Image 1

Hwini-Butre and Benso (HBB) Project

The Hwini-Butre and Benso deposits are located in the Western Region of Ghana, south of Golden Star’s Wassa mine.

  • The Benso concessions are north-northwest of Takoradi and approximately 40 kilometers (straight line distance) south-southwest of the Wassa gold mine. The three land parcels that comprise the concessions include Subriso, Amantin and Chichiwelli.
  • The Hwini-Butre concession is located 30 kilometers south of the Benso Subriso deposits and est of the town of Mpohor, which is 20 kilometers northwest of Takoradi. Two economic deposits have been delineated; namely Adoidrom and Father Brown.

DEVELOPMENT CONCEPT

A feasibility study for the development of Hwini-Butre and Benso was completed in May 2007 and environmental approvals were obtained in October 2007 and environmental approvals were obtained in October 2007. Project development commenced immediately following the receipt of the environmental approvals. The feasibility study work is summarized in our National Instrument 43-101, of the Canadian Securities Administration, Technical Report.

TECHNICAL REPORT FROM 2007 AND FROM 2006 (11.5MB)

The underlying concept for the feasibility study and development of the Hwini-Butre and Benso projects is to provide a source of high grade mill feed to the Wassa CIL processing plant. The mining would be conducted by Golden Star while ore haulage would be done by contractors. Construction for the haul road commenced in October 2007.

The four small pits at the Benso Subriso concession will be exploited first. Pre-stripping and ore mining at Benso is anticipated to commence in the second quarter of 2008 and the first ore is expected to be hauled to Wassa for processing in the third quarter of 2008.

The two, higher grade, deposits on the Hwini-Butre concession, south of Benso, are scheduled to be mined following the completion of the 30 kilometer haul road in the second quarter of 2009.

Metallurgical test work has indicated that the Hwini-Butre and Benso ore is harder than the Wassa ore which should result in higher milling costs and a slightly reduced throughput. In addition, the number of CIL tanks will be increased from six to eight at Wassa to increase the total residence time and achieve design metallurgical recoveries. This will have the added benefit of improving the recovery from the Wassa feed.

GEOLOGY

The HBB concessions lie along the southeastern flank of the Birimian-aged (lower Proterozoic) Ashanti Belt, along the same structure as Wassa. The southwestern part of the Hwini-Butre concession covers Mpohor Complex, a syn-volcanic mafic intrusive that is bound to the east and north by the Butre volcanic sequence. The Mpohor Complex is a polyphase intrusion with compositions ranging from gabbroic to granophyric, with intermediate phases such as diorite and granodiorite. The Butre volcanic sequence, which also underlies the South Benso concession further north, mostly comprises volcanic flows with minor meta-sediment horizons. The main regional structural orientation trends northeasterly but extensive north to northwest trending cross-cutting fracture systems are also well developed. The latter host much of the mineralization in the district, with vein systems at Dabokrom, Father Brown, Adoikrom, the Subriso zones and Amantin located within or marginal to the Mpohor Complex.

Mineralization on the Hwini-Butre concession is typically associated with shallow east-dipping narrow quartz veins and their associated sericitic alteration halos, with coarse free gold associated with sulfides and as specks within the quartz veins and altered host rocks. In contrast, mineralilzation at Subriso West and Central Subriso forms a series of relatively steep dipping, north-trending zones characterized by strong shearing and pervasive silica replacement with local silica flooding and only minor thin quartz veining.



MINERAL RESERVES AND MINERAL RESOURCES
See Wassa for Mineral Reserves and Mineral Resources

FEASIBILITY STUDY ASSUMPTIONS AND RESULTS


A detailed feasibility study for the Hwini-Butre and Benso project has been completed and approved by the Golden Star Board of Directors. The feasibility study Business Case was based on the following assumptions:

Parameter

Units

Business Case(1)

Start up capital expenditure

$ (millions)

50

Development time period

Months

14

Gold price revenue assumption

$ per ounce

600

Total material mined

Tonnes (millions)

42.3

Ore mined and processed

Tonnes (millions)

4.7

Average ore mining & processing rate

Tonnes per year (millions)

1.2

Average ore grade

Au grams per tonne

4.06

Average gold recovery

Percent

92.1

Royalty to Ghana Government

Percent

3

1st Royalty to Third Party on Benso

Percent

1.5

2nd Royalty to Third Party on Benso

$ per ounce

1.00

Mining cost(2)

$ per tonne mined

1.30

Haulage cost(2)

$ per tonne of ore

9.74

Processing cost(2)

$ per tonne of ore

6.66

G&A cost(2)

$ per tonne of ore

2.66

(1) Based on Measured and Indicated Mineral Resources only and assumes a $560 per ounce gold price for pit optimization, pit design and cut-off grade estimation. All other modifying factors as per the Mineral Reserves have been applied to the Measured and Indicated Mineral Resources used in this analysis. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
(2) Weighted averages based on assumptions made from the feasibility study.

Based on these assumptions the key results arising from the feasibility study were:

Parameter

Units

Business Case(1)

Hwini-Butre & Benso gold sold(2)

Ounces per year

110,000

Hwini-Butre & Benso gold sold(3)

Ounces

565.261

Cash operating costs—total(4)

$ per ounce

256

Net Present Value (@5%)

$ (millions)

100

Internal Rate of Return

Percent

74

Payback Period

Months

9

Mine life

Months

50

(1) Based on Measured and Indicated Mineral Resources only and assumes a $560 per ounce gold price for pit optimization, pit design and cut-off grade estimation. All other modifying factors as per the Mineral Reserves have been applied to the Measured and Indicated Mineral Resources used in this analysis. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
(2) Average incremental increase in gold production from Wassa in 2009 and 2010 as a result of Hwini-Butre and Benso.
(3) Life of mine gold production derived from Hwini-Butre and Benso.
(4) Average life of mine incremental cash operating cost for the gold production attributable to Hwini-Butre and Benso.

In addition to the Business Case, which was based on pits designs around a $560 per ounce optimized shell, we also carried out an economic analysis of a “Reserve Case” to support the stated Mineral Reserves. The Reserve Case produced 531,082 ounces of gold sold at an average cash operating cost of $225 per ounce and demonstrated an NPV(5%) at a gold price of $480 per ounce of $56 million and an internal rate of return of 57%.