Using a 7.5% discount rate and a life-of-mine average copper price of $3.93/lb, the Gunnison PFS shows a net present value of $1.35 billion with an internal rate of return of 44.9% after-tax.
Over a 24-year mine life, Gunnison is projected to produce 2.15 billion lb. of copper in three stages. Initially, it will output 25 million pounds of copper cathode per annum, followed by an intermediate expansion stage to 75 million lb. and a final expansion stage to full production of 125 million lb.
The project’s pre-production capital costs was calculated at $45.1 million, which includes a 15% contingency, EPCM, freight, mobile equipment, owner’s costs and capital spares. Payback period for this pre-production capital is 4.8 years. The LOM operating costs were estimated at $0.91/lb, while its all-in cost (LOM capital costs plus operating costs) was $1.70/lb.
The PFS report is based on total measured and indicated resources of 873 million tonnes grading 0.29% copper (nearly 5 billion lb. copper) for the North Star deposit, as estimated in the 2016 feasibility study.
Probable reserves at the deposit totalled 782 million tonnes, again averaging 0.29% copper, for 4.5 billion lb. copper.
Johnson Camp PEA
The Johnson Camp mine has historically been an open pit, heap leach operation since Cyprus Minerals opened the property in the 1970s. The operation includes two open pits, a two-stage crushing-agglomerating circuit, a fully functioning SX-EW plant capable of producing 25 million lb. of cathode copper per year.
Excelsior is currently exploring re-opening the Burro and Copper Chief pits for open pit mining to produce run-of-mine material that can be placed on a new leach pad, as a means of extracting copper from the remaining mineral resources within the two pits. The PEA was prepared with respect to this planned re-opening.
The technical report shows total copper production of 65.9 million lb. from 34.4 million tonnes of ore mined (0.387% total copper grade) and 19.6 million tonnes of heap leach material over an approximate five-year period. At a 7.5% discount rate, the JCM operation would have an after-tax NPV and IRR of $7.8 million and 13.4% respectively.
Initial capital for the new heap leach pad is calculated at $26.5 million, while the initial mine capital is set at $14.3 million.
“With the positive NPV result of the Johnson Camp open pit, heap leach PEA, Excelsior has an opportunity to increase copper production in the short to medium term with conventional mining and utilizing our existing solvent extraction infrastructure,” Robert Winton, senior VP of operations, stated.
The JCM plan has been developed with the expectation that it will produce leachable copper material and provide cash flow while the Gunnison project is being constructed.
