Tintina Resources Reports Pre-Tax 30.5% IRR and $218M NPV

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
Tintina Resources Reports Pre-Tax 30.5% IRR and $218M NPV for Updated Preliminary Economic Assessment, Black Butte Copper Project, Montana, USA

VANCOUVER, BRITISH COLUMBIA--(Marketwired - June 24, 2013) - Tintina Resources Inc. ("Tintina" or the "Company") (TSX VENTURE:TAU)(OTCQX:TINTF) is pleased to announce the positive results of an updated Preliminary Economic Assessment (the "Updated PEA") for its 100% owned Black Butte Copper Project (the "Project") located in central Montana, USA. All currency amounts are in United States dollars (US$) unless stated otherwise. The pre-tax results include: an internal rate of return ("IRR") of 30.5%, a net present value ("NPV") of $218M at an 8% discount rate, and a payback of 3.6 years using an assumed life of mine copper price of $3.05. Once in operation, the Black Butte Copper Project would provide approximately 200 jobs per year during the 11 year mine life. All of the currently known resources and mine-related site facilities for the Black Butte property discussed in the Updated PEA are on private ranch lands (see Figures 1 and 2) .

The Company commissioned the Updated PEA to supplant the Company's previously filed PEA dated August 30, 2012. The Updated PEA incorporates the results of recent diamond drilling on the Johnny Lee Deposit and a revised sequence of mining based on the updated resource estimate disclosed in the Company's press release dated November 13, 2012. The Updated PEA does not include the Lowry deposit.

Please note that the Updated PEA is preliminary in nature, that it 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 that there is no certainty that the Updated PEA will be realized. Please see the important disclosure under "Cautionary Note Regarding the Updated PEA" below .

HIGHLIGHTS

  • Initial estimated startup capital of $217.8 million including a 22% contingency of $33.3 million. Estimated sustaining capital is $114.7 million over an 11 year mine life
  • Base case using long-term copper price of $3.05 / pound (lb) *
    • Pre-tax NPV of $218 million at an 8% discount rate with an IRR of 30.5% and 3.6 year payback
    • Post-tax NPV of $110 million at an 8% discount rate with an IRR of 20.2% and 4.7 year payback **
  • Underground mining operation with 11-year mine life at a nominal processing rate of 3,300 tonnes (t) per day using a conventional flotation circuit producing a single copper concentrate
  • Average annual payable metal production estimated at 62.06 million pounds of copper
  • Life-of-mine payable metal production estimated at 682.62 million pounds of copper
  • Operating cost $66.48/t milled; cash cost $1.81/lb copper (including royalty)
  • The Life of Mine copper recovery is estimated to average 88.3%
* $3.05/lb copper price is based on the Energy and Metals Consensus Forecast's (EMCF) Mean price as of April 26, 2013 (the "EMCF Price"). The EMCF Price is a forward looking consensus of metal prices among 20 leading international financial institutions and is published by Consensus Economics, UK.
** Post-tax economic values were calculated by applying the following taxes based on enacted tax law and regulations as of June 10, 2013: United States Federal corporate income taxes, Montana State income taxes, Montana metalliferous mines license taxes, and Montana mines gross proceeds taxes. The calculation of post-tax economic values did not account for loss carry forwards and unutilized tax pools which would be expected to reduce actual taxes payable.

Rick Van Nieuwenhuyse, Executive Chairman of Tintina, stated, "The Company is very pleased with the results of the Updated PEA. The recent in-fill drilling resulted in significantly improved grades in the Johnny Lee deposit and allowed for better mine scheduling which significantly improved the overall project economics."

Jerry Zieg, Vice President of Exploration for Tintina, added, "The Updated PEA results certainly support advancing the project. Management believes that the Black Butte Copper Project is one of the most significant North American copper development stories around today. In addition, our geologic work continues to show that the district has a considerable exploration upside."

Table 1: Resources used in study
Undiluted Measured Mineral Resources 1 - Johnny Lee Deposit
Tonnes (in millions) Estimated Cu Grade (%)
Johnny Lee Upper Zone 2.66 2.99
Undiluted Indicated Mineral Resources 1 - Johnny Lee Deposit
Johnny Lee Upper Zone 6.52 2.77
Johnny Lee Lower Zone 2.39 6.40
TOTAL UNDILUTED MEASURED AND INDICATED MINERAL RESOURCE 1 11.57 3.57
Undiluted Inferred Mineral Resources 1 - Johnny Lee Deposit
Johnny Lee Upper Zone 1.25 2.52
Johnny Lee Lower Zone 0.21 5.33
1 Mineral Resource estimates for the Johnny Lee Upper and Lower zones were prepared by Mike Lechner P. Geo., President of Resource Modeling Inc., who is an independent Qualified Person as defined by NI 43-101. The effective date of the resource estimates is November 13, 2012. The drill hole database that was used to estimate Mineral Resources consists of 106 drill holes totaling 23,705 meters for the Johnny Lee Upper Zone and 47 drill holes totaling 21,783 meters for the Johnny Lee Lower Zone.
Mineral resources that are not mineral reserves do not have demonstrated economic viability. Mineral Resource estimates were completed for each zone by constructing three dimensional computer block models with block sizes of 5 m x 5 m in the X and Y dimensions and 1 m in the Z dimension. Three-dimensional wireframes were constructed representing the Johnny Lee Upper and Lower copper zones using logged massive sulfide lithologies and a nominal copper cutoff grade of 1%. One-meter-long drill hole composites were generated from the assay data after capping high-grade outliners and were subsequently used to estimate copper, cobalt, gold, and silver grades using a dynamic anisotropy search strategy and an inverse distance weighting estimator. The block grades were validated visually and by comparing the inverse distance grades with a nearest neighbor model.

JOHNNY LEE DEPOSIT UPDATED PRELIMINARY ECONOMIC ASSESSMENT OVERVIEW

Table 2: Johnny Lee Mine Metrics 1
Mill Feed 2 11.84 M tonnes 1
Average Copper Grade 3.11% 1
Total Dry Concentrate Production 1.38 M tonnes
Average Annual Payable Copper Production 62.06 M pounds
Life of Mine Payable Copper Production 682.62 M pounds
Mine Operating Cost $45.83/tonne
Mill Operating Cost $15.83/tonne
G&A, Surface Services, and Tailings Management $4.82/tonne
Total Site Operating Cost $66.48/tonne
Direct Capital Costs 3 $152.2 M
Indirect and Owners 3 $32.2 M
Contingency 3 $33.3 M
Total Pre Production Capital Costs 3,4 $217.8 M
Total Sustaining Capital 4 $114.7 M
1 Figures reflect assumed mine dilution and mine recovery factors.
2 Mill feed includes Measured, Indicated, and Inferred mined material.
3 Total Pre-Production Capital Costs may not add due to rounding.
4 Estimate considered accurate to +40% and -40%.

PROJECT ECONOMICS

The table below highlights the pre-tax IRR and NPV at an 8% discount for a selection of copper prices.

Table 3: Economic Sensitivity Summary 1
Copper Price ($) Pre-Tax IRR (%) Pre-Tax NPV @ 8% (in millions $) Pre-Tax Payback (Years) Post-Tax IRR(%) Post-Tax NPV @ 8% (in millions $) Post-Tax Payback (Years)
2.50 11.3 28 6.2 5.5 -21 8.3
3.05 30.5 218 3.6 20.2 110 4.7
3.50 44.7 373 2.8 30.4 210 3.6
1 Post-tax economic values were calculated by applying the following taxes based on enacted tax law and regulations as of June 10, 2013: United States Federal corporate income taxes, Montana State income taxes, Montana metalliferous mines license taxes, and Montana mines gross proceeds taxes. The calculation of post-tax economic values did not account for loss carry forwards and unutilized tax pools which would be expected to reduce actual taxes payable.

UPDATED PEA CONTRIBUTIONS AND QUALIFIED PERSONS

The Updated PEA and resource estimates have been prepared in accordance with the Standards of Disclosure for Mineral Projects as defined by National Instrument (NI) 43-101 of the Canadian Securities Administrators. The technical contents of this release and all technical information relating to the Updated PEA have been reviewed and approved by Srikant Annavarapu, P.Eng. (AMEC), Art Winckers, P.Eng. (Arthur H. Winckers and Associates Inc.), Mike Lechner, P.Geo. (Resource Modeling Inc.), Wayne Stoyko, P.Eng. (Tetra Tech), and Jianhui Huang, P.Eng. (Tetra Tech), the Qualified Persons responsible for preparation of the Updated PEA, each of whom have verified the technical data, qualifications, and assumptions in this release and are independent of Tintina. Readers are encouraged to read the Updated PEA Technical Report in its entirety when it is filed under the Company's profile on SEDAR at www.sedar.com .

Jerry Zieg, Vice President of Exploration for the Company, is a Qualified Person for the purposes of NI 43-101 and has also reviewed and approved the information of a scientific or technical nature contained in this news release. Assays for this program have been completed by ALS Chemex including duplicates, standards, and blanks for QA/QC purposes.

ABOUT TINTINA RESOURCES INC.

Tintina Resources Inc. is a growth company focused on the exploration and development of base metal properties in North America. The Company's experienced Board of Directors and Management Team is currently focused on advancing the Black Butte Copper Project located in central Montana towards a production decision.

ON BEHALF OF THE BOARD OF DIRECTORS

GERALD BOOTH, Interim CEO

Cautionary Note Regarding the Updated PEA: The Updated 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. Furthermore, there is no certainty that the preliminary economic assessment will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability. Readers are encouraged to read the technical report when it is filed.

Cautionary Note Regarding Forward-Looking Statements: Certain disclosures in this release, including statements regarding the Company's plans for and intentions with respect to exploration and development of the Company's Black Butte Copper Project and the results thereof, resource estimates, the Updated PEA, including estimates of capital and sustaining costs, anticipated internal rates of return, mine production, estimated recoveries, mine life, estimated payback period and net present values, the preparation of a feasibility study and other plans and objectives of the Company with respect to the Black Butte Project and surrounding area constitute "forward-looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995 and Canadian securities legislation. In making the forward-looking statements in this release, the Company has applied certain factors and assumptions that the Company believes are reasonable, including that the Company is able to obtain any government or other regulatory approvals and any financing required to complete the Company's planned exploration and development activities, that the Company is able to procure equipment and supplies in sufficient quantities and on a timely basis, that the Company's exploration and development activities on the Black Butte Copper Project will not be affected by actions of environmental activists or other special interest groups, that actual results of exploration activities are consistent with management's expectations, that the proposed mine plan and recoveries will be achieved, that capital costs and sustaining costs will be as estimated, that the assumptions underlying mineral resource estimates are valid and that no unforeseen accident, fire, ground instability, flooding, labor disruption, equipment failure, metallurgical, environmental or other events that could delay or increase the cost of development will occur. However, the forward-looking statements in this release are subject to numerous risks, uncertainties and other factors relating to Tintina's operation as a mineral exploration and development company and the Black Butte Copper Project that may cause future results to differ materially from those expressed or implied in such forward-looking statements.

Such uncertainties and risks include, among others, actual results of the Company's exploration activities being different than those expected by management, uncertainties involved in the interpretation of drilling results and geological tests, delays in obtaining or inability to obtain required government or other regulatory approvals or financing, interference with Tintina's exploration or development activities by environmental activists or other special interest groups, inability to procure equipment and supplies in sufficient quantities and on a timely basis, the risk of unexpected variations in mineral resources, grade or recovery rates, of failure of plant, equipment or processes to operate as anticipated, of accidents, labor disputes, and unanticipated delays in obtaining governmental approvals and completing other development activities, the risk that estimated costs will be higher than anticipated and the risk that the proposed mine plan and recoveries will not be achieved, equipment breakdowns and bad weather. 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. Readers are cautioned not to place undue reliance on forward-looking statements. Tintina does not intend, and expressly disclaims any intention or obligation to, update or revise any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.

To view Figures 1 and 2, please visit the following link: http://media3.marketwire.com/docs/tau624i.pdf .

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 release.

Tintina Resources Inc. Tiffany Konings (604) 628-1162 (604) 628-1163 (FAX) info@tintinaresources.com www.tintinaresources.com
Scroll down for more posts ▼

Top 10 Most Recent News Articles

Schneider Electric Pushes Water Management Tech at WEFTEC

Updated Category News Views 6

Looks like Schneider Electric is diving headfirst into the choppy waters of utility management with its latest tech showcase at WEFTEC 2026. And trust me, the timing couldn't be more spot-on. With North America's water and wastewater systems groaning under the weight of aging infrastructure and cybersecurity threats, it’s about time someone brought something fresh to...

Continue Reading
AHN Healthcare@Home Celebrates Fourth Top Workplace Win

Updated Category News Views 3

Four-Time Top Workplace Champ You want to talk consistency? Let's talk about AHN Healthcare@Home pulling in that Pittsburgh Top Workplace award four years running. It's no small feat, especially in the healthcare sector where employee burnout isn't just a buzzword—it's a daily challenge. How did a home health and hospice outfit like AHN land this honor? Well, it's all...

Continue Reading
Perkins Rolls Out Mahjong to Revive Family Bonds

Updated Category News Views 1

Perkins Ditches the Phones, Sparks True Connection No doubt about it, folks—Perkins Restaurant & Bakery has cooked up something special to bring families back to the table. Not just for pancakes or pies this time, but for a little classic game action with their limited-edition Mahjong set. Love it or leave it, this is Perkins tapping into the magic of togetherness...

Continue Reading
Appy Pie Secures Patent for AI Driven App Building

Updated Category News Views 1

A New Dawn in App Creation You ever think about a world where creating an app is as straightforward as chatting with an old buddy? Well, that future's knocking at the door, courtesy of Appy Pie. They're ruffling feathers with a shiny new U.S. patent promising just that—apps whipped into shape by a bit of chitchat with their AI-powered platform. It's got folks scratching...

Continue Reading
Nailah Thorbourne's Vlair Shapewear: Fashion Freedom

Updated Category News Views 2

Fashion with a Punch: Nailah Thorbourne's New Venture You'd think from the way the fashion industry's been humming along that someone would've cracked the code on shapewear a long time ago, right? But alas, it takes Nailah Thorbourne to step out of Brick & Lace's spotlight and into this shapely market with Vlair Shapewear. Apparently, what most overlooked in comfort, she...

Continue Reading
AI Memory Growth Pushes Limits at GMIF2026 Summit

Updated Category News Views 4

The Memory and Storage Race in the AI Era The 5th GMIF2026 Innovation Summit wrapped up in Shenzhen, and boy, was it a heavyweight bout. You could practically feel the tension in the room as industry giants sparred over the future of memory and storage in AI. This wasn't just another trade show pow-wow; this was a strategic chess match over where AI infrastructure is...

Continue Reading
Elevest's Fund 70: High Hopes in Dallas Tower Deal

Updated Category News Views 2

Aiming High in the Heart of Dallas Rolling the dice in downtown Dallas isn't for the faint-hearted, but Elevest Capital is strutting in with swagger. Their 70th fund acquisition—a 229-unit high-rise—is rocking the highest going-in cap rate the firm has ever snagged at 6.4%. Built in 2007 and lounging at a comfy 93% occupancy with zero concessions, this property sure...

Continue Reading
Melrose Fire Station Reaches Steel Topping Milestone

Updated Category News Views 6

Metal and Milestones: A New Era for Melrose Rolling into Melrose, Massachusetts, there's some serious action kicking off with the new Fire Engine 2 Station reaching a steel topping milestone. This phase isn't just about slapping on another beam; it's the crescendo of diligent teamwork from all the hands involved—from CTA Construction Managers to the clout of Ironworkers...

Continue Reading
RiskScout Rides High on Funding, Tackles Financial Crime

Updated Category News Views 4

A Fresh Injection to Combat Financial Crime Capital's flowing into RiskScout's coffers thanks to a new funding round, and it's not just about cash—it’s about gearing up for a battle against financial crime. The round was led by LiveOak Ventures, who aren't new to the block, alongside other players like Castle Creek Launchpad and Alloy Labs. After tripling their...

Continue Reading
Celina Graves Joins Expanding GoLive Streamers Platform

Updated Category News Views 1

Celina Graves Breaks New Ground on GoLive Streamers You'd think television capture all the talent buzz, but nope. Celina Graves, known from her semifinalist run on America's Got Talent, is diving into new waters by joining GoLive Streamers. She's stirring up the scene by making her performances more personal, stretching beyond the flatness of your typical TV appearance....

Continue Reading

Top 5 Most Recently Viewed Articles

GIGABYTE Unveils New AI PC Models for Enthusiasts and Gamers

Updated Category News Views 211

GIGABYTE Expands AI PC Lineup with AERO X16 and GAMING A16 GIGABYTE, a leading name in the world of computer tech, is proud to announce the launch of its AERO X16 and GAMING A16 laptops, designed to cater to gamers, creators, and everyday users alike. These new models incorporate cutting-edge NVIDIA® GeForce RTX™ 50 Series Laptop GPUs, promising enhanced performance...

Continue Reading
Verde Resources Plans Public Offering and Nasdaq Uplisting

Updated Category News Views 93

Verde Resources Inc. Announces Major Financial Moves Verde Resources Inc. (OTCQB: VRDR), a pioneer in environmentally sustainable infrastructure products, has taken significant steps that may reshape its future. The company filed a registration statement with the U.S. Securities and Exchange Commission for a public offering of its common stock. The anticipated earnings...

Continue Reading
BC.GAME Partners with Crypto Fight Night for 2025 Event

Updated Category News Views 191

BC.GAME Partners with Crypto Fight Night for 2025 Event BC.GAME has been announced as the Exclusive Gaming Partner for the upcoming Crypto Fight Night (CFN) in 2025. This exciting partnership will help connect sporting events with the ever-evolving world of cryptocurrency, making it perfect for those who enjoy both passions. CFN 2025: An Event Making Waves in the Crypto...

Continue Reading
Forecasting Further Russian Inflation and Interest Rates Hikes

Updated Category News Views 121

Current Inflation Trends in Russia Recent observations indicate a troubling trend in Russia as leading economists anticipate that inflation will surpass the central bank's estimates for the current year. This surge is likely to prompt another significant hike in the benchmark interest rate in the near future. Recent Economic Data According to statistical data, consumer...

Continue Reading
BingX Celebrates Chelsea FC's Victory with Global Campaign

Updated Category News Views 271

BingX Celebrates Chelsea FC's Historic Victory BingX, a prominent cryptocurrency exchange and Web3 AI company, proudly expresses its congratulations to Chelsea Football Club for their remarkable triumph in the FIFA Club World Cup. As the official crypto exchange partner for Chelsea FC, BingX unites millions of fans in a shared celebration of this pivotal achievement....

Continue Reading