Arizona Metals Announces Results of Preliminary Economic Assessment for the Kay Mine Project
/NOT FOR DISTRIBUTION TO
The full technical report, which is being prepared in accordance with NI 43-101, will be available on SEDAR+ (www.sedarplus.ca) under the Company's issuer profile within 45 days.
This independent study was prepared by
Highlights
- Base Case* After-Tax NPV5% of
US$-6 million and IRR of 4.9% atUS$4.70 /lb copper,US$1.27 /lb zinc,US$3,100 /oz gold andUS$38 /oz silver. - Spot Case** After-Tax NPV5% of
US$445 million and IRR of 14.9% atUS$6.05 /lb copper,US$1.57 /lb zinc,US$4,745 /oz gold andUS$77.48 /oz silver. - 127 Mlbs copper, 293 Mlbs zinc, 258 koz gold, and 4,712 koz silver of payable production over the 10 years of conceptual mine life ("CML").
- 2025 MRE (as defined herein): 9.28 Mt grading 3.18% CuEq in the Indicated category and 0.86 Mt grading 2.44% CuEq in the Inferred category.
The 2026 PEA is preliminary in nature and includes Inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the 2026 PEA will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability.
|
*Base Case based on historical price (source: MetalpriceAPI) and long term consensus as of |
|
**Spot Case based on average metal price of |
Table 1: PEA Study Highlights
|
Description |
Unit |
PEA |
|
Production Data |
|
|
|
Mineralized Material Mined |
Mt |
6.55 |
|
Waste Material Mined |
Mt |
2.17 |
|
Total Material Mined |
Mt |
8.72 |
|
Mill Feed Tonnage |
Mt |
6.55 |
|
Average Milling Throughput |
Mtpa |
0.7 |
|
Average Milling Throughput |
tpd |
1,918 |
|
|
|
|
|
Copper |
% |
1.01 |
|
Zinc |
% |
2.67 |
|
Gold |
g/t |
1.60 |
|
Silver |
g/t |
29.07 |
|
Average Recovery |
|
|
|
Copper |
% |
92 |
|
Zinc |
% |
80 |
|
Gold |
% |
86 |
|
Silver |
% |
85 |
|
Payable Metal |
|
|
|
Copper |
Mlbs |
127 |
|
Zinc |
Mlbs |
293 |
|
Gold |
koz |
258 |
|
Silver |
koz |
4,712 |
|
|
years |
10 |
|
Operating Costs (Average LOM) |
|
|
|
Total Direct Cost |
US$/t milled |
120.09 |
|
Royalty Cost |
US$/t milled |
- |
|
Transport & Refining |
US$/t milled |
18.38 |
|
Total Operating Cost |
US$/t milled |
138.47 |
|
Capital Costs |
|
|
|
|
US$ millions |
609 |
|
|
US$ millions |
87 |
|
Closure Costs* |
US$ millions |
35 |
|
Total Capital Cost |
US$ millions |
731 |
|
Financial Evaluation |
|
|
|
Metal Price Assumption |
|
|
|
Copper |
US$/lb |
4.70 |
|
Zinc |
US$/lb |
1.27 |
|
Gold |
US$/oz |
3,100 |
|
Silver |
US$/oz |
38.00 |
|
After-Tax NPV5% |
US$ millions |
-6 |
|
After-Tax IRR |
% |
4.9 |
|
Payback |
yrs |
7.5 |
*Note: Include surety bond as financial assurance
Table 2: Metal Price Sensitivity
|
Metal |
Pre-Tax |
After-Tax |
||||||
|
NPV 0% |
NPV 5% |
IRR |
Payback |
NPV 0% |
NPV 5% |
IRR |
Payback |
|
|
70 % |
-253 |
-239 |
- |
- |
-269 |
-369 |
- |
- |
|
80 % |
-58 |
-226 |
- |
- |
-81 |
-241 |
- |
- |
|
90 % |
137 |
-93 |
2.6 % |
8.5 |
105 |
-114 |
2.0 % |
8.7 |
|
Base Case |
332 |
40 |
6.0 % |
7.3 |
259 |
-6 |
4.9 % |
7.5 |
|
110 % |
527 |
173 |
9.0 % |
6.3 |
405 |
97 |
7.4 % |
6.6 |
|
120 % |
722 |
306 |
11.7 % |
5.6 |
551 |
198 |
9.7 % |
5.9 |
|
130 % |
917 |
439 |
14.3 % |
5.1 |
696 |
299 |
11.9 % |
5.3 |
Table 3 : OPEX Sensitivity
|
OPEX |
Pre-Tax |
After-Tax |
||||||
|
NPV 0% |
NPV 5% |
IRR |
Payback |
NPV 0% |
NPV 5% |
IRR |
Payback |
|
|
70 % |
556 |
193 |
9.4 % |
6.1 |
427 |
113 |
7.8 % |
6.4 |
|
80 % |
480 |
142 |
8.3 % |
6.5 |
371 |
73 |
6.8 % |
6.8 |
|
90 % |
406 |
90 |
7.1 % |
6.9 |
315 |
34 |
5.8 % |
7.1 |
|
Base Case |
332 |
40 |
6.0 % |
7.3 |
259 |
-6 |
4.9 % |
7.5 |
|
110 % |
258 |
-10 |
4.8 % |
7.7 |
203 |
-45 |
3.9 % |
7.9 |
|
120 % |
187 |
-59 |
3.5 % |
8.1 |
148 |
-85 |
2.8 % |
8.4 |
|
130 % |
115 |
-108 |
2.2 % |
8.7 |
84 |
-128 |
1.6 % |
8.9 |
Table 4: Initial CAPEX Sensitivity
|
CAPEX |
Pre-Tax |
After-Tax |
||||||
|
NPV 0% |
NPV 5% |
IRR |
Payback |
NPV 0% |
NPV 5% |
IRR |
Payback |
|
|
70 % |
514 |
211 |
11.3 % |
5.8 |
442 |
165 |
10.1 % |
6.0 |
|
80 % |
454 |
154 |
9.2 % |
6.3 |
381 |
108 |
8.1 % |
6.5 |
|
90 % |
393 |
97 |
7.5 % |
6.8 |
320 |
51 |
6.4 % |
7.0 |
|
Base Case |
332 |
40 |
6.0 % |
7.3 |
259 |
-6 |
4.9 % |
7.5 |
|
110 % |
271 |
-17 |
4.6 % |
7.7 |
198 |
-63 |
3.5 % |
8.0 |
|
120 % |
210 |
-74 |
3.4 % |
8.1 |
137 |
-120 |
2.3 % |
8.5 |
|
130 % |
149 |
-131 |
2.3 % |
8.6 |
76 |
-177 |
1.2 % |
9.1 |
PEA Summary
The Corporation retained
The Study is derived using the Corporation's mineral resource estimate effective as at
Property Description, Location and Access
Access to the
Mineral Resources
The PEA is based on mineral resources previously disclosed, with an effective date of
The underground MRE includes 9.28 million tonnes grading 1.39 g/t Au, 27.6 g/t Ag, 0.97% Cu, 0.33% Pb, and 2.39% Zn in the Indicated category, and 0.86 million tonnes grading 1.06 g/t Au, 15.4 g/t Ag, 0.87% Cu, 0.20% Pb, and 1.68% Zn in the Inferred category, at a base-case cut-off grade of 1.00% CuEq.
Table 5: Kay Mine Property Underground Mineral Resource Estimate at a Base-case Cut-off Grade of 1.00% CuEq,
|
Tonnes (Mt) |
Average Grade |
Contained Metal |
|
||||||||||
|
Au |
Ag (g/t) |
Cu (%) |
Pb (%) |
Zn (%) |
CuEq (%) |
Au (koz) |
Ag (koz) |
Cu (Mlbs) |
Pb (Mlbs) |
Zn |
CuEq |
|
|
|
|
|||||||||||||
|
Indicated |
|
||||||||||||
|
9.28 |
1.39 |
27.6 |
0.97 |
0.33 |
2.39 |
3.18 |
415 |
8,253 |
197.9 |
67.3 |
490.1 |
650.6 |
|
|
Inferred |
|
||||||||||||
|
0.86 |
1.06 |
15.4 |
0.87 |
0.20 |
1.68 |
2.44 |
29 |
423 |
16.4 |
3.8 |
31.8 |
46.1 |
|
Kay Deposit Mineral Resource Estimate Notes:
|
(1) |
The effective date of the Kay Project Mineral Resource Estimate (MRE) is |
|
|
|
|
(2) |
The mineral resource was estimated by |
|
|
|
|
(3) |
The classification of the current MRE into Indicated and Inferred mineral resources is consistent with current 2014 CIM Definition Standards - For Mineral Resources and Mineral Reserves. |
|
|
|
|
(4) |
All figures are rounded to reflect the relative accuracy of the estimate and numbers may not add due to rounding. |
|
|
|
|
(5) |
All mineral resources are presented undiluted and in situ, constrained by continuous 3D wireframe models (considered mineable shapes), and are considered to have reasonable prospects for eventual economic extraction. |
|
|
|
|
(6) |
Mineral resources which are not mineral reserves do not have demonstrated economic viability. An Inferred Mineral Resource has a lower level of confidence than that applying to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that most Inferred Mineral Resources could be upgraded to Indicated Mineral Resources with continued exploration. |
|
|
|
|
(7) |
The Kay Project MRE is based on a validated drill hole database which includes data from 234 surface diamond drill holes completed between 2020 and |
|
|
|
|
(8) |
Grades for Au, Ag, Cu, Pb and Zn are estimated for each mineralization domain using 1.50 m capped composites assigned to that domain. To generate grade within the blocks, the inverse distance squared (ID2) interpolation method was used for all domains. |
|
|
|
|
(9) |
Average density values were assigned to each domain based on a database of 2,307 samples. |
|
|
|
|
(10) |
Based on the size, shape, and orientation of the deposit, it is envisioned that the deposits may be mined using underground bulk mining methods such as Longhole Stoping. The MRE is reported at a base case cut-off grade of 1.00 % CuEq. The mineral resource grade blocks are quantified above the base case cut-off grade and within the constraining mineralized wireframes (considered mineable shapes). |
|
|
|
|
(11) |
The underground base case cut-off grade of 1.00% CuEq considers metal prices of |
|
|
|
|
(12) |
The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues. |
Mineral Reserves
This Preliminary Economic Assessment (PEA) of the
Production Profile
A total of approximately 6.55 million tonnes (Mt) of mineralized material is expected to be mined at average diluted grades of 1.01% Cu, 2.67% Zn, 1.60 g/t Au, and 29.07 g/t Ag.
Ramp-up commences at approximately 55% of nameplate throughput and increases monthly to reach full throughput after nine (9) months. The commercial throughput of 0.7 Mtpa is then maintained for approximately seven (7) years, followed by a gradual ramp-down over the final two (2) years to approximately 50% throughput in the last production year. Mill feed will be maximized through a combination of direct feed from the underground mine and rehandled stockpiled material.
Mining
The underground operation consists of a single mine accessed via one surface portal located south of the surface infrastructure area. The selected mining method consists of long hole open stoping (LHOS), specifically sublevel transverse stoping and sublevel longitudinal stoping.
The underground mine is planned to supply the mill feed at an average rate of 1,918 tonnes per day of mineralized material. The mine plan includes the excavation of approximately 39.3 km of lateral development and 4.0 km of vertical development.
A total of approximately 6.55 million tonnes (Mt) of mineralized material is expected to be mined at average diluted grades of 1.01% Cu, 2.67% Zn, 1.60 g/t Au, and 29.07 g/t Ag. The primary production fleet will consist of 15-t diesel-powered load–haul–dump (LHD) units in combination with 45-t underground haul trucks for the transport of all mined material.
Processing and Recovery
The process plant is designed to nominally treat 0.7 Mtpy of fresh rock and will consist of comminution, Cu-Pb flotation, zinc flotation and pyrite flotation circuits followed by dewatering circuit for the copper-lead and zinc concentrate products. Pyrite concentrate will be treated in an Albion Process followed by cyanidation, adsorption, desorption and recovery (ADR) circuit for recovering gold. Pyrite flotation tailings and cyanidation tailings post cyanide destruction will be filtered, and the filtered tailings / dry stack tailings will be trucked to the tailings storage facility.
Environmental and Permitting
The details of the
At present, AMC does not hold permits for mining operations on the project. The following is a table of permits that will likely be required:
Table 7: Anticipated Permitting Requirements
|
Permit Type |
Agency |
|
BLM Plan of Operations |
|
|
Arizona Mined Land Reclamation Plan |
Arizona State Mine Inspector (ASMI) |
|
Aquifer Protection Permit |
|
|
Air quality permit (Class II) |
ADEQ Air Quality Permits Section |
|
AZPDES Multi-Sector General Permit (MSGP) for mining |
ADEQ Surface Water Section, Stormwater and General Permits Unit |
|
AZPDES Individual Permit |
ADEQ |
|
Notification of Commencement of Operation |
|
|
MSHA Identification Number and MSHA Coordination |
MSHA |
|
Hazardous Waste Identification Number |
|
|
Clean Water Act Section 404 Nationwide Permit |
|
|
Explosives User Permit |
|
|
Radio License |
|
|
Notice of Start-up of Mine Operations |
Arizona State Mine Inspector |
|
Hazardous |
ADEQ Hazardous Permits Unit |
|
Special Waste Identification Number |
ADEQ Solid Waste Unit |
|
Notice of Intent to Drill, Deepen, or Modify a Monitor/Piezometer/Environmental Well |
Arizona |
|
Fire Safety Inspection and Permit |
|
|
Yavapai County Mining/Metallurgical Use Exemption |
|
AMC is currently acknowledged to conduct up to five acres of mineral exploration activities under a Notice of Intent to Explore with the
Baseline studies included a Class III cultural resources inventory and a biological evaluation (BE). The Class III inventory, completed between June and
The BE evaluated special-status species within the project area, including those protected under the
AMC has implemented community engagement efforts, including a public outreach webpage, sponsorship of local initiatives such as the
Potential impacts to the local community are primarily related to the project's proximity to residential areas and may include visual effects, temporary disturbances from exploration and mining activities, and increased traffic along access routes. These impacts may be reduced through ongoing communication with residents, implementation of impact minimization measures, and careful siting of infrastructure away from populated areas. The project may also provide economic benefits, including local employment opportunities and support for the regional mining economy.
Operating Costs
The operating costs include mining, processing, general services and administration (G&A), concentrates transportation and refining, and power cost which is included within each area. The average LOM direct operating cost is
Table 8: Operating Costs Summary
|
Item |
Total LOM Cost |
Unit Cost |
|
Underground Mining |
388 |
60.24 |
|
Processing |
312 |
48.36 |
|
General Services & Administration |
74 |
11.49 |
|
Total Direct Cost |
774 |
120.09 |
|
Royalty |
- |
- |
|
Transport and Refining |
119 |
18.38 |
|
Total OPEX Cost |
893 |
138.47 |
Capital Cost Estimates
Initial capital expenditures include all costs to develop the property with a process plant designed to nominally treat 0.7 Mtpa of fresh rock. Initial capital costs total
Sustaining capital costs include all costs related to the acquisition, replacement, or major overhaul of assets during the mine life required to sustain operations and the underground mining development. Sustaining capital costs are estimated to be
Table 9: Capital Expenditure Summary – Excluding Closure
|
Capital Expenditures (US$000s) |
Initial Capital Cost |
Sustaining Capital Cost |
Total Capital Cost |
|
100 – Infrastructure |
41,953 |
- |
41,953 |
|
200 – Power and Electrical |
23,192 |
- |
23,192 |
|
300 – Water Management |
20,619 |
- |
20,619 |
|
400 – Surface Operations |
21,691 |
- |
21,691 |
|
500 – Mining |
84,023 |
87,205 |
171,228 |
|
600 – Process Plant |
185,059 |
- |
185,059 |
|
700 – Construction Indirect |
87,754 |
- |
87,754 |
|
800 – General Services / Owner's Cost |
15,131 |
- |
15,131 |
|
900 – Pre-production, Start-up, Comm. |
45,130 |
- |
45,130 |
|
990 – Contingency |
84,126 |
- |
84,126 |
|
Total |
608,678 |
87,205 |
695,883 |
Closure costs include all costs related to the closure, reclamation, and ongoing monitoring of the mine for twenty-five (25) years after operations. Closure costs, including financial assurance are estimated to be a total of US
Technical Report Preparation and Qualified Persons
The Study has an effective date of
Scientific and technical information related to the 2025 MRE and 2026 PEA contained in this news release has been reviewed and verified by:
-
Allan Armitage Ph.D.,P.Geo ,SGS Canada Inc. – Geological services, 2025MRE -
Ben Eggers , MAIG,P.Geo ,SGS Canada Inc. – Geological services, 2025MRE - Hind Zniber El Mouhabbis,
P. Eng ., G Mining Services, Economic analysis, 2026 PEA -
Carl Michaud ,P.Eng ., MBA , G Mining Services, UG Mining, 2026 PEA - Sunil Koppalkar,
P.Eng ., G Mining Services, Process, 2026 PEA - Nicolas Vanier-Larrivée,
P. Eng ., G Mining Services, Infrastructure, 2026 PEA -
Richard DeLong ,P. Geo ., WestLand Engineering & Environmental Services, Environment, 2026 PEA -
Eric J. Mears, R.G., C.P.G., HALEY & ALDRICH, Inc. , Closure, 2026 PEA
For readers to fully understand the information in this news release, they should read the technical report in its entirety, including all qualifications, assumptions, exclusions and risks. The technical report is intended to be read as a whole, and sections should not be read or relied upon out of context.
The technical content of this press release has been reviewed and approved by the QPs who were involved with preparation of the Study. The PEA is summarized into a technical report that will be filed on the Corporation's website at www.arizonametalscorp.com and on SEDAR+ at www.sedarplus.ca in accordance with NI 43-101.
About
The Company also owns 100% of the
The historic estimate at the
Qualified Person and Quality Assurance/Quality Control
All of
Gold content was determined by fire assay of a 30-gram charge with ICP finish (ALS method Au-AA23). Silver and 32 other elements were analyzed by ICP methods with four-acid digestion (ALS method ME-ICP61a). Over-limit samples for Au, Ag, Cu, and Zn were determined by ore-grade analyses Au-GRA21, Ag-OG62, Cu-OG62, and Zn-OG62, respectively.
The qualified person who devised and monitored the Company's QA/QC program in respect of the underlying drill data referenced in this news release is
Disclaimer
This press release contains statements that constitute "forward-looking information" (collectively, "forward-looking statements") within the meaning of the applicable Canadian securities legislation. All statements, other than statements of historical fact, are forward-looking statements and are based on expectations, estimates and projections as at the date of this news release. Any statement that discusses predictions, expectations, beliefs, plans, projections, objectives, assumptions, future events or performance (often, but not always, using phrases such as "expects", "does not expect", "is expected", "anticipates", "does not anticipate", "plans", "budget", "scheduled", "forecasts", "estimates", "believes" or "intends", or variations of such words and phrases or stating that certain actions, events or results "may", "could", "would", "might" or "will" be taken to occur or be achieved) are not statements of historical fact and may be forward-looking statements. Forward-looking statements contained in this press release include, without limitation, statements regarding the results, conclusions, projections, assumptions and economic and operating parameters of the 2026 PEA for the
Cautionary Note to United States Investors Regarding Mineral Resource Estimates
This news release uses the terms "Mineral Resource", "Indicated Mineral Resource" and "Inferred Mineral Resource" as defined in the CIM Definition Standards on Mineral Resources and Mineral Reserves and in accordance with NI 43-101. While these terms are recognized and required by the Canadian Securities Administrators, they may not be recognized by the
NEITHER
THE
SOURCE