Vior Inc.-Preliminary Economic Assessment on Douay West: Robust Economic Model
posted on
Jan 28, 2010 11:22AM
Douay West project, Matagami, Quebec - 4.3m oz Gold
VIOR INC.
TSX VENTURE: VIO
FRANKFURT: VL5
QUEBEC CITY, QUEBEC, CANADA--(Marketwire - Jan. 28, 2010) - SOCIETE D'EXPLORATION VIOR INC. (TSX VENTURE:VIO)(FRANKFURT:VL5) is pleased to announce the results of a Preliminary Economic Assessment (PEA) and a new underground (U/G) resource estimate for its 100%-owned Douay Ouest gold project in Northern Abitibi, Quebec, Canada. Using a price of C$925 per ounce of gold, the Preliminary Economic Assessment depicts a very robust model giving a net cumulative cash flow of C$31.76 million, a pre-tax Net Present Value (NPV) of C$24.61M at 5%, an Internal Rate of Return (IRR) of 71.1% and a payback period of less than two years. The mine life is five-year at a maximum annual production of 135,000 tonnes. The sensitivity analysis indicates that the IRR is still more than 22% if the price of gold or the grade is down by 20%, and is still more than 56% if the operating costs or the CAPEX are increased by 20%. The new U/G resources, based on a revised geological interpretation and more stringent calculation criteria, are stated at 313,000 tonnes grading 7.75 grams per tonne gold in a combined Measured and Indicated resource with an additional 267,000 tonnes grading 8.53 grams per tonne gold in the Inferred category. The 43-101 compliant report was completed by SGS Canada Inc. Preliminary Economic Assessment highlights for the pre-tax Base Case are as follows:
----------------------------------------------------------------------
Unit Total
----------------------------------------------------------------------
Price of Gold C$/oz 925.00
----------------------------------------------------------------------
Tonnes milled (85% mining recovery) T 568,140
----------------------------------------------------------------------
Grade Oz Au/T 7.12
----------------------------------------------------------------------
Mill recovery % 92
----------------------------------------------------------------------
Ounces recovered Oz Au 119,651
----------------------------------------------------------------------
Gross Income C$ 110,678,341
----------------------------------------------------------------------
Total Costs C$ -67,573,596
----------------------------------------------------------------------
----------------------------------------------------------------------
Operating Cash Flow C$ 43,103,321
----------------------------------------------------------------------
Total CAPEX C$ -11,096,750
----------------------------------------------------------------------
Other expenses/revenues C$ -243,785
----------------------------------------------------------------------
----------------------------------------------------------------------
Net Cash Flow C$ 31,764,210
----------------------------------------------------------------------
----------------------------------------------------------------------
NPV @ 5% C$ 24,611,416
----------------------------------------------------------------------
IRR % 71.13
----------------------------------------------------------------------
----------------------------------------------------------------------
The sensitivity analysis is summarized in the following tables:
-------------------------------------------------------------------------
Changes Changes Gold Price Cash Flow NPV (5%) IRR
% C$ C$ C$ C$ %
-------------------------------------------------------------------------
78% -200 725 7,922,000 5,133,000 21.8
-------------------------------------------------------------------------
100% base case 925 31,764,000 24,611,000 71.1
-------------------------------------------------------------------------
122% +200 1125 55,606,000 44,166,000 112.6
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Changes Changes Grade Cash Flow NPV (5%) IRR
% g/T Au g/T Au C$ C$ %
-------------------------------------------------------------------------
79% -1.50 5.62 8,447,000 5,558,000 23.0
-------------------------------------------------------------------------
100% base case 7.12 31,764,000 24,611,000 71.1
-------------------------------------------------------------------------
121% +1.00 8.62 55,081,000 44,090,000 112.4
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Changes Changes Operating Cash Flow NPV (5%) IRR
% C$/T Costs C$/T C$ C$ %
-------------------------------------------------------------------------
80% -13.25 53.01 39,292,000 30,763,000 84.7
-------------------------------------------------------------------------
100% base case 66.26 31,764,000 24,611,000 71.1
-------------------------------------------------------------------------
120% +13.26 79.51 24,236,000 18,460,000 56.9
-------------------------------------------------------------------------
-------------------------------------------------------------------------
Changes Changes CAPEX Cash Flow NPV (5%) IRR
% C$ C$ C$ C$ %
-------------------------------------------------------------------------
85% -1,664,750 9,432,00 33,627,000 26,335,000 84.4
-------------------------------------------------------------------------
100% base case 11,096,750 31,764,000 24,611,000 71.1
-------------------------------------------------------------------------
115% +1,664,513 12,761,263 29,901,000 22,888,000 60.6
-------------------------------------------------------------------------
----------------------------------------------------------------------
Category Tonnage Gold Grade (g/T) Ounces of Gold
----------------------------------------------------------------------
Measured 46,000 8.97 13,268
----------------------------------------------------------------------
Indicated 267,000 7.54 64,732
----------------------------------------------------------------------
----------------------------------------------------------------------
TOTAL 313,000 7.75 78,000
----------------------------------------------------------------------
Inferred 267,000 8.53 73,232
----------------------------------------------------------------------
For more information, please contact
Claude St-Jacques