Lundin GOLD Announces Start of Construction of MINE Facilities and Completion of Project Update FOR Fruta Del Norte
NEWS RELEASE
LUNDIN GOLD ANNOUNCES START OF CONSTRUCTION OF MINE
FACILITIES AND COMPLETION OF PROJECT UPDATE FOR FRUTA
DEL NORTE
May 30, 2017 (Vancouver, Canada)… Lundin Gold Inc. ("Lundin Gold" or the "Company") (TSX: “LUG”,
Nasdaq Stockholm: “LUG”) is pleased to report the start of construction of the mine development
support facilities on its 100% owned Fruta del Norte Project (“FDN” or the “Project”) in Ecuador. In
addition, the Company has completed a project update for FDN. The update is based on advancing
the design and estimates from the Technical Report entitled " Fruta del Norte - NI 43-101 Technical
Report on Feasibility Study" (the “FS”) filed by the Company in June 2016. The updated results include
a revised mine plan, updated capital and operating costs and a new execution plan based on a self -
perform approach versus EPCM. All dollar amounts are quoted in U.S. dollars (“$”) and all cash cost
information is net of silver by-product credits. This update should be read in conjunction with the FS.
Lundin Gold President and Chief Executive Officer, Ron Hochstein, remarked that “ A remarkable
amount of work has been accomplished over the past year to provide a comprehensive update to the
project. The result of these efforts has led to a more technically robust and constructible project with
an improved execution plan. In addition, first gold production is now scheduled for Q4 2019, versus
Q1 2020, and commercial production is achieved over six months sooner than anticipated in the FS. In
addition, the update results in an improvement in the economics of the Project.”
Highlights
• Based on field investigations and improved mine design, the expected first gold production
has been moved forward several months, from first quarter 2020 to fourth quarter 2019;
• The mining rate is expected to ramp up quicker, over a twelve-month period, to an extraction
rate of 3,500 tonnes per day (“ tpd”) until 2022, when the extraction rate is planned to reach
3,600 tpd;
• Average annual gold production is anticipated to exceed 300,000 ounces over 15 years (13
years in the FS) at an average life of mine (“LOM”) total cash cost of $561/oz and a LOM all-in
sustaining cash cost (“AISC”) of $609/oz;
• LOM production is expected to be approximately 4.5 million ounces of gold and 5. 5 million
ounces of silver;
• Estimated Project capital cost, including contingency and pre-production costs and revenues,
is $684 million, net of taxes, compared to $669 million in the FS. This revised estimate includes
the cost of mining equipment and the paste plant , estimated at $58 million, previously
included in sustaining capital;
• Project economics show an improvement over the FS , at the same gold and silver price
assumptions used in the FS ($1,250/ounce of Au and $20/ounce of Ag):
Pre-tax After Tax
Net Present Value at a 5%
discount rate (NPV5) $1,323 million $717 million
Internal Rate of Return (IRR) 24.7% 16.3%
Capital Payback (yrs) 3.1 4.0
Notes:
1. All figures are reported on a 100% equity project basis valuation. Capital payback is calculated based on
start of commercial production.
2. Economic valuation is presented using a start date of July 1, 2017.
Project Update Details
Mining
As a result of a complete review of the mine plan, the updates to the FS are:
• The development schedule was shortened by several months as a result of improved ground
conditions based on further field investigations, relocation of certain infrastructure into better
ground conditions and better than anticipated contractor development rates.
• Conversion of approximately 1.5 Mt from drift & fill to transverse stoping mining method.
• The revised mine plan has a more even distribution of transverse stoping and drift & fill over
the entire life of mine. The Company believes that the extraction sequence is more
geotechnically stable and carries less risk than the sequence contemplated in the FS.
• Detailed ventilation modelling resulted in reduced power requirements and the elimination of
the north vent raise.
Process
There were no changes to the proposed flowsheet. However, the optimization of the process plant
layout resulted in significant reductions in earthwork, concrete and piping quantities.
Capital & Operating Costs
As compared to the FS, LOM capital costs decreased from $932 million to $854 million.
The revised pre-production capital cost is estimated to be $ 684 million, inclusive of contingency and
pre-production expenses and revenues, and net of taxes. Consistent with the FS, this capital cost was
estimated on the basis that any expenditures by the Company prior to July 1, 2017 are not included in
the estimate. While the FS was developed under an EPCM execution platform, this updated estimate
is based on a self-perform / direct hire strategy.
Initial capital cost increased approximately $15 million due to reallocating mine equipment purchases
and the paste backfill plant from sustaining capital to initial capital, offset by reductions due to changes
in scope, reduction in equipment quotations and the inclusion of pre-production costs and revenues.
This capital cost estimate includes all direct and indirect costs to be expended throughout the project
execution, starting July 1, 2017 and ending when the plant production reaches commercial production,
defined as 70% of the nominal nameplate capacity for three consecutive months, estimated to occur
by mid-2020. The capital cost estimate of $669 million in the FS was based on costs up to first
production. By comparison, if the FS estimate were stated at commercial production to align with the
basis in the project update, the FS estimated capital cost would have been $704 million.
The sustaining capital is estimated to be $169 million (FS - $262 million) and reclamation and closure
costs are projected to be $44 million (unchanged from FS).
Capital Cost Summary ($ M)
Capital Items Initial Capital Sustaining
Capital
Closure &
Severance
Underground Mine 147 86
Process Plant 71 2
Tailings / Reclaim Water Facilities 45 42
Surface Operations 46 39
Infrastructure 48 1
Power & Electrical 67
Mine Closure 44
Sub-Total - Direct Costs 424 169 44
Indirect Costs & Commissioning 120
Owners Costs 118
Contingency 69
Sub-Total Indirect Costs 307 - -
Pre-Production Net Revenue (46)
Total Capital Costs 684 169 44
Note: Numbers may not add due to rounding.
The capital cost estimate does not include advance royalty payments, working capital requirements,
corporate costs , $108 million in indirect taxes and the remaining 2017 Early Works program .
Approximately $73 million of taxes will be recovered once production begins.
The LOM operating costs and all-in sustaining costs estimates have also improved compared to the FS.
Operating costs are now estimated at $111.84/t of ore, versus $118.04/t in the FS. All costs are in Q2
2017 dollars.
LOM Operating Cost by Area
Area Operating Cost
($/t)
Mining 54.98
Process 32.44
Surface 4.21
G&A 20.21
Total 111.84
LOM All in Sustaining Cash Cost ($/oz Au payable)
Area Cash Cost
($/oz Au)
On site operating cost 424
Treatment & Refining charges 84
Royalties & production taxes 76
By-product silver credit (22)
Cash Cost 561
Sustaining Capital 39
Closure costs 10
AISC per oz 609
Note: Numbers may not add due to rounding.
This press release has been reviewed and approved by Ron Hochstein, P. Eng., a metallurgical engineer
and the Company’s President and Chief Executive Officer, who is a Qualified Person under NI 43-101.
For information with respect to the key assumptions, parameters and risks associated with the results
of the FS for the Project, the Mineral Resource and Mineral Reserve estimates included therein and
other technical information, please refer to the Technical Report entitled "Fruta del Norte - NI 43-101
Technical Report on Feasibility Study" dated effective April 30, 2016 filed on SEDAR at www.sedar.com.
About the Company
Lundin Gold Inc. owns the Fruta del Norte (”FDN”) gold project located in southeast Ecuador. FDN is
one of the largest and highest grade undeveloped gold projects in the world. The Company is
advancing FDN in order to realize the significant potential of this asset.
The Company believes that the value created will not only greatly ben efit shareholders, but also the
Government and people of Ecuador who are the Company's most important stakeholders in this
project. Lundin Gold views its commitment to corporate social responsibility as a strategic advantage
that enables it both to access and effectively manage business opportunities in increasingly complex
environments. Lundin Gold is committed to addressing the challenge of sustainability - delivering value
to its shareholders, while simultaneously providing economic and social benefits to impacted
communities and minimizing its environmental footprint.
Additional Information
The information in this release is subject to the disclosure requirements of Lundin Gold under the EU
Market Abuse Regulation and the Swedish Securities Market Act . This information was publicly
communicated on May 30, 2017, 2:00 a.m. Eastern Time.
For more information, please contact
Lundin Gold Inc.
Ron F. Hochstein
President and CEO
+593-2-299-6400
+1-604-806-3589
Lundin Gold Inc.
Sophia Shane
Corporate Development
+1-604-689-7842
www.lundingold.com
Caution Regarding Forward-Looking Statements
This press release contains or refers to forward -looking information under Canadian securities legislation,
including statements regarding the results of the project update, including, but not limited to, timing of first gold
production and commercial production, scheduling, gold price and exchange rate assumptions, cash flow
forecasts, projected capital and operating costs, metal or mineral recoveries, mine life and production rates; the
Company’s potential plans and operating performance; changes to the mine plan, the estimation of the tonnage,
potential production from and viability of the Company’s properties, estimates of future production and
operating costs; access to project funding, performance of the Company’s contractors, commencement of works
and construction, and is based on current expectations that involve a number of business risks and uncertainties.
Forward-looking statements are subject to significant risks and uncertainties, and other factors that could cause
actual results to differ materi ally from expected results. Readers should not place undue reliance on forward -
looking statements.
Lundin Gold's actual results could differ materially from those anticipated. Management has identified the
following risk factors which could have a materia l impact on the Company or the trading price of its shares: the
ability to arrange financing and the risk to shareholders of dilution from future equity financings; risks related to
carrying on business in an emerging market such as possible government ins tability and civil turmoil and
economic instability; volatility in the price of gold; the timely receipt of regulatory approvals, permits and
licenses; risks associated with the performance of the Company's contractors; risks inherent in the development
of an underground mine; deficient or vulnerable title to mining concessions and surface rights; shortages of
resources, such as labour, and the dependence on key personnel; risks associated with the Company's
community relationships; unreliable infrastructur e and local opposition to mining; volatility in the market price
of the Company's shares; uncertainty with the tax regime in Ecuador; measures required to protect endangered
species; difficulty complying with changing government regulations and policies, i ncluding without limitation,
compliance with environment, health and safety regulations, and the cost of compliance or failure to comply
with applicable laws; exploration and development risks; the accuracy of the Mineral Reserve and Resource
estimates for FDN and the Company's reliance on one project; liabilities; the Company's lack of operating history
in Ecuador; illegal mining; uncertainty as to reclamation and decommissioning; adverse global economic
conditions; risks associated with the Company's info rmation systems; the inadequacy of insurance; risks of
bribery or corruption; the potential for litigation; limits of disclosure and internal controls; and the potential
influence of the Company's largest shareholders.
There can be no assurance that such statements will prove to be accurate, as Lundin Gold's actual results and
future events could differ materially from those anticipated in this forward-looking information as a result of the
factors discussed in the "Risk Factors" section in Lundin Gold's A nnual Information Form for the financial year
ended December 2016, which is available on SEDAR at www.sedar.com.