Welcome!

Big Data Journal Authors: Pat Romanski, Elizabeth White, Charles Rich, Jnan Dash, Yeshim Deniz

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 help people build clusters, in the classical sense of the cluster. We help people put a full stack on top of every single one of those machines. We do the full bare metal install," explained Greg Bruno, Vice President of Engineering and co-founder of StackIQ, in this SYS-CON.tv interview at 15th Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
The major cloud platforms defy a simple, side-by-side analysis. Each of the major IaaS public-cloud platforms offers their own unique strengths and functionality. Options for on-site private cloud are diverse as well, and must be designed and deployed while taking existing legacy architecture and infrastructure into account. Then the reality is that most enterprises are embarking on a hybrid cloud strategy and programs. In this Power Panel at 15th Cloud Expo (http://www.CloudComputingExpo.com...
"BSQUARE is in the business of selling software solutions for smart connected devices. It's obvious that IoT has moved from being a technology to being a fundamental part of business, and in the last 18 months people have said let's figure out how to do it and let's put some focus on it, " explained Dave Wagstaff, VP & Chief Architect, at BSQUARE Corporation, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4-6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Windstream, a leading provider of advanced network and cloud communications, has been named “Silver Sponsor” of SYS-CON's 16th International Cloud Expo®, which will take place on June 9–11, 2015, at the Javits Center in New York, NY. Windstream (Nasdaq: WIN), a FORTUNE 500 and S&P 500 company, is a leading provider of advanced network communications, including cloud computing and managed services, to businesses nationwide. The company also offers broadband, p...

ARMONK, N.Y., Nov. 20, 2014 /PRNewswire/ --  IBM (NYSE: IBM) today announced that it is bringing a greater level of control, security and flexibility to cloud-based application development and delivery with a single-tenant version of Bluemix, IBM's

DevOps Summit 2015 New York, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that it is now accepting Keynote Proposals. The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to wait for long development cycles that produce software that is obsolete...
"People are a lot more knowledgeable about APIs now. There are two types of people who work with APIs - IT people who want to use APIs for something internal and the product managers who want to do something outside APIs for people to connect to them," explained Roberto Medrano, Executive Vice President at SOA Software, in this SYS-CON.tv interview at Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
“We are a managed services company. We have taken the key aspects of the cloud and the purposed data center and merged the two together and launched the Purposed Cloud about 18–24 months ago," explained Chetan Patwardhan, CEO of Stratogent, in this SYS-CON.tv interview at 15th Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
The Internet of Things is a misnomer. That implies that everything is on the Internet, and that simply should not be - especially for things that are blurring the line between medical devices that stimulate like a pacemaker and quantified self-sensors like a pedometer or pulse tracker. The mesh of things that we manage must be segmented into zones of trust for sensing data, transmitting data, receiving command and control administrative changes, and peer-to-peer mesh messaging. In his session a...
"At our booth we are showing how to provide trust in the Internet of Things. Trust is where everything starts to become secure and trustworthy. Now with the scaling of the Internet of Things it becomes an interesting question – I've heard numbers from 200 billion devices next year up to a trillion in the next 10 to 15 years," explained Johannes Lintzen, Vice President of Sales at Utimaco, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4–6, 2014, at the Santa Clara Convention Center in San...
As enterprises engage with Big Data technologies to develop applications needed to meet operational demands, new computation fabrics are continually being introduced. To leverage these new innovations, organizations are sacrificing market opportunities to gain expertise in learning new systems. In his session at Big Data Expo, Supreet Oberoi, Vice President of Field Engineering at Concurrent, Inc., discussed how to leverage existing infrastructure and investments and future-proof them against e...
"Desktop as a Service is emerging as a very big trend. One of the big influencers of this – for Esri – is that we have a large user base that uses virtualization and they are looking at Desktop as a Service right now," explained John Meza, Product Engineer at Esri, in this SYS-CON.tv interview at Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Gridstore™, the leader in hyper-converged infrastructure purpose-built to optimize Microsoft workloads, will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Gridstore™ is the leader in hyper-converged infrastructure purpose-built for Microsoft workloads and designed to accelerate applications in virtualized environments. Gridstore’s hyper-converged infrastructure is the ...
We certainly live in interesting technological times. And no more interesting than the current competing IoT standards for connectivity. Various standards bodies, approaches, and ecosystems are vying for mindshare and positioning for a competitive edge. It is clear that when the dust settles, we will have new protocols, evolved protocols, that will change the way we interact with devices and infrastructure. We will also have evolved web protocols, like HTTP/2, that will be changing the very core...
SYS-CON Events announced today that Creative Business Solutions will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Creative Business Solutions is the top stocking authorized HP Renew Distributor in the U.S. Based out of Long Island, NY, Creative Business Solutions offers a one-stop shop for a diverse range of products including Proliant, Blade and Industry Standard Servers, Networking, Server Options and...
You use an agile process; your goal is to make your organization more agile. But what about your data infrastructure? The truth is, today's databases are anything but agile - they are effectively static repositories that are cumbersome to work with, difficult to change, and cannot keep pace with application demands. Performance suffers as a result, and it takes far longer than it should to deliver new features and capabilities needed to make your organization competitive. As your application an...
An effective way of thinking in Big Data is composed of a methodical framework for dealing with the predicted shortage of 50-60% of the qualified Big Data resources in the U.S. This holistic model comprises the scientific and engineering steps that are involved in accelerating Big Data solutions: problem, diagnosis, facts, analysis, hypothesis, solution, prototype and implementation. In his session at Big Data Expo®, Tony Shan focused on the concept, importance, and considerations for each of t...
The 3rd International Internet of @ThingsExpo, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that its Call for Papers is now open. The Internet of Things (IoT) is the biggest idea since the creation of the Worldwide Web more than 20 years ago.
As the Internet of Things unfolds, mobile and wearable devices are blurring the line between physical and digital, integrating ever more closely with our interests, our routines, our daily lives. Contextual computing and smart, sensor-equipped spaces bring the potential to walk through a world that recognizes us and responds accordingly. We become continuous transmitters and receivers of data. In his session at @ThingsExpo, Andrew Bolwell, Director of Innovation for HP's Printing and Personal S...
In their session at @ThingsExpo, Shyam Varan Nath, Principal Architect at GE, and Ibrahim Gokcen, who leads GE's advanced IoT analytics, focused on the Internet of Things / Industrial Internet and how to make it operational for business end-users. Learn about the challenges posed by machine and sensor data and how to marry it with enterprise data. They also discussed the tips and tricks to provide the Industrial Internet as an end-user consumable service using Big Data Analytics and Industrial C...