Magna Mining Completes Updated Preliminary Economic Assessment of the Crean Hill Project

Rhea-AI Summary

Magna Mining has completed an Updated Preliminary Economic Assessment (PEA) for its 100% owned Crean Hill Project in Sudbury, Ontario. The PEA outlines a 13-year underground mining operation with low pre-production capital costs of $27.7 million and a quick payback period. Key highlights include:

- Pre-tax NPV (8%) of $265.3 million and IRR of 142%
- After-tax NPV (8%) of $194.1 million and IRR of 129%
- Average production rate of 2,200 tonnes per day
- Total resource mined of 10.69 million tonnes
- 195.5 million pounds of nickel and 169.5 million pounds of copper to be produced

The project benefits from existing infrastructure, approved environmental permits, and proximity to processing facilities. Metal price assumptions include US$8.50/lb nickel and US$4.00/lb copper. The PEA demonstrates the potential for a profitable, low-cost operation with significant upside from metal price increases.

Positive

• Low pre-production capital cost of $27.7 million
• Quick payback period within 1.5 years
• High pre-tax IRR of 142% and after-tax IRR of 129%
• 13-year mine life with 10.69 million tonnes of resource mined
• Existing infrastructure and approved environmental permits reduce project risks
• Proximity to processing facilities in Sudbury area

Negative

• Project economics are highly sensitive to metal prices, particularly nickel
• Requires $212.8 million in sustaining capital over mine life

Study Demonstrates 13 Year Mine Life, Modest Pre-Production Capital and Short Payback Period

Sudbury, Ontario--(Newsfile Corp. - September 17, 2024) - Magna Mining Inc. (TSXV: NICU) (OTCQB: MGMNF) (FSE: 8YD) ("Magna" or the "Company") is pleased to announce the successful completion of its Updated Preliminary Economic Assessment ("PEA") by SGS Geological Services (SGS) on its 100% owned Crean Hill Project (the "Project") located in Sudbury, Ontario, Canada.

The PEA envisions an underground only mining operation, with Life of Mine ("LOM") potentially mineable resource being sold to a third-party existing mill in Sudbury. Underground mining would be initiated with a 15-month Advanced Exploration ("AdEx") program followed by a 12-month pre-production ramp-up period and 13 years of commercial production. Initial mining will be done with ramp access via a new surface portal with the eventual rehabilitation and re-establishment of the historic #2 shaft for personnel access and hoisting as mining progresses deeper.

Note: All dollar values are reported in Canadian Dollars unless otherwise stated.

2024 PEA Highlights

• Low pre-production capital cost of $27.7M following AdEx period;

• Payback of pre-production period capital within the first year of commercial production, and payback of all capital including AdEx period capital within the second year of commercial production;

• Underground average production rate of 2,200 tonnes per day ("tpd") consisting of 1,650 tpd of higher-margin primary feed and 550 tpd of lower grade, incremental feed;

• Pre-tax NPV (8%) of $265.3 million and an Internal Rate of Return ("IRR") of 142% at conservative metal prices.

Magna Mining COO Jeff Huffman commented: "This updated Preliminary Economic Assessment focuses efforts on a high margin, underground-only mine plan. A low capital approach of establishing a new surface portal will provide quick access to the resource, allowing us to offset capital costs with early revenues. This PEA also benefits from increased certainty on third party processing terms. The project timeline has been derisked by having environmental permits approved and in-hand, as well as more detailed stope planning and sequence optimization. The PEA metal pricing assumptions have been updated to reflect a more conservative long term nickel price. We are excited and encouraged by the results of this PEA and look forward to continuing to advance the Crean Hill Project".

The primary feed is designed to ensure rapid payback and minimize upfront capital requirements while simultaneously mitigating the potential impact of low metal prices. The lower cut-off grade of incremental material allows more complete extraction of the resource and the two-pronged nature of the mining sequence facilitates lower-cost extraction of the incremental material.

Financial Analysis

The Crean Hill PEA uses metal prices of US$ 8.50/lb nickel, US$ 4.00/lb copper, US$ 13.00/lb cobalt, US$ 900/oz platinum, US$ 1000/oz Palladium, US$ 2,150/oz gold, and a 1.35 C$/US$ exchange rate as outlined in Table 2.

The Base Case generates a pre-tax NPV (8%) of $265.3 million and an Internal Rate of Return ("IRR") of 142%, after-tax NPV (8%) is $194.1 million, with an IRR of 129%.

See Table 1 for a summary of PEA results.

Table 1: PEA Summary

	Units	Total
Total Resource Mined	tonnes	10,688,606
Mine Life	years	13
Average Production Rate	tpd	2,193
Operating Cost	$/tonne	158
Advanced Exploration Bulk Sample*	$M	32.1
Pre-Production Capital	$M	27.7
Sustaining Capital	$M	212.8
Ni in Resource Sold	M lbs	195.5
Cu in Resource Sold	M lbs	169.5
Co in Resource Sold	M lbs	6.8
Pt in Resource Sold	koz	313
Pd in Resource Sold	koz	359
Au in Resource Sold	koz	117
Average NSR	$/tonne	240
Average Annual Pre-Tax Cash Flow	$M	40.5
Payback Period (overall)	years	1.5
Pre-Tax NPV (8%)	$M	265.3
Pre-Tax IRR	%	142
Post Tax NPV (8%)	$M	194.1
Post Tax IRR	%	129
Note: AdEx Bulk Sample revenue is not included in PEA economics.

 

Table 2: Metal Prices and Exchange Rates

Item	Units	Base Case Pricing
Nickel	$US/lb	8.50
Copper	$US/lb	4.00
Cobalt	$US/lb	13.00
Platinum	$US/oz	900
Palladium	$US/oz	1000
Gold	$US/oz	2150
Exchange Rate	CAD:USD	1.35
	USD:CAD	0.74

 

Capital and Operating Costs

The Study was prepared in accordance with National Instrument 43-101 of the Canadian Securities Administrators (NI 43-101). The capital and operating cost estimates for the Advance Exploration, Pre-Production and Production phases of the Project are summarized below in Tables 3-5. Capital costs are based on planned development of a ramp from surface to the bottom of the orebody and the rehab of #2 shaft to the mid-shaft loading pocket. The company is planning on commencing an AdEx bulk sample underground to confirm resource grade, continuity and dilution impacts in an effort to de-risk the project. It is envisioned that positive results from this program will lead to a pre-feasibility study and continued development of the Crean Hill Project.

Table 3: AdEx and Pre-Production Cost and Revenue Summary

Item	Units	AdEx	Pre-Production
Capital Cost	$M	48.5	27.7
Operating Cost	$M	-	62.9
Revenue	$M	16.4	78.3
Total Cost Net Revenue	$M	32.1	12.3

 

Table 4: Capital Costs by Period - Detail

Item	Units	Pre-Production (Initial Capital)	Production (Sustaining Capital)	Total Capital Cost
Development	$M	12.8	143.5	156.3
Infrastructure	$M	14.5	58.7	73.1
G&A and Indirects	$M	0.4	4.8	5.2
Closure	$M	-	5.8	5.8
Total Capital Cost	$M	27.7	212.8	240.5

 

Table 5: Operating Costs by Period - Detail

Item	Units	Pre-Production	Production	Average Operating Cost Per Resource Tonne Mined ($/t)
Mining	$M	40.3	894.7	$87.47
Crushing, Haulage and Processing	$M	17.3	635.7	$61.09
G&A	$M	5.3	92.9	$9.19
Total Operating Costs	$M	62.9	1623.3	$157.75

 

Figure 1: Life of Mine Pre-Tax Cash Flow

To view an enhanced version of this graphic, please visit:
https://images.newsfilecorp.com/files/8002/223536_ff141bcd34c969fb_001full.jpg

Mining and Infrastructure

Previous mining activity at the Crean Hill site makes this project particularly favorable for revitalization. The site is located near the Trans-Canada Highway, approximately 35km from Sudbury with access to a well-established supply and service sector focused on the mining industry. The PEA is based on underground mining only. A new ramp will allow rapid access to initial, near-surface, mining areas and dewatering will be carried out from the historic #2 shaft. As mining proceeds beyond 700m depth, rehabilitation of the existing shaft and key infrastructure will be completed. This capital expenditure will allow hoisting and personnel access via the #2 shaft and will enable ramp-access mining to continue at depth. Operating costs assumptions are based on use of a mining contractor during the advanced exploration phase, and owner operated equipment during the pre-production and operation phase for all mine development and production.

Underground production mining will be completed utilizing conventional longhole stoping methodology with hydraulic backfill. Power lines capable of supporting mining activities are in close proximity to the project and heating requirements will be met using propane. On-site crushing and sampling activities will occur before the ore is shipped to the local processing facility. Water treatment will be managed through a service agreement with the existing third-party treatment facility.

Figure 2 illustrates the historical mining and PEA mine plan. Figure 3 illustrates the LOM production profile and Table 6 summarizes the mine production statistics.

Figure 2: Crean Hill Mine Longitudinal Section Showing Historic Mining, Planned Development and Future Stoping

To view an enhanced version of this graphic, please visit:
https://images.newsfilecorp.com/files/8002/223536_ff141bcd34c969fb_002full.jpg

Table 6: PEA Production Statistics

Item	Units	Primary	Incremental	Base Case
Resource Mined	tonnes	7,996,761	2,691,845	10,688,606
Average NSR	$/tonne	258	148	240
NiEq Cut-off Grade	%	1.20	0.90	-
Ni Grade	%	0.92	0.56	0.83
Cu Grade	%	0.79	0.50	0.72
Co Grade	%	0.03	0.02	0.03
Pt Grade	g/t	1.01	0.63	0.91
Pd Grade	g/t	1.16	0.70	1.04
Au Grade	g/t	0.38	0.21	0.34

 

Figure 3: Life of Mine Production Profile

To view an enhanced version of this graphic, please visit:
https://images.newsfilecorp.com/files/8002/223536_ff141bcd34c969fb_003full.jpg

Permitting

The Crean Hill project is a brownfield site with an existing footprint and a Closure Plan that has been filed by Vale. Vale retains surface rights to the property and holds key permits including an Air Environmental Compliance Approval (ECA) for air emissions and a Sewage ECA for the wastewater management system. Additional surface infrastructure for new operations will be authorized by an amended Closure Plan. Other permits that would be required for mine development are an amended Air ECA, amended Sewage ECA, amended Permit to Take Water for mine dewatering and an additional sewage ECA for a domestic sewage system. There are no requirements for a federal or provincial environmental assessment. Permits for the commencement of AdEx at Crean Hill have been received.

Mineral Resources

The PEA potentially mineable resources are a subset of the current Crean Hill Mineral Resource Inventory (Table 7). Appropriate mining dilution and recoveries were applied to the design stopes depending on mining method used. Allan Armitage, Ph.D., P. Geo. of SGS Geological Services is an independent Qualified Person as defined by NI 43-101 and is responsible for the current Crean Hill MRE.

Table 7: Crean Hill Project Underground Mineral Resource Estimate, April 15, 2024

Classification	Cut-off Grade	Tonnes	Cu (%)	Ni (%)	Co (%)	Pt (g/t)	Pd (g/t)	Au (g/t)	NiEq %
Indicated	1.1% NiEq	18,444,000	0.87	1.01	0.035	0.98	1.12	0.37	1.96
Inferred	1.1% NiEq	989,000	0.53	0.70	0.026	0.98	1.66	0.29	1.56
Please see notes on Mineral Resource assumptions, at the end of this release, including metal prices and recoveries used. The underground cut-off grade of 1.10% NiEq considers metal prices of $8.50/lb Ni, $3.75/lb Cu, $17.00/lb Co, $950/oz Pt, $1100/oz Pd and $1,950/oz Au, metal recoveries of 78% for Ni, 95.5% for Cu, 56% for Co, 69.2% for Pt, 68% for Pd and 67.7% for Au, a mining cost of US$80.00/t rock and processing, treatment and refining, transportation and G&A cost of US$42.50/t mineralized material.

 

Crean Hill Project Economic Sensitivities

The Crean Hill Project is most sensitive to metal market prices and least sensitive to project capital cost. Operating costs and exchange rate sensitivities fall between metal prices and capital costs and display similar sensitivities.

Table 8: Crean Hill Project Sensitivities - Pre-Tax NPV(8%) ($M)

Variance	Metal Price	Exchange Rate	Capex	Opex
-20%	-42	595	294	445
-10%	113	411	280	355
Base	265	265	265	265
10%	423	149	251	175
20%	578	50	236	85

 

Figure 4: Crean Hill Project Sensitivities - Pre-Tax NPV(8%)

To view an enhanced version of this graphic, please visit:
https://images.newsfilecorp.com/files/8002/223536_ff141bcd34c969fb_004full.jpg

Table 9: Crean Hill Project Sensitivities - Metal Price Comparison

	Units	3 Yr Trailing Average	2023 PEA	Base Case	Spot Price July 20, 2024
Nickel	$US/lb	9.96	9.50	8.50	7.30
Copper	$US/lb	4.06	3.50	4.00	4.20
Cobalt	$US/lb	19.89	22.00	13.00	12.45
Platinum	$US/oz	971	1000	900	965
Palladium	$US/oz	1622	1800	1000	923
Gold	$US/oz	1915	1700	2150	2401
Pre-Tax NPV (8%)	$M	491.6	481.7	259.3	181.6
Pre-Tax IRR	%	200	185	90	58
Post-Tax NPV (8%)	$M	348	341.2	189.2	135.1
Post-Tax IRR (%)	%	182	168	82	53

 

Qualified Person

The following Qualified Persons (QPs) oversaw the completion of the work in preparation of the PEA and are responsible for the contents:

Independent QP for Geology and Mineral Resource Estimates
Mr. Allan Armitage, Ph.D., P.Geo., of SGS Geological Services.
Mr. Armitage conducted personal inspection of the site on May 25-26, 2022, July 25, 2023, July 02, 2024 and July 25, 2024.

Independent QP for Underground Mining and Financial Analysis
Mr. Henri Gouin, P.Eng., of SGS Geological Services.
Mr. Gouin last conducted a personal inspection of the site on May 13, 2024.

Independent QP for Underground Mining, Financial Analysis, Permitting and Environmental
Mr. William van Breugel, P.Eng., B.A.Sc. Geological Engineering, P.Eng., Associate Engineer of SGS Geological Services.

Independent QP for Processing and Recovery
Mr. Dominic Fragomeni, P.Eng., Frago-Met Solution Ltd.

Technical information in this press release has been reviewed and approved by David King, M.Sc., P.Geo. Mr. King is the Senior Vice President, Exploration and Geoscience for Magna Mining Inc. and is a qualified person under Canadian National Instrument 43-101.

Crean Hill Property Mineral Resource Estimate Notes:

1. The effective date of the Crean Hill Property Mineral Resource Estimate (MRE) is April 15, 2024. This is the close out date for the final mineral resource models and mine out models (as-builts).
2. Allan Armitage, Ph.D., P. Geo. of SGS Geological Services is an independent Qualified Person as defined by NI 43-101 and is responsible for the current Crean Hill MRE. Armitage conducted multiple site visits to the Crean Hill Property including on May 25-26, 2022, July 25, 2023, July 02, 2024 and July 25, 2024.
3. The classification of the current MRE into Indicated and Inferred mineral resources is consistent with current 2014 CIM Definition Standards - For Mineral Resources and Mineral Reserves.
4. All figures are rounded to reflect the relative accuracy of the estimate and numbers may not add due to rounding.
5. The mineral resource is presented undiluted and in situ, constrained by 3D grade control resource models, and are considered to have reasonable prospects for eventual economic extraction. The mineral resource is exclusive of mined out material.
6. Mineral resources which are not mineral reserves do not have demonstrated economic viability. An Inferred Mineral Resource has a lower level of confidence than that applying to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that most Inferred Mineral Resources could be upgraded to Indicated Mineral Resources with continued exploration.
7. The Crean Hill mineral resource estimate is based on a validated drill hole database which includes data from 4,646 surface and underground diamond drill holes completed between 1951 and March 2024. The drilling totals 739,448 m. The resource database totals 103,952 assay intervals representing 290,253 m of data.
8. The mineral resource estimate is based on a three-dimensional ("3D") resource model of the main mineralization and a broader dilution envelope. 3D models of mined out areas were used to exclude mined out material from the current MRE.
9. Grades for Ni, Cu, Co, Pt, Pd, Ag and Au are estimated for each mineralization domain using ~2.0 m capped composites assigned to that domain. To generate grade within the blocks, the inverse distance squared (ID2) interpolation method was used for all domains.
10. Specific gravity values were assigned to each block based on a regression formula defined by a database of 32,592 samples. SG=(0.2057xNi%+2.88).
11. Based on the size, shape, and orientation of the Crean Hill Deposit, it is envisioned that the deposits may be mined using both bulk and selective mining methods including Longhole Stoping.
12. The MRE is reported at a base case cut-off grade of 1.10% NiEq. The mineral resource grade blocks are quantified above the base case cut-off grade and within the constraining mineralized wireframes (considered mineable shapes).
13. The underground cut-off grade of 1.10% NiEq considers metal prices of $8.50/lb Ni, $3.75/lb Cu, $17.00/lb Co, $950/oz Pt, $1100/oz Pd and $1,950/oz Au, metal recoveries of 78% for Ni, 95.5% for Cu, 56% for Co, 69.2% for Pt, 68% for Pd and 67.7% for Au (Ag is not considered), a mining cost of US$80.00/t rock and processing, treatment and refining, transportation and G&A cost of US$42.50/t mineralized material.
14. The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues.

About Magna Mining Inc.

Magna Mining is an exploration and development company focused on nickel, copper and PGM projects in the Sudbury region of Ontario, Canada. The Company's flagship assets are the past producing Shakespeare and Crean Hill Mines. The Shakespeare Mine is a feasibility stage project which has major permits for the construction of a 4,500 tonne per day open pit mine, processing plant and tailings storage facility and is surrounded by a contiguous 180km² prospective land package. Crean Hill is a past producing nickel, copper and PGM mine with a technical report dated August 2022. Additional information about the Company is available on SEDAR (www.sedar.com) and on the Company's website (www.magnamining.com).

For further information, please contact:

Jason Jessup
Chief Executive Officer

Or

Paul Fowler, CFA
Senior Vice President
416-356-8165
Email: info@magnamining.com

Cautionary Statement

This press release contains certain forward-looking information or forward-looking statements as defined in applicable securities laws. Forward-looking statements are not historical facts and are subject to several risks and uncertainties beyond the Company's control, including statements regarding the production at the Shakespeare and Crean Hill Mines, the economic and operational potential of the Shakespeare and Crean Hill Mines, potential acquisitions, plans to complete exploration programs, potential mineralization, exploration results and statements regarding beliefs, plans, expectations, or intentions of the Company. Resource exploration and development is highly speculative, characterized by several significant risks, which even a combination of careful evaluation, experience and knowledge may not eliminate. All forward-looking statements herein are qualified by this cautionary statement. Accordingly, readers should not place undue reliance on forward-looking statements. The Company undertakes no obligation to update publicly or otherwise revise any forward-looking statements whether as a result of new information or future events or otherwise, except as may be required by law.

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accept responsibility for the adequacy or accuracy of this press release.

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/223536

FAQ

What is the expected mine life for Magna Mining's Crean Hill Project (MGMNF)?

The Updated Preliminary Economic Assessment for Magna Mining's Crean Hill Project (MGMNF) outlines a 13-year mine life.

What is the pre-production capital cost for the Crean Hill Project (MGMNF)?

The pre-production capital cost for the Crean Hill Project (MGMNF) is $27.7 million.

What is the pre-tax Net Present Value (NPV) at 8% discount rate for the Crean Hill Project (MGMNF)?

The pre-tax Net Present Value (NPV) at 8% discount rate for the Crean Hill Project (MGMNF) is $265.3 million.

What is the average daily production rate planned for the Crean Hill Project (MGMNF)?

The average daily production rate planned for the Crean Hill Project (MGMNF) is 2,200 tonnes per day.

What are the key metals to be produced at the Crean Hill Project (MGMNF)?

The key metals to be produced at the Crean Hill Project (MGMNF) are nickel (195.5 million pounds) and copper (169.5 million pounds).