Welcome!

News Feed Item

I-Minerals Updated Pre-Feasibility Study of Its Bovill Kaolin Project Yields $212 Million After Tax NPV and 30.5% IRR

VANCOUVER, BC--(Marketwired - June 03, 2014) - I-Minerals Inc. (TSX VENTURE: IMA) (OTCQX: IMAHF) ("the Company") is pleased to announce that further to its press release of May 14, 2014 wherein the Company announced Measured and Indicated Mineral Resources of 11.2 million short tons of Kaolin-Halloysite-Quartz-potassium feldspar ("K-Spar") bearing primary clay on its Bovill Kaolin Project (the "Bovill Kaolin Project"), SRK has now provided the accompanying results of the Technical Economic Model (TEM) of the Updated Prefeasibility Study ("PFS"). The Bovill Kaolin Project is a strategically located long term resource of high purity quartz, K-spar, halloysite and kaolin formed through the weathering of a border phase of the Idaho Batholith causing all minerals to be contained within a fine white clay-sand mixture referred to as "primary clay." The Bovill Kaolin Project is located within 5 kilometers of state highways with electricity and natural gas already at the property boundary. Highlights of the TEM include:

  • US$330 million Pre-Tax NPV; US$212 million After Tax NPV
  • 38.2% Pre-Tax IRR; 30.5% After Tax IRR
  • Initial Capital Cost of $72.7 million and Total Life of Mine Capital costs $90.8 million
  • 11.2 million short tons of resources
  • 6.9 million short tons of reserves
  • 25+ year mine life with 0.69:1 strip ratio
  • 3 year estimated after tax payback

Statement of Mineral Resources
The Measured and Indicated Mineral Resources are reported in Table 1. No mining cut-off grade is applied since all material within the pit design that does not report to tailings 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 Measured and Indicated Mineral Resources from the WBL Pit and Middle Ridge areas, (as of 20 April 2014)*

                                                                            
----------------------------------------------------------------------------
                         Percent (%)                                        
            ----------------------------------------------------------------
                Tons       Quartz &     Kaolinite   Halloysite              
             (000,000s)   K-Spar Sand     Clay         Clay         Waste   
----------------------------------------------------------------------------
  Measured           3.3         76.0         13.0          4.5          7.0
----------------------------------------------------------------------------
  Indicated          7.9         74.4         15.6          2.7          7.3
----------------------------------------------------------------------------
  Total             11.2         75.0         14.8          3.2          7.1
----------------------------------------------------------------------------
                                                                            
                                                                            
----------------------------------------------------------------------------
           Tons (000s)                                                      
           -----------------------------------------------------------------
               Quartz &                                                     
              K-Spar Sand    Kaolinite Clay  Halloysite Clay      Waste     
----------------------------------------------------------------------------
  Measured       2,505             417             148             222      
----------------------------------------------------------------------------
  Indicated      5,902            1,239            215             579      
----------------------------------------------------------------------------
  Total          8,407            1,656            363             801      
----------------------------------------------------------------------------
                                                                            

* Note that values presented here have been rounded to reflect the level of accuracy.

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 $255/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. If all of the known Mineral Resource eventually convert to Mineral Reserves, the project mine life could potentially expand to 40 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 Mineral Reserves, (as of May 30, 2014) All figures thousands of tons*

                                                                            
  --------------------------------------------------------------------------
                            Million    Halloysite     Kaolin                
  Reserve                   Tonnes       Grade        Grade      Sand Grade 
  --------------------------------------------------------------------------
  Kelly Hump                                                                
  Proven                          1.9         4.5%        12.6%        76.4%
  Probable                        1.1         5.6%        14.3%        72.9%
  --------------------------------------------------------------------------
  Kelly South                                                               
  Proven                            0         0.0%         0.0%         0.0%
  Probable                        1.4         1.4%        21.6%        69.9%
  --------------------------------------------------------------------------
  Middle Ridge                                                              
  Proven                          0.8         6.4%        11.9%        74.6%
  Probable                        1.6         4.2%        12.1%        76.0%
  --------------------------------------------------------------------------
  WBL                                                                       
  Proven                            0         0.0%         0.0%         0.0%
  Probable                        0.9         2.2%        15.3%        75.2%
  --------------------------------------------------------------------------
                                                                            

* Note that values presented here have been rounded to reflect the level of accuracy.

Table 3: Production Highlights

----------------------------------------------------------------------------
Parameter                                                              Value
----------------------------------------------------------------------------
Average Annual Plant Production Rate                                 275 kst
----------------------------------------------------------------------------
Process Throughput Rate (nominal)                       800 tons ore per day
----------------------------------------------------------------------------
Stripping Ratio (waste: ore)                                            0.69
----------------------------------------------------------------------------
Mine Life (market limited)                                         25+ years
----------------------------------------------------------------------------
                                                                            

The reserves of primary clay are under a shallow layer of overburden generally less than 20 feet. Initial pits are limited to depths of approximately 75 feet. Given the physical properties of the primary clay, no drilling or blasting is required. The process flow sheet includes wet screw classification and screen separation of the halloysite -- kaolinite clay fraction -- from the quartz -- K-spar sand fraction. The clay fraction is separated into kaolinite and halloysite using -hydrocylone-, centrifuge, and differential flotation techniques to yield +90% halloysite products. After tertiary grinding, the quartz and K-spar in the sand fraction are separated using standard wet flotation and dry rare earth magnetic separation techniques. Employing up to three stage flotation, quartz purities with less than 200 PPM of total impurities have been produced without the use of any acid leaching techniques.

On an after-tax basis, technical-economics indicate an NPV6% of US$212 million with an IRR of 30.5%. Payback will occur 3 years from the start of production. Economic results are summarized below. 

Table 4: Economic Results1

                                                                            
----------------------------------------------------------------------------
Description                        LoM Value      LoM Value       Unit Cost 
                                      (US$Ms)        (US$Ms)       (US$/ton 
                                      Pre-Tax      Atfer-Tax        product 
----------------------------------------------------------------------------
Gross Revenue                   $     1,270.4  $     1,270.4  $      254.79 
  Marketing                              (5.0)          (5.0)        ($1.00)
  Royalties (5% sales)                  (63.5)         (63.5)       ($12.74)
----------------------------------------------------------------------------
          Gross Income          $     1,201.9  $     1,201.9  $      241.05 
  Mining Costs                          (50.4)         (50.4)       ($10.10)
  Processing Costs                     (295.1)        (295.1)       ($59.18)
  G&A Costs                              (7.2)          (7.2)        ($1.43)
----------------------------------------------------------------------------
        Operating Costs               ($352.6)       ($352.6)       ($70.72)
  Mine Capital                           (1.4)          (1.4)             - 
  Process Capital                       (69.3)         (69.3)             - 
  Tailings Capital                      (14.1)         (14.1)             - 
  Owner Capital                          (6.1)          (6.1)             - 
----------------------------------------------------------------------------
          LoM Capital                  ($90.8)        ($90.8)             - 
  Taxes                                               (262.5)             - 
----------------------------------------------------------------------------
         Subtotal Capital & Tax        ($90.8)       ($353.4)             - 
============================================================================
                      CASH FLOW $       758.4  $       495.9              - 
                          NPV6% $       330.7  $       212.7              - 
                            IRR          38.2%          30.5%             - 
----------------------------------------------------------------------------
                                                                            

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 confirmed deposits of high quality K-feldspar, quartz, and halloysite in the Western United States. This pre-feasibility study is preliminary in nature. 

"Fundamental changes in the K-spar market have compelled us to expand the production as compared with our maiden Prefeasibility Study, results from which were announced in January 2013," stated Thomas Conway, President & CEO of I-Minerals Inc. "To meet the increased demands in the K-spar market in the Updated PFS we are modelling production on a 24 hours per day seven days a week basis ("24/7") as compared with the Maiden PFS production rate of 24/5. Capital costs are up only modestly (about 7.6 million) as compared with the Maiden PFS to reflect increases in Owners Cost which now includes items such as the cost of a full feasibility that were not included in the maiden PFS. First year's sales were also reduced from Life of Mine averages to reflect the realities of ramping up production. The impacts of lower year 1 revenue and increased initial costs probably shaved a few points off the IRR and several million of the NPV as compared with the assumptions utilized in the Maiden PFS. Nonetheless the Updated PFS has yielded very robust results as highlighted by a NPV almost three times higher than the CAPEX and a payback of just over 3 years."

Mr. Conway continued "Given the limited options currently available to K-spar customers we are very confident in our K-spar pricing assumptions and have materially discounted the pricing on the incremental tonnages of halloysite and quartz sold at volumes in excess of 24/5 levels. With the PFS milestone achieved we are about a year from a full feasibility on the Bovill Kaolin Deposit, with great strides already having been made in the associated permitting process. All told, we are very pleased with the results of the Updated PFS and recognize there may be opportunities to further improve upon the results as we push forward with the full feasibility study."

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 Q2 2014 US dollars. 

I-Minerals Inc.

per: "Thomas M. Conway

Thomas M. Conway,
President & CEO

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.

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.

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
Everywhere we turn in our industry we can find strong opinions about the direction, type and nature of cloud’s impact on computing and business. Another word that is used in every context in our industry is “hybrid.” In his session at 20th Cloud Expo, Alvaro Gonzalez, Director of Technical, Partner and Field Marketing at Peak 10, will use a combination of a few conceptual props and some research recently commissioned by Peak 10 to offer a real-world consideration of how the various categories of...
Five years ago development was seen as a dead-end career, now it’s anything but – with an explosion in mobile and IoT initiatives increasing the demand for skilled engineers. But apart from having a ready supply of great coders, what constitutes true ‘DevOps Royalty’? It’ll be the ability to craft resilient architectures, supportability, security everywhere across the software lifecycle. In his keynote at @DevOpsSummit at 20th Cloud Expo, Jeffrey Scheaffer, GM and SVP, Continuous Delivery Busine...
Most DevOps journeys involve several phases of maturity. Research shows that the inflection point where organizations begin to see maximum value is when they implement tight integration deploying their code to their infrastructure. Success at this level is the last barrier to at-will deployment. Storage, for instance, is more capable than where we read and write data. In his session at @DevOpsSummit at 20th Cloud Expo, Josh Atwell, a Developer Advocate for NetApp, will discuss the role and value...
SYS-CON Events announced today that Outscale, a global pure play Infrastructure as a Service provider and strategic partner of Dassault Systèmes, will exhibit at SYS-CON's 20th International Cloud Expo®, which will take place on June 6-8, 2017, at the Javits Center in New York City, NY. Founded in 2010, Outscale simplifies infrastructure complexities and boosts the business agility of its customers. Outscale delivers a secure, reliable and industrial strength solution for its customers, which in...
SYS-CON Events announced today that Peak 10, Inc., a national IT infrastructure and cloud services provider, will exhibit at SYS-CON's 20th International Cloud Expo®, which will take place on June 6-8, 2017, at the Javits Center in New York City, NY. Peak 10 provides reliable, tailored data center and network services, cloud and managed services. Its solutions are designed to scale and adapt to customers’ changing business needs, enabling them to lower costs, improve performance and focus intern...
SYS-CON Events announced today that CollabNet, a global leader in enterprise software development, release automation and DevOps solutions, will be a Bronze Sponsor of SYS-CON's 20th International Cloud Expo®, taking place from June 6-8, 2017, at the Javits Center in New York City, NY. CollabNet offers a broad range of solutions with the mission of helping modern organizations deliver quality software at speed. The company’s latest innovation, the DevOps Lifecycle Manager (DLM), supports Value S...
A strange thing is happening along the way to the Internet of Things, namely far too many devices to work with and manage. It has become clear that we'll need much higher efficiency user experiences that can allow us to more easily and scalably work with the thousands of devices that will soon be in each of our lives. Enter the conversational interface revolution, combining bots we can literally talk with, gesture to, and even direct with our thoughts, with embedded artificial intelligence, whic...
In order to meet the rapidly changing demands of today’s customers, companies are continually forced to redefine their business strategies in order to meet these needs, stay relevant and continue to see profitable growth. IoT deployment and development is integral in this transformation, and today businesses are increasingly seeing the value of investing their resources into IoT deployments. These technologies are able increase ROI through projects such as connecting supply chains or enabling sm...
Regardless of what business you’re in, it’s increasingly a software-driven business. Consumers’ rising expectations for connected digital and physical experiences are driving what some are calling the "Customer Experience Challenge.” In his session at @DevOpsSummit at 20th Cloud Expo, Marco Morales, Director of Global Solutions at CollabNet, will discuss how organizations are increasingly adopting a discipline of Value Stream Mapping to ensure that the software they are producing is poised to o...
This talk centers around how to automate best practices in a multi-/hybrid-cloud world based on our work with customers like GE, Discovery Communications and Fannie Mae. Today’s enterprises are reaping the benefits of cloud computing, but also discovering many risks and challenges. In the age of DevOps and the decentralization of IT, it’s easy to over-provision resources, forget that instances are running, or unintentionally expose vulnerabilities.
In his opening keynote at 20th Cloud Expo, Michael Maximilien, Research Scientist, Architect, and Engineer at IBM, will motivate why realizing the full potential of the cloud and social data requires artificial intelligence. By mixing Cloud Foundry and the rich set of Watson services, IBM's Bluemix is the best cloud operating system for enterprises today, providing rapid development and deployment of applications that can take advantage of the rich catalog of Watson services to help drive insigh...
SYS-CON Events announced today that SoftLayer, an IBM Company, has been named “Gold Sponsor” of SYS-CON's 18th Cloud Expo, which will take place on June 7-9, 2016, at the Javits Center in New York, New York. SoftLayer, an IBM Company, provides cloud infrastructure as a service from a growing number of data centers and network points of presence around the world. SoftLayer’s customers range from Web startups to global enterprises.
SYS-CON Events announced today that Super Micro Computer, Inc., a global leader in compute, storage and networking technologies, will exhibit at SYS-CON's 20th International Cloud Expo®, which will take place on June 6-8, 2017, at the Javits Center in New York City, NY. Supermicro (NASDAQ: SMCI), the leading innovator in high-performance, high-efficiency server technology, is a premier provider of advanced server Building Block Solutions® for Data Center, Cloud Computing, Enterprise IT, Hadoop/...
With major technology companies and startups seriously embracing Cloud strategies, now is the perfect time to attend @CloudExpo | @ThingsExpo, June 6-8, 2017, at the Javits Center in New York City, NY and October 31 - November 2, 2017, Santa Clara Convention Center, CA. Learn what is going on, contribute to the discussions, and ensure that your enterprise is on the right path to Digital Transformation.
SYS-CON Events announced today that EARP Integration will exhibit at SYS-CON's 20th International Cloud Expo®, which will take place on June 6-8, 2017, at the Javits Center in New York City, NY. EARP Integration is a passionate software house. Since its inception in 2009 the company successfully delivers smart solutions for cities and factories that start their digital transformation. EARP provides bespoke solutions like, for example, advanced enterprise portals, business intelligence systems an...