- $1.129 billion after-tax NPV
with 8% discount rate and a 39.5% IRR at an average price
$12,321 /t LCE with a 50-year life of
mine and payback of 2 years and 3 months from commencement of
production
- Measured and indicated resources of 1.747 Mt of LCE with an average 923 mg/L Lithium
with 800 mg/l cut off and 5.369 Mt of LCE with 637 mg/L Lithium
with 400 mg/l cut off
- Proven and probable reserves of 1,671,900t of LCE with an
average 786 mg/L Lithium for life of mine production of 50 years
and 769,613 t of LCE with an average 912 mg/L Lithium for the first
20 years of production
- Average annual production of 20,000t of LCE (battery grade)
for the first 20 years with significant potential to expand, with
50year life of mine reserves being only 31% of entire
resource
- Low pre-production capital cost of $370.5 million (excluding deferred and sustaining
capital costs) and low operating costs of $2,954/t of LCE
- Industry proven processing, using conventional evaporation
pond operations followed by concentrated brine purification and
precipitation of lithium carbonate
TORONTO, Oct. 26, 2021 /CNW/ - Neo Lithium Corp.
("Neo Lithium " or the " Company") (TSXV: NLC)
(OTCQX: NTTHF) (FSE: NE2) is pleased to announce positive results
of a National Instrument 43-101 Feasibility Study ("FS") for the
production of lithium carbonate from its wholly owned Tres
Quebradas lithium brine project ("3Q Project") in Catamarca
Province, Argentina.
The Technical Report, which is currently on QP review stage, was
prepared by Worley, a leading global provider of professional
project and asset services in the energy, chemicals and resources
sectors with extensive experience in the design and construction of
some of the largest and lowest cost lithium brine processing
facilities in Chile and
Argentina. The resource and
reserve estimate was completed by brine resource and reserve
experts Groundwater Insight Inc. ("Groundwater").
"In a very short time since its discovery in December 2015, we have achieved every significant
milestone at the 3Q Project on time and on budget. We have
identified, defined, and confirmed one of the most valuable lithium
resources in the world with one of the lowest projected operating
costs and capital costs in the industry. Our teams in
Argentina and Canada have done an excellent job in driving
this project forward. We now deliver a project ready to be built to
Zijin Mining Group Co., Ltd. at a significant premium to the
prevailing trading price immediately prior to announcement of the
transaction that provides significant value to our shareholders,"
stated Waldo Perez, President and
CEO of Neo Lithium.
The FS represents a comprehensive study of the technical and
economic viability of the 3Q Project and has advanced to a stage
where a preferred processing route has been established, and an
effective method of lithium extraction has been
determined. Capacity for the feasibility study remains at
20,000 tonnes per year, but the design footprint for ponds and
plant already considers an expansion to 40,000 tonnes per of LCE
per year since the resource and reserve is large enough to justify
larger production by shortening the mine life.
A technical report summarizing the FS will be filed on SEDAR
within 45 days of the date of this news release.
FS Highlights with Comparison to Pre-Feasibility Study
(PFS)
Description
|
PFS
|
FS
|
After-Tax Net
Present Value ("NPV") @ 8% Discount Rate
|
$1,235 million
|
$
1,129 million
|
After-Tax Internal Rate of Return
("IRR")
|
49.9%
|
39.5%
|
Initial
Capital Expenditures
|
$318.9 million
|
$370.5 million
|
Cash Operating
Costs (per tonne of lithium carbonate)
|
US$2,914
|
US$2,954
|
Average Annual
Production (lithium carbonate)
|
20,000
|
20,000
|
Mine Life
|
35 years
|
50 years
|
Payback Period
(from commencement of production)
|
2.2
Years
|
2.25
Years
|
Note: By-products
(such as potash, calcium chloride and boric acid) are not included
in the FS and could potentially add incremental value to the 3Q
Project. All figures are quoted in U.S. dollars.
|
Mineral Resources, Mineral Reserves and Mine Plan
Mineral resources were most recently published in a press
release dated June 9, 2021. However,
an increase of approximately 4% in the high-grade Measured and
Indicated Resource was recently realized, due to the acquisition of
a small additional mining claim on October
21, 2021. The updated lithium resources, with an effective
date of October 26, 2021, are
summarized in the following table:
High-Grade Lithium
(Cut-off 800 mg/L)
|
Deposit at Large
(Cut-off 400 mg/L)
|
Measured
|
Indicated
|
M&I
|
Inferred
|
Measured
|
Indicated
|
M&I
|
Inferred
|
Volume
[Mm3]
|
201
|
155
|
357
|
33.4
|
450
|
1,130
|
1,580
|
757
|
Average Lithium
concentration (mg/L)
|
923
|
922
|
923
|
918
|
792
|
576
|
637
|
561
|
Lithium Carbonate
Tonnage (rounded)
|
988,000
|
759,000
|
1,747,000
|
163,000
|
1,897,000
|
3,472,000
|
5,369,000
|
2,261,000
|
•
|
The key assumptions,
parameters, and methods used to estimate the new mineral resource
are the same of the ones disclosed in the press release dated June
9th, 2021
|
•
|
LCE conversion
factor: 5.32
|
After pond filling is complete, the strategy to maximize value
at the 3Q Project is to first extract the high-grade brine with
four new and two existing wells strategically located in the middle
of the high-grade component of the measured and indicated resource.
Early extraction of high-grade brine allows early-stage pond size
to be minimized. Grade is predicted to decrease with time, as
progressively lower-grade brine is extracted.
A numerical groundwater model was developed to support the
reserve estimate and development of the 50-year life of mine plan.
Modelling predicts a brine grade decrease over time and simulates
additional brine recovery to maintain production at around 20,000
tonnes of lithium carbonate equivalent (LCE) for the first 20 years
of mine operation. Thereafter, production decreases as recovered
grade decreases. The modelling simulates long term brine recovery,
based on a rigorous evaluation of groundwater flow and brine
transport.
The tonnage, grade, and classification of the mineral reserves
captured within the FS life of mine plan are summarized below.
Year
|
Brine
Volume1
[Mm3]
|
Average Li
concentration1
[mg/L]
|
Li metal
[tonnes]
|
LCE
[tonnes]
|
*Resources
Recovered2 [%]
|
Proven
|
Probable
|
Proven
|
Probable
|
|
14
|
4.7
|
655
|
1,689
|
1,377
|
8,993
|
7,331
|
0.3
|
24
|
9.6
|
747
|
3,997
|
3,181
|
21,171
|
16,931
|
0.7
|
3-10
|
65.6
|
942
|
38,549
|
22,111
|
205,187
|
117,694
|
6.0
|
11-20
|
82
|
922
|
48,853
|
24,850
|
260,034
|
132,273
|
7.3
|
21-30
|
82
|
775
|
41,647
|
20,454
|
221,677
|
108,873
|
6.2
|
31-40
|
82
|
708
|
37,415
|
19,535
|
199,150
|
103,979
|
5.6
|
41-50
|
82
|
626
|
31,570
|
18,695
|
168,040
|
99,507
|
5.0
|
20 Year
Production
|
161.9
|
912
|
93,068
|
51,520
|
495,384
|
274,229
|
14.3
|
Total 50 Year
Production
(Reserve
Estimate)3
|
408
|
786
|
203,700
|
110,200
|
1,084,300
|
587,600
|
31
|
1.
|
Brine produced from
outside the measured + indicated resource is included here but
excluded from Reserves.
|
2.
|
Based on measured +
indicated resource of 5,369,000 tonnes of LCE (400 mg/L
cut-off).
|
3.
|
Reserve estimate
numbers have been rounded; they represent the quantity recovered at
the wellhead.
|
4.
|
The grade of the
brine used in years one and two to fill the ponds is purposely low
to lengthen the evaporation time as the rest of the infrastructure
is built. The pond system is calibrated to enter steady state
production in year three.
|
5.
|
The effective date of
this mineral reserve estimate is October 26th,
2021.
|
6.
|
LCE conversion
factor:5.32
|
The design recovery rates are within the tested parameters of
the brine aquifer. The Company has already installed one production
well capable of sustained production of 84 L/s. In the initial 14
years of the mine plan, four new and seven existing wells would
each produce between 12.5 and 42.2 L/s of high-grade brine. From
year 15 onwards, two new wells and one existing well would be added
to the operation, with individual production rates between 13 and
84.5 L/s. These variable brine recovery rates are designed to
maintain a relatively constant annual production rate of
approximately 20,000 tonnes LCE for the first 20 years, and then
decreasing thereafter as the resource is recovered. Ample space
exists within the resource for additional production wells, if
required.
Proposed Mining Operation and Processing
The FS identifies the preferred development option as being a
conventional evaporation pond operation followed by concentrated
brine purification and precipitation of lithium carbonate. The
processing method is unique to the 3Q Project high grade, low
impurity brine, allowing the Company to minimize water and energy
consumption. This has been validated by significant research
completed on optimal process flows.
The process remains relatively unchanged from that described in
the press release dated March
11th, 2020, with the extraction of brine from
pumping wells into solar evaporation pre-concentration ponds in
order to reduce brine volume by water evaporation. Concentration
causes the crystallization in the ponds of sodium chloride,
potassium chloride and calcium chloride which periodically must be
harvested from these ponds.
The concentrated brine (with 3.3% lithium by mass) is then
transported to the purification plant in Fiambalá.
Processing of the concentrated brine into Lithium Carbonate is
achieved in five steps:
- Solvent Extraction to remove remaining boron
- Removal at ambient temperature of magnesium with calcium
hydroxide produced as a by-product in the plant
- Calcium removal with caustic soda at room temperature
- Polishing of residual calcium with soda ash at room
temperature
- Addition of soda ash and heat to precipitate lithium carbonate,
followed by drying and packaging
This process is based on conventional, proven parameters and has
been tested in our pilot plant operations for the last few
years.
Key parameters that provide the basis for the FS and other
qualifications and assumptions are provided below.
Capital Costs
Initial Capital costs are estimated at $370.5 million. Life of mine deferred and
sustaining capital costs are estimated at $143.5 million, and
closure costs are estimated at $12.8
million over the 50-year production period. Details of the
capital costs are as follows:
Description
|
($
Million)
|
Direct Costs
|
|
Evaporation Ponds and Wells
|
140.7
|
Plant Facilities
and Equipment
|
85.2
|
Infrastructure and Others
|
61.0
|
Direct
Costs Subtotal
|
286.9
|
Indirect Costs
|
43.9
|
Contingency
|
39.7
|
Total Initial
Capital Costs
|
370.5
|
Deferred and
Sustaining Capital Costs
|
143.5
|
Note: numbers may not
match exactly due to rounding. All Currency in US
dollars
|
Operating Costs
Average operating costs per tonne lithium carbonate produced are
as follows:
Description
|
$000/yr
|
$/tonne Li2CO3
(lithium carbonate)
|
Direct Costs
|
|
|
Chemical Additives and Reagents
|
31,598
|
1,580
|
Salt Harvesting
Equipment
|
3,800
|
190
|
Energy
|
6,280
|
314
|
Brine
Transport
|
6,574
|
329
|
Manpower
|
5,920
|
296
|
Li2CO3
Transport
|
1,760
|
88
|
Maintenance
|
1,880
|
94
|
Direct
Costs Subtotal
|
57,812
|
2,891
|
Indirect
Costs
|
|
|
General
Expenses
|
1,260
|
63
|
Production
Total Costs
|
59,072
|
2,954
|
Note: numbers may not
match exactly due to rounding. All currency in US
dollars
|
Lithium Markets and Price
Neo Lithium commissioned a market study by Benchmark Minerals
Ltd. in October 2021, which shows the
following results:
Year
|
2024
|
2025
|
2026
|
2027
|
2028
|
2029
|
Onwards
|
Lithium
Carbonate FS
|
$16,200
|
$15,250
|
$14,015
|
$13,209
|
$12,538
|
$12,229
|
$12,110
|
Based on the study of Benchmark Minerals Ltd, the average
lithium carbonate price estimate over the life of mine is estimated
to be $12,321 per tonne.
Base Case Sensitivity Analysis
A sensitivity analysis was done for different Discounts rates
proving positive economics under different scenarios:
Discount
Rate
|
NPV After Tax
$
Million
|
IRR
After
Tax
|
NPV Pre Tax $
Million
|
IRR
Pre
Tax
|
6%
|
$1,529
|
39.5%
|
$2,195
|
46.7%
|
8%
|
$1,129
|
$1,630
|
10%
|
$864
|
$1,255
|
Environmental Permitting
Liex S.A., Neo Lithium's wholly owned subsidiary in Argentina, completed and submitted its
Environmental Impact Report ("EIR") for approval to the Minister of
Environmental and Mining Affairs of the Province of Catamarca (the
"Mining Authority") in April 2019.
Liex S.A. submitted further documentation to the Mining Authority
in November 2019. After experiencing
some delays due to the COVID-19 pandemic, the Mining Authority
provided comments to Liex S.A. in August
2021. Liex S.A. responded to those comments in September 2021. The EIR is now in final format
and ready to be presented in a process of three public audiences,
that finish on December 17, 2021.
Property Acquisition
In early October 2021, Liex SA,
Neo Lithium's wholly owned subsidiary in Argentina, purchased 357 ha of property
contiguous to the 3Q Project. The property was acquired because a
small portion of the resource expanded into that ground. The
company is in the process of adding this title to the 3Q Project
mining group and has updated the resource estimate to include this
small block, increasing the total measured and indicated resource
with cut off of 800 mg/l by 4%. No further acquisitions in the area
are required since the company controls the entire salar and
surrounding ground.
Qualified Persons
The FS was prepared by Worley and Groundwater in conjunction
with a team of globally recognized consultants independent from the
company. The two independent qualified persons that lead the team
of consultants are:
- Marek Dworzanowski, CEng,
BSc(Hons), HonFSAIMM, FIMMM Honorary Fellow of the Southern African
Institute of Mining & Metallurgy (SAIMM), membership number
19594, Fellow of the Institute of Materials, Minerals and Mining
(IMMM), membership number 485805, registered as a Chartered
Engineer with the Engineering Council of the United Kingdom, registration number 485805, is
the independent qualified person signing the report for
Worley.
- Mark King, Ph.D., P.Geo., a
Canadian Professional Geoscientist registered with the Association
of Professional Geoscientists of Nova
Scotia, is the independent qualified person signing the
report for Groundwater
- Mr. Dworzanowski and Dr. King are qualified persons within the
meaning of that term under NI 43-101, and each has reviewed and
approved the scientific and technical disclosure in this press
release.
Data Verification
Mr. Dworzanowski and Dr. King verified the data disclosed in
this news release, including sampling, analytical and test data
underlying the results of the feasibility study and the updated
estimates of mineral resources and mineral reserves.
The data verification procedures were broadly the same as
described in the Company's technical report supporting its
previously disclosed pre-feasibility study, entitled "Neo Lithium
Corp., Preliminary Feasibility Study (PFS) - 3Q Project, NI 43-101
Technical Report, Catamarca, Argentina", with a second amended date of
April 1, 2021, available on the
Company's profile on SEDAR. More detail on data verification
procedures for the FS will be disclosed in the technical report
supporting the FS in accordance with NI 43-101.
About Neo Lithium Corp.
The 3Q Project is located in the Province of Catamarca, the
largest lithium producing area in Argentina. The project covers approximately
35,000 ha and the salar complex within this area is approximately
16,000 ha.
On October 8, 2021, the Company
announced it had entered into an arrangement with Zijin Mining
Group Co., Ltd., that, upon completion, will result in the
acquisition of all of the Company's outstanding shares at a
significant premium to the prevailing market price and historical
trading price of the Company's common shares. The transaction will
unlock value and provide a significant benefit to shareholders,
while removing any technical execution risk, dilution risk and
commodity price risk associated with developing the 3Q Project.
Additional information regarding Neo Lithium Corp. is available
on SEDAR at www.sedar.com under the Company's profile and on
its website at www.neolithium.ca
Neither 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 release. The TSX Venture Exchange Inc. has in no
way approved nor disapproved the contents of this press
release.
Cautionary Note Regarding Forward Looking Statements –
Certain information set forth in this news release may contain
forward-looking statements. Such statements include but are not
limited to, expectations with respect to obtaining approval of the
environmental impact report by the Mining Authority, expectations
related to NPV, IRR, capital costs, operating costs, cash flows,
operating parameters, lithium markets and pricing, payback periods,
production and mine life at the 3Q Project, estimates of mineral
resources and mineral reserves, statements with respect to
completion of the arrangement with Zijin and the benefits to
shareholders from the arrangement, and expectations that test
results are indicative of future results. Generally,
forward-looking statements can be identified by the use of words
such as "plans", "expects" or "is expected", "scheduled",
"estimates" "intends", "anticipates", "believes", or variations of
such words and phrases, or statements that certain actions, events
or results "can", "may", "could", "would", "should", "might" or
"will", occur or be achieved, or the negative connotations thereof.
These forward-looking statements are subject to numerous risks and
uncertainties, certain of which are beyond the control of the
Company, which could cause the actual results, performance or
achievements of the Company to be materially different from the
future results, performance or achievements expressed or implied by
such statements. These risks include, without limitation, political
and regulatory risks associated with mining and exploration
activities and approval of the environmental impact report,
including potential community or political opposition or conditions
on approval, environmental regulation, risks and uncertainties
relating to the interpretation of testing and analytical results,
risks related to the uncertainty of cost and time estimation and
the potential for unexpected delays, costs and expenses for project
development and operation, risks related to metal price
fluctuations, the market for lithium products, and other risks and
uncertainties related to the Company's prospects, properties and
business detailed elsewhere in the Company's disclosure record,
including, but not limited to, the risk factors described in the
Company's revised annual information form for the year ended
December 31, 2019 available on SEDAR.
Although the Company believes its expectations are based upon
reasonable assumptions and has attempted to identify important
factors that could cause actual actions, events or results to
differ materially from those described in forward-looking
statements, there may be other factors that cause actions, events
or results not to be as anticipated, estimated or intended and
undue reliance should not be placed on forward-looking
statements.
SOURCE Neo Lithium Corp.