AI assistant
ALARA RESOURCES LIMITED — Capital/Financing Update 2013
Apr 29, 2013
64461_rns_2013-04-29_a4dabb49-dd7c-47a8-beb3-4e2614ebafea.pdf
Capital/Financing Update
Open in viewerOpens in your device viewer
Alara Resources Limited Telephone | +61 8 9214 9787 ABN 27 122 892 719 Facsimile | +61 8 9322 1515 Level 14, The Forrest Centre Web | www.alararesources.com 221 St Georges Terrace E-mail | [email protected] Perth WA 6000 Australia
==> picture [124 x 82] intentionally omitted <==
ASX/MEDIA RELEASE
Tuesday, 30 April 2013
Positive Definitive Feasibility Study Confirms Khnaiguiyah Project as Technically and Financially Robust
Project Highlights
-
Life of Mine ( LOM ) of 13 years at 2 million tonnes per annum ( Mtpa ) throughput with production forecast to commence in Q4, 2015 when zinc prices are expected to significantly strengthen.
-
Project direct capital expenditure of US$257 million (including owner’s cost and contingency)
-
Production of 1,410,000 tonnes ( t ) of zinc concentrate (775,000t of zinc metal) and 210,000t of copper concentrate (52,000t of copper metal) for LOM.
-
First 7 years of full production show an average of 79,750t of zinc metal as concentrate and 5,750t of copper metal as concentrate with peak production at 99,000t of zinc metal and 8,250t of copper metal respectively as concentrates.
Financial Highlights
-
Project revenue A$2,074 million.
-
EBITDA A$873 million.
-
Project NPV of A$170 million at an IRR of 23%.
-
Payback of 2.8 years
-
LOM zinc operating costs including treatment and refining charges ( TC/RC ) of US$0.50/pound ( lb ) after copper credits and US$0.46/lb in the first 7 years with copper price assumed at an average of US$6,114/t.
-
First full year zinc production (2016) costs forecast (after copper credits) to be in the 2[nd] quartile of cash costs for the western world mines with copper costs forecast to be in the bottom quartile.
Future Growth and Opportunities
-
The DFS is based on currently known JORC Proved and Probable Reserves of 26.1 million tonnes at 3.3% Zn and 0.24% Cu[1] .
-
All ore bodies are open along strike and depth. Significant upside exists for further discoveries along the host shear zones which have been mapped for several additional kilometres within the Exploration Licence Applications. Many ancient workings remain unexplored.
-
Plant throughput rate is based on conservative assumptions. To access high grade ores in the first few years, the mining rate has been planned to be higher than the plant throughput rate of 2Mtpa. This means that in-pit mining will be completed in approximately 9 years and the last four year's production will be derived entirely from lower grade stockpiles. It is expected that some or most of this stockpile production may be brought forward with minimum additional expenditure.
1 Proved Ore Reserves of 17.7 Mt at 3.4% Zinc and 0.29% Copper and Probable Ore Reserves 8.4 Mt at 3.1% Zn and 0.13% Copper; refer Alara market announcement dated 18 April 2013 and entitled “Maiden JORC Ore Reserves – Khnaiguiyah Zinc-Copper Project”
(The cut-off values were estimated to be US$17.24 per tonne for Domain 1, US$17.87 per tonne for Domain 2 and US$16.29 per tonne for Domain 3 on Net Smelter Return (NSR) basis). Metal prices used in determining NSR in the cash flow model are forecast LME prices for zinc and copper for 2015 by CRU Strategies (see Market Price, page 4).
Page 1 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Khnaiguiyah DFS Completion
Perth: Alara Resources Limited (ASX: AUQ) ( Alara) is pleased to announce the completion of its Definitive Feasibility Study ( DFS ) for the Khnaiguiyah Zinc-Copper Project in Saudi Arabia ( Project ).
The Khnaiguiyah Project is operated by Khnaiguiyah Mining Company LLC ( KMC ) a 50:50 joint venture between Alara and United Arabian Mining Company LLC ( Manajem ), a privately owned Saudi Arabian mining company.
Location of the Khnaiguiyah Zinc–Copper Project
==> picture [455 x 487] intentionally omitted <==
The DFS has defined a 13 year mine life producing approximately 1,462,000t of zinc concentrate (775,000t of zinc metal) and 210,000t of copper concentrate (52,500t of copper metal) for the LOM with average annual concentrate production of 108,000t of zinc and 16,000t of copper delivering a LOM EBITDA of A$873 million.
Commenting on the completion of the DFS, Managing Director Shanker Madan stated:
“The Khnaiguiyah Project DFS has confirmed a technically and financially robust mining operation with a mine life of 13 years at 2Mtpa throughput. With all ore bodies open along strike and depth and the host shear zones mapped for several kilometres along strike in a mineral rich tectonic belt, the Khnaiguiyah Project offers further significant value growth potential for Alara shareholders and may well prove to be the beginning of a new era of prosperity and opportunities for the people and the region”.
Page 2 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Khnaiguiyah Zinc–Copper Project Surface Layout
==> picture [455 x 181] intentionally omitted <==
==> picture [455 x 182] intentionally omitted <==
Khnaiguiyah Zinc–Copper Project from Pit to End User
==> picture [455 x 282] intentionally omitted <==
Page 3 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
A summary of the key results of the DFS are outlined in the tables below.
| Definitive Feasibility Study Financial Summary | Definitive Feasibility Study Financial Summary | Definitive Feasibility Study Financial Summary | Definitive Feasibility Study Financial Summary |
|---|---|---|---|
| Tonnes | |||
| Zinc Production LOM | 775,000 | ||
| Copper Production LOM | 52,000 | ||
| Average Annual Production LOM | Zinc concentrate 108,000 dry metric tonnes Copperconcentrate16,000 drymetrictonnes |
||
| Average first 7 Years of Full Production |
Zinc concentrate 145,000 dry metric tonnes (79,750t of zinc metal) Copper concentrate 23,000 dry metric tonnes (5,750t of copper metal) |
||
| LOM Project Revenue Using Base case Zn/Cu Pricing |
A$2,074 million | ||
| Forecast LOM EBITDA Using Base caseZn/CuPricing |
A$873million | ||
| Base Case | High Case | Market Price | |
| Zn | US$2,315/t | US$2,373/t | US$2,335/t |
| Cu | US$6,114 /t | US$7,070/t | US$7,070/t |
| TC/RC | US$180/t | US$180/t | US$203/t |
| NPV | A$170 million | A$255 million | US$120 million |
| IRR | 23% | 31% | 18% |
| CurrencyA$ to US$ over LOM | 0.90 A$ to US$1.00 | 0.90 A$ to US$1.00 | 1.00 A$ to US$1.00 |
* Market Price based on Forecast LME Price for 2015
| Definitive Feasibility Study Production Summary | Definitive Feasibility Study Production Summary | Definitive Feasibility Study Production Summary | Definitive Feasibility Study Production Summary |
|---|---|---|---|
| Ore Reserves | Tonnes | Zn | Cu |
| Proved Reserves | 17,730,000 | 3.4% | 0.29% |
| Probable Reserves | 8,350,000 | 3.1% | 0.13% |
| Total Proved and Probable | 26,080,000 | 3.3% | 0.24% |
| The average grade of the feed to the process plant for the first 7 years is expected to be 4.36% Zinc and in the first 9.5 years approximately 3.95% Zinc |
|||
| MiningMethod | Open Cut - consistingof threepits(K1, K2 and K3) | ||
| Mining operation | Drill and Blast, Excavator and Dump Truck Haulage 90t Excavator – Ore 160t Excavator – Waste & Ore 90t Off highwayDumpTrucks – Ore,Waste and Tailings |
||
| Pit Depths | K1 Pit: 95 metres; K2 Pit: 155 metres; K3 Pit: 220 metres. | ||
| Process | Conventional Differential Floatation including Crushing, Grinding, Floatation,Thickeningand Filterpress |
||
| Civil and Engineering Works |
Infrastructure Fencing and security. Accommodation Village, Run of Mine (ROM) pads and Low Grade Stockpiles (LGS) Buildings include Workshops, Offices, Prayer rooms, Training crib rooms, Security and Medical facilities Process Plant: 2Mt per annum throughput Process Plant including crushers, grinding circuit, floatation circuits, thickeners and filtration units for copper and zinc, conveyors, modern integrated fibre optics based real time communication system and control room, weighbridge, laboratory. Power Generation Diesel Power Plant: 12 x 1.825 MW Water production and delivery: Bores, pumping station, 15 km pipeline and water storages. Mining: Development of the K1, K2 and K3 Pits, Tailings andwaste disposal willbe a Co-disposal facility (CDF) |
Page 4 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
| Definitive Feasibility Study Production Summary | Definitive Feasibility Study Production Summary |
|---|---|
| Employment | Construction workforce – Total = 325 Owners Team – 25 Construction work force – 300 (Peak) supplied under EPC contracting terms Permanent work force – Total = 475 Mining – 184 (Peak) Process – 112 Management and Admin and support staff – 114 Site Services Village catering and cleaning - 40 Village Maintenance – 12 Power and bore fields – 13 |
| Volume Extracted | TOTAL: 160 Mt comprising (approx.): 20 Mtpa (for Years 1, 2, 3, 7), 14 Mt (Year 4), 17 to 18 Mtpa (for Years 5, 6, 8, 9), decreasing to 0.3 Mtpa (Year 10). Processingstockpiles occurs from 10 to 13. |
| Total Ore Processed | 26.08 Mt |
| Processing | 2mpta years 1 – 9 direct feed from ROM 2mpta years10– 13 direct feedfrom LGS |
| Tailings | 25 Mt / LOM |
| Waste Rock | 134 Mt / LOM |
| Volume in Co-Disposal | 13year waste rock and tailings totalling159 Mt |
| Construction and Commissioning, Mine Development |
Construction – 24 months consisting of: 18 months – Engineering, Procurement and Construction 4 months – Commissioning including wet commissioning Mine Development: 6 months – Mining Ramp up. Commencing 16 months into the construction cycle. First production is forecast for Q4 2015. |
| Life-of-Mine | Mining (Years 1 to 9), Stockpile Processing (Years 10 to 14), 2 year rehabilitation. Rehabilitation to start at the end of mining oPits – 18 months o Co-Disposal Facility (CDF)–6months |
| Waste to Ore Ratio | 5.2:1 |
| Mining Equipment | 2 x 160t excavators for waste 1 x 90t excavator for ore 1 x 50t excavator for batter scaling 23 x 90t dump trucks of which 2 are planned for haulage of dry tails 5 drill machines for drill and blast Other equipment includes graders, dozers, wheel loaders, water carts and tyrehandlers |
Page 5 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Capital Cost Estimate
The capital cost estimate for the Project has been calculated at US$257 million as outlined in the following table:
| Cost Centre | US$ Millions |
|---|---|
| Process Plant | 158 |
| Infrastructure | 66 |
| Services Bore field 6 CDF 4 Fuel Farm 1 Mob/Demob 1 |
12 |
| Owners Team / Contingency | 21 |
| Total | 257 |
The estimate is based principally on a fixed price lump sum (Q3, 2013 base) tender submission received by KMC under the internationally accepted FIDIC (International Federation of Consulting Engineers) Silver Book, First Edition 1999, EPC/Turnkey General Conditions contracting model which covers the engineering design, procurement, construction and commissioning of the following areas of the Khnaiguiyah Project:
-
Process Plant
-
Site infrastructure which includes:
-
Bulk Earthworks
-
Office buildings
-
Medical and Security
-
Explosive Storage
-
Workshops: Fixed and Mobile Plant
-
Power Generation
-
Permanent Accommodation Village
-
Concentrate Handling Storage / transport containers
The party providing the fixed price tender has prior experience in building and operating under contract a copper zinc mine and plant in Saudi Arabia and KMC consultants have visited the base country operations of the tender party as well as visiting a current project being operated by the party in Saudi Arabia. Due diligence of the facilities by KMC consultants and engineers impressed KMC with the capabilities and performance of the party.
KMC believes the EPC model suits the conditions of work in Saudi Arabia based upon the following factors:
-
Tried and tested processing techniques associated with the floatation of zinc and copper production
-
Stable weather patterns
-
Low seismic activity
-
Ability to utilise third country nationals as work force
-
Single site head contractor
The tender quote for the Process plant, Site Infrastructure and Concentrate Handling is US$223m. A further US$24m has been added for other capital costs taking the estimated total project cost to US$257m.
This is based upon a plant design of 2Mtpa and includes construction and commissioning of the 2Mtpa process plant, 24MW power station, mine village and water bore field.
Page 6 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Operating Costs Estimate
| Operating Cost Summary | Operating Cost Summary | Operating Cost Summary |
|---|---|---|
| Unit OperatingCosts | ||
| US$/t ore | LOM Total US$/Million | |
| Waste mining | 7.89 | 206 |
| Ore mining | 1.42 | 37 |
| Additional ore miningcosts* | 2.83 | 74 |
| Processingcost(variable) | 7.33 | 191 |
| Processingcost(fixed) | 5.53 | 144 |
| Transport, TC / RC(variable) | 18.20 | 475 |
| Total operating cost | 43.20 | 1,127 |
*Management, Grade Control, Rehandle, Tailings
The amounts incorporated in the table above include treatment and refining (TC/RC) charges. These costs will likely vary over time and are partly correlated to zinc prices quoted on the London Metals Exchange ( LME ).
Total operating costs over the LOM including sustaining capital and mining equipment leasing costs have therefore been estimated at US$43.20 (+/- 15% accuracy) per tonne of ore using conservative equipment availability and productivity estimates.
Marketing Studies
CRU Strategies (an international marketing and market forecasting firm on long term zinc, copper and TC/RC charges) was engaged by KMC to prepare a marketing report on zinc and copper markets during the life cycle of the Khnaiguiyah Zinc–Copper Project.
Excerpts from the report are as follows:
-
"Zinc consumption is forecast to increase from 12.4 Mt zinc in 2011 to 15.8 Mt in 2016, reaching 23.2 Mt by 2030."
-
“We forecast (zinc) prices will first reach an annual average peak of US$3,822/t in 2017 before dropping.”
-
“From 2018 we expect new supply capacity to put downward pressure on prices which we expect to trend around the Long Range Marginal Cost ( LRMC ), which in 2020 is forecast to be US$2,454/t rising to US$3,356 by 2030”.
Estimates of TC/RC for zinc and copper have been adopted from the report commissioned from CRU Strategies and adjusted to recognize discounts available to spot market participants.
Page 7 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Cash Costs
The prorate zinc cash costs for the Khnaiguiyah Project for the year 2016, being the first full scheduled production year are forecast to be in the low 2[nd] quartile of cash costs for mines in the western world.
The chart below based on CRU analysis illustrates the relative Khnaiguiyah Project cash cost profile for Zinc.
==> picture [399 x 294] intentionally omitted <==
----- Start of picture text -----
CRU nominal price forecast for 2016 is denoted by the red line below
----- End of picture text -----
The prorate copper cash costs for the Khnaiguiyah Project for the year 2016, being the first scheduled full production year are forecast to be in the bottom quartile of cash costs for mines in the western world.
The chart below based on CRU analysis illustrates the relative Khnaiguiyah Project cash cost profile for Copper.
==> picture [399 x 294] intentionally omitted <==
----- Start of picture text -----
CRU nominal price forecast for 2016 is denoted by the red line below
----- End of picture text -----
Page 8 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Financial Analysis
Based upon the analysis conducted by CRU together with further data from other sources relating to both long term Zinc and Copper price forecasts and associated treatment and refining costs, the financial analysis undertaken in the DFS has confirmed the Khnaiguiyah Project as providing a financially robust mining operation
The following key assumptions used in the preparation of a financial model for the project include a:
-
(a) Base Case; and
-
(b) two scenarios in which the Base Case assumptions are changed to reflect different assumptions on Zinc and Copper pricing and treatment and refining costs (TC/RC).
The variable parameters used in each case reflecting Zinc and Copper prices and well as TC/RC are as follows:
| Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine | Pricing and Refining/Treatment Assumptions for Life of Mine |
|---|---|---|---|---|---|---|
| Case Scenarios |
Assumptions | Zn US$/t | Cu US$/t | Zn TCRC/US$t |
Cu TC/US$t |
Cu RC US c/lb |
| High | Use CRU Prices, for Zn. Adjust Cu Prices and TC/RC |
2373 | 7,070 | 180 | 64 | 6.4 |
| Base | Use Consensus Prices for Zn and Cu,Adjust TCRC |
2,315 | 6,114 | 180 | 64 | 6.4 |
| Market Price |
LME 2015 Prices for Zn and Cu and TC/RC as Forecast by CRU Strategies |
2,335 | 7,070 | 203 | 64 | 6.4 |
For Zinc, the DFS developed a consensus price based on the CRU estimate and estimates from BDO and Morgan Stanley.
For Copper, the DFS developed a consensus price based on the CRU estimate and estimates from BDO, JP Morgan and Morgan Stanley.
The Base Case adopts:
-
Zinc price of US$2,315 average for mine life based on forward LME 2015 prices for zinc. Most analysts forecast rising prices to 2018 with falls thereafter
-
Copper price of US$6,114 average for mine life.
-
Zinc Concentrate TC/RC weighted average of US$180/t assuming a reduction of US$23/t over LOM from the LME Forecast Negotiated TC/RC for Zinc for 2015 of US$203/t (source CRU Strategies). The price differential between spot and contract prices for recent years has also been taken into account. (Source: Teck, Boliden)
-
Copper Concentrate Treatment Charge reduced for Spot discounted to weighted average US$64/dmt. It is also in line with LME futures forecast for 2015 (Source: CRU Strategies)
-
Copper Concentrate Refining Charge reduced for Spot and in line with LME futures forecast for 2015 (Source: CRU Strategies) discount to average US6.4 cents/payable lb
Using the Base Case parameters, the Project financials[2] could be as follows:
-
EBITDA of A$873 million or generate sufficient cash flow to repay all the CAPEX associated with construction in 2.8 years.
-
NPV of A$170 million at weighted average cost of capital (WACC) of 9.10% (taking into account the low cost of capital in Saudi Arabia).
Using the High Case and the lower Market Price Case scenarios, the Project shows:
-
A payback of CAPEX between 2.0 and 3.8 years respectively.
-
NPV of between A$255m (High Case) to US$120m (Market Price assuming A$ parity with US$) respectively.
2 Assuming an average US$ to A$ conversion of A$0.90 to US$1.00 over LOM
Page 9 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Summary of NPV given variable Zinc and Copper price and treatment charges:
| Pricing Assumptions for Life of Mine | Pricing Assumptions for Life of Mine | Pricing Assumptions for Life of Mine | Pricing Assumptions for Life of Mine | Pricing Assumptions for Life of Mine | Pricing Assumptions for Life of Mine |
|---|---|---|---|---|---|
| Case | Assumptions | EBITDA A$million |
NPV A$million |
IRR | Payback years |
| High | Use CRU Prices, for Zn. Adjust Cu Prices and TC/RC |
1,004 | 255 | 31% | 2.0 |
| Base | Use Consensus Prices for Zn and Cu,Adjust TCRC |
873 | 170 | 23% | 2.8 |
| Market Price (Based on Forecast LME Prices) |
LME 2015 Prices for Zn and Cu and TC/RC as Forecast by CRU Strategies (AssumeA$ paritywithUS$) |
791 | 120 | 18% | 3.8 |
Summary of Project Revenues across various cases:
| Revenue Assumptions for Life of Mine | Revenue Assumptions for Life of Mine | Revenue Assumptions for Life of Mine | Revenue Assumptions for Life of Mine | Revenue Assumptions for Life of Mine |
|---|---|---|---|---|
| Case | Assumptions | Revenue A$million |
Cost A$million |
EBITDA Yr 1 to 7 of Full Production |
| High | Use CRU Prices, for Zn. Adjust Cu Prices and TCRC |
2,205 | 1,201 | 831 |
| Base | Use Consensus Prices for Zn and Cu, Adjust TCRC |
2,074 | 1,201 | 696 |
| Market Price |
LME 2015 Prices for Zn and Cu and TC RC as Forecast by CRU Strategies (AssumeA$ paritywithUS$) |
1,899 | 1,107 | 609 |
| Base Case Cash Free Cash Flow and Payback |
==> picture [455 x 266] intentionally omitted <==
Page 10 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Mine Operations
The DFS contemplates three open cut pits (K1, K2 and K3) within 3 km distance of each other and a centrally located ROM pad and processing facility. It is envisaged that 100% drill and blasting for ore and waste will occur with truck and shovel operation occurring on an owner operator basis.
- 3D visuals models of the K2 and K3 Pits and the distribution of Mineralisation are shown below:
==> picture [455 x 254] intentionally omitted <==
==> picture [455 x 254] intentionally omitted <==
Page 11 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Mining Schedule
The DFS contemplates that mining will be completed in 9 years with mill feed from years 10 to 13 coming from stockpiled ore.
Strategic scheduling studies have occurred to maximise NPV within the first 4 years of production.
Pit depths planned for each ore body are as follows:
-
K1: 95 metres
-
K2: 155 metres
-
K3: 220 metres
Tactical scheduling has included a LOM schedule with a detailed quarterly schedule for the first four years of mine life assuming a six month mining ramp up schedule commencing in the sixth quarter of the eight quarter construction and commissioning cycle.
Planned mining equipment includes:
-
2 x 160t excavators for waste
-
1 x 90t excavator for ore
-
1 x 50t excavator for batter scaling
-
23 dump trucks of which 2 are planned for haulage of dry tails
-
5 drill machines for drill and blast
Other equipment includes graders, dozers, wheel loaders, water carts and tyre handlers.
Proposed Mine Schedule for various ore bodies
==> picture [455 x 217] intentionally omitted <==
Page 12 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Ore Production and Stockpiling schedule
==> picture [455 x 232] intentionally omitted <==
Mill Feed Grade
Total mill feed grade will be in accordance with the table below with peak grades being estimated at 5.33% Zn. The seven year average Zn grade is likely to be 4.36% Zn.
==> picture [455 x 172] intentionally omitted <==
Page 13 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Process Plant
The Khnaiguiyah process plant will be a conventional differential copper-zinc flotation plant.
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 8] intentionally omitted <==
==> picture [455 x 9] intentionally omitted <==
==> picture [455 x 6] intentionally omitted <==
Concentrate Production
Total Concentrate production is planned in accordance with the following graph. An average of 145,000t zinc and 23,000t of copper concentrate will be produced every year for the first 7 years of full production. It is envisaged that the peak annual production will be approximately 180,000t of zinc and 33,000t of copper concentrate.
==> picture [455 x 165] intentionally omitted <==
Page 14 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Plant Flow Sheet based on K2 Master Composite (The basis for the plant design)
==> picture [455 x 342] intentionally omitted <==
Human Resources
The DFS contemplates a total peak construction workforce of 325 persons comprising:
-
Owners Team – 25
-
Construction work force – 300 (Peak) supplied under EPC contracting terms
-
Post construction the permanent peak work force is envisaged at 475 persons comprising:
-
Mining – 184 (Peak)
-
Process – 112
-
Management and Admin and support staff – 114
-
Site Services:
-
Village catering and cleaning – 40
-
Village Maintenance – 12
-
Power and bore fields – 13
Concentrate Transport
The DFS contemplates zinc and copper concentrate transport via half size containers each carrying a payload of 27t (wet with 10% moisture for zinc and 12.5% moisture for copper concentrates) on 30t flat bed trailers from mine to Dammam port on a 3 lane highway each way with a transport distance of 610km.
Concentrates will be loaded into HandiMax vessels with each load varying between 10,000t to 40,000t as necessary for onward shipment to destination ports.
Page 15 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Future Growth and Opportunities
-
The DFS is based on currently known ore reserves.
-
All ore bodies are open along strike and depth. Significant upside exists for further discoveries along the host shear zones which have been mapped for several additional kilometres within the Exploration Licences. Many ancient workings remain unexplored.
-
Plant throughput rate is based on conservative assumptions. To access high grade ores in the first few years mining rate has been planned to be at a rate higher than the plant throughput rate of 2Mtpa such that mining will be completed in approximately 9 years and the last four year's production will be derived entirely from lower grade stockpiles. It is expected that some or most of this production may be brought forward with minimum additional expenditure.
DFS Contributors
The DFS is based upon extensive drilling, analysis, QA/QC analysis and review, geological modelling, mineralogical studies, metallurgical test work on core samples, geotechnical drilling and studies and mine planning studies.
Additional studies have been conducted on process water, environmental and social issues, legal approvals, land tenure and marketing.
The external organisations that contributed to the development of the DFS include:
-
SMEC International Pty Ltd (SMEC)
-
Gemcom AustralAsia
-
Ausenco Services Pty Ltd (Ausenco)
-
SRK Consulting (Australasia) Pty Ltd (SRK)
-
CRU International Limited
-
Mining & Cost Engineering Pty Ltd
-
Burns Consulting Pty Ltd
-
Kiandra Engineering
-
Megabest Pty Ltd
-
ALS Ammtec Pty Ltd
-
George, Orr & Associates
-
BDO
-
Pinc Group Pty Ltd
– ENDS –
For further information, please contact:
Shanker Madan T | +61 8 9214 9787 Managing Director E | [email protected]
About Alara Resources
Alara Resources Limited (ASX: AUQ) is an Australian-based minerals exploration and development company with a diverse portfolio of projects in Saudi Arabia and Oman.
With a strong pipeline of advanced and early stage projects, Alara is moving towards establishing itself as an emerging base and precious metals development company.
For more information, please visit: www.alararesources.com.
Page 16 of 17
20130430 AUQ ASX Positive DFS Confirms Khnaiguiyah Project as Technically and Financially Robust
Competent Persons Statement
- (a) The information in this announcement that relates to Ore Reserves has been compiled by Mr Geoff Davidson, who is a member of the Australian Institute of Mining and Metallurgy and a consultant to Khnaiguiyah Mining Company (KMC). Mr Davidson has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration, and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2004 Edition of the ‘Australian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves.’
In assessing the appropriateness of the Ore Reserve estimate, the Competent Person has relied on various reports, from both internal and external sources, in either draft or final version, which form part of or contribute to the Khnaiguiyah 2013 Detailed Feasibility Study. These reports are understood to be compiled by persons considered by KMC to be competent in the field on which they have reported.
Mr Davidson consents to the inclusion in this announcement of the information in the form and context in which it appears.
- (b) The information in this announcement that relates to Exploration Results has been compiled by Mr Hem Shanker Madan who is a Member of The Australasian Institute of Mining and Metallurgy. Mr Madan is the Managing Director of Alara Resources Limited. Mr Madan has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking, to qualify as a Competent Person as defined in the 2004 Edition of the “Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the JORC Code).” Mr Madan consents to the inclusion in this announcement of the matters based on his information in the form and context in which it appears.
Page 17 of 17