Ero Copper Corp. (TSX: ERO) (NYSE: ERO) is pleased to announce the results of its optimized Feasibility Study on the Boa Esperança Copper Project, located in Pará State, Brazil.
2021 FEASIBILITY STUDY SUMMARY
|Type of Operation||Open Pit|
|Total Tonnes Processed||kt||43,052|
|Life-of-Mine Strip Ratio||waste:ore||3.7|
|Copper Head Grade||% Cu||0.83 %|
|Metallurgical Recovery||%||91.3 %|
|First Five Years of Production|
|Average Annual Recovered Copper||kt||35|
|C1 Cash Cost(1)||$/lb Cu produced||$1.12|
|Total Recovered Copper Production||kt||174|
|Average Annual Recovered Copper||kt||27|
|C1 Cash Cost(1)||$/lb Cu produced||$1.36|
|Total Recovered Copper Production||kt||326|
|Copper Price||$/lb||Consensus Copper Price(2)|
|Foreign Exchange Rate||USD:BRL||5.00|
|After-Tax Net Present Value (8%)||$M||$380|
|After-Tax Internal Rate of Return||%||41.8 %|
|After-Tax Payback Period||years||1.4|
(1) C1 Cash Cost is a non-IFRS Measure. Please refer to the Notes section of this press release for a discussion of non-IFRS Measures.
(2) Consensus Copper Price forecast is based on the average analyst copper price estimates from 26 financial institutions as of the Effective Date, resulting in $3.80 per pound in 2024, $3.95 per pound in 2025 and $3.40 per pound in 2026 and thereafter.
SENSITIVITY OF ECONOMIC RESULTS TO COPPER PRICE (USD/LB)
A chart accompanying this announcement is available at
Commenting on the results, David Strang, CEO, stated, “The Boa Esperança Project is the most recent example of our team’s commitment and outstanding track record of creating shareholder value from our existing portfolio, and we could not be more excited about the outcome of these efforts. We started the re-evaluation of Boa from the ground up, beginning with a complete review of the mineral resource calculations that identified significant upside opportunities on which to build a new vision for Boa.
“By re-logging core, focusing our efforts on geologic modelling and optimizing the mine sequence, we were able to identify a superior mine plan capable of supporting a much larger operation by pulling forward high-grade mineralization in the production plan. The result of this work is significantly higher annual copper production averaging approximately 35,000 over the first five years of the mine’s life, a very attractive payback of 1.4 years and a 41.8% internal rate of return. Further, we see potential for additional value generation through ongoing exploration within the newly designed final pit shell.
“Our near-term focus will be targeting exploration in an area referred to as the Gap Zone, where we currently have four drill rigs operating. The Gap Zone is a sizeable target area within the current pit shell where there has been limited historic drilling. As a result, material mined from this zone, which is currently included in the later phases of the mine plan, is largely treated as waste. While early in the program, the ten holes we have drilled within the Gap Zone subsequent to the cut-off date of the 2021 Feasibility Study show mineralized zones in the areas where we would expect to see extensions and continuity of mineralization. With continued exploration success, we see potential to meaningfully increase the mine’s production profile beyond year five of the current life-of-mine plan.
“Our excitement around our organic growth initiatives, including the delivery of the Boa Esperança Project and production growth at the MCSA Mining Complex, continues to build as we establish a clear path to doubling our copper production profile over the coming years while continuing to generate peer- leading returns on invested capital. With a robust balance sheet and strong cash flow generation, we are well-positioned to execute on our growth strategy and continue delivering shareholder value.”
GAP ZONE EXPLORATION SUCCESS
Subsequent to the Effective Date, ten exploration drill holes were drilled within the Gap Zone, all of which show mineralization. To date, assay results have been received for three of these holes. Results are highlighted by hole BSPD-166 that intercepted 21.2 meters grading 0.98% copper and 15.3 meters grading 1.25% copper, including 6.5 meters grading 2.46% copper, hole BSPD-169 that intercepted 64.9 meters grade 0.86% copper, including 15.0 meters grading 1.40% copper and hole BSPD-175 that intercepted 14.1 meters grading 0.73% copper including 5.7 meters grading 1.59% copper. Additional mineralized intercepts from within these holes are pending assay results.
Continued positive exploration results within the Gap Zone are expected to further enhance the Project by (i) confirming continuity of mineralization between near-surface high-grade zones and high-grade zones near the pit limits at depth; and, (ii) converting material currently classified and mined as waste into mineral resources. The Company expects the Gap Zone to contribute to increased copper production beyond year five of the mine plan.
Gap Zone drill results outlined in this press release, including drill collar locations, are shown below in Figure 1 and can be viewed on the Company’s Boa Esperança project tour and interactive three- dimensional (“3D”) model, which can be accessed via the Company’s VRIFY Technology Inc. (“VRIFY”) project page (http://www.vrify.com/companies/ero-copper-corp) or via VRIFY directly (www.vrify.com).
|Hole ID||From (m)||To (m)||Length (m)||Cu (%)|
|GAP Zone – Assay Results|
GAP Zone – Additional Mineralized Intervals for Above Drill Holes (Assay Results Pending)
(1) Mineralized intercepts below cut-off grade of 0.20% copper not reported. Drill holes were drilled from surface using diamond core drill rigs. The length of intercept may not represent the true width of mineralization. Values may not add up due to rounding. From, to and mineralized intercepts are rounded to the nearest tenth of a meter. The seven remaining drill holes from the Gap Zone drilling campaign are pending assay results in their entirety.
Gap Zone drill results from BSPD-166, BSPD-169 and BSPD-175, as referenced herein, reflects mineralization not captured in the Company’s NI 43-101 (as defined below) compliant mineral resource and mineral reserve models developed for the 2021 Feasibility Study. There has been insufficient work and analysis surrounding Gap Zone drilling to define a mineral resource and it is uncertain if further exploration and analysis will result in such targets being delineated as a mineral resource.
Figure 1 shows high-grade and low-grade mineralization, as well as the Gap Zone exploration target area within the final pit design of the Project. Figure 2 highlights recent Gap Zone drilling results.
The center of the final pit design is located at UTM Easting 450722.00 and UTM Northing 9241657.00. Boa Esperança mineralization based on data compilation work which includes review of geological controls, structural analysis and copper mineralization identified during the Company’s technical programs. The interpretation and boundary limits do not imply continuity of mineralization or actual thickness of mineralization. Mineral resources which are not mineral reserves do not have demonstrated economic viability.
Figure 1: Boa Esperança VRIFY 3D Model, Plan View looking North (Ero Copper, 2021) is available at
The center of the final pit design is located at UTM Easting 450722.00 and UTM Northing 9241657.00. The GAP Zone volume is shown to demonstrate a future area of exploration within the Boa Esperança final pit design. The shape is based on data compilation work which includes review of geological controls and structural analysis during the Company’s technical programs. The interpretation and boundary limits do not imply continuity of mineralization or actual thickness of mineralization.
Figure 2: Boa Esperança VRIFY 3D Model, Gap Zone Results, view looking North (Ero Copper, 2021) is available at
|MINERAL RESERVES & RESOURCES, 2021|
|Proven & Probable Reserves||43,052||0.83||356.6|
|Mineral Resources (Pit Constrained, inclusive of Reserves)|
|Measured Resources (High-Grade)||7,117||2.16||153.6|
|Indicated Resources (High-Grade)||1,661||2.27||37.6|
|Measured & Indicated Resources (High-Grade)||8,778||2.18||191.3|
|Measured Resources (Low-Grade)||25,476||0.60||152.0|
|Indicated Resources (Low-Grade)||13,434||0.51||68.4|
|Measured & Indicated Resources (Low-Grade)||38,909||0.57||220.4|
|Total Measured & Indicated Resources||47,687||0.86||411.7|
|Inferred Resources (Pit Constrained High-Grade)||40||2.69||1.1|
|Inferred Resources (Pit Constrained Low-Grade)||514||0.49||2.5|
|Inferred Resources (Pit Constrained)||555||0.65||3.6|
|Inferred Resources (Unconstrained High-Grade Outside Pit Limits)||1,354||2.24||30.4|
|Inferred Resources (Unconstrained Low-Grade Outside Pit Limits)||9,681||0.60||58.2|
|Inferred Resources (Unconstrained Mineralization Outside Pit)||11,035||0.80||88.6|
|Total Inferred Resources||11,590||0.80||92.2|
(1) Mineral reserves and mineral resources have an effective date of August 31, 2021.
(2) Stated mineral resources are inclusive of mineral reserves. All figures have been rounded to the relative accuracy of the estimates. Summed amounts may not add due to rounding. High-grade and low-grade mineral resources defined as greater than or equal to 1.00% copper and less than 1.00% copper, respectively.
(3) A 3D geologic model was developed for the Boa Esperança Project. Geologically constrained copper grade shells were developed using a copper cut-off grade of 0.20% and 0.51% for pit constrained and unconstrained mineral resources, respectively, to generate a 3D mineralization model of the Boa Esperança Project. Within grade shells, mineral resources were estimated using ordinary kriging within a 2.0 meter by 2.0 meter by 4.0 meter block size. Open pit constrained, unconstrained and marginal cut-off grades are based upon a copper price of US$6,400 per tonne with cost parameters appropriate to the deposit. The mineral resource estimates were prepared in accordance with the Canadian Institute of Mining, Metallurgy and Petroleum (“CIM”) Definition Standards for Mineral Resources and Mineral Reserves, adopted by the CIM Council on May 10, 2014 (the “CIM Standards”), and the CIM Estimation of Mineral Resources and Mineral Reserves Best Practice Guidelines, adopted by CIM Council on November 29, 2019 (the ‘CIM Guidelines”), using geostatistical and/or classical methods, plus economic and mining parameters appropriate to the deposit.
(4) Mineral reserve estimates were prepared in accordance with the CIM Standards and the CIM Guidelines, using geostatistical and/or classical methods, plus economic and mining parameters appropriate for the deposit. Mineral reserves are based on a long-term copper price of US$6,613 per tonne; concentrate grade of 27% copper; average metallurgical recoveries of 91.3%; copper concentrate logistics costs of US$108.20 per wet metric tonne (“wmt”); transport losses of 0.2%; copper concentrate treatment charges of US$59.50 per dry metric tonne (“dmt”), refining charges of U$0.0595 per pound of copper; copper payability of 96.3%; average mining cost of US$2.47 per tonne mined; processing cost of US$7.74 per tonne processed and G&A costs of US$3.83 per tonne processed; average pit slope angles that range from 30º for saprolite to 50º for fresh rock and a 2% CFEM government royalty.
Mineral resources which are not mineral reserves do not have demonstrated economic viability. Please refer to the Technical and Scientific section of this press release for additional information.
MINERAL RESERVE COMPARISON TO 2017 STUDY
|2021 Feasibility Study(1,2,3)||2017 Study(4)||Change|
|Tonnes||Grade||Contained Cu||Tonnes||Grade||Contained Cu||Contained Cu|
|(000s)||(Cu %)||(kt)||(000s)||(Cu %)||(kt)||(kt)||%|
|Proven & Probable Reserves||43,052||0.83||356.6||19,503||0.95||185.1||171.5||93||%|
(1) Mineral reserves have an effective date of August 31, 2021.
(2) All figures have been rounded to the relative accuracy of the estimates. Summed amounts may not add due to rounding.
(3) Mineral reserve estimates were prepared in accordance with the CIM Standards and the CIM Guidelines, using geostatistical and/or classical methods, plus economic and mining parameters appropriate for the deposit. Mineral reserves are based on a long-term copper price of US$6,613 per tonne; concentrate grade of 27% copper; average metallurgical recoveries of 91.3%; copper concentrate logistics costs of US$108.20 per wmt; transport losses of 0.2%; copper concentrate treatment charges of US$59.50 per dmt, refining charges of U$0.0595 per pound of copper; copper payability of 96.3%; average mining cost of US$2.47 per tonne mined; processing cost of US$7.74 per tonne processed and G&A costs of US$3.83 per tonne processed; average pit slope angles that range from 30º for saprolite to 50º for fresh rock and a 2% CFEM government royalty.
(4) Please refer to the 2017 Study for additional technical and scientific information.
Please refer to the Technical and Scientific section of this press release for additional information.
LIFE-OF-MINE PRODUCTION PLAN AND CASH FLOWS
|Grade Mined||% Cu||0.83||—||1.49||1.30||1.27||1.05||0.76||0.79||0.72||0.52||0.55||0.64||0.62||0.92||1.11||—|
|Grade Processed||% Cu||0.83||—||—||1.34||1.33||1.08||0.77||0.82||0.70||0.49||0.56||0.64||0.63||0.90||1.11||—|
|Cu in Concentrate||kt||326||—||—||27||49||40||28||30||26||17||20||23||23||28||14||—|
|Land Freight & Handling||$M||($115)||$—||$—||($10)||($17)||($14)||($10)||($11)||($9)||($6)||($7)||($8)||($8)||($10)||($5)||$—|
|C1 Cash Costs(3)||$/lb||$1.36||$—||$—||$0.96||$0.85||$1.03||$1.55||$1.42||$1.37||$2.16||$1.85||$1.79||$1.83||$1.38||$1.14||$—|
(*) Milling Operations reflect timing adjustments related to run-of-mine stockpile handling. Summed amounts may not add due to rounding.
(1) TC/RCs defined as treatment charges and refining charges.
(2) Process includes mill operating and maintenance expenses as well as costs related to dry stack tailings.
(3) C1 Cash Cost is a non-IFRS Measure. Please refer to the Notes section of this press release for a detailed definition.
TECHNICAL AND SCIENTIFIC INFORMATION
The Economic Exploitation Plan for the Project was ratified in 2012 and subsequently renewed in 2013. The Company received the Installation License (LI) in August 2021, which will allow for the commencement of surface and civil construction activities in H1 2022. A formal request with the Secretaria de Estado de Meio Ambiente e Sustentabilidade will be made to incorporate changes in the Project’s scope as outlined in the 2021 Feasibility Study. SEMAS is the agency responsible for approval of the Operating License (LO) for the Project, which is planned to be issued at the time of commercial production.
Block model tonnage and grade estimates for the Project were classified according to the CIM Standards and the CIM Guidelines by Mr. Emerson Ricardo Re, RM CMC (0138) and MAusIMM (CP) (305892), an employee of Ero Copper Corp. and a qualified person as such term is defined under National Instrument 43-101, Standards of Disclosure for Mineral Projects (“NI 43-101”).
A 3D geologic model was developed for the Project. Geologically constrained grade shells were developed using various copper cut-off grades to generate a 3D mineralization model of the Project. Within the grade shells, mineral resources were estimated using ordinary kriging within a 2.0 meter by 1.1 meter by 4.0 meter block size. Within the optimized resource open pit limits, a cut-off grade of 0.20% copper was applied based upon a copper price of US$6,400 per tonne, net smelter return of 94.53%, average metallurgical recoveries of 90.7%, mining recovery of 95.0%, dilution of 5.0%, mining costs of US$3.10 per tonne mined run of mine (“ROM”), processing and transportation costs of US$5.65 per tonne ROM, and G&A costs of US$2.66 per tonne ROM. Unconstrained inferred mineral resources have been stated at a cut-off grade of 0.51% copper with a marginal cut-off grade of 0.32% copper based upon a copper price of US$6,400 per tonne, NSR of 94.53%, mining recovery of 100%, average metallurgical recoveries of 90.7%, mining costs of US$14.71 per tonne ROM, processing and transportation costs of US$5.70 per tonne ROM, and G&A costs of US$2.60 per tonne ROM. Stated mineral resources estimates are inclusive of mineral reserves.
The mineral resource effective date is August 31, 2021.
The mineral reserves for the Project are derived from the Measured and Indicated mineral resources as defined within the resource block model following the application of economic and other modifying factors further described below. Inferred mineral resources, where unavoidably mined within a defined mining shape have been assigned zero grade. Dilution occurring from Indicated resource blocks were assigned grade based upon the current mineral resource grade of the blocks included in the dilution envelope. Mineral reserves were classified according to the CIM Standards and the CIM Guidelines by Mr. Carlos Guzman, RM CMC (0119) and FAusIMM (229036), an employee of NCL Ingenieria y Construcion SpA (“NCL”) and an independent qualified person as such term is defined under NI 43-101. NCL is independent of the Company.
The pit designs and mine plan were optimized using the following economic and technical parameters: copper price of US$6,613 per tonne; average metallurgical recoveries of 91.3%; concentrate grade of 27% copper, copper concentrate logistics costs of US$108.20 per wmt; transport losses of 0.20%; copper concentrate treatment charges of US$59.50 per dmt, refining charges of U$0.0595 per pound of copper; copper payability of 96.3%; average mining cost of US$2.47 per tonne mined; processing costs of US$7.74 per tonne processed and G&A costs of US$3.83 per tonne processed; average pit slope angles that range from 30º for saproloite to 50º for fresh rock and a 2% CFEM government royalty.
Other modifying factors considered in the determination of the mineral reserve estimate include:
The mineral reserve effective date is August 31, 2021.
The Company uses certain non-IFRS measures, including C1 cash cost of copper produced (per lb) and EBITDA, which are not measures recognized under IFRS. The Company believes that these measures, together with measures determined in accordance with IFRS, provide investors with an improved ability to evaluate the underlying performance of the Company. Non-IFRS measures do not have any standardized meaning prescribed under IFRS, and therefore they may not be comparable to similar measures employed by other companies. The data is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS.
C1 cash cost of copper produced (per lb.)
C1 cash cost of copper produced (per lb) is the sum of production costs, net of capital expenditure development costs, divided by the copper pounds produced. C1 cash cost reported by the Company include treatment, refining charges, and offsite costs. C1 cash cost of copper produced per pound is a non-IFRS measure used by the Company to manage and evaluate operating performance of the Company’s operating mining unit and is widely reported in the mining industry as benchmarks for performance but does not have a standardized meaning and is disclosed in addition to IFRS measures.
Earnings before interest, taxes, depreciation and amortization (EBITDA)
EBITDA represents earnings before interest expense, income taxes, depreciation, and amortization. The Company believes EBITDA is an appropriate supplemental measure of debt service capacity and performance of its operations.
DATA VERIFICATION & QUALITY ASSURANCE / QUALITY CONTROL
The qualified persons responsible for the preparation of the 2021 Feasibility Study have verified the data disclosed, including sampling, analytical, and test data underlying the information contained in this news release. Geological, mine engineering and metallurgical reviews included, among other things, reviewing mapping, core logs, and re-logging existing drill holes, review of geotechnical and hydrological studies, environmental and community factors, the development of the life of mine plan, capital and operating costs, transportation, taxation and royalties, and review of existing metallurgical test work. In the opinion of the qualified persons responsible for the preparation of the 2021 Feasibility Study, the data, assumptions, and parameters used to estimate mineral resources and mineral reserves, the metallurgical model, and the economic analysis as presented herein are sufficiently reliable for these purposes.
The Company is currently drilling at the Project from surface with core drill rigs operated by a third- party contractor. Third-party drill rigs are operated by DrillGeo Geologia e Sondagem Ltda., who is independent of the Company. Drill core is logged, photographed, and split in half using a diamond saw and then quartered. One half is sent for analysis and the remaining half is sent for storage at the secure core logging and storage facilities for the Project located in the city of Tucumã, Para State, Brazil. Samples are collected on one-and-a-half-meter sample intervals unless an interval crosses a geological contact. At the completion of sample batching, individual sample bags are placed into plastic bags which are numbered and labelled with the respective sample interval and batch identification. Sample batches are transported to a third-party laboratory for preparation and analyses, along with a sample submission form.
Total copper and gold analysis is performed at ALS Brasil Ltda’s (“ALS”) facilities in Parauapebas, Brazil (physical) and Lima, Peru (analytical). Total copper is determined using a hydrofluoric, nitric, perchloric acid digestion and HCl leach and analyzed using Inductively Coupled Plasma – Mass Spectrometry (“ICP-MS”) and Atomic Absorption Spectrometry (“AAS”). Gold values are determined using lead collection fire assay and Inductively Coupled Plasma – Optical Emission Spectrometry (“ICP-OES”). ALS is a subsidiary of ALS Limited and is independent of the Company. All sample results during the period have been monitored through a quality assurance, quality control program that includes the insertion of certified standards, blanks, and field duplicate samples.
Qualified Persons and the NI 43-101 Technical Report
Mr. Emerson Ricardo Re, RM CMC (0138) and MAusIMM (CP) (305892), an employee of Ero Copper Corp. and a qualified person as such term is defined under NI 43-101, has reviewed and approved the scientific and technical information contained in this press release related to Gap Zone exploration drill results.
Mr. Kevin Murray, P.Eng registered with Engineers and Geoscientists British Columbia, License #32350, and an employee of Ausenco, an independent qualified person as such term is defined under NI 43-101 has reviewed and approved all other technical and scientific information in this press release. Ausenco is independent of the Company.
The Company will file the associated NI 43-101 compliant report on SEDAR (www.sedar.com) and on the Company’s website (www.erocopper.com) within 45 days of this press release, which will serve as an update to the technical report entitled “Feasibility Study Technical Report for the Boa Esperança Copper Project, Pará State, Brazil”, dated September 7, 2017 with an effective date of June 1, 2017, prepared by Rubens Mendonça, MAusIMM of SRK Consultores do Brasil Ltda. (“SRK”) as at the date of the report and Carlos Barbosa, MAIG and Girogio di Tomi, MAusIMM, both of SRK Brazil, and each a “qualified person” and “independent” of the Company within the meanings of NI 43-101 (the “2017 Study”).
ABOUT ERO COPPER CORP
Ero Copper Corp., headquartered in Vancouver, B.C., is focused on copper production growth from the Mineração Caraíba S.A. (“MCSA”) Mining Complex located in Bahia State, Brazil, with over 40 years of operating history in the region. The Company’s primary asset is a 99.6% interest in the Brazilian copper mining company, MCSA, 100% owner of the MCSA Mining Complex, which is comprised of operations located in the Curaçá Valley, Bahia State, Brazil, wherein the Company currently mines copper ore from the Pilar and Vermelhos underground mines, and the Boa Esperança Project, an IOCG- type copper development project located in Pará, Brazil. The Company also owns 97.6% of the NX Gold Mine, an operating gold and silver mine located in Mato Grosso, Brazil.
Provenance Gold Corp. (CSE: PAU) (OTCQB: PVGDF) is pleased to ann... READ MORE
Omai Gold Mines Corp. (TSX-V: OMG) is pleased to report additiona... READ MORE
Emerita Resources Corp. (TSX – V: EMO) (OTC: EMOTF) announces ... READ MORE
Aurania Resources Ltd. (TSX-V: ARU) (FSE: 20Q) announces that it ... READ MORE
Bonterra Resources Inc. (TSX-V: BTR) (OTCQX: BONXF) (FSE: 9BR2) i... READ MORE
We acknowledge the [financial] support of the Government of Canada.