Focus Ventures Ltd

Published : May 16th, 2016

Focus Delivers Pre-Feasibility Update for Bayovar 12 Phosphate Project, Peru After-Tax NPV $458M • IRR 26.4% • Payback 3.9 Years • Mine Life 20 Years

( 0 vote, 0/5 ) Print article
  Article Comments Comment this article Rating Follow Company  
0
Send
0
comment
Keywords :   Coal | Cycle | Diamond | Peru | Phosphate |

Focus Delivers Pre-Feasibility Update for Bayovar 12 Phosphate Project, Peru After-Tax NPV $458M • IRR 26.4% • Payback 3.9 Years • Mine Life 20 Years

da230888-df41-45c3-a48d-e187468c5e42.pdf

Focus Delivers Pre-Feasibility Update for Bayovar 12 Phosphate Project, Peru After-Tax NPV $458M • IRR 26.4% • Payback 3.9 Years • Mine Life 20 Years

May 16, 2016. Vancouver, BC Focus Ventures Ltd. (TSX-V. FCV; "FCV" or the "Company") is pleased to announce results for its National Instrument 43-101 Updated Pre-Feasibility Study ("Updated PFS") for its 70%-owned Bayovar 12 phos phate project in northern Peru. The Updated PFS was prepared by M 3 Engineering & Technology Corp. ("M3") and Independent Mining Consultants Inc. ("IMC"), both based in Tucson, Arizona and is a change-in-scope study that replaces an earlier M3 Pre-Feasibility Study ("PFS") dated February 8, 2016. Key changes- in-scope include:

  • one large processing plant instead of the staged commissioning of two smaller ones

  • owner-operated instead of contractor-operated overburden stripping

  • doubling of pre-production overburden stripping

  • a simplified mine plan and production schedule

  • larger and more efficient loading and hauling equipment

  • a more logical and staged buildout of the tailings storage facility

These changes-in-scope increased capital cost, decreased operating cost and in turn significantly improved the financial performance of the project.

Simon Ridgway, Chairman and CEO of Focus, said, "In sedimentary phosphate deposits there are no starter pits. As a r esult, payback of capital is dependent upon achieving name plate process plant capacity and low operating costs early in the mine's life. With payback in 3.9 years and an after-tax NPV7.5 $458 million, the Updated PFS clearly demonstrates that large- scale open pit development at Bayovar 12 has the potential to deliver impressive cash margins over an initial 20 year mine life. It is Focus' goal to become the long-term supplier of choice for the direct application fertilizer market."‌‌

Except where otherwise noted, all currency amounts are stated in Q1-2016 United States dollars. All production volumes are stated on a 100% basis and all mined tonnages are stated on a dry basis. The Company will file the Updated PFS with Canadian securities regulators within 45 days of this release. It will be available at SEDAR and also on the Company's website.

The Company will host a Conference Call and Webcast on Tuesday, May 17, 2016 at 8am Pacific Time (11am Eastern, 4pm UK) to discuss the Updated PFS. Call-in details can be found at the end of this release.

Table I Life-of-Mine Highlights and Comparison with PFS

Item

Updated PFS

PFS

Variance %

Financial Model

After-Tax NPV7.5, $M

458.3

252.9

+ 81.2

IRR, %

26.4

17.2

+ 53.5

Payback, years

3.9

6.6

- 40.9

Capital Cost, $M

167.7

127.3

+ 31.7

Sustaining Capital, $M

193.6

230.3

- 15.9

Undiscounted Cash Flow, $M

1,150.9

846.9

+ 35.9

Product Price Deck, $/t

$145/$185

$145/$185

-

Open Pit Mine

Life, years

20

20

-

Waste, Mt

422.5

367.6

+ 14.6

Ore, Mt

58.8

52.3

+ 12.4

Waste/Ore

7.2

7.1

-

Pre-Production Waste, Mt

23.9

12.4

+ 92.7

Cash Cost Ore, $/t mined

14.69

19.51

- 24.7

Cash Cost Product, $/t

39.35

52.28

- 24.7

Process Plant

Tonnage Processed, M

58.8

52.3

+ 12.4

Tonnage Product, M

20.8

18.5

+ 12.4

Tonnage Product Years 1-5, M

4.75

3.50

+ 35.7

Cash Cost Product, $/t

7.99

10.49

- 23.8

Total Project

Cash Cost Product, $/t

59.79

75.44

- 20.7

Cash Margin Product, $/t

105.20

89.56

+ 17.5

PROJECT DESCRIPTION

The Bayovar 12 project is a conventional truck-loader open pit mine and a process plant that is designed to produce 24% and 28% P2O5 direct application phosphate rock fertilizer ("DAPR") "products". Phosphate ore will be mined at a rate of 8,000 tonnes per day from 13 overburden- covered and laterally-continuous sedimentary phosphate beds, interlayered with diatomite waste or "interburden". Overburden, interburden and phosphate ore are free-digging and do not require drilling or blasting. Ongoing back-filling of the open pit is an integral part of a mine plan that is designed for progressive closure. The average Waste/Ore ("W/O") ratio is 7.2/1.

The beneficiation process is simple and chemical-free using sea-water washing, scrubbing and de-sliming. Solid tailings and waste water will be stored in an adjacent tailings-evaporation pond ("TSF"). Fertilizer product will be trucked 40 km to a dedicated seaborne loading facility.

Figure 1 General Arrangement Drawing

The project is in an established phosphate mining district. At full capacity it will produce 1 million tonnes of fertilizer product per year over an initial mine life of 20 years and will supply a rapidly-growing market for natural and plant-ready DAPR products.

MINERAL RESOURCE AND RESERVE ESTIMATES

A systematic and wide-spaced 62-hole, 5,971m Diamond drilling program delineated a continuous 34 km2 near-surface diatomite sequence containing 13 flat-lying sedimentary phosphate beds. These beds are open to extension over the remaining 91 km2 of the concession.

In order to support the PFS Mineral Resource Estimate, IMC completed a review of the geology and resource block models. IMC then developed an independent Reserve Estimate through the construction of a 20-year open pit shell contained within the Mineral Resource model and based on DAPR prices of $145/t and $185/t for 24% and 28% P2O5 products, respectively. The reader is cautioned that Mineral Resources that are not mineral reserves do not have demonstrated economic viability. In addition, the reader is reminded that the reported Mineral Resource is inclusive of the open pit-constrained Mineral Reserve.

Table II Bayovar 12 Mineral Resources and Reserves Estimates (Dry Tonnes)

Resources*

Tonnes, M

% P2O5

Measured

17.7

13.16

Indicated

209.5

13.04

Inferred

102.2

13.11

Reserves

Tonnes, M

% P2O5

Proven

14.4

12.74

Probable

44.4

13.00

Total Reserves

58.8

12.94

* Minimum thickness, grade cut-off and other mining parameters were not applied. Resource Estimation includes 16 phosphate beds. Reserve Estimation considers the uppermost 13 phosphate beds.

MINING SCHEDULE

The Bayovar 12 phos phate deposit is ideally suited for large-scale open pit development. It consists of a 40m thick, laterally continuous and near-surface mineralized zone overlain by 30m of overburden. All volumes in the open pit are free-digging; drilling and blasting are not required.

The planned open pit shape is that of a progressively larger hand-fan and is divided into 13 mining phases. Each phase has multiple working faces in order to efficiently sequence overburden stripping, ore and interburden mining to ensure regular delivery of ore to the process plant. Haulage profiles and cycle times were optimized for each of the 13 mining phases. Waste volumes account for 89% of mine production tonnes. By continuously placing waste as backfill

in mined-out phases of the open pit, haulage distances are minimized and the ex-open pit waste storage footprint is reduced. Excluding backfill, the open pit at its deepest point will be 76m below surface.

Figure 2 Isometric Open Pit Arrangement Year 7

The open pit will feed the process plant at a nominal rate of 8,000 tonnes per day or 2.7 million tonnes per year. An accelerated program of pre-production and Year 1 waste stripping, totaling

46.8 million tonnes, is designed to maintain a balanced Life-of-Mine ("LOM") W/O ratio at 7.2/1. Low specific gravity of the mined volumes allows for the use of over-sized loading and hauling equipment of the kind often used in coal mining. Overburden and thicker interburden beds will be mined with 31 m 3 front-end loaders and loaded into 110 m 3 capacity haul trucks. Individual phosphate beds and thin interburden layers will be mined with GPS-controlled continuous surface miners. Over the initial 20 year mine life the open pit will deliver 58.8 million tonnes of ore to the process plant and 424 million tonnes of waste, of which 111 million tonnes will be placed in surface storage, 308 million tonnes as in-pit backfill and 5 million tonnes as construction material for the TSF embankments.

ORE PROCESSING

The process plant, operating at 85% of nominal capacity and without the use of chemical additives, will process on an annual basis 2.7 million tonnes of ore and produce 1 million tonnes of natural DAPR fertilizer products. The beneficiation process is simple and consists of drum washing with seawater and recycled process water, size classification, attrition scrubbing, hydraulic classification, filtering and rotary drying. By adjusting the cut point for fines in the tertiary classifying hydrosizer, the process plant is designed to produce, on a batch basis, either a 24% or a 28% P2O5 product. Phosphate recoveries are forecast at 81.1% and 72.3% for each product, respectively. Infrastructure required for the process plant includes a 16 km - 138 kV transmission line and a 45 km - 32" seawater supply pipeline.

Figure 3 Open Pit Annual Production Schedule

Figure 4 Ore Processing Flow Sheet - Annual Tonnages

CAPITAL COST ESTIMATE

The Capital Cost to design, permit, pre-strip, construct and commission the open pit mine, process plant and ancillary facilities and utilities is estimated at $167.7 million. Some 90% of total equipment costs were derived from vendor quotes. Working capital of $40 million is estimated separately and carried in the financial analysis.

Read the rest of the article at www.publicnow.com
Data and Statistics for these countries : Peru | All
Gold and Silver Prices for these countries : Peru | All

Focus Ventures Ltd

PRODUCER
CODE : FCV.V
Follow and Invest
Add to watch list Add to your portfolio Add or edit a note
Add Alert Add to Watchlists Add to Portfolio Add Note
ProfileMarket
Indicators
VALUE :
Projects & res.
Press
releases
Annual
report
RISK :
Asset profile
Contact Cpy

Focus Ventures is a exploration company based in Canada.

Focus Ventures produces gold and silver in Peru, develops gold and silver in Peru.

Its main asset in production is NUEVA CALIFORNIA in Peru, its main asset in development is CHÚCARA in Peru and its main exploration property is MINAS CHANCA in Peru.

Focus Ventures is listed in Canada. Its market capitalisation is CA$ 4.6 millions as of today (US$ 3.6 millions, € 3.0 millions).

Its stock quote reached its highest recent level on January 22, 2010 at CA$ 1.38, and its lowest recent point on April 20, 2018 at CA$ 0.02.

Focus Ventures has 231 740 000 shares outstanding.

Your feedback is appreciated, please leave a comment or rate this article.
Rate : Average note :0 (0 vote) View Top rated
 
Annual reports of Focus Ventures Ltd
2008 annual report
Financings of Focus Ventures Ltd
10/16/2013Increases Private Placement to $1.5M
10/2/2013Arranges $1.2M Private Placement
Project news of Focus Ventures Ltd
3/16/2011(Chúcara)Announces Remaining Chúcara Drill Results
2/17/2011(Chúcara). - Exploration Update
Corporate news of Focus Ventures Ltd
7/25/2016Focus Completes Credit Facility Extension
7/14/2016Focus to Extend Credit Facility
7/11/2016Focus Completes Private Placement
7/5/2016Focus Files Updated PFS Technical Report
6/15/2016Focus Increases Private Placement
6/1/2016Focus Announces Proposed Private Placement
5/17/2016Focus Ventures Conference Call Details
5/16/2016Focus Delivers Pre-Feasibility Update for Bayovar 12 Phospha...
4/21/2016Bayovar 12 Project Update Pending; Jeff Franzen Joins Team a...
4/6/2016Focus Completes Private Placement
3/22/2016Focus Provides Update on Bayovar12 Phosphate Project, Peru a...
1/5/2016Focus Announces Positive Prefeasibility Study for Bayovar12 ...
12/30/2015Focus Delivers Bayovar 12 Prefeasibility Study to Joint Vent...
10/26/2015ELYSEE Subscribes for 6.0 Million Units of Focus Ventures Lt...
10/19/2015Focus Clarifies Private Placement Warrant Terms
10/19/2015Focus Proposes $2.0 Million Private Placement
10/6/2015Focus Files Updated NI 43-101 Technical Report for Expanded ...
9/21/2015Focus Ventures Provides Update on Bayovar 12 Phosphate Proje...
8/25/2015Focus Ventures Engages Fertilizer Expert Dr. Bert Quin
8/20/2015Focus Delivers Updated and Expanded Resource for Bayovar 12 ...
8/19/2015Focus Delivers Updated and Expanded Resource for Bayovar 12 ...
7/27/2015Focus Upgrades Bayovar 12 Phosphate PEA to Pre-Feasibility S...
4/16/2015Focus Completes Sale of Royalty on Bayovar 12 Phosphate Proj...
4/16/2015Radius Completes Purchase of Royalty on Bayovar 12 Phosphate...
4/14/2015Focus Initiates Phase 2 Drilling at its Bayovar 12 Phosphate...
4/9/2015Focus Proposes CAD$3.0 Million Private Placement
4/9/2015Proposes CAD$3.0 Million Private Placement
3/30/2015Focus Completes 70% Purchase of JPQ, Owner of Bayovar 12 Pho...
3/30/2015Completes 70% Purchase of JPQ, Owner of Bayovar 12 Phosphate...
3/27/2015Focus to Extend Warrants
3/10/2015Focus Accelerates Purchase of 70% of JPQ, Owners of Bayovar ...
3/10/2015Radius Gold Acquires Option on Margarita Silver Property, Me...
3/10/2015Accelerates Purchase of 70% of JPQ, Owners of Bayovar 12 Pho...
3/2/2015Focus's Bayovar 12 Phosphate Project Yields Positive Metallu...
3/2/2015Focus' Bayovar 12 Phosphate Project Yields Positive Metallur...
1/23/2015Focus Ventures Ltd.'s President and Director Are Interviewed...
10/27/2014Focus Files NI 43-101 Technical Report on Bayovar 12
10/23/2014Focus Signs Joint Venture Agreement with Daewoo Internationa...
10/16/2014Focus Commences Bayovar 12 PEA and Provides Update
9/9/2014Focus Selects Engineering Consultants for Bayovar 12 Prelimi...
9/8/2014Focus Delivers Initial Resource Estimate for Bayovar 12, Per...
8/5/2014Focus Receives $971,000 from Exercise of Warrants
7/28/2014Focus Drills Phosphate Over 6.4 km2 at Bayovar 12, Peru; Res...
6/24/2014Focus Reports More Phosphate Drill Assays From Bayovar 12, P...
6/16/2014Focus Reports Further Phosphate Drill Assays at Bayovar 12, ...
6/9/2014Focus Appoints Timothy S. Oliver as Director of Projects
5/21/2014Focus Accelerates Warrant Expiry
5/20/2014Focus Receives First Drill Assays from Bayovar 12; Contracts...
4/14/2014Focus Closes $1.25 Million Private Placement
10/26/2013Shareholder Update
10/25/2013and Stonegate Announce that Focus has Acquired an Option to ...
9/16/2013Terminates Reventon Option
9/10/2013Acquires Phosphate Project in the Bayovar District, Peru
7/29/2013acquires new phosphate claims in Colombia
6/26/2013Options its Aurora Copper-Moly Project, Peru
5/21/2013and Stonegate Enter Into Letter of Intent for Focus to Acqui...
5/1/2013Starts Drilling at Reventon
3/11/2013Confirms Historical Drill Assays at Aurora and Samples 18.8 ...
2/16/2013. - Clarification of Technical Disclosure
1/16/2013Geophysical Survey in Peru Outlines Potential Size of the Au...
10/30/2012Makes New Discovery at Reventon: 98 g/t Ag over 24m in Trenc...
10/11/2012Exploration at Reventon Outlines 1,300m x 500m Silver-in-Soi...
9/25/2012and Northair Sign Definitive Agreement for El Reventon, Mexi...
7/13/2011Commences Drilling at Santa Rosa
6/27/2011Receives its Santa Rosa Drill Permit; Drilling to Commence i...
6/8/2011Provides Peru Exploration Update
4/19/2011Samples High Grade Silver at Santa Rosa, Peru - 5.9m grading...
3/10/2011Samples 14.6% Zn + 76g/t Ag over 11.3m at Santa Rosa, Peru
Comments closed
 
Latest comment posted for this article
Be the first to comment
Add your comment
TSX-V (FCV.V)
0.020+0.00%
TSX-V
CA$ 0.020
04/20 16:52 -
0%
Prev close Open
0.020 0.020
Low High
0.020 0.025
Year l/h YTD var.
 -  -
52 week l/h 52 week var.
- -  0.020 -%
Volume 1 month var.
1,223,100 -%
24hGold TrendPower© : -41
Produces Gold - Silver
Develops Gold - Silver
Explores for Silver
 
 
 
Analyse
Interactive chart Add to compare
Interactive
chart
Print Compare Export
Last updated on : 5/26/2010
You must be logged in to use the porfolio and watchlists (free)
Top Newsreleases
MOST READ
Annual variation
DateVariationHighLow
 
5 years chart
 
3 months chart
 
3 months volume chart
 
 
Mining Company News
Plymouth Minerals LTDPLH.AX
Plymouth Minerals Intersects Further High Grade Potash in Drilling at Banio Potash Project - Plannin
AU$ 0.12-8.00%Trend Power :
Santos(Ngas-Oil)STO.AX
announces expected non-cash impairment
AU$ 7.68-0.52%Trend Power :
Oceana Gold(Au)OGC.AX
RELEASES NEW TECHNICAL REPORT FOR THE HAILE GOLD MINE
AU$ 2.20+0.00%Trend Power :
Western Areas NL(Au-Ni-Pl)WSA.AX
Advance Notice - Full Year Results Conference Call
AU$ 3.86+0.00%Trend Power :
Canadian Zinc(Ag-Au-Cu)CZN.TO
Reports Financial Results for Q2 and Provides Project Updates
CA$ 0.12+4.55%Trend Power :
Stornoway Diamond(Gems-Au-Ur)SWY.TO
Second Quarter Results
CA$ 0.02+100.00%Trend Power :
McEwen Mining(Cu-Le-Zn)MUX
TO ACQUIRE BLACK FOX FROM PRIMERO=C2=A0
US$ 12.26+2.68%Trend Power :
Rentech(Coal-Ngas)RTK
Rentech Announces Results for Second Quarter 2017
US$ 0.20-12.28%Trend Power :
KEFIKEFI.L
Reduced Funding Requirement
GBX 0.53-1.87%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
CA$ 0.06+0.00%Trend Power :
Imperial(Ag-Au-Cu)III.TO
Closes Bridge Loan Financing
CA$ 2.64-1.86%Trend Power :
Guyana Goldfields(Cu-Zn-Pa)GUY.TO
Reports Second Quarter 2017 Results and Maintains Production Guidance
CA$ 1.84+0.00%Trend Power :
Lundin Mining(Ag-Au-Cu)LUN.TO
d Share Capital and Voting Rights for Lundin Mining
CA$ 16.23+4.04%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
CA$ 0.24+4.26%Trend Power :
Havilah(Cu-Le-Zn)HAV.AX
Q A April 2017 Quarterly Report
AU$ 0.22+4.76%Trend Power :
Uranium Res.(Ur)URRE
Commences Lithium Exploration Drilling at the Columbus Basin Project
US$ 6.80-2.86%Trend Power :
Platinum Group Metals(Au-Cu-Gems)PTM.TO
Platinum Group Metals Ltd. Operational and Strategic Process ...
CA$ 1.88+0.53%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
US$ 52.71+0.19%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
CA$ 8.66-0.35%Trend Power :
Terramin(Ag-Au-Cu)TZN.AX
2nd Quarter Report
AU$ 0.04+5.56%Trend Power :