Bear Creek announces robust Corani prefeasibility study; over 250 million
ounces of silver converted to reserves
- The net present value is $348 million at a 5% discount rate and the after tax internal rate of return for the project is 25% - Proven and Probable Mineral Reserves containing 258 million ounces of silver, plus 2.9 billion pounds of lead and 1.4 billion pounds of zinc, respectively - Average annual saleable silver production of 10M ounces per year for first 6 years, 6.4M opy LOM. On a silver equivalent ounce basis, 17.1M opy for the first six years and 12M opy for the life of the project - Project produces two highly-marketable concentrates - Cash cost of $1.06 per ounce silver for the first 10 years, LOM cash costs of $2.81 per ounce (net of base metal credits) - Metals price assumptions; $13/oz Ag, $0.70 Pb, and $0.65 Zn - Capital costs of $339 million with Capital Payback in less than three years - Life of Mine 27 years - Mill capacity 15,000 tonne per day - Stripping ratio of 1.56:1 (Waste:Ore) - Feasibility Study to be initiated
Project summary - The project has an after-tax internal rate of return (IRR) of 25%, net present value of
Recovered silver production in the first six years averages 10 million ounces/year and the project will produce an average of 6.4 million payable ounces of silver, 73 million pounds of lead and 32 million pounds of zinc annually over a 27 year mine-life. Life of mine cash cost per ounce of silver is
PREFEASIBILITY STUDY
The reserve and resource estimates were updated for the PFS by Independent Mining Consultants (IMC),
The PFS, which is dated effective
------------------------------------------------------------------------- Key Assumptions for the Corani Project - Base Case ------------------------------------------------------------------------- Item ------------------------------------------------------------------------- Annual ore production - years 1 to end of life (tonnes) 5,250,000 ------------------------------------------------------------------------- Overall Process Recovery - Silver - Into both Lead and Zinc Cons 74.5% ------------------------------------------------------------------------- Overall Process Recovery - Lead - Into Lead Cons 71.7% ------------------------------------------------------------------------- Overall Process Recovery - Zinc - Into Zinc Cons 71.3% ------------------------------------------------------------------------- Total Processed Tonnes 139,623,000 ------------------------------------------------------------------------- Average Silver Grade (g/t) 57.5 g/t ------------------------------------------------------------------------- Average Lead Grade (%) 0.94% ------------------------------------------------------------------------- Average Zinc Grade (%) 0.46% ------------------------------------------------------------------------- Payable ounces of silver net of Smelter payment terms (total) 173.9 million ------------------------------------------------------------------------- Payable pounds of lead net of Smelter payment terms (total) 1.97 billion ------------------------------------------------------------------------- Payable pounds of zinc net of Smelter payment terms (total) 856 million ------------------------------------------------------------------------- Overall stripping ratio 1.56 to 1 ------------------------------------------------------------------------- Life of mine (mining only) years 24 ------------------------------------------------------------------------- Life of mine (processing) years 27 -------------------------------------------------------------------------
Resource prices determined in the resource model of
The Prefeasibility Study recommends proceeding to a Bankable Feasibility Study based upon:
- Positive economics with excellent exposure to up-side silver and base metals prices - Well-defined resources open to expansion and conversion to reserves - Favorable infrastructure; tailings storage, power and access - Available local water supply - Well-defined permitting path - Local community acceptance PROJECT ECONOMICS Sensitivities to various parameters are summarized below: ------------------------------------------------------------------------- Case IRR NPV @ 5% NPV @ 0% ------------------------------------------------------------------------- Base Case 25% $348 M $683 M ------------------------------------------------------------------------- Recovery +10% 30% $466 M $909 M ------------------------------------------------------------------------- Recovery -10% 19% $229 M $457 M ------------------------------------------------------------------------- Metal Price +10% 30% $479 M $936 M ------------------------------------------------------------------------- Metal Price -10% 19% $210 M $420 M ------------------------------------------------------------------------- Initial Capital Cost +10% 22% $316 M $636 M ------------------------------------------------------------------------- Initial Capital Cost -10% 29% $379 M $731 M ------------------------------------------------------------------------- Operating Cost +10% 23% $294 M $570 M ------------------------------------------------------------------------- Operating Cost -10% 27% $401 M $797 M ------------------------------------------------------------------------- Metal Prices Sep 11, 2009 41% $757 M $1,468 M ------------------------------------------------------------------------- Note: Base case prices are $13.00/oz Silver, $0.70/lb Lead, $0.65.lb Zinc; Spot prices are from September 11, 2009 and were $16.85/oz Ag, $0.97/lb. Pb and $0.86/lb. Zn RESERVE and RESOURCE ESTIMATE Bear Creek Mining, Corani Project Silver Zone Mineral Reserves and Resources August 22, 2009 ------------------------------------------------------------------------- Mineral Reserves, $9.10 NSR cut-off ------------------------------------------------------------------------- Equivalent Contained Metal Ounces ------------------------------------------------------------------------- Eq. Silver Lead Zinc Silver Mill- Mill- Mill- Mill- Eq. Silver Lead Zinc ion ion ion ion Silver Category Ktonnes Gm/t % % Ozs Lbs Lbs Ozs Gm/t ------------------------------------------------------------------------- Proven 27,957 70.2 1.08 0.59 63.1 665.7 363.6 115.0 127.9 Probable 111,666 54.3 0.90 0.43 194.9 2,215.6 1,058.6 360.3 100.4 -------- ------- ---- ---- ---- ----- ------- ------- ----- ----- Proven + Probable 139,623 57.5 0.94 0.46 258.0 2,881.3 1,422.2 475.3 105.9 ------------------------------------------------------------------------- ------------------------------------------------------------------------- Mineral Resources in Addition to Reserves, $7.85 NSR cut-off ------------------------------------------------------------------------- Equivalent Contained Metal Ounces ------------------------------------------------------------------------- Eq. Silver Lead Zinc Silver Mill- Mill- Mill- Mill- Eq. Silver Lead Zinc ion ion ion ion Silver Category Ktonnes Gm/t % % Ozs Lbs Lbs Ozs Gm/t ------------------------------------------------------------------------- Measured 10,791 16.7 0.43 0.45 5.8 102.3 107.1 16.2 46.8 Indicated 99,626 20.6 0.45 0.39 66.0 988.4 856.6 158.2 49.4 --------- ------ ---- ---- ---- ---- ----- ----- ----- ---- Measured + Indi- cated 110,417 20.2 0.45 0.40 71.8 1,090.7 963.7 174.4 49.1 ------------------------------------------------------------------------- Inferred 34,215 32.4 0.54 0.34 35.6 407.3 256.5 69.0 62.7 ------------------------------------------------------------------------- Note: See regulatory notes for calculation methods used for the reserve and resource and the Silver equivalency calculation.
The PFS is based upon an updated resource estimation and mine sequencing performed in
Metallurgical testing - The Company has completed metallurgical optimization tests on two master composites in order to define recoveries for the purposes of the PFS reserve calculation. The composites were designed using a blend of the Mixed Sulfide and the Transitional ores which constitute 82% and 18% of the ore deposit, respectively. The composites therefore approximate the expected life of mine concentrator feed material (see also "Mining and Milling"). The master composite test work establishes that when the two materials are blended in accordance with the mine sequence that the recoveries and resulting concentrate grades are as outlined in the table below. Additionally the Company has completed a re-logging of all drill core to identify the different metallurgical material types. The re-logging data was then utilized to define each block in the resource model with a metallurgical rock type and assigning every block a specific recovery and concentrate grade for the purposes of determining its NSR value and reserve classification. The specific grade and recovery parameters used for the flotation ores, the life-of-mine overall recoveries and concentrate grades are tabulated below.
Bear Creek Mining, Corani Project Silver Zone Average Recoveries and Concentrate Grades of the Life of the Project ------------------------------------------------------------------------- Average Recovery And Con Grades LOM ------------------------------------------------------------------------- Lead Con Zinc Con ------------------------------------------------------------------------- Pb Zn Ag Pb Zn Ag ------------------------------------------------------------------------- Recovery 71.7% 8.7% 60.8% 5.0% 71.3% 13.7% ------------------------------------------------------------------------- Average Con Grades 56.8% 3.4% 2.9 kg/t 6.9% 52.3% 1.3 kg/t ------------------------------------------------------------------------- MINING AND MILLING
Mining will be performed using conventional open pit methods using 90t trucks and 12m(3) wheel loaders mining on 8 meter high benches. The mine requires minimal pre-production waste stripping of 10.8 million tonnes.
Processing of the ore will be by conventional flotation recovery methods. The ore will be crushed close to the mine and the material conveyed to the processing plant where it will be ground to 80% passing 106 microns in a SAG/Ball mill circuit. The material will then be floated with the rougher concentrates being reground to 80% passing 35 microns prior to cleaning to produce high-value separate lead-silver and zinc concentrates. Concentrates will be trucked to the Port of Maturani for ocean shipment to smelters.
CAPITAL COSTS
The project capital cost estimate has been prepared by three independent engineering companies. The mining costs were prepared by Independent Mining Consultants of
OPERATING COSTS
Mining costs were prepared on a year by year basis with costs varying mostly due to changing haulage distances. The life-of-mine average mining costs will be
INFRASTRUCTURE
The project has favorable infrastructure. Access will be via a new 63 km road to be built over flat topography resulting in low construction costs. The new road will connect to the Interoceanic Highway; a two-lane, paved highway connecting to the port of Matarani. The mine is 30 km from a new high-voltage power line with abundant capacity to meet the project needs. The project has an excellent site for tailings storage resulting in a very low capital and operating cost as the plant will be located immediately adjacent to the tailings pond. The site is also located in the upper part of the Atlantic drainage and as such there are several surface and underground water source alternatives.
ENVIRONMENTAL AND SOCIAL
The project has been designed to meet international standards of environmental compliance. The tailing storage facility has been designed to the highest standards of containment and stability. The waste rock storage facilities are designed to capture and manage any flows that may originate from the waste rock. Finally an initial closure plan has been developed that will provide covers for both the tailing storage and waste rock facilities that will result in safe and environmentally compliant closure of the mine. The Company has maintained very good working relationships with the local communities.
OPPORTUNITIES The study has identified areas of opportunities that will be analyzed in later engineering studies and test work: - Increase throughput while maintaining much of the same low start-up cost infrastructure. - Investigate the use of contract mining to reduce the start-up and sustaining capital - As the sensitivity analysis shows, the project is very sensitive to metallurgical recoveries. The Company and its consultants believe continued metallurgical optimization test work may further improve the metal recoveries and concentrate grades. The PFS will be filed and available for viewing on SEDAR (www.sedar.com) within 45 days following the date of this news release. Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
Regulatory footnotes:
All of Bear Creek's exploration programs and pertinent disclosure of a technical or scientific nature are prepared by or prepared under the direct supervision of
Assumptions used in the mineral reserve and PFS model by IMC are: Silver Price=$13.00/oz; Zinc Price=$0.65/lb; Lead Price=$0.70/lb; Mixed Sulfide Material Silver Recovery=62% to lead con and 16% to the zinc con, Zinc Recovery=75% to zinc con and Lead Recovery=76% to lead con; Transitional Material Silver Recovery= 56% to lead con and 5% to the zinc con, Zinc Recovery= 20% to zinc con and Lead Recovery= 52% to lead con. Average smelter charges against saleable metal: Silver=
The mineral resource portion of the project is contained in a larger pit than the PFS design pit, which was a floating cone using the following input assumptions: Silver Price=$13.85/oz; Zinc Price=$0.693/lb; Lead Price=$0.746lb; Mixed Sulfide Material Silver Recovery=68% to lead con and 17% to the zinc con, all other recoveries remained the same. The Mineral Resource cut-off was
All diamond drilling has been performed using HQ diameter core with recoveries averaging greater than 95%. Core is logged and split on site under the supervision of Bear Creek geologists. Sampling is done on two-meter intervals and samples are transported by Company staff to Juliaca,
The PFS was prepared by a team of independent engineering consultants. The mining and block model portion was prepared by Independent Mining Consultants of
This news release includes certain forward-looking statements or information. All statements other than statements of historical fact included in this release, including, without limitation, statements regarding future plans and objectives of the Company are forward-looking statements that involve various risks and uncertainties. There can be no assurance that such statements will prove to be accurate and actual results and future events could differ materially from those anticipated in such statements. Important factors that could cause actual results to differ materially from the Company's plans or expectations include availability of capital and financing, general economic, market or business conditions, regulatory changes, timeliness of government or regulatory approvals, results of exploration and mining activities, risks inherent in the mineral exploration and production industry, and other risks detailed herein and in the PFS and from time to time in the filings made by the Company with securities regulators. The Company expressly disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise except as otherwise required by applicable securities legislation.
For further information: Andrew Swarthout - President and CEO, or Patrick De Witt - Investor Relations, Phone: (604) 685-6269, Direct: (604) 628-1111, E-mail: [email protected]; For further information, please visit the Company's website (www.bearcreekmining.com)
Share this article