Chart usGOLD   Chart usSILVER  
 
Food for thought
Bureaucracy is a permanent internal occupation force
William Buckler  
Search for :
LATEST NEWS  :
MINING STOCKS  :
Subscribe
Write Us
Add to Google
Search on Ebay :
PRECIOUS METALS (US $)
Gold 1352.504.23
Silver 21.530.07
Platinum 1445.259.75
Palladium 729.50-4.70
WORLD MARKETS
DOWJONES 15354120
NASDAQ 349934
NIKKEI 15361223
ASX 518526
CAC 40 40119
DAX 843941
HUI 246-10
XAU 97-3
CURRENCIES (€)
AUS $ 1.3156
CAN $ 1.3225
US $ 1.2867
GBP (£) 0.8468
Sw Fr 1.2453
YEN 131.9440
CURRENCIES ($)
AUS $ 1.0226
CAN $ 1.0279
Euro 0.7772
GBP (£) 0.6582
Sw Fr 0.9678
YEN 102.5470
RATIOS & INDEXES
Gold / Silver62.82
Gold / Oil14.18
Dowjones / Gold11.35
COMMODITIES
Copper 3.29-0.03
WTI Oil 95.38-0.64
Nat. Gas 4.130.08
Market Indices
Metal Prices
RSS
Precious Metals
Graph Generator
Statistics by Country
Statistics by Metals
Advertise on 24hGold
Projects on Google Earth
SilverCrest Announces Santa Elena Expansion Plan
Published : April 12, 2011

Net Present Value of US$491M Indicated at Current Metal Prices

( 0 vote, 0/5 ) Print article
     
Tweet

VANCOUVER, BRITISH COLUMBIA--(Marketwire - April 12, 2011) - SilverCrest Mines Inc. (News - Market indicators) ("SilverCrest" or the "Company") is pleased to announce the positive results of its Preliminary Assessment ("PA") NI 43-101 Technical Report and updated Mineral Resources and Reserves for its Santa Elena Mine located in Sonora, Mexico. The Expansion Plan (the "Plan") contemplates the installation of a conventional CCD processing facility at the Santa Elena mine with throughput capacity of 2,500 tonnes per day utilizing mill feed from the Santa Elena open pit (Phase I), the Santa Elena underground (Phase II), and re-treatment of the material on the heap leach pads to recover residual silver and gold values (Phase IV). The nearby Cruz de Mayo silver deposit (Phase III) will be treated on site as a heap leach operation with potential to ship high grade ore to the Santa Elena proposed processing facility.

Summary of Santa Elena Expansion Plan PA

  • Metal prices for the base case are US$18 per ounce of silver and US$1,000 per ounce of gold. The Au to Ag ratio for conversion is 55:1 based on recovered ounces and the base case metal prices.
  • The Plan considers a conceptual 10 year mine life at an average annual rate of 1.6 million ounces of silver and 39,000 ounces of gold or 3.8 million ounces of silver equivalent. This would be a 52% increase of produced metal from current operations.
  • A 2,500 tonnes per day processing facility is proposed with potential to increase to 3,500 tonnes per day. At the increased rate, the current annual metal production could potentially double to over 5.0 million ounces silver equivalent per year.
  • Initial capital costs are US$84 million of which US$47 million is for a new processing facility.
  • Estimated cash operating costs of US$9.70 per ounce of silver equivalent produces an average annual net pre-tax cash flow of US$17 million using base case metal prices and US$62 million per year at current metal prices.
  • At a 5% discount rate, the project has a base case Net Present Value of US$131 million and US$491 million at current metal prices.

J. Scott Drever, President stated; "The positive results of this PA have confirmed our long standing belief that this Plan would be SilverCrest's next step to increasing production at Santa Elena and that it would provide more free cash flow from which the Company can grow and prosper. We are convinced that the next 3 production expansion phases will increase our projected annual production of 2.5 million ounces of silver equivalent, from the current operation, by more than 50% using a 2,500 tpd capacity plant or more than 100% with a 3,500 tpd plant. We fast tracked Phase 1 of this project initial drilling to production and now we expect to apply the same diligence to the next phase of expansion. With the excellent economic results of the PA we are anxious to begin the site programs needed to move the Plan recommendations towards a Pre-Feasibility Study and take advantage of expected buoyant precious metal prices."

Capital & Operating Costs for Expansion Plan

  • Initial capital costs are estimated at US$84.1 million, including a 25% contingency. Sustaining capital costs are estimated at US$21.0 million, including an average contingency of 22% over the 10 year mine life.
  • Initial major capital costs (US$) consist of $47 million for the mill and related facilities; $10.5 million for underground development and setup; $5.9 million for development of the Cruz de Mayo deposit; $5.3 million for tailings and $16.8 million in contingency.
  • Base Case cash operating costs are approximately US$9.70 per ounce of silver equivalent. Gold to silver conversion is based on an Au:Ag ratio of 55:1 using base case metal prices and combined heap leach and conventional mill overall metallurgical recoveries of 87.2% gold and 68.9% silver.

Project Economics & Metal Price Sensitivities for Expansion Plan


Case
Average Gold
Price (US$)
Average Silver
Price (US$)
Pre-Tax Net Cash Flow
(US$ millions)
Pre-Tax NPV
@ 5% Discount
(US$ millions)
Low 800.00 14.00 47.5 34.1
Base 1,000.00 18.00 169.5 131.2
Current Prices 1,450.00 38.00 620.6 491.4
High 1,600.00 50.00 856.5 680.1

Project economics and sensitivities reflect the use of US$926.5 per ounce of gold for 55,000 delivered ounces under the Company's price protection program and US$350 per ounce for 20% of the gold ounces produced from the open pit for delivery under the Sandstorm gold stream agreement. Base case metal prices of US$18 per ounce for silver and US$1,000 per ounce of gold for life of mine were used for calculation of cut off grades for Mineral Reserve and Resource estimation. SilverCrest has also completed project sensitivity analyses using variations of capital and operating costs as well as metal recoveries. These analyses indicate that the project is less sensitive to capital and operating cost than to metal recoveries, grade and metal pricing. 

The study has taken a focused effort over several months to complete and has involved the combined team efforts of independent qualified persons, professionals and consulting companies that included SilverCrest Mines (Mineral Resources, Reserves, Production Capital and Operating Costs), EBA (Environmental, Mining Engineering, and Economics), Allard (Metallurgy and Process Design), C. Stewart Wallis, P.Geo. (Cruz de Mayo Mineral Resource) and Wardrop (Processing Engineering and Design). Further work on resource delineation, geotechnical, hydrogeology, metallurgy and costing is suggested as part of a recommended Pre Feasibility Study to be completed over the next 9 to 12 months including constructing an underground exploration decline.

Mineral Resources and Reserves

The following Mineral Resources estimate is a revised statement of the previous Mineral Reserves and Resources for Santa Elena and Cruz de Mayo as presented in the February 15, 2009 Technical Report. These revisions are effective as of January 2011 and use higher metal prices and lower cutoff grades (see notes below the table). The Santa Elena Mineral Resources have been adjusted to reflect 2010 open pit production.  

Santa Elena & Cruz de Mayo Gold and Silver Mineral Resources (January 2011)

SANTA ELENA & CRUZ DE MAYO RESOURCES
TONNES

AU GPT

AG GPT
CONTAINED
AU OZ
CONTAINED
AG OZ
Santa Elena Indicated* 6,906,000 1.62 77.4 359,300 17,194,000
Santa Elena Inferred* 6,198,000 0.78 53.4 155,200 10,631,000
Cruz de Mayo Indicated** 1,141,000 0.06 64.20 2,300 2,353,400
Cruz de Mayo Inferred** 6,065,000 0.07 66.50 13,300 12,967,100
Total Indicated 8,047,000 1.40 75.5 361,600 19,547,400
Total Inferred 12,263,000 0.42 59.80 168,500 23,598,100
   
Note: Conforms to NI 43-101, 43101CP and current CIM definitions for Mineral Resources and Reserves. All numbers are rounded. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
* based on US$1,000/oz of gold and $18/oz of silver, cut-off grade of 0.38 gpt gold equivalent at applied metallurgical recoveries. Inclusive of Santa Elena open pit indicated resources that have been converted to probable reserves which are stated below. Adjusted and depleted for 2010 mine production.
** based on a silver cut-off grade is 30 gpt. This is presented in the 2007 Fier and Stewart Technical Report.

The Santa Elena Resource estimates stated above have been adjusted by applying economic constraints and metallurgical recoveries to approximate the Mineable, Diluted Reserves and underground Resources for PA purposes using base case metal prices. The resulting Santa Elena Resources and Mineable, Diluted Reserves adjusted for 2010 production are shown below along with Cruz de Mayo Resources;

Santa Elena & Cruz de Mayo Gold and Silver Resources and Reserves (January 2011)

SANTA ELENA OPEN PIT RESERVES TONNES AU GPT AG GPT CONTAINED AU OZ CONTAINED AG OZ
PROBABLE* 4,794,790 1.81 75.9 278,560 11,711,000
SANTA ELENA UNDERGROUND RESOURCES**          
INDICATED 991,100 1.83 109.1 58,330 3,476,960
INFERRED 1,879,000 1.53 86.9 92,470 5,250,190
CRUZ DE MAYO RESOURCES***          
INDICATED 1,141,000 0.06 64.2 2,300 2,353,400
INFERRED 6,065,000 0.07 66.5 13,300 12,967,100
TOTALS          
TOTAL PROBABLE 4,794,790 1.81 75.9 278,560 11,711,000
TOTAL INDICATED 2,132,100 0.88 85.0 60,630 5,830,360
TOTAL INFERRED 7,944,000 0.41 71.3 105,770 18,217,290
   
Notes: Conforms to NI 43-101, 43101CP and current CIM definitions for Mineral Resources and Reserves. All numbers are rounded. Mineral Reserves are diluted and mine recoverable. Adjusted and depleted for 2010 mine production. All numbers are rounded. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
* based on US$1,000/oz of gold and US$18/oz of silver, cut-off grade of 0.38 gpt gold equivalent with applied metallurgical recoveries.
** based on US$1,000/oz of gold and US$18/oz of silver, cut-off grade is 1.77 gpt gold equivalent with applied metallurgical recoveries.
*** based on a silver cut-off grade is 30 gpt. This is presented in the 2007 Fier and Stewart Technical Report.

Variances from previously stated Santa Elena Mineral Resources and Reserves for Technical Reports in August 2008 and February 2009 compared to the above revised estimates of January 2011 are a result of application of mining dilution, the use of underground sample results and surveys of the underground workings as well as more current and more accurate sampling results from 2010 blast hole production data. Also, changes to ore and waste densities and the use of a variety of new geostatistical software and block modeling generally reduced the tonnages but increased the grades for the Probable Reserves. 

The net cumulative effect of these changes is an increase in total resource tonnes and a decrease in the total contained ounces of gold and silver for Santa Elena (please refer to the Technical Report for details). Most of this decrease is in the deeper portions of the deposit and is attributed to widely spaced drill intercepts in the mineralized zone. This resulted in lower influence of the high grade distribution and variations in the geostatistical treatment of some lower grade mineralized intercepts which decreased overall grades in parts of the deposit. As a result of the conversion of Indicated Mineral Resources to Reserves and the difference in the cutoff grades used to calculate open pit reserves and underground resources, there are a significant number of ounces inaccessible between the economic bottom of the pit and the proposed underground resources. Inclusion of these resources is dependent largely on metal prices and could likely be included in either the open pit or underground resource if metal prices continue to escalate and cut-off grades are lowered. Significant potential exists to increase resources with further infill drilling and expansion drilling in the Santa Elena underground and Cruz de Mayo.

Comments with respect to Phase II, Phase III and Phase IV of the Preliminary Assessment in this press release are conceptual in nature and there is no assurance that that economic recovery of estimated resources will be achieved. Generally, the accuracy of Preliminary Assessment estimations is in the order of plus or minus 30%. The Phase I open pit heap leach has been successfully constructed and is in the commissioning stage of operations.

This news release has been prepared by N. Eric Fier, CPG, P.Eng , Chief Operating Officer and Qualified Person for the Company. John Chow, M.AusIMM of EBA, a Tetra Tech Company, C. Stewart Wallis, P.Geo. and Geoff Allard, P.E. are Independent Qualified Persons for the Preliminary Assessment and have reviewed the contents of this news release. A NI 43-101 Technical Report detailing the results of the Preliminary Assessment will be filed on www.sedar.com promptly after this release.

SilverCrest Mines Inc. (News - Market indicators) is a Mexican precious metals producer with headquarters based in Vancouver, BC. SilverCrest's flagship property is the 100%-owned Santa Elena Mine, which is located 150km northeast of Hermosillo, near Banamichi in the State of Sonora, México. The mine is a high-grade, epithermal gold and silver producer, with an estimated life of mine cash cost of US$8 per ounce of silver equivalent. SilverCrest anticipates that the current 2,500 tonnes per day facility will produce approximately 800,000 ounces of silver and 30,000 ounces of gold per full production year from the initial open-pit heap leach operation.

This news release contains forward-looking statements, which address future events and conditions, which are subject to various risks and uncertainties. The Company's actual results, programs and financial position could differ materially from those anticipated in such forward-looking statements as a result of numerous factors, some of which may be beyond the Company's control. These factors include: the availability of funds; the timing and content of work programs; results of exploration activities and development of mineral properties, the interpretation of drilling results and other geological data, the uncertainties of resource and reserve estimations, receipt and security of mineral property titles; project cost overruns or unanticipated costs and expenses, fluctuations in metal prices; currency fluctuations; and general market and industry conditions. Forward-looking statements are based on the expectations and opinions of the Company's management on the date the statements are made. The assumptions used in the preparation of such statements, although considered reasonable at the time of preparation, may prove to be imprecise and, as such, undue reliance should not be placed on forward-looking statements.

J. Scott Drever, President     

SILVERCREST MINES INC.

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

SilverCrest Mines Inc.
Fred Cooper
(604) 694-1730 ext. 108 or Toll Free: 1-866-691-1730
(604) 694-1761 (FAX)
info@silvercrestmines.com
www.silvercrestmines.com
Tweet

SilverCrest Mines

PRODUCER
CODE : SVL.V
ISIN : CA8283651062
CUSIP : 828365
Follow and Invest
Add to watch list Add to your portfolio Add or edit a note
Email Alert Add to Watchlist Add to Portfolio Add Note
ProfileMarket
Indicators
VALUE :
Projects & res.
Press
releases
Annual
report
RISK :
Asset profile
Contact Cpy
Your feedback is appreciated, please leave a comment or rate this article.
Rate : Average note :0 (0 vote) View Top rated
 
Corporate Presentations of SilverCrest Mines
6/1/2010Greg McCoach - Mining Speculator June 2010
6/1/2010Corporate Presentation - June 2010
3/31/2010 Funding In Place, Construction on Schedule for 2010 Product...
1/1/2010Why invest in SilverCrest Mines?
6/10/2009Corporate report June 2009
4/1/2009SilverCrest Mines Update
3/2/2009Updated Resource Estimate for Santa Elena project
1/16/2009Santa Elena grows for SilverCrest
6/2/2008 Less Than A Year Away From Production At Santa Elena
4/21/2008Moving Towards Production at Santa Elena
3/31/2008New Recommendation
11/22/2006Corporate Presentation
In the News and Medias of SilverCrest Mines
3/14/2012Scott Drever=2C President of SilverCrest Interview on BNN
10/7/2011SilverCrest Mines Inc. Joins OTCQX
9/22/2008Objective Capital research
10/25/2007Analysis by David and Eric Coffin
11/17/2006Follow up N° 4
Annual reports of SilverCrest Mines
2009 Annual Report
2008 annual report
Annual Report 2007
Annual Report 2006
Financings of SilverCrest Mines
5/20/2011Closes $30 Million Bought Deal Financing
4/28/2011Announces CAD$30.0 Million Bought Deal Common Share Financin...
3/20/2008Completes Private Placement; Amends $3.0 Million Macquarie F...
3/13/2008Announces First Closing Of Private Placement
Option Grants of SilverCrest Mines
3/29/2008 Engages Marketing Consultant and Grants Stock Options
Nominations of SilverCrest Mines
1/31/2013Appoints Vice President, Corporate Development
11/4/2011(Santa Elena)Appoints V.P. Corporate Development for Mexico and General M...
2/15/2011SilverCrest Appoints of Mr. Brent McFarlane Vice President, ...
Financials of SilverCrest Mines
8/15/2012Reports Q2=2C 2012 Financial Results
4/10/2012Announces 2011 Financial Results Cash Flow from Operations o...
11/29/2011Reports $5.1 Million Third Quarter Cash Flow from Operation...
8/30/2011Announces Second Quarter Earnings of $790,000 and Cash Flow ...
8/2/2011Form 40-F Registration Statement Effective
Project news of SilverCrest Mines
11/13/2012(Santa Elena)Drilling Update for Santa Elena Mine
3/20/2012(La Joya Durango)Reports 58m @ 164.7 gpt Ag Eq* at La Joya
2/16/2012(La Joya Durango)Reports Coloradito Target Results at La Joya Property=3B Pot...
1/23/2012(La Joya Durango)s Corporate Resources Silver Equivalent Inferred Resources ...
1/23/2012(Cruz De Mayo)s Corporate Resources Silver Equivalent Inferred Resources ...
1/23/2012(Cruz De Mayo)s Corporate Resources Silver Equivalent Inferred Resources ...
1/23/2012(Santa Elena)s Corporate Resources Silver Equivalent Inferred Resources ...
1/12/2012(Santa Elena)Reports Record Production in Q4 at Santa Elena=3B =E2?=A2 Si...
1/5/2012(La Joya Durango)Announces Initial Resources at La Joya Property=3B +100 mill...
11/30/2011(La Joya Durango)Commences Phase II Drilling at La Joya=3B Phase II Surface S...
11/17/2011(La Joya Durango)Identifies Large Bulk Tonnage Target at La Joya=3B Hole 17 i...
10/21/2011(La Joya Durango)SilverCrest Discovers New Mineralized “Contact Zone” at La J...
10/14/2011(Santa Elena)Reports Increased Santa Elena Production in Q3 Silver Produc...
9/22/2011(Santa Elena)Begins Drilling at Cruz de Mayo, Reports on Santa Elena Nort...
9/22/2011(Cruz De Mayo)Begins Drilling at Cruz de Mayo, Reports on Santa Elena Nort...
8/10/2011(La Joya Durango)Video Tour of La Joya Mine Project, Durango Mexico
7/13/2011(Santa Elena)Declares Commercial Production at Santa Elena Mine; Pours 74...
6/7/2011(La Joya Durango)Reports Additional La Joya Drill Results, More High Grade Si...
4/26/2011(Santa Elena)Files NI 43-101 Technical Report for Santa Elena Reserve Up...
4/13/2011(Santa Elena)Santa Elena Mine Commissioning Phase Update, Silver And Gold...
4/12/2011(Santa Elena)Announces Santa Elena Expansion Plan Net Present Value of US...
3/13/2011(La Joya Durango)Reports La Joya Initial Drill Results; Up to 19.2 Metres of ...
1/6/2011(Santa Elena)Santa Elena Mine Start-Up Phase Update
12/1/2010(La Joya Durango)Acquires New Major Mexico Property
9/9/2010(Santa Elena)Completes First Metals Pour at Santa Elena
8/14/2009(Santa Elena)to Acquire 100% of the Santa Elena Project
6/9/2009(Santa Elena)Announces Agreement With MacQuarie Bank Limited For US12.5 M...
4/17/2009(Santa Elena)Revises Letter of Intent with Sandstorm Resources Ltd. for D...
3/13/2009(Santa Elena)Gold Production Payments and Convertable Loan to Finance Dev...
11/28/2008Completed pre-feasibility study for Santa Elena project
8/15/2008Receives Environmental Impact Assessment Approval; NI43-10...
7/1/2008 HIGH GRADE SILVER DEPOSITS IN EL SALVADOR AND MEXICO
6/30/2008(Santa Elena)Santa Elena prefeasibility study completed
6/26/2008(Santa Elena)Pre-Feasibility Results at Santa Elena, Mexico
6/5/2008(Santa Elena)Main Zone Expansion Drilling 11.2 metres (36.73 feet) gradin...
5/21/2008(Santa Elena) Submits Environmental Impact Assessment; Receives Land Use ...
4/8/2008(Santa Elena)Continues to Expand Main Zone at Santa Elena, Mexico
2/21/2008(Santa Elena)Updates Progress at the Santa Elena Project, Mexico
1/9/2008(Santa Elena)Continues to Intercept High Grade Gold and Silver at the San...
1/4/2008(Santa Elena)Resource Expansion at Santa Elena and Cruz de Mayo
12/20/2007(Santa Elena)Secures Surface Rights for Santa Elena Project, Mexico
11/29/2007(Santa Elena)Intercepts 32.9 Metres of 367 gpt (10.7 Ounces) Silver & Sil...
11/15/2007(Cruz De Mayo)SilverCrest Announces Resource Increase Indicated Resources ...
10/18/2007(Santa Elena)SilverCrest Intercepts 51.4 Metres of 1.53 gpt Gold and 126 ...
9/26/2007(Santa Elena) Continues to Expand Santa Elena Deposit, Northern Mexico
9/11/2007(Santa Elena)Mobilizes Second Drill Rig to Santa Elena Project, Mexico
9/6/2007(Santa Elena)Significantly Expands Mineralization at Santa Elena Project,...
7/26/2007(Cruz De Mayo)Reports Final RC Drill Results and Preliminary Metallurgy at...
7/5/2007(Cruz De Mayo)Reports More Silver at Cruz de Mayo, Mexico
5/24/2007(Cruz De Mayo)Reports New Silver Discovery at Cruz de Mayo, Mexico
5/10/2007(Cruz De Mayo)Updates Progress at the Santa Elena Project, Mexico
Corporate news of SilverCrest Mines
12/21/2012Reports Additional La Joya High Grade Intercepts 80m of 78.8...
12/4/2012(Santa Elena)s Santa Elena Resource Infill and Expansion Drilling
11/27/2012Reports Additional La Joya High Grade Intercepts 45.0m of 13...
10/5/2012Announces $26.1 Million Bought Deal
9/27/2012Reports High Grade Surface Sampling and Additional Drill Res...
1/30/2012Presenting At the Silverseek Online Forum
1/9/2012Retires Bank Debt Ahead of Schedule
10/7/2011Commences Trading on OTCQX
6/17/2011Announces Appointment of New Director, Reconfirmation of Sha...
5/31/2011Files Form 40-F Registration Statement with SEC
1/14/2011updates Market On US Trading Status
7/29/2010Initial Gold & Silver Production Imminent
5/6/2010& Goldsource Appoint Director of Communications
9/22/2009Analyst Coverage by Jennings Capital
7/13/2009New office
6/24/2009Eric Fier on Newsmakers
11/17/2008At Hard Assets Conference, San Francisco
9/24/2008New Video Tour: Underground Silver Deposits at Santa Elena
7/13/2008Report
7/10/2008Signs Agreement For $3.0 Million Feasibility Finance Facilit...
4/21/2008Initiation Report
3/1/2008Announces US$3.0 Million Feasibility Finance Facility & Prop...
9/19/2007Intercepts 10.1 Metres of 6.53 gpt Gold and 218.7 gpt Silve...
3/8/2007Completes Second Phase Drill Program at Cruz de Mayo, Mexico
Comment this article
You must be logged in to comment an article8000 characters max.
 
Sign in
User : Password : Login
Sign In Forgot password?
 
Latest comment posted for this article
Be the first to comment
Add your comment
TSX-V (SVL.V)Other OTC (STVZF.PK)
1.72-4.44%2.84+3.27%
TSX-V
CA$ 1.72
05/17 15:59 -0.080
-4.44%
Prev close Open
1.80 1.82
Low High
1.69 1.82
Year l/h YTD var.
1.72 -  2.74 -34.85%
52 week l/h 52 week var.
1.61 -  2.92 -5.49%
Volume 1 month var.
233,575 -17.70%
24hGold TrendPower© : -44
Produces Gold - Silver
Develops Gold - Silver - Zinc
Explores for Silver
 
 
 
Analyse
Interactive chart Add to compare
Interactive
chart
Print Compare Export
You must be logged in to use the porfolio and watchlists (free)
TOP NEWSRELEASES
Annual variation
DateVariationHighLow
2013-41.10%
201257.84%3.171.55
20111.09%2.261.07
2010125.93%2.200.81
2009102.50%0.950.36
 
5 years chart
 
3 months chart
 
3 months volume chart
 
 
Get Investor Information
High Desert Gold
Select
& click