Welcome!

@BigDataExpo Authors: Elizabeth White, Pat Romanski, Dana Gardner, Scott Allen, Liz McMillan

News Feed Item

Chieftain Prepares to Publish Feasibility Study in January 2013

TORONTO, ONTARIO -- (Marketwire) -- 12/21/12 -- Chieftain Metals Inc. ("Chieftain" or the "Company") (TSX: CFB) is pleased to announce its preparation to publish its full feasibility study results completed by JDS Energy and Mining Inc. in January 2013. As part of this process, it has revised the payback period of the feasibility study on a pre-tax and post-tax basis to 4.3 years (instead of 3.9 and 4.4 years respectively), the post-tax IRR to 14.7% (instead of 14.9%). Accordingly, the post-tax NPV 8% is $138.7 million (instead of $146.0 million). The pre-tax NPV8% and pre-tax IRR remain unchanged at $192.7 million and 16.5% respectively.

After publication of the feasibility study, the Company will continue its optimization work in the areas of improving its copper concentrates, examining further infrastructure and materials handling improvements, resource optimization and exploration potential to its Tulsequah Chief project. The Company expects to embark on partner and project finance discussions early in the New Year to arrange construction financing.

Gordon Doerksen of JDS Energy & Mining Inc., a Qualified Person under NI 43-101, has reviewed and approved the technical content of this news release.

The news release published on December 12, 2012, at 8:15 a.m. EST entitled "Chieftain Announces Robust Tulsequah Chief Feasibility Study Results" is shown below in its entirety reflecting the above-mentioned changes:

Chieftain Announces Robust Tulsequah Chief Feasibility Study Results

TORONTO, ONTARIO--(Marketwire - Dec. 12, 2012) - Chieftain Metals Inc. ("Chieftain" or the "Company") (TSX:CFB) is pleased to announce that JDS Energy and Mining Inc. has led the completion of an independent, NI 43-101 compliant Feasibility Study on the high-grade Tulsequah Chief polymetallic deposit located in north-western British Columbia.

Highlights of the Tulsequah Chief Feasibility (Table 1)


--  The study is based on a 2,000 tonne per day underground mining operation
    with a 9-year mine life. 
--  Pre-production capital costs are estimated to total $439.5 million, with
    an additional $64.0 million in sustaining capital over the life-of-mine
    and closure costs net of salvage value of $6.2 million (all amounts in
    Canadian dollars unless stated otherwise). 
--  Operating costs are estimated to total $125.96/tonne. 
--  Price deck for metals and foreign exchange is based on the three year
    trailing average prices. 
--  The study yields a pre-tax NPV8% of $192.7 million and an IRR of 16.5%
    and post-tax NPV8% of $138.7 million and an IRR of 14.7%. 

Victor Wyprysky, President and CEO commented: "We are pleased to deliver a feasibility study demonstrating robust economics for Tulsequah. The NPV8% of $192.7 million represents a pre-tax Net Asset Value of approximately $13.24 per share and average annual EBITDA at full production of $120.4 million or $8.28 per share based on the current outstanding shares. This study will enable Chieftain to finalize project financing and plan construction start-up. The project will bring significant benefits for the Taku River First Nation, the Atlin community and British Columbia, and Chieftain is fully committed to continue to build strong relationships with the community while developing the project in a socially and environmentally responsible manner within the guidelines of the Atlin-Taku Land Use Plan."


----------------------------------------------------------------------------
Table 1.Highlights of the Tulsequah Chief Feasibility Study                 
                                                                            
----------------------------------------------------------------------------
                                            Payable Metal   Metal Pricing(1)
                                     ---------------------------------------
Probable Reserve              6.45 Mt                                       
                                                                            
                       Au    2.30 g/t          403.9 k oz       US$ 1,455/oz
                       Ag   81.38 g/t       11,971.8 k oz       US$ 28.00/oz
                       Zn       5.59%         601.5 M lbs        US$ 0.97/lb
                       Cu       1.12%         135.5 M lbs        US$ 3.66/lb
                       Pb       1.04%          93.0 M lbs        US$ 1.01/lb
            Exchange Rate                                       1.01 CDN:USD
----------------------------------------------------------------------------
Mining rate              2,000 t/d   NSR                          $ 265.71/t
Mine life                9 years                                            
Initial Capex            $ 439.5 M   Operating cost                         
Sustaining Capex         $ 64.0 M     - Site                       $ 98.13/t
Closure Costs net of                                                        
Salvage Value            $ 6.2 M      - Off-site                   $ 27.83/t
                                                    Total         $ 125.96/t
----------------------------------------------------------------------------
                                                  Pre-Tax           Post-Tax
----------------------------------------------------------------------------
Undiscounted Net Cash                                                       
Flow                                            $ 570.7 M          $ 451.1 M
NPV (8%)                                        $ 192.7 M          $ 138.7 M
IRR                                                 16.5%              14.7%
Payback period                                  4.3 years          4.3 years
----------------------------------------------------------------------------
1. Three-year trailing average prices in US dollars.                        

Resources and Reserves

The mineral resource estimate (Table 2) was updated and classified using logic consistent with the Canadian Institute of Mining and Metallurgy ("CIM") definitions referred to in National Instrument 43-101 into Measured, Indicated, and Inferred Mineral Resources. The mineral resource estimate was developed using industry-accepted methods with GEMS software in blocks sized 5 m x 5 m x 4 m. For the purpose of resource estimation, all assay intervals within the mineralized units were composited to two metres and grades were capped prior to estimation. Zinc was capped at 30%, lead and copper at 10%, gold at 25 g/t and silver at 600 g/t for the resource estimate.


Table 2. Tulsequah Chief Mineral Resources (Inclusive of Mineral Reserves) 
 as of March 15, 2012                                                      
                                                                           
---------------------------------------------------------------------------
Category           Tonnes    Cu (%)    Pb (%)    Zn (%)  Au (g/t)  Ag (g/t)
---------------------------------------------------------------------------
Indicated          6.75Mt      1.19      1.10      5.89      2.40        85
---------------------------------------------------------------------------
Inferred           0.20Mt      0.67      0.76      4.02      1.81        62
---------------------------------------------------------------------------

1.  $100/tonne Equivalent cut-off used 
2.  Cut-off grades are based on a price of US$1,275 per ounce of gold, US$21
    per ounce for silver, US$1.10 per pound for zinc and lead and US$3.25
    for copper and recoveries of 81.8% for gold, 79.5% for silver, 87.8% for
    copper, 44.5% for lead and 88% for zinc. 
3.  Qualified Person for resource estimate is Gilles Arseneau, P.Geo. of SRK
    Consulting (Canada) Inc. 
4.  The Resources are inclusive of the Mineral Reserves stated in Table 3. 

The reserve estimate is summarized in Table 3 below. The probable reserve totals 6.45 Mt of minable material.

Table 3. Tulsequah Chief Mineral Reserves


---------------------------------------------------------------------------
Category           Tonnes    Cu (%)    Pb (%)    Zn (%)  Au (g/t)  Ag (g/t)
---------------------------------------------------------------------------
Probable           6.45Mt      1.12      1.04      5.59      2.30     81.38
---------------------------------------------------------------------------

1.  Mineral reserves are reported based on underground mining above a
    US$125/tonne Equivalent cut-off. Cut-off grades are based on a price of
    US$1,350 per ounce of gold, US$22 per ounce for silver, US$1.10 per
    pound for zinc and lead and US$3.10 for copper and recoveries of 81.8%
    for gold, 79.5% for silver, 87.8% for copper, 44.5% for lead and 88% for
    zinc. 

The Underground Mine

A new underground mine, adjacent to and beneath old workings that were previously operated by Cominco Ltd. from 1951-57, will be developed through the existing 5200 and 5400 Level adits and will be used as the primary access to the mine for all personnel, mine services, equipment and supplies.

The new mine will operate as a ramp-entry truck haulage operation via a spiral ramp that will be developed to a vertical depth of 750 meters with mining levels located at 30-meter vertical intervals. Sub-level stoping will be the primary mining method with a minor amount of mechanized cut-and-fill stoping. Paste backfill and unconsolidated loose waste rock will be used for replacement of mined voids for both methods. Where backfill walls will be exposed by future adjacent mining, additional cement will be added to the paste backfill for strength.

Metallurgy

A process plant was designed for the Tulsequah Chief project to process massive sulphide mineralization at a rate of 2000 t/d. The process facility will consist of a primary crushing plant, conveyor corridors; mill feed storage bin, grinding and flotation plant, effluent treatment plant and backfill plant. The process plant will operate two shifts per day and 365 days per year with an overall availability of 92%. The process plant will produce copper, lead and zinc concentrates and gold-silver dore as outlined in the following table predicted metallurgical response.

Table 4. Predicted Metallurgical Response


----------------------------------------------------------------------------
Product       Wt (t)            Assays                    Recoveries %      
                    --------------------------------------------------------
                     Cu % Pb % Zn % Ag g/t  Au g/t    Cu   Pb   Zn   Ag   Au
----------------------------------------------------------------------------
Copper Conc      5.3 21.0  2.7  7.6 1217.5    20.8  89.0 11.8  6.0 75.0 44.0
----------------------------------------------------------------------------
Lead Conc        1.3  1.0 60.0  8.4  586.4     7.6   0.8 66.2  1.6  9.0  4.0
----------------------------------------------------------------------------
Zinc Conc        9.6  0.7  0.8 62.0   69.7     0.8   5.5  6.8 89.0  7.8  3.0
----------------------------------------------------------------------------
Pyrite Conc       28  0.1  0.3  0.4   19.2     0.5   1.9  6.8  1.7  6.1  5.0
----------------------------------------------------------------------------
Tailings        55.7  0.1  0.2  0.2    2.4     0.1   2.8  8.4  1.7  1.6  2.0
----------------------------------------------------------------------------
Feed             100  1.3  1.2  6.7     86     2.5   100  100  100  100  100
----------------------------------------------------------------------------
                                                                            
----------------------------------------------------------------------------
Dore Kg/100t                                                                
 feed          0.155                    30%     70%                 0.5 42.0
----------------------------------------------------------------------------

Access and Transportation

A new 128 kilometer long, Forestry approved 5m wide road will be constructed from the end of the Warm Bay road, south of Atlin, BC, to the Tulsequah Chief Mine site. The concentrates produced during operations are anticipated to be trucked to the Skagway terminal facility where improvements to the facility are planned to handle the storage and transfer of Chieftain's concentrates. Supplies will be transported to the mine by road utilizing the backhaul portion of the trip.

Infrastructure

All surface buildings will be located in close proximity to the mine, including the mineral process building, a 210-person camp and kitchen/dining facility, a two-story administration/mine dry building, which includes the ambulance building, an LNG/diesel-generated power plant, and the maintenance/warehouse facility for surface equipment.

The mine will operate on varying rotating schedules including four days on/three days off, two weeks on/two weeks off, and two weeks on/one week off. The schedules reflect the various work schedules required to cover the tasks on site. A 1,050 m long airstrip has been constructed approximately 2 km north of the mine near Shazah Creek.

A 3.0 Mt capacity tailings facility is designed and will be constructed approximately 5 km north of the mine in the valley of Shazah Creek. De-pyritized tailings will be transported in the form of a dense slurry by pipe.

Capital Costs

The initial capital requirement for the Project is estimated to be $439.5 M, as detailed in Table 5.

Table 5. Pre-production Capital Costs


------------------------------------------------------------
Items                                          Estimate (M$)
------------------------------------------------------------
Site Development                                         7.4
Underground Mining                                      38.5
Underground Process Facilities                          11.7
Limestone Quarry                                         0.2
Processing Plant                                        63.1
Tailings & Waste Rock Management                        15.5
On-Site Infrastructure                                  61.5
Mine Access Road (directs)                              54.2
Project Indirects                                       91.6
Engineering & EPCM                                      31.4
Owner's Costs                                           17.3
------------------------------------------------------------
Subtotal Pre-Production Capital                        392.4
------------------------------------------------------------
Contingency (12.0%)                                     47.1
------------------------------------------------------------
Total Pre-Production Capital                           439.5
------------------------------------------------------------

The Project has a total sustaining capital requirement of $64.0 million. Sustaining capital is required for extension of the main ramp to depth, mobile equipment rebuilds and replacements, and capital improvements.

Reclamation/Closure & Salvage Costs

Total reclamation/closure and salvage costs have been estimated as follows:

Table 6. Reclamation/Closure & Salvage Costs


-----------------------------------
Items                            M$
-----------------------------------
Reclamation/Closure            13.8
Salvage Value                 (7.6)
-----------------------------------

Operating Costs

Total operating costs for the Project have been estimated as follows:


Table 7. Operating Costs                     
                                             
---------------------------------------------
Items                                 $/tonne
---------------------------------------------
Mining                                  30.06
Processing                              23.02
Power                                   22.58
G&A                                     22.47
Transportation (Conc. and supplies)     27.83
---------------------------------------------
Total                                  125.96
---------------------------------------------

This cost represents the Life of Mine Cash Cost of the Project, from years 1 - 9 inclusive.

Financial Analysis and Sensitivities

Using the three year trailing average commodity prices, the study yields a pre-tax NPV8% of $192.7 million and an IRR of 16.5% with a payback period of 4.3 years and a post-tax NPV8% of $138.7 million and an IRR of 14.7% with a payback period of 4.3 years.

Sensitivity tables for changes in capital costs, operating costs, metal prices, and discount rates are shown below. The Project's NPV is most sensitive to grade, metal prices, followed by operating costs, and least sensitive to capital costs.


Table 8. Project Economics Sensitivity                          
                                                                
----------------------------------------------------------------
                Pre-tax NPV (8.0%) ($M) Average Full Production 
                                            Year EBITDA ($M)    
                ------------------------------------------------
                    -15%      0%     15%    -15%      0%     15%
----------------------------------------------------------------
Capital Cost      260.0   192.7   125.4   120.4   120.4   120.4 
Operating Cost    249.5   192.7   135.9   131.2   120.4   109.7 
Metal Prices       22.1   192.7   359.8    86.9   120.4   153.3 
----------------------------------------------------------------

Table 9. Project NPV Sensitivity to Discount Rate


------------------------------------------------------
Discount Rate     Pre-tax NPV ($M)  After-tax NPV ($M)
------------------------------------------------------
7.0%                         226.3               166.8
7.5%                         209.1               152.4
8.0%                         192.7               138.7
------------------------------------------------------

Project Schedule

Project construction is expected to commence in the Spring of 2013, subject to project financing. Site earthworks are expected to begin in Q3 2013, mill and site construction in Q4 2014, and tailings construction in Q1 2015, with commissioning and production beginning in Q4 2015.

Technical Report

A NI 43-101 Technical Report will be filed within 45 days on SEDAR and will be available at that time on the corporate website.

Qualified Persons

The technical content of this release was reviewed by Keith Boyle, P. Eng., Chief Operating Officer of Chieftain Metals Inc. and qualified person under NI 43-101.

The Feasibility Study was conducted under the overall review of Gordon Doerksen, P. Eng. of JDS Energy and Mining Inc. of Vancouver, British Columbia, and serves as Principal Author of the Technical Report.

The following Independent Qualified Persons have assumed authorship of this report:


Gordon Doerksen     P. Eng., Project Director, JDS Energy and Mining Inc.   
Gilles Arseneau     Ph.D., P. Geo. Associate Consultant, SRK Consulting     
                    (Canada) Inc.                                           
Robert Marsland     P. Eng., Senior Environmental Engineer, Marsland        
                    Environmental Associates                                
David West          P. Eng., David West Consulting                          
Harvey McLeod       P. Eng., P.Geo., Klohn Crippen Berger                   
Kenneth Sangster    C.Eng., Ken Sangster and Associates Ltd.                

About Chieftain Metals Inc.:

Chieftain Metals Inc.'s principal business is the acquisition, exploration and development of mineral properties. Since incorporation, the Company's business has focused entirely on the acquisition, and thereafter the development, of the Tulsequah Chief Polymetallic Project, in north-western British Columbia, Canada. Chieftain's Property consists of 39 mineral claims and Crown-grants covering approximately 14,089 hectares and covers two previously producing mines. For more information on Tulsequah and related projects, please refer to the Company's NI 43-101 compliant technical reports, "Tulsequah Chief Deposit, Tulsequah Chief Property, Northern British Columbia" and "Big Bull Project, Tulsequah Chief Property, Technical Report, Northern British Columbia", each dated as of November 8, 2010 and available under the Company's profile on SEDAR (www.sedar.com).

Forward-Looking Information:

This press release includes certain "forward-looking statements" within the meaning of the Ontario Securities Act or other laws or regulations. All statements, other than statements of historical fact, included herein, including without limitation, statements regarding potential mineralization, mineral resources or reserves, exploration results, future plans and objectives of Chieftain Metals Inc. are forward-looking statements that involve risks and uncertainties. There can be no assurance that such statements will prove to be accurate and actual results and future events could differ materially from those anticipated in such statements.

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.

@BigDataExpo Stories
"We host and fully manage cloud data services, whether we store, the data, move the data, or run analytics on the data," stated Kamal Shannak, Senior Development Manager, Cloud Data Services, IBM, in this SYS-CON.tv interview at 18th Cloud Expo, held June 7-9, 2016, at the Javits Center in New York City, NY.
DevOps at Cloud Expo – being held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA – announces that its Call for Papers is open. Born out of proven success in agile development, cloud computing, and process automation, DevOps is a macro trend you cannot afford to miss. From showcase success stories from early adopters and web-scale businesses, DevOps is expanding to organizations of all sizes, including the world's largest enterprises – and delivering real results. Am...
Machine Learning helps make complex systems more efficient. By applying advanced Machine Learning techniques such as Cognitive Fingerprinting, wind project operators can utilize these tools to learn from collected data, detect regular patterns, and optimize their own operations. In his session at 18th Cloud Expo, Stuart Gillen, Director of Business Development at SparkCognition, discussed how research has demonstrated the value of Machine Learning in delivering next generation analytics to imp...
With the proliferation of both SQL and NoSQL databases, organizations can now target specific fit-for-purpose database tools for their different application needs regarding scalability, ease of use, ACID support, etc. Platform as a Service offerings make this even easier now, enabling developers to roll out their own database infrastructure in minutes with minimal management overhead. However, this same amount of flexibility also comes with the challenges of picking the right tool, on the right ...
The 19th International Cloud Expo has announced that its Call for Papers is open. Cloud Expo, to be held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA, brings together Cloud Computing, Big Data, Internet of Things, DevOps, Digital Transformation, Microservices and WebRTC to one location. With cloud computing driving a higher percentage of enterprise IT budgets every year, it becomes increasingly important to plant your flag in this fast-expanding business opportuni...
The Internet of Things will challenge the status quo of how IT and development organizations operate. Or will it? Certainly the fog layer of IoT requires special insights about data ontology, security and transactional integrity. But the developmental challenges are the same: People, Process and Platform. In his session at @ThingsExpo, Craig Sproule, CEO of Metavine, demonstrated how to move beyond today's coding paradigm and shared the must-have mindsets for removing complexity from the develo...
SYS-CON Events announced today that MangoApps will exhibit at the 19th International Cloud Expo, which will take place on November 1–3, 2016, at the Santa Clara Convention Center in Santa Clara, CA. MangoApps provides modern company intranets and team collaboration software, allowing workers to stay connected and productive from anywhere in the world and from any device.
Large scale deployments present unique planning challenges, system commissioning hurdles between IT and OT and demand careful system hand-off orchestration. In his session at @ThingsExpo, Jeff Smith, Senior Director and a founding member of Incenergy, will discuss some of the key tactics to ensure delivery success based on his experience of the last two years deploying Industrial IoT systems across four continents.
Predictive analytics tools monitor, report, and troubleshoot in order to make proactive decisions about the health, performance, and utilization of storage. Most enterprises combine cloud and on-premise storage, resulting in blended environments of physical, virtual, cloud, and other platforms, which justifies more sophisticated storage analytics. In his session at 18th Cloud Expo, Peter McCallum, Vice President of Datacenter Solutions at FalconStor, discussed using predictive analytics to mon...
Identity is in everything and customers are looking to their providers to ensure the security of their identities, transactions and data. With the increased reliance on cloud-based services, service providers must build security and trust into their offerings, adding value to customers and improving the user experience. Making identity, security and privacy easy for customers provides a unique advantage over the competition.
"We've discovered that after shows 80% if leads that people get, 80% of the conversations end up on the show floor, meaning people forget about it, people forget who they talk to, people forget that there are actual business opportunities to be had here so we try to help out and keep the conversations going," explained Jeff Mesnik, Founder and President of ContentMX, in this SYS-CON.tv interview at 18th Cloud Expo, held June 7-9, 2016, at the Javits Center in New York City, NY.
In his session at @DevOpsSummit at 19th Cloud Expo, Yoseph Reuveni, Director of Software Engineering at Jet.com, will discuss Jet.com's journey into containerizing Microsoft-based technologies like C# and F# into Docker. He will talk about lessons learned and challenges faced, the Mono framework tryout and how they deployed everything into Azure cloud. Yoseph Reuveni is a technology leader with unique experience developing and running high throughput (over 1M tps) distributed systems with extre...
As companies gain momentum, the need to maintain high quality products can outstrip their development team’s bandwidth for QA. Building out a large QA team (whether in-house or outsourced) can slow down development and significantly increases costs. This eBook takes QA profiles from 5 companies who successfully scaled up production without building a large QA team and includes: What to consider when choosing CI/CD tools How culture and communication can make or break implementation
"When you think about the data center today, there's constant evolution, The evolution of the data center and the needs of the consumer of technology change, and they change constantly," stated Matt Kalmenson, VP of Sales, Service and Cloud Providers at Veeam Software, in this SYS-CON.tv interview at 18th Cloud Expo, held June 7-9, 2016, at the Javits Center in New York City, NY.
"There's a growing demand from users for things to be faster. When you think about all the transactions or interactions users will have with your product and everything that is between those transactions and interactions - what drives us at Catchpoint Systems is the idea to measure that and to analyze it," explained Leo Vasiliou, Director of Web Performance Engineering at Catchpoint Systems, in this SYS-CON.tv interview at 18th Cloud Expo, held June 7-9, 2016, at the Javits Center in New York Ci...
Internet of @ThingsExpo, taking place November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA, is co-located with the 19th International Cloud Expo and will feature technical sessions from a rock star conference faculty and the leading industry players in the world and ThingsExpo Silicon Valley Call for Papers is now open.
Extreme Computing is the ability to leverage highly performant infrastructure and software to accelerate Big Data, machine learning, HPC, and Enterprise applications. High IOPS Storage, low-latency networks, in-memory databases, GPUs and other parallel accelerators are being used to achieve faster results and help businesses make better decisions. In his session at 18th Cloud Expo, Michael O'Neill, Strategic Business Development at NVIDIA, focused on some of the unique ways extreme computing is...
Aspose.Total for .NET is the most complete package of all file format APIs for .NET as offered by Aspose. It empowers developers to create, edit, render, print and convert between a wide range of popular document formats within any .NET, C#, ASP.NET and VB.NET applications. Aspose compiles all .NET APIs on a daily basis to ensure that it contains the most up to date versions of each of Aspose .NET APIs. If a new .NET API or a new version of existing APIs is released during the subscription peri...
"My role is working with customers, helping them go through this digital transformation. I spend a lot of time talking to banks, big industries, manufacturers working through how they are integrating and transforming their IT platforms and moving them forward," explained William Morrish, General Manager Product Sales at Interoute, in this SYS-CON.tv interview at 18th Cloud Expo, held June 7-9, 2016, at the Javits Center in New York City, NY.
Organizations planning enterprise data center consolidation and modernization projects are faced with a challenging, costly reality. Requirements to deploy modern, cloud-native applications simultaneously with traditional client/server applications are almost impossible to achieve with hardware-centric enterprise infrastructure. Compute and network infrastructure are fast moving down a software-defined path, but storage has been a laggard. Until now.