Professional Documents
Culture Documents
• “VAN”
• “TIR”
• “Payback”
Mining Cost UG : $ 37.36 per tonne Cash Cost: $265.61 per ounce of gold
produced
Plant : $ 24.11 per tonne of ore processed or Cash Cost: $171.48 per ounce
G&A : $ 9.68 per tonne
Plant + G&A : $ 33.80 per tonne of ore processed or Cash Cost: $240.35 per ounce of gold
Capex : $ 69.90 M Mine : 9.64 M US$ Plant & Infrastructure: 59.25 M US$
* Sustaining Capital: 32.88 M US$ * Working Capital :4.02 M US$
Geotechnical : the quality for the hanging and foot walls is expected to be good to very
good with minimal support requirements for 20 m spans or less.
Hydrological : The mine design for pumping has been conservatively sized for an initial
inflow of 5 L/sec, rising to 10 L/sec as the operations increase with depth
The economic analysis was developed for the Santa Rosa Gold Project
using:
4. Net gross revenues were estimated using a $1,300 per ounce gold
price with revenue deductions for royalties, refining, transportation
and insurance costs.
5. Cash cost calculations use the total operating cost + royalties divided by the payable gold ounces.
6. Total costs are calculated using the total costs (operating and capital) + royalties and taxes divided by the payable gold ounces.
7. The cash-flow model calculates the Net Present Value (NPV) based on a discounted rate of 0% (undiscounted), 5% and 8%. The
base case considers the NPV at 5%.
8. The Internal Rate of Return (IRR) on total investment and the payback period were also calculated.
A sensitivity analysis was also conducted on parameters that are deemed to have the biggest impact on the Project financial
performance (capital cost, operating cost and gold selling price).
1. Life-of-Mine Process Plant Feed Schedule and Recovery 2. Gold Selling Price, Exchange Rate and Escalation
• Cost of US$1.0 million is applied to the • A working capital allowance of US$4.01 • Declining balance depreciation at a rate
operating costs. Third of this cost is million is applied to the Project cash-flow of 25% was applied to capital spent to
covered in the second last year of model. reduce taxable income in the cash-flow
production (Year 7) and the remainder is • This covers 2 months of operating costs model once the mine is in production.
covered in the final year of production (mine, process plant and G&A). • The depreciation model and rate were
(Year 8). • This is included to fund the project from provided by Red Eagle Mining
• This cost assumes a reasonable salvage the time production starts until the receipt
value from the dismantling of the of payment for the doré sales.
process plant offsetting the reclamation
cost. .
7. Taxes
• Income taxes were estimated based on information provided to Lycopodium by Red Eagle Mining and its financial advisors.
• Corporate taxation and revenue streaming is applied to cash-flow model for the Project.
• Red Eagle Mining is adopting revenue streaming between its branches in Colombia and Barbados.
• The cash-flow model uses a corporate taxation rate of 33% on taxable income in Colombia and 1.75% on taxable income in Barbados.
• Red Eagle Barbados is to fund $25 million US dollars in equity, amortised over the 8-year LOM, for the development by purchasing the right to buy all the
gold doré produced from Red Eagle Mining de Colombia for US$1,200 per ounce. This forms the basis for the revenue streaming system of the Project.
• The taxable income in Colombia included the gross free cash-flow less deductions for:
Exploration and acquisition cost amortization of $35 million, carried over 5 years;
Declining balance depreciation at 25% on capital spent, fully depreciated at the end of LOM;
• Using the revenue streaming system, any revenue above $1,200 per ounce is taxable in Barbados. .
• A cash-flow model was created based on the production schedule, cost inputs, and economic parameters
previously discussed.
• Sunk Cost:
• The exploration phase of the project and other project-related expenses are considered sunk costs, which are
included in the cash-flow model.
• A sensitivity analysis has been completed using the cash-flow model based on changes in operating costs, capital
costs, and gold prices to investigate the sensitivity of:
• the undiscounted cash-flow,
• NPV net present value,
• Payback period, and
• IRR, Internal Rate of Return.
• The cash-flow model’s sensitivity to operating costs, capital costs, and gold price is presented.
• The pre-tax sensitivity of gold selling price, net present value, and internal rate of return to changes in revenue,
operating cost, and capital costs are shown, and Post-tax sensitivity charts are shown else.
• As typical with most precious-metals mining projects, the Project is most sensitive to changes in the revenue or
more specifically metal prices as shown in the slope of the revenue lines.
In 2014 the metallurgical program for this Feasibility Study was oriented towards
samples that reflected the range of head grades expected in the underground
operation, namely 2 to 9 g Au/t.
• The process plant for the Santa Rosa Gold Project is based on a robust metallurgical flowsheet
designed for optimum recovery with minimum operating costs. The flowsheet is based upon unit
operations that are well proven in industry.
• The key project and ore specific criteria that the plant design must meet are:
The plant is designed for an initial throughput of 360,000 tpa with provision for future
expansion to at least 720,000 tpa;
Testwork shows that the ore is of medium hardness with average head grades over the life
of the project of 4.57 g/t gold and 8.5 g/t silver;
Mechanical availability for the process plant of 91.3%;
A level of automation to reduce the technical complexity of the plant with manual operation
where practical;
Equipment selection for reliability and ease of maintenance; and
Layout for ease of access to all equipment for operating and maintenance requirements
whilst maintaining a compact footprint that will minimise construction costs
Reserves have been classified in order of increasing confidence into Proven and Probable categories to be in compliance with the
“CIM Definition Standards - For Mineral Resources and Mineral Reserves” (2014) and therefore Canadian National Instrument 43-101.
Geotechnical Hydrological
• the quality for the hanging and foot • The mine design for pumping has been
walls is expected to be good to very conservatively sized for an initial inflow
good with minimal support of 5 L/sec, rising to 10 L/sec as the
requirements for 20 m spans or less. operations increase with depth
• Occasional support in the form of
bolting and shotcrete may be needed
Mining Method
• Underground mining
• The mining method selected is
Mechanized Shrinkage with
Delayed Fill (“MSDF”).
• Metallurgical recoveries and the resulting gold production from the process
plant are also shown.
• The total estimated cost of the overall project (mine plus process plant) is $ 69.90 million
• The capital cost estimate includes all the direct and indirect costs and appropriate project estimating contingencies
for all the facilities required to bring the Santa Rosa Gold Project into production.
• The estimate does not include any allowances for escalation, exchange rate fluctuations or project risks
• The capital cost estimate has a predicted accuracy of +/- 15%.
• Major plant and site infrastructure included in the capital costs consists of the following:
Process plant; 44 kV power line and switch yard; Access road; Ponds; Ancillary buildings; and
DWMF.
• The average contingency for the process plant capital costs is 11.2%.
• Working capital was calculated based on the projected plant operating costs for the first two months of
operations.
12. Total Operating Costs
Total Operating Costs
• The overall average mine operating cost is estimated to be $37.36 per tonne, or $265.61 per ounce of gold
produced.
• The accuracy of the mine operating cost estimate is expected to be within ± 15%.
• The operating costs estimated during pre-production have been included in the capital costs.
• $24.11 per tonne of ore processed or $171.48 per ounce of gold produced.
• With inclusion of G&A costs of $9.68 per tonne, the total annual operating cost is $33.80 per tonne of ore processed
or $240.35 per ounce of gold produced.
• The operating cost estimate includes five major categories as defined below:
Process plant labour; Operating consumables; Power; Maintenance; and General and administration