost
($ per oz Gold) $174 $167 $161 $154 $122 $90
Payback (years) 12.2 10.5 9.2 8.0 6.4 5.4
Figure 1-1
Gold Reserve, Inc.
Las Brisas, Venezuela
Feasibility Study
NPV Sensitivity - Pre-Tax
{CHART}
Base Case
80.0% 90.0% 100.0% 110.0% 120.0%
$538 $463 $388 $313 $238 Capex
$653 $521 $388 $254 $119 Opex
$38 $214 $388 $561 $734 Au Price
-$89 $151 $388 $622 $856 Recovery
Figure 1-2
Gold Reserve, Inc.
Las Brisas, Venezuela
Feasibility Study
NPV Sensitivity - After Tax
{CHART}
Base Case
80.0% 90.0% 100.0% 110.0% 120.0%
$329 $268 $207 $146 $85 Capex
$381 $294 $207 $119 $29 Opex
-$26 $91 $207 $321 $435 Au Price
-$106 $49 $207 $361 $516 Recovery