I-Minerals Pre-Feasibility Study of Its Bovill Kaolin Project Yields $150million After Tax NPV and 28% IRR
Published : January 03, 2013
( 0 vote, 0/5 ) Print article
  Article Comments Comment this article Rating Follow Company  
0
Send
0
comment
Keywords :   Halloysite |

VANCOUVER, BRITISH COLUMBIA--(Marketwire - Jan. 3, 2013) - I-Minerals Inc. (News - Market indicators)(PINKSHEETS:IMAHF) ("the Company") is pleased to announce estimated Indicated Mineral Resources of 5.7 million short tons and the accompanying results of the Technical Economic Model (TEM) of its Prefeasibility Study ("PFS") for its Bovill Kaolin-Halloysite-Quartz-K-Spar Project (the "Bovill Kaolin Project"). Highlights of the TEM include:

  • $237 million Pre-Tax NPV; US$150 million After Tax NPV
  • 37% Pre-Tax IRR; 28% After Tax IRR
  • Initial Capital Cost of $66.0 and Total Life of Mine Capital costs $83.3 million
  • 5.7 million short tons of resources
  • 4.0 million short tons of reserves
  • 25+ year mine life with 0.39:1 strip ratio
  • 3 year estimated after tax payback

Statement of Mineral Resources

The Indicated Mineral Resources are reported in Table 1. No mining cut-off grade is applied since all material within the pit design can be mined for a profit. Three mineral products are included in the resource: feldspathic sand, a combination of potassium feldspar ("K-spar") and quartz, kaolinite clay and halloysite clay: 

Table 1: Statement of Indicated Mineral Resources from the WBL Pit and Middle Ridge areas (as of 18 December 2012)
  Percent (%) Tons (000s)
Total
Tons
(000s)
feldspathic
Sand
Kaolinite
Clay
Halloysite
Clay
Waste feldspathic
Sand
Kaolinite
Clay
Halloysite
Clay
Waste
5,690 75.6 13.8 2.8 7.8 4,302 785 159 444

Results of the Pre-Feasibility Study

The PFS assumed a weighted average price of primary clay products - halloysite, kaolin, metakaolin, quartz and K-spar - of $236/ton as supported by market studies completed by I-Minerals, preliminary studies being undertaken by a European company specializing in halloysite research, and a market study conducted by a major international marketing and research firm. Resources can support a mine life of well in excess of 50 years; however initial indicative economics were performed assuming a 25+-year market for primary clay products. Mineral Reserves are presented below in Table 2 and production highlights are tabulated in Table 3. 

Table 2: Statement of Probable Mineral Reserves, (as of 18 December 2012) All figures thousands of tons
Total
Tons
Quartz
Sand
K-feldspar
Sand
Kaolinite
Clay
Halloysite
Clay
3,995 2,243 897 709 147
 
Table 3:Production Highlights
Parameter Value
Average Annual Production Rate 208 kst
Process Throughput Rate (nominal) 800 tons ore per day
Stripping Ratio (waste:ore) 0.39
Mine Life (market limited) 25+ years

On an after-tax basis, technical-economics indicate an NPV6% of US$150 million with an IRR of 28%. Payback will occur 3 years from the start of production. Economic results are summarized below. 

Table 4: Economic Results1
Description LoM Value
(US$000s)
Pre-Tax
LoM Value
(US$000s)
Atfer-Tax
Unit Cost
(US$/ton
product)
Gross Revenue $943,000 $943,000 $236
Marketing ($4,000) ($4,000) ($1.00)
Royalties (5% sales) ($47,000) ($47,000) ($11.80)
Gross Income $892,000 $892,000 $223
Mining Costs ($50,800) ($50,800) ($12.70)
Processing Costs ($204,200) ($204,200) ($51.10)
G&A Costs ($6,000) ($6,000) ($1.50)
Operating Costs ($261,000) ($261,000) ($65.30)
Mine Capital ($1,100) ($1,100) -
Process Capital ($66,700) ($66,700) -
Tailings Capital ($11,800) ($11,800) -
Owner Capital ($3,700) ($3,700) -
LoM Capital ($83,300) ($83,300) -
Taxes   ($190,400) -
Subtotal Capital & Tax ($83,300) ($273,700) -
CASH FLOW $357,300 $357,300 -
NPV6% $236,700 $150,000 -
IRR 37% 28% -
(1) Differences in totals and subtotals are due to rounding, and are not material to the results presented. 
 

The technical economics results for the PFS and its supporting Mineral Resource estimate presented in this press release was completed by SRK Consulting (US) Inc. ("SRK") in Lakewood, Colorado. Tetra Tech ("TT") in Denver, Colorado was commissioned by the Company to complete design of the Proposed Tailings Facility (PTF). HDR, Inc. (HDR) in Boise, Idaho was commissioned by the Company to aid in permitting and environmental issues. Roberts & Schaefer ("R&S"), a KBR Company, was commissioned to complete the design for the planned processing and product packaging facilities. 

Dr. Bart Stryhas constructed the geologic model and resource estimation results reported herein. He is responsible for the resource estimation methodology and the resource statement. Dr. Stryhas is a Qualified Person (QP) and is independent of the issuer applying all of the tests in Section 1.4 of NI 43-101. Valerie 0bie (QP) completed the reserve estimation reported herein and is responsible for the economic assessment.

I-Minerals' Bovill Kaolin Project is a pre-feasibility level mining venture located in north-central Idaho. The mineral reserves delineated from the primary clay represent the largest deposits of high quality K-feldspar, quartz, and halloysite in the Western United States. This pre-feasibility study is preliminary in nature. 

"We are very pleased with the technical economic results of the Pre-feasibility study and there is material latitude going forward to improve on these results," commented Thomas Conway, President and CEO of I-Minerals Inc. "There are large areas of primary clay which have had insufficient drilling to be categorized as indicated resources and these areas of inferred resources could not be included in the pre-feasibility modeling. Additional drilling and metallurgical work offers the prospects on not only increasing indicated resources of primary clay, but should also lead to the discovery of additional high grade halloysite zones. The detailed metallurgical work undertaken as part of the PFS process demonstrated the halloysite was not uniformly distributed throughout the primary clay. This resulted in the PFS halloysite resources being only about 150,000 tons whereas the inferred halloysite resource in the 2011 PEA was something approaching 235,000 tons - yet the difference in after tax NPV is only about 3%. The demand for our products has never been as strong as it is at present despite the slow growing economy. We believe this is a testament to our products being some of the highest quality available. Beyond the halloysite with incomparable combination of aspect ratio and purity, chemically our K-spar is equal to or better than the industry's best of the past which is no longer produced while our ability to produce minimum 99.9% SiO2 purity quartz through flotation processing leaves us incredibly well positioned. Some major industrial minerals companies are taking notice - and why wouldn't they? This has the potential to get very exciting." 

The NI 43-101 compliant Technical Report is being completed by SRK, TT, HDR and R&S and will be filed on SEDAR (at www.sedar.com) in its entirety as required. All values presented in this press release are in US imperial units and 4Q 2012 US dollars. 

I-Minerals Inc.

Thomas M. Conway, President & CEO

This News Release includes certain "forward looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995. Without limitation, statements regarding potential mineralization and resources, exploration results, and future plans and objectives of the Company are forward looking statements that involve various risks. Actual results could differ materially from those projected as a result of the following factors, among others: changes in the world wide price of mineral market conditions, risks inherent in mineral exploration, risk associated with development, construction and mining operations, the uncertainty of future profitability and uncertainty of access to additional capital.

NEITHER THE TSX VENTURE EXCHANGE NOR ITS REGULATION SERVICES PROVIDER (AS THAT TERM IS DEFINED IN THE POLICIES OF THE TSX VENTURE EXCHANGE) ACCEPTS RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF THIS NEWS RELEASE.

I-Minerals Inc.
Barry Girling
877-303-6573 or 604-303-6573
604-684-0642 (FAX)
info@imineralsinc.com
www.imineralsinc.com
or
Encompass Communications Inc.
877-566-6592 or 604-630-0770
info@encompassinc.ca

i-minerals inc.

CODE : IMA.V
Follow and Invest
Add to watch list Add to your portfolio Add or edit a note
Add Alert Add to Watchlists Add to Portfolio Add Note
ProfileMarket
Indicators
VALUE :
Projects & res.
Press
releases
Annual
report
RISK :
Asset profile
Contact Cpy

i-min. is a gold and copper development stage company based in Canada.

i-min. holds various exploration projects in USA.

Its main exploration properties are HELMER - BOVILL and KELLY'S BASIN in USA.

i-min. is listed in Canada and in United States of America. Its market capitalisation is CA$ 1.8 millions as of today (US$ 1.4 millions, € 1.3 millions).

Its stock quote reached its highest recent level on November 16, 2007 at CA$ 1.28, and its lowest recent point on September 08, 2022 at CA$ 0.01.

i-min. has 89 370 000 shares outstanding.

Your feedback is appreciated, please leave a comment or rate this article.
Rate : Average note :0 (0 vote) View Top rated
 
In the News and Medias of i-minerals inc.
5/3/2017Philippines shows anti-mining environment minister the door
Financings of i-minerals inc.
7/5/2011Amends Terms of Share Purchase Warrants and Debenture
4/29/2011Announces Closing of Brokered and Non Brokered Private Place...
Project news of i-minerals inc.
9/20/2012Receives Approval of Its Plan of Operations to Begin Limited...
Corporate news of i-minerals inc.
3/18/2015s Bulk Sample Progress
3/10/2015Receives TSX Venture Exchange Acceptance for New Loan Agreem...
10/31/2013Charles River Associates Forecasts Strong Market Opportuniti...
10/2/2013Phase 1 Drilling at Kelly's Hump Outlines Areas of Strong Ha...
8/15/2013Begins In-Fill Drilling to Upgrade Bovill Kaolin to Proven R...
7/10/2013State of Idaho Mineral Leases Renewed by Idaho Department of...
2/21/2013Earns 100% of Helmer-Bovill Property
1/3/2013Pre-Feasibility Study of Its Bovill Kaolin Project Yields $1...
10/22/2012Achieves First Production on Helmer-Bovill Property
7/14/2011(Kelly's Basin)Drilling to Upgrade Portions of Kelly's Basin Deposit to Pro...
6/27/2011Teams Up With DURTEC GmbH to Study Halloysite Markets and Ap...
5/4/2011Enters Into Agreement to Acquire Additional State of Idaho M...
3/10/2011Feasibility, Permitting and Metallurgical Work Update
Comments closed
 
Latest comment posted for this article
Be the first to comment
Add your comment
TSX-V (IMA.V)Other OTC (IMAHF)
0.020+0.00%0.016+60.00%
TSX-V
CA$ 0.020
02/06 09:30 -
0%
Prev close Open
0.020 0.020
Low High
0.020 0.020
Year l/h YTD var.
 -  -
52 week l/h 52 week var.
- -  0.020 -%
Volume 1 month var.
0 -%
24hGold TrendPower© : 8
Produces
Develops
Explores for
 
 
 
Analyse
Interactive chart Add to compare
Interactive
chart
Print Compare Export
You must be logged in to use the porfolio and watchlists (free)
Top Newsreleases
MOST READ
Annual variation
DateVariationHighLow
20240.00%
20230.00%0.020.02
2022-20.00%0.030.01
2021-16.67%0.060.03
2020-25.00%0.060.02
 
5 years chart
 
3 months chart
 
3 months volume chart
 
 
Mining Company News
Plymouth Minerals LTDPLH.AX
Plymouth Minerals Intersects Further High Grade Potash in Drilling at Banio Potash Project - Plannin
AU$ 0.12-8.00%Trend Power :
Santos(Ngas-Oil)STO.AX
announces expected non-cash impairment
AU$ 7.70-0.65%Trend Power :
Oceana Gold(Au)OGC.AX
RELEASES NEW TECHNICAL REPORT FOR THE HAILE GOLD MINE
AU$ 2.20+0.00%Trend Power :
Western Areas NL(Au-Ni-Pl)WSA.AX
Advance Notice - Full Year Results Conference Call
AU$ 3.86+0.00%Trend Power :
Canadian Zinc(Ag-Au-Cu)CZN.TO
Reports Financial Results for Q2 and Provides Project Updates
CA$ 0.12+4.55%Trend Power :
Stornoway Diamond(Gems-Au-Ur)SWY.TO
Second Quarter Results
CA$ 0.02+100.00%Trend Power :
McEwen Mining(Cu-Le-Zn)MUX
TO ACQUIRE BLACK FOX FROM PRIMERO=C2=A0
US$ 12.26+2.68%Trend Power :
Rentech(Coal-Ngas)RTK
Rentech Announces Results for Second Quarter 2017
US$ 0.20-12.28%Trend Power :
KEFIKEFI.L
Reduced Funding Requirement
GBX 0.53-1.87%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
CA$ 0.06+0.00%Trend Power :
Imperial(Ag-Au-Cu)III.TO
Closes Bridge Loan Financing
CA$ 2.64-1.86%Trend Power :
Guyana Goldfields(Cu-Zn-Pa)GUY.TO
Reports Second Quarter 2017 Results and Maintains Production Guidance
CA$ 1.84+0.00%Trend Power :
Lundin Mining(Ag-Au-Cu)LUN.TO
d Share Capital and Voting Rights for Lundin Mining
CA$ 16.23+4.04%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
CA$ 0.24+4.26%Trend Power :
Havilah(Cu-Le-Zn)HAV.AX
Q A April 2017 Quarterly Report
AU$ 0.20+2.63%Trend Power :
Uranium Res.(Ur)URRE
Commences Lithium Exploration Drilling at the Columbus Basin Project
US$ 6.80-2.86%Trend Power :
Platinum Group Metals(Au-Cu-Gems)PTM.TO
Platinum Group Metals Ltd. Operational and Strategic Process ...
CA$ 1.88+0.53%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
US$ 52.71+0.19%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
CA$ 8.66-0.35%Trend Power :
Terramin(Ag-Au-Cu)TZN.AX
2nd Quarter Report
AU$ 0.04+5.56%Trend Power :