Le Lézard
Classified in: Mining industry, Business

Filo Mining Announces Positive PEA for Filo del Sol With a US$705 Million NPV and 23% IRR

VANCOUVER, BRITISH COLUMBIA--(Marketwired - Nov. 28, 2017) - Filo Mining Corp  (TSX VENTURE:FIL)(OMX:FIL) ("Filo Mining", "Filo", or the "Company") is pleased to announce the results of a positive Preliminary Economic Assessment ("PEA") at its flagship 100% owned Filo del Sol project on the border between Argentina and Chile, setting up one of the most exciting development projects in South America.

Filo del Sol PEA Highlights (considering only the oxide portion of the resource)*:

Commenting on the results, CEO Adam Lundin stated, "The results of the initial PEA for the oxide portion of Filo del Sol are excellent. With only approximately 25% of the alteration zone drilled to date, and none of the sulfide resource included in the study and economics, it is already a robust project. We are excited about the upcoming field season and we will now move forward with the Pre-Feasibility Study."

Summary of Filo del Sol Economic Results:
Pre-Tax NPV (8%) & IRR $1,163 million NPV
28.7% IRR
After-Tax NPV (8%) & IRR $705 million NPV
23.3% IRR
Undiscounted After-Tax Cash Flow (LOM) $1,763 million
Payback Period from start of processing(undiscounted, after-tax cash flow) 3.6 Years
Metals Prices Assumed $3.00/lb Cu
$1,300/oz Au
$20.00/oz Ag
Initial Capital Expenditures $792 million
LOM Sustaining Capital Expenditure(excluding closure) $122 million
LOM C-1 Cash Costs (Co-Product) $1.42/lb CuEq
Nominal Process Capacity 50,000 t/d
Mine Life 13 years
Average Annual Metal Production (rounded) 50,000 t Cu
115,000 oz Au
5,130,000 oz Ag
LOM Average Process Recovery 74% Cu
75% Au
62% Ag

* All figures reported are in 2017 US dollars and on a 100% Project and 100% equity basis valuation. 88% of the mineral resources in the PEA mine plan are in Argentina and for the purposes of the PEA valuation, the project has been modeled as though it is entirely in Argentina. This includes a 3% provincial mining royalty and 35% corporate tax rate. 

The reader is advised that the PEA study results in this press release are only intended to provide an initial, high-level summary of the project. The PEA is preliminary in nature and includes the use of inferred mineral resources, which are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves and there is no certainty that PEA results will be realized. Mineral resources are not mineral reserves and do not have demonstrated economic viability.

The PEA was prepared and managed by SRK Consulting (Canada) Inc. with input from:

Project Description

The Filo del Sol project is located on the border between Chile and Argentina, 140km southeast of the city of Copiapó and is covered under the Mining Integration and Complementation Treaty between Chile and Argentina, which provides the framework for the development of cross border mining projects.

The project is a high-sulphidation epithermal copper-gold-silver deposit associated with a large porphyry copper-gold system. Overlapping mineralizing events combined with weathering effects, including supergene enrichment, have created several different styles of mineralization, including gold oxide (AuOx), copper-gold oxide (CuAuOx), silver-rich (Ag) and primary sulphide (Sulphide). These four main domains are based primarily on mineralogy and have different metallurgical characteristics. 

The PEA contemplates open pit mining of the AuOx, CuAuOx and Ag zones. All material is processed by heap leaching through one of three processing streams: AuOx to a permanent cyanide leach pad; low-gold CuAuOx to a permanent acid leach pad; and high-gold CuAuOx plus Ag to a dynamic on/off pad for initial acid leaching to recover copper and then moved to the permanent cyanide leach pad to recover the precious metals. All the copper is sold as cathode, while the precious metals are sold as doré. The primary sulphide mineralization was not included in the PEA study and remains a potentially significant upside opportunity for future development.

Including pre-stripping, Filo del Sol would be in operation for 15 years, processing at a rate of 50,000 tonnes per day (tpd), for a total of approximately 215 million tonnes (Mt) of material over the life of the mine.

Project Opportunities

Project Economics

A cash flow valuation model for the project has been developed based on the PEA. The model was developed using a long-term copper price of $3.00/lb. The following figures show the sensitivity of estimated NPV for the Project's cash flows at various copper prices and discount rates (Au and Ag held flat at $1,300/oz and $20/oz respectively):

Sensitivity to Discount Rate & Copper Prices $2.50/lb Copper
(US$ million)
$3.00/lb Copper
(US$ million)
$3.50/lb Copper
(US$ million)
  Pre-Tax After-Tax Pre-Tax After-Tax Pre-Tax After-Tax
Discounted at 5% $1,124 $689 $1,598 $1,003 $2,072 $1,316
Discounted at 8% $777 $447 $1,163 $705 $1,548 $962

Capital & Operating Cost Estimates

Capital costs were derived from a variety of sources including comparative analysis of other operations, derivation from first principles, equipment quotes and factoring from other costs contained within the PEA study.

Estimated Capital Costs (US$ million)
Pre-Stripping $71
Mining $79
Processing $360
Infrastructure & Other $66
Total Direct Costs $575
Indirect Costs $56
EPCM $59
Contingency $102
LOM Sustaining Capital $122
Closure $45
Total Life of Mine Capital $960

The PEA estimates that the C1 cash costs (co-product basis) over the life of mine will average $1.42/lb CuEq. C1 cash costs include at-mine cash operating costs, treatment and refining charges, royalties, selling costs, and transportation costs and are reported on a $/equivalent payable unit of the primary metal.

Estimated Operating Costs (US$/t processed)
Mining (per tonne leach material) $4.80
Processing $9.92
Water Supply $0.05
Roads & Infrastructure $0.28
Site G&A $1.07
TOTAL $16.12

Mineral Resource

The Filo del Sol Resource remains unchanged from the Mineral Resource estimate reported by the Company on August 21st, 2017 and is based on 43,700 metres of primarily reverse circulation (RC) drilling in a total of 144 holes (126 RC and 18 core). The resource estimate presented below is the total Indicated and Inferred Resource, divided between a gold oxide zone (AuOx), a copper-gold oxide zone (CuAuOx), a silver zone (Ag) and a primary sulphide mineralization zone (Sulphide). Each of these zones was reported at a different cutoff grade, based on expectations of the most important metal or metals in each zone. These four discreet mineralized zones have been aggregated to derive the total mineral resource. The different zones reflect distinct styles of mineralization based on mineralogy, grade distribution and deposit geology and have different metallurgical characteristics based on preliminary testwork completed to date.

The Mineral Resource estimate as of the effective date of July 1, 2017 is shown in the table below:

 lbs Cu
Ounces Au
Ounces Ag
AuOx0.20 g/t AuIndicated52.50.050.423.0 597105,060
Inferred31.70.080.362.4 573682,470
CuAuOx0.15 % CuEqIndicated175.30.420.292.8 1,6361,63015,530
Inferred94.70.300.302.3 6249246,970
Ag20 g/t AgIndicated36.50.520.4169.5 42148581,600
Inferred17.00.400.4378.9 14923543,130
Sulphide0.30 % CuEqIndicated108.60.280.322.2 6581,1297,690
Inferred95.50.290.322.4 6129837,420
 TotalIndicated372.90.340.339.2 2,7743,954109,880
Inferred238.90.270.337.8 1,4422,51059,990
  1. CuAuOx copper equivalent (CuEq) assumes metallurgical recoveries of 82% for copper, 55% for gold and 71% for silver based on preliminary metallurgical testwork, and metal prices of US$3/lb copper, US$1300/oz gold, US$20/oz silver. The CuEq formula is: CuEq=Cu+Ag*0.0084+Au*0.4239;
  2. Sulphide copper equivalent (CuEq) assumes metallurgical recoveries of 84% for copper, 70% for gold and 77% for silver based on similar deposits, as no metallurgical testwork has been done on the Sulphide mineralization, and metal prices of US$3/lb copper, US$1300/oz gold, US$20/oz silver. The CuEq formula is: CuEq=Cu+Ag*0.0089+Au*0.5266;
  3. The Qualified Person for the resource estimate is James N. Gray, P.Geo. of Advantage Geoservices Ltd.;
  4. All figures are rounded to reflect the relative accuracy of the estimate;
  5. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability;
  6. The resource was constrained by a Whittle® pit shell using the following parameters: Cu $3/lb, Ag $20/oz, Au $1300/oz, slope of 45°, a mining cost of $2.50/t and an average process cost of $13.26/t.

Refer to the Company's new release dated August 21, 2017 and titled "Filo Mining Reports 61% Increase in Resource Tonnes at Filo del Sol Project" for complete details on the Mineral Resource.

Subset of Mineral Resources within the PEA Mine Plan

The PEA mine plan is based on a subset of the Mineral Resource as follows:

OPEN PIT Resource Subset - Included in PEA Mine Plan
Cu (%) Au (g/t) Ag (g/t)
Indicated 169.7 0.44 0.35 16.6
Inferred 45.7 0.35 0.35 16.7

Mining & Processing

The Study contemplates conventional open pit mining methods. The open pit will have a mine life of 15 years, including pre-stripping, with a life of mine strip ratio of 0.96:1. A maximum mining rate of 44 Mt per year (including waste) is required to provide the nominal 50,000 tpd of leach material feed. A total of approximately 215 Mt of leach material is expected to be processed over the life of the mine.

Primary crushed material will be transported via a series of surface conveyors and mobile stacking equipment to the various leach pads. The Project has been designed with a combination of permanent cyanidation, permanent acid and on/off acid heap leach pads. The treatment path for process feed will be selected by mineral resource type and valuable metals present. The process feed will be crushed by primary and open-circuit secondary crushing to an 80% passing 38mm product. The material containing only gold and silver values will be processed on the permanent cyanidation heap leach. Material containing only copper values will be processed on the permanent acid heap leach. The material containing copper and gold and/or silver values will be processed on the on/off acid heap before being transferred to the permanent cyanidation heap leach for additional processing. The material will be campaigned, so process feed will only be processed through a single path at a time at 50,000 tpd. Gold and silver will be recovered from solution utilizing a Merrill-Crowe plant to produce doré bars and copper will be recovered using solvent extraction and electro-winning to produce copper cathodes. 

The proposed PEA annual metal production profiles are shown in the figures below:

To view the figures, please visit the following link: http://media3.marketwire.com/docs/1105410fig1.jpg

The proposed PEA annual revenue by metal is shown in the figure below, as well as a breakdown showing life of mine revenue by metal:

To view the figure, please visit the following link: http://media3.marketwire.com/docs/1105410fig2.jpg


Metallurgical testwork was conducted at SGS Canada Inc. in Lakefield, Ontario under the supervision of Dr. Joe C. Ferron and Giovanni Di Prisco (P.Geo.), who are independent consultants to the Company. Multiple composite and variability samples were tested in both column and bottle roll leaching tests. Four types of mineralization were tested during the latest phase of work: gold oxide (AuOx), copper-gold oxide (CuAuOx), high-copper M zone (M-Cu) and high-silver M zone (M-Ag). AuOx and CuAuOx mineralization occurs in both the Filo del Sol (FDS) and Tamberias (TMB) zones of the deposit and these zones have been tested separately. M zone material only occurs at Filo del Sol. For the PEA, recoveries achieved during the column and bottle roll testwork were reduced by 3% and 10% respectively, to simulate operating recoveries in the field. A summary of recovery assumptions used in the PEA is shown below:

PEA Recovery Assumptions
Leach Type & Zone Recovery
Cu (%) Au (%) Ag (%)
Permanent Cyanide Leach
FDS AuOx - 90 67
TMB AuOx - 46 22
Permanent Acid Leach
FDS CuAuOx 79 - -
TMB CuAuOx 88 - -
M-Cu 77 - -
On-Off Sequential Leach
FDS CuAuOx 79 84 68
TMB CuAuOx 88 37 27
M-Ag 55 53 62

Life of mine metal recovery is expected to be 74% for copper, 75% for gold, and 62% for silver.


The major infrastructure items considered and costed in the PEA are:

Social & Environmental

SRK reviewed the work completed by the Company, who relied on the following independent consultants to assist in the preparation of the environmental work to support the ultimate preparation of the respective Environmental Impact Assessments ("EIA"):

Baseline studies to date include: geosciences, air & water, terrestrial biota, the human environment, and natural & cultural heritage. The list of environmental components to be studied was derived from the Chilean national environmental assessment regulations, the Argentine national mining environmental law and from the International Finance Corporation's Sustainability Performance Standards (IFC 2012). Baseline studies are ongoing and will continue into the upcoming field season.

Communication with the local community, private land owners, and other interested parties is also ongoing.

Qualified Persons

The following Qualified Persons will co-author the technical report that will be based on the PEA. These QPs have approved the information in this news release that pertain to the sections of the PEA technical report that they are responsible for. 

Each of the individuals above are independent QP's for the purposes of NI 43-101. All scientific and technical information in this press release in respect of the Filo del Sol project or the PEA is based on information prepared by or under the supervision of those individuals.

Mr. Jamie Beck, B.A.Sc., P. Eng., MBA, a mechanical engineer and project manager for the Company's engineering studies is the Qualified Person as defined by NI 43-101. Mr. Beck is Vice President, Corporate Development and Projects for the Company and has reviewed and approved the technical information contained in this news release. The field programs and selection of the metallurgical samples were carried out under the supervision of Mr. Bob Carmichael, B.A.Sc., P.Eng., who is the Qualified Person as defined by NI 43-101. Mr. Carmichael is Vice President, Exploration for the Company and has reviewed and approved the technical information contained in this news release.


Filo Mining's flagship project is its 100% controlled Filo del Sol Project located on the border between San Juan Province, Argentina and Region III, Chile. Filo del Sol is located between the prolific Maricunga and El Indio Gold Belts, two major mineralized trends that contain such deposits as Caspiche, La Coipa, Veladero, El Indio, and Pascua Lama. The region is mining-friendly and hosts a number of large-scale mining operations. The project area is covered under the Mining Integration and Complementation Treaty between Chile and Argentina, which provides the framework for the development of cross border mining projects.


Filo Mining is listed on the TSX-V and Nasdaq First North Exchange under the trading symbol "FIL". Pareto Securities AB is the Company's Certified Adviser on Nasdaq First North.

This information is information that Filo Mining Corp. is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out below, on November 28, 2017 at 2:45 p.m. Vancouver Time.

On behalf of the Board of Directors of Filo Mining,

Adam I. Lundin, President and CEO

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

Cautionary Note Regarding Forward-Looking Statements

Certain statements made and information contained herein in the press release constitutes "forward-looking information" and "forward-looking statements" within the meaning of applicable securities legislation (collectively, "forward-looking information"), concerning the business, operations and financial performance and condition of Filo Mining Corp. The forward-looking information contained in this press release is based on information available to the Company as of the date of this press release. Except as required under applicable securities legislation, the Company does not intend, and does not assume any obligation, to update this forward-looking information. Generally, this forward-looking information can frequently, but not always, be identified by use of forward-looking terminology 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, conditions or results "will", "may", "could", "would", "might" or "will be taken", "occur" or "be achieved" or the negative connotations thereof.

All statements other than statements of historical fact may be forward-looking statements. Forward-looking information is necessarily based on estimates and assumptions that are inherently subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking information, including but not limited to: risks and uncertainties relating to, among other things, the inherent uncertainties regarding cost estimates, changes in commodity prices, currency fluctuation, financing, unanticipated resource grades, infrastructure, results of exploration activities, cost overruns, availability of financing, materials and equipment, timeliness of government approvals, taxation, political risk and related economic risk and unanticipated environmental impact on operations, as well as other risks and uncertainties more fully described under "Risk Factors" and elsewhere in the Company's most recent Annual Information Form available under the Company's profile at www.sedar.com and on the Company's website. These risks and uncertainties may cause the actual results, level of activity, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking information.

The Company believes that the expectations reflected in the forward-looking information included in this press release are reasonable, but no assurance can be given that these expectations will prove to be correct and such forward-looking information should not be unduly relied upon. This forward-looking information speaks as of the date of this press release. Forward-looking information in this news release includes, but is not limited to, statements regarding the Company's expectations with respect to all aspects of the PEA, the assumptions used in the mineral resource estimates for the Filo del Sol project; expected timing with respect to completion of a Pre-Feasibility Study, expectations with regard to processing methods, potential for adding to mineral resources through exploration; opportunities identified in the PEA; estimations of commodity prices, mineral resources, and costs.

Statements relating to "mineral resources" are deemed to be forward looking information, as they involve the implied assessment, based on certain estimates and assumptions that the mineral resources described can be profitably produced in the future.

Forward-looking information is based on certain assumptions that the Company believes are reasonable, including that the current price of and demand for commodities will be sustained or will improve, the supply of commodities will remain stable, that the general business and economic conditions will not change in a material adverse manner, that financing will be available if and when needed on reasonable terms and that the Company will not experience any material labour dispute, accident, or failure of plant or equipment. These factors are not, and should not be construed as being, exhaustive. Although the Company has attempted to identify important factors that would cause actual results to differ materially from those contained in forward-looking information, there may be other factors that cause results not to be as anticipated, estimated, or intended. There can be no assurance that such statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. All forward-looking information contained in this document is qualified by these cautionary statements. Readers are cautioned not to place undue reliance on forward-looking information due to the inherent uncertainty thereof.

These press releases may also interest you

at 00:00
Bordon, Brazil's brand leader in the canned protein (beef and poultry) segment, will relaunch its traditional Corned Beef range in the Middle East with a new visual identity, which it will use in all its international markets. Bordon is also...

at 00:00
Next Level today launches the 'This Step and the Next' protocol for top level executives as an additional element of their Executive Directive program. Effective immediately, the protocol will be available and facilitate the orchestrating of a career...

16 fév 2019
Celerant Technology, a leading provider of innovative retail point of sale and eCommerce solutions for the toy and gift industry, today announced that their powerful, yet simple, eCommerce platform, Cumulus eCommercetm, now offers a pre-populated...

16 fév 2019
The reasoning behind the Ford government's rumoured plans to reduce the number of school boards across Ontario is based on a set of false assumptions and the move won't save money, but will weaken the province's education system, says Laura Walton,...

16 fév 2019
Carinsuranceplan.org has launched a new blog post that presents a step by step guide for switching car insurance companies. Changing their insurance provider is a move that drivers have to analyze it carefully. There are many reasons for drivers to...

16 fév 2019
Transat has announced that it is repatriating its 113 travellers today from the Royal Decameron Indigo Beach Resort & Spa in Haiti. Air Transat Flight TS667, an Airbus A310 of 250 seats, is scheduled to depart from Toussaint Louverture International...

News published on 28 november 2017 at 18:03 and distributed by: