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.

Contact:
I-Minerals Inc.  
Barry Girling  
877-303-6573 
604-303-6573  
Email: [email protected] 
Or visit our website at www.imineralsinc.com

I-Minerals Inc.
Suite 880 - 580 Hornby Street
Vancouver, BC, V6C 3B6
Phone: 604.303.6573
Fax: 604.684.0642
Email: [email protected]

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
You know you need the cloud, but you’re hesitant to simply dump everything at Amazon since you know that not all workloads are suitable for cloud. You know that you want the kind of ease of use and scalability that you get with public cloud, but your applications are architected in a way that makes the public cloud a non-starter. You’re looking at private cloud solutions based on hyperconverged infrastructure, but you’re concerned with the limits inherent in those technologies.
With major technology companies and startups seriously embracing Cloud strategies, now is the perfect time to attend 21st Cloud Expo October 31 - November 2, 2017, at the Santa Clara Convention Center, CA, and June 12-14, 2018, at the Javits Center in New York City, NY, and learn what is going on, contribute to the discussions, and ensure that your enterprise is on the right path to Digital Transformation.
Cloud applications are seeing a deluge of requests to support the exploding advanced analytics market. “Open analytics” is the emerging strategy to deliver that data through an open data access layer, in the cloud, to be directly consumed by external analytics tools and popular programming languages. An increasing number of data engineers and data scientists use a variety of platforms and advanced analytics languages such as SAS, R, Python and Java, as well as frameworks such as Hadoop and Spark...
SYS-CON Events announced today that MIRAI Inc. will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. MIRAI Inc. are IT consultants from the public sector whose mission is to solve social issues by technology and innovation and to create a meaningful future for people.
Cloud-based disaster recovery is critical to any production environment and is a high priority for many enterprise organizations today. Nearly 40% of organizations have had to execute their BCDR plan due to a service disruption in the past two years. Zerto on IBM Cloud offer VMware and Microsoft customers simple, automated recovery of on-premise VMware and Microsoft workloads to IBM Cloud data centers.
While some developers care passionately about how data centers and clouds are architected, for most, it is only the end result that matters. To the majority of companies, technology exists to solve a business problem, and only delivers value when it is solving that problem. 2017 brings the mainstream adoption of containers for production workloads. In his session at 21st Cloud Expo, Ben McCormack, VP of Operations at Evernote, will discuss how data centers of the future will be managed, how th...
SYS-CON Events announced today that Enroute Lab will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Enroute Lab is an industrial design, research and development company of unmanned robotic vehicle system. For more information, please visit http://elab.co.jp/.
Today companies are looking to achieve cloud-first digital agility to reduce time-to-market, optimize utilization of resources, and rapidly deliver disruptive business solutions. However, leveraging the benefits of cloud deployments can be complicated for companies with extensive legacy computing environments. In his session at 21st Cloud Expo, Craig Sproule, founder and CEO of Metavine, will outline the challenges enterprises face in migrating legacy solutions to the cloud. He will also prese...
Enterprises are moving to the cloud faster than most of us in security expected. CIOs are going from 0 to 100 in cloud adoption and leaving security teams in the dust. Once cloud is part of an enterprise stack, it’s unclear who has responsibility for the protection of applications, services, and data. When cloud breaches occur, whether active compromise or a publicly accessible database, the blame must fall on both service providers and users. In his session at 21st Cloud Expo, Ben Johnson, C...
Agile has finally jumped the technology shark, expanding outside the software world. Enterprises are now increasingly adopting Agile practices across their organizations in order to successfully navigate the disruptive waters that threaten to drown them. In our quest for establishing change as a core competency in our organizations, this business-centric notion of Agile is an essential component of Agile Digital Transformation. In the years since the publication of the Agile Manifesto, the conn...
As DevOps methodologies expand their reach across the enterprise, organizations face the daunting challenge of adapting related cloud strategies to ensure optimal alignment, from managing complexity to ensuring proper governance. How can culture, automation, legacy apps and even budget be reexamined to enable this ongoing shift within the modern software factory?
DevOps is being widely accepted (if not fully adopted) as essential in enterprise IT. But as Enterprise DevOps gains maturity, expands scope, and increases velocity, the need for data-driven decisions across teams becomes more acute. DevOps teams in any modern business must wrangle the ‘digital exhaust’ from the delivery toolchain, "pervasive" and "cognitive" computing, APIs and services, mobile devices and applications, the Internet of Things, and now even blockchain.
The Internet giants are fully embracing AI. All the services they offer to their customers are aimed at drawing a map of the world with the data they get. The AIs from these companies are used to build disruptive approaches that cannot be used by established enterprises, which are threatened by these disruptions. However, most leaders underestimate the effect this will have on their businesses. In his session at 21st Cloud Expo, Rene Buest, Director Market Research & Technology Evangelism at Ara...
WebRTC is great technology to build your own communication tools. It will be even more exciting experience it with advanced devices, such as a 360 Camera, 360 microphone, and a depth sensor camera. In his session at @ThingsExpo, Masashi Ganeko, a manager at INFOCOM Corporation, will introduce two experimental projects from his team and what they learned from them. "Shotoku Tamago" uses the robot audition software HARK to track speakers in 360 video of a remote party. "Virtual Teleport" uses a mu...
Trying to improve density, lower costs and run applications faster than before? Today, enterprises looking for a secure cloud strategy are increasingly turning to container-based Platform as a Service solutions for on-premises hosted DevOps. In her session at 21st Cloud Expo, Alise Cashman Spence, Offering Manager, Power Systems Cloud Solutions at IBM, will discuss the driving factors behind these cloud trends and how IBM customers are realizing exceptional performance, security and control for ...