Click here to close now.


News Feed Item

Black Iron Updates Bankable Feasibility Study Showing 48% IRR, 2 Year Payback and US$3.3 Billion NPV for Shymanivske Project

Feasibility study outlines an operation producing 9.9 million tonnes per year of high-grade 68% iron ore concentrate, projecting a 48% IRR, 2 year payback and a US$3.3 billion NPV at an 8% discount rate

TORONTO, ONTARIO -- (Marketwired) -- 01/23/14 -- Black Iron Inc. ("Black Iron" or the "Company") (TSX: BKI) (FRANKFURT: BIN) has updated its current Bankable Feasibility Study ("BFS"), incorporating pilot plant test work, completed on its Shymanivske Iron Ore Project located in Krivoy Rog, Ukraine (the "Project"). The updated BFS outlines an operation producing 9.9 million tonnes per year of high-grade 68% iron ore concentrate, projecting a 48% internal rate of return ("IRR"), two year payback and a US$3.3 billion net present value ("NPV") at an 8% discount rate.

The primary reason for updating the previous report filed in December 2012 is to include results from pilot plant test work conducted throughout 2013, which resulted in an optimized process design and layout, along with revised infrastructure usage rates confirmed through several recently signed protocols of intent. The most significant changes implemented are: changing from dry cobbing to more efficient wet cobbing at a finer particle size resulting in an increase from 10% to 40% rejection of waste rock prior to grinding; elimination of the second grinding stage resulting in a 14% reduction in total operational running active power; reducing the plant footprint through a more optimal layout; and an 8% increase in iron ore concentrate production from 9.2 to 9.9 million tonnes per year with essentially no change in capital cost.

Financial metrics contained in the BFS report are shown on a pre and after tax basis and in both cases are inclusive of royalties. Ukraine has a corporate tax rate of 16% effective January 1, 2014 and a mining royalty rate of $0.09 per tonne of ore mined (less than 1%) payable to the State.

The Table below summarizes the key elements of the BFS:

High-Grade 68% Concentrate (all currency is US$)

Measured and Indicated Resources (at 31.6% Total Fe)(i)  646 Mt
Proven and Probable Reserves (at 31.1% Total Fe)(i)      449 Mt
Annual Production Rate (average life of mine, post ramp- 9.9 Mt
up year)
Estimated Mine Life (based on Proven and Probable        14 years
Reserves only)
Final Product Iron Grade (Fine Iron Ore Concentrate)     68% Fe
Projected Plant Start-up and Commissioning               Q4 2016
Projected Commencement of Revenue Generation             Q1 2017
Long Term CFR Benchmark Iron Ore Concentrate Price       $95 /t
Estimate (62% Fe)
Total Estimated Capital Costs (excluding sustaining      $1,097 million
Life of Mine FOB OPEX (Beneficiation, Mine,              $44.54 /t
Transportation & Loading)                                $29.64 /t
Mine Gate OPEX (Beneficiation & Mine)
Average Annual Cash Flow (pre-tax)                       $630 million
Average Annual Cash Flow (after-tax)                     $536 million
NPV at 8% discount (pre-tax)                             $3.3 billion
NPV at 8% discount (after-tax)                           $2.6 billion
IRR (pre-tax)                                            48.0%
IRR (after-tax)                                          39.1%
Projected Years to Payback (at 8% Discount Rate, pre-    2.0 years
tax)                                                     2.5 years
Projected Years to Payback (at 8% Discount Rate, after-

(i) See "About Black Iron" section at end of this press release

Matt Simpson, Black Iron's President and CEO, commented, "The operation outlined by this BFS for the Shymanivske Project continues to clearly illustrate the potential for a high-value, low net cost iron ore development project. The optimized process design and layout developed for this new study, based on significant pilot scale test work, results in increased annual iron ore concentrate production of approximately 8%, while holding initial capital costs virtually unchanged. As a result of these improvements, the Project's access to significant existing infrastructure (railway, power lines and port), and the availability of competitively-priced skilled labour, the BFS continues to show extremely attractive and robust economics."

Financial Sensitivities at Various Discount Rates

                           (pre-tax)                    (after-tax)
IRR (pre-tax)                48.0%                         39.1%
                               NPV     Payback               NPV     Payback
Discount Rate       US$ (Millions)     (Years)    US$ (Millions)     (Years)
0%                $          7,165         1.8  $          5,877         2.1
6%                $          3,997         1.9  $          3,177         2.4
8%                $          3,304         2.0  $          2,609         2.5
10%               $          2,756         2.1  $          2,148         2.6

The Project has favourable economic potential across a range of discount rates. The operations outlined in this BFS are projected to generate over U.S. $1,216 million in average annual revenue over the life of mine.

The life of mine strip ratio is estimated at 1.64:1, which is essentially unchanged from the December 2012 reported value of 1.63:1. On the basis of the metallurgical test and beneficiation plant design work completed for this BFS, it is estimated that the 449 million tonnes of reserves will result in a project life of 14 years based on the average 9.9 million tonnes per year iron ore concentrate production rate. The Company believes that additional exploration and definition drilling work have the potential to expand the existing resource and upgrade the 188 Mt of Inferred mineral resources to the Measured and Indicated classification, potentially adding up to five years to the Project life. With successful exploration in the North end of Shymanivske and the addition of resources from the nearly adjacent Zelenivske Project, Black Iron expects to be able to support an even higher annual production rate through a potential second phase expansion, which would be expected to further increase the Project NPV.

George Mover, Black Iron's Chief Operating Officer, added, "We are pleased with the level of detailed engineering proficiency and precision that went into this BFS. Through this process, we confirmed and implemented several improvements to the work completed in the previous BFS study. As a result, we are now considering an initial operation with 8% higher annual production, relatively unchanged initial capital requirements, and only a modest 1.3% increase in operating costs relative to our previous study. The updated operating costs are inclusive of firm letters of intent signed with several infrastructure and utility service providers and were benchmarked against our development partner's actual operating experience. The Project's capital intensity is improving, positioning it even lower into the first quartile of worldwide development projects that should bode well to source project financing; particularly when coupled with our relatively low operating cost, and proximity to end-user markets of Turkey, Middle East and Europe."

Details and Assumptions

The total capital expenditure to develop the mine, concentrator and infrastructure tie-ins is estimated at U.S. $1,097 million to produce 9.9 million tonnes per year of high-grade 68% iron ore concentrate. The capital cost estimate excludes the sustaining capital cost of U.S. $483 million spread over the life of mine. Assessment of the preferred port facility, backed up by a formal protocol (letter) of intent, confirms that sufficient capacity exists for the planned production.

Summary of Estimated Initial Capital Costs                 (US$ in Millions)
Mine                                                                     162
Beneficiation Plant                                                      475
Tailings and Waste                                                        21
Project Infrastructure                                                   113
Project In-directs (mainly EPCM)                                         102
Owner's Costs (includes land acquisition)                                 81
Contingencies (15%)                                                      143
TOTAL                                                                  1,097

The 15% contingency estimate includes a 5% design allowance. The total average Freight On Board operating costs over 14 years are estimated at U.S. $44.54 per tonne of high grade 68% iron ore concentrate broken out as follows:

Summary of Estimated Operating Costs                US$/tonne of Concentrate

                                                        (Average Mine Life )
Mine                                              $                    15.46
Beneficiation Plant                               $                    12.50
Tailings & Waste                                  $                     0.08
Environmental                                     $                     0.26
Infrastructure (primarily rail & port)            $                    15.65
General & Administration                          $                     0.59
      TOTAL                                       $                    44.54

Consistent with practice in the industry, this BFS has been prepared with an engineering accuracy of +/-15%.

Currency Sensitivity

For the purpose of the BFS an exchange rate of 8.2 UAH per US$ has been used for the CAPEX (up to January 2016) and 9.5 UAH per US$ for the OPEX and Sustaining Capital (2017 and beyond) based on review of several economic forecasts. Variations in the exchange rates from year 2016 onward impact the financial analysis as follows:

Impact of Ukraine Hryvna Exposure - BFS Currency Sensitivity (US$)

Exchange Rate as of year 2016 onward                (UAH/US$)
                                         8:1     9:1   9.5:1    10:1    11:1
NPV @ 8% discount
 pre-tax (billion)                    $  3.2  $  3.3  $  3.3  $  3.3  $  3.4
 after-tax (billion)                  $  2.5  $  2.6  $  2.6  $  2.6  $  2.7
Total Estimated Capital Cost
 (million)                            $ 1097  $ 1097  $ 1097  $ 1097  $ 1097
Estimated Operating Cost (per tonne)  $47.71  $45.48  $44.54  $43.70  $42.24
Average Annual Cash Flow
 pre-tax (million)                    $  575  $  586  $  590  $  594  $  601
 after-tax (million)                  $  494  $  502  $  506  $  509  $  515

Updated Bankable Feasibility Study Report

The updated BFS has been prepared in accordance with the guidelines of National Instrument 43-101 by the independent firms of Lycopodium Minerals Canada Ltd.; Soutex Mineral & Metallurgical Consultants; Watts, Griffis and McOuat Limited; and P&E Mining Consultants Inc. The final BFS technical report, which will also include the current mineral resource and reserve estimate, will be filed on SEDAR within 45 days of the publication of this news release.

Analyst and Shareholder Conference Call

Black Iron will host a conference call today, January 23, 2014, at 8:30 a.m., EST (1:30 p.m., GMT and 3:30 p.m., EET) to discuss the updated BFS results. To participate in the call please dial the following:

International: +1 647 788 4901

Toll Free (North America): 1 877 201 0168

To register and listen to the webcast of the call, please go to Black Iron's website at

Qualified Persons

The contents of this press release have been prepared under the supervision of and reviewed and approved by Qualified Persons, as follows:

--  Balaji Thangavel, P.Eng., Mauro Batista, P.Eng. and Enayat Shahrokni,
    P.Eng., Lycopodium Minerals Canada Ltd., QP for the Plant
    Infrastructure, CAPEX, and OPEX;

--  Daniel Roy, P.Eng, Soutex Inc., QP for Metallurgical testing and Process

--  Michael Kociumbas, P.Geo. and Rick Risto, P.Geo., Watts, Griffis and
    McOuat Limited, QPs for mineral resources estimate and QA/QC and data

--  Eugene Puritch, P.Eng., P&E Mining Consultants Inc., QP for the mine
    engineering aspects and the mineral reserves estimate.

These persons are Qualified Persons as defined by NI 43-101, are independent of Black Iron, and have reviewed the content of this press release.

About Black Iron

Black Iron is an iron ore exploration and development company, advancing its 100 percent-owned Shymanivske project located in Kryviy Rih, Ukraine. This project contains an NI 43-101 compliant resource, with 645.8 Mt Measured and Indicated mineral resources, consisting of 355.1 Mt Measured mineral resources grading 32.0% Total iron and 19.5% Magnetic iron, and Indicated mineral resources of 290.7 Mt grading 31.1% Total iron and 17.9% Magnetic iron, using a cut-off grade of 10% Magnetic iron. Additionally, the project contains 188.3 Mt of Inferred mineral resources grading 30.1% Total iron and 18.4% Magnetic iron. The project is surrounded by five other operating mines, including ArcelorMittal's iron ore complex. The Company believes that existing infrastructure, including access to power, rail and port facilities, will allow for a quick development timeline to production. Further, the Company holds an exploration permit for the adjacent Zelenivske project, which it intends to further explore to determine its potential. Please visit the Company's website at or write us at [email protected] for more information.

Forward-Looking Information

This press release contains forward-looking information which may include, but is not limited to, statements about the results of the BFS and the development potential of the Company and its project; the timing and amount of future exploration and development of the project; and the future financial or operating performance of the Company and its projects. Often, but not always, forward-looking information can be identified by the use of words such as "plans," "expects," "is expected," "budget," "scheduled," "estimates," "forecasts," "intends," "anticipates" or "believes" or variations (including negative variations) of such words and phrases, or by the use of words or phrases that state that certain actions, events or results "may," "could," "would," "might" or "will" be taken, occur or be achieved.

Forward-looking information is based on certain assumptions and analyses made by the Company and based on known facts at the time. Forward-looking information involves known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company and/or its subsidiaries to be materially different from any future results, performance or achievements expressed or implied by the forward-looking information contained in this press release, including, without limitation, those described in the Company's public disclosure documents which may be found under the Company's profile on SEDAR. Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in such forward-looking information, there may be other factors that may cause actions, events or results to differ from those anticipated, estimated or intended. Should one or more of these risks or uncertainties materialize, or should assumptions underlying such forward-looking information prove incorrect, actual results, performance or achievements may vary materially from those expressed or implied by the forward-looking information contained in this press release. The forward-looking information contained herein is made as of the date of this press release and the Company disclaims any obligation to update or review such information or statements, whether as a result of new information, future events or results or otherwise, except as required by law.

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
Containers have changed the mind of IT in DevOps. They enable developers to work with dev, test, stage and production environments identically. Containers provide the right abstraction for microservices and many cloud platforms have integrated them into deployment pipelines. DevOps and Containers together help companies to achieve their business goals faster and more effectively.
The buzz continues for cloud, data analytics and the Internet of Things (IoT) and their collective impact across all industries. But a new conversation is emerging - how do companies use industry disruption and technology enablers to lead in markets undergoing change, uncertainty and ambiguity? Organizations of all sizes need to evolve and transform, often under massive pressure, as industry lines blur and merge and traditional business models are assaulted and turned upside down. In this new da...
The web app is agile. The REST API is agile. The testing and planning are agile. But alas, data infrastructures certainly are not. Once an application matures, changing the shape or indexing scheme of data often forces at best a top down planning exercise and at worst includes schema changes that force downtime. The time has come for a new approach that fundamentally advances the agility of distributed data infrastructures. Come learn about a new solution to the problems faced by software organ...
Too often with compelling new technologies market participants become overly enamored with that attractiveness of the technology and neglect underlying business drivers. This tendency, what some call the “newest shiny object syndrome,” is understandable given that virtually all of us are heavily engaged in technology. But it is also mistaken. Without concrete business cases driving its deployment, IoT, like many other technologies before it, will fade into obscurity.
As a CIO, are your direct reports IT managers or are they IT leaders? The hard truth is that many IT managers have risen through the ranks based on their technical skills, not their leadership ability. Many are unable to effectively engage and inspire, creating forward momentum in the direction of desired change. Renowned for its approach to leadership and emphasis on their people, organizations increasingly look to our military for insight into these challenges.
There are many considerations when moving applications from on-premise to cloud. It is critical to understand the benefits and also challenges of this migration. A successful migration will result in lower Total Cost of Ownership, yet offer the same or higher level of robustness. Migration to cloud shifts computing resources from your data center, which can yield significant advantages provided that the cloud vendor an offer enterprise-grade quality for your application.
Today air travel is a minefield of delays, hassles and customer disappointment. Airlines struggle to revitalize the experience. GE and M2Mi will demonstrate practical examples of how IoT solutions are helping airlines bring back personalization, reduce trip time and improve reliability. In their session at @ThingsExpo, Shyam Varan Nath, Principal Architect with GE, and Dr. Sarah Cooper, M2Mi's VP Business Development and Engineering, will explore the IoT cloud-based platform technologies driv...
Achim Weiss is Chief Executive Officer and co-founder of ProfitBricks. In 1995, he broke off his studies to co-found the web hosting company "Schlund+Partner." The company "Schlund+Partner" later became the 1&1 web hosting product line. From 1995 to 2008, he was the technical director for several important projects: the largest web hosting platform in the world, the second largest DSL platform, a video on-demand delivery network, the largest eMail backend in Europe, and a universal billing syste...
Electric power utilities face relentless pressure on their financial performance, and reducing distribution grid losses is one of the last untapped opportunities to meet their business goals. Combining IoT-enabled sensors and cloud-based data analytics, utilities now are able to find, quantify and reduce losses faster – and with a smaller IT footprint. Solutions exist using Internet-enabled sensors deployed temporarily at strategic locations within the distribution grid to measure actual line lo...
Cloud computing delivers on-demand resources that provide businesses with flexibility and cost-savings. The challenge in moving workloads to the cloud has been the cost and complexity of ensuring the initial and ongoing security and regulatory (PCI, HIPAA, FFIEC) compliance across private and public clouds. Manual security compliance is slow, prone to human error, and represents over 50% of the cost of managing cloud applications. Determining how to automate cloud security compliance is critical...
The Internet of Everything is re-shaping technology trends–moving away from “request/response” architecture to an “always-on” Streaming Web where data is in constant motion and secure, reliable communication is an absolute necessity. As more and more THINGS go online, the challenges that developers will need to address will only increase exponentially. In his session at @ThingsExpo, Todd Greene, Founder & CEO of PubNub, will explore the current state of IoT connectivity and review key trends an...
Chris Van Tuin, Chief Technologist for the Western US at Red Hat, has over 20 years of experience in IT and Software. Since joining Red Hat in 2005, he has been architecting solutions for strategic customers and partners with a focus on emerging technologies including IaaS, PaaS, and DevOps. He started his career at Intel in IT and Managed Hosting followed by leadership roles in services and sales engineering at Loudcloud and Linux startups.
The Internet of Things (IoT) is growing rapidly by extending current technologies, products and networks. By 2020, Cisco estimates there will be 50 billion connected devices. Gartner has forecast revenues of over $300 billion, just to IoT suppliers. Now is the time to figure out how you’ll make money – not just create innovative products. With hundreds of new products and companies jumping into the IoT fray every month, there’s no shortage of innovation. Despite this, McKinsey/VisionMobile data...
You have your devices and your data, but what about the rest of your Internet of Things story? Two popular classes of technologies that nicely handle the Big Data analytics for Internet of Things are Apache Hadoop and NoSQL. Hadoop is designed for parallelizing analytical work across many servers and is ideal for the massive data volumes you create with IoT devices. NoSQL databases such as Apache HBase are ideal for storing and retrieving IoT data as “time series data.”
Mobile, social, Big Data, and cloud have fundamentally changed the way we live. “Anytime, anywhere” access to data and information is no longer a luxury; it’s a requirement, in both our personal and professional lives. For IT organizations, this means pressure has never been greater to deliver meaningful services to the business and customers.