Location

(All amounts in US dollars, unless otherwise indicated)

Vancouver, January 16, 2019 – Leagold Mining Corporation (TSX:LMC; OTCQX:LMCNF) (Leagold or the Company) reports that a Feasibility Study (Expansion Feasibility Study) prepared by independent consultants for the expansion of the Company’s Los Filos mine in Mexico is now complete. The Expansion Feasibility Study incorporates the potential for: development of the Bermejal underground mine, enlarging the Los Filos open pit mine, re-phasing of the Bermejal open pit into two distinct open pits (Bermejal and Guadalupe), and the construction of a carbon-in-leach (CIL) processing facility to complement the existing heap leach facilities.

Highlights include:

  • Gold production of 3.3 million ounces (Moz) over a 10-year mine life (2019 to 2028) at an average AISC1 of $795/oz
  • Post expansion (2021 onwards):
    • Average annual production of 350,000 oz at AISC1 of $759/oz
    • Average annual production exceeding 400,000 oz from 2021 to 2023
  • Proven and Probable mineral reserves of 111.3 Mt at 1.23 g/t containing 4.5 Moz2
  • Capital cost of $180 million to develop the Bermejal underground and construct a new 4,000 tonne per day (tpd) CIL plant with related infrastructure
  • Current operations to fund capitalized stripping during the initial expansion phase (2019 to 2020) at the Guadalupe and Los Filos open pits
  • At $1,250/oz gold price:
    • NPV0% of $752 million
    • NPV5% of $565 million
    • Expansion capital payback period of less than 1 year
    • IRR of 87%

Leagold CEO Neil Woodyer commented: “When we acquired Los Filos in April 2017 from Goldcorp, we identified its potential to be developed into a long life, low-cost operation with significant scale. During the 20 months since the acquisition, we have carried out extensive exploration programs for both open pit and underground deposits, developed a 1,330-metre ramp to access the ore body at Bermejal underground, completed the Bermejal underground mine design, completed comprehensive metallurgical test work on all of the mineral deposits to support the CIL plant design, and learned a lot from current operations. Our investment in this work to date is approximately $30 million and forms the basis of the independent Feasibility Study and a 43-101 technical report.

“The study forecasts a 10-year mine life with annual gold production approximately doubling from current rates. The Los Filos mineral reserves have increased to 4.5 Moz2, from 1.7 Moz3 at the acquisition in 2017. Los Filos also has abundant mineral resources that provide additional opportunities for adding to the increased reserves and further extending the mine life. We intend to carryout additional exploration programs designed to extend mine life.

“The study identifies a new operating strategy which includes three large open pits, two high-grade underground mines, the addition of a CIL plant to process the higher-grade ore, and the continued heap leaching of the lower-grade open pit ore. The Los Filos expansion will also benefit from existing operations and excellent infrastructure. Approximately 51% of the gold production in the life of mine plan is from the CIL plant and 49% is from the existing heap leach facility.

“With this very positive study completed, we are now putting its findings into our overall corporate business model for planning and corporate financing purposes. It is obviously a project we should undertake and therefore we are preparing a Los Filos development plan that includes construction planning, optimizing the sequencing of the major expansion projects, and recognizing the social and economic benefits created by the expansion opportunities and the engagement required from employees, contractors, unions and community members.

“The Los Filos acquisition and this expansion plan illustrate the benefits and success of our buy and build strategy.”

Figure 1: Expansion Feasibility Study Gold Production and AISC Profile

Expansion Feasibility Study Gold Production and AISC Profile

Note: See Figure 4 for the Expansion Feasibility Study indicative timeline underlying this production profile.

The mineral reserve estimates and the site-wide life-of-mine (LOM) production plan have an effective date of October 31, 2018. The production estimates shown in this news release are for the period beginning January 1, 2019.

Figure 2: Los Filos Addition of 2.8 Moz of Mineral Reserves Since Acquisition

Los Filos Addition of 2.8 Moz of Mineral Reserves Since Acquisition

Notes:
1See NI 43-101 compliant technical report entitled “Amended NI 43-101 Technical Report and Preliminary Economic Assessment, Los Filos Gold Mine, Guerrero State, Mexico” dated March 1, 2017 with effective date of December 31, 2016.
2 See NI 43-101 compliant technical report entitled “Technical Report for Los Filos Gold Mine, Guerrero State, Mexico” dated March 7,2018 with effective date of December 31, 2017.
3Effective date of October 31, 2018, SRK Consulting (Canada) Inc. See Table 8 for detailed breakdown of Mineral Reserves.

Since acquiring Los Filos in 2017, Leagold has added 2.8 Moz to Proven and Probable reserves at an average cost of less than $10 per ounce.

Table 1: Expansion Feasibility Study Highlights (from Jan 1, 2019 to LOM)

Item Description UnitsLOM Total
Open pits (Los Filos, Guadalupe, and Bermejal)Total ore minedMt99.8
Gold gradeg/t0.81
Contained gold – open pitsMoz2.604
Underground mines (Los Filos and Bermejal)Total ore minedMt8.2
Gold gradeg/t6.33
Contained gold – undergroundMoz1.666
Gold productionCILMoz1.658
Heap leachMoz1.500
Secondary recoveryMoz0.111
 Total gold productionMoz3.269
AISC1$/oz795
Net cash flow (after-tax, $1,250/oz)$M752
NPV 5%$M565
 

Note:
1 AISC is a non-GAAP measure. See AISC in the Cautionary Notes.

The site-wide LOM plan for the Los Filos mine complex has contributions from two high-grade underground mines and three large, lower-grade open pits.

Underground Mining

Bermejal Underground

Bermejal underground mine design and cost estimation was completed by SRK Consulting (Canada) Inc. A total of 11 kilometres (km) of horizontal and vertical development will be completed during the initial development period and a further 45 km of development over the life of mine. The mine life extends for nine years producing 6.4 million tonnes (Mt) at 6.57 grams per tonne (g/t) for contained gold of 1.348 Moz (Proven reserves of 0.4 Mt at 7.50 g/t for 0.095 Moz gold and Probable reserves of 6.0 Mt at 6.51 g/t for 1.253 Moz gold). Mining costs of $99 per tonne are based on contractor mining. The mining method is underhand drift and fill with cemented rock fill (CRF) used as backfill. Bermejal underground will have a dedicated CRF production plant. The production rate averages 2,000 tonnes per day (tpd) and peaks at 2,150 tpd. Bermejal underground contributes 31% of the contained gold in the LOM plan.

Los Filos Underground

The Los Filos underground mine is currently operating at over 1,800 tpd and in the LOM plan averages 1,700 tpd with mining costs of $73 per tonne based on owner and contract mining. Reduced operating costs, improved mining efficiencies and additional drilling have enabled the update of the Los Filos underground mine plan to extend to 2021. The reserves are 1.9 Mt at 5.50 g/t for a total of 0.338 Moz gold (Proven reserves of 0.8 Mt at 5.34 g/t for 0.144 Moz gold and Probable reserves of 1.1 Mt at 5.63 g/t for 0.194 Moz gold).

Open Pit Mining

Los Filos utilizes conventional open pit mining methods with an owner-operated fleet supplemented with rental of additional equipment during peak production periods. The average open pit mining costs are $1.41 per tonne mined.

Los Filos Open Pit

The expanded Los Filos open pit has a Proven and Probable reserve of 42.7 Mt at 0.57 g/t containing 0.776 Moz (including dilution and recovery; Proven reserves of 34.1 Mt at 0.59 g/t for 0.645 Moz gold and Probable reserves of 8.6 Mt at 0.47 g/t for 0.131 Moz gold). The mine life was extended seven years to 2027. The Los Filos open pit has an overall strip ratio of 4.0.

Bermejal and Guadalupe Open Pits

The Bermejal and Guadalupe open pits have been split into two open pits and rescheduled to mine the higher-grade Guadalupe ore earlier in the schedule which significantly improves the economics. Guadalupe has a Proven and Probable mineral reserve of 26.3 Mt at 1.55 g/t Au for 1.313 Moz (Proven reserves of 0.2 Mt at 0.35 g/t for 0.003 Moz gold and Probable reserves of 26.1 Mt at 1.56 g/t for 1.310 Moz gold). A pushback in 2020 will open this up as a separate open pit that has a 10-year life. The Guadalupe pit has an overall strip ratio of 8.0.

The Bermejal open pit extends for at least five years to 2025 based on the current reserves. Proven and Probable mineral reserves are 34.0 Mt at 0.54 g/t Au for 0.588 Moz (Proven reserves of 1.3 Mt at 0.47 g/t for 0.019 Moz gold and Probable reserves of 32.7 Mt at 0.54 g/t for 0.569 Moz gold). The overall strip ratio of the Bermejal open pit is 2.7.

Table 2: Los Filos Underground Mining (from Jan 1, 2019 to LOM)

Item DescriptionUnitsLos Filos UndergroundBermejal UndergroundTotal, Underground Mining
Total ore minedkt1,7986,3838,181
Gold gradeg/t        5.50         6.57      6.33
Contained goldMoz0.3181.3481.666
Contribution, contained gold%19%81%100%
 

Table 3: Los Filos Open Pit Mining (from Jan 1, 2019 to LOM)

Item DescriptionUnitsGuadalupe Open PitBermejal Open PitLos Filos Open PitTotal, Open Pit Mining
Total ore minedkt26,34232,68340,76599,790
Total waste minedkt212,00188,284162,055462,340
Total material minedkt238,343120,967202,820562,130
Strip ratiow:o8.02.74.04.6
Gold gradeg/t1.550.530.560.81
Contained goldMoz1.3130.5520.7392.604
Contribution, contained gold%51%21%28%100%
 

Additional opportunities for adding to resources and reserves include the south end of the Bermejal open pit, extensions to the southwest side of Bermejal underground and the continuation of the high grade mineralized zone below the Guadalupe open pit.

CIL and Heap Leach Processing

The CIL plant is expected to achieve higher recoveries (an average of 89.7%) and better financial returns than heap leach processing for the underground ore and the higher-grade portion of the open pit ores. The plant also provides the ability to process some ore types that were previously not included in reserves as they were not amenable to heap leach processing; this includes material with an elevated sulphur content which exhibits lower gold recoveries at the crush sizes typically used in crushing for heap leach processing. The plant is predicted to process a total of 12.4 Mt at an average grade of ore feed of 4.63 g/t gold with an average recovery of 89.7% to produce 1.658 Moz gold.

The Expansion Feasibility Study contemplates the existing heap leach facility continuing to operate throughout the full LOM plan. A total of 95.6 Mt of ore with an average grade of 0.79 g/t gold will be placed on the leach pads and have an average recovery of 61.9% to produce approximately 1.500 Moz gold.

Secondary recovery is expected to contribute an additional 0.111 Moz from surface re-leaching and re-handling of previously leached ore.

Contributions to the gold production in the LOM plan are 51% from the CIL plant, 46% from the heap leach and 3% from secondary recovery (Table 4).

Table 4: Los Filos Processing (from Jan 1, 2019 to LOM)

Item DescriptionUnitsCILHeap LeachSecondary RecoveryTotal, Processing
Total ore processedkt12,41695,555107,971
Gold gradeg/t4.630.791.23
Contained goldMoz1.8482.4224.270
Recovery rate%89.7%61.9%
Recovered goldMoz1.6581.5000.1113.269
Contribution, recovered gold%51%46%3%100%
 

Figure 3: Gold Production Profile, by Processing Method

Figure 3: Gold Production Profile, by Processing Method

The potential for addition of a SART (sulphidization, acidification, recycling and thickening) circuit in the plant is currently being investigated. A SART circuit would provide an opportunity to reduce cyanide consumption and yield a copper by-product for certain ores with elevated copper levels.

Expansion Capital Cost Estimate

The $179.7 million (M) total expansion capital cost estimate is comprised of Bermejal underground mine development for $65.4 M, construction of the 4,000 tpd CIL plant for $76.3 M, and $38.1 M for site infrastructure including a tailings filtration system, 40MW substation, and transmission line (Table 5).

Table 5: Los Filos Capital Cost Summary

Item Description$M
Bermejal underground – development capital 65.4
CIL plant, including contingency 76.3
Tailings filter system 26.1
Transmission line( 1.5
Substation 6.5
Preparation of Tailings Deposition Area 4.0
Total, expansion capital costs 179.7
Capitalized open pit stripping (2019 to 2020):  
      Guadalupe open pit30.5 
      Los Filos open pit19.9 
        Total, capitalized open pit stripping50.4 
      Operating cash flow, 2019 to 2020 (credit)(83.3) 
 Surplus operating cashflow (credit) (32.9)
 Expansion capital costs, net current operations 146.8
 

The Bermejal underground mine utilizes the existing 1,330-metre exploration ramp as its main access ramp and includes an additional 11 km of development. The 15-month pre-commercial development period and the Expansion Feasibility Study assumes this commences in Q2 2019 and extends to Q3 2020 when the production rate sustains 1,100 tpd. Ore produced prior to start‒up of the CIL plant will be sent to the heap leach facility.

The existing ramp extends from 1,428 metre elevation at the bottom of the mined-out portion of the Bermejal open pit to 1,238 metre elevation; mineralization extends to at least 770 metre elevation. The Expansion Feasibility Study contemplates sustaining development continuing to 2026 to provide access to all six mineralized areas. Over 75% of the ounces are from the central zone (zone 5) which has the highest grades and widest intervals of mineralization.

The CIL plant has an 18-month construction period plus three months of initial detailed engineering and procurement of long lead-time equipment. The plant includes single stage crushing and SAG grinding prior to the CIL leaching process. As an opportunity to reduce capital costs, the plant utilizes modified facilities at the existing ADR (adsorption desorption recovery) processing plant including an acid wash and elution columns, eluate heating and handling equipment and gold room to recover gold and silver from the CIL-loaded carbon. New, larger, electrowinning cells and rectifiers will be added to handle the higher gold and silver loadings on the carbon.

Tailings are thickened, filtered and washed with low cyanide barren solution for improved water management and long-term storage as dry stacked tailings will be placed in a lined facility at the south end of the heap leach pads. The benefits of dry stack tailings include the recirculation of a high proportion of the process water; minimizing the footprint of the deposition facility and use of stacking of tailings in an area of high seismic activity.

A new 40MW substation with 100% transformer redundancy will satisfy the full electrical requirement for the entire mine site including the CIL plant and the Bermejal underground mine. The substation will be connected to a new 115 kV high voltage power line.

Other major projects include capitalized stripping at the expanded Los Filos, Guadalupe and Bermejal open pits. These projects are being funded by cash flow from current operations as shown in Table 5. The Expansion Feasibility Study contemplates the principal expansion activities as scheduled in Figure 4. The pre-commercial development phase for Bermejal underground extends to Q3 2020, when the underground operation sustains commercial rates of ore production of approximately 1,100 tpd. The construction of the CIL plant is scheduled for 18 months, with commissioning and ramp-up to occur in Q3 2020. The expansion of open pit mining operations, with pre-stripping at Guadalupe and a pushback at Los Filos, is scheduled for 2020. The pushback to expand the Bermejal open pit is scheduled for 2021.

The Bermejal underground has an approved EIA (environmental impact assessment) and the restart of development is fully permitted. The EIA for the CIL plant and tailings deposits has also been approved. The permits to commence construction of the CIL plant and tailings deposits will require satisfaction of customary conditions, and are expected within the study development timeline.

Figure 4: Expansion Feasibility Study Indicative Timeline (2019-2020)

 20192020
Principal Expansion ActivityQ1Q2Q3Q4Q1Q2Q3Q4
Bermejal underground, development        
CIL plant construction        
Capitalized open pit stripping:        
Guadalupe open pit        
Los Filos open pit        
 

Los Filos – Summary Cash Flow

The financial analysis in the Expansion Feasibility Study has been performed on an after-tax basis using the parameters summarized in Tables 2, 3, 4, 5 and 6. The key economic assumptions are outlined in Table 6, and the Los Filos cash flow summary is shown in Table 7.

Table 6: Los Filos Average Operating Costs

Item DescriptionUnitsLOM Average
Mining cost – open pit$/t material moved1.41
Mining cost – underground$/t ore93.5
Processing costs – heap leach$/t placed5.5
Processing costs – CIL plant$/t processed14.8
Site G&A, community, and land access$M/year30
Cash cost per ounce (1)$/oz707
AISC per ounce (1)$/oz795
 

Notes:
1Cash cost and AISC are Non-GAAP measures. See Cash cost and AISC in the Cautionary Notes.

Table 7: Los Filos Summary Cash Flow (from Jan 1, 2019 to LOM)

Item DescriptionUnitsExpansion FS
$1,250 gold price
Revenue$M4,084
     Royalties (21)
     Refining and transportation, plus Ag credits 11
     Operating costs (2,444)
Operating margin 1,631
     Sustaining capital – underground development (77)
     Sustaining capital – other (67)
     Capitalized stripping (non-sustaining)  
Los Filos open pit (54)
Bermejal open pit (29)
Guadalupe open pit (100)
     Reclamation (52)
Net cash flow, before tax 1,251
    Income and other taxes (320)
Net cash flow, before expansion capex 932
    Expansion capex – Bermejal U/G & CIL Plant (180)
Net cash flow 752
NPV5%$M565
AISC1$/oz         795
Expansion capex payback periodyears<1 year 
Expansion capex IRR (after-tax)%87%
 

Notes:
1AISC is a non-GAAP measure. See AISC in the Cautionary Notes.

At $1,250/oz gold price, the life of mine is expected to generate net cash flow of $752 million over 10 years.

Employment and Economic Impact

The Expansion Feasibility Study demonstrates substantial employment and economic benefits to the company employees, our communities, and the local, state and federal governments. The projects will provide additional jobs during the construction and development phases of the expansion and new long-term employment, should the expansion projects go ahead.

Economic benefits include:

  • Increase in Federal and State taxes
  • Increase in royalty and mining duty payments
  • Increase in employment taxes
  • Extending the current and future employment opportunities at the Los Filos operations
  • Extending the relationships with the local communities by extending the life of the mine

The feasibility of these expansion projects includes the continuing favourable relationship with local communities.

Mineral Reserves

The Mineral Reserves have been updated based on the parameters of the Expansion Feasibility Study and have been estimated using a gold price of $1,200/oz, as detailed in Table 8.

Table 8: Los Filos Mineral Reserve Statement (Effective Date of October 31, 2018)

ClassificationMining MethodTonnes
(kt)
Gold grade
(g/t)
Contained Gold
(koz)
ProvenOpen Pit35,6270.58667
Underground1,2316.03239
Proven total36,8580.76906
ProbableOpen Pit67,4090.932,009
Underground7,0626.381,447
Probable total74,4711.443,457
Proven and ProbableOpen Pit103,0360.812,677
Underground8,2936.321,686
Proven and Probable111,3281.224,363
Probable Leach Pad Inventory (recoverable)  114
Total Proven and Probable  4,477
 

Notes:
1 CIM (2014) definitions were followed for Mineral Reserves.
2Mineral Reserves for Bermejal Underground were prepared by SRK Consulting (Canada) Inc. Mineral Reserves for all other deposits were prepared by the Los Filos mine and reviewed by SRK.
3 Mineral Reserves are quoted using a NSR break-even cut-off grade approach with minimum block NSR of $149.4/t for Bermejal underground. Cut-off grades for : Los Filos underground is 2.59 g/t. Mineral reserves for Los Filos, Bermejal and Guadalupe open pits are based on variable break-even cut-offs for ore revenue as generated by process destination and recoveries. Variables for revenue calculation includes process cost, recovery, and estimated gold, copper and sulphur grades.
4 Mineral Reserves are based on Measured and Indicated Mineral Resources.
5 Metal price assumption for gold was US$1,200/oz.
6 Tonnage and grade measurements are in metric units. Contained gold are reported as troy ounces.
7 Summation errors may be present due to rounding.

There are no known legal, political, environmental or other risks that could materially affect the potential development of the mineral resources or mineral reserves. For clarification, the Proven and Probable mineral reserves have an effective date of October 31, 2018 while the majority of discussion of the Expansion Feasibility Study in this news release relates to the period of January 1, 2019 to the end of the mine life.

Technical Report

A technical report for the Expanded Feasibility Study, prepared in accordance with National Instrument 43-101 – Standards of Disclosure for Mineral Projects (NI 43-101), will be filed under Leagold’s profile on SEDAR at www.sedar.com within 45 days of the date of this news release.

Qualified Persons

The mineral resources and mineral reserves reported within the Expansion Feasibility Study were prepared in accordance with standards as defined by the Canadian Institute of Mining, Metallurgy and Petroleum (“CIM”) CIM Definition Standards on Mineral Resources and Mineral Reserves, adopted by CIM Council on May 10, 2014. The technical information contained in the Expanded Feasibility Study was prepared by and, or, reviewed and approved by the following independent “Qualified Persons” as defined by NI 43-101, and they have reviewed and approved the contents of this news release. The Qualified Persons have also verified the data included in the news release.

Qualified PersonsCompanyScope / Responsibility
Dr. Gilles Arseneau, P.Geo.SRK Consulting (Canada) Inc.Mineral Resources
Neil Winkelmann, FAusIMMBermejal underground mine production, cost estimates and Mineral Reserves. Overall project risk assessment, implementation and economics, overall report compilation
Timothy Olson, FAusIMMSRK Consulting (US) Inc.Los Filos underground, Los Filos, Bermejal and Guadalupe open pit mines production, cost estimates and Mineral Reserves

Eric Olin, RM SME

Heap leach metallurgical testwork review and interpretations, heap leach process plant review and cost estimates
Neil Lincoln, P.Eng.Lycopodium Minerals Canada Ltd.CIL metallurgical testwork management and interpretation, process plant and related process infrastructure design, process capital and operating cost estimates, risk assessment, project implementation
David Nicholas, P.E.Call & NicholasBermejal underground mine geotechnical
 

This news release has been reviewed on behalf of Leagold by Doug Reddy, Leagold’s Senior Vice President, Technical Services, a “Qualified Person” as defined by NI 43-101.

About Leagold Mining Corporation

Leagold is building a mid-tier gold producer with a focus on opportunities in Latin America. The Company is based in Vancouver, Canada and owns four operating gold mines in Mexico and Brazil, along with a near-term gold mine restart project in Brazil and an expansion opportunity at the Los Filos mine in Mexico. Leagold is listed on the TSX under the trading symbol “LMC” and trades on the OTCQX market as “LMCNF”. For more information on Leagold please visit the Company website at www.leagold.com or contact:

Meghan Brown – Vice President, Investor Relations
tel: +1-604-398-4525
email: [email protected]

Cautionary Note Regarding Forward Looking Statements

This news release contains “forward looking information” or “forward looking statements” within the meaning of applicable securities legislation. Forward-looking information and forward looking statements include, but are not limited to, statements with respect to the results of the Expansion Feasibility Study, anticipated production, reserves, , expected AISC and cash costs, potential for development at the Bermejal underground mine, enlarging the Los Filos open pit mine, re-phasing of the Bermejal open pit into two distinct open pits (Bermejal and Guadalupe) and the construction of a carbon-in-leach processing facility. Generally, these forward looking information and forward looking statements can be identified by the use of forward looking terminology such as “plans”, “expects” or “does not expect”, “is expected”, “budget”, “scheduled”, “estimates”, “forecasts”, “intends”, “anticipates” or “does not anticipate”, “will continue” or “believes”, or variations of such words and phrases or state that certain actions, events or results “may”, “could”, “would”, “might” or “will be taken”, “occur” or “be achieved”. Statements concerning mineral resource estimates may also be deemed to constitute forward looking information to the extent that they involve estimates of the mineralization that will be encountered. The material factors or assumptions used to develop forward looking information or statements are disclosed throughout this document.

Forward looking information and forward looking statements, while based on management’s best estimates and assumptions, are subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of Leagold to be materially different from those expressed or implied by such forward-looking information or forward looking statements, including but not limited to: risks related to international operations; risks related to general economic conditions and credit availability, unanticipated reclamation expenses; changes in project parameters as plans continue to be refined; fluctuations in prices of metals including gold; fluctuations in foreign currency exchange rates, increases in market prices of mining consumables, possible variations in mineral reserves, grade or recovery rates; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes, title disputes, claims and limitations on insurance coverage and other risks of the mining industry; delays in obtaining governmental approvals or financing or in the completion of development or construction activities, changes in national and local government regulation of mining operations, tax rules and regulations, and political and economic developments in countries in which the Company operates, actual resolutions of legal and tax matters, as well as those factors discussed in the section entitled “Description of the Business – Risk Factors” in Leagold’s most recent AIF available on SEDAR at www.sedar.com.

Although Leagold has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking information and forward-looking statements, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such information or statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information or statements. The Company has and continues to disclose in its Management’s Discussion and Analysis and other publicly filed documents, changes to material factors or assumptions underlying the forward-looking information and forward-looking statements and to the validity of the information, in the period the changes occur. The forward-looking statements and forward-looking information are made as of the date hereof and Leagold disclaims any obligation to update any such factors or to publicly announce the result of any revisions to any of the forward-looking statements or forward-looking information contained herein to reflect future results. Accordingly, readers should not place undue reliance on forward-looking statements and information.

All-in Sustaining Costs

This news release refers to expected AISC per ounce which is a non-GAAP (generally accepted accounting principles) measure however is a measure the Company believes more fully-defines the total costs associated with producing gold. This measurement has no standardized meaning under International Financial Reporting Standards (IFRS) accordingly there may be some variation in method of computation of “all-in sustaining costs” as determined by the Company compared with other mining companies. AISC reported by Leagold includes mine cash costs, land access payments, royalties, and sustaining capital expenditures, but excludes non-sustaining capitalized stripping and end of life reclamation costs.The LOM AISC of $795/oz increases to $811/oz if end of mine life reclamation costs are includedin accordance with the World Gold Council guidance on AISC.

This measurement is intended to provide additional information only and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.

Cash Costs

This news release refers to expected total cash costs which are a common financial performance measure in the gold mining industry however it has no standard meaning under IFRS. The Company reports total cash costs on a per ounce sold basis. The Company believes that, in addition to conventional measures prepared in accordance with IFRS such as costs of sales, certain investors use this information to evaluate the Company’s performance and ability to generate operating income and cash flow from its mining operations. Management uses this metric as an important tool to monitor operating costs. Adoption of the standard is voluntary and other companies may quantify this measure differently because of different underlying principles and policies applied.

 Total/Avg.20192020202120222023202420252026202720282029
Mining schedule – Open pits            
Los Filos Open Pit            
 Total material moved, kt202,82015,94829,70029,70024,75024,75021,91219,80014,84921,32091 
 Total waste moved, kt162,05510,77527,41025,55919,35019,03320,32416,4057,38715,8112 
 Total ore mined, kt40,7655,1732,2904,1415,4005,7171,5883,3957,4625,50989 
 Stripping ratio, w:o4.02.112.06.23.63.312.84.81.02.90.0 
 Au grade – ore mined, g/t0.560.460.340.400.480.841.310.460.550.541.29 
 Contained gold – ore mined, oz739,31375,83025,24653,33282,477153,82566,99350,392132,45495,0583,707 
Bermejal Open Pit            
 Total material moved, kt120,9672,312014,97330,00030,00030,00013,683000 
 Total waste moved, kt88,284898013,92023,96623,24320,9705,286000 
 Total ore mined, kt32,6831,41401,0536,0346,7579,0308,397000 
 Stripping ratio, w:o2.70.60.013.24.03.42.30.60.00.00.0 
 Au grade – ore mined, g/t0.530.630.000.290.370.470.520.690.000.000.00 
 Contained gold – ore mined, oz551,71128,52309,70372,725102,649151,299186,811000 
Guadalupe Open Pit            
 Total material moved, kt238,343030,00022,00036,17339,20036,80036,80031,8112,6742,885 
 Total waste moved, kt212,001029,43018,91432,21232,66534,30435,46029,01600 
 Total ore mined, kt26,34205703,0863,9616,5352,4961,3402,7952,6742,885 
 Stripping ratio, w:o8.00.051.66.18.15.013.726.510.40.00.0 
 Au grade – ore mined, g/t1.550.000.992.091.970.860.290.721.292.712.71 
 Contained gold – ore mined, oz1,312,815018,169207,803250,691181,41523,53331,143115,789232,923251,349 
Total Open Pit            
 Total material moved, kt562,13018,26059,70066,67390,92393,95088,71270,28346,66023,9942,976 
 Total waste moved, kt462,34011,67456,84058,39375,52874,94175,59757,15136,40315,8112 
 Total ore mined, kt99,7906,5872,8608,27915,39519,00913,11513,13110,2578,1832,974 
 Stripping ratio, w:o4.61.819.97.14.93.95.84.43.51.90.0 
 Au grade – ore mined, g/t0.810.490.471.020.820.720.570.640.751.252.67 
 Contained gold – ore mined, oz2,603,839104,35343,415270,838405,894437,889241,825268,346248,242327,981255,056 
Mining schedule – Underground mines            
Los Filos Underground            
 Total ore mined, kt1,7987176224580000000 
 Au grade – ore mined, g/t5.505.695.035.840.000.000.000.000.000.000.00 
 Contained gold – ore mined, oz317,947131,243100,61986,0850000000 
Bermejal Underground            
 Total ore mined, kt6,383147455721693673736704710786758 
 Au grade – ore mined, g/t6.574.434.926.157.508.198.877.355.735.584.94 
 Contained gold – ore mined, oz1,348,18620,92071,876142,715166,911177,377209,919166,248130,738140,956120,528 
Total Underground            
 Total ore mined, kt8,1818641,0771,180693673736704710786758 
 Au grade – ore mined, g/t6.335.484.986.037.508.198.877.355.735.584.94 
 Contained gold – ore mined, oz1,666,133152,163172,495228,800166,911177,377209,919166,248130,738140,956120,528 
             
Processing schedule – Heap leach            
 Total ore processed, kt95,5557,4513,2017,99914,62818,22212,39112,3759,5077,5092,273 
 Au grade – ore processed, g/t0.791.071.190.940.700.670.530.570.601.122.65 
 Au recovery, %61.9%72.8%69.9%62.6%61.8%61.1%54.3%53.2%59.4%62.5%63.9% 
 Recovered gold, oz1,499,927186,75985,289150,759202,391238,264114,573120,859108,623168,414123,997 
             
Processing schedule – CIL plant            
 Total ore processed, kt12,41607361,4601,4601,4601,4601,4601,4601,4601,460 
 Au grade – ore processed, g/t4.630.003.975.515.224.805.134.414.184.253.87 
 Au recovery, %89.7%0.0%92.6%91.5%88.8%88.8%88.6%88.8%90.0%90.0%90.0% 
 Recovered gold, oz1,658,476086,936236,627217,693199,994213,380183,950176,559179,757163,580 
             
Total silver production, oz4,121,92455,658196,026534,456478,910619,810522,654507,224426,583386,998393,606 
Total gold production (1), oz3,269,138222,760206,538411,678436,212438,259327,953304,808285,182348,171287,577 
 

Notes: (1) Total gold production includes 110,735 oz from secondary recovery

 Total / Avg.20192020202120222023202420252026202720282029
Cash flow summary at $1,250 gold price, $M            
 Gross revenue (1)4,084.4278.3258.0514.3545.0547.5409.7380.8356.3435.0359.3 
      Royalties20.61.41.32.62.72.82.11.91.82.21.8 
      Refining & transport, plus silver credits-11.30.90.2-0.30.0-0.8-1.0-1.2-1.0-3.5-4.4 
 Net revenue4,075.0276.0256.6512.1542.3545.6408.7380.1355.5436.3361.9 
             
 Operating costs            
      Mining, open pit593.125.018.463.4120.2124.980.856.363.631.59.0 
      Mining, underground765.360.598.9112.175.468.967.066.674.671.669.6 
      Processing (CIL and Heap Leaching)789.677.051.780.3108.8117.573.782.984.574.438.7 
      Site G&A, community and land access296.133.632.732.729.329.329.329.328.928.922.2 
         Total operating costs2,444.0196.1201.7288.6333.7340.6250.7235.1251.5206.5139.5 
             
 Operating Margin1,631.080.054.9223.5208.6204.9157.9145.0104.0229.9222.4 
      Sustaining capital – underground development77.19.518.618.310.67.15.13.64.40.00.0 
      Sustaining capital – other67.23.99.36.17.18.25.44.710.811.10.6 
      Expansion – CIL plant, other infrastructure114.427.585.31.50.00.00.00.00.00.00.0 
      Expansion – Capitalized O/P stripping (Los Filos)54.00.019.910.60.00.019.54.10.00.00.0 
      Expansion – Capitalized O/P stripping (Bermejal)29.40.00.06.213.99.40.00.00.00.00.0 
      Expansion – Capitalized O/P stripping (Guadalupe)99.80.030.50.00.60.019.737.811.20.00.0 
      Expansion – Bermejal U/G65.446.818.50.00.00.00.00.00.00.00.0 
      Reclamation, other52.00.00.00.00.00.00.00.00.00.00.052.0
 Net project cash flow, before tax1,071.7-7.8-127.3180.8176.4180.3108.394.877.6218.7221.8-52.0
      Mining duty, Income taxes, and VAT movement319.63.56.71.517.515.857.632.126.221.267.969.5
 Net cashflow752.1-11.3-134.0179.3158.9164.450.762.751.4197.5153.8-121.6
Cumulative net cash cashflow -11-14534193357408471522720874752
Cumulative post-expansion net cash cashflow   1793385035536166688651,019897
NPV0%$752           
NPV5%$565           
Internal rate of return (IRR)87%           
Cash cost (net Ag credit), $/oz(2)$707$814$902$663$737$748$725$728$837$549$452 
All-in sustaining cost (AISC), $/oz (2)$795$951$1,119$766$812$817$800$801$938$621$478 
Post-expansion AISC, $/oz (2)$759  $766$812$817$800$801$938$621$478 

Original Article: https://www.leagold.com/news/leagold-announces-feasibility-study–for-los-filos-mine-expansion-

 

SHARE THIS POST?

Facebook
Twitter
LinkedIn
WhatsApp
Telegram
Email