Upload
duonghanh
View
223
Download
4
Embed Size (px)
Citation preview
9See appendix for references and assumptions.
Royalty
Voisey’s Bay
Western Australia
Belahouro
Pascua-Lama
Pinson
Horizon Coal
BC Coal
Williams
Estimated Remaining Mine
Life (Yrs)
Initial IRC Investment
(US$MM)
Total Payments Thru 12/31/07
(US$MM)
Current or Full-Year Royalty Payment
(US$MM)2
Forward Returnon Investment1
27
8
7
20
10
30
21
4
$149.4
$10.2
$0.8
$56.5
$4.1
$1.5
$1.0
$2.2
$53.4
$2.6
$0
$0
$0
$0
$0
$1.7
$22.4
$6.1
$2.7
$16.9
$4.2
$0.94
$0.4
$0.32
Fedorova 18 $0.03 $0 $6.15
23%
80%
151%
18%
63%
30%
56%
52%
96%
10See appendix for references and assumptions.
IRC Investment(US$ MM)
Estimated CashCosts (US $/unit) Unit Unit Price
12/22/08
149.4
56.5
42.2
19.8
12.5
Less than $0.00
$40.00-$50.00
$0.68
$0.27
$4.08
Pound Ni
Troy oz Au
Pound Cu
Pound Zn
Pound Ni
$4.45
$845.00
$1.30
$0.52
$4.45
Voisey’s Bay
Pascua-Lama
Las Cruces
Wolverine
Avebury
12
ETF/
Bullion IRC Company Company
Upside Potential
Discovery Potential
Production
Expansion Potential
Acquisition Potential
Metal Price Appreciation
Downside
Mine Capital and Operation Costs
Mining Exploration
14
Text
$12.0
$32.6
$10.6
Net Revenues Operating Expenses
$45
$40
$35
$30
$25
$20
$15
$10
$5
2004 2005 2006 2007$0
IRC Scalability
US
$MM
Per
Yea
r
Profit Margin
15See appendix for references.
Berg
Westmoreland
Pinson
Fedorova
Pascua
Horizon
Wolverine
Belahouro
Las Cruces
Gwalia Deeps
BC Coal
Voisey’s Bay
Project
17
11
10
18
23
30
15
9
7
15
9
21
27
Mine Life 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
Commissioning date not yet announced
Commissioning date not yet announced
Commissioning date not yet announced
Commodity
Coal
Cu
Au
Au
Legacy 20Industrial Sand
Coal
Ag, Au
Ni
Au, Cu
Pt, Pd
Au
Cu, Mo, Ag
High Lake 12Zn, Pb, Ag, Au, Cu
Ni, Cu, Co
U
Bell Creek
Schaft Creek Cu, Mo, Au, Ag 30+ Commissioning date not yet announced
16Revenue totals shown are net of Labrador s mineral royalty tax on the Voisey s Bay royalty. For purposes of illustration. See appendix for references and assumptions. See Forward Looking Statements on p. 2-3.
17For purposes of illustration, assumes US$850/oz gold and US$11.75/oz silver for 2008 forward. See appendix for references and further assumptions.
19See appendix for references.
Operator LocationPlannedCAPEX
(MM)Commodities
ExpectedStarting
Date
Inmet
Private
Wega Mining
Junduicheng
Copper Fox
Barrick Gold
Spain
United States
Burkina Faso
Canada
Canada
Chile
N/A
$95
€463
C$208
$2,300-2,400
Cu, Ag
Sand
Au
Ag, Au
Cu, Mo, Ag, Au
Au, Cu
2009
2009
2009
2011
2011
2012
Royalty
Las Cruces
Legacy
Belahouro
Wolverine
Schaft Creek
Pascua
C$27
Barrick Gold Russia $560 2012 PGMFedorova
20See appendix for references.
Royalty
Aviat
Mara Rosa
Berg
Qimmiq
Operator Location Commodities Comments
StornowayDiamonds
AmarilloGold
TerraneMinerals
CommanderResources
Canada
Brazil
Canada
Canada
Diamonds
Au
Cu, Mo, Ag
Au
Announced estimated 24-40 million carats of diamonds in
recent conceptual study
Scoping study underway
M&I Resources of 372 MM t @0.31% Cu, 0.04% Mo. 2.1 g/t Ag
Multiple high-grade gold prospectshave been discovered
Pinson
Westmoreland
BarrickGold
LaramideResources
UnitedStates
Australia
Au
U
Barrick must spend US$30 millionby April 2009
Recent GRD Minproc scoping studyshows 3MM lbs/yr U3O8 for 11-15
years @ $20/lb avg production cost
21
Nickel
Copper
Gold
Cobalt
Change inCommodity Price
Change inEBITDA
10%
10%
10%
10%
$1,816,000
$625,000
$596,000
$62,000
See appendix for assumptions.
26
As of 12/31/08.
BASIC SHARES OUTSTANDING: 78,480,356
Stock Options
Number Outstanding
Average Remaining Contractual Life
Number Exercisable
Exercise Price (Weighted Average)
6,195,500 4,837,833 CA$4.242.17 Years
27
1.IRC s NI 43-101 report on the Voisey s Bay project contains the last publicly reported production schedule for the project. Anticipated revenues are derived from information in this report, internal company calculations and actual production numbers for 2006 and 2007.2 Pre-income tax basis
28
1. St Barbara Ltd Proven and Probable Reserves Statement as of June 30, 2008, Saracen Mineral Holdings Ltd Annual Report 2007, p. 10, Saracen Mineral Holdings Ltd, Decision to Commence Gold Production Operations, Sept 29, 2008, www.mercatorgold.com, Oct 3, 20082. See appendix for assumptions3. Estimates and projections are based on publicly available information of operator, 2007-2010 average revenue per year.
29
1. Anticipated revenues based on publicly available information of operator.2. Projected mine life based on operator’s public disclosure.3. Average of the first 5 years of production.
322007-2008 based upon the operator’s published estimates of gold produced and the applied royalty rate. Goldbelt Resources press releases dated 2/5/07,11/27/06 and 11/1/06. Wega Mining presentation 11/02/07.
Citigroup "Nickel" report dated 9-29-08 showing nickel mine supply curve, p. 14Business News Americas, "Barrick aims for Pascua Lama construction start in September", 5-7-08Inmet Mining presentation to Credit Suisse Global Steel & Mining Conference 9-25-08; estimated life-of-mine cash costWardrop Engineering 43-101 report 10-22-07; estimated cash cost after by-product credits"OZ Minerals closes Avebury nickel mine", money.ninemsn.com.au 12-19-08
Avebury: Allegiance Mining NL press release 2/6/08, www.allegiance-mining.com.auLas Cruces: http://www.inmetmining.com/Theme/Inmet/files/pdf/2008_Q1_Las%20Cruces%20Section.pdfPascua: Based on 80% of stated production levels, 2011 assumes 1/2 yearSouthern Cross, Williams: Estimated based on current and past production levelsGoldbelt Resources Ltd. Press release 10/4/07Gwalia Deeps: St Barbara Ltd. Press release 2/7/07Mercator Gold PLC news release 8/9/07
33
Pinson: Assumes 100,000 Oz Au production per year.
B.C. Coal: assumes the litigation is favorably resolved.
34
35
Inmet Mining Corporation AIF, March 10, 2008"A New Nickel Province for China" presentation by Allegiance Minning, November 2007Confidential information, 12/2007Wega Mining Presentation, May 9, 2008St Barbara Mines Ltd Presentation, BMO Capital Markets, 2/27/08www.barrick.com/globaloperations/southamerica/pascualamaproject/default.aspx <http://www.barrick.com/globaloperations/southamerica/pascualamaproject/default.aspx> Copper Fox Metals Inc, 1/14/08Fedorova Tundra Pt, Pd, Au, Ni, Cu deposit, restated by Barrick Gold Corp. 11/07
Atna Resources Ltd Press Release, 4/23/08Laramide Resources Ltd Press Release, 6/25/08www.stornowaydiamonds.com/advanced/aviat <http://www.stornowaydiamonds.com/advanced/aviat> Amarillo Gold Corp Press Release, 2/29/08Terrane Metals Corp News Release, 4/29/08Commander Resources Ltd News Release, 11/23/08, 10/02/07