Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

FOCUS MINERALS LTD Capital/Financing Update 2022

Oct 23, 2022

64932_rns_2022-10-23_8e695448-3920-4fe8-a448-b3df456f0918.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

==> picture [116 x 81] intentionally omitted <==

Market Announcement

24 October 2022

Focus to Resume Production at Coolgardie

Highlights:

  • A new Life of Mine plan will see production at the Coolgardie Gold Project resuming in 2023:

  • 402,000 oz of gold produced over a 7-year mine life

  • Pre commencement Capex of $51.8M

  • C2 Cash costs (including Royalty) of A$1,482 per ounce, AISC of A$1,618 per oz

  • At a gold price of A$2,200 per oz, pre-tax cashflow of A$234M and NPV of A$152M at 7.5% discount rate

  • At a gold price of A$2,500 per oz, pre-tax cashflow of A$354M and NPV of A$242M at 7.5% discount rate

  • A $39.7M EPC Contract for Three Mile Hill Plant (TMH Plant) refurbishment has been awarded to MACA Interquip

  • Refurbishment works are underway at TMH Plant with its commissioning scheduled for mid-2023

  • Toll treating of low-grade stockpiles has produced 2,200 oz to date

  • A Small Mining Project commenced at Big Blow in October with ore to be milled via a toll treating campaign later in the year

West Australian gold company Focus Minerals Limited ( ASX: FML ) ( Focus or the Company ) is pleased to announce that it will resume processing operations at the Coolgardie Gold Project ( Coolgardie ) in 2023.

Commenting on the resumption of Coolgardie Operations, Focus Minerals’ Executive Chairman, Mr Wanghong Yang, said:

“Focus has made significant progress with the objective of ensuring a successful resumption of mining activities at the Coolgardie Gold Project. Our diligent and disciplined work in refining elements of the production scenario has given us a high confidence Life of Mine plan with sustainable and profitable operations for at least 7 years. The good work of the Focus team has enabled a consultative approach with our contracting partners to develop a sound pathway to production in a highly competitive mining industry environment. We will continue to improve our Life of Mine plan at Coolgardie as we look to maximise value from our significant tenement and resource package.”

A new Life of Mine (LOM) plan has been developed for Coolgardie following extensive optimisation work and is based on the updated Ore Reserve estimate (see ASX announcement dated 12 October

Page 1 of 5

2022) with scheduled mining of Greenfields, CNX and Brilliant South open pits and the Bonnie Vale underground project.

The LOM mining schedule for Coolgardie is outlined in the table below:

Production Total YR1
YR2
YR1
YR2
YR3
YR4
YR3
YR4
YR5
YR6
YR7
YR5
YR6
YR7
YR5
YR6
YR7
Greenfields
Ore Tonnes Mined 1,830,460 1,071,544 758,916
Mined Grade 1.22 1.11 1.37
Mined Oz 71,744 38,309 33,435
Ore tonnes Milled 1,830,460 725,000 1,105,460
Recovery 90.0% 90% 90%
Recovered Grade 1.10 1.02 1.15
Recoverable Ounces 64,563 34,478 30,085
Cumulative Ounces 34,478 64,563
CNX
Ore Tonnes Mined 1,269,971 513,667 756,304
Mined Grade 1.19 1.04 1.29
Mined Oz 48,543 17,175 31,367
Ore tonnes Milled 1,269,970 94,540 1,050,500 124,930
Recovery 90.0% 90.0% 90.0% 90.0%
Recovered Grade 1.07 0.97 1.10 0.90
Recoverable Ounces 43,684 2,954 37,115 3,615
Cumulative Ounces 2,954 40,069 43,684
Bonnie Vale
Ore Tonnes Mined 925,765 151,612 483,891 290,262
Mined Grade 5.11 4.50 5.61 4.60
Mined Oz 152,217 21,921 87,350 42,946
Ore tonnes Milled 925,765 148,500 484,500 292,765
Recovery 95.2% 95.3% 95.3% 95.3%
Recovered Grade 4.87 4.29 5.34 4.38
Recoverable Ounces 144,972 20,469 83,254 41,250
Cumulative Ounces 20,469 103,722 144,972
Brilliant
Ore Tonnes Mined 3,458,242 35,065 732,975 1,828,265 861,937
Mined Grade 1.48 0.98 1.30 1.40 1.81 1.44
Mined Oz 164,053 1,104 30,609 82,131 50,209
Ore tonnes Milled 3,458,242 562,570 909,235 1,200,000 786,437
Recovery 90.6% 90.5% 90.5% 90.5% 90.5%
Recovered Grade 1.34 1.14 1.28 1.49 1.30
Recoverable Ounces 148,555 20,634 37,319 57,637 32,966
Cumulative Ounces 20,634 57,953 115,590 148,555
Ore Tonnes Mined 7,484,438 1,071,544 1,272,583 942,981 1,216,866 2,118,527 861,937 0
Gold Mined (oz) 436,557 38,309 50,610 54,392 117,959 125,077 50,209 0
Tonnes Processed (t) 7,484,437 725,000 1,200,000 1,199,000 1,172,000 1,202,000 1,200,000 786,437
Grade Processed (g/t) 1.81 1.13 1.26 1.63 3.03 2.19 1.65 1.44
Gold Recovery (%) 92.0% 90.5% 90.4% 91.7% 93.4% 92.7% 91.5% 91.0%
Recovered Oz 401,796 23,743 44,077 57,633 106,584 78,377 58,257 33,125

The new LOM plan sees the resumption of mining at the Greenfields Open Pit in the first half of 2023. The 1.8Mt of ore mined at Greenfields will feed the refurbished TMH Plant for around 18 months and produce around 65,000 oz of gold.

Market Announcement | Page 2 of 5

The CNX Open Pit is scheduled to follow Greenfields with a 12-month mining schedule providing 1.2Mt of mill feed and producing 44,000 oz. The LOM plan open pit mining is rounded out with the Brilliant South deposit where around 3.5Mt of ore is mined over 40 months providing around three years mill feed and producing around 149,000 oz.

A new Underground Mine at Bonnie Vale will supplement the open pit ore with high grade feed over the LOM plan. Underground mining will commence around 12 months after the commissioning of the TMH Plant. With a current mine life of 3 years, Bonnie Vale UG will produce 926,000 tonnes @ 5.11 g/t for 145,000 oz. The current Ore Reserve extends only 235m below surface, limited only by the current drilling extent. The Bonnie Vale deposit remains open at depth and along strike, a strong indication of potential for further mine life.

The LOM plan for Coolgardie was prepared to a feasibility study level, from 2012 JORC Mineral Resource and Ore Reserve estimates using a A$2,200 per oz gold price. Operating and Capital cost estimates were prepared along feasibility study guidelines with the most up to date cost information available.

LOM yearly production, operating costs and cashflow for Coolgardie is summarised as follows:

UNITS LOM Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Production
Ore Tonnes Mined
Tonnes Processed
Processed Grade
Au Recovery
Gold Recovered
Financial Evaluation
t
t
g/t
%
7,484,438
7,484,437
1.88
92.0
1,071,544
1,272,583
942,981
1,216,866
2,118,527
861,937
-
725,000
1,200,000
1,199,000
1,172,000
1,202,000
1,200,000
786,437
1.13
1.26
1.63
3.03
2.19
1.65
1.44
90.5
90.4
91.7
93.4
92.7
91.5
91.0
oz. 401,796 23,743
44,077
57,633
106,584
78,377
58,257
33,125
Revenue @ $2,200 per oz
Revenue@ $2,500per oz
$ $ 883,950,761
1,004,489,501
52,235,313
96,968,510
126,792,822
234,485,038
172,428,404
128,165,723
72,874,951
59,358,310
110,191,489
144,082,752
266,460,270
195,941,368
145,642,867
82,812,445
Operating Costs
Mining Dev Capital
Sustaining Capital
Royalties
$ $ $ $ $ 531,639,766
41,884,604
2,600,000
22,098,769
56,617,927
65,120,838
85,468,047
123,323,245
111,509,182
62,378,357
27,222,171
900,000
9,972,370
21,327,924
7,810,823
1,873,486
400,000
2,200,000
1,305,883
2,424,213
3,169,821

5,862,126
4,310,710
3,204,143
1,821,874
Op Cashflow @$2,200 per oz
Op Cashflow@$2,500per oz
$ $ 285,727,622
406,266,363
(6,988,497)
17,251,090
16,827,030
97,488,844
54,735,026
62,583,223
43,830,907
134,500
30,474,068
34,116,960
129,464,076
78,247,990
80,060,367
53,768,400
Initial Capital $ 51,782,760 51,782,760
-
-
-
-
-
Total Initial Capital $ 51,782,760 51,782,760
-
-
-
-
-

-
-
-
-
-
N
C
N
C
et Cash Flow $2,200 per oz
$ um Cash Flow $2,200 per oz
$ NPV @ 7.5%
$M
et Cash Flow $2,500 per oz
$ um Cash Flow $2,500 per oz
$ NPV@ 7.5%
$
233,944,862
152
354,483,603
242
(58,771,257)
17,251,090
16,827,030
97,488,844
54,735,026
62,583,223
43,830,907
(58,771,257)
(41,520,167)
(24,693,137)
72,795,707
127,530,733
190,113,956
233,944,862
(51,648,260)
30,474,068
34,116,960
129,464,076
78,247,990
80,060,367
53,768,400
(51,648,260)
(21,174,191)
12,942,769
142,406,845
220,654,836
300,715,203
354,483,603
C1 Cost
C2 Cash Cost (incl Royalties)
AISC
$/oz
$/oz
$/oz
1,427
1,482
1,618

The Coolgardie LOM plan as outlined demonstrates a solid seven-year mine life for the operation with around 7.5M tonnes mined at an average grade of 1.88 g/t producing 402koz of gold.

The robust project economics are demonstrated by the total C2 cash cost of A$1,482 per oz, with the project AISC at A$1,618 per oz. Conservative modelling using the Ore Reserve gold price of A$2,200

Market Announcement | Page 3 of 5

per tonne sees the project generate around A$244M pre-tax cashflow and an NPV of A$152M at a 7.5% discount rate.

Project upside is apparent when a A$2,500 per ounce gold price consistent with the past 12-month average is applied, generating a pre-tax cashflow of A$354M and an NPV of A$242M at a 7.5% discount rate.

Three Mill Hill Plant Refurbishment

Focus worked collaboratively with MACA Interquip to develop a detailed scope of works, schedule and costing for the refurbishment of the TMH Plant. The refurbishment will return the safe operating capacity of the Plant to its original design of 1.2M tonnes per annum.

Focus has executed an EPC Contract with MACA Interquip to the value of A$39.7M for refurbishment of the TMH Plant.

Various works have been undertaken at the site to maintain a schedule that aimed at commissioning the TMH Plant in mid-2023.

Focus will manage further work on infrastructure supporting the TMH Plant. Total Capital expenditure to return the TMH Plant to production is summarised as follows:

==> picture [255 x 195] intentionally omitted <==

Project Delivery Timeline - The resumption of operations targets recommencing mining and stockpiling at Coolgardie which would commence in the first half of CY2023 around 3 months prior to recommissioning of the TMH Plant. Focus has commenced the tendering process for the Open Pit Mining contract with an initial 3-year contract period proposed.

Gold Production in 2022

As announced on 25 May 2022, the Company was assessing viability of toll treating low-grade stockpiles and ore from the Big Blow deposit to bring in early cashflow in the 2022 calendar year. Focus has negotiated and secured 200,000 tonnes processing capacity at a nearby plant to toll treat its ore.

Market Announcement | Page 4 of 5

During October, Focus commenced toll processing of historically stockpiled low-grade material from the Dreadnought and Empress Open pits. A processing campaign has commenced with around 2,200 oz produced to date.

Big Blow Mineral Resources was announced to the ASX on 21 May 2021. Focus obtained Mining Proposal approval for a small mining project at the Big Blow Open Pit in late July 2022. Following submission and approval of a Mine Operating Notice, mining of Big Blow commenced on 28[th] September 2022. The project is expected to mine approximately 37,000 tonnes of high and medium grade ore @ 3.10 g/t, with an estimated recovery of 3,437 oz of gold from toll processing.

The release of this ASX announcement was authorised by Mr Wanghong Yang, Executive Chairman of Focus Minerals Ltd.

For further information please contact:

Nicholas Ong Company Secretary Focus Minerals Ltd. Phone: +61 8 9215 7888 Email: [email protected]

About Focus Minerals Limited (ASX: FML)

Focus Minerals is a Perth-based, ASX-listed gold exploration company focused on delivering shareholder value from its 100%-owned Coolgardie Gold Project and Laverton Gold Project, in Western Australia’s Goldfields.

The Laverton Gold Project covers 362km[2] area of highly prospective ground that includes the historic Lancefield and Chatterbox Trend mines. Focus’ priority target is to confirm sufficient gold mineralisation at the Beasley Shear Zone, Lancefield-Wedge Thrust, Karridale and Burtville to support a Stage 1 production restart at Laverton. In parallel, Focus is working to advance key Laverton resource growth targets including Sickle, Ida-H and Burtville South. Focus has delivered first results from a progressive Pre-Feasibility Study (Pre-Tax NPV5.0% A $132M) and is advancing study work utilising Laverton’s expanded Mineral Resource position.

ASX Listing Rule 5.19.2

The LOM plan will continue to evolve and is part of the progressive development of the Coolgardie Gold Project. The LOM plan dated 24 October 2022 optimises the 2020 PFS announced in September 2020 utilising the updated Ore Reserve Estimate at Coolgardie which was announced to ASX on 12 October 2022. The LOM plan incorporates up to date forecast financial information, including capital and operating costs for mining and processing for the Coolgardie Gold Project.

Market Announcement | Page 5 of 5