VANCOUVER, BC, Feb. 14,
2023 /PRNewswire/ - Trilogy Metals Inc. (TSX:
TMQ) (NYSE American: TMQ) ("Trilogy Metals" or the "Company") is
pleased to announce the updated results of its Feasibility Study
("2023 FS") for the Arctic Copper-Zinc-Lead-Silver-Gold Project
("Arctic" or the "Arctic Project") in the Ambler Mining District of
northwestern Alaska. The Arctic
Project is held by Ambler Metals LLC ("Ambler Metals"), the joint
venture operating company equally owned by Trilogy and a
wholly-owned subsidiary of South32 Limited (ASX, LSE, JSE: S32;
ADR: SOUHY) ("South32"). Neither South32 nor Ambler Metals has
reviewed the results of the 2023 FS. The 2023 FS was prepared on a
100% ownership basis, of which Trilogy's share is 50%. All amounts
are in U.S. dollars unless otherwise stated.
Trilogy Metals will host a conference call on
February 15, 2023
at
10:00am (Pacific Time) or
1:00pm (Eastern Time) to discuss
these
results. Please use this link to access the live webcast of the
conference
call:
https://www.c-meeting.com/web3/joinTo/38ZLQJQ93P2A84/T1ca8GcVZNRtr5E7NaQ9SQ
Highlights of the updated, 2023
Arctic feasibility study
- Pre-tax Net Present Value ("NPV")8% of
$1.5 billion and an Internal Rate of
Return ("IRR") of 25.8%.
- After-tax NPV8% of $1.1
billion and after-tax IRR of 22.8%.
- At current spot metals prices of $4.02/lb copper, $1.39/lb zinc, $0.95/lb lead, $1,853/oz gold and $22/oz silver, the pre-tax NPV8% is
$2.1 billion and IRR is 31.5%, and
after-tax NPV8% is $1.6
billion and IRR is 27.8%.
Trilogy Metals has updated its feasibility study on the Arctic
Project in response to the Company's regulatory requirements to
make disclosure and file a SK-1300 technical report summary on S-K
1300 standards with the U.S. Securities and Exchange Commission as
part of the Company's annual filings on Form 10-K. This news
release presents the results of the Arctic feasibility study
prepared in accordance with National Instrument 43-101 ("NI
43-101"). More information on the S-K 1300 technical report summary
can be found on Edgar at www.sec.gov. Both NI 43-101 and S-K 1300
reports are available on the Company's website.
The Company has updated capital and operating costs to the
fourth quarter of 2022, along with long-term commodity prices. The
2023 FS describes the technical and economic viability of
establishing a conventional open-pit copper-zinc-lead-silver-gold
mine-and-mill complex for a 10,000 tonne-per-day operation for a
minimum 13-year mine life. The 2023 FS utilizes long-term metal
prices of $3.65/lb for copper,
$1.15/lb for zinc, $1.00/lb for lead, $1,650/oz for gold and $21.00/oz for silver in its economic
analysis.
Tony Giardini, President and
Chief Executive Officer of Trilogy Metals commented, "Arctic
continues to be an extremely robust project even in a high
inflationary environment. We have updated the capital and operating
costs to reflect high-inflation and supply-chain challenges and yet
the economics continue to stand out."
The salient details of the 2023 FS are displayed in
Tables 1, 2, 3 and 4 below, with
comparative information to the Company's Arctic feasibility study
from 2020.
Table 1. Metal Production and Metal Prices
Annual Payable
Metals Production
|
2020
FS
|
2023
FS
|
Copper
('000'lb)
|
155,369
|
148,683
|
Zinc
('000'lb)
|
192,023
|
172,598
|
Lead
('000'lb)
|
32,367
|
25,753
|
Gold (oz)
|
32,165
|
32,538
|
Silver
('000'oz)
|
3,382
|
2,773
|
LOM Payable Metals
Production
|
|
|
Copper
('000'lb)
|
1,864,427
|
1,932,882
|
Zinc
('000'lb)
|
2,304,277
|
2,243,771
|
Lead
('000'lb)
|
338,406
|
334,785
|
Gold (oz)
|
386,000
|
423,000
|
Silver
('000'oz)
|
40,586
|
36,047
|
Metal Price
Assumptions for Financial Analysis
|
|
|
Copper
($/lb)
|
3.00
|
3.65
|
Zinc ($/lb)
|
1.10
|
1.15
|
Lead ($/lb)
|
1.00
|
1.00
|
Gold ($/oz)
|
1,300.00
|
1,650.00
|
Silver
($/oz)
|
18.00
|
21.00
|
Table 2. Operating and Capital Costs
On-Site Operating
Costs
|
2020
FS
|
2023
FS
|
Mining ($/t
milled)
|
18.48
|
22.49
|
Processing ($/t
milled)
|
18.31
|
22.60
|
G&A ($/t
milled)
|
5.15
|
5.85
|
Surface Service ($/t
milled)
|
0.68
|
1.17
|
Road Toll ($/t
milled)
|
8.04
|
7.72
|
Total Operating Cost
($/t milled)
|
50.65
|
59.83
|
Capital
Expenditure
|
|
|
Initial Capital ($
million)
|
905.6
|
1,176.8
|
Sustaining Capital ($
million)
|
113.8
|
114.4
|
Mine Closure &
Reclamation ($ million)
|
205.4
|
428.4
|
Total Capex ($
million)
|
1,224.7
|
1,719.6
|
Table 3. Financial Results and Other Information
Financial
Summary
|
2020
FS
|
2023
FS
|
Pre-tax NPV ($ million)
at 8%
|
1,550.9
|
1,500.3
|
Pre-tax Cash Flow ($
million) at 8%
|
3,768.0
|
3,942.6
|
After-tax NPV ($
million) at 8%
|
1,134.7
|
1,108.1
|
After-tax Cash Flow ($
million)
|
2,843.4
|
3,019.9
|
Cash Costs, Net of
By-product Credits ($/lb Cu payable)
|
0.32
|
0.72
|
All-in Cost, Net of
By-product Credits ($/lb Cu payable)
|
0.98
|
1.61
|
Pre-tax IRR
(%)
|
30.8
|
25.9
|
Pre-tax Payback Period
(years)
|
2.4
|
2.9
|
After-tax IRR
(%)
|
27.1
|
22.8
|
After-tax Payback
Period (years)
|
2.6
|
3.1
|
Mine Life
|
12 years
|
13 years
|
LOM Stripping
Ratio
|
6.9
|
7.3
|
Table 4. Mineral Reserve Statement
Class
|
Tonnage
|
Grades
|
(Mt)
|
Cu
(%)
|
Zn
(%)
|
Pb
(%)
|
Au
(g/t)
|
Ag
(g/t)
|
Probable Mineral
Reserves
|
46.7
|
2.11
|
2.90
|
0.56
|
0.42
|
31.8
|
Notes:
|
1.
|
Mineral Reserves
estimates have an effective date of November 15, 2022 and are
current as of November 30, 2022 and were prepared by a Wood
QP.
|
2.
|
Mineral Reserves were
estimated assuming open pit mining methods and are reported at the
point of delivery to the process plant (point of reference).
Mineral Reserves include a combination of internal and contact
dilution. Total dilution is expected to be between 30% and 40%. Pit
slopes vary by sector and range from 26° to 56°. A marginal NSR
cut-off of $38.8/t is used.
|
3.
|
Mineral Reserves are
based on prices of $3.46/lb Cu, $0.91/lb Pb, $1.12/lb Zn, $1,615/oz
Au, and $21.17/oz Ag.
|
4.
|
Variable process
recoveries averaging 92% Cu in Cu concentrate, 61% Pb in Pb
concentrate, 88% Zn in Zn concentrate, 52% Au in Cu concentrate,
32% Ag in Cu concentrate, 22% Au in Pb concentrate and 49% Ag in Pb
concentrate.
|
5.
|
Mineral Reserves are
based on mining cost of $2.52/t incremented at $0.02/t/5m and
$0.012/t/5m below and above 790 m elevation,
respectively.
|
6.
|
Costs applied to
processed material following process operating cost of $18.31/t,
G&A of $5.83/t, sustaining capital cost of $2.37/t, closure
cost of $4.27/t, road toll cost of $8.04/t.
|
7.
|
Strip ratio (waste:
ore) is 7.3:1.
|
8.
|
Selling terms following
payables of 96.5% of Cu, 95% of Pb and 85% of Zn, treatment costs
of $80/t Cu concentrate, $160/t Pb concentrate and $215/t Zn
concentrate; refining costs of $0.08/lb Cu, $10/oz Au, $1.25/oz Ag;
and transport cost $270.98/t concentrate.
|
9.
|
Fixed royalty
percentage of 1% NSR.
|
10.
|
Trilogy Metals'
attributable interest is 50% of the ore tonnage stated in the
table.
|
The 2023 FS was prepared to meet the definitions and standards
under NI 43-101 by independent consultant, Ausenco Engineering
Canada Inc. ("Ausenco") of Vancouver,
British Columbia, Canada. The Company also engaged Wood
Canada Limited ("Wood") to complete the mineral resources and
mineral reserve estimation and mine planning, SRK Consulting
(Canada) Inc. ("SRK") to complete
pit geotechnics and hydrogeology, tailings and waste design,
hydrology and water management studies, and Brown and Caldwell to
complete water treatment facility. The technical report titled
"Arctic NI 43-101 Technical Report on Feasibility Study" with an
effective date of January 20, 2023
and a release date of February 14,
2023 (the "Arctic Technical Report") will be filed on SEDAR
today.
The 2023 FS is based on a 10,000-tonne-per-day open-pit mining
rate with a conventional milling and flotation process that results
in the production of separate copper, zinc and lead concentrates.
Based on the feasibility-level metallurgical work on the sulphide
mineralization, the average recoveries are projected to be 92.1%
for copper, 88.5% for zinc and 61.3% for lead, in their respective
concentrates. Life-of-mine strip ratio (waste:ore) is approximately
7.3 to 1.
The 2023 FS forecasts an average annual payable production to be
149 million pounds of copper, 173 million pounds of zinc, 26
million pounds of lead, 32,538 ounces of gold and 2.8 million
ounces of silver. Total life-of-mine 13-year production is
projected at 1.9 billion pounds of copper, 2.2 billion pounds of
zinc, 335 million pounds of lead, 423,000 ounces of gold and 36
million ounces of silver.
Initial capital expenditure is $1,176.8
million and sustaining capital is $114.4 million for total estimated capital
expenditures of $1,291.2 million. In
addition, closure and reclamation costs are estimated at
$428.4 million. Estimated
pre-tax and after-tax payback of initial capital are 2.9 years and
3.1 years respectively. Estimated cash costs are $0.72/lb of payable copper (cash costs include
on-site mining and processing costs, road tolls and maintenance,
transport, royalties, and is net of by-product credits). Total
"all-in" cash costs (initial/sustaining capital, operating, closure
costs and is net of by-product metal credits) are estimated at
$1.61/lb of payable copper.
The 2023 FS has been prepared on a 100% ownership basis. The
Arctic Project is held by Ambler Metals, the joint venture
operating company equally owned by Trilogy and South32. NANA
Regional Corporation, Inc. ("NANA") has the right, following a
construction decision, to elect to purchase a 16% to 25% direct
interest in the Arctic Project or, alternatively, to receive a 15%
Net Proceeds Royalty ("NPR"). This 2023 FS does not include the
impact on Trilogy Metals if NANA elects to purchase an interest in
the Arctic Project or, alternatively, the impact on Trilogy Metals
and the Arctic Project if the NPR becomes applicable. The 2023 FS
does include the 1.0% Net Smelter Royalty to be granted to NANA in
exchange for a surface use agreement.
2023 FS Contributors
The 2023 FS for the Arctic Project was prepared by Ausenco and
the contributors listed below, each of whom is a Qualified Person
under 43-101.
Qualified
Person
|
Scope of Responsibility
|
Kevin Murray,
Ausenco
|
Plant and
infrastructure design,
metallurgy, recovery methods,
consolidation of the capital costs and
operating costs and the overall financial
model
|
Piers Wendlandt, P.E.,
Principal Mining Engineer,
Wood
|
Mine design and mineral
reserve
estimates
|
Henry Kim, P.Geo,
Principal Resource Geologist,
Wood
|
Geology and mineral
resource estimate
|
Calvin Boese, P. Eng.,
M.Sc., Principal
Consultant, Geotechnical, SRK Consulting
(Canada) Inc.
|
Tailings and waste
design
|
Bruce Murphy, P.Eng.,
Principal Consultant, Rock
Mechanics, SRK Consulting (Canada) Inc.
|
Pit slope design and
hydrogeology
|
Andrea Bowie, P.Eng.,
Senior Consultant, Water
Management, SRK Consulting (Canada) Inc.
|
Hydrology and water
management
|
Dennis Fink, Brown and
Caldwell
|
Water
treatment
|
Data Verification
Messrs. Kim, Boese, and Murphy have visited the site of the
Arctic Project. The 2023 FS Contributors have had discussions with
relevant site personnel and Company management and have reviewed
supporting documentation. Additional information can be found in
the Arctic Technical Report.
Qualified Persons
The 2023 FS Contributors prepared or supervised the preparation
of the information that forms the basis of the 2023 FS disclosure
in this news release.
Richard Gosse, P.Geo., Vice
President, Exploration for Trilogy, is a Qualified Person as
defined by National Instrument 43-101. Mr. Gosse has reviewed and
approved the scientific and technical information in this news
release.
Conference Call
The conference call to discuss results of the 2023 FS will be
held on February 15, 2023 at
10:00am (Pacific Time) or
1:00pm (Eastern Time).
Participants can access the Company's presentation by a live
webcast of the conference call at the following link:
https://www.c-meeting.com/web3/joinTo/38ZLQJQ93P2A84/T1ca8GcVZNRtr5E7NaQ9SQ
There will be a question-and-answer session
following the presentation.
A replay of this conference call will be
available on the Company's website at www.trilogymetals.com.
About Trilogy Metals
Trilogy Metals Inc. is a metal exploration and development
company that holds a 50 percent interest in Ambler Metals LLC which
has a 100 percent interest in the Upper Kobuk Mineral Projects in
Northwestern Alaska. On
December 19, 2019, South32, a
globally diversified mining and metals company, exercised its
option to form a 50/50 joint venture with Trilogy. The UKMP is
located within the Ambler Mining District, one of the richest and
most-prospective known copper-dominant districts in the world. It
hosts world-class polymetallic volcanogenic massive sulphide
deposits that contain copper, zinc, lead, gold and silver, and
carbonate replacement deposits that have been found to host
high-grade copper and cobalt mineralization. Exploration efforts
have been focused on two deposits in the Ambler Mining District –
the Arctic VMS deposit and the Bornite carbonate replacement
deposit. Both deposits are located within a land package that spans
approximately 190,929 hectares. Ambler Metals has an agreement with
NANA Regional Corporation, Inc., an Alaska Native Corporation that
provides a framework for the exploration and potential development
of the Ambler Mining District in cooperation with local
communities. Trilogy's vision is to develop the Ambler Mining
District into a premier North American copper producer while
protecting and respecting subsistence livelihoods.
About Ausenco
Ausenco is a global company based across 26 offices in 14
countries, with projects in over 80 locations worldwide. Combining
deep technical expertise with a 30-year track record, Ausenco
delivers innovative, value-add consulting studies, project
delivery, asset operations and maintenance solutions to the mining
and metals, oil & gas and industrial sectors.
Cautionary Note Regarding
Forward-Looking Statements
This news release includes certain "forward-looking
information" and "forward-looking statements" (collectively
"forward-looking statements") within the meaning of applicable
Canadian and United States
securities legislation including the United States Private
Securities Litigation Reform Act of 1995. All statements, other
than statements of historical fact, included herein, including,
without limitation, mineral resources and reserve statements; the
future price of copper, zinc, lead, gold and silver; the timing and
amount of estimated future production; net present values and
internal rates of return at Arctic; recovery rates; payback
periods; costs of production; capital expenditures; costs and
timing of the development of projects; mine life; planned
activities at the UKMP; the potential future development of Arctic
and the future operating or financial performance of the Company,
are forward-looking statements. Forward-looking statements are
frequently, but not always, identified by words such as "expects",
"anticipates", "believes", "intends", "estimates", "potential",
"possible", and similar expressions, or statements that events,
conditions, or results "will", "may", "could", or "should" occur or
be achieved. These forward-looking statements may include
statements regarding perceived merit of properties; exploration
plans and budgets; mineral reserves and resource estimates; work
programs; capital expenditures; timelines; strategic plans; market
prices for precious and base metals; or other statements that are
not statements of fact. Forward-looking statements involve various
risks and uncertainties. There can be no assurance that such
statements will prove to be accurate, and actual results and future
events could differ materially from those anticipated in such
statements. Important factors that could cause actual results to
differ materially from the Company's expectations include the
Company's ability to finance the development of its mineral
properties; assumptions and discount rates being appropriately
applied to the 2023 FS, uncertainty as to whether there will ever
be production at the Company's mineral exploration and development
properties; risks related to the Company's ability to commence
production and generate material revenues or obtain adequate
financing for its planned exploration and development activities;
risks related to lack of infrastructure including but not limited
to the risk whether or not the Ambler Mining District Industrial
Access Project, or AMDIAP, will receive the requisite permits and,
if it does, whether the Alaska Industrial Development and Export
Authority will build the AMDIAP; risks related to inclement weather
which may delay or hinder activities at the Company's mineral
properties; risks related to the Company's dependence on a third
party for the development of its projects; commodity price
fluctuations; uncertainties relating to the assumptions underlying
resource and reserve estimates; mining and development risks,
including risks related to infrastructure, accidents, equipment
breakdowns, labor disputes, bad weather, non-compliance with
environmental and permit requirements or other unanticipated
difficulties with or interruptions in development, construction or
production; the geology, grade and continuity of the Company's
mineral deposits; the uncertainties involving success of
exploration, development and mining activities; permitting
timelines; risks pertaining to the outbreak of the coronavirus
(COVID-19); government regulation of mining operations;
environmental risks; unanticipated reclamation expenses; prices for
energy inputs, labour, materials, supplies and services;
uncertainties involved in the interpretation of drilling results
and geological tests and the estimation of reserves and resources;
the need for cooperation of government agencies and native groups
in the development and operation of properties as well as the
construction of the AMDIAP; unanticipated variation in geological
structures, metal grades or recovery rates; fluctuations in
currency exchange rates; unexpected cost increases in estimated
capital and operating costs; the need to obtain permits and
government approvals; uncertainty related to title to the Company's
mineral properties and other risks and uncertainties disclosed in
the Company's Annual Report on Form 10-K for the year ended
November 30, 2022 filed with Canadian
securities regulatory authorities and with the United States
Securities and Exchange Commission and in other Company reports and
documents filed with applicable securities regulatory authorities
from time to time. The Company's forward-looking statements reflect
the beliefs, opinions and projections on the date the statements
are made. The Company assumes no obligation to update the
forward-looking statements or beliefs, opinions, projections, or
other factors, should they change, except as required by
law.
View original
content:https://www.prnewswire.com/news-releases/trilogy-metals-announces-updated-feasibility-study-results-for-the-arctic-project-301745932.html
SOURCE Trilogy Metals Inc.