Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.
Please excuse my ignorance. I was looking at the share structure and am wondering what the "FD ITM Shares" are?
A District, Not Just An Orebody
CEO Raymond Threlkeld Talks About Rainy River’s New Intrepid Zone
Kevin Michael Grace
November 14, 2012 - Rainy River Resources Ltd T.RR announced November 14 a $57.5-million bought-deal private placement to fund its Rainy River Gold Project (RRGP) and working capital. The agreement with National Bank Financial and BMO Capital Markets as co-lead underwriters will see the issuance of 10.5 million common shares at $5.50. The underwriters have the option to buy a further 1.6 million shares.
Also November 13, Rainy River announced the latest assays from its new Intrepid Zone, located one kilometre east of the proposed openpit boundary of RRGP. Highlights include
2.2 grams per tonne gold, 38.5 g/t silver over 18.5 metres
(including 6 g/t gold, 83.9 g/t silver over 3 metres)
4.3 g/t gold, 33.3 g/t silver over 18 metres
(including 8.4 g/t gold, 37 g/t silver over 6 metres)
3.8 g/t gold, 12.3 g/t silver over 10.5 metres
(including 8.3 g/t gold, 22.6 g/t silver over 3 metres)
RRGP comprises 16,530 hectares located 65 kilometres northwest of Fort Frances, near the Minnesota border. According to an October 10, 2012, 43-101 resource estimate, it contains 158.5 million tonnes grading 1.21 g/t gold and 2.62 g/t silver for 6.17 million ounces gold and 13.3 million ounces silver measured and indicated and 93.8 million tonnes grading 0.75 g/t gold and 2.32 g/t silver for 2.28 million ounces gold and 6.98 million ounces silver inferred. (Cutoff grades are 0.35 g/t gold openpit and 2.5 g/t gold underground.)
President/CEO Raymond Threlkeld spoke to Kevin Michael Grace November 8. Read the interview here. http://resourceswire.com/2012/11/a-district-not-just-an-orebody/
Fresh Releases - October 10, 2012
Rainy River T.RR | Nighthawk Gold V.NHK | Ascot V.AOT
Kevin Michael Grace
Rainy River reports RRGP Resource: 6.2M oz M&I, 2.3M oz Inferred
Nighthawk reports NWT Gold Assays up to 2.49 g/t over 203.4m
Ascot Resources reports BC Assays up to 1.01 g/t Gold, 62 g/t Silver over 33m
Read the entire summary here of these assay results and their press releases here. http://resourceswire.com/2012/10/fresh-releases-4/
Nice to see a new post here lol
Lovn RR been adding last couple months
Cheers
Midtier By 2016
Rainy River CEO Raymond Threlkeld Discusses the RRGP PEA
Kevin Michael Grace
Rainy River Resources Ltd T.RR announced August 30 an updated preliminary economic assessment of its 100% owned Rainy River Gold Project (RRGP) in southwest Ontario. The PEA forecasts a 16-year mine life, with average annual production of 308,000 gold ounces and 478,000 silver ounces for the first 10 years at a cost of US$486 per ounce, an average head grade of 1.45 grams per tonne gold, an operating strip ratio of 2.5:1 and an average throughput of 20,000 tonnes per day. Based on US$1,250 per ounce gold and US$25 per ounce silver, the pretax net present value (NPV) is $846 million (at a 5% discount rate), the internal rate of return (IRR) is 21%, with a 3.8-years payback. The initial preproduction CAPEX is $694 million (including a $100-million contingency), and the open-pit sustaining CAPEX is $340 million.
RRGP comprises16,530 hectares located 65 kilometres northwest of Fort Frances, near the Minnesota border. According to a February 24 43-101 resource estimate, it contains 5.72 million ounces gold and 12 million ounces silver measured and indicated and 2.25 million ounces gold and 6.77 million ounces silver inferred.
President/CEO Raymond Threlkeld spoke to Kevin Michael Grace October 1; read the interview here. http://resourceswire.com/2012/10/midtier-by-2016/
Auguries — The Great And Powerful Oz
March 1, 2012
By Kevin Michael Grace
Gold was down (at press time) $59.10 (-3.3%) for the week to $1,722, and silver was up $0.14 (+0.4%) to $35.62. Gold made a modest (and silver a more robust) recovery Thursday, but on Wednesday gold fell almost $100 at one point, with silver falling over $2.50.
The Globe and Mail noted, “Gold’s plunge to less than $1,700 an ounce marked the biggest one-day percentage drop for the metal in more than three years.” It attributed the Leap Day Massacre to the Ben Bernanke having “delivered three hours of testimony without once indicating he felt the need to create more money.” This was the majority view. The Globe quoted Jon Nadler of Kitco, who “said some investors had been expecting that Mr Bernanke, in Congressional testimony, would indicate the Fed was open to another round of so-called quantitative easing—a policy that creates new money and causes people to flock to the perceived safety of gold to protect themselves from inflation.”
Read the rest of this article. http://resourceclips.com/2012/03/01/auguries-%E2%80%94-the-great-and-powerful-oz/
Rainy River Resources Announces Management Appointments
Rainy River Resources Ltd (TSE:RR)
Intraday Stock Chart
Today : Tuesday 6 March 2012
River Resources Ltd. (TSX:RR) is pleased to announce the appointment of Mr. Paolo Toscano as Director of Metallurgy, and Mr. Doug Brown as Corporate Health & Safety Manager.
Mr. Toscano brings to the position 17 years of extensive hands-on experience in metals and processing. Prior to joining the Company, Mr. Toscano worked for SNC-Lavalin where he was Director of Process Engineering. His experience covered many large-scale gold projects including Eleonore, Paracatu and Las Christinas. Prior to SNC-Lavalin he was Senior Project Engineer at MinnovEX Technologies Ltd.
Mr. Brown is a health and safety professional with over 30 years of experience in the mining industry. Prior to joining the Company, Mr. Brown was Manager, Safety, Health and Environment for DeBeers Canada at the Victor Mine in Northern Ontario. Prior to DeBeers Canada he was Regional Director of Health and Safety for Goldcorp Inc., and Manager of Health and Safety for Xstrata's Kabanga nickel project in Tanzania.
"We are very pleased to welcome Paolo and Doug to the Rainy River team", said Ray Threlkeld, President and CEO. "Their contributions will be integral to the success of developing the Rainy River Gold Project."
Especially today... lol - i actually checked to see if there was a halt! lol
Agree but RR just can't get any volume to get moving.
Agreed, the degree of transparency is very reassuring - plus, gotta love going long on plays like this one for the tax free acct.! :)
KIG
Welcome to the board and thanks for posting. I like the way the Canadian companies provide so much information that can be verified.
Rainy River Resources' Preliminary Economic Assessment Anticipates 329,000 Ounces of Gold Annually Over 13+ Years at the Rainy River Gold Project
11/09/2011
TORONTO, ONTARIO--(Marketwire - Nov. 9, 2011) - Rainy River Resources Ltd. ("Rainy River" or the "Company") (TSX:RR) is pleased to announce receipt of a positive Preliminary Economic Assessment ("PEA") for its 100% owned Rainy River Gold Project ("RRGP") in northwest Ontario, Canada. The information presented below summarizes the results of a conceptual mine and processing scenario based on the June 29, 2011 NI 43-101 mineral resource estimate, which includes assay data up to February 27, 2011. All currency amounts in this press release are denominated in Canadian dollars ($) unless otherwise noted.
HIGHLIGHTS OF THE PRELIMINARY ECONOMIC ASSESSMENT
-- Combined open pit and underground operation, 13.2 year mine life
-- Processing throughput averaging 31,340 tonnes per day (tpd)
-- Life-of-mine average annual production of 329,000 gold ounces and
497,000 silver ounces
-- Life-of-mine metal production of 4.3 million ounces of gold and 6.5
million ounces of silver
-- Average cash cost US$417/ounce gold (net of silver credits) in first 4
years
-- Life-of-mine average cash cost of US$553/ounce (net of silver credits)
-- Life-of-mine pre-tax net present value (NPV 5%) of $786 million,
internal rate of return ("IRR") of 19.4% and a payback of 3.4 years.(1)
-- In the current metal price environment, pre-tax net present value (NPV
5%) of $2.5 billion, IRR of 42.5% and a payback of less than 2 years(2);
metal price sensitivities summarized in Table 1.
-- Open pit pre-production capital costs of $681 million, including $103
million of contingency capital.
-- Open pit total sustaining capital costs of $598 million, including $271
million from overburden and waste stripping, $247 million in equipment
leases and $68 million in tailings dam construction.
-- Underground pre-production capital costs of $67 million, commencing in
2015.
-- Underground sustaining capital costs of $110 million.
-- Environmental studies to-date suggests that 'no fatal flaws' are
indicated for RRGP.
-- Production anticipated in 2H/2015 for the open pit and 2H/2018 for the
underground.
Table 1 - Sensitivities to Metal Prices(3)
----------------------------------------------------------------------------
Gold, Silver, US$/oz Base Case
$1200 / $25 $1400 / $30 $1600 / $35 $1800/$40
----------------------------------------------------------------------------
----------------------------------------------------------------------------
NPV $ millions 786 1,411 2,036 2,660
IRR % 19.4 28.8 37.2 45.0
1. Base-case discounted cash flow calculated at a gold price of US$1,200
per ounce and silver price of US$25 per ounce, with a CDN$/US$ exchange
rate of $1.05.
2. Discounted cash flow calculated at a gold price of US$1,792 per ounce
and silver price of US$34.60 per ounce, with a CDN$/US$ exchange rate of
$1.02.
3. Sensitivities calculated at a CDN$/US$ exchange rate of 1.05.
Raymond Threlkeld, Rainy River's President and CEO, stated, "We are very pleased to have completed this important milestone in the development of the Rainy River Gold Project, which is located in a mining-friendly jurisdiction with locally available infrastructure. The study is a snapshot in time, based on data from early 2011, and shows that the project has the potential to become a significant gold producer with cash costs in line with our peer group. The first four years of mining contemplated in the study are stellar, with average cash costs of US$417 per ounce, generating over $800 million in free cash flow. At current prices, the free cash flow in the first four years would be over $1.6 billion. With the results of drilling we have seen in 2011 and the addition of this data to an updated mineral resource and PEA, we expect the project to get even better as we move toward the Feasibility Study stage. At current gold prices, RRGP has a pre-tax NPV of $2.5 billion and IRR of 42.5%.
"Rainy River has made significant progress in a year, defining the deposit and making several new discoveries in 2011, including the Western Area, 17 Zone Eastern Extension and the Pinewood South nickel-copper-PGM massive sulphide horizon. Our aggressive exploration program has been a success to-date, and continues with 12 drill rigs and a planned resource estimate update in early 2012."
AREAS OF UPSIDE POTENTIAL FOR PROJECT METRICS
-- Potential impact of mineral resource update: PEA based on Feb 27, 2011
resource cut-off date from the 2011 drill program. The next mineral
resource update in Q1/2012 anticipates the inclusion of all of the
170,000 metres drilled in calendar 2011. The Q1/2012 mineral resource
update will include new resources from the Western Area, 17 Zone Eastern
Extension and ODM depth extensions.
-- Ongoing infill drilling has the potential to convert waste material to
mineralized material and to improve mined grade, as has been observed
with infill drilling done to date.
-- Potential to improve metallurgical recoveries through process
optimization.
-- Underground design optimization.
RAINY RIVER GOLD PROJECT - PRELIMINARY ECONOMIC ASSESSMENT
Contributors
The independent PEA was prepared through the collaboration of a number of industry-recognized consulting firms, including BBA Inc. ("BBA", Montreal, QC), Golder Associates ("Golder", Vancouver, BC), AMEC Environmental & Infrastructure ("AMEC", Mississauga, ON) and SRK Consulting (Canada) Inc. ("SRK", Toronto, ON). These firms provided resource estimates, design parameters and cost estimates for mine operations, process facilities, major equipment, waste storage, reclamation, permitting and operating and capital expenditures. A summary of contributors to the PEA is included in Table 2 below.
Table 2 - PEA Contributors
----------------------------------------------------------------------------
Responsibility Area Contributor
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Geology Rainy River Resources
Resource Estimate SRK
Mine Planning BBA, Golder
Geotechnical, Tailings, Hydrogeology AMEC
Flow sheet and Plant Design BBA
Storage AMEC
Infrastructure, Power Supply BBA
Environmental Baseline and Permitting AMEC
Financial Modeling BBA
Mineral Resources
The study assumes both open pit and underground mining methods would be used for resource extraction. Table 3 summarizes the June 29, 2011 mineral resource estimate, which forms the basis of the PEA.
Table 3. Mineral Resources Statement at June 29, 2011
----------------------------------------------------------------------------
Area Tonnes Grade Grade Au Ag
(millions) Au g/t Ag g/t ounces ounces
(millions) (millions)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Open pit (M&I) 115.59 1.11 2.41 4.117 8.940
Open pit (Inferred, in-pit) 16.60 0.94 2.63 0.504 1.406
Open pit (Inferred, out-of-
pit) 57.21 0.75 2.82 1.380 5.184
Underground (M&I) 1.88 4.82 3.08 0.291 0.185
Underground (Inferred) 3.63 3.82 3.84 0.445 0.448
----------------------------------------------------------------------------
TOTAL M&I 117.46 1.16 2.42 4.407 9.125
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TOTAL Inferred 77.44 0.94 2.83 2.330 7.038
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Mineral resources are reported in relation to an elevation determined from
conceptual pit shells, and not all of the inferred resources lie within the
optimized pit shell. Mineral resources are not mineral reserves and do not
have demonstrated economic viability. All figures are rounded to reflect the
relative accuracy of the estimate. All assays have been capped where
appropriate.
Open pit mineral resources are reported at a cut-off grade of 0.35 g/t gold;
underground mineral resources are reported at a cut-off grade of 2.5 g/t
gold. Optimized cut-off grades are based on a gold price of US$1,100 per
ounce, a silver price of $22.50 per ounce and a foreign exchange rate of
1.10 Canadian dollars to 1.0 US dollar. Metallurgical recoveries include
gold recovery of 88% for open pit resources and 90% for underground
resources, with silver recovery at 75%.
The mineral resource statement was prepared by Dorota El-Rassi, P.Eng. (APEO
#100012348) and Glen Cole, P.Geo (APGO #1416), of SRK Consulting (Canada)
Inc., both "independent qualified persons" as that term is defined in
National Instrument 43-101.
The above table summarizes mineral resources and excludes the impact of mining dilution, which is the incidence of waste rock extracted together with mineralized material.
For the PEA, open pit mining dilution is calculated as 14% at 0.15 g/t gold and 0.78 g/t silver. Underground mining dilution is calculated as 10% at 0.32 g/t gold and 0.81 g/t silver. Open pit resources have been calculated assuming a material loss of 4%. Underground resources have been calculated assuming a material loss of 5%. With an open pit cut-off grade of 0.30 g/t, and an underground cut-off grade of 2.0 g/t, the resulting tonnages and grades for the open pit and underground mine plans are shown in Table 4:
Table 4. In-Pit and Underground Mineral Resources in PEA (diluted)
----------------------------------------------------------------------------
Area Tonnes Grade Grade Au Moz Ag Moz
(M) Au g/t Ag g/t Contained Contained
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Open pit (M&I) 125.79 0.92 1.89 3.715 7.635
Open pit (Inferred) 17.95 0.77 2.10 0.446 1.211
Underground (M&I) 3.29 3.79 6.04 0.402 0.639
Underground (Inferred) 3.07 3.23 5.34 0.319 0.527
----------------------------------------------------------------------------
TOTAL M&I 129.09 0.99 1.99 4.117 8.274
----------------------------------------------------------------------------
----------------------------------------------------------------------------
TOTAL Inferred 21.02 1.13 2.57 0.765 1.738
----------------------------------------------------------------------------
----------------------------------------------------------------------------
In-pit and underground Mineral Resources are exclusive of Mineral Reserves.
Mineral Resources that are not Mineral Reserves do not have demonstrated
economic viability. In-pit Resources have been estimated using a cut-off
grade of 0.30 g/t and Underground Resources have been estimated using a cut-
off grade of 2.0 g/t.
In-pit Resources have been estimated using a dilution of 14% at 0.15 g/t Au
and 0.78 g/t Ag and Underground Resources have been estimated using a
dilution of 10% at 0.32 g/t Au and 0.81 g/t silver.
In-pit Resources have been estimated using a mine recovery of 96% and
Underground Resources have been estimated using a mine recovery of 95%.
Mining
The PEA assumes the processing of an average 31,340 tpd of material from a combination of open pit and underground operations.
The open pit mine plan is split into two phases: Phase 1 focuses on a higher grade 'starter pit' from Year 1 to Year 4, mined to a depth of 275 metres, while Phase 2 comprises the 'final pit' from Year 5 to Year 14, mined to a depth of 500 metres. The RRGP open pit is designed as a conventional surface mining operation producing mill feed at a rate of 30,000 tonnes per day. The primary equipment fleet will consist mainly of three 35 m3 wire rope shovels, one 25 m3 hydraulic excavator, one 30 m3 wheel loader, and 225 tonne-class haul trucks and a fleet of support equipment. Production drilling will be carried out by diesel-powered track-mounted units. Operating bench heights of 10 metres have been assumed for mining operations. Over the life of the mine, a total of 586 million tonnes of waste rock and 91 million tonnes of overburden material will be moved. During the pre-production period, 24 million tonnes of overburden and 9.8 million tonnes of waste rock will be removed as part of development work, with overburden stripping completed within the first 6 years. Waste rock-to-mill feed operating strip ratios average 2.9 during the first four years of operations, and average 3.3 over the life-of-mine. One hundred and thirteen million tonnes of waste rock are accounted for in sustaining capital ($195 million). Mined waste rock and overburden material would be stored in nearby stockpiles or used in dyke construction activities associate with tailings impoundments.
Underground mining will be conducted with an overhand cut-and-fill method with 5 metre high lifts, designed to deliver 2,000 tonnes per day of feed to the processing plant. Underground workings will be developed from a primary 5-by-5 metre ramp access and, over time, from the open pit, as the pit deepens. A fleet of 6 m3 scooptrams and 50-tonne trucks will load and haul the material to surface. Development of the underground mine would start in Year 1 of open pit mine operations, commence small scale production by Year 3 and begin producing at full rates by Year 5.
Both mine areas would deliver material to a central gyratory crusher for primary reduction and delivery to the processing plant.
Metallurgy and Processing
Metallurgical testing has been conducted over the last two years at SGS Canada Inc. in Lakefield, Ontario. Based on the results, BBA developed a conventional flow sheet including:
-- primary crushing and grinding;
-- flotation;
-- re-grinding of the flotation concentrate; and
-- cyanidation to produce gold dore.
Major equipment for the processing facility includes a gyratory crusher sized for 35,000 tpd, a semi-autogenous ("SAG") mill and a ball mill. Mill feed would be ground to a P80 size of 150 microns before entering a flotation circuit. Flotation concentrate would be re-ground to P80 10-15 microns using ultra-fine grinding mills, before entering a carbon-in-pulp ("CIP") leaching circuit for final metal recovery.
Metallurgical recoveries for gold and silver are expected to average 88.5% and 65.0% respectively. The current flow sheet does not include a gravity circuit as more testing is required to determine if this step is warranted. Two tailings ponds are envisioned for both flotation and concentrate tailings products.
Infrastructure
The RRGP benefits from world-class infrastructure, services and labour in the immediate area. The project site is located only 65 km from the town of Fort Frances (population 8,000) and is accessible year-round by a network of sealed provincial highways.
Infrastructure is anticipated to include:
-- An access road, gate house and weigh station;
-- Maintenance garage, warehouse and administration complex;
-- Fuel storage facilities;
-- Sewage treatment;
-- Fresh water supply and fire protection;
-- Two tailings ponds;
-- Construction camp for the project development phase. A camp is not
anticipated during operations.
-- Power to the project supplied by a new 20 km long 230-kV transmission
line connecting to the provincial grid, with total power draw expected
to be 61.0 MW at peak production.
Operating and Capital Costs
Total operating costs for the RRGP are summarized in Table 5 as follows:
Table 5 - Average Life of Mine Operating Costs (in Canadian dollars)
----------------------------------------------------------------------------
Cost Structure Unit Costs per Unit
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Open pit mining (mineralized and
waste rock) C$ / t mined $1.89
Open pit mining (overburden
material) C$ / t $1.13
Underground mining (cut & fill) C$ / t mined $60.00
Processing C$ / t milled $6.23
General & Administrative C$ / t milled $1.00
Refining expenses C$ / oz gold $1.50
The breakdown of open pit and underground pre-production and sustaining capital costs is supplied in Table 6 and 7, respectively.
Open pit pre-production capital costs include overburden stripping, which is necessary to expose the material to be mined, as well as waste stripping. Open pit sustaining capital costs include the construction of a tailings dam and certain waste rock removal.
Table 6 - Open Pit Capital Costs
-------------------------------------------------------
Open Pit Pre-Production Capital C$M
-------------------------------------------------------
-------------------------------------------------------
Overburden Stripping 28.1
Waste Stripping 15.8
Mine Infrastructure 31.1
Process Plant 271.7
Tailings and Water Management 14.4
Equipment 21.1
Site Infrastructure 65.9
Indirect Costs 130.2
Contingency 102.5
-------------------------------------------------------
Total 680.8
-------------------------------------------------------
-------------------------------------------------------
-------------------------------------------------------
Open Pit Sustaining Capital C$M
-------------------------------------------------------
-------------------------------------------------------
Equipment Lease 247.4
Waste Stripping Costs 195.4
Overburden Stripping Costs 75.3
Tailings Dam Construction 68.3
Other 11.9
-------------------------------------------------------
Total 598.4
-------------------------------------------------------
-------------------------------------------------------
Table 7 - Underground Capital Costs
-------------------------------------------------------
Underground Pre-Production Capital C$M
-------------------------------------------------------
-------------------------------------------------------
Horizontal Development 33.1
Vertical Development 1.4
Mining Equipment and Infrastructure 32.2
-------------------------------------------------------
Total 66.7
-------------------------------------------------------
-------------------------------------------------------
-------------------------------------------------------
Underground Sustaining Capital C$M
-------------------------------------------------------
-------------------------------------------------------
Horizontal Development 89.2
Vertical Development 11.5
Equipment and Infrastructure 9.0
-------------------------------------------------------
Total 109.7
-------------------------------------------------------
-------------------------------------------------------
Environment
The environmental baseline assessment was initiated in 2008 and was followed by extensive annual regional field assessments.
AMEC's environmental study to-date suggests that 'no fatal flaws' are indicated for the RRGP.
Community
The Company is an active member of the community with local offices situated both near the project site in the town of Emo, as well as in Thunder Bay. Regular public information meetings combined with site tours are some of the ways the Company has continued to engage and inform the local population as to the project's progress. In support of Aboriginal engagement, the Company signed a Memorandum of Understanding ("MOU") with the Fort Frances Chiefs Secretariat First Nations in May 2010, and has held discussions with the First Nations over the course of 2011, developing a Participation Agreement which is projected to be formally signed in Q1-2012.
The peak construction workforce will total 675 during the 20-month construction period. Employment levels at the RRGP during operations will vary according to production requirements but will average 618 including 153 salaried staff and 465 hourly employees.
Project Economics
Life-of-mine cash costs, net of silver credits, are calculated to be US$553 per ounce of gold. This average places the project within the second quartile of global gold projects, based on published industry cost curves. In the first four years of production, cash costs are US$417 per ounce of gold, net of silver credits, placing the RRGP within the first quartile of global gold projects.
Production volumes and cash costs are shown in Tables 8 and 9 below.
Table 8 - Gold and Silver Production Profiles: Open Pit and Underground
----------------------------------------------------------------------------
OPEN PIT
Tonnes Au Ag
Milled Average Au Average Ag Production Production
Year (000s) grade (g/t) grade (g/t) (ounces) (ounces)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
1 10,950,000 0.93 1.66 291,227 380,356
2 10,950,000 1.07 1.85 333,120 423,021
3 10,950,000 1.13 1.54 352,227 352,531
4 10,950,000 1.03 1.52 320,712 346,770
5 10,950,000 0.72 2.34 224,639 534,501
6 10,950,000 0.64 2.39 198,103 547,337
7 10,950,000 0.60 1.99 186,492 456,516
8 10,950,000 0.71 2.13 220,241 487,043
9 10,950,000 0.85 2.38 263,954 544,925
10 10,950,000 0.77 2.27 239,630 520,203
11 10,950,000 0.93 1.61 288,450 367,777
12 10,950,000 0.97 1.62 302,253 370,033
13 10,950,000 1.34 1.63 416,821 373,413
14 1,515,291 1.21 1.54 52,160 48,885
----------------------------------------------------------------------------
TOTAL/AVERAGE 143,865,291 0.90 1.91 3,690,028 5,753,311
----------------------------------------------------------------------------
----------------------------------------------------------------------------
----------------------------------------------------------------------------
UNDERGROUND
Tonnes Au Ag
Milled Average Au Average Ag Production Production
Year (000s) grade (g/t) grade (g/t) (ounces) (ounces)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
1 0 0.00 0.00 0 0
2 0 0.00 0.00 0 0
3 100,000 3.29 2.32 9,357 4,855
4 450,000 3.29 2.32 42,108 21,846
5 730,000 3.29 2.32 68,308 35,439
6 730,000 3.29 2.32 68,308 35,439
7 730,000 3.29 2.32 68,308 35,439
8 730,000 3.08 12.52 64,016 191,008
9 730,000 3.85 9.79 79,978 149,314
10 730,000 3.85 9.79 79,978 149,314
11 730,000 3.68 7.47 76,354 113,952
12 704,236 4.06 1.46 81,257 21,548
13 0 0.00 0.00 0 0
14 0 0.00 0.00 0 0
----------------------------------------------------------------------------
TOTAL/AVERAGE 6,364,236 3.52 5.70 637,972 758,152
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Table 9 - Combined Open Pit and Underground Production, Cash Costs
----------------------------------------------------------------------------
Combined Open Pit and Underground
Au Production Ag Production Cash Costs
Year (ounces) (ounces) (US$/oz gold)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
1 291,227 380,356 $ 435
2 333,120 423,021 $ 401
3 361,585 357,386 $ 389
4 362,820 368,615 $ 447
5 292,947 569,940 $ 643
6 266,411 582,775 $ 702
7 254,800 491,955 $ 727
8 284,258 678,051 $ 734
9 343,931 694,239 $ 610
10 319,608 669,517 $ 716
11 364,804 481,729 $ 618
12 383,510 391,581 $ 589
13 416,821 373,413 $ 371
14 52,160 48,885 $ 334
----------------------------------------------------------------------------
TOTAL/AVERAGE 4,328,000 6,511,463 $ 553
----------------------------------------------------------------------------
----------------------------------------------------------------------------
The PEA base-case scenario suggests a 19.4% IRR and an NPV of $786 M, at a 5% discount rate on a pre-tax basis. Parameters are provided in Table 10 below, with sensitivities in Table 11. Additional assumptions applied in developing the project economics for this PEA include capital costs commencing upon initiation of construction.
Table 10 - Economic Parameters and Summary of PEA Results
----------------------------------------------------------------------------
PEA Base Case
Economic Parameter Units Assumptions
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Metal price - Au US$ / oz $1200.00
Metal price - Ag US$ / oz $25.00
Currency exchange rate C$ / US$ $1.05
Discount Rate for NPV % 5%
Development Capital - Open Pit $ millions $681
Contingency included $ millions $103
Sustaining Capital - Open Pit $ millions $598
Development Capital - Underground $ millions $67
Sustaining Capital - Underground $ millions $110
LOM cash cost / oz Au(1) US$ /oz Au $553
Net Present Value, pre-tax $ millions, 5% discount $786
Internal Rate of Return % 19.4
Payback period Years 3.4
1. Including royalties and net of silver credits.
All scenarios in the Preliminary Economic Assessment are preliminary in nature and include both Indicated and Inferred Mineral Resources. Inferred Mineral Resources are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves. There is no certainty that the Preliminary Economic Assessment will be realized.
Table 11 - Sensitivities to Metal Prices(1)
----------------------------------------------------------------------------
Gold, Silver, US$/oz Base Case
$1200 / $25 $1400 / $30 $1600 / $35 $1800 / $40
----------------------------------------------------------------------------
----------------------------------------------------------------------------
NPV 5%, $ millions 786 1,411 2,036 2,660
IRR % 19.4 28.8 37.2 45.0
1. Assumes constant exchange rate of 1.05 C$/US$.
Opportunities and Risks
Opportunities to improve RRGP project economics include the following:
-- The PEA is based on the Feb. 27, 2011 mineral resource cut-off date and
only included 17,100 metres drilled from the 2011 drill program. The
next resource update is planned for Q1/2012 and is expected to include
all of the 170,000 metres projected to be drilled in calendar 2011. New
data will be incorporated into the upcoming feasibility study.
-- At gold grade cut-offs between 0.20 - 0.30 g/t, a total of 49.1 million
tonnes of open-pit mineralized material in the Measured & Indicated
mineral resource categories, grading 0.24 g/t gold and 1.34 g/t silver,
could be stockpiled and processed at the end of the mine life, thereby
improving project NPV, subject to prevailing metal prices.
-- Ongoing infill drilling has the potential to convert waste material to
mineralized material and to improve mined grade, as has been observed
with infill drilling done to date.
-- Conversion of Inferred Resource ounces to Measured and Indicated
Resources ounces.
-- There exists a potential to improve metallurgical recoveries through
process optimization.
-- Geotechnical work suggests the possibility exists to decrease pit wall
angles and thereby decrease waste stripping levels and life-of-mine
operating costs.
-- Underground design optimization.
Risks requiring mitigation strategies include:
-- Management of construction/engineering and procurement costs, and cost
containment.
-- Operating risks related to recruitment and training of open-pit and
underground workforces.
-- Currency risk relating to equipment purchases denominated in U.S.
currency.
Next Steps
Technical:
-- Updated NI 43-101 resource estimate;
-- Update of PEA based on new resource;
-- Continue all technical programs (metallurgical testing, geotechnical,
baseline);
-- Initiate Feasibility Study.
Exploration
-- Add ounces at the RRGP through infill and down-plunge drilling;
-- Continue aggressive exploration of district targets;
-- Sterilization drilling of selected infrastructure sites.
Community and Environment:
-- Complete Participation Agreement with the Fort Frances Chiefs
Secretariat;
-- Ongoing community engagement programs to continue;
-- Prepare project description for submission to regulatory authorities.
The full NI 43-101 Technical Report for the PEA will be filed on SEDAR within 45 days, and will be posted to Rainy River Resources' website at www.rainyriverresources.com at that time.
Rainy River will hold a conference call on Thursday November 10, 2011 at 10 a.m. Eastern Standard Time. During the call, senior management will be available to discuss the study and respond to questions from analysts and investors. To join the call, please dial:
-- 1-866-782-8903 in Toronto Local / International
-- 647-426-1845 in North America toll-free
The conference call will be recorded and available until Nov 20, 2011. Playback details are as follows:
-- 1-866-245-6755 in Toronto Local / International
-- 416-915-1035 in North America toll-free
-- Passcode: 665241
Independent Qualified Persons ("QPs")
QPs from BBA, Golder, AMEC and SRK who have prepared or supervised the preparation of the technical information relating to the Preliminary Economic Assessment include:
-- David Runnels, Colin Hardie (BBA)
-- Donald Tolfree (Golder)
-- David Ritchie, Sheila Daniel (AMEC)
-- Glen Cole, Dorota El-Rassi (SRK)
The mineral resource statement was prepared by Dorota El-Rassi, P.Eng. (APEO #100012348) and Glen Cole, P.Geo (APGO #1416), of SRK, both "independent qualified persons" as that term is defined in National Instrument 43-101.
Followers
|
0
|
Posters
|
|
Posts (Today)
|
0
|
Posts (Total)
|
14
|
Created
|
11/12/11
|
Type
|
Free
|
Moderators |
August 2011 | |
Basic Shares Outstanding | 83.8 million |
FD ITM Shares Outstanding | 94.4 million |
Warrants | 3.8 million @ $7.10 |
Cash | C$124 million |
Debt | $0 |
Market Value Basic | C$932 |
Enterprise Value | C$817 |
Volume | |
Day Range: | |
Bid Price | |
Ask Price | |
Last Trade Time: |