Silvercorp Announces the Construction Plan and Schedule for the Development of the El Domo Project
Trading Symbol: TSX/NYSE American: SVM
As discussed in its
-
Advanced Detailed Engineering for: a) Optimized design with Klohn Crippen Berger (KCB) for the Tailings Storage Facilities ("TSF"), Saprolite Waste Dump ("SWD"), and non-contact water channels; b) Optimized open pit mine design for mining, stripping, and scheduling, and coordinated the mining schedule with ongoing tailings dam construction by internal mining engineers; and c) Detailed Engineering Design for the process plant and equipment selection by Yantai Jinpeng Mining Machinery Co., Ltd and
Yantai Orient Metallurgical Design and Research Institute Co., Ltd (together "Jinpeng"), aChina certified Engineering Design,Manufacture and Construction Group which has provided design, equipment, and construction for mining process plants inChina and internationally. -
Advanced Project Infrastructure for: a) Optimized designs for a new public bypass road and internal operational haul roads; b) Executed a powerline contract with the Ecuadorian state-owned power company (CNEL EP) and initiated bidding process for contractor selection; and c) permitting and sourcing for standby diesel power generators for the dry season, as climate change has impacted the power supply situation in
Ecuador . - Produced Project Materials Balance for: a) Bid Package 1: Construction of temporary camp, TSF to starter dam phase, SWD, non-contact water channels, internal haul roads, and preparation of the process plant site and permanent camp site; b) Bid Package 2: Open Pit Mining, stripping and ongoing tailings dam raises using stripped waste rocks; c) Bid Package 3: Construction of the process plant, tailings discharge and reclaim water systems, water treatment plants, permanent camp, and other site infrastructures; d) Bid Package 4 for the construction of the Power line; and e) Bid Package 5 for the diesel power generators.
Capital Cost Estimate Details
The table below summarizes the schedule and costs to construct the
|
|
Fiscal 2026 |
Fiscal 2027 |
Total |
|
|
($ Million) |
($ Million) |
($ Million) |
1 |
Package #1 - Site preparation/Roads/Channels/TSF/SWD |
|
|
|
2 |
Package #2 - Open Pit Mining and Stripping |
7.0 |
32.0 |
39.0 |
3 |
Package #3 - |
14.0 |
19.0 |
33.0 |
4 |
Temporary and Permanent Camps |
2.0 |
5.0 |
7.0 |
5 |
Packages #4,5 -Site Infrastructure (bypass roads, powerline, standby diesel generators, water treatment plant) |
16.0 |
17.0 |
33.0 |
|
Direct costs sub-total |
|
|
|
6 |
Owner's Contingency |
13.6 |
18.3 |
31.9 |
7 |
Owner's Cost |
12.0 |
18.0 |
30.0 |
8 |
Value added tax (VAT) |
8.2 |
10.9 |
19.1 |
|
Total |
|
|
|
Package #1 - Site P reparation/ R oads/ C hannel/TSF
The commercial contract for Package #1 was awarded in
The estimated capital costs for Package #1 are based on the unit prices as indicated in the contract multiplied by the design quantities of each activity. The table below summarizes the estimated schedule and costs for Package #1.
|
Fiscal 2026 |
Fiscal 2027 |
Total |
|
($ Million) |
($ Million) |
($ Million) |
Package #1 |
|
|
|
Site Preparation |
10.4 |
— |
10.5 |
TSF |
2.8 |
8.4 |
11.2 |
Roads |
5.7 |
3.0 |
8.7 |
Channels |
6.2 |
6.4 |
12.6 |
Other (SWD) |
4.1 |
0.4 |
4.5 |
Package #1 |
|
|
|
Package #2 – Open Pit Mining and Stripping
The cost estimates are based on the optimized mine plan, which is based on the 2021 Feasibility Study, and the initial quotations received from interested contractors on a "Unit Cost" basis, that is the cost of drilling, blasting and removing each cubic metre of rock a certain distance. The Company has not yet awarded the commercial contract for Package #2. The table below summarizes the estimated schedule and costs for Package #2.
|
Fiscal 2026 |
Fiscal 2027 |
Total |
|
($ Million) |
($ Million) |
($ Million) |
Package #2 |
|
|
|
Stripping |
5.5 |
24.0 |
29.5 |
Ore Mining |
— |
0.1 |
0.1 |
Other |
1.5 |
7.9 |
9.4 |
Package #2 – Open pit Mining and Stripping |
|
|
|
The Company expects to commence stripping of the open pit in
Package #3 - Processing P lant C onstruction and E quipment
The Company has engaged Jinpeng to complete the detailed engineering design of the processing plant based on the 2021 Feasibility Study. Jinpeng is also finalizing the detailed flowsheet, equipment selection and cost estimates for the processing plant construction and equipment. The improvements from the design of the 2021 Feasibility Study are to build a steel-framed building to cover run of ore to avoid tropical storm leaching, and to cover all equipment and operational facilities with steel-framed building. The cost estimates are based on the engineering design, initial bidding price for major equipment from international vendors, market prices for minor equipment in
|
Fiscal 2026 |
Fiscal 2027 |
Total |
|
($ Million) |
($ Million) |
($ Million) |
Package #3 |
|
|
|
Run of Mine Platform/Shack + Crushing |
1.4 |
0.8 |
2.2 |
Grinding and Cyclone Facilities |
2.1 |
3.2 |
5.3 |
Flotation Workshop Facilities |
3.3 |
5.3 |
8.6 |
Concentrate/Tailings Dewatering Facility |
1.4 |
2.1 |
3.5 |
Process Water Supply/TSF Water Reclaim System |
1.0 |
1.6 |
2.6 |
Laboratory/Maintenance/Electrical/Automation |
1.9 |
2.5 |
4.4 |
General Layout Engineering |
0.5 |
0.7 |
1.2 |
Other |
2.4 |
2.8 |
5.2 |
Package #3 – Processing plant construction and equipment |
|
|
|
The total cost for the processing plant and equipment is estimated at
Power line construction and Stand-by Diesel Power Generators
The Company is currently updating the engineering work for the power line construction and is in the process of selecting contractors to construct the power line. The construction of the power line is expected to be initiated in
Cost estimates comparison
Compared to the cost estimate of
- Direct costs reduced by
$32.6 million to$159.5 million from$192 million , due to savings by employing a Unit Cost contract and detailed engineering; - VAT reduced by
$5.9 million to$19.1 million from$25 million due to reduction of direct costs; - Contingency increased by
$9.9 million to$31.9 million from$22.0 million ; and - Owner's costs and burn rates increased by
$20.0 million to$30.0 million from$10 million .
About Silvercorp
Silvercorp is a Canadian mining company producing silver, gold, lead, and zinc with a long history of profitability and growth potential. The Company's strategy is to create shareholder value by 1) focusing on generating free cash flow from long life mines; 2) organic growth through extensive drilling for discovery; 3) ongoing merger and acquisition efforts to unlock value; and 4) long term commitment to responsible mining and ESG. For more information, please visit our website at www.silvercorpmetals.com.
For further information
Lon Shaver
President
Phone: (604) 669-9397
Toll Free 1(888) 224-1881
Email: investor@silvercorp.ca
Website: www.silvercorpmetals.com
CAUTIONARY DISCLAIMER - FORWARD-LOOKING STATEMENTS
This news release includes "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and "forward-looking information" within the meaning of applicable securities laws relating to, among other things statements regarding the construction schedule, duration, and costs for the development of the El Domo project, ore tonnage in 2026 and subsequent three year production, and striping ratio etc. By their very nature, forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Forward-looking information may in some cases be identified by words such as "will", "anticipates", "expects", "intends" and similar expressions suggesting future events or future performance.
We caution that all forward-looking information is inherently subject to change and uncertainty and that actual results may differ materially from those expressed or implied by the forward-looking information. A number of risks, uncertainties and other factors, including fluctuating commodity prices; recent market events and condition; estimation of mineral resources, mineral reserves and mineralization and metal recovery; interpretations and assumptions of mineral resource and mineral reserve estimates; exploration and development programs; climate change; economic factors affecting the Company; timing, estimated amount, capital and operating expenditures and economic returns of future production; integration of future acquisitions into existing operations; permits and licences for mining and exploration in
A comprehensive discussion of other risks that impact Silvercorp can also be found in their public reports and filings which are available under its profile at www.sedarplus.ca.
View original content to download multimedia:https://www.prnewswire.com/news-releases/silvercorp-announces-the-construction-plan-and-schedule-for-the-development-of-the-el-domo-project-302435620.html
SOURCE