SYS-CON MEDIA Authors: Elizabeth White, Liz McMillan, Pat Romanski, Esmeralda Swartz, Kevin Jackson

News Feed Item

Excelsior Releases Positive Prefeasibility Study Demonstrating $1.24 Billion Pre-Tax NPV and 59.7% Pre-Tax IRR for the Gunnison Copper Project

PHOENIX, ARIZONA -- (Marketwired) -- 01/17/14 -- Excelsior Mining Corp. (TSX VENTURE:MIN)(FRANKFURT:3XS)(OTCQX: EXMGF) ("Excelsior" or the"Company") is pleased to announce the results of a comprehensive Prefeasibility Study ("PFS") on the North Star Deposit of the Gunnison Copper Project, located in southern Arizona. The PFS was completed by M3 Engineering & Technology Corporation ("M3") of Tucson, AZ and is effective as of January 13, 2014. The National Instrument ("NI") 43-101 compliant Report (the "Report") summarizing the results of the PFS will be filed on SEDAR and Excelsior's website within 45 days of this news release. Results of the PFS disclosed in this press release are in USD and pre-tax (except where otherwise indicated).

Highlights of the North Star Gunnison Copper Project PFS "Acid Plant" option include:


--  Pre-tax Net Present Value ("NPV") of $1.24 billion (after-tax $0.826
    billion) at a 7.5% discount rate (using a copper price of $2.75/lb) 
--  Pre-tax Internal Rate of Return ("IRR") of 59.7% (after-tax 44.7%) 
--  Pre-tax payback period of 1.8 years (after-tax 2.4 years) 
--  Initial estimated capital cost (excluding sustaining capital) of $284.74
    million 
--  Average life-of-mine operating costs of US$0.68 per pound 
--  Other costs of $0.12 per pound, including Royalties of $0.029 per pound 
--  Annual production rate of 110 million pounds of copper for the first 14
    years, then declining for a 20 year mine life, with a total of 1.682
    billion pounds of copper produced over the life of the mine. 

"The completion of a positive Prefeasibility Study is a significant de-risking event in Excelsior's development and we are very pleased with the results. The results surpass the robust economic potential indicated by the 2011 Preliminary Economic Assessment and support copper extraction of the North Star Deposit through in-situ recovery with the potential to generate exceptional financial returns," says Mark J. Morabito, Chairman of Excelsior. "With initial production expected to commence in Q4 2016 we are looking forward to beginning the next phase of development."

Commenting on the results, President and CEO, Stephen Twyerould said, "With the completion of this major milestone, the commercial case for the Gunnison Copper Project has grown even stronger. The Prefeasibility Study has confirmed the robust economics and technical viability for what has the potential to be one of the lowest cost copper producers in North America."

Financial Analysis

As highlighted in the tables below, the PFS demonstrates robust project economics in both the "Acid Plant" and "Non-Acid Plant" scenarios, with the Acid Plant option adding an additional $174.2 million to the project pre-tax NPV. Based on an initial annual production rate of 110 million pounds, the PFS indicates that including an Acid Plant as a component of the project, generates a pre-tax NPV of $1.24 billion, at a cash flow discount rate of 7.5%. The pre-tax IRR for this option is 59.7% with a payback period of 1.8 years. On an after-tax basis, the PFS shows an NPV7.5 of $825.83 million, IRR of 44.7% and a payback period of 2.4 years.

Without an Acid Plant, the project still has a significant pre-tax NPV7.5 of $1.06 billion and an IRR of 61.4%, (after-tax NPV7.5 of $721.41 million and an IRR of 46.1%). The after-tax analysis is based on a number of assumptions which will be fully set out in the Report. The level of accuracy of the PFS is considered to be +/-20%.

Both scenarios used the following parameters over the 20 year life of the project:


--  copper selling price of $2.75 per pound, 
--  total copper recovery of approximately 47% (based on a combination of
    metallurgical recovery and sweep efficiency), 
--  average of 8.14 pounds of acid consumed for every pound of copper
    produced, 
--  acid price of $45.70/ton for the Acid Plant option and $125/ton for the
    Non-Acid Plant option, 
--  state tax rate of 6.97%, and 
--  a federal tax rate of 35%. 

----------------------------------------------------------------------------
PRE-TAX                                    Acid Plant        Non-Acid Plant 
----------------------------------------------------------------------------
IRR                                              59.7%                 61.4%
----------------------------------------------------------------------------
Payback (years)                                   1.8                   1.5 
----------------------------------------------------------------------------
NPV (million $)                                                             
                   Discount Rate                                            
                              0%              2,377.9               1,961.7 
                              5%              1,525.7               1,295.1 
                            7.5%              1,238.6               1,064.3 
                             10%              1,013.4                 880.8 
----------------------------------------------------------------------------
----------------------------------------------------------------------------
AFTER-TAX                                  Acid Plant        Non-Acid Plant 
----------------------------------------------------------------------------
IRR                                              44.7%                 46.1%
----------------------------------------------------------------------------
Payback (years)                                   2.4                   2.0 
----------------------------------------------------------------------------
NPV (million $)                                                             
                   Discount Rate                                            
                              0%              1,625.4               1,360.0 
                              5%              1,028.8                 887.2 
                            7.5%                825.8                 721.4 
                             10%                666.0                 588.8 
----------------------------------------------------------------------------

Total initial capital expenditures for the "Acid Plant" option (including contingency) are estimated at $284.74 million. Sustaining capital, which includes the acid plant built in year three, water treatment facilities and production wellfield are estimated at $602.4 million. Net closure costs are estimated at $44.5 million. For the "Non-Acid Plant" option, total initial capital expenditures (including contingency) are estimated at $284.74 million. Sustaining capital, which includes the water treatment facilities and production wellfield are estimated at $528.8 million. Net closure costs are estimated at $42.3 million.

The PFS assumes a copper selling price of $2.75/lb. Average life-of-mine operating direct cash costs are estimated at $0.68/lb for the "Acid Plant" option and $0.98/lb for the "Non-Acid Plant" option.


----------------------------------------------------------------------------
                                      Acid Plant          Non-Acid Plant    
----------------------------------------------------------------------------
Copper Cathode sold (MMlb)               1,682                 1,682        
Copper Price ($/lb)                      2.75                  2.75         
Gross Revenue (million $)               4,625.9               4,625.9       
----------------------------------------------------------------------------
Operating Costs                  (million $)  Cost/lb  (million $)  Cost/lb 
          Production (Wellfield)    449.3      0.27       935.5      0.56   
                            SXEW    355.7      0.21       367.6      0.22   
           Water Treatment Plant    198.5      0.12       198.5      0.12   
                             G&A    147.3      0.09       147.3      0.09   
Direct Operating Cash Costs        1,150.7     0.68      1,648.8     0.98   
Royalties                           48.3       0.03       48.3       0.03   
Other Production Expenses           161.8      0.09       153.5      0.09   
----------------------------------------------------------------------------
Initial Capital Costs            (million $)  Cost/lb  (million $)  Cost/lb 
          Production (Wellfield)    75.3       0.04       75.3       0.04   
           SXEW + Infrastructure    186.3      0.11       186.3      0.11   
                    Owners Costs    23.2       0.01       23.2       0.01   
Sub-total Initial Capital Costs     284.7      0.17       284.7      0.17   
----------------------------------------------------------------------------
Sustaining Capital Costs         (million $)  Cost/lb  (million $)  Cost/lb 
          Production (Wellfield)    440.2      0.26       440.2      0.26   
          Plant + Infrastructure    162.2      0.10       88.6       0.05   
Sub-total Sustaining Capital        602.4      0.36       528.8      0.31   
 Costs                                                                      
----------------------------------------------------------------------------
Taxes                               752.5      0.45       601.7      0.36   
----------------------------------------------------------------------------

Mineral Resources and Mineral Reserves

Mineral Resource Estimate

The mineral resource estimate for the North Star Deposit is based on results from 88 drill holes totalling 129,272 feet (ft). The estimate is consistent with the CIM definitions referred to in NI 43-101. Mr. Herb Welhener, RM-SME, of Independent Mining Consultants, Inc. ("IMC") of Tucson, Arizona is a Qualified Person as defined by NI 43-101 and is responsible for reviewing and approving the mineral resource and mineral reserve estimates and the QA/QC associated with the estimates. Mr. Welhener is independent of the Company. He has verified, reviewed and approved the technical disclosure contained in the 'Mineral Resources and Mineral Reserves' section of this news release and the underlying sampling, analytical and test data. The mineral resource estimate has been prepared using a 0.05% Total Cu cut-off grade and is effective as of January 13, 2014.


----------------------------------------------------------------------------
        North Star Resources (Oxide and Transition at 0.05% cut-off)        
----------------------------------------------------------------------------
                                                                Pounds of Cu
Category        Short Tons (million)      Total Copper %           (million)
----------------------------------------------------------------------------
Measured                         158                0.38               1,205
----------------------------------------------------------------------------
Indicated                        525                0.26               2,704
----------------------------------------------------------------------------
Total M&I                        683                0.29               3,909
----------------------------------------------------------------------------
                                                                            
----------------------------------------------------------------------------
Inferred                         338                0.21               1,397
----------------------------------------------------------------------------

The mineral resource estimate is contained within a block model of the North Star deposit covering a surface area of 3.30 square miles and to a maximum depth of 2,575 feet below the topographic surface.

The major geologic formations and oxidization types are incorporated into the block model based on the drill hole intercept data. The total copper grades are estimated using an ordinary kriging estimation technique from 25 ft drill hole composite data. The grade estimate for the sedimentary units uses a 700 ft circular by 50 ft search distance dipping 30 degrees east to parallel the general dip of the sedimentary units. The grade estimation respected the contacts of the various sedimentary units. The 700 ft distance is 70% of the variogram range. The total copper grades in the non-sedimentary units were estimated using a 500 ft spherical search. No copper grades are estimated in the overburden or un-mineralized rock units. Copper grade estimates based on eight or more holes are classified as Measured, grades based on three to seven holes are Indicated and grades based on less than three holes are Inferred.

All samples are prepared from manually split half-core sections on site in Arizona. Split drill core samples are then sent to Skyline Assayers & Laboratories in Tucson, Arizona for Total Copper and Sequential Copper analyses. Standards, blanks, and duplicate assays are included at regular intervals in each sample batch submitted from the field as part of an ongoing Quality Assurance/Quality Control Program.

Mineral Reserve Estimate

The PFS mineral reserve is based on an economic analysis of the mineral resource using the costs developed during the 2011 PEA, test work to estimate the recovery factors and a $2.75/lb copper price. The economic optimization was performed on Measured and Indicated Resources. EBIT (earnings before interest and tax) was calculated on a block by block basis based on economic parameters. Consistent blocks (in vertical and horizontal directions) at a cut-off grade of 0.05% total Cu with a positive EBIT values that were greater than the capital cost of drilling and establishing the wells required for each column of blocks were included in the reserve. Total Cu% was selected for the mineral reserve estimate. The mineral reserve was estimated after applying engineering and operational design parameters which removed the thinner and deeper portions of the mineral resource. Internal dilution has been included in the final mineral reserve estimate. IMC is of the opinion that the mineral reserve estimate derived in this PFS reasonably quantifies the economical ore mineralization of the North Star Deposit. The reserve estimate is as of January 13, 2014 and the mineral reserves presented in the table below are included in the mineral resource estimate set out above.


----------------------------------------------------------------------------
     North Star Mineral Reserves (Oxide and Transition at 0.05% cut-off)    
----------------------------------------------------------------------------
                                                                Pounds of Cu
Category        Short Tons (million)      Total Copper %           (million)
----------------------------------------------------------------------------
Probable                         632                0.29               3,614
----------------------------------------------------------------------------

Excelsior is not aware of any environmental, permitting, legal, title, taxation, socio-political, marketing or other issues which may materially affect the mineral resource and mineral reserve estimates. The production schedule of the PFS recovers approximately 47% of the mineral reserve.

Project Summary

The Gunnison Copper Project is located in a remote section of Cochise County about 65 miles east of Tucson, Arizona in the Johnson Camp Mining District. The property is within the copper porphyry belt of Arizona. The focus of the project is the North Star deposit, which currently hosts a total Measured and Indicated mineral resource of 3.91 billion pounds of copper (683 M tons at 0.29%) and an Inferred mineral resource of 1.40 billion pounds of copper (338 M tons at 0.21%). The Probable mineral reserves for the North Star Deposit are 3.61 billion pounds of copper (632 M tons at 0.29%). This oxide and transition portion of the mineral reserve has the potential to be mined using in-situ recovery methods.

The proposed project, as stated in the PFS, includes the following components:


--  The North Star copper deposit. 
--  The Wellfield including injection, recovery, observation and perimeter
    wells and related infrastructure. 
--  The acid plant, including sulfur and sulfuric acid handling and
    cogeneration plant. 
--  Processing infrastructure including a Solvent Extraction/Electrowinning
    ("SXEW") Plant and pipe corridors. 
--  Water treatment facility and facility ponds. 
--  Ancillary infrastructure to support the mine and process plant
    (electrical substation, administration/office buildings and transmission
    lines). 
--  The rail infrastructure and rail car storage. 

The proposed project will produce 110 million pounds of copper per year for the first 14 years, then declining to year 20. Processing will take place at the Gunnison site and will involve solvent extraction and electrowinning to produce pure copper cathode sheets.

Technical Report and Qualified Person

An NI 43-101 Technical Report will be filed on SEDAR and on Excelsior's website within 45 days of the date of this news release. The Report will consist of a summary of the Prefeasibility Study. The Report is being prepared under the supervision of Conrad Huss, P.E. of M3 Engineering & Technology Corporation, Tucson, Arizona, who is a qualified person that is independent of the Company. The Report will also receive contributions from the following additional qualified persons, who are also independent of the Company:


--  Dr. Ronald J. Roman of Leach, Inc., Tucson, Arizona (metallurgy and
    leaching recovery). 
--  Peter Lenton, P.E. of Haley & Aldrich, Phoenix, Arizona (hydrology,
    extraction methods, production schedule). 
--  Peter Lemke, P.E. of Golder Associates Inc., Lakewood, Colorado (water
    treatment and related facilities). 
--  Mr. Herb Welhener, RM-SME, of IMC of Tucson, Arizona (geology, mineral
    resource and reserve). 

Each of the qualified persons has reviewed and approved the technical information contained in this news release that is relevant to his area of responsibility and verified the data underlying such technical information.

About Excelsior

Excelsior is a mineral exploration and development company that is advancing the Gunnison Copper Project. The Excelsior management team consists of experienced professionals with proven track records of advancing mining projects into production.

Prior to the release of the Report on the PFS results, additional information about the Gunnison Copper Project can be found in the technical report filed on SEDAR at www.sedar.com entitled: "Gunnison Copper Project Preliminary Economic Assessment, NI 43-101 Technical Report" dated November 18, 2011.

For more information on Excelsior, please visit our website at www.excelsiormining.com.

ON BEHALF OF THE EXCELSIOR BOARD

Stephen Twyerould, President & CEO

Cautionary Note Regarding Forward-Looking Information

This news release contains "forward-looking information" concerning anticipated developments and events that may occur in the future. Forward looking information contained in this news release includes, but is not limited to, statements with respect to: (i) the estimation of mineral resources and mineral reserves; (ii) the robust economics, potential returns associated with the Gunnison Project, (iii) the technical viability of the Gunnison Project; (iv) the market and future price of copper; (v) expected infrastructure requirements; (vi) the results of the PFS including statements about future production, future operating and capital costs, the projected IRR, NPV, payback period, construction timelines, permit timelines and production timelines for the Kami Property, (vii) expected acid consumption rates; and (viii) the ability to mine the Gunnison Project using in-situ recovery mining techniques.

In certain cases, forward-looking information can be identified by the use of words such as "plans", "expects" or "does not expect", "is expected", "budget", "scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "might" or "will be taken", "occur" or "be achieved" suggesting future outcomes, or other expectations, beliefs, plans, objectives, assumptions, intentions or statements about future events or performance. Forward-looking information contained in this news release is based on certain factors and assumptions regarding, among other things, the estimation of mineral resources and mineral reserves, the realization of resource and reserve estimates, copper and other metal prices, the timing and amount of future exploration and development expenditures, the estimation of initial and sustaining capital requirements, the estimation of labour and operating costs, the availability of necessary financing and materials to continue to explore and develop the Gunnison Project in the short and long-term, the progress of exploration and development activities, the receipt of necessary regulatory approvals, the completion of the permitting process, the estimation of insurance coverage, and assumptions with respect to currency fluctuations, environmental risks, title disputes or claims, and other similar matters. While the Company considers these assumptions to be reasonable based on information currently available to it, they may prove to be incorrect.

Forward looking information involves known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by the forward-looking information. Such factors include risks inherent in the exploration and development of mineral deposits, including risks relating to changes in project parameters as plans continue to be redefined including the possibility that mining operations may not commence at the Gunnison Project, risks relating to variations in mineral resources and reserves, grade or recovery rates resulting from current exploration and development activities, risks relating to the ability to access infrastructure, risks relating to changes in copper and other commodity prices and the worldwide demand for and supply of copper and related products, risks related to increased competition in the market for copper and related products and in the mining industry generally, risks related to current global financial conditions, uncertainties inherent in the estimation of mineral resources, access and supply risks, reliance on key personnel, operational risks inherent in the conduct of mining activities, including the risk of accidents, labour disputes, increases in capital and operating costs and the risk of delays or increased costs that might be encountered during the development process, regulatory risks, including risks relating to the acquisition of the necessary licenses and permits, financing, capitalization and liquidity risks, including the risk that the financing necessary to fund the exploration and development activities at the Gunnison Project may not be available on satisfactory terms, or at all, risks related to disputes concerning property titles and interest, environmental risks and the additional risks identified in the "Risk Factors" section of the Company's reports and filings with applicable Canadian securities regulators.

Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward-looking information, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. Accordingly, readers should not place undue reliance on forward-looking information. The forward-looking information is made as of the date of this news release. Except as required by applicable securities laws, the Company does not undertake any obligation to publicly update or revise any forward-looking information.

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, and no securities regulatory authority has either approved or disapproved of the contents of this release.

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
The move in recent years to cloud computing services and architectures has added significant pace to the application development and deployment environment. When enterprise IT can spin up large computing instances in just minutes, developers can also design and deploy in small time frames that were unimaginable a few years ago. The consequent move toward lean, agile, and fast development leads to the need for the development and operations sides to work very closely together. Thus, DevOps become...
SYS-CON Media announced that Cisco, a worldwide leader in IT that helps companies seize the opportunities of tomorrow, has launched a new ad campaign in Cloud Computing Journal. The ad campaign, a webcast titled 'Is Your Data Center Ready for the Application Economy?', focuses on the latest data center networking technologies, including SDN or ACI, and how customers are using SDN and ACI in their organizations to achieve business agility. The Cisco webcast is available on-demand.
Datapipe has acquired GoGrid, a provider of multi-cloud solutions for Big Data deployments. GoGrid’s proprietary orchestration and automation technologies provide 1-Button deployment for Big Data solutions that speed creation and results of new cloud projects. “GoGrid has made it easy for companies to stand up Big Data solutions quickly,” said Robb Allen, CEO, Datapipe. “Datapipe customers will achieve significant value from the speed at which we can now create new Big Data projects in the clou...
IoT is still a vague buzzword for many people. In his session at @ThingsExpo, Mike Kavis, Vice President & Principal Cloud Architect at Cloud Technology Partners, discussed the business value of IoT that goes far beyond the general public's perception that IoT is all about wearables and home consumer services. He also discussed how IoT is perceived by investors and how venture capitalist access this space. Other topics discussed were barriers to success, what is new, what is old, and what th...
The Internet of Things (IoT) is rapidly in the process of breaking from its heretofore relatively obscure enterprise applications (such as plant floor control and supply chain management) and going mainstream into the consumer space. More and more creative folks are interconnecting everyday products such as household items, mobile devices, appliances and cars, and unleashing new and imaginative scenarios. We are seeing a lot of excitement around applications in home automation, personal fitness,...
Security can create serious friction for DevOps processes. We've come up with an approach to alleviate the friction and provide security value to DevOps teams. In her session at DevOps Summit, Shannon Lietz, Senior Manager of DevSecOps at Intuit, will discuss how DevSecOps got started and how it has evolved. Shannon Lietz has over two decades of experience pursuing next generation security solutions. She is currently the DevSecOps Leader for Intuit where she is responsible for setting and driv...
Dale Kim is the Director of Industry Solutions at MapR. His background includes a variety of technical and management roles at information technology companies. While his experience includes work with relational databases, much of his career pertains to non-relational data in the areas of search, content management, and NoSQL, and includes senior roles in technical marketing, sales engineering, and support engineering. Dale holds an MBA from Santa Clara University, and a BA in Computer Science f...
The Internet of Things (IoT) promises to evolve the way the world does business; however, understanding how to apply it to your company can be a mystery. Most people struggle with understanding the potential business uses or tend to get caught up in the technology, resulting in solutions that fail to meet even minimum business goals. In his session at @ThingsExpo, Jesse Shiah, CEO / President / Co-Founder of AgilePoint Inc., showed what is needed to leverage the IoT to transform your business. ...
SYS-CON Media announced today that PagerDuty has launched a popular blog feed on DevOps Journal. DevOps Journal is focused on this critical enterprise IT topic in the world of cloud computing. DevOps Journal brings valuable information to DevOps professionals who are transforming the way enterprise IT is done.
Things are being built upon cloud foundations to transform organizations. This CEO Power Panel at 15th Cloud Expo, moderated by Roger Strukhoff, Cloud Expo and @ThingsExpo conference chair, addressed the big issues involving these technologies and, more important, the results they will achieve. Rodney Rogers, chairman and CEO of Virtustream; Brendan O'Brien, co-founder of Aria Systems, Bart Copeland, president and CEO of ActiveState Software; Jim Cowie, chief scientist at Dyn; Dave Wagstaff, VP ...
SYS-CON Events announced today that CodeFutures, a leading supplier of database performance tools, has been named a “Sponsor” of SYS-CON's 16th International Cloud Expo®, which will take place on June 9–11, 2015, at the Javits Center in New York, NY. CodeFutures is an independent software vendor focused on providing tools that deliver database performance tools that increase productivity during database development and increase database performance and scalability during production.
SYS-CON Events announced today Isomorphic Software, the global leader in high-end, web-based business applications, will exhibit at SYS-CON's DevOps Summit 2015 New York, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Isomorphic Software is the global leader in high-end, web-based business applications. We develop, market, and support the SmartClient & Smart GWT HTML5/Ajax platform, combining the productivity and performance of traditional desktop software ...
Cloud Technology Partners on Wednesday announced it has been recognized by the Modern Infrastructure Impact Awards as one of the Best Amazon Web Services (AWS) Consulting Partners. Selected by the editors of TechTarget's SearchDataCenter.com, and by votes from customers and strategic channel partners, the companies acknowledged by the Modern Infrastructure Impact Awards represent the top providers of cloud consulting services for AWS including application migration, application development, inf...
Today’s enterprise is being driven by disruptive competitive and human capital requirements to provide enterprise application access through not only desktops, but also mobile devices. To retrofit existing programs across all these devices using traditional programming methods is very costly and time consuming – often prohibitively so. In his session at @ThingsExpo, Jesse Shiah, CEO, President, and Co-Founder of AgilePoint Inc., discussed how you can create applications that run on all mobile ...
“We help people build clusters, in the classical sense of the cluster. We help people put a full stack on top of every single one of those machines. We do the full bare metal install," explained Greg Bruno, Vice President of Engineering and co-founder of StackIQ, in this SYS-CON.tv interview at 15th Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.