Shakespeare feasibility works at 4,500 tonnes per day (January 30, 2006)

A feasibility study for Ursa Major Minerals (UMJ-V, UMJMF-O) gives a thumbs-up to a 4,500-tonne-per-day open-pit mine and mill operation on the Shakespeare nickel-copper property southwest of Sudbury, Ont.

The study, by Micon International, puts a 14.5% internal rate of return and a $16.2-million net present value (NPV) on the project, the NPV based on a discount rate of 10%.

It estimated the capital cost at $118.5 million, with the biggest ticket — $48.6 million — on the mill. A mining fleet is likely to cost $18.9 million; pre-stripping about $10.8 million; and infrastructure, tailings disposal, and a high-compression thickener about $18.5 million together. Owner’s costs, the construction contract, and a contingency reserve make up the remaining $21.7 million.

The mine would have a life of just under seven years and would take out a probable reserve of 11.3 million tonnes at average grades of 0.33% nickel, 0.35% copper, 0.02% cobalt, 0.33 gram platinum, 0.37 gram palladium and 0.19 gram gold per tonne. The pit designed around the reserve is 250 metres deep and has a stripping ratio slightly over 5:1.

The reserve is part of an indicated resource of 12.4 million tonnes at 0.35% nickel, 0.37% copper, 0.02% cobalt, 0.35 gram platinum, 0.39 gram palladium and 0.2 gram gold per tonne. There is another 1.8 million tonnes outside the designed pit, which runs 0.37% nickel, 0.41% copper, 0.03% cobalt, 0.36 gram platinum, 0.39 gram palladium and 0.22 gram gold. Most of that material is at depth, suggesting a large push-back of the pit would be necessary to take it out.

Micon’s estimate of operating costs is $22.55 per tonne, of which $10.80 is mining and stripping and $11.75 processing and overhead.

Micon’s price estimates put the net smelter return on 1 tonne of ore at $44.10. The figure was based on nickel at US$12,080 per tonne (US$5.48 per lb.), copper at US$2,950 per tonne (US$1.34 per lb.), cobalt at US$20.05 per lb., platinum at US$805.30 per oz., palladium at US$225.20 per oz., and gold at US$438.30 per oz. All those prices were averages over a 5-year decay to long-term historical median prices.

The Canadian dollar was assumed to stay around US82.

Based on those prices and exchange rates, Ursa is assuming a fairly conservative net-back of about 50% of the gross metal value.

Ursa Major and partner North American Palladium (PDL-T, PAL-X), which is earning a 60% interest in Ursa’s share of the project, have already decided to take the project to the permitting stage. The feasibility study triggers North American Palladium’s obligation to begin funding 60% of the project; it will vest its 60% interest by securing full project financing.

The other partner, Falconbridge (FAL.LV-T, FAL-N) — which currently holds 20% — is allowing its interest to be diluted. Ursa will hold 86% by the completion of the feasibility work now under way.

T.N.M. Snapshot

Shakespeare Feasibility Study

OWNERSHIP: Ursa Major Minerals, 86%; Falconbridge, 14%; North American Palladium to earn 52% out of Ursa share.

RESERVE: 11.3 M t, 0.33% nickel, 0.35% copper, 0.02% cobalt, 0.33 g/t platinum, 0.37 g/t palladium, 0.19 g/t gold

MINE: Open pit, 4,500 t/day, stripping ratio 5:1

PLANT: Conventional flotation

CAPITAL COST: $118M

PRODUCTION COST: $22.55/t

ECONOMICS: IRR 14.5%, NPV $16.2M at 10% (after tax)

Print

Be the first to comment on "Shakespeare feasibility works at 4,500 tonnes per day (January 30, 2006)"

Leave a comment

Your email address will not be published.


*


By continuing to browse you agree to our use of cookies. To learn more, click more information

Dear user, please be aware that we use cookies to help users navigate our website content and to help us understand how we can improve the user experience. If you have ideas for how we can improve our services, we’d love to hear from you. Click here to email us. By continuing to browse you agree to our use of cookies. Please see our Privacy & Cookie Usage Policy to learn more.

Close