UPDATED FEASIBILITY STUDY COMPLETED FOR THE SILVERMINE

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
UPDATED FEASIBILITY STUDY COMPLETED FOR THE SILVERMINE

• 35 % IRR, 30 M€ NPV (@ 8 %) (calculated with a silver-price of $ 21,5 /Oz Ag) • LOM CAPEX 32 M€ inclusive capacity-increase during year 3 • The Mine: 3.3 million tons mineral reserves • Payback: less than 3 years from production-start   • Expected Life-Of-Mine according to the today’s reserves: 8-10 years • EBITDA-margin 46 % (first 4 years) Sotkamo Silver (NGM: SOSI) has completed an updated Bankable Feasibility Study for the company's Silver Mine-project in Sotkamo, Finland. The study shows acceptable profitability, even at silver-prices under current levels. Production is expected to start late 2015 or early 2016. Calculations are based on new information of ore-reserves, present costs, new mining-schedule and on latest quotes from suppliers and construction- and entrepreneurial-companies. According to cash flow forecast, which is based on an average silver- price of $ 21.5 / Oz between the years 2016-2025, the Mine´s project IRR is estimated to 35% and NPV to 30 million (@ 8%). Pay-back period from production-start is estimated to be less than 3 years. Ore reserves are total 3.36 million tons with an average silver-content of 102 g/ton. The silver-content during the first four planned production-years will be between 120-130 g/ton and the gold-content will be about 0.4 g/ton. During the third production-year capacity will be increased from 350,000 to 450,000 tons per annum in conjunction with the updated environmental-permit. If the silver-price 28 $/oz is used, the estimated IRR is 61 % and NPV is 59 million € (@ 8%). With silver-price15 $/oz, the estimated IRR is 8% and NPV is 0,2 million € (@ 8%). The updated study has been prepared, compiled, evaluated and approved by the independent consultant-group, CTS Engtec Oy. Jouni Kankkunen MSc (Mining), MAusIMM, has compiled the mining plan and ore-reserve estimate. Outotec (Finland) Oyj has, carried out a review on the mine-technology, the Silver Mine’s mine-plan and the mineral-reserve estimates for the Feasibility Study. This review was performed by Pekka Loven, MSc (Mining), MAusIMM (CP) at Outotec (Finland) Oyj. He is a Competent Person under the Joint Ore Reserves Committee (JORC, 2012). The updated mineral reserves (ore) are based on information from the completed Bankable Feasibility Study and information from Sotkamo Silver.   MINERAL RESERVES Mineral-reserves were estimated for each stope in conjunction with the mine-planning, and by applied the economic factors that show a profitable production. A summary of the ore- reserves are shown in the table below. (For table, see attached file) Mineral-reserves (ore) in the category of Known and Probable are 3.336 million tons with a silver-grade of 102 g/t Ag. The calculation follows the Australian JORC Code (2012). In comparison with the previous mineral-reserve estimate total, amount of silver in proven and probable mineral-reserves have increased by 33 percent to 10,940,026 troy ounce silver, which means 12 % increase in tonnage and 18 % in silver-content. The silver- content during the planned first four production-years will be between 120-130 g/ton and the gold-content will be about 0.4 g/ton. During the third production-year capacity will be increased to 450 000 tons per year in conjunction with the updated environmental-permit.   Figure below: The ore-reserves and mining-plan. [sotkamo_bi]   A summary of the economic calculation (consensus pricing) are presented in the table below:     ???????????????????????????????????????????????? ?Silver Mine Economic Summary 24.03.2014 ? ???????????????????????????????????????????????? ?Parameter ?Units ?Value ? ???????????????????????????????????????????????? ?Ore Mined LOM ?kt ?3 350 ? ???????????????????????????????????????????????? ?Zinc Recovered ?t ?21 800? ???????????????????????????????????????????????? ?Lead Recovered ?t ?9 400 ? ???????????????????????????????????????????????? ?Gold Recovered ?oz ?28 250? ???????????????????????????????????????????????? ?Silver Recovered ?1 000 oz?9 500 ? ???????????????????????????????????????????????? ?Total Tax LOM (base case) ?€M ?9 ? ???????????????????????????????????????????????? ?Total Operating Costs LOM ?€M ?123 ? ???????????????????????????????????????????????? ?Total Capital Expenditure LOM ?€M ?32 ? ???????????????????????????????????????????????? ?Silver Price Forecast 15 $/Oz ? ???????????????????????????????????????????????? ?Total Revenue (NSR) LOM ?€M ?156 ? ???????????????????????????????????????????????? ?Operating Free Cash Flow LOM ?€M ?32 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average/y?€M ?7 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average ?% ?31 ? ???????????????????????????????????????????????? ?NPV 8% (before tax) ?€M ?0.2 ? ???????????????????????????????????????????????? ?IRR (before tax) ?% ?8 ? ???????????????????????????????????????????????? ?Payback Period ?Years ?- ? ???????????????????????????????????????????????? ?Silver Price Forecast  21,5 $/Oz ? ???????????????????????????????????????????????? ?Total Revenue (NSR) LOM ?€M ?198 ? ???????????????????????????????????????????????? ?Operating Free Cash Flow LOM ?€M ?75 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average/y?€M ?14 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average ?% ?46 ? ???????????????????????????????????????????????? ?NPV 8% (before tax) ?€M ?30 ? ???????????????????????????????????????????????? ?IRR (before tax) ?% ?35 ? ???????????????????????????????????????????????? ?Payback Period ?Years ?2 ? ???????????????????????????????????????????????? ?Silver Price Forecast 28 $/Oz ? ???????????????????????????????????????????????? ?Total Revenue (NSR) LOM ?€M ?241 ? ???????????????????????????????????????????????? ?Operating Free Cash Flow LOM ?€M ?117 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average/y?€M ?17 ? ???????????????????????????????????????????????? ?EBITDA first 4 years average ?% ?53 ? ???????????????????????????????????????????????? ?NPV 8% (before tax) ?€M ?59 ? ???????????????????????????????????????????????? ?IRR (before tax) ?% ?61 ? ???????????????????????????????????????????????? ?Payback Period ?Years ?1.5 ? ????????????????????????????????????????????????     The calculations are done with a "cut-off" of 35 €/ton in underground-mining and 25 €/ton in open-pit mining. The ore-reserve has a recovery of 90 % with a waste-rock dilution of 15 % in underground-mining and 10% in open-pit mining. The silver-content in the diluted side-rock has been estimated to 31.3 ppm Ag. "This update of the feasibility study along with the increase in ore reserves, the amount of silver in the ore, and our new mining-schedule, increase the project’s resistance in periods of low silver-prices. The report also shows that it is relatively easy to increase high content ore-reserves from inferred to probable mineral recourses. As to this background, I look positively towards the nearest future and I am confident that we can achieve the plans that have been resolved”, says Timo Lindborg, CEO.   Stockholm 24th March 2014 Sotkamo Silver AB (publ) Timo Lindborg, CEO   About Sotkamo Silver AB: Sotkamo Silver AB´s business concept is to exploit mineral deposits in the Nordic countries with regards to human society and environment. Sotkamo Silver owns, through its subsidiary mineral deposits, which contains silver and gold in Finland. The Company’s main development project is the Silver Mine project in the municipality of Sotkamo. Sotkamo Silver applies SveMin’s & FinnMin’s respective rules of reporting for public mining & exploration companies. Sotkamo Silver has chosen to report mineral resources and ore reserves according to the internationally accepted JORC or NI 43-101-code. The company applies International Financial Reporting Standards (IFRS) as approved by the European Union. The ticker symbol is SOSI in NGM and SOSI1 in NASDAQ OMX Helsinki. ISIN-code for Sotkamo Silver shares is SE0001057910. Read more about Sotkamo Silver on www.sotkamosilver.com or www.silver.fi For further information: Timo Lindborg, CEO, tel. +358 40 508 3 507   The official Stock Exchange Release is given in Swedish and there may be slight differences in the translated versions.

Scroll down for more posts ▼

Top 10 Most Recent News Articles

PropWallet: A Game Changer for Prop Firm Payouts?

Updated Category News Views 69

Change is Brewing in Boca Raton Well, folks, looks like PropAccount.com is shaking up the payout game with their latest brainchild, PropWallet. Launched on November 4, 2026, in sunny Boca Raton, they're setting the stage for a new way to handle payouts at prop trading firms. It's more than just another payout method; it's a ploy for keeping traders hooked and firms...

Continue Reading
Strategies for Maintaining Water Quality in NH Homes

Updated Category News Views 34

Protect Your Water: Steps to Safe Drinking Imagine turning on your kitchen tap, and instead of refreshing, clean water, you get a murky mystery. Not exactly anyone's dream scenario, right? Enter Sean McGorry and his down-to-earth guide to water quality for New Hampshire homesteaders. It's not rocket science, but the whispers of neglected water systems tell tales of...

Continue Reading
Admetec Shines Bright with New High-Magnification Headlights

Updated Category News Views 104

Admetec's Leap into Advanced Optical Solutions In the world of optical magnification, getting the right balance of visibility and comfort hasn't always been a straightforward journey. Now, Admetec, coming out of Haifa, Israel, is throwing a game-changer into the mix with their announcement of the Butterfly EVO+ and Orchid+ series. These ain't just any old headlights;...

Continue Reading
Infotech's 2026 Report Crowns PSA Software Leaders

Updated Category News Views 72

Spotlight on PSA Trailblazers It's 2026, and Infotech has dropped its latest bombshell—the Professional Services Automation Data Quadrant Report. This ain't just your run-of-the-mill software rankings; it's a peek into tools that could make or break project management for service-oriented businesses. Five top dogs, RocketLane, Wrike, Accelo, SAP Professional Services...

Continue Reading
Coronation Securities: Pioneering Digital Brokerage in Nigeria

Updated Category News Views 42

Coronation Securities: A Digital Revolution Ah, Nigerian financial markets have found themselves a trailblazer, folks. Meet Coronation Securities Limited, recently crowned the 'Fastest Growing Digital Brokerage Platform – Nigeria' at the 2026 Global Brand Awards. Now, that's a nod from Global Brands Magazine worth sitting up for. Turning the Tide with Tech In an...

Continue Reading
Asper.ai's Big Move: Grows Europe Footprint in RGM

Updated Category News Views 75

Asper.ai Eyes RGM Market with Strategic Acquisition Folks, Asper.ai's latest move is a bold stride into a crowded field, snatching up the expertise of Pricing One to fuel its revenue growth management (RGM) platform. Now, if you're scratching your head over what all this entails, picture it this way: it's like arming a seasoned sales team with cutting-edge tech. This...

Continue Reading
Denison Mines' Q3 2026: Construction and Results Unveiled

Updated Category News Views 119

Progress at Phoenix ISR Uranium Mine The numbers out from Denison Mines Corp. have got me feeling a mix of cautious optimism and worn-out fatigue, like spotting a $20 bill on a busy street. Their latest earnings release for Q3 2026 carries quite the story — beyond just spreadsheets. The highlight, of course, is the Phoenix ISR uranium mine where they're making tracks...

Continue Reading
Qfin Faces Stock Lawsuit: Know Your Investor Rights

Updated Category News Views 100

Qfin in the Legal Hot Seat When you hear about a company's legal wranglings, especially one like Qfin Holdings, Inc., you've got to sit up and take notice. We're not talking about a quick scuffle here; this is a full-blown class action lawsuit with its talons sunk deep into allegations of securities law violations. They're squared off against DJS Law Group, an outfit that...

Continue Reading
AlphaESS Secures Fifth Tier 1 Status Amid Growth

Updated Category News Views 191

AlphaESS: Consistency Breeds Success Can't ignore a company that keeps hitting the marks quarter after quarter, kid. AlphaESS just bagged its fifth consecutive Tier 1 status from BloombergNEF for Q4 2026—that's no joke in the buzzing world of energy storage. What makes this outfit tick? It's not just sticking to the same old script; they keep leveling up while everyone...

Continue Reading
Borussia Dortmund's Q1 2026/2027 Earnings Slip Amid Challenges

Updated Category News Views 42

An Uneven Start to Borussia Dortmund's Financial Year Every finance year kickoff has its tales, and Borussia Dortmund's start for 2026/2027 is no different. The embattled team has been juggling a mixed bag of financial outcomes, darting through initial challenges with a revenue that hovers slightly above the previous year's mark. Revenue crept up to EUR 107.4 million,...

Continue Reading

Top 5 Most Recently Viewed Articles

Pullman Hotels & Resorts Launches Innovative Brand Revamp

Updated Category News Views 359

Pullman Hotels & Resorts Introduces a Bold New Identity Pullman Hotels & Resorts is excited to announce a comprehensive transformation of its brand, positioning its hotels not just as places to stay, but as dynamic hubs of creativity and collaboration. This initiative marks a significant milestone for the brand, aiming to attract a new generation of travelers seeking...

Continue Reading
Beko Reinforces Commitment to Energy Efficiency This Earth Day

Updated Category News Views 237

Beko Reinforces Commitment to Energy Efficiency This Earth Day Celebrating Earth Day's 'Our Power, Our Planet' theme with technology that makes energy efficiency accessible in everyday life As the global community rallies for renewable energy under the theme 'Our Power, Our Planet,' Beko, Europe's leading home appliance manufacturer, is highlighting its dedication to...

Continue Reading
United States Oil Fund Shares Monthly Financial Insights

Updated Category News Views 81

The United States Oil Fund, LP (NYSE: USO) reported significant financial performance back in 2024 that made traders sit up and take notice. The numbers were big—revenue growth soared by over 188% year-on-year, showing just how much demand for crude oil was pushing this commodity ETF into the spotlight. You had desks buzzing about this upward trajectory while trying to...

Continue Reading
Military Grade Cases Market Poised for Major Expansion

Updated Category News Views 82

Growth of the Military Grade Cases Market The military grade cases market is on a continuous upward trajectory, with estimates projecting its market size to be around USD 390.3 million. Despite previous revenues of USD 371.7 million, the market is set to expand significantly, reaching an anticipated value of USD 552.1 million by 2034, representing a cumulative annual...

Continue Reading
SoftwareOne Unveils Advanced GenAI Cost Optimization System

Updated Category News Views 156

SoftwareOne Launches Innovative GenAI Multi-Agent System SoftwareOne has introduced an advanced GenAI multi-agent cost optimization system that assists clients in managing and refining the costs and performance of their AI agents. This new offering stems from their extensive experience in both AI technologies and software asset management, positioning the company to help...

Continue Reading