COB: Halls Creek Project Scoping Study
Released
Released
Announcement PDF
Market
Update
06 June 2025
Highlights
Cobalt Blue Holdings Limited
Halls Creek Project Scoping
Study delivers a near-term
copper-zinc opportunity
ASX Code:
COB
Directors & Management:
Robert Biancardi Non-Exec Chairman
Hugh Keller
Non-Exec Director
Joe Kaderavek
Deputy Chairman
Dr Andrew Tong Chief Executive Officer
Kelvin Bramley
CFO & Company
Secretary
Cobalt Blue Holdings Limited (ASX: COB) (‘COB’, ‘Cobalt Blue’ or ‘the Company’) is
pleased to announce the completion of the Halls Creek Project (‘Halls Creek Project’
or the ‘Project’) Scoping Study (the ‘Scoping Study’ or the ‘Study’) (refer to COB’s
ASX announcements dated 24 March 2025 and 18 February 2025). The Study
supports an attractive, low-cost, near-term copper-zinc project in an established
mining jurisdiction in Western Australia.
The scoping study reveals several key aspects:
KEY POINTS:
Cobalt Blue Holdings Limited
ACN:
614 466 607
Address:
Suite 12.01, Level 12, 213 Miller Street
North Sydney NSW 2060
Ph:
(02) 8287 0660
Website: www.cobaltblueholdings.com
Email:
info@cobaltblueholdings.com
Social:
Cobalt.Blue.Energy
cobalt-blue-holdings
a
The project plans to develop both the Onedin and Sandiego
deposits in sequence.
a
Material is planned to be mined by open-cut methods from
Onedin deposit, and treated via heap leaching, solvent extraction,
and electrowinning to produce copper metal, and crystallisation
to produce zinc sulphate monohydrate.
a
Material is planned to be mined by underground methods from the
Sandiego deposit, and treated via a concentrator to produce separate
copper and zinc concentrates.
a
A photovoltaic solar grid with battery storage is a key enabler of
the operation providing sustainable, on-site power.
The Halls Creek Project contribution:
1.
Diversification & Commodity cycle resilience
The Project provides exposure to major metals such as copper, zinc and silver.
This diversification strengthens our ability to weather price swings, optimise
capital allocation, and seize new opportunities in shifting market conditions.
2.
Strong investment return, with a relatively small start-up funding envelope
The Project requires a modest up-front capital expenditure for potentially near
dated cashflows, whilst COB develops its critical minerals focused business
in parallel. COB will continue to work through staging and capital equipment
reduction opportunities throughout the course of Project development.
3.
Low technical risk
The Project utilises conventional metallurgical flowsheets, engineering and
equipment selection with low levels of development and operational risk. Further,
due to COB’s strong background in metallurgical flowsheet development and
process engineering, in-house testing at the Broken Hill Technology Centre and
plant design will speed up project development.
MARKET UPDATE
1
COB’s CEO, Andrew Tong, commented: “This is a fresh, modern look at an undeveloped project. We believe that the Halls Creek
Project can be developed for a moderate investment to profitably produce copper and zinc, which are forecast to be in high demand
in the coming decade. While remaining focused on the Kwinana Cobalt Refinery, we are thrilled to have acquired a robust project to
potentially deliver near-term value to our shareholders.”
Cautionary statement
The Scoping Study referenced in this announcement has been undertaken to assess the potential viability of the Halls Creek Project and
to determine whether advancement to more definitive study phases is justified. The Study has been prepared on a 100% basis. COB
currently has a 51% in the Project under a joint venture agreement with AuKing Mining Limited,1 with the right (but not the obligation)
to increase its interest in the Project to 75% subject to satisfying certain expenditure thresholds. The Study considers a mining and
processing operation at the Project targeting copper and zinc production from oxide/ transitional mineralisation, and copper, zinc and
silver from sulphide mineralisation. It is a preliminary technical and economic study of the potential viability of the Halls Creek Project and
specifically the Onedin and Sandiego deposits. It is based on low level technical and economic assessments that are not sufficient to
support the estimation of ore reserves. The Scoping Study has been completed to a level of accuracy of +35 / – 15%. Further evaluation
and supporting studies are required before COB will be in a position to estimate any ore reserves or to provide any assurance of an
economic development case at this stage or to provide certainty that the conclusions of the Scoping Study will be realised.
The Company believes that it has a reasonable basis for providing the forward-looking statements and the forecast financial information.
The Scoping Study is based on the material assumptions outlined below. These include assumptions about the availability of
funding. While COB considers all of the material assumptions to be based on reasonable grounds, there is no certainty that they will
prove to be correct or that the range of outcomes indicated by the Scoping Study will be achieved.
As a staged development, cash-flow generated by the first stage of the Project will be used to fund development costs associated with
the second stage. Therefore, to achieve the range of outcomes indicated in the Scoping Study, initial up-front capital of approximately
A$73million (on a 100% project basis) will be required along with additional funding of up to A$67 million (on a 100% project basis) to meet
estimated initial working capital requirements. COB intends to fund its share of the Project through equity, or a mix of equity and debt, with
subsequent funding to be met by cash flow generated by the Project itself. COB has successfully raised equity for capital projects in the
past and has a strong track record of attracting supportive development partners if required. COB believes it’s joint venture partner will be
successful in raising the necessary equity to fund its interest in the Project. However, investors should note that there is no certainty that
COB will be able to raise the required funding when needed or obtain the funding on terms acceptable to COB at all. It is also possible that
such funding may only be available on terms that may be dilutive to or otherwise affect the value of COB’s existing shares.
COB may elect to pursue other funding strategies including a partial sale of its interest in the Halls Creek Project. Should it do so, this
could materially reduce COB’s proportionate interest in the Halls Creek Project and negate the advantages of holding a majority interest.
Investors should note that COB’s beneficial interest in the Project is currently 51% under the existing joint venture agreement with
Koongie Park Pty Ltd (a wholly owned subsidiary of AuKing Mining Limited). Retention or augmentation of this interest is subject to
the fulfilment of the following key terms:
a
To retain the 51% beneficial interest COB must meet a minimum expenditure threshold of A$500,000 by 30 June 2027.
a
COB will then have the right (but not the obligation) to earn up to a 75% interest (an additional 24%) in the project by incurring
an additional A$1.5 million of expenditure on the tenements by 30 June 2028.
The Mineral Resources scheduled for extraction in the Scoping Study production target are based on approximately 91% Indicated
Mineral Resources and 9% Inferred Mineral Resources. The Inferred Mineral Resources do not feature as a significant proportion in
the earlier years of the proposed mine plan. There is a low level of geological confidence associated with Inferred Mineral Resources,
and there is no certainty that further exploration work will result in the determination of Indicated Mineral Resources for the current
Inferred portion, or that the production target itself will be realised. The Company confirms that the financial viability of the Project is
not dependent on the inclusion of Inferred Mineral Resources in the production schedule.
The Mineral Resource Estimates underpinning the production target in the Scoping Study have been prepared by a competent
person in accordance with the requirements of the Australasian Code for Reporting of Exploration Results, Mineral Resources and
Ore Reserves 2012 edition (‘JORC Code (2012)’).
Given the uncertainties involved, investors should not make any investment decisions based solely on the results of the Scoping Study.
Key Outcomes
Key outcomes of the Scoping Study:
a
10.5 year project life, underpinned by the existing Onedin and Sandiego Mineral Resource Estimates,2 with the first year
being construction, followed by 5 years mining and processing the Onedin deposit, and then a further 4.5 years mining and
processing the Sandiego deposit.
a
The Onedin deposit will be mined via an open-cut method, delivering up to 1,000,000 tpa of material to a heap leach pad.
Copper metal will be produced by solvent-extraction and electrowinning, with a maximum production rate of 5,000 tonnes per
annum. Zinc sulphate monohydrate will be produced by solvent-extraction and crystallisation, with an average production rate
of 15,000 tpa contained zinc.
1,2
See ASX announcement ‘COB Diversifies – Major Copper Project Earn In’ dated 18 February 2025.
MARKET UPDATE
2
a
The Sandiego deposit will be mined via an underground method, delivering up to 700,000 tpa of material to a flotation concentrator plant. Separate copper and zinc concentrates will be produced, at 25% copper and 51% zinc respectively. The average
annual copper concentrate will contain 7,300 tpa of copper and 72,600 oz of silver. The average annual zinc concentrate will
contain 13,300 tpa of zinc and 12,100 oz of silver.
a
Life of project estimated mining and production summary (100% project basis)3
Onedin Deposit
Maximum Mining Rate
1.0 Mtpa
Total Mining Production Target
3.1 mt
Total waste mined
21.3 mt
Copper metal production
19,400 t
Life of operation
Zinc production (contained in zinc sulphate monohydrate)
59,000 t
Life of operation
Mine/plant life
5 years
Sandiego Deposit
a
Maximum Mining Rate
0.7 Mtpa
Total Mining Production Target
2.3 mt
Total development
1.0 mt
Copper production (contained in concentrate)
33,000 t
Typical grade of copper at 25% in concentrate
Silver production (contained in copper concentrate)
326,800 oz
Average silver grade of 77 g/t in copper concentrate
Zinc production (contained in zinc concentrate)
59,900 t
Typical grade of zinc at 51% in concentrate
Silver production (contained in zinc concentrate)
54,500 oz
Average silver grade of 14 g/t in zinc concentrate
Mine life
4.5 years
Life of project estimated financial summary (100% project basis)4
Parameter
Economic evaluation
Estimated outcome
5
Pre-tax NPV 8% (real)
A$172m
Post-tax NPV 8% (real)
A$121m
Pre-tax Internal Rate of Return
28.0%
Post-tax Internal Rate of Return
21.4%
Life of mine (including initial construction)
10.5 years
Onedin
Life of Onedin mining costs
A$112m (~ $4.59/t combined process feed + waste)
Onedin copper sales
A$298m
Onedin zinc sales
A$185m
Life of mine Processing costs, freight, packaging
A$145m
Onedin plant + infrastructure + mine + sustaining capex
A$73m
Sandiego
Life of Sandiego mining costs
A$180m (~ $77.34/t)
Sandiego copper sales
A$483m
Sandiego silver sales in copper concentrate
A$8m
Sandiego zinc sales
A$216m
Life of mine Processing costs
A$130m
Sandiego plant + infrastructure + mine + sustaining capex
A$43m
Sandiego underground mine development cost
A$106m
Pricing assumptions
FX (AUD/USD)
0.65
Copper
USD$10,022/t LT
Zinc
USD$2,780/t LT
Silver
USD $26.48/oz LT
3, 4 Investors should note that COB’s beneficial interest in the Project is currently 51% under the existing joint venture agreement with Koongie Park Pty Ltd
(a wholly owned subsidiary of AuKing Mining Limited).
5
Sensitivity analysis demonstrating a range of potential economic outcomes is set out in Table 2 and Table 3.
MARKET UPDATE
3
Economic Evaluation
The Scoping Study reflects a staged mining and processing operation to minimise start-up capital requirements and prioritise early
cash flow:
a
Stage 1: an open-cut mine at Onedin, with material to be processed via heap leaching to produce copper cathode
and zinc sulphate monohydrate; and
a
Stage 2: an underground mine at Sandiego, with material to be treated in a flotation plant to produce separate copper
and zinc concentrates.
Life of project capital cost estimates have been estimated including contingencies ranging from 10% to 20%. The initial
up-front investment required is approximately A$73m. A breakdown of the life of project capital costs estimates are as follows:
a
Onedin plant and infrastructure A$73m (including sustaining capital) required upfront
a
Sandiego plant and infrastructure A$43m (including sustaining capital) from operational cashflow
a
Sandiego underground mine decline and orebody access development A$106m from operational cashflow
This Study describes engineering, capital costs, and operating costs to a level of accuracy of +35%, -15%. Budget prices from
vendors were received for approximately 85% of major plant equipment items. Suitable factors were applied for estimating costs for
installation, piping, electrical, EPCM as outlined in Table 12, Table 13 and Table 16.
A summary of the key outcomes of the economic evaluation of the Project is set out below:
Table 1 – Key economic evaluation outcomes (100% owned basis)
Parameter
Estimated outcome
Pre-tax NPV 8% (real)
A$172m
Post-tax NPV 8% (real)
A$121m
Pre-tax Internal Rate of Return
28.0%
Post-tax Internal Rate of Return
21.4%
Life of mine (including initial construction)
10.5 years
Sensitivity Analysis
A range of sensitivities have been applied to the key input assumptions, as follows:
Table 2 – Pre-tax NPV (A$m) vs FX and discount rate
AUD/USD
Discount Rate
0.61
0.62
0.63
0.65
0.68
0.70
0.75
7%
237
224
212
188
155
135
88
8%
218
206
194
172
140
121
77
9%
200
189
178
156
127
108
66
10%
184
173
162
142
114
96
57
Table 3 – Pre-tax NPV (A$m) vs copper and zinc price (USD/t)
Copper Price (USD/t)
Zinc Price
(USD/t)
9,000
9,250
9,500
10,002
10,400
11,000
11,500
12,000
2,300
95
107
118
142
161
189
213
236
2,450
109
121
133
156
175
203
227
251
2,611
124
136
148
172
190
219
242
266
2,750
137
149
161
185
203
232
255
279
2,950
156
168
180
204
222
251
274
298
3,300
189
201
213
237
255
284
307
331
MARKET UPDATE
4
The Scoping Study makes the following project parameters and macroeconomic assumptions:
Table 4 – Scoping Study key parameters and assumptions
Parameter
Estimated outcome
Economic evaluation
Pre-tax NPV 8% (real)
A$172m
Post-tax NPV 8% (real)
A$121m
Pre-tax Internal Rate of Return
28.0%
Post-tax Internal Rate of Return
21.4%
Life of mine (including initial construction)
10.5 years
Onedin
Life of Onedin mining costs
A$112m (~ $4.59/t combined process feed + waste)
Onedin copper sales
A$298m
Onedin zinc sales
A$185m
Life of mine Processing costs, freight, packaging
A$145m
Onedin plant + infrastructure + mine + sustaining capex
A$73m
Sandiego
Life of Sandiego mining costs
A$180m (~ $77.34/t)
Sandiego copper sales
A$483m
Sandiego silver sales in copper concentrate
A$8m
Sandiego zinc sales
A$216m
Life of mine Processing costs
A$130m
Sandiego plant + infrastructure + mine + sustaining capex
A$43m
Sandiego underground mine development cost
A$106m
Pricing assumptions*
*
FX (AUD/USD)
0.65
Copper
USD$10,022/t LT
Zinc
USD$2,780/t LT
Silver
USD $26.48/oz LT
A full commodity price profile is presented in Table 5
Table 5 – Commodity and exchange rate assumptions, 2027–2030 and Long-term6
6
2027
2028
2029
2030
LT
Copper
US$/t
$10,002
$10,550
$10,624
$10,828
$10,022
Zinc
US$/t
$2,611
$2,578
$2,523
$2,536
$2,780
Silver
US$/oz
$29.73
$26.27
$24.72
$20.70
$26.48
AUD
A$:US$
0.65
0.65
0.65
0.65
0.65
Based on consensus forecasts. Sources: Macquarie, Standard Chartered, Morgan Stanley, UBS, Citi, Jefferies, Canaccord, BMO, Goldman Sachs,
BAML, Wood Mackenzie, Fastmarkets. Historical long-term price average source: USGS
MARKET UPDATE
5
Halls Creek Project delivers value to COB
While remaining focused on the Kwinana Cobalt Refinery, COB believes the Halls Creek Project possesses compelling characteristics, including the capacity to deliver additional near-term value to shareholders. The Halls Creek Project strengthens our asset
portfolio for three key reasons:
1.
Commodity cycle resilience
The Project expands our exposure to metals such as copper, zinc and silver. This diversification strengthens our ability to
weather price swings, optimise capital allocation, and seize new opportunities in shifting market conditions.
2.
Strong investment return, with a relatively small start-up funding envelope
The Project requires a modest up-front capital expenditure for potentially near dated cashflows, whilst COB develops its critical
minerals focused business in parallel. COB will continue to work through staging and capital equipment reduction opportunities
throughout the course of Project development.
3.
Conventional processing flowsheets, with low technical risk
The Project utilises conventional metallurgical flowsheets, engineering and equipment selection with low levels of development
and operational risk. Further, due to COB’s strong background in metallurgical flowsheet development and process
engineering, in-house testing at the Broken Hill Technology Centre and plant design will speed up project development.
Compelling Copper and Zinc Market Outlook
The global outlook for copper and zinc remain strong, driven by robust fundamentals.
Copper and zinc are metals with constrained supply benefiting from healthy demand in traditional industrial sectors, as well as
technologies vital to the energy transition. Copper prices are currently trading near record highs, and consensus forecasts7 suggest
higher annual pricing through to 2030. While the consensus forecast forward curve for zinc is not as steep as copper’s, the price
outlook remains resilient.
Demand for both metals has typically remained closely aligned with global economic growth, historically driven by industrial sectors
such as construction and infrastructure. While the global industrial growth outlook remains supportive in the medium to long term,
the consumption patterns of copper and zinc are increasingly shifting toward critical roles in energy transition technologies, creating
a more diversified demand mix.
Essentially, the “metal of electrification,” copper is a critical material for electrical infrastructure, renewable energy systems, electric
vehicles (EVs), and AI-driven data centres. Zinc is primarily consumed in galvanised steel products used in buildings, but its use in
energy storage (e.g., zinc-ion batteries), wind turbines, solar panels, and transmission towers is an increasingly positive driver of
demand.
Meanwhile, supply growth for both metals remain challenged. For copper, the combination of rising capital costs, declining ore
grades, limited resource discoveries, lengthy project lead times, and increasing resource nationalism has made it challenging for
output to keep pace with demand. In the case of zinc, supply is concentrated among just four countries (China, Peru, Australia, and
India, which comprise ~60% of the supply) and has suffered from mine closures, reserve depletion, and high operating costs.
2025 Scoping Study Summary and Assumptions
Location and Ownership
The Project is located in the Kimberley region of Western Australia, approximately 15 kilometres (km) southwest of Halls Creek and
380 km south of Wyndham Port. The Project lies within a region that has historically supported mining operations and is serviced by
established road and port infrastructure.
Halls Creek Project Pty Limited (a wholly owned subsidiary of Cobalt Blue Holdings Limited) has entered into an Exploration Farm-In
Joint Venture Agreement with Koongie Park Pty Limited (a wholly owned subsidiary of ASX listed AuKing Mining Limited) to acquire
a majority interest in the Project (see ASX release 18 February 2025, COB Diversifies – Major Copper Project Earn in).
COB’s beneficial interest in the Project is currently 51% under the existing joint venture agreement with Koongie Park Pty Ltd.
7
Based on consensus forecasts. Sources: Macquarie, Standard Chartered, Morgan Stanley, UBS, Citi, Jefferies, Canaccord, BMO, Goldman Sachs, BAML,
Wood Mackenzie, Fastmarkets. Historical long-term price average source: USGS
MARKET UPDATE
6
Figure
1 – Halls
Project, 300km
regional setting
0km
100kmCreek200km
100km
200km
300km
TIMOR
SEA
Kununurra
Wyndham Port
Argyle
Diamond Mine
Derby
Darwin
N O
NT
Gold Mine
QLD
WA
Brisbane
Fitzroy Crossing
SA
Perth
Browns Range
Rare Earths
Project
Halls Creek
Project
NSW
Adelaide
Savannah
Nickel-Copper
-Cobalt Mine
Sydney
Melbourne
Imagery © 2025 TerraMetrics
NORTHERN TERRITORY
0km
The Project comprises an extensive tenement portfolio covering some 250 km2 with the main deposits (Sandiego and Onedin)
hosted within existing Mining Leases (M 80/276 and M 80/277 respectively) (Figure 1). For the purposes of the Study, Mining
Leases M 80/276 and M 80/277 are considered to define the Project area (Table 6).
Table 6 – Mining Lease details
Tenement
Grant Date
Mining Leases
Expiry Date
Area (km2)
2027
2028
M 80/276
2/04/1989
5/04/2031
2.2
M 80/277
2/04/1989
5/04/2031
3.2
Mineral Resources
The Scoping Study has supported development of a production target upon which the forecast financial information is based.
The production target is derived from the application of modifying factors to Indicated and Inferred Mineral Resources:
a
Onedin – Total of 4.8Mt (Indicated) at 0.7% Cu, 1.1% Pb, 3.1% Zn and 38g/t Ag for 33kt contained Cu, 51kt Pb, 151kt Zn,
5.9Moz Ag and 20koz Au; and
a
Sandiego – Total of 4.1Mt (3.7Mt Indicated / 0.4Mt Inferred) at 1.4% Cu, 0.4% Pb, 4.2% Zn and 25g/t Ag for 56kt contained
Cu, 18kt Pb, 175kt Zn, 3.3Moz Ag, and 25koz Au
The Mineral Resources are summarised in Table 7 and Table 8 and were originally reported by COB on 18 February 2025 in the
report titled ‘COB Diversifies – Major Copper project Earn in’.
The production target which includes a modest proportion of Inferred Mineral Resources of approximately 9%. The Inferred Mineral
Resources are derived from the Sandiego underground and mined over a period of 18-months commencing in year 8 of the production
target. There is a low level of geological confidence associated with Inferred Mineral Resources and there is no certainty that further
exploration work will result in the determination of Indicated Mineral resources or that the production target itself will be realised.
MARKET UPDATE
7
Table 7 – Mineral Resource estimate for the Onedin deposit detailed by classification
Grade
Classification
Tonnes
(Mt)
Copper
(%)
Lead
(%)
Zinc
(%)
Contained Metal
Silver
(g/t)
Gold
(g/t)
Copper
(kt)
Lead
(kt)
Zinc
(kt)
Silver
(Moz)
Gold
(Koz)
47
0.2
16.5
18.0
9.0
2.27
9.7
34
0.1
16.5
33.0
141.9
3.61
10.6
Onedin (Copper zone reported at a 0.4% copper cut-off grade)
Indicated
1.5
1.1
1.2
0.6
Onedin (Zinc zone reported at a 1% zinc cut-off grade)
Indicated
3.3
0.5
1.0
4.3
Table 8 – Mineral Resource estimate for the Sandiego deposit detailed by classification
Grade
Classification
Tonnes
(Mt)
Copper
(%)
Lead
(%)
Zinc
(%)
Contained Metal
Silver
(g/t)
Gold
(g/t)
Copper
(kt)
Lead
(kt)
Zinc
(kt)
Silver
(Moz)
Gold
(Koz)
18
5
16
0.3
0.2
0.3
39.1
4.8
43.9
3.4
–
3.4
13.6
9.0
22.6
0.98
0.05
1.03
16.4
1.9
18.3
35
10
34
0.1
0.1
0.1
12.0
0.2
12.2
14.0
0.1
14.1
146.0
6.1
152.1
2.25
0.03
2.28
6.4
0.3
6.7
Sandiego (Copper zone reported at a 0.8% copper cut-off grade)
Indicated
Inferred
Total
1.7
0.3
2.0
2.3
1.6
2.2
0.2
–
0.1
0.8
3.0
1.1
Sandiego (Zinc zone reported at a 3% zinc cut-off grade)
Indicated
Inferred
Total
2.0
0.1
2.1
0.6
0.2
0.6
0.7
0.1
0.7
7.3
6.1
7.3
Project Staging
Following a conceptual mining study by AMDAD, the Company adopted a simplified development strategy comprising two distinct
stages. The optimum project sequence is considered to minimise start-up capital requirements and prioritise early cash flow.
Financial modelling of the project has assumed metal price forecasts from 2027 onwards and assumes a decision to mine
occurring in 2028 following completion of feasibility studies. As outlined below, the Scoping Study proposes a staged development, commencing with mining and processing operations at Onedin, with development of the underground mine at Sandiego
commencing 5 years later.
a
Stage 1 – Onedin Open Pit and Heap Leach: A two-stage open pit operation at Onedin, supplying oxide and transition feed
to a heap leach facility located at Onedin for production of copper metal and zinc sulphate monohydrate via solvent extraction
and electrowinning / crystallisation.
a
Stage 2 – Sandiego Underground and Concentrator: An underground mining operation at Sandiego, delivering transition
and primary feed to a concentrator to produce separate copper and zinc concentrates.
The production target commences with heap leach operations at Onedin. Underground development at Sandiego and construction
of the concentrator are timed to align with the depletion of the Onedin open pit, enabling a seamless transition in production and
potential cashflow generation (see Figure 2).
MARKET UPDATE
8
Figure 2 – Combined open pit (Onedin) and underground (Sandiego) mining production (process feed)
Production – Process Feed (tonnes)
1,200,000
Oxide – open cut
Transition – underground
Transition – open cut
1,000,000
Primary – underground
Primary – open cut
800,000
600,000
400,000
200,000
0
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Figure 3 – Mined material by Mineral Resource classification per month
100,000
Onedin Indicated
Sandiego Indicated
Sandiego Inferred
Mined tonnes per month
90,000
80,000
70,000
60,000
50,000
40,000
30,000
20,000
10,000
–
month
Stage 1 – Onedin Open Pit and Heap Leach
Mining
Mining will be undertaken using conventional drill, blast, load, and haul methods, with up to 1 mtpa of mineralised feed scheduled
for delivery to the heap leach facility. The average grade of the production target is estimated at 0.8% copper and 3% zinc, with the
mining operations expected to extend over a four-year period, and processing over a five-year period.
The mine schedule has been developed based on optimised pit. At this early stage, detailed designs incorporating ramps, berms,
and final pit wall geometries have not been prepared. The schedule is therefore based on idealised shells, used to support preliminary
assessments of feed tonnage, grade, and sequencing (Figure 4). The proposed pit has a crest diameter of approximately 500 metres
and reaches a maximum depth of around 190 metres. Due to limited geotechnical data from historical drilling, slope design inputs
for pit optimisation have been conservatively assigned based on weathering profiles, with overall slope angles of 30° in oxide, 40° in
transition, and 42° in primary rock units.
A life-of-mine (LOM) strip ratio of 1:7 (ore to waste) is projected for the Onedin open pit. Material below the economic cut-off grade
has been classified as waste and further subdivided based on sulphur content as a proxy for acid-forming potential (Table 9):
a
Non-Acid Forming (NAF): < 0.2% sulphur
a
Potentially Acid Forming (PAF): ≥ 0.2% sulphur
This preliminary classification informs early waste rock management strategies, although further geochemical testing will be required
in later study phases to refine these assumptions.
MARKET UPDATE
9
Table 9 – Anticipated volumes of NAF and PAF waste rock derived from the Onedin open pit
Waste Rock Classification
Volume (BCM)
Tonnes (t)
Average Sulphur Grade (%)
NAF
9,219,000
21,036,000
0.02%
PAF
91,000
231,000
0.57%
PAF waste will be sent to the heap leach circuit for disposal.
NAF waste will be transported to a waste rock emplacement located adjacent to the pit. The emplacement is expected to reach
a final elevation of RL 475–480 m—standing approximately 35–45 metres above existing ground level and 10–20 metres above
nearby ridgelines. A portion of NAF material will be used for intended to be used during initial site construction, and for closure of the
heap leach circuit.
Mining is expected to be conducted by a specialist contractor, responsible for both load and haul operations and drill and blast
activities. Operations are proposed to run on a dual-shift basis, seven days per week, throughout the calendar year.
Figure 4 – Onedin optimised pit shells (starter pit and final)
MARKET UPDATE
10
Processing
Mineralised material from the Onedin open pit will be processed via a heap leach facility to recover copper metal by electrowinning
and zinc sulphate monohdyrate by crystallisation (Figure 4).
Figure 5 – Block flow diagram for the Onedin heap leach process
Mining/
ROM Pad
Crushing
HEAP Cells
Copper Solvent
Extraction
Electrowinning
Copper Metal
Zinc Solvent
Extraction
Crystallisation
Zinc Sulphate
The copper electrowinning capacity was fixed at up to 5,000 tpa metal. This caps the production of copper in some operating months.
On the other hand, the production of zinc sulphate by crystallisation is more flexible from month-to-month, as the equipment is not
constrained by fixed electrical components.
The Scoping Study adopted metal recoveries of 80% copper and 65% zinc, based on historical testwork results8. The monthly
production rates are shown in Figure 6, with the nominal capacities being 5,000 tpa
Share your feedback
Discover