Completion of the Feasibility Study for the ATO Gold Project Successfully Demonstrates a Robust, Long Life Operation
1 | Page
Completion of the Feasibility Study for the ATO Gold Project Successfully
Demonstrates a Robust, Long Life Operation
ULAANBAATAR, MONGOLIA – October 27, 2021 – Steppe Gold Ltd (TSX: STGO)
(OTCQX:STPGF) (FSE:2J9) (“Steppe Gold” or the “Company”) is pleased to announce the
positive results of the Feasibility Study on the 100% owned ATO Gold Project in Mongolia (the
“Feasibility Study”), comprising a further two years at the producing oxide phase and a 10.5
year expansion (“Phase 2 Expansion”), for a 12.5 year aggregate mine life. The results reinforce
the Company’s current Phase 2 Expansion plans with construction already underway, and
existing permitting and infrastructure in place.
All amounts are in US dollars unless otherwise indicated.
HIGHLIGHTS
• Pre-Tax NPV(5%) of $320 million with an IRR of 109% and a Post-Tax NPV(5%) of $232
million with an IRR of 67%, driven by rapid payback of three years from initial capital
outlay
• Total gross revenue of $1.72 billion and EBITDA of $584 million over 12.5 years, with
first concentrate production anticipated in Q4 2023.
• 106k oz of annual gold equivalent ounce production in years 1-5 of the Phase 2
Expansion, following depletion of the oxide zone
• Average site AISC of $853/gold equivalent ounces, with solid plans to optimize, notably
with grid power
• Initial capital expenditure, prior to optimisations, is expected to be $128 million
(including a $12 million contingency)
• Phase 2 Expansion assumes processing 2.2 million tonnes per annum incorporating
crushing, grinding and flotation of concentrates
• Gold recovery is forecast to be 79% with further recoveries of up to estimated 10%
through CIP/CIL plant in later years
Mr. Bataa Tumur-Ochir, President and CEO commented, “Following our highly encouraging
resource update earlier this year, we are very pleased to share the Feasibility Study results.
These results reinforce Steppe Gold’s commitment to creating shareholder value from our
exciting and growing portfolio of precious metal assets. We are confident that our flagship
asset, the ATO Gold Project, will deliver significant upside for all stakeholders with the robust
economics from this project and infrastructure already in place.
The 2021 Feasibility Study highlights a positive economic project for the Phase 2 Expansion at
the ATO Gold Mine. This has confirmed an expanded life of mine to 12.5 years producing gross
revenues of $1.72 billion, EBITDA of $584 million with an initial capex of $128 million and site
AISC of $853/oz of Au Eq.
2 | Page
With a conservative metal prices modelled, including $1,610 per gold ounce, the ATO Gold
Project is shown to deliver a solid set of results, featuring strong cash flows and a rapid payback
of capital.
Importantly, Steppe Gold has already started construction work which will benefit the Phase 2
Expansion, with a new 2.5Mt per annum fixed crusher now being installed and expanded
infrastructure underway. The Phase 2 Expansion project has all major permits in hand and we
anticipate first concentrates in Q4 2023.
We have numerous plans underway to further optimize the Phase 2 Expansion to include
planned connection to grid power, optimization of construction and engineering costs, and
further exploration and remodelling to support higher conversion of resources to reserves.
Furthermore, with planned production in 2022 and 2023 for a total of 100k oz, at Site AISC of
$687/oz, from the oxide zone we have a strong position to source the required additional
capital.
As communicated in previous shareholder updates, discussions with project lenders are
advancing. Timely debt financing will allow the Phase 2 construction that is already underway,
to continue uninterrupted.”
Mr. Matthew Wood, Executive Chairman commented, “This very exciting study supports our
long held view that the ATO Gold Project would show strong economics at conservative metal
prices. We consider this to be a strong base line economic view for the project as currently
scoped but we are most excited about the plans underway to continue improving on the scope,
scale and economics of the project with expanded drilling, interpretation, cost savings
measures and optimization of processing. We know we can improve on gold recovery overall
and we have still only scratched the surface of the precious metals potential at the exciting
Mungu deposit.”
Table 1: Feasibility Study Highlights
Return Metrics Pre-Tax After-Tax
Net Present Value (5% Disc. Rate) ($'000s) $319,966 $232,084
Internal Rate of Return (%) 108.8% 66.6%
Payback Period (years) 2.5 3.0
Operating Costs
Total LOM Operating Cost ($'000s) $668,642
Opex Ore Mined $/t ore $2.23
Opex Waste Mined $/t waste $1.79
Process Plant + Heap Leach OPEX $/t ore $13.17
G&A $/t ore $5.51
Total LOM Operating Cost $/t ore $25.64
3 | Page
Cash Cost Metrics ($/oz Au eq): Cash Costs ($/oz) Site AISC (AuEq)
$833 $853
The technical report related to the Feasibility Study results will be filed on SEDAR within 45
days, in accordance with National Instrument 43-101 (“NI 43-101”) The study has been
prepared with input from the following independent consultants:
The study has been prepared with input from the following independent consultants:
GeoRes Mineral Resources
DRA Global Ltd
Mining, Mineral Reserves, Geochemistry,
Processing Plant and Infrastructure
Ulzii Environmental LLC Environmental and Social
Knight Piésold Pty Ltd
Tailings Facilities, Hydrology and Tailings
Facility Geotechnical
DRA Global Ltd and CRU Consulting Economic Evaluation / Financial Modelling
Tailings Management
The TSF has been designed by Knight Piésold Pty Ltd to ANCOLD guidelines and the Global
Industry Standard on Tailings Management (GISTM). The TSF will comprise an initial starter cell
of 3.6 Mt (18 month capacity) and with a final capacity of 14.8 Mt at an average annual
throughput rate of 2.38 Mt/y. Subsequent to Stage 1, the TSF will be constructed in annual
raises to suit storage requirements, however this may be adjusted to biennial raises to suit
mine scheduling during the operation.
The ANCOLD Dam Failure Consequence Category is identified as ‘High C’ on the basis of a
potential population at risk in the range of ‘≥1 to <10’ and a Severity Level of ‘Major’. An
ANCOLD Environmental Spill Consequence Category of ‘Low’ was determined on the basis of a
potential PAR being ‘<1’ and a severity level of ‘Medium’ in the event of a spillway discharge.
The TSF is located in a south-east facing valley approximately 2 km south-east of the pit and will
comprise a high-density polyethylene (HDPE) lined cross-valley storage facility formed by multi-
zoned earth fill embankment. Downstream raise construction methods will be utilised for all
TSF embankment lifts. Construction materials for the TSF embankment will be principally
sourced from local borrow material within the basin area and mine waste.
Tailings will be discharged into the TSF by sub-aerial deposition methods, using a combination
of spigots at regularly spaced intervals from the TSF embankment and other specified locations,
to locate the supernatant pond at the decant towers.
4 | Page
The site experiences low rainfall and average temperatures are below freezing for five (5)
months of the year (November to March). A decant return / process water shortfall is expected
to occur under average and design dry climatic conditions and all make-up water requirements
will be provided by groundwater abstraction from the borefield.
As part of the operation of the TSF, extensive monitoring of all aspects of the operation should
be undertaken.
Capital Costs
The estimated capital costs for the Phase 2 Expansion of the ATO Project were primarily built up
from quotations and proposals from equipment and service providers. The Feasibility Study
costs currently assume a contract mining fleet. All financial analysis for the Life of Mine includes
the total design, construction and commissioning, production, and closure.
Project Opportunities
The Feasibility Study work has been completed based upon the development of the Phase 2
Expansion of the ATO Gold project with minimal tonnage from the Mungu deposit. Further
exploration and development work on the Mungu resource, with an effective date of March
30, 2021, could further extend the life of the operation while utilising the same infrastructure
and processing capabilities already in operation.
5 | Page
Table 2: ATO 2021 Mineral Reserve Estimate
The Mineral Reserve Estimate uses a base gold price of $1,610/oz, silver price of $21/oz, zinc
price of $2,515/t and lead price of $1,970/t.
1. Mineral Reserves estimate was based on Measured and Indicated Resource Estimate by
R. Rankin, QP and effective March 30, 2021.
2. ATO and Mungu Mineral Reserves are effective as of June 30, 2021
3. Mineral Reserves are included in Mineral Resources
4. Mineral Reserves are reported in accordance with CIM and NI 43-101 guidelines
5. Ore dilution is estimated at 3% and ore loss is 2%
6. Contained metal estimates have not been adjusted for metallurgical recoveries
7. The open pit mineral reserves are estimated using a cut-off grade of 0.42 g/t AuEq for
oxide material and 0.45 g/t AuEq for transition and fresh material
8. Mineral Reserves are contained within an optimised pit shell based on a gold price of
$1,610 per ounce
9. A conversion factor of 31.103477 grams per troy ounce and a conversion factor of
453.59237 grams per pound are used in the resource and reserves estimates
10. AuEq has been calculated using the following metal prices: $1,610/oz gold, $21/oz
silver, $1,970/t lead, $2,515/t zinc
11. Oxide AuEq calculation: 𝐴𝐴𝐴𝐴𝐴𝐴𝐴𝐴(𝑔𝑔 𝑡𝑡⁄ ) = 𝐴𝐴𝐴𝐴(𝑔𝑔 𝑡𝑡⁄ ) +
𝐴𝐴𝑔𝑔(𝑔𝑔 𝑡𝑡⁄ )×21×0.4
1,610×0.7
12. Transition and fresh AuEq calculation: 𝐴𝐴𝐴𝐴𝐴𝐴𝐴𝐴(𝑔𝑔 𝑡𝑡⁄ ) = 𝐴𝐴𝐴𝐴(𝑔𝑔 𝑡𝑡⁄ ) +
𝐴𝐴𝑔𝑔(𝑔𝑔 𝑡𝑡⁄ )×21×0.858
1,610×0.8 +
𝑃𝑃𝑃𝑃(%)×1,970×0.88
1,610×0.8 +
𝑍𝑍𝑍𝑍(𝑔𝑔 𝑡𝑡⁄ )×2515×0.88
1,610×0.8
13. Totals may not match due to rounding
14. The Mineral Reserves are stated as dry tonnes processed at the crusher
The QPs are not aware of any environmental, permitting, legal, title, taxation, socio-economic,
marketing, political, or other relevant factors that could materially impact the Mineral Reserves
Estimate.
6 | Page
Tim Fletcher (P. Eng.), David Frost (FAusIMM), Daniel Gagnon (P. Eng.), and Ghislain Prevost, (P.
Eng.) from DRA Global Ltd, Richard Jupp from Knight Piesold Pty Ltd, Ulziibayar Dagdandorj and
Dan Michaelsen (FAusIMM (CP)) from Ulzii Environmental LLC, and Robin Rankin (MSc DIC
MAusIMM (CP)) are all Qualified Persons as defined by National Instrument 43-101, and have
approved the scientific and technical information in this release. Mr. Robin Rankin was
responsible for the mineral resource estimate of the Feasibility Study. Mr. Rankin confirmed
that he has reviewed the information in this press release as it relates to the mineral resource
estimate. The effective date of the mineral resource estimate is March 30, 2021.
The full technical report, which is being prepared in accordance with NI 43-101, will be available
on SEDAR (www.sedar.com) under the Company’s issuer profile within 45 days from this press
release.
The technical and geoscientific content of this press release has been compiled, reviewed and
approved by Enkhtuvshin Khishigsuren, Vice President of Exploration of the Company and a
Qualified Person as defined in NI 43-101.
NON-IFRS PERFORMANCE MEASUREMENT
Non-IFRS Performance Measurement: Earnings before interest, taxation, depreciation and
amortisation (“EBITDA”) and all-in sustaining cost (AISC) are non-IFRS performance
measurements. C1 cash costs and AISC are included because these statistics are widely
accepted as the standard of reporting cash costs of production in North America. These
performance measurements do not have a meaning within IFRS and, therefore, amounts
presented may not be comparable to similar data presented by other mining companies. These
performance measurements should not be considered in isolation as a substitute for measures
of performance in accordance with IFRS.
COVID-19
The health and safety of our employees, contractors, vendors, and consultants is the
Company’s top priority. In response to the COVID-19 outbreak, Steppe Gold has adopted all
public health guidelines regarding safety measures and protocols at all of its mine operations
and corporate offices. In addition, our internal COVID-19 Taskforce continues to monitor
developments and implement policies and programs intended to protect those who are
engaged in business with the Company.
Through care and planning, to date the Company has successfully maintained operations,
however there can be no assurance that this will continue despite our best efforts. Future
conditions may warrant reduced or suspended production activities which could negatively
impact our ability to maintain projected timelines and objectives. Consequently, the Company’s
actual future production and production guidance is subject to higher levels of risk than usual.
We are continuing to closely monitor the situation and will provide updates as they become
available.
7 | Page
About Steppe Gold
Steppe Gold is Mongolia’s premier precious metals company.
For Further information, please contact:
Bataa Tumur-Ochir, CEO and President
Shangri-La office, Suite 1201, Olympic Street
19A, Sukhbaatar District 1,
Ulaanbaatar 14241, Mongolia
Tel: +976 7732 1914
Cautionary Note Regarding Forward-Looking Information
This news release contains “forward-looking information” within the meaning of applicable Canadian
securities laws, which may include, but is not limited to, statements with respect to the future financial
or operating performance of the Company and its projects. Often, but not always, forward-looking
statements can be identified by the use of words such as “plans”, “expects”, “is expected”, “estimates”,
“forecasts” or variations (including negative 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, and
includes information regarding the Company’s estimates, expectations, forecasts, capital costs and other
information contained in this news release. Forward-looking statements involve known and unknown
risks, uncertainties and other factors which may cause the actual results, performance or achievements
of the Company to be materially different from any future results, performance or achievements
expressed or implied by the forward-looking statements. Forward-looking statements contained herein
are made as of the date of this press release and the Company disclaims any obligation to update any
forward-looking statements, whether as a result of new information, future events or results or
otherwise. There can be no assurance that forward-looking statements will prove to be accurate, as
actual results and future events could differ materially from those anticipated in such statements. The
Company undertakes no obligation to update forward-looking statements if circumstances,
management’s estimates or opinions should change, except as required by securities legislation.
Accordingly, the reader is cautioned not to place undue reliance on forward-looking statements.
The Toronto Stock Exchange has not reviewed and does not accept responsibility for the adequacy or
accuracy of the content of this news release.