Optimization Study Improves Geovic Cameroon Cobalt Project
Market Wire, September, 2008
Geovic Mining Corp. ("Geovic" or "The Company") (TSX: GMC)(OTCBB: GVCM), on behalf of its 60%-owned subsidiary Geovic Cameroon PLC (GeoCam), is pleased to announce results of an Optimization Study (OS) of the Nkamouna Cobalt-Nickel-Manganese Project in Cameroon, Africa. The OS includes many improvements to the December 2007 Feasibility Study (FS), and should facilitate the completion of project financing. All currency is expressed in US dollars as of the second quarter 2008. OS highlights include:
- Initial capital disbursements reduced from $397 million to $379 million despite the inclusion of an $11 million circuit to recover manganese
- After-tax, undiscounted cash flow estimated at $2.6 billion on revenues of $6.6 billion during the initial 17 years of production
- Cash operating costs reduced from $3.12 to $2.02 per pound of cobalt, net of byproduct credits from nickel, manganese and scandium
- Production scheduled to commence in late 2010 and increase to full capacity in early 2011
Financial Projections - Base Cases 2008 OS 2007 FS
------- -------
100% Equity - After-Tax
IRR, % (1) 44 33
NPV 8%, $ M (2) 1,024 696
NPV 8%, $ M (GMC 60% Share) 614 417
Payback, Production Years 1.9 2.9
Initial Capital Disbursements, $ x M
Plant and Infrastructure 321 351
GeoCam G&A 24 20
Pre-Production Mining & Equipment 34 27
--- ---
Sub-Total (exclusive of escalation) 379 397
Working Capital during Startup & Commissioning 38 33
--- ---
Total Initial and Working Capital 417 431
GMC 60% Share of Total Capital 250 259
Sustaining Capital during Production 86 51
Project Life, Years 17 18
Operating Costs, $/lb cobalt
Direct, net of byproducts (0.46) 1.99
Indirect 1.48 0.42
Production Tax 1.00 0.71
---- ----
Total Cash Costs 2.02 3.12
3-Year Average Metal Pricing, Ending Date June '08 Oct '07
-------- -------
Cobalt, $/lb (3) 26.57 20.08
Nickel, $/lb (4) 12.39 11.16
Spot Pricing (mid-2008)
Manganese Carbonate, $/tonne (5) 1,000 na
Scandium, $/lb(6) 317 na
Revenue Components, % of Total
Cobalt 66 70
Nickel 22 30
Manganese 12 0
Scandium less than 1 0
The OS is based on producing high-purity cobalt oxide, nickel carbonate, and manganese carbonate as well as average purity scandium oxide. No premiums or discounts were applied to the metal prices used in the OS. As project economics are most sensitive to product prices, financial projections are shown below for both metal and commodity prices as of September 1, 2008 and a possible low price scenario.
Financial Sensitivity to Product Prices
Price Bases for Initial Project Life Sep. 1, 2008 Low Case
------------ --------
Cobalt, $/lb 33.00 15.00
Nickel, $/lb 8.73 7.00
Manganese, $/tonne 1,200 1,000
100% Equity - After Tax
IRR, % 50 18
NPV 8%, $ M 1,263 314
NPV 8%, $ M (GMC 60% share) 758 142
Payback, Production Years 1.7 4.6
Cash Cost, net of byproduct credits, $/Lb Co 3.86 5.36
Below is a summary of project operating costs, which are the next most sensitive aspect of project economics:
Project Operating Costs OS, $ x M % of OPEX
--------- ---------
Direct: Mining 319 12
Processing 1,703 67
General & Administrative 137 5
Indirect: Reclamation, Product Freight, etc. 242 10
Production Taxes at Base Case Prices 166 6
----- ---
Total 2,566 100
Most Recent Business Articles
- Multiple criteria evaluation and optimization of transportation systems
- Multi-criteria analysis procedure for sustainable mobility evaluation in urban areas
- A two-leveled multi-objective symbiotic evolutionary algorithm for the hub and spoke location problem
- Multi-criteria analysis for evaluating the impacts of intelligent speed adaptation
- The development of Taiwan arterial traffic-adaptive signal control system and its field test: a Taiwan experience
Most Recent Business Publications
Most Popular Business Articles
- 7 tips for effective listening: productive listening does not occur naturally. It requires hard work and practice - Back To Basics - effective listening is a crucial skill for internal auditors
- FAS 109: a primer for non-accountants - Financial Accounting Standards Board's "Statement 109: Accounting for Income Taxes"
- Design a commission plan that drives sales - Sales Commissions
- Too Young to Rent a Car? - 25-years-old the minimum age for car renting - Brief Article
- LIFO vs. FIFO: a return to the basics



