Chart usGOLD   Chart usSILVER  
 
Food for thought
Look to thy moat
Elizabeth  
Search for :
LATEST NEWS  :
MINING STOCKS  :
Subscribe
Write Us
Add to Google
Search on Ebay :
PRECIOUS METALS (US $)
Gold 1386.20-1.40
Silver 22.36-0.14
Platinum 1447.50-10.00
Palladium 724.00-11.00
WORLD MARKETS
DOWJONES 1530312
NASDAQ 34590
NIKKEI 14612128
ASX 4964-77
CAC 40 3957-10
DAX 8305-47
HUI 255-3
XAU 101-1
CURRENCIES (€)
AUS $ 1.3402
CAN $ 1.3332
US $ 1.2934
GBP (£) 0.8550
Sw Fr 1.2431
YEN 130.7400
CURRENCIES ($)
AUS $ 1.0339
CAN $ 1.0320
Euro 0.7732
GBP (£) 0.6611
Sw Fr 0.9610
YEN 101.0900
RATIOS & INDEXES
Gold / Silver61.99
Gold / Oil14.77
Dowjones / Gold11.04
COMMODITIES
Copper 3.27-0.03
WTI Oil 93.87-0.38
Nat. Gas 4.22-0.04
Market Indices
Metal Prices
RSS
Precious Metals
Graph Generator
Statistics by Country
Statistics by Metals
Advertise on 24hGold
Projects on Google Earth
( 0 vote, 0/5 ) Print article
     
Tweet

International Minerals Reports Updated Costs at
Rio Blanco Gold-Silver Project, Ecuador

 Scottsdale, Arizona, February 19, 2009 � International Minerals Corporation (TSX and SWX: �IMZ�) reports an updated capital and operating cost estimate for the 100%-owned Rio Blanco gold-silver project in Ecuador.

 

Table 1 below shows a comparison of the updated costs with the January 2006 feasibility study case on a pre-income tax, pre-government royalty and pre-windfall revenue tax basis.

 

Table 1. Base Case Highlights � Rio Blanco Gold-Silver Project (US Dollars)

 (If tables below do not appear clearly, please refer to the full news release on our website: http://www.intlminerals.com/newsreleases.php)

Item

Units

Jan. 20065

Feb. 2009

Gold price

$ per ounce

$475

$750

Silver Price

$ per ounce

$8

$10

Initial Mine life

years

            6.9

         7.5

Payback period

years

            3.4

         3.8

Average annual gold production

ounces/year

      66,000

   71,000

Average annual silver production

ounces/year

410,000

400,000

Life-of-mine gold production

ounces`

455,450

531,600

Life-of-mine silver production

ounces

2,820,000

2,996,000

Plant processing rate

tonnes/day

800

800

Plant processing rate

tonnes/year

292,000

292,000

Metallurgical recovery � gold

%

87%

87.5%

Metallurgical recovery � silver

%

70%

70%

Initial capital 1,4

$ millions

$60.3

120.0

Mine operating cost4

per tonne of ore

$23.75

$29.81

Process operating cost4

per tonne  milled

$16.99

$24.26

G & A operating cost 2, 4

per tonne of ore

$9.68

$20.45

Total Cash Costs 3,4

per ounce

$171

$295

Total Production Costs 6

per ounce

$341

$568

Internal Rate of Return (IRR)

%

20.1%

16.5%

Cash Flow (non-discounted)

$ millions

$60.4

$112.9

Net Present Value (NPV), 5% discount rate

$ millions

$35.4

$62.8

NPV, 10% discount rate

$ millions

$18.8

$28.8

 

Notes   1.  Initial capital does not include working capital, which is projected at $13.2 million in the February 2009 estimate and $4.0 million in the 2006 estimate.

            2.  G&A includes refining, transportation, insurance, environmental and social costs.

            3.  Total Cash Costs per ounce of gold is shown net of silver credit. Total Cash Costs, using the Gold Institute�s definition, comprise: mine operating costs, processing costs, mine general and administrative costs, transportation and refining costs, local and payroll taxes but excludes the Ecuadorian government royalty, windfall and income taxes.

            4. The February 2009 estimate includes Ecuadorian value added tax (IVA), which is not recoverable. This was assumed to be recoverable in the 2006 estimate.
5. The January 2006 feasibility study did not include reserve ounces from the San Luis Vein.
6.  Total Production Costs, using the Gold Institute�s definition, comprise: Total Cash Costs plus depreciation, depletion and amortization, and reclamation closure costs.

 

The estimates in Table 1 are projections only and there can be no assurance that these projections can be attained in an actual mining operation.

 

Table 2 shows key projected financial performance indicators based on gold price sensitivity cases on a pre-income tax, pre-government royalty and pre-windfall revenue tax basis. The overall project is relatively insensitive to variations in the silver price.

 

Table 2. Project Sensitivity to Variations in Gold Price (February 2009 Estimate)

 

Gold Price (US$/oz)

Category

$650

$700

$750

$850

$950

$1,000

$1,100

$1,200

 

 

 

(base case)

 

 

 

 

 

IRR

9.3%

13.0%

16.5%

22.9%

28.8%

31.6%

36.9%

42.0%

 

 

 

 

 

 

 

 

 

Cash Flow1

59.7

86.3

112.9

166.1

219.2

245.8

299.0

352.1

($ millions)

 

 

 

 

 

 

 

 

NPV 5%

22.2

42.5

62.8

103.4

143.9

164.2

204.8

245.3

($ millions)

 

 

 

 

 

 

 

 

NPV 10%

(2.8)

13.0

28.8

60.4

92.1

107.9

139.5

171.1

($ millions)

 

 

 

 

 

 

 

 

 

Note     1. Cash flow shown includes initial capital, expansion capital of $2.7 million to enlarge the tailings facility, salvage and reclamation costs.

 

This new cost study updates those costs reported by IMZ in a feasibility study dated January 30th, 2006 for an 800 tpd underground mining operation for a period of approximately seven years using conventional mining and processing methods. The January 2006 mineral reserve estimates were updated by IMZ in a news release dated October 12, 2006 to include additional reserves in the San Luis vein. Current costs are now based on estimated proven and probable reserves of 2.15 million tonnes (�Mt�) at an average grade of 8.8 grams per tonne (�g/t�) gold and 62 g/t silver containing 605,000 ounces of gold and 4.3 million ounces of silver (with 142,560 tonnes at 10.8 g/t gold and 90 g/t silver in the proven category and 2.0 Mt at 8.6 g/t gold and 61 g/t of silver in the probable category of reserves).

 

Although prices for mine and process equipment and labor costs and materials are beginning to decline due to the general worldwide economic downturn, the final cost estimate for Rio Blanco will require a further update once permitting and taxation aspects are clearer following implementation of the new mining law approved in Ecuador in January 2009 (see more details below).

 

The consulting work undertaken by AraWorleyParsons/Mas Errazuriz, Metalica Consultores, and IMZ was supervised by IMZ�s Qualified Person, Operations Manager Gordon Grams, P.Eng.

 

Mining Method

 

The Alejandra North veins will be mined by a longhole open stoping technique with a combination of paste and waste rock backfill using mobile diesel-operated rubber-tired equipment.  The mine will be accessed via an adit and a ramp system connected to surface at the portal on the 3780 meter (�m�) elevation.  The mining method employed will utilize ramp access to the mining levels (20m between each level) and each stope will be backfilled after mining is completed. The San Luis veins will be mined by a conventional cut-and-fill mining method.

 



Processing

 

The selected 800 tonnes per day (�tpd�) conventional processing method consists of two-stage crushing and screening, fine ore storage, single stage grinding and classification, whole ore cyanide leaching, and thickening and filtration of leach discharge slurries. Leach tailings will be treated to destroy residual cyanide. Approximately 30% of the tailings will be processed in a paste-fill plant and used as mine backfill. Tailings not returned underground will be transferred to a lined impoundment. Pregnant (metal bearing) leach solution will be clarified and de-aerated prior to the injection of zinc dust and lead nitrate to precipitate gold and silver (Merrill-Crowe process). Precipitates will be collected in a filter press, dried and smelted to produce dor� bars containing approximately 95% gold and silver for shipment to a refiner.

 

New Mining Law - Ecuador

 

On January 29, 2009, Ecuador approved a new mining law, with key aspects described below:

 

         The regulations determining how the law will be interpreted will require up to an additional four months to be issued.

 

         Thereafter, up to another four months will be required for implementation of the mining regulations. 

 

         The mining law does not define the actual production royalty to be levied (although a minimum 5% of �sales� is specified in the law) nor does it establish the base price for the 70% windfall revenue tax. These critical issues must be specified at a later date in the regulations or in an �exploitation contract� to be negotiated by each company with the government.

 

Until the legislative framework is completed, it is not possible to accurately determine either the �bottom-line� effect of the royalty and windfall revenue tax on the economics of the Rio Blanco project or the precise time line for progressing the project into production. IMZ management, however, currently estimates a production date in the first half of 2012, subject to permitting being completed by the end of 2009 and also to additional financing for construction of the mine.

 

 

For additional information, contact Wendy Yang at (1) 303-357-4863

Internet Site: http://www.intlminerals.com      

 

Cautionary Statement:

The Gold Institute calculation of Direct Site Costs and Total Cash Costs are non-Canadian GAAP financial measures, which IMZ management believes are useful in measuring operational performance but do not replace GAAP financial measures, which should be referred to. Some of the statements contained in this release are �forward-looking statements� within the meaning of Canadian securities law requirements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to differ materially from the anticipated results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements in this release include statements regarding permitting, construction and production estimates; financial performance indicators and sensitivity of those indicators to various gold price levels; timing and scale of production ramp up and processing increases, estimated capital costs, inventory estimate and precious metal prices. Factors that could cause actual results to differ materially from anticipated results include risks and uncertainties such as: risks relating to estimates of project sensitivity valuation or economics; construction or production startup; production and processing rates; risks of cost overruns and completion delays; risks of capital and operating cost increases; and other risks and uncertainties detailed in the Company�s Renewal Annual Information Form for the year ended June 30, 2008, which is available at www.sedar.com under the Company�s name. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

<
Tweet

International Minerals Corporation

PRODUCER
CODE : IMZ.TO
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
 
Annual reports of International Minerals Corporation
2008 Annual report
Renewal Annual Information Form 2007
Option Grants of International Minerals Corporation
11/30/2012Announces Dividend of CDN$0.12 per Share
Nominations of International Minerals Corporation
12/16/2010IMZ Appoints New Chief Financial Officer
4/8/2010Appointment of New VP
Financials of International Minerals Corporation
11/15/2012Reports Operating Achievements and Financial Results for Fir...
11/13/2010IMZ Reports Financial Results for Quarter Ended Sept. 30, 20...
8/12/2010(Pallancata)Reports Strong Pallancata Mine Operating Results
11/17/2009(Pallancata)First Quarter Net Income of $1.2 Million; Net Equity Earning...
8/24/2009(Pallancata)IMZ Reports Strong Pallancata Operating Results & Initial US...
11/18/2008Sept. 30, 2008 Financial Results
5/20/2008 Realizes $4.12 Million ($0.04 per share) in Net Income for ...
Project news of International Minerals Corporation
11/8/2010(Pallancata)Reports Strong Pallancata Mine Production Results for the Qu...
10/12/2010(Inmaculada)signs agreement with Hochschild for Inmaculada project
10/8/2010IMZ Announces Additional Drilling Results from Goldfield Pro...
9/10/2010(Inmaculada)Announces New Resource Estimate and Economic Assessment of I...
7/28/2010(Inmaculada)Reports New High-Grade Drill Results
5/5/2010(Inmaculada)New Drill Results
4/30/2010(Pallancata)Quarterly Production
3/26/2010(Pallancata)Reports Updates Reserve/Resource Estimates at Pallancata Sil...
2/4/2010(Inmaculada)Increased Resource Estimate at Inmaculada Project
11/12/2009(Pallancata)Record Quarterly Production at Pallancata Mine, Peru
7/16/2009(Pallancata)IMZ Update at Pallancata Mine, Peru and Gaby project, Ecuado...
5/23/2009(Pallancata)Got Gold? IMZ Reserves at 1M gold equiv oz. Investing in Gol...
5/15/2009(Pallancata)IMZ Announces 1st Quarter Production Results- Pallancata Min...
4/18/2009(Rio Blanco - San Luis)Operations at Rio Blanco Project Temporarily Suspended
3/27/2009(Pallancata)Pallancata Mine, Peru, Resumes Operation
3/24/2009(Pallancata)Temporary Work Stoppage at Pallancata Mine
2/19/2009(Rio Blanco - San Luis)Updated Costs at Rio Blanco
2/17/2009(Pallancata)Record Production from Pallancata Mine, Peru
1/26/2009(Gaby)IMZ Announces Optimization Study Results-Gaby Project, Ecuad...
11/5/2008(Pallancata)Q3 Production Results for Pallancata Mine, Peru
10/2/2008(Pallancata) Reports Low Cash Costs at Pallancata Silver Mine, Peru
8/25/2008(Pallancata) Announces Major Increase in Reserves at Pallancata Mine
7/24/2008(Pallancata)Strong Production Results from Pallancata Mine
6/24/2008(Rio Blanco - Alexandra North)Reports High-Grade Gold Drill Results at Rio Blanco Project
3/20/2008(Gaby) Reports Drill Results From Gaby Project, Ecuador, Including...
Corporate news of International Minerals Corporation
2/14/2013Reports Second Fiscal Quarter Ending December 31, 2012 Finan...
11/7/2012Provides Earnings Guidance for First Fiscal Quarter Ended Se...
8/26/2010IMZ Announces Initial Drill Results for Goldfield Project, N...
5/21/2010Commences Drilling at Goldfield, Nevada
5/18/2010US$3.3 Million Net Income for Third Fiscal Quarter
1/20/2010Drill Results for Recently Acquired Inmaculada Project
12/18/2009Ventura Shareholders Approve Arrangement Agreement
12/17/2009Resignation of VP
9/29/2009IMZ Year-End Financials Web Links
9/12/2009Webcasts from Denver Gold Forum & CEO Interview
8/20/2009IMZ Included in Swiss Performance Index of SIX
5/20/2009IMZ Reports Net Income of US$2.0 million for 3rd Quarter End...
2/20/2009Meet International Minerals' CEO Steve Kay at BMO Conference
2/18/2009Net Income $4.8M ($0.05 per share) for Fiscal 2Q
12/18/20082008 Review and 2009 Business Plans
10/14/2008Repurchase Shares
10/8/2008FISCAL YEAR 2008 – LETTER TO SHAREHOLDERS
9/30/2008 Reports Strong Year-End Balance Sheet
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
TORONTO (IMZ.TO)FRANKFURT (MIW.F)
2.73+0.00%2.12+5.31%
TORONTO
CA$ 2.73
05/24 15:58 -
0%
Prev close Open
2.73 -
Low High
2.73 2.73
Year l/h YTD var.
2.60 -  4.84 -38.51%
52 week l/h 52 week var.
2.60 -  5.81 -45.07%
Volume 1 month var.
0 -6.51%
24hGold TrendPower© : -28
Produces Gold - Silver
Develops Gold - Silver
Explores for
 
 
 
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
2013-45.51%
2012-10.22%6.004.01
2011-22.07%8.225.47
201068.47%7.203.50
200963.46%4.702.35
 
5 years chart
 
3 months chart
 
3 months volume chart