C$ 0.65
RSS Feed
Email Request
SEDAR Profile
Show printable version of 'Minco Silver Announces Positive Feasibility Study ...' in a New Window

Minco Silver Corporation

  September 28, 2009
Minco Silver Announces Positive Feasibility Study Results for Fuwan Silver Project

Minco Silver Corporation (TSX: MSV "Minco Silver" the "Company") is pleased to announce the positive results of Feasibility Study (the "Study") for the Fuwan Silver project located in Southeast China. The Feasibility Study was completed and overseen by Wardrop Engineering Inc. of Vancouver, BC, Canada. Wardrop worked in conjunction with China Nerin Engineering Co. Ltd. ("NERIN") of Nanchang, China, Environmental Resource Management ("ERM") of Beijing, China and P&E Mining Consultants Inc. ("P&E") of Brampton, ON, Canada. All currencies listed are in US dollars, unless otherwise stated.

The Study defines an operation based on underground mining and milling of the ore producing a silver/lead concentrate and a zinc concentrate on site in township of Fuwan, approximately 45km southwest of the provincial capital of Guangzhou, China.

Highlights of Feasibility Study:

Feasibility Study Highlights (Pre-Tax) Feasibility Results
Probable Mineral Reserve 9.118 Mt averaging 189 g/t Ag
Mine Life 9.2 Years
Daily Mine Throughput 3,000 tpd
Mill Recovery (Ag Recovered in both concentrates) 91%
Average Annual Recovered Ag in both concentrates 5.5 M oz
Total Recovered Ag in both concentrates 50.4 M oz
Total Operating Cost/t Ore Milled $34.42/t
Total Cash Cost per Payable oz Ag $5.65/oz
Pre-Production Capital Costs $73.1 M
Silver Price Used for Feasibility Study Economics 13.57/oz Ag
Total Revenue $648.2 M
Total Operating Cost $313.8 M
Total Royalty Payment $24.3 M
Total Operating Cash Flow $310.0 M
Net Present Value Before Tax @ 6% Discount Rate $111.5 M
Net Present Value Before Tax @ 8% Discount Rate $95.3 M
Internal Rate of Return Before Tax 33.2 %
Payback Period of Pre-Production Capital Costs 2.3 years
Construction Period 20 – 24 months

"We are very pleased with the results of the feasibility study. The study substantiates the quality of the Fuwan project. The present reserve base is an excellent starting point for the project and can be expanded significantly by upgrading the inferred resources into reserves and by potentially expanding the operation into the silver mineralization on the Changkeng Permit. We are progressing well with the permitting process and will continue to work expediently to bring this robust project into production." commented Dr. Cai, President and Chief Executive Officer.

Project Overview


The Fuwan silver deposit (the "Deposit") falls into the broad category of sediment-hosted epithermal deposits and is characterized by 8 zones of vein and veinlet mineralization within zones of silicification. Zones 7 and 8 are not included in the reserve estimate. The predominant sulphide minerals are sphalerite and galena with lesser pyrite, as well as rare arsenopyrite, chalcopyrite, and bornite. The deposit is poor in gold (typically <0.2 ppm).

Resource Estimation

P&E completed five resource estimates for the Fuwan silver deposit in November 2005, November 2006, June 2007, December 2007 and May 2008. The May 2008 estimate, which is an update of the December 2007 estimate on the basis of infill drilling, formed the basis of the Study. All resource estimation technical reports were done in compliance with NI 43-101 and CIM standards, most of which were filed on SEDAR. There has been no additional drilling on the deposit area since that time.

Contained Mineral Resources (at a 40g/t Silver cut-off)

Resource Area & Classification
(does not include Changkeng mineralization)
(M t)
(M oz)
Fuwan Permit Indicated 13.95 188 84.3 0.17 0.20 0.56
Fuwan Permit Inferred 10.24 171 56.1 0.26 0.26 0.72

Reserve Estimation

The resource estimate provided by P&E classified the resources for the Fuwan Zones 1 to 4 as indicated and inferred. The reserve does not include any resources from the Changkeng property. Only indicated mineral resources as defined in NI 43-101 were used to establish the probable mineral reserves. No reserves were categorized as proven.

Wardrop used a stope recovery factor of 95%, an average mining extraction rate of 97%, and an average 7% internal dilution, 8% external dilution, and 3% fill dilution to estimate the total amount of diluted probable mineral reserves. Ore reserve calculations conservatively assumed dilution to contain no metal.

Probable Mineral Reserves (Diluted and In-situ)

Zone tonnes Ag (g/t) Ag (M oz) In-situ Au(g/t) Pb(%) Zn(%)
Total 9,118,000 189 55.3 0.15 0.20 0.57

Notes: Reserve based on: Silver 13.00 US$/oz; Gold 688 US$/oz; Lead 0.88US$/lb; Zinc 1.28US$/lb; Operating cost of $37.13/t


The mine will be accessed by a single decline developed at a gradient of -15%. Mining will be with conventional trackless mechanized equipment.

A 2 m minimum mining height was adopted for mechanized mining and mining methods will vary and be dependent upon orebody geometry, ground conditions, and ore grade.

Drift-and-fill mining, and a small amount of room-and-pillar mining, will be used for flat lying zones. As the orebody has reasonably good grades, a trade-off study was undertaken to assess at what grade it would be worth backfilling with cemented fill and carrying out a primary/secondary drift-and-fill type mining method allowing 100% extraction without leaving any ore pillars.

Ore zones with lower grades will be mined by the room-and-pillar method. This method is selective and zones of low grade can be left as pillars. Stope and pillar dimensions, ground support in development headings, and stopes will depend on orebody geometry and ground condition.

The cut-and-fill method will be used for ore zones dipping between 15° and 50°.

All stopes will be backfilled after mining is completed. Free draining hydraulic backfill was selected as the most appropriate method due to the flat-lying and relatively large horizontal extent of the orebody, coupled with the distant location of the process plant and difficulties with access above the orebody.

This backfilling method will allow up to 45 to 50% of the tailings to be disposed of as hydraulic backfill
underground, reducing the required size of the surface tailings pond. Backfill will be prepared from tailings produced in the plant and distributed to the underground stopes by a pipeline through the main access ramp. For primary stope filling in drift-and-fill, 5% cement will be added. Backfill for cut-and-fill, room-and pillar, and secondary stopes of drift-and-fill mining will not be cemented.

Mine production of 3000 tpd is based on a crew rotation of three 8 hour shifts and over 330 days per year. A mining contractor is assumed for pre-production development as well as ongoing mine development.


A 3,000 tpd process plant has been designed for the Fuwan Project to process silver, lead and zinc bearing sulphide mineralization. The main value metals in the mineralization are silver, lead, zinc, and gold. The process plant will operate 330 d/a at an annual process rate of 990,000 t/a and three shifts per day. Overall process plant availability will be approximately 90%.

The run-of-mine (ROM) from the underground mine will be crushed by a jaw crusher to 80% passing 150 mm, and then ground to 80% passing 100 µm in a semi-autogenous grinding (SAG)-ball mill-pebble crushing circuit (SABC). The silver, lead, and zinc minerals will be recovered by a conventional differential flotation process.

The tailings produced from the zinc rougher scavenger flotation circuit will be sent to the tailings storage facility (TSF) for storage and to the underground mine for hydraulic backfilling. The produced silver-lead concentrate and zinc concentrate will be thickened and then pressure filtered separately prior to being transported to smelters. Depending on the lead head grade, the silver-lead concentrate may be further processed to produce a silver concentrate and a lead-silver concentrate.

The average dry concentrate production is forecast to be as follows:
    silver-lead concentrate - 15,900 t/a, including:
      -  154,700 kg/a (4,975,000 oz/a) silver
      -  1,600 t/a lead
    zinc concentrate - 9,300 t/a including:
      -  4,700 t/a zinc
      -  15,400 kg/a (495,000 oz/a) silver.


The Fuwan property is located approximately 45 km southwest of Guangzhou, the capital city of Guangdong province. Access to the property is via the Guangzhou - Zhuhai highway, which passes through Gaoming City. The property is located 2 km via gravel road northwest of the town of Fuwan (population 30,000). The town of Fuwan is well connected by paved highway and expressways to major cities, including Guangzhou (70 km highway distance), Gaoming (15 km), and Jiangmen (60 km), The Fuwan property is also accessible by water on the Xijiang River to major cities like Guangzhou, Zhaoqing and Jiangmen, as well as to international waterways in the South China Sea. Electrical power, water, telephone service, and supplies are available in Fuwan. The proposed minesite is large enough to accommodate tailings and waste disposal areas, and processing plant sites.

Operating Costs

The operating cost estimates are based on a process rate of 990,000 t of ore annually or 3,000 tpd of ore.

Mining $18.01/t
Processing $ 9.90/t
Tailings $ 1.13/t
G&A $ 4.78/t
Surface Services $ 0.60/t
Total $34.42/t

Capital Costs

This estimate has been completed partially by NERIN and partially by Wardrop. The majority of the information used in the estimate is based on the quantities and pricing provided by NERIN to Wardrop.

Area Cost
Direct Works
(US$ x 1,000)
A – Mining (Wardrop)
B – Primary Crushing
C – Crushed Ore Stockpile and Reclaim
D – Secondary and Tertiary Crushing
E – Grinding, Flotation, Dewatering, Reagents & Service
F – Tailings Disposal Facilities
G – Plant Site, Infrastructure & Ancillary Facilities
H – Temporary Services
L – Site/Plant Mobile Equipment
N – Power Lines (Included in G1 – Power Supply)
Included in G1
Direct Works Subtotal $45,896
X – Project Indirect
Y1 – Land Acquisition
Y1 – Owner’s Costs
Z – Contingency
Indirect Subtotal $27,164
Working Capital $8,300
Sustaining Capital $59,900

Financial Analysis

An economic evaluation of the Fuwan Project was prepared by Wardrop based on a pre-tax financial model. For the 9.2 year mine life and 9.1 Mt reserve, the following pre-tax financial parameters were calculated:
    33.2% IRR
    2.3 years payback on $73.1 M capital
    US$111.5 M net present value (NPV) at a 6% discount rate.
The base case prices were as follows based on the 3 year historical average metal prices from the London Metal Exchange (LME) as of April 29, 2009:
    Silver -  US     $13.57/oz
    Gold   -  US    $767.72/oz
    Zinc   -  US      $1.18/lb
    Lead   -  US      $0.91/lb
No allowance has been made for inflation or escalation.

Sensitivity Analysis

The project economics are sensitive to silver price, Operating costs and Capital expenditures. The sensitivity analysis results are in the table below:

Parameter Economic     Change    
  Indicator -20% -10% Base Case 10% 20%
Silver Price NPV ($M) 33 72 112 151 190
  IRR (%) 15 25 33 41 48
Opex NPV ($M) 157 134 112 89 66
  IRR (%) 41 37 33 29 24
Capex NPV ($M) 126 119 112 105 97
  IRR (%) 42 37 33 30 27

Conference Call

Minco Silver will host a conference call on Wednesday September 30, 2009 at 8:00 AM PST to discuss the Feasibility Study Report.
Toll Free Dial-in Numbers (within US and Canada):     1 866 400 1802

International Dial-in Number:                        +1 647 427 2437

Conference Code:                                          8066824422
Qualified Persons

Mr. Christopher N. Zahovskis, P. Eng., Chief Operating Officer for Minco Silver, is the Qualified Person responsible for overall supervision of the Feasibility Study and has reviewed and approved the contents of this news release.

Mr. Dwayne L. Melrose, P. Geo., Vice President Exploration for Minco Silver, is the Qualified Person responsible for verification and quality assurance of the company's exploration data, analytical results and resource statements and has reviewed and approved the contents of this news release.

Mr. Eugene Puritch, P. Eng., President of P&E Mining Consultants Inc. is an independent Qualified Person responsible for the Fuwan resource estimate and has reviewed and approved the contents of this news release

Mr. Jianhui Huang, Ph.D., P. Eng., of Wardrop Engineering Inc. is an independent Qualified Person as defined by NI 43-101. Mr. Huang has reviewed and approved the contents of this news release.

Mr. Byron Stewart, P. Eng., of Wardrop Engineering Inc. is an independent Qualified Person as defined by NI 43-101. Mr. Stewart has reviewed and approved the contents of this news release.

Mr. Scott Cowie, B. Eng., MAusIMM., of Wardrop Engineering Inc. is an independent Qualified Person as defined by NI 43-101. Mr. Cowie has reviewed and approved the contents of this news release.

The NI 43-101 Technical Report for the Feasibility Study Report will be filed on SEDAR within 45 days of the date of this news release.

The terms "Mineral Resource", "Measured Mineral Resource", "Indicated Mineral Resource", "Inferred Mineral Resource" and "Mineral Reserve", "Proven Mineral Reserve" and "Probable Mineral Reserve" used in this release are Canadian mining terms as defined in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects under the guidelines set out in the Canadian Institute of Mining, Metallurgy and Petroleum (the "CIM") Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council on August 20, 2000 as may be amended from time to time by the CIM. These definitions differ from the definitions in the United States Securities & Exchange Commission ("SEC") Guide 7. In the United States, a mineral reserve is defined as a part of a mineral deposit which could be economically and legally extracted or produced at the time the mineral reserve determination is made. These terms are recognized and required by Canadian regulations, they are not defined terms under standards in the United States and normally are not permitted to be used in reports and registration statements filed with the SEC. As such, information contained in this report concerning descriptions of mineralization and resources under Canadian standards may not be comparable to similar information made public by U.S companies in SEC filings. With respect to "indicated mineral resource" and "inferred mineral resource" there is a great amount of uncertainty as to their existence and a great uncertainty as to their economic and legal feasibility. It cannot be assumed that all or any part of an "indicated mineral resource" or "inferred mineral resource" will ever be upgraded to a higher category. Investors are cautioned not to assume that any part or all of mineral deposits in these categories will ever be converted into reserves.

About Minco Silver

Minco Silver Corporation (TSX: MSV) is a TSX listed company focusing on the acquisition and development of silver dominant projects. The Company owns 90% interest in the world class Fuwan Silver Deposit, situated along the northeast margin of the highly prospective Fuwan Silver Belt. For more information on Minco Silver, please visit the website at www.mincosilver.ca or contact Ute Koessler at 1-888-288-8288 or (604) 688-8002 ir@mincosilver.ca.

"Dr. Ken Z. Cai"
Chairman & CEO

The Toronto Stock Exchange does not accept responsibility for the accuracy of this news release. Certain statements and information herein, including all statements that are not historical facts, contain forward-looking statements and forward-looking information within the meaning of applicable U.S. and Canadian securities laws. Such forward-looking statements or information include but are not limited to statements or information with respect to financial disclosure, future price of silver, estimation of mineral reserves and mineral resources, our exploration and development program, estimated future expenses, exploration and development capital requirements, and our goals and strategies. Often, but not always, forward-looking statements or 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 statements that certain actions, events or results "may", "could", "would", "might" or "will" be taken, occur or be achieved.

With respect to forward-looking statements and information contained herein, we have made numerous assumptions including among other things, assumptions about the price of silver, anticipated costs and expenditures and our ability to achieve our goals. Although our management believes that the assumptions made and the expectations represented by such statements or information are reasonable, there can be no assurance that a forward-looking statement or information herein will prove to be accurate. Forward-looking statements and information by their nature are based on assumptions and involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements or information. Such risks, uncertainties and other factors include among other things the following: silver price volatility; discrepancies between actual and estimated production and mineral reserves and resources; speculative nature of exploration; mining operational and development risk; and regulatory risks.

See our annual information form and our quarterly and annual management's discussion and analysis for additional information on risks, uncertainties and other factors relating to the forward-looking statements and information. Although we have attempted to identify factors that would cause actual actions, events or results to differ materially from those disclosed in the forward-looking statements or information, there may be other factors that cause actual results, performances, achievements or events not to be anticipated, estimated or intended. Also, many of the factors are beyond our control. Accordingly, readers should not place undue reliance on forward-looking statements or information. We undertake no obligation to reissue or update forward-looking statements or information as a result of new information or events after the date hereof except as may be required by law. All forward-looking statements and information made herein, are qualified by this cautionary statement.

View News Release in PDF Format:
File:  /i/pdf/2009-09-28_NR.pdf
  96 KB, approx. 19 seconds at 56.6Kbps

You can view the Next News item: Thu Oct 22, 2009, Minco Silver Closes $13,897,804 in a Non-Brokered Private Placement

You can view the Previous News item: Thu Sep 24, 2009, Minco Silver Announces a Non-Brokered Private Placement of up to CND$20,000,000

You can return to the main News page, or press the Back button on your browser.

Legal Information

Head Office

2060 - 1055 West Georgia Street
PO Box 11176
Vancouver, BC
Canada V6E 3R5
Tel: 604-688-8002
Fax: 604-688-8030
Toll Free: 1-888-288-8288

Minco Mining (China) Corporation

Suite 1706, Tower C, Global Trade Centre
36, East Beisanhuan Road
Dongcheng District, Beijing
Peoples Republic of China 100013
Tel: +86-10-59575377
Fax: +86-10-59575356