KEFI Minerals plc Tulu Kapi Development & Finance Plan Update (6661L)

TIDMKEFI

RNS Number : 6661L

KEFI Minerals plc

13 January 2016

13 January 2016

KEFI Minerals plc

("KEFI" or the "Company")

UPDATE OF DEVELOPMENT AND FINANCE PLAN

TULU KAPI GOLD PROJECT, ETHIOPIA

KEFI Minerals plc (AIM: KEFI), the gold exploration and development company with projects in the Kingdom of Saudi Arabia and the Federal Democratic Republic of Ethiopia, is pleased to report progress on the development and financing plan for the Tulu Kapi Gold Project ("Tulu Kapi") as refined since the 2015 Definitive Feasibility Study ("2015 DFS") published in August 2015. This follows feedback from the financiers who have now been engaged and other recent appointees, including project contractors (selected in October 2015), project partner (in November 2015) and debt financiers (in December 2015), along with the results of now-completed reviews by the Independent Technical Consultants to the financiers.

As previously foreshadowed, KEFI is now focused on selecting the preferred gold-streamer based on tabled headline terms and then formalising documentation for the financing syndicate (the "Syndicate") as a whole. Front end development engineering and design is now at an advanced stage, and the development schedule along with that for community resettlement anticipates production starting in 2017.

In refining the plans, the long-term gold price for corporate planning, including equity valuation and the economic results presented herein, is US$1,250/oz as per analysts' consensus. The debt-finance structuring has been based on a conservative gold price of US$1,000/oz.

Highlights of the Syndicate's 2016 Preferred Development Plan (100% of Tulu Kapi Gold Project)

-- Gold production of 980,000 ounces over ten years with an average of 115,000 ounces per year, excluding the start-up year and the closure year. The comparative 2015 DFS estimates were 960,000 ounces over 13 years at a steady-state average of 95,000 ounces per year for the core production period.

-- All-in Sustaining Costs estimated at US$742/oz, which ranks the project in the lowest cost quartile globally for existing gold producers. This includes all operating costs, royalties, sustaining capital and closure, but excludes initial capital investment. The comparative 2015 DFS estimate was US$780/oz.

-- Projected net operating cash flow has increased to US$66 million per annum compared with the 2015 DFS estimate of US$47 million.

-- The Syndicate's preferred financing plan would result in an Internal Rate of Return ("IRR") of 50% and a projected Net Present Value ("NPV") at the commencement of production at the end of 2017 of US$197 million (c. GBP123 million), at a discount rate of 8%.

Preferred Syndicate's Preferred Development Funding Plan (100% of Tulu Kapi Gold Project)

-- The initial funding requirement is estimated at c. US$120 million, including working capital. The exact quantum will be finalised nearer to financial closing, which is anticipated in Q2-16 (for minor elements such as cost-overrun requirements and pre-production costs of hedging and finance), to reflect final plant procurement terms and the then-prevailing gold spot and forward prices.

-- Gold price hedging will be c. 10% of base case production as part of the risk-management program without detracting from project upside.

-- Project debt-based and gold stream finance to be approximately US$100 million, excluding cost-overrun facilities (to be refined in due course), pre-production financing charges and hedging facilities.

-- The equity financing component remains focused at the project level for up to c. US$20 million from the Government of Ethiopia, in addition to the more than US$50 million project investment to date.

-- Net cash flow after tax and all charges including servicing debt and gold stream, averages US$32 million per annum. At the current spot price of gold of US$1,100/oz, this would be US$22 million per annum.

Refinements to the 2015 DFS are the product of collaboration between the KEFI project management team, project contractors, Ausdrill/African Mining Services and Sedgman, and the reviews by the Independent Technical Consultants for the project financiers, Micon (development and operating) and Environ (Social and Environmental). This followed the 2015 DFS which combined inputs from KEFI's independent specialist advisers including Senet (assembly of DFS and ore processing), Snowden (Mineral Resources and Ore Reserves), Epoch (tailings management), Cube Consulting (grade control and mine optimisation), Golder (environmental and social impact) and Endeavour Financial (project finance advisor and arranger). Further details are set out in the explanatory comments below.

Harry Anagnostaras-Adams, Executive Chairman of KEFI Minerals, commented:

"The development and financing plan has been further improved with the syndicate of contractors and bankers which has emerged from our rigorous international selection process. Despite very tough capital market conditions, Tulu Kapi's robust economics have attracted support for production start-up in 2017 as planned. Whilst we continue to optimise our financing options pending finalisation and approval by the National Bank of Ethiopia in mid-2016, we have already selected our preferred syndicate of contractors and the investors of equity and non-equity capital, and look forward to working with this high calibre consortium to bring this project to fruition."

Webinar

Mr Anagnostaras-Adams, KEFI's Executive Chairman, will be hosting a live webinar at 10am GMT on 14 January 2016, which can be viewed via http://webcasting.brrmedia.co.uk/broadcast/141135. Listeners are encouraged to submit questions by clicking on the link at the foot of the page or by emailing [e-mail]. The webinar will subsequently be available on the Company's website at http://www.kefi-minerals.com/news/videos.

Enquiries

 
 KEFI Minerals plc 
 Harry Anagnostaras-Adams (Executive 
  Chairman)                             [phone] 
 John Leach (Finance Director)          [phone] 
 
 SP Angel Corporate Finance 
  LLP (Nominated Adviser) 
                                        [phone] 
 Ewan Leggat, Jeff Keating               0470 
 
 Brandon Hill Capital Ltd (Broker) 
 Oliver Stansfield, Jonathan            [phone] 
  Evans                                  5000 
 
 Luther Pendragon Ltd (Financial 
  PR) 
 Harry Chathli, Claire Norbury, 
  Oli Hibberd                           [phone] 
 

EXPLANATORY COMMENTS ON DEVELOPMENT AND FINANCE PLAN

The Tulu Kapi development plan is based on a conventional open-pit mining operation and a 1.5-1.7Mtpa carbon-in-leach ("CIL") processing plant, with gold recoveries averaging 93.3%.

Utilising semi-selective mining techniques, it is planned to process ore mined above 0.5g/t gold. Based on this mining approach, the following key mining and financial parameters for Tulu Kapi were estimated and compared with those of the 2015 DFS, which assumed a slightly different mining sequence and a slower processing rate per annum:

 
                            2016 Contractors'          2015 DFS 
                          and Bankers' Preferred    13-year open pit 
                                   Plan                mine plan 
                             9-year open pit 
                                mine plan 
----------------------  ------------------------  ------------------ 
    Waste:ore ratio              7.4:1.0                7.4:1.0 
----------------------  ------------------------  ------------------ 
  Total ore processed            15.4Mt                 15.4Mt 
----------------------  ------------------------  ------------------ 
     Average head              2.1g/t gold            2.1g/t gold 
         grade 
----------------------  ------------------------  ------------------ 
 Total gold production       980,000 ounces         961,000 ounces 
----------------------  ------------------------  ------------------ 
 
    Cash Operating              US$634/oz              US$661/oz 
         Costs 
----------------------  ------------------------  ------------------ 
   All-in Sustaining            US$742/oz              US$780/oz 
         Costs 
----------------------  ------------------------  ------------------ 
     All-in Costs               US$872/oz              US$906/oz 
       (including 
     initial capex) 
----------------------  ------------------------  ------------------ 
 

Capital Expenditure

The table below provides the key components of the estimated peak funding requirement:

 
                       2016 Contractors'          2015 DFS 
                     and Bankers' Preferred    13-year open pit 
                              Plan                mine plan 
                        9-year open pit              US$M 
                         mine plan US$M 
-----------------  ------------------------  ------------------ 
 Processing                  67.0                   65.6 
-----------------  ------------------------  ------------------ 
 Roads and Power 
  Connection                 15.0                   19.7 
-----------------  ------------------------  ------------------ 
 Tailings (TSF)              10.0                    7.5 
-----------------  ------------------------  ------------------ 
 Other                       15.9                   14.3 
-----------------  ------------------------  ------------------ 
 Owners Cost                  8.2                    8.9 
-----------------  ------------------------  ------------------ 
 Subtotal                    116.1                  113.0 
-----------------  ------------------------  ------------------ 
 Pre-Production 
  Funding                     6.7                    8.6 
-----------------  ------------------------  ------------------ 
 Total Capital               122.9                  121.6 

(MORE TO FOLLOW) Dow Jones Newswires

January 13, 2016 02:00 ET (07:00 GMT)

-----------------  ------------------------  ------------------ 
 Financing Costs              3.4                    N.A 
-----------------  ------------------------  ------------------ 
 Cost Overrun                12.3                    N.A 
-----------------  ------------------------  ------------------ 
 Total                       139.6                 130-150 
-----------------  ------------------------  ------------------ 
 

Contingency provisions aggregate to approximately 10%.

Base Case Financial Metrics

The base--case financial metrics tabulated below are stated on an after tax basis:

 
                              2016 Contractors'       2015 DFS 
                                 and Bankers'      13-year open pit 
                                Preferred Plan        mine plan 
                                 9-year open 
                                pit mine plan 
---------------------------  ------------------  ------------------ 
 IRR Leveraged                       50%                 52% 
---------------------------  ------------------  ------------------ 
 NPV Leveraged (0%)                US$253M             US$187M 
---------------------------  ------------------  ------------------ 
 NPV at start construction         US$136M             US$106M 
  end-15 
  (8% real discount 
  rate) 
---------------------------  ------------------  ------------------ 
 NPV at start production           US$197M             US$156M 
  end-17 
  (8% real discount 
  rate) 
---------------------------  ------------------  ------------------ 
 Payback                           4 years            4.5 years 
---------------------------  ------------------  ------------------ 
 Average Operating               US$66M p.a.         US$47M p.a. 
  cash flow before, 
  financing charges 
  and tax 
---------------------------  ------------------  ------------------ 
 Average Net cash                US$32M p.a.         US$24M p.a. 
  flow, after financing 
  charges and tax 
---------------------------  ------------------  ------------------ 
 

Mineral Resources and Ore Reserves

The current Tulu Kapi Mineral Resource estimate totals 20.2 million tonnes at 2.65g/t gold, containing 1.72 million ounces:

 
 JORC (2012) Resource category    Reporting elevation      Cut-off     Tonnes    Gold    Ounces (million) 
                                                          (g/t gold)    (Mt)     (g/t) 
-------------------------------  ---------------------  ------------  -------  -------  ----------------- 
 Indicated                           Above 1400 RL          0.45        17.7     2.49          1.42 
 Inferred                            Above 1400 RL          0.45        1.28     2.05          0.08 
 Indicated and Inferred              Above 1400 RL          0.45        19.0     2.46          1.50 
-------------------------------  ---------------------  ------------  -------  -------  ----------------- 
 Indicated                           Below 1400 RL          2.50        1.08     5.63          0.20 
 Inferred                            Below 1400 RL          2.50        0.12     6.25          0.02 
 Indicated and Inferred              Below 1400 RL          2.50        1.20     5.69          0.22 
-------------------------------  ---------------------  ------------ 
 Total Indicated                          All                           18.8     2.67          1.62 
 Total Inferred                           All                           1.40     2.40          0.10 
 Total Indicated and Inferred             All                           20.2     2.65          1.72 
-------------------------------  ---------------------  ------------  -------  -------  ----------------- 
 

* "RL" means relative to sea level

The Mineral Resources were split above and below the 1,400m RL to reasonably reflect the portions of the resource that may be mined via open pit and underground mining methods.

The current Tulu Kapi Ore Reserve estimate totals 15.4 million tonnes at 2.12g/t gold, containing 1.05 million ounces:

 
 JORC (2012) Reserve category      Cut-off       Tonnes      Gold      Ounces 
                                   (g/t Au)     (million)    (g/t)    (million) 
------------------------------  ------------  -----------  -------  ----------- 
 Probable - High grade              0.90          12.0       2.52       0.98 
------------------------------  ------------  -----------  -------  ----------- 
 Probable - Low grade            0.50 - 0.90      3.3        0.73       0.08 
------------------------------  ------------  -----------  -------  ----------- 
 Total                                            15.4       2.12       1.05 
------------------------------  ------------  -----------  -------  ----------- 
 

Note: Mineral Resources are inclusive of Ore Reserves. All numbers are reported to three significant figures. Small discrepancies may occur due to the effects of rounding.

This Ore Reserve estimate is based on the Indicated Resource above 1,400m RL and reflects KEFI's envisaged semi-selective mining strategy that will utilise an elevated cut-off grade. Ore at a cut-off of between 0.50g/t and 0.90g/t gold is planned to be stockpiled and then processed in the final three years of the project, resulting in a project life of 13 years for the 2015 DFS.

The high-grade portion of the Ore Reserve contains nearly all the contained ounces and totals 12.0 million tonnes at 2.52g/t gold, containing 0.98 million ounces.

The above Mineral Resources and Ore Reserves were estimated using the guidelines of the JORC Code (2012).

Mining and Processing

The mining method planned for Tulu Kapi is conventional open-pit drill and blast, load and haul, reflecting a semi-selective mining approach.

The Tulu Kapi deposit contains three ore types with the fresh ore becoming harder with increasing depth:

 
                   % of Total 
                       Ore 
----------------  ----------- 
 Oxide ore             6% 
----------------  ----------- 
 Fresh ore            66% 
----------------  ----------- 
 Fresh hard ore       28% 
----------------  ----------- 
 

The gold is free milling and all the processes included in the CIL plant design are standard and common to many current gold operations.

Location and Infrastructure

Tulu Kapi is located approximately 360km due west of Ethiopia's capital, Addis Ababa. A main road to Addis Ababa is within 15km of Tulu Kapi and was sealed with asphalt during 2014. The altitude of the project area is between 1,600m and 1,765m above sea level. The climate is temperate with annual rainfall averaging about 150cm.

The Tulu Kapi region has typical Precambrian-type geology which is characterised by prominent hills of intrusive rocks and deeply incised valleys containing metasediments and metavolcanic rocks. Gold at the Tulu Kapi deposit is hosted in quartz-albite alteration zones as stacked sub-horizontal lenses in a syenite pluton into which a swarm of dolerite dykes and sills have been intruded. Gold mineralisation extends over a 1,500m by 500m zone and is open at depth (+550m).

The mine will require the construction of two roads outside the mine licence area:

   --    a 15.0km access road from the town of Keley; and 
   --    a 4.5km bypass road around the southern sided of the licence area. 

The DFS envisages that process water requirements will be satisfied by the collection and storage of rainwater during the rainy season, between June and September.

The mine will be connected to Ethiopia's electricity grid via a new 47km long, 132 kV power line. A 5 MW emergency diesel power plant will provide emergency backup power to critical process equipment and infrastructure in the event of a grid power failure. This will allow critical equipment to remain in operation until it can be safely shut down or until grid power is reinstated.

The mine layout has been designed to minimise the footprint of the operation and minimise community disruption. The number of households to be resettled has been reduced from c. 460 to c. 260, with a phased resettlement programme being undertaken over two years. The process is designed to comply with Equator Principles and IFC Standards.

The tailings storage facility will be constructed in four stages and has been designed with the capacity to support the planned 13-year mine life.

Legal Framework

The Tulu Kapi Mining Agreement ("MA") between the Ethiopian Government and KEFI was formalised in April 2015. The terms of the MA include:

-- 20-year Mining Licence covering an area of 7km(2) , with full permits for the development and operation of the Tulu Kapi gold project.

   --     Fiscal arrangements: 

o 5% Government free-carried interest;

o Royalty of 7%;

o Income tax rate for mining of 25%;

o Historical and future capital expenditure is tax deductible over four years; and

o Stabilisation of fiscal arrangement to protect KEFI in case of future legislative changes.

   --     Government undertaking to facilitate international financing arrangements. 

All project plans as submitted by KEFI have been approved and now form legally binding attachments to the Mining Agreement:

   --     Social Impact and Environmental plans for implementation, monitoring and management; 
   --     Development and Production Work Programme for mining, processing and sales; and 
   --     Community Resettlement Action Plan staged over 2015 and 2016. 

Competent Person Statement

KEFI Minerals reports in accordance with the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the "JORC Code 2012").

(MORE TO FOLLOW) Dow Jones Newswires

January 13, 2016 02:00 ET (07:00 GMT)