RESULTS OF DEFINITIVE FEASIBILITY STUDY FOR THE ELIKHULU TAILINGS PROJECT AND GROUP PRODUCTION UPDATE
Pan African is pleased to announce positive results for the independent Definitive Feasibility Study (“DFS”) for its Elikhulu Tailings Project (“Elikhulu” or “the Project”). The Pan African board of directors (“Board”) has approved the construction of the Project, subject to finalisation of the Project financing package.
The Project DFS results indicate excellent recovered grades and gold production, attractive financial returns and a low execution risk, with the DFS results surpassing expectations of previous technical and financial assessments of the Project. The DFS was undertaken by DRA Projects SA Proprietary Limited who has reviewed and approved the information contained in this announcement in writing.
DFS highlights and key assumptions
The planned commencement date of the Project is January 2017, with first gold forecast for the final quarter of the 2018 calendar year and full commissioning in December 2018.
Annual recoverable gold production of approximately 56,000 ounces for its initial eight years of operations and 45,000 ounces of gold for the remaining five years thereafter.
Current arisings and inferred gold resource could extend Project life beyond the DFS estimated life of 13 years.
Optimal plant capacity for the Project allows 12-million tonnes per annum throughput.
The Project is expected to add approximately 25% to the Group’s current production profile and reduce the Group’s all-in sustaining cost (“AISC”) profile.
Initial capital cost is forecast at approximately R1.74 billion (US$119.9 million).
The Project internal rate of return (“IRR”) (real, post-tax) of 23.1% (30.6% nominal) with a payback period of less than four years, based on assumed gold price of US$1180/oz (R17,110/oz).
Return on equity (real, post-tax) of 34.3% (42.5% nominal)
Project net present value (“NPV”) of R1.1bn (US$75.9 million).
AISC of US$523/oz over the life of the Project.
Cash outflow per ounce over the life of the operation is sub $650/oz, inclusive of debt servicing, and amounts to approximately $805/oz, inclusive of debt servicing, over the five year debt redemption term.
Average gold recovery rate over the life of the Project of 47.77%.
Environmental Impact Assessment (“EIA”) and Water Usage Licence (“WULA”) processes are underway, with both approvals expected by late 2017.
DFS economic assumptions:
Gold price assumption: US$1,180/oz.
Rand/US Dollar exchange rate: ZAR/US$:14.50.
NPV discount rate: 9% real.
Debt to equity ratio: 115%, debt to total capital ratio of 53%.
Long term South African inflation rate of 6.1%.
-----------
SA quote... 308 ZAR=
SA quote - jse
from google .... https://www.google.com/finance?q=JSE:PAN