Fermer X Les cookies sont necessaires au bon fonctionnement de 24hGold.com. En poursuivant votre navigation sur notre site, vous acceptez leur utilisation.
Pour en savoir plus sur les cookies...
Cours Or & Argent en
The Preliminary Economic Assesment (P.E.A.) Report of Elder Gold Mine Shows a Total Cash Flow of $138 M Over a 10.4-Year Initial Period of Mine Life
Published : November 05, 2012
( 0 vote, 0/5 ) Imprimer l'article
  Article Commentaires Commenter Notation Suivre la société  
Mots clés associés :   Canada | Copper | Report | Zinc |

MONT-ST-HILAIRE, QUÉBEC, CANADA--(Marketwire - Nov. 5, 2012) -

Mr. Renaud Hinse, President and C.E.O. of Abcourt Mines Inc. (News - Market indicators)(BERLIN:AML)(FRANKFURT:AML) (the "Company"), reports that the NI 43-101 preliminary economic assessment report (P.E.A.) on the Elder gold mine project prepared by Roche Ltd., Consulting Group (Roche) and its independent consultants, indicates a total cash flow of $138 M over a 10.4-year initial period of mine life, a before-tax Net Present Value (NPV) of $81.8 M at a discount rate of 8%, a before-tax Internal Rate of Return (IRR) of 140.5% and a payback period of 1.1 years.

This study is based only on the 43-101 Elder resource calculations made by Mr. Jean-Pierre Bérubé, Eng., previously reported (see Press Release dated April 25, 2012) and filed on SEDAR on May 9, 2012. It does not include any of the indicated and inferred gold resources located on the adjacent Tagami property, or any new resources that may be found by the proposed $3.5 M exploration budget at the Elder mine.

The preliminary economic assessment includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the preliminary assessment will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

The qualified persons responsible for this 43-101 report are Pierre Casgrain, Eng., Garand Gagnon, Eng., Alain Dorval, Eng., and Martin Magnan, Eng., of Roche Ltd., Consulting Group and Lise Chénard, Eng., Michel Bilodeau, Eng., and Jean-Pierre Bérubé, Eng., independent consultants.

Here is the economic analysis extracted from the Roche report:


A preliminary economic/financial analysis of the project has been carried out using a cash flow model. The model is constructed using annual cash flows in constant money terms (third quarter 2012). No provision is made for the effects of inflation. As required in the financial assessment of investment projects, the evaluation is carried out on a so-called "100% equity" basis, i.e., the debt and equity sources of capital funds are ignored.

Results are presented on a before-tax basis. The model reflects the base case macro-economic and technical assumptions given in this report.

Macro-Economic Assumptions

The main macro-economic assumptions used in the base case are given in Table 1 below.

The gold price forecast is based on the average London Fix over the past three-year period. The sensitivity analysis examines a range of gold prices 30% above and below the base case price.

Table 1 - Macro-Economic Assumptions

Item Unit Value
Gold Price $US/oz 1436
Exchange Rate CAD/USD 1.00
Discount Rate % per year 8
Discount Rate Variants % per year 6 & 10

Apart from the base case discount rate of 8 %, two variants of 6 and 10 % are used to determine the net present value of the project. These discounts rates represent possible weighted-average costs of capital to the investor.

Mineral Royalties

The present financial analysis incorporates royalty agreements resulting in three rates of payments that depend on the location of the resources extracted. A 3 % NSR royalty applies to resources extracted from levels 1 to 9, a 2.5 % NSR royalty applies to resources extracted from level 10, and a 2 % NSR royalty applies to resources extracted from levels 11 to 15.

Technical Assumptions

The main technical assumptions used in the base case are given in Table 2 below.

Table 2 - Technical Assumptions

Item Unit Value
Total Resources Mined K tonnes 1488.9
Design Extraction Rate tonnes milled / year 150,000
Life of Mine Years 10.4
Average Mill Feed Grade g/t Au 5.48(1)
Toll Mill Process Recovery % 94
Total Gold Production K ounces 246.5
Average Mining Operating Cost (CA$ / tonne mined) 66.41
Transport Cost to Toll Mill (CA$ / tonne milled) 12.50
Average Process Operating Cost (Toll mill) (CA$ / tonne milled) 32.73
General & Administration Cost (CA$ / tonne milled) 15.34
Refining Cost (CA$ / oz Au) 3.00
 (1) 5.48 g/t = 0.176 ounce of gold per tonne

A reduced production of 80,000 tonnes milled in the first year of production provides for a ramp-up to the full capacity of 150,000 tonnes milled per year in the following years.

Financial Model and Results

A summary of the base case results is given in Table 3 below.

The cash flow statement for the base case is reproduced in Table 4 of the report. 

In Table 3 and the cash flow statement, the following can be observed:

A total at-mine revenue of $353.3 M is forecast. This amounts to an average of $237.27 per tonne milled.

The total pre-production capital expenditure is evaluated at $ 2.1 M, excluding working capital, and the total sustaining capital requirement, excluding closure costs, is evaluated at $2.2 M. An initial working capital, equivalent to 6 months of operating expenses in year 1, is provided at start-up, and is reduced to an equivalent of 3 months thereafter. The Spare Parts and Capital Spares entries listed under the indirect capital expenses are included in the initial working capital requirement. The initial working capital outlay is $5.3 M. Additional amounts are injected or withdrawn as total annual operating costs increase or decrease over the life of mine. A total of $0.6 M is provided for closure costs.

The total operating costs are estimated at $200.7 M for the life of the mine or on average $134.83/tonne milled. The total NSR royalty payments are evaluated at $9.8 M or on average $6.56 per tonne milled.

The financial results indicate a total before-tax cash flow of $137.9 M, a before-tax Net Present Value (NPV) of $81.8 M at a discount rate of 8 %, a before-tax Internal Rate of Return (IRR) of 140.5 % and a payback period of 1.1 years.

Table 3 - Project Evaluation Summary

Items Base Case
(M CAD $)
Total At-mine Revenue 353.276
Pre-production Capital Expenditures (excludes Spares) 2.121
Sustaining Capital Expenditures 2.228
Initial Working Capital Requirement 5.317
Mine Closure Costs 0.562
Total Operating Costs 200.745
Total NSR Royalty Payments 9.766
Total Before-tax Cash Flow 137.854
Before-tax NPV @ 8% 81.823
Before-tax NPV @ 6% 92.562
Before-tax NPV @ 10% 72.636
Before-tax IRR (%) 140.5
Before-tax Payback Period (years) 1.1

Sensitivity Analysis

A sensitivity analysis indicates that, within the level of accuracy of the cost estimates, project viability does not appear to be affected by the under-estimation of capital costs and operating costs, taken individually. The net present value is more sensitive to variations in operating expenses and the price of gold. A gold price of approximately $875 per ounce results in break-even condition i.e. yields an NPV of zero at a discount rate of 8%.

The full report will be filed on Sedar shortly under the heading «technical report» and on our website.

This positive economic analysis justifies the continuation of our mine development program at the Elder mine with the objective of completing a preliminary feasibility study, or a feasibility study and putting the Elder gold mine in production as soon as possible (within the next 12 months).

About Abcourt Mines Inc.

Abcourt Mines Inc. is an exploration and development company with strategically located properties in northwestern Quebec, Canada. The Elder Mine with 43-101 gold resources, the Abcourt-Barvue Project with 43-101 silver-zinc ore reserves and resources and the Aldermac property with historical copper-zinc resources are all former producers. Abcourt is now focused on bringing the Elder and Abcourt-Barvue projects back into production with Elder as the first priority. At the same time the company is working on other projects (Aldermac, Vezza, Jonpol and Vendome) to increase its mineral resources inventory. A 43-101 resource calculation was completed in July, 2012, for the Elder Mine. A positive 43-101 feasibility study was completed by GENIVAR in 2007 on the Abcourt-Barvue Project. In addition, mill equipment was purchased. To know more about Abcourt, please visit our web site at www.abcourt.com and SEDAR. 

FORWARD-LOOKING STATEMENTS: Certain of the information contained in this news release may contain "forward-looking information". Forward-looking information and statements may include, among others, statements regarding the future plans, costs, objectives or performance of Abcourt Mines Inc. (the "Company"), or the assumptions underlying any of the foregoing. In this news release, words such as "may", "would", "could", "will", "likely", "believe", "expect", "anticipate", "intend", "plan", "estimate" and similar words and the negative form thereof are used to identify forward-looking statements. Forward-looking statements should not be read as guarantees of future performance or results, and will not necessarily be accurate indications of whether, or the times at or by which, such future performance will be achieved. Forward-looking statements and information are based on information available at the time and/or management's good-faith belief with respect to future events and are subject to known or unknown risks, uncertainties, assumptions and other unpredictable factors, many of which are beyond the Company's control. These risks, uncertainties and assumptions include, but are not limited to, those described under "Risk Factors" in the Company's amended and restated annual information form dated November 26, 2010 and could cause actual events or results to differ materially from those projected in any forward-looking statements. The Company does not intend, nor does the Company undertake any obligation, to update or revise any forward-looking information or statements contained in this news release to reflect subsequent information, events or circumstances or otherwise, except if required by applicable laws.

This press release was prepared by Mr. Renaud Hinse, a qualified person, President of Abcourt Mines Inc.

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

Abcourt Mines Inc.
Renaud Hinse
President and CEO
819 768-2857 or 450 446-5511
819 768-5475 or 450 446-3550 (FAX)
Caliber Investor Relations
Steve Zinanni
(647) 699-9957
Cell: (647) 896-0280
Données et statistiques pour les pays mentionnés : Canada | Tous
Cours de l'or et de l'argent pour les pays mentionnés : Canada | Tous

Abcourt Mines Inc.

ISIN : CA00288E3005
Suivi et investissement
Add to watch list Add to your portfolio Add or edit a note
Ajouter une alerte Ajouter aux Watchlists Ajouter au portefeuille Ajouter une note
de Marché
Projets & res.
de Presse
Profile actifs
Contactez la cie

Abcourt Mines est une société développant des projet miniers d'argent et de zinc basée au Canada.

Abcourt Mines est en développement de projets d'argent, de zinc et d'or au Canada, et détient divers projets d'exploration au Canada.

Son principal projet en développement est ABCOURT-BARVUE au Canada et ses principaux projets en exploration sont ELDER MINE, ALDERMAC, TAGAMI, VEZZA PROPERTY, JONPOL et VENDOME BARVALLEE au Canada.

Abcourt Mines est cotée au Canada, aux Etats-Unis D'Amerique et en Allemagne. Sa capitalisation boursière aujourd'hui est 22,1 millions CA$ (17,7 millions US$, 15,5 millions €).

La valeur de son action a atteint son plus bas niveau récent le 28 septembre 2001 à 0,02 CA$, et son plus haut niveau récent le 21 avril 2006 à 1,39 CA$.

Abcourt Mines possède 276 680 000 actions en circulation.

Votre avis nous interesse, merci de laisser un commentaire ou de noter cet article.
Evaluer : Note moyenne :0 (0 vote) Voir les mieux notés
Dans les médias de Abcourt Mines Inc.
19/04/2006Addicted to Abcourt
Rapports annuels de Abcourt Mines Inc.
Annual Report 2006
Financements de Abcourt Mines Inc.
18/10/2013Announces Closing of a $359,000 Private Placement
22/08/2013Announces the Closing of a Non-Brokered Private Placement fo...
02/10/2012Closes of a Non-Brokered Private Placement of $563,000
19/04/2011Announces Filing of Final Prospectus for New Issue of Units
29/03/2011Files Preliminary Short Form Prospectus For New Issue of Uni...
01/08/2007$3.02 Million Private Placements
25/07/2007private placements
Attributions d'options de Abcourt Mines Inc.
26/09/2012Engages Investor Relations Firm
Nominations de Abcourt Mines Inc.
27/08/2007Appointment of Mr. Charles Belanger as V-P, Mines
Projets de Abcourt Mines Inc.
01/06/20162016-06-01: Update to the acquisition agreement of the sleep...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
06/05/20152015-05-06: Abcourt terminates discussions concerning the ac...
25/03/20152015-03-25: Abcourt signs an Indicative Term Sheet aimed at ...
24/09/2013(Abcourt-barvue)Purchases 23 Claims in Barraute Township, in Abitibi, to Enl...
29/01/2013(Elder Mine)Update on the Rehabilitation Work Currently Being Done at th...
05/07/2011(Tagami)Four Holes Drilled by Abcourt on Tagami Property Intersected...
26/05/2011(Abcourt-barvue)Hole AB11-24 Drilled at Abcourt-Barvue Intersected 4.9 Meter...
12/05/2011(Elder Mine)The Dewatering of The Elder Mine Was Started at the Beginnin...
28/02/2011(Vendome Barvallee)Purchases an Interest in the Vendome Base Metal and Gold Pro...
15/02/2011(Abcourt-barvue)Drilling at Abcourt-Barvue Continues to Intersect Two Bands ...
26/01/2007Option on the Aldermac property approved
Communiqués de Presse de Abcourt Mines Inc.
07/07/20162016-07-06: Abcourt Announces the Grant of Stock Options and...
13/05/20162016-05-13: Exercise of Warrants
05/01/20162016-01-05: Abcourt Announces the Closing of a Non Brokered ...
15/07/20152015-07-15: Abcourt signs a formal custom milling agreement ...
10/02/2015A 1,500-Meter Surface Diamond Drilling Program Starts Immedi...
06/01/20152015-01-05: Abcourt Announces Final Closings of Non Brokered...
01/01/20152014-12-30: Abcourt announces a first closing of a non-broke...
16/12/20142014-12-16: Annual meeting of shareholders held on December ...
16/12/2014Incumbent Abcourt Directors All Re-Elected at Annual Meeting...
17/11/2014Abcourt Signs a Six-Month Milling Contract With QMX Gold Cor...
04/11/20142014-10-28: Modification to the stock plan, grant of options...
28/10/2014Modification to the Stock Option Plan, Grant of Options to a...
25/08/2014Abcourt Mines Inc.: Substantial Progress Made in Mine Develo...
14/07/2014Abcourt Announces Closing of a Non-Brokered Private Placemen...
09/06/2014Abcourt Mines Inc.: Update on Elder Gold Mine
11/04/2014Abcourt Mines Inc.: Update on Elder Gold Mine
10/09/2013(Elder Mine)Additional High Grade Gold Intersections at Elder Mine Near ...
16/08/2013Signs a Custom Milling Agreement With Aurbec Mines Inc., a W...
30/07/2013Elder Gold Mine Continues to Surprise Us With Some High Grad...
30/07/2013Elder Gold Mine Continues to Surprise Us With Some High Grad...
15/07/2013Restoration Plan for Elder Gold Mine Approved and New Resour...
08/07/2013Update on Elder Gold Mine Development
21/05/2013Mine Development at Elder Gold Mine is Progressing Well
18/04/2013Receives the Certificate of Authorization to Proceed With th...
12/12/2012Annual and Special Meeting of Shareholders Held on December ...
05/11/2012The Preliminary Economic Assesment (P.E.A.) Report of Elder ...
24/10/2012P.E.A. on Elder
10/09/2012Update on Elder
13/06/2011(Abcourt-barvue)Hole AB11-31 Drilled at Abcourt-Barvue Intersected 4.5 Meter...
08/06/2011Amendment to the Stock Option Plan and Grant of Stock Option...
23/04/2007Allied sets Oct for gold mine start
29/03/2007Option on Jonpol and Paramount
08/12/2005(Vendome Barvallee)Mise à jour de l'étude de faisabilité sur le projet Abcourt ...
Publication de commentaires terminée
Dernier commentaire publié pour cet article
Soyez le premier à donner votre avis
Ajouter votre commentaire
CA$ 0,080
20/05 10:30 0,010
Cours préc. Ouverture
0,075 0,080
Bas haut
0,080 0,080
Année b/h Var. YTD
0,070 -  0,100 -20,00%
52 sem. b/h var. 52 sem.
0,070 -  0,165 -50,00%
Volume var. 1 mois
1 000 -11,11%
24hGold TrendPower© : 28
Développe Gold - Silver - Zinc
Recherche Copper - Gold - Silver - Zinc
Interactive chart Add to compare
Imprimer Comparer Exporter
Dernière mise à jour le : 18/10/2010
Vous devez être connecté pour accéder au portefeuille (gratuit)
Top Newsreleases
Variation annuelle
Graphique 5 ans
Graphique 3 mois
Graphique volume 3 mois
Nouvelles des Sociétés Minières
Plymouth Minerals LTDPLH.AX
Plymouth Minerals Intersects Further High Grade Potash in Drilling at Banio Potash Project - Plannin
0,12 AU$-8,00%Trend Power :
announces expected non-cash impairment
8,10 AU$-1,28%Trend Power :
Oceana Gold(Au)OGC.AX
3,08 AU$+4,76%Trend Power :
Western Areas NL(Au-Ni-Pl)WSA.AX
Advance Notice - Full Year Results Conference Call
3,84 AU$+0,00%Trend Power :
Canadian Zinc(Ag-Au-Cu)CZN.TO
Reports Financial Results for Q2 and Provides Project Updates
0,12 CA$+4,55%Trend Power :
Stornoway Diamond(Gems-Au-Ur)SWY.TO
Second Quarter Results
0,02 CA$+100,00%Trend Power :
McEwen Mining(Cu-Le-Zn)MUX
0,50 US$-3,27%Trend Power :
Rentech Announces Results for Second Quarter 2017
0,20 US$-12,28%Trend Power :
Reduced Funding Requirement
0,70 GBX-4,39%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
0,02 CA$+0,00%Trend Power :
Closes Bridge Loan Financing
3,40 CA$-7,36%Trend Power :
Guyana Goldfields(Cu-Zn-Pa)GUY.TO
Reports Second Quarter 2017 Results and Maintains Production Guidance
1,84 CA$+0,00%Trend Power :
Lundin Mining(Ag-Au-Cu)LUN.TO
d Share Capital and Voting Rights for Lundin Mining
10,54 CA$-2,32%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
0,30 CA$+1,72%Trend Power :
Q A April 2017 Quarterly Report
0,28 AU$+1,82%Trend Power :
Uranium Res.(Ur)URRE
Commences Lithium Exploration Drilling at the Columbus Basin Project
6,80 US$-2,86%Trend Power :
Platinum Group Metals(Au-Cu-Gems)PTM.TO
Platinum Group Metals Ltd. Operational and Strategic Process ...
1,73 CA$-3,89%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
68,99 US$-0,75%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
8,66 CA$-0,35%Trend Power :
2nd Quarter Report
0,04 AU$+0,00%Trend Power :