- New ETFs
- Bond ETFs
- Currency ETFs
- Emerging Market ETFs
- Commodity ETFs
- Broad U.S. Equity ETFs
- Sector ETFs
- Specialty ETFs
CALGARY, ALBERTA--(Marketwire - Nov. 26, 2009) - Amalfi Capital Corporation (TSX VENTURE:ALI.P) ("Amalfi" or the "Corporation") is pleased to announce that CDR Minerals Inc. ("CDR") has completed its previously announced financing, its purchase of certain leases (the "Big Branch Project Assets") in connection with a mining project known as the Big Branch (the "Big Branch Mining Project"), and that it has received a technical report (the "Sid Report") dated June 26, 2009 with respect to the Sid mining project (the "Sid Mining Project") and a technical report (the "Big Branch Report") dated July 17, 2009 with respect to the Big Branch Mining Project. The technical reports were prepared by Phillip Lucas, P.E., P.L.S. of Summit Engineering, Inc. ("Summit") in accordance with National Instrument 43-101 ("NI 43-101").
As previously announced on June 9, 2009, Amalfi intends to complete an arm's length business combination (the "Business Combination") with CDR, which if completed, is expected to constitute Amalfi's qualifying transaction for purposes of Policy 2.4 of the TSX Venture Exchange Inc. ("TSX Venture") Corporate Finance Manual. The parties intend to complete the Business Combination by way of a three-cornered amalgamation (the "Amalgamation), wherein a wholly-owned subsidiary of Amalfi will amalgamate with CDR and continue as one company under the Business Corporations Act (Ontario). Prior to the Business Combination and subject to shareholder approval, Amalfi intends to consolidate its shares on the basis of one Amalfi Share for each three and one-half (3.5) presently outstanding Amalfi Shares, resulting in 3,314,286 post-consolidation Amalfi Shares outstanding prior to the completion of the Business Combination.
Pursuant to the Amalgamation, Amalfi will issue 53,142,371 post-consolidation Amalfi Shares at a deemed price of CDN$0.50 per share, to acquire a 100% interest in CDR. In addition, each of the current holders of the 7,735,407 existing warrants of CDR ("CDR Warrants"), 438,446 existing broker warrants of CDR (the "CDR Broker Warrants") and 7,225,000 stock options ("CDR Options") of CDR will receive an equal number of replacement share purchase warrants and stock options of Amalfi, which shall, subject to adjustment, be exercisable on the same terms and conditions as the CDR Warrants, CDR Broker Warrants and CDR Options, as applicable.
Pursuant to the Business Combination, Amalfi will also issue 1,657,143 share purchase warrants ("Amalfi Warrants") to shareholders of Amalfi, on the basis of one-half Amalfi Warrant for each post-consolidation Amalfi Share held immediately prior to the completion of the Business Combination. Each whole Amalfi Warrant shall entitle the holder to acquire one Amalfi Share at a price of US$0.50 for a period of two years from the closing of the Business Combination. Amalfi will also issue an aggregate of: (a) US$500,000 principal amount replacement convertible debentures, which debentures shall be convertible into Amalfi Shares at a conversion price of CDN$0.50 per share; (b) US$5,000,000 principal amount replacement convertible promissory notes, which notes shall be convertible into Amalfi Shares at a conversion price of US$0.50 per share; and (c) CDN$375,000 principal amount replacement convertible debentures, which debentures shall be convertible into Amalfi Shares at a conversion price of CDN$0.50 per share, which replacement debentures and promissory notes shall, subject to adjustment, be exercisable on the same terms and conditions as the currently outstanding CDR convertible debentures and promissory notes, not converted or repaid prior to the closing of the Business Combination.
About CDR
CDR is a privately held coal exploration and production company, incorporated pursuant to the Business Corporations Act (Ontario), headquartered in Toronto, Ontario, Canada with a regional office in Hazard, Kentucky, U.S.A. CDR is concentrating its efforts on developing producing surface coal mining operations in the Central Appalachian coal producing region of the United States, which includes parts of West Virginia, Virginia, Kentucky, Ohio, and Tennessee.
Financial Information of CDR
Based on unaudited management prepared financial statements of CDR for the six month financial period ended June 30, 3009, CDR had current assets of CDN$2,372,294, other assets including principally mineral property interests of CDN$6,229,855, total assets of CDN$8,988,382, current liabilities of CDN$2,243,732 and shareholders' equity of CDN$6,744,650.
CDR Financing
CDR has recently completed a non-brokered private placement ("CDR Private Placement") of 4,354,445 Units of CDR ("Units") at a price of US$0.45 per Unit, for total gross proceeds of US$1,959,500. Each Unit is comprised of one common share of CDR (a "CDR Share") and one common share purchase warrant (a "CDR Warrant"), each CDR Warrant being exercisable for one CDR Share for a period of two years at a exercise price of US$0.50 per share. CDR paid an aggregate of US$183,620 in cash commission to certain agents ("Agents), all of which were at arm's length to each of CDR and Amalfi. CDR also issued CDR Broker Warrants as follows: (a) 29,167 CDR Broker Warrants were issued to Harp Capital Corp.; (b) 5,600 CDR Broker Warrants were issued to Wingate Investment Management; (c) 240,878 CDR Broker Warrants were issued to Transglobe Financial Advisors Inc.; and (d) 29,166 CDR Broker Warrants were issued to Max Capital Markets Ltd. Each CDR Broker Warrant entitles the holder to purchase one CDR Share at a price of US$0.50 for a period of two years from the date of issue.
Big Branch Acquisition
The Big Branch Mining Project is located proximate to Hazard, Kentucky and has the necessary permits for initial production. On September 30, 2009 (the "Closing Date"), CDR acquired the Big Branch Mining Project Assets for a purchase price of US$7,300,000, subject to reduction as described below. The purchase price for the Big Branch Mining Project Assets was payable as to US$2,300,000 in cash and as to US$5,000,000 through the issuance by CDR to the vendor of a convertible note (the "Convertible Note"), bearing an annual interest rate of 12%. Amounts outstanding under the Convertible Note may be converted, at the option of the holder, into CDR Shares at a Conversion Price of US$0.50 per share. Pursuant to the terms of the Convertible Note, if CDR pays the holder the sum of US$3,500,000 on or before the date that is 90 days from the Closing Date, the principal amount of the Convertible Note shall be reduced by US$1,500,000 to US$3,500,000 and shall be considered to be paid in full.
In order to finance its acquisition of the Big Branch Mining Project, CDR borrowed US$4,300,000 (the "Loan") from Juno Special Situations Corporation ("Juno"), a private company which owns approximately 22% of the outstanding CDR Shares. The Loan has a term of 18 months from the date of issue, which may be extended to 30 months at the option of Juno, with 18% interest payable annually plus: (a) a US$2 per ton royalty, which royalty is capped at US$4,300,000; and (b) a US$0.50 per ton royalty.
Sid Mining Project
CDR acquired the Sid Mining Project in October 2008 for a purchase price of US$1,700,000 in cash and a 2% override royalty from all sales of all coal mined from the property.
The Sid Mining Project covers approximately 850 acres and lies within the drainage areas of Cam Johnson Branch and Bowling Creek of the Middle Fork of the Kentucky River, lying in Perry and Breathitt Counties, Kentucky. The seams include the Fireclay (Hazard No. 4), Haddix, Hazard No. 5A, Hazard No. 7, Hazard No. 8, and Hindman (Hazard No. 9). The current permitted area of the Sid Mining Project is 330 acres, with a pending amendment (the "Lease Amendment") to the lease terms which may add 76.38 acres.
Currently all mining operations on the Sid Mining Project are idle. CDR concluded its drilling program after the drillhole PKM-09-05 was drilled in October 2008 and no further drilling activity was undertaken. Core drilling is, as of this date, not taking place on the Sid Mining Project.
Sid Report
The following is information extracted from the Sid Report. A full text version of the Sid Report has been filed on SEDAR and is available at www.sedar.com.
According to the Sid Report, the work done to prepare the two prior existing technical reports in respect of the Sid Mining Project area which were reviewed by Summit was not sufficient to classify the historical estimates as current mineral resources or reserves in accordance with NI 43-101. Summit has used the Canadian Institute of Mining, Metallurgy and Petroleum ("CIM") Definition Standards on Mineral Resources and Reserves ("CIM Definitions") adopted by the CIM Council on December 11, 2005 during the classification, estimation and reporting of mineral resources and reserves for the Sid Mining Project.
According to the Sid Report, in calculating the in-place and recoverable tons for potential mine site areas on the Sid Mining Project, potential reserve areas were created by Summit in SurvCADD, which is a computer modeling program that utilizes three-dimensional analysis to estimate reserve volumes. In-place tons are calculated by the computer based modeling of applicable parameters (seam thickness and elevation). The model is interpolated, using mostly core data, by the inverse distance squared method. Coal density was assumed to be 80 lbs per cubic foot and rock density was assumed to be 160 lbs per cubic foot.
According to the Sid Report, Summit did not conduct any field work for the preparation of the report and relied on the results of exploration documented in various public and company reports, including drillhole database, mapping, and other information. Of the general sources of information used in the Sid Report, Summit reviewed on-going core drilling data, previous coal reserve studies, mine permit data, economic analyses, and coal quality information provided to CDR by Sid and provided to Summit by CDR.
The author of the Sid Report conducted two site visits to the Sid Mining Project and reviewed the previous mining which had been conducted on the mineral property, the proposed mine plan, the proposed backfill plan, site access roads, and reviewed the current excess spoil storage areas.
According to the Sid Report, the core samples collected and submitted for analysis were handled using methods that are standard for the coal industry. The standard method of coal core handling is for the drillers, once the cores are retrieved to the surface, to place the cores in core boxes designed to accept core of the diameter being drilled. Samples are then trucked from the field to independent laboratories for sample testing.
The sample data received by Summit from CDR originated from the Acculab Coal, Water and Soil Testing Laboratory. Certain date verification procedures were typically employed in order to derive a level of confidence with respect to the integrity of these samples, including, the use of sample labels, sample seals and chain-of-custody recording of the samples.
Resource And Reserve Classification
Potential reserves were classified by Summit as surface mineable (area, point removal and contour mineable), highwall mineable, or auger mineable reserve. Summit based its Sid Mining Project calculations on coal seam thickness instead of total seam (coal plus rock) thickness. Therefore when estimating the recoverable tons, a mining recovery factor was used, and no plant loss was taken into consideration. The mining recovery factor for area, point removal and contour mineable reserves were calculated as 85% of in-place tons for all seams. Reserves classified as highwall mineable had a mining recovery factor of 45% of in-place tons for all seams, and reserves classified as auger mineable were given a mining recovery factor of 30% of in-place tons for all seams.
According to the Sid Report, exploration data on the Sid Mining Project currently under lease allows for all reserves to be classified as either proven or probable reserves. According to Summit, lease negotiations may add potential inferred resources to the property. Potential inferred resources are reported as an in place tonnage and not adjusted for mining losses or recovery. Minimum mineable seam thickness and maximum removable parting thickness are considered; coal intervals not meeting these criteria are not included. Resource tons are estimated by the average thickness times area method. The area is calculated by Summit from the SurvCADD generated coal seam outcrop and by potential lease lines, and the average thickness is assumed to be approximately equal to the average thickness generated for measured and indicated reserves.
The following table details the results of Summit's reserve and resource estimation based on data obtained up to September 30, 2008.
SID MINING PROJECT
ESTIMATED RESERVES & RESOURCES
----------------------------------------------------------------------------
MINERAL RESOURCE TONS MINERAL RESERVE TONS
----------------------------------------------------------------------------
MINING
SEAM TYPE MEASURED INDICATED INFERRED PROVEN PROBABLE
----------------------------------------------------------------------------
Fireclay Contour 234,000 841,000 0 199,000 715,000
----------------------------------------------------------------------------
Auger 223,000 747,000 0 67,000 224,000
----------------------------------------------------------------------------
Haddix Point
Removal 54,000 0 0 46,000 0
----------------------------------------------------------------------------
Contour 260,000 529,000 0 221,000 450,000
----------------------------------------------------------------------------
Auger 150,000 177,000 0 45,000 53,000
----------------------------------------------------------------------------
Hazard Point
No. 5A Removal 71,000 0 0 60,000 0
----------------------------------------------------------------------------
Contour 388,000 172,000 0 330,000 146,000
----------------------------------------------------------------------------
High-wall 756,000 196,000 0 340,000 88,000
Miner
----------------------------------------------------------------------------
Hazard N/A 0 0 0 0 0
No. 7
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Hazard Point 20,000 0 0 17,000 0
No. 8 Removal
----------------------------------------------------------------------------
Area 198,000 0 0 168,000 0
----------------------------------------------------------------------------
Hazard Point 9,000 0 0 8,000 0
No. 9 Removal
----------------------------------------------------------------------------
Area 104,000 0 0 88,000 0
----------------------------------------------------------------------------
Total Surface: 1,338,000 1,542,000 0 1,137,000 1,311,000
----------------------------------------------------------------------------
Total Auger/HW
Mining: 1,129,000 1,120,000 0 452,000 365,000
----------------------------------------------------------------------------
Sub Total: 2,467,000 2,662,000 0 1,589,000 1,676,000
----------------------------------------------------------------------------
Total Measured and Indicated Mineral Resource: 5,129,000 tons.
----------------------------------------------------------------------------
Total Proven and Probable Mineral Reserve: 3,265,000 tons.
----------------------------------------------------------------------------
----------------------------------------------------------------------------
SID MINING PROJECT
COAL PRICE, DISCOUNT RATE, PRODUCTION
AND CAPITAL COSTS
SENSITIVITY ANALYSIS ($US)
----------------------------------------------------------------------------
Base Case
----------------------------------------------------------------------------
NPV $ 19,813,179
----------------------------------------------------------------------------
IRR 414%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Coal Price + 10%
----------------------------------------------------------------------------
NPV $ 29,690,761
----------------------------------------------------------------------------
IRR 574%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Coal Price - 10%
----------------------------------------------------------------------------
NPV $ 11,038,398.75
----------------------------------------------------------------------------
IRR 264%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Discount Rate: 15%
----------------------------------------------------------------------------
NPV $ 22,327,716
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Discount Rate: 25%
----------------------------------------------------------------------------
NPV $ 17,662,654
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Production: + 10%
----------------------------------------------------------------------------
NPV $ 24,195,392
----------------------------------------------------------------------------
IRR 545%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Production: - 10%
----------------------------------------------------------------------------
NPV $ 15,430,966
----------------------------------------------------------------------------
IRR 309%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Capital Costs: + 10%
----------------------------------------------------------------------------
NPV $ 19,467,798
----------------------------------------------------------------------------
IRR 376%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Capital Costs: - 10%
----------------------------------------------------------------------------
NPV $ 20,158,560
----------------------------------------------------------------------------
IRR 461%
----------------------------------------------------------------------------
Road Building and Site Preparation US$5,000
Drilling Rig Usage US$5,000
Labour and Materials US$2,000
------------
US$12,000
----------------------------------------------------------------------------
BIG BRANCH MINING PROJECT
ESTIMATED RESERVES AND RESOURCES
----------------------------------------------------------------------------
Mineral Resource Tons Mineral Reserve Tons
----------------------------------------------------------------------------
Seam Measured Indicated Inferred Proven Probable
----------------------------------------------------------------------------
5 Top 477,767 182,881 0 406,102 155,449
----------------------------------------------------------------------------
5 Middle 928,788 325,328 0 789,470 276,529
----------------------------------------------------------------------------
5 Bottom 1,351,884 306,816 0 1,149,101 260,794
----------------------------------------------------------------------------
7 1,492,389 64,913 0 1,268,531 55,176
----------------------------------------------------------------------------
8 Top 294,674 0 0 250,473 0
----------------------------------------------------------------------------
8 Middle 505,454 0 0 429,636 0
----------------------------------------------------------------------------
8 Bottom 398,992 0 0 339,143 0
----------------------------------------------------------------------------
Sub Total: 5,449,948 879,939 0 4,632,456 747,948
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Totals: 6,329,887 Mineral Resource Tons 5,380,404 Mineral Resource Tons
----------------------------------------------------------------------------
----------------------------------------------------------------------------
BIG BRANCH MINING PROJECT
COAL PRICE, DISCOUNT RATE, PRODUCTION
AND CAPITAL COSTS
SENSITIVITY ANALYSIS
----------------------------------------------------------------------------
Sensitivity Analysis 0
----------------------------------------------------------------------------
Base Case
----------------------------------------------------------------------------
NPV $ 82,410,467
----------------------------------------------------------------------------
IRR 582%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Coal Price + 10%
----------------------------------------------------------------------------
NPV $ 103,347,811
----------------------------------------------------------------------------
IRR 777%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Coal Price - 10%
----------------------------------------------------------------------------
NPV $ 63,865,504
----------------------------------------------------------------------------
IRR 399%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Discount Rate: 15%
----------------------------------------------------------------------------
NPV $ 95,829,140
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Discount Rate: 25%
----------------------------------------------------------------------------
NPV $ 71,471,796
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Production: + 10%
----------------------------------------------------------------------------
NPV $ 90,887,686
----------------------------------------------------------------------------
IRR 739%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Production: - 10%
----------------------------------------------------------------------------
NPV $ 73,933,247
----------------------------------------------------------------------------
IRR 453%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Capital Costs: + 10%
----------------------------------------------------------------------------
NPV $ 81,763,658
----------------------------------------------------------------------------
IRR 522%
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Capital Costs: - 10%
----------------------------------------------------------------------------
NPV $ 83,057,275
----------------------------------------------------------------------------
IRR 658%
----------------------------------------------------------------------------
Insurance US$124,128
Ancillary Equipment US$199,775
Cat Equipment - Lease Prepayment US$414,656
Working Capital US$2,429,441
Undercarriage Replacements US$250,000
Other Development US$282,000
---------------
US$3,700,000