Not logged in
  Home   Markets   Shares   Funds   Portfolio   Toolbox   Charting   Alerts   Directory   
 Admin   

Wed 16 Aug 2006, 14:00 Aflease Gold - Results of feasibility study on its
AFO
 AFO                                                                             
Aflease Gold - Results of feasibility study on its Modder East Project          
Aflease Gold Limited                                                            
Share code: AFO                                                                 
ISIN: ZAE000075867                                                              
News release                                                                    
August 16, 2006                                                                 
Aflease Gold Announces Results of Feasibility Study on its Modder East          
Project                                                                         
Johannesburg, South Africa - Aflease Gold Limited ("Aflease Gold") today        
announced the results of the Modder East Gold Project ("Modder East")           
feasibility study conducted by Turgis Consulting (Pty) Ltd.                     
("Turgis") and independently audited by SRK Consulting South Africa             
(Pty) Ltd. ("SRK"). Modder East is located in the eastern section of            
the Witwatersrand gold basin approximately 30km east of Johannesburg,           
South Africa.                                                                   
Highlights of the Modder East feasibility study include:                        
* The project is financially robust and technically viable                      
* The first phase of Modder East will target a Probable                         
  Reserve estimated at 1.07 million ounces of gold contained                    
within 6.68 million tonnes of ore at an average head grade                    
  of 5.00g/t                                                                    
* The first gold pour is scheduled for Q3 2009                                  
* Production at steady state (2010 to 2015) is expected to                      
average approximately 110,000 ounces of gold per annum                        
* Average cash operating cost is US$217 per ounce                               
* The first phase of the project has an operational life of 10                  
  years                                                                         
* As at June 1, 2006, the pre-finance, after-tax project cash                   
  flows yield an IRR of 31% and an NPV at a discount rate of                    
  0% of ZAR1.026 million (US$156.9 million) and an NPV at a                     
  discount rate of 8% of ZAR484 million (US$74.0 million).                      
*    Project payback from commencement of mine construction is                  
estimated to be 4.5 years and is expected to be less than 2                     
years from start of on-reef development.                                        
The Modder East project encompasses a shallow underground mine with a           
dedicated gold treatment facility with a production capacity                    
of 70,000 tonnes per month. The mine is expected to deliver                     
6.68 million tonnes of ore to the plant over a 10 year period                   
at an average mill head grade of 5.00g/t of gold, producing                     
approximately 948,290 ounces of gold during this period. The                    
mine plan has been developed by applying a one metre mining                     
cut to all areas. Mining will take place between 300 metres                     
and 530 metres below surface.                                                   
The feasibility study has used a base case gold price of US$629/oz and          
an exchange rate of US$1.00: ZAR6.585. The analysis has been                    
completed in real terms, and the valuation date is June 1,                      
2006.                                                                           
In light of the positive results of the feasibility study, the Aflease          
Gold board has approved the full implementation of the                          
project.                                                                        
Neal Froneman, CEO of Aflease Gold, commented:  "The results of the             
feasibility study have confirmed the high margin nature of                      
Modder East.  The initial phase of construction is proceeding                   
well and we are looking forward to bringing the mine into                       
production.  This is a significant commitment as it will be                     
the first new gold mine in the East Rand in 28 years. We will                   
also continue to delineate additional Kimberley Reef resources                  
in the project area for phase 2, with a view to either                          
extending the life of the mine or increasing gold production."                  
Modder East Project Overview                                                    
The Modder East Project is located approximately 30 km east of                  
Johannesburg in the Gauteng Province, South Africa.  Aflease                    
Gold will mine the Black Reef at a depth of 300 metres below                    
surface and the UK9a Kimberley Reef at depths of between 300                    
metres and 530 metres below surface.                                            
The company completed a pre-feasibility study in January 2004, which            
returned favorable results.  Additional exploration was                         
carried out in the project area in 2004 and 2005.  The full                     
feasibility study was completed on May 19, 2006 and revised in                  
June/July 2006.                                                                 
Mineral Resources and Reserves                                                  
Aflease Gold carried out an extensive exploration program in the                
project area.  From this comprehensive sampling base, a                         
Mineral Resource Estimate was prepared by Peter Camden-Smith                    
of Camden Geoserve and Charles Muller of Global Geo Services                    
(Pty) Ltd.  Peter Camden-Smith has been involved in the Modder                  
East Project since 2001 and Charles Muller has been involved                    
in the project since 2003. All resources were subsequently                      
audited by SRK. The estimates were based on a three                             
dimensional block model with grades interpolated using geo-                     
statistical methods.                                                            
Aflease Gold published a revised Mineral Resource for the Modder East           
project on February 13, 2006, declaring a gold resource of                      
2.01 million ounces of gold in the indicated category and 1.02                  
million ounces of gold in the inferred category. Table 1 below                  
summarizes the previously released resource estimate by                         
category as audited by SRK. The Mineral Resources were                          
determined using a gold price of US$430/oz and an exchange                      
rate of US$1.00: ZAR6.49.                                                       
Table 1 - SRK Audited Mineral Resource Estimate for Modder East                 
(February 13, 2006)                                                             
MINERAL RESOURCES        
                                Tonnage    Cut-off        Au   Contained        
                                             Grade     Grade        Gold        
                            (thousands)    (cmg/t) (g/tonne)       (koz)        
Indicated                                                             
  Black Reef (BPLZ) + BF(1)       5,720        167      6.07       1,120        
      Channel Facies             15,200        379      1.32         650        
      Kimberley UK9a Reef         1,350        199      5.47         240        
Total Measured &           22,270                 2.79       2,010        
      Indicated Resources                                                       
          Inferred                                                              
          BPLZ + BF (1)             470        167      3.31         050        
Kimberley UK9a Reef         2,500        199      5.00         400        
      Kimberley UK5a Reef         9,700        496      1.82         570        
          Total Inferred         12,670                 2.50       1,020        
(1)  BPLZ - Buckshot Pyrite Leader Zone/BF-Blanket Facies                       
Notes:                                                                          
1.   The Mineral Resources have been reported in accordance                     
     with the classification criteria of the South African                      
     Code for Reporting of Mineral Resources and Mineral                        
Reserves (the SAMREC Code).                                                
2.   The Mineral Resources were estimated by Mr. Charles                        
     Muller of Global Geo Services (Pty) Ltd. and reported to                   
     a cut-off grade of 167 cmg/t (in the case of the BPLZ and                  
Blanket Facies), 379 cmg/t (in the case of the Channel                     
     Facies, 199 cmg/t (in the case of the UK9a) and 496 cmg/t                  
     (in the case of the UK5). The Resource was audited by Dr                   
     Mike Harley of SRK.                                                        
3.   Mineral Resources are not Mineral Reserves and do not                      
     have demonstrated economic viability.                                      
The Indicated Resources detailed in Table 1 have been converted into a          
Probable Reserve, as shown in Table 2, through a process of                     
mine planning, economic modeling and the application of                         
appropriate modifying factors and is reported as delivered to                   
the plant.                                                                      
Table 2 - SRK Audited Mineral Reserve Estimate for Modder East (June            
1, 2006)                                                                        
                                         PROBABLE MINERAL RESERVES              
                                     Tonnage        Au   Contained              
                                                 Grade        Gold              
(thousands)     (g/t)       (koz)              
            Probable                                                            
          BPLZ Mining                  5,150      5.28         890              
      Kimberley UK9a Reef              1,420      3.97         180              
Total Reserves                6,680      5.00       1,070              
Notes:                                                                          
1.   The Mineral Reserve was estimated by Andrew Pooley of                      
     Turgis and audited by HG (Wally) Waldeck of SRK.                           
2.   Tonnes and grade are stated on the basis of delivery to                    
     the plant.                                                                 
3.     Mineral Reserves are included in Mineral Resources                       
Reconciliation of Reserve Estimates                                             
In its News Release of February 13, 2006, Aflease Gold had presented            
Probable Mineral Reserves for the Modder East project of                        
10.1Mt at an average grade of 4.02g/t.  The reduction in                        
Mineral Reserves as presented in this News Release is based on                  
a different mining philosophy which incorporates greater                        
confidence in the geological block model, modifying factors                     
used to convert Mineral Resources to Mineral Reserves, the                      
level of accuracy of the feasibility study and engineering                      
assumptions made.  SRK is satisfied that this reduction in                      
Mineral Reserves, given the changed mining philosophy and                       
greater confidence associated with the feasibility study, is                    
reasonable.                                                                     
Mine Design                                                                     
The reefs will be accessed by a decline from surface, developed into            
the footwall of both horizons and will be developed using                       
trackless drilling, loading and hauling. Mine personnel will                    
access the workings via a vertical ventilation shaft. The                       
mining method will be traditional South African narrow reef                     
breast mining with face cleaning using scraper winches. Thirty                  
tonne haul trucks will be used to transport ore, loaded from                    
stope chutes, to a central silo system. Dedicated fifty tonne                   
haul trucks will transport the ore to surface.                                  
The gold plant planned for Modder East is based on a standard carbon-           
in-leach gold recovery process. The plant is designed to treat                  
840,000 tonnes of ore per annum, yielding approximately                         
110,000 oz of gold annually at steady state. The planned                        
metallurgical recoveries are 88% for the Black Reef (BPLZ                       
facies) and 95% for the UK9a Reef.                                              
Project Status                                                                  
The Board of Aflease Gold decided to fast-track the project and the             
initial stage of construction began on May 18, 2006.  A budget                  
of ZAR20 million (US$3.04 million) was allocated to cover the                   
following activities:                                                           
* Site clearing and portal excavation                                           
* Selection of basic services and surface infrastructure                        
* Acquiring trackless equipment                                                 
* Selection and training of workers                                             
The portal excavation and dam construction are well advanced and the            
areas for the offices, workshops, stores and waste dump have                    
been prepared. The trackless equipment has been secured. The                    
supply of water to the mine has been sourced from the local                     
municipality. The development team and associated support team                  
have been recruited and training is in progress.                                
The project is on schedule for the commencement of gold production in           
Q3 2009.                                                                        
Operating Costs                                                                 
The operating costs have been prepared using zero-based costing                 
techniques (i.e. without factoring-in historical costs)                         
assuming reasonable consumable consumption levels and are in                    
January 1, 2006 money terms.                                                    
The average operating cost for the life of mine is ZAR202.98  per               
tonne of ore milled in real terms  including rehabilitation                     
costs and excluding envisaged royalties and tax, reflecting                     
the low cost nature of this shallow mine. In line with the                      
company"s accounting policy all footwall development and                        
associated infrastructure has been capitalized at an amount of                  
ZAR239.2 million. Conversion of the capitalized development                     
costs into an operating cost increases the average life of                      
mine cost to ZAR225.93 per tonne of ore milled, which is                        
reasonable when compared to other narrow reef operations.                       
Capital Costs                                                                   
Capital costs have been estimated at the appropriate level with the             
back up of budgetary quotes from major equipment suppliers.                     
The capital estimate for the plant is based on the use of new                   
equipment. The capital costs were estimated in South African                    
Rand on January 1, 2006, and converted to US dollars at                         
US$1.00=ZAR6.585. The project construction capital expenditure                  
totals ZAR385.3 million. Working capital comprising of pre-                     
production costs and footwall development is ZAR269.1 million.                  
Contingencies catering for the construction capital                             
expenditure as well as the working capital expenditure total                    
ZAR55.7 million. In addition, the ongoing capital costs for                     
the life of mine have been estimated at ZAR42.6 million.  The                   
data is shown in Tables 3 and 4 below:                                          
Table 3: Modder East Project - capital expenditure estimates                    
        Capital Item              Units   Project  Ongoing       Total          
Capital  Capital     Capital          
                                                           requirement          
                                                                     s          
Surface engineering           (ZAR"000)    99,795    4,124     103,919          
Capital Development           (ZAR"000)   229,719    9,492     239,211          
Mining equipment              (ZAR"000)    58,325    2,410      60,735          
Replacement equip             (ZAR"000)             18,066      18,066          
Shaft sinking                 (ZAR"000)    59,508    2,459      61,967          
Underground engineering       (ZAR"000)    12,444      514      12,958          
Process Plant                 (ZAR"000)   126,711    5,236     131,947          
Tailings dam                  (ZAR"000)    16,888               16,888          
Preproduction costs           (ZAR"000)    39,406               39,406          
Environmental (Initial Sum)   (ZAR"000)     2,279                2,279          
Design                        (ZAR"000)     9,362                9,362          
Contingencies                 (ZAR"000)    55,714      347      56,061          
Total Modder East             (ZAR"000)   710,152   42,647     752,799          
Table 4:   Modder East Project - estimated closure costs                        
                  Activities                              Cost                  
                                                     Provision                  
                                                     (ZAR"000s                  
as at 2006)                  
          Operational costs per annum                                           
          Proposed operational budget                      390                  
           from 2009 (environmental)                                            
Annual provision for SLP initiatives                  658                  
             Ongoing capital costs                                              
        EMPR update, specialist studies                    900                  
       and water use licence application                                        
Closure liability                                                
       Liability as determined by Study                 12,842                  
      SRK estimated additional liability                 1,950                  
           (post closure monitoring)                                            
Total estimated closure liability                14,792                  
        Provision for closure at end of                  1,228                  
          life of mine in Trust Fund                                            
          Outstanding provision to be                   13,564                  
funded over life of mine                                             
Financial Evaluation                                                            
The project has been valued in real terms as at June 1, 2006. As at             
that date the pre-finance after-tax cash flows yield an IRR of                  
31%.  At a real discount rate of 0% the project is estimated                    
to yield an after-tax NPV of ZAR1.026 million and at a real                     
discount rate of 8%, the project is estimated to yield an                       
after-tax NPV of ZAR484 million.  Project payback from                          
commencement of mine construction is estimated to be 4.5 years                  
and is expected to be less than 2 years from the start of on-                   
reef development.  Table 5 below summarizes the results of the                  
feasibility study:                                                              
Table 5: Modder East Project - nominal cash flow model                          
Financial Year          Units   Totals     2006   2007    2008   2009           
                                            (1)                                 
Project Year                  /Averages        1      2       3      4          
Tonnes Milled            (kt)    6,680        0      0      36    491           
Head Grade              (g/t)      5.0      0.0    0.0    13.6    8.0           
Metallurgical             (%)      88%       0%     0%      0%    87%           
Recovery                                                                        
Recovered               (koz)      948        0      0       0    123           
Gold                                                                            
Gold Price           (US$/oz)      721      629    642     654    667           
Exchange Rate       (ZAR:US$)              6.59   6.84    7.11   7.39           
Sales Revenue           (ZARm)   3,927.8       -      -       -  510.6          
Sales Escalation        (ZARm)   1,993.0                          97.5          
Less Mineral            (ZARm)   (273.7)       -      -       -  (21.7)         
Royalties                                                                       
Attributable            (ZARm)    5647.1                         586.4          
Revenue                                                                         
Total Working           (ZARm)  (2,253.7)       -      -   (1.5)                
Costs                                                           (158.9)         
Mining                  (ZARm)   (918.0)       -      -       -  (61.7)         
Processing              (ZARm)   (282.4)       -      -       -  (22.2)         
Administration (1)      (ZARm)   (246.1)       -      -   (1.5)  (15.2)         
Operating Cost          (ZARm)   (805.1)       -      -       -  (18.9)         
Escalation                                                                      
Working Capital         (ZARm)     (2.1)       -      -       -  (40.9)         
Changes                                                                         
Operating Profit        (ZARm)   3,393.4       -      -   (1.7)  427.6          
Tax Deductible          (ZARm)   (894.7)  (68.5)                                
Allowances                                       (147.7) (280.6) (115.3)        
Tax Liability           (ZARm)   (808.9)       -      -       -      -          
Capital                 (ZARm)   (894.7)  (68.5)                                
Expenditure                                      (147.7) (280.6) (115.3)        
Project                 (ZARm)   (710.2)  (68.5)                 (95.1)         
                                                (139.4) (249.8)                 
Ongoing                 (ZARm)    (42.6)       -      -       -  (1.7)          
Capital               (ZAR/oz)   (141.9)       -  (8.4)  (30.9)  (18.5)         
escalation                                                                      
Final Net Free Cash     (ZARm)   1,689.8  (68.5)                 312.2          
- Nominal                                        (147.7) (282.3)                
Final Net Free         (ZARm)    1,025.8  (68.5)                 262.1          
Cash- Real                                       (139.4) (251.3)                
Cash Operating          (ZARm)     1,524       -      -       -    804          
Costs- Real                                                                     
Financial Year           Units   Totals     2010   2011     2012    2013        
Project Year                   /Averages        5      6        7       8       
Tonnes Milled             (kt)     6,680     767    845      834     832        
Head Grade               (g/t)       5.0     4.8    3.3      4.9     5.6        
Metallurgical              (%)       88%     87%    88%      88%     89%        
Recovery                                                                        
Recovered                (koz)       948     102     78      112     133        
Gold                                                                            
Gold Price            (US$/oz)       721     681    694      708     723        
Exchange Rate        (ZAR:US$)              7.68   7.98     8.29    8.62        
Sales Revenue           (ZARm)   3,927.8   424.5  324.7    465.9   551.0        
Sales                   (ZARm)   1,993.0   111.4  109.8    195.0   277.5        
Escalation                                                                      
Less Mineral            (ZARm)   (273.7)  (20.3)  (17.4)   (28.1)  (37.4)       
Royalties                                                                       
Attributable            (ZARm)    5647.1   515.7  417.1    632.8   791.2        
Revenue                                                                         
Total Working           (ZARm)  (2,253.7)  (186.2)         (248.5)              
Costs                                            (210.0)          (256.0)       
Mining                  (ZARm)   (918.0)  (97.2)         (105.9)                
(107.3)          (106.0)        
Processing              (ZARm)   (282.4)  (31.2)  (33.3)   (31.8)  (32.6)       
Administration          (ZARm)   (246.1)  (26.0)  (23.4)   (25.7)  (23.4)       
(1)                                                                             
Operating Cost          (ZARm)   (805.1)  (40.5)  (55.5)   (68.4)  (81.6)       
Escalation                                                                      
Working Capital         (ZARm)     (2.1)     8.7    9.6   (16.8)  (12.4)        
Changes                                                                         
Operating               (ZARm)   3,393.4   329.4  207.1    384.3   535.1        
Profit                                                                          
Tax Deductible          (ZARm)   (894.7)  (78.6)  (39.2)   (53.3)  (47.2)       
Allowances                                                                      
Tax Liability           (ZARm)   (808.9)       -  (54.1)  (110.2)               
                                                                 (165.2)        
Capital                 (ZARm)   (894.7)  (78.6)  (39.2)   (53.3)  (47.2)       
Expenditure                                                                     
Project                 (ZARm)   (710.2)  (59.6)  (26.4)   (26.2)  (28.5)       
Ongoing                 (ZARm)    (42.6)   (2.7)  (2.9)   (11.4)   (2.9)        
Capital               (ZAR/oz)   (141.9)  (16.3)  (9.9)   (15.7)  (15.8)        
escalation                                                                      
Final Net Free          (ZARm)   1,689.8   250.8  113.8    220.7   322.7        
Cash - Nominal                                                                  
Final Net Free         (ZARm)    1,025.8   198.7   85.0    155.6   214.6        
Cash - Real                                                                     
Cash Operating          (ZARm)     1,524   1,506  2,093    1,452   1,218        
Costs - Real                                                                    
Financial Year         Units    Totals      2014   2015   2016    2017          
Project Year                 /Averages         9     10     11      12          
Tonnes Milled           (kt)     6,680       794    840    658     431          
Head Grade             (g/t)       5.0       6.0    4.5    3.7     4.1          
Metallurgical            (%)       88%       88%    88%    88%     91%          
Recovery                                                                        
Recovered              (koz)       948       138    107     69      52          
Gold                                                                            
Gold Price          (US$/oz)       721       737    752    767     782          
Exchange Rate       (ZAR:US$)                8.96   9.31   9.67   10.05         
Sales Revenue         (ZARm)   3,927.8     570.9  444.0  284.0   214.5          
Sales                 (ZARm)   1,993.0     339.0  306.1  224.6   192.7          
Escalation                                                                      
Less Mineral          (ZARm)   (273.7)    (43.5)                (23.2)          
Royalties                                        (38.0) (27.3)                  
Attributable          (ZARm)    5647.1     866.3  712.1  481.2   384.0          
Revenue                                                                         
Total Working         (ZARm)  (2,253.7)   (262.0)                (241.7)        
Costs                                            (263.4 (266.8                  
                                                      )      )                  
Mining                (ZARm)   (918.0)   (105.9)                (83.2)          
                                                 (107.1 (105.2                  
)      )                  
Processing            (ZARm)   (282.4)    (32.5)                (25.0)          
                                                 (32.7) (32.4)                  
Administration        (ZARm)   (246.1)    (22.7)                (22.2)          
(1)                                              (24.4) (22.3)                  
Operating Cost        (ZARm)   (805.1)    (95.6)                (117.1)         
Escalation                                       (113.2 (126.5                  
                                                      )      )                  
Working Capital       (ZARm)     (2.1)     (5.4)   14.0   19.5     5.7          
Changes                                                                         
Operating             (ZARm)   3,393.4     604.3  448.7  214.4   142.3          
Profit                                                                          
Tax Deductible        (ZARm)   (894.7)    (30.1)                (10.4)          
Allowances                                       (10.5) (10.9)                  
Tax Liability         (ZARm)   (808.9)   (195.6)                (41.3)          
                                                 (148.3 (65.9)                  
)                         
Capital               (ZARm)   (894.7)    (30.1)                (10.4)          
Expenditure                                      (10.5) (10.9)                  
Project               (ZARm)   (710.2)     (6.1)  (3.2)  (3.2)   (3.2)          
Ongoing               (ZARm)    (42.6)    (12.8)  (3.0)  (2.9)   (2.3)          
Capital             (ZAR/oz)   (141.9)    (11.2)  (4.3)  (4.8)   (4.9)          
escalation                                                                      
Final Net Free        (ZARm)   1,689.8     378.6  289.9  137.6    90.6          
Cash - Nominal                                                                  
Final Net Free       (ZARm)    1,025.8     237.5  171.6   76.9    47.7          
Cash - Real                                                                     
Cash Operating        (ZARm)     1,524     1,168  1,532  2,332   2,516          
Costs - Real                                                                    
The numbers in the above table have been rounded, and any resulting             
discrepancies should not be regarded as material.                               
1  Includes a provision for separation benefits during the LoM of               
R83million, which should be excluded from the calculation of                    
unit operating cost.                                                            
Sensitivity Analysis                                                            
The following tables show the NPV of the real cash flows as derived             
from the financial model for the project.  The tables                           
illustrate that the project is neither capital nor operating                    
cost sensitive. In summary they include the following:                          
* The variation in NPV with discount factors (Table 6)                          
* The variation in NPV based on single parameter sensitivities (Table           
7). The sensitivity of the project to changes in gold price or                  
head grade can be seen in the variation of revenue.  The                        
sensitivity to variations in operating cost and capital                         
expenditure is also presented                                                   
* The variation in NPV based on twin (revenue and operating                     
expenditure) sensitivities (Table 8)                                            
* The variation in NPV based on twin (gold price and exchange rate)             
sensitivities (Table 9).                                                        
Table 6: Modder East Project - variation of Real NPV with discount              
factors                                                                         
Discount Factor                       NPV (ZARm)                                
Valuation           Alternative Scenarios                    
                       Basis                                                    
            (%) US$629/oz Au   US$500/oz Au  US$629/oz Au US$758/oz Au          
                    ZAR6.585        ZAR7.00       ZAR7.00      ZAR7.00          
=US$1.00       =US$1.00      =US$1.00     =US$1.00          
             0%      1,025.8          637.8       1,182.0      1,711.3          
             2%        851.4          514.6         986.5      1,443.9          
             4%        706.4          412.5         823.9      1,221.3          
6%        585.4          327.6         688.1      1,035.3          
             8%        483.9          256.6         574.2        878.9          
            10%        398.5          197.2         478.2        746.9          
            12%        326.4          147.2         397.0        635.1          
Table 7: Modder East Project - Real NPV, single parameter sensitivity           
     Sensitivity Range          -30%     -20%     -10%       0%                 
         - Revenue                                                              
     Sensitivity Range          -15%     -10%      -5%       0%                 
- Working Costs                                                           
     Sensitivity Range          -15%     -10%      -5%       0%                 
         - Capital                                                              
         Currency              ZARm)    ZARm)    ZARm)    ZARm)                 
Variation in                                                             
       NPV at 0% DCF                                                            
          Revenue              237.2    504.5    766.3  1,025.8                 
    Total Working Costs      1,336.2  1,233.8  1,131.4  1,025.8                 
Capital            1,170.9  1,123.6  1,076.3  1,025.8                 
       Variation in                                                             
       NPV at 8% DCF                                                            
          Revenue               19.6    178.4    332.7    483.9                 
Total Working Costs        655.9    599.3    542.7    483.9                 
          Capital              606.8    566.5    526.3    483.9                 
     Sensitivity Range            10%     20%      30%                          
         - Revenue                                                              
Sensitivity Range             5%     10%      15%                          
      - Working Costs                                                           
     Sensitivity Range             5%     10%      15%                          
         - Capital                                                              
Currency               ZARm)   ZARm)   (ZARm)                          
       Variation in                                                             
       NPV at 0% DCF                                                            
          Revenue             1,282.9 1,536.8  1,790.8                          
Total Working Costs         918.4   815.4    709.3                          
          Capital               972.9   924.5    869.5                          
       Variation in                                                             
       NPV at 8% DCF                                                            
Revenue               632.1   778.2    924.2                          
    Total Working Costs         423.5   366.0    306.5                          
          Capital               439.0   397.0    350.4                          
Table 8: Modder East Project - Real NPV sensitivity, varying twin               
parameter at 8% discount                                                        
      NPV (ZARm)                  Revenue Sensitivity                           
                              -30%      -20%      -10%       0%                 
                    -15%     111.2     266.6     418.9    571.0                 
-10%      81.0     237.2     390.2    542.7                 
                     -5%      50.7     207.8     361.4    514.4                 
             TWC      0%      19.6     178.4     332.7    483.9                 
     Sensitivity                                                                
5%    (12.5)     149.0     300.6    452.3                 
                     10%    (49.0)     115.3     271.0    423.5                 
                     15%    (83.4)      83.9     241.6    394.8                 
      NPV (ZARm)              Revenue Sensitivity                               
10%       20%          30%                       
                    -15%     717.0     863.1      1,009.1                       
                    -10%     688.7     834.8        980.8                       
                     -5%     660.4     806.5        952.5                       
TWC Sensitivity      0%     632.1     778.2        924.2                       
                      5%     603.8     749.8        895.9                       
                     10%     575.5     721.5        867.6                       
                     15%     547.2     693.2        839.3                       
Table 9: Modder East - Real NPV sensitivity, varying twin parameter at          
8% discount                                                                     
       NPV (ZARm)                       Gold Price Sensitivity                  
                                    503     535    566     598    629           
-20.0%  -15.0% -10.0%   -5.0%   0.0%           
                   5.597  -15.0%    9.8    73.9  140.0   202.2  263.9           
         Exchange                                                               
             Rate                                                               
Sensitivity                                                               
                   5.927  -10.0%   70.2   140.0  205.9   271.1  339.0           
                   6.256   -5.0%  131.1   202.2  271.1   342.6  410.0           
                   6.585    0.0%  191.4   263.9  339.0   410.0  483.9           
6.914    5.0%  249.4   328.4  402.9   479.9  556.0           
                   7.244   10.0%  308.3   388.7  467.8   549.0  625.9           
                   7.573   15.0%  367.4   449.1  535.0   615.4  695.8           
       NPV (ZARm)                    Gold Price Sensitivity                     
660     692    723     755                  
                                   5.0%   10.0%  15.0%   20.0%                  
                   5.597  -15.0%  328.4   388.7  449.1   514.1                  
         Exchange                                                               
Rate                                                               
      Sensitivity                                                               
                   5.927  -10.0%  402.9   467.8  535.0   597.9                  
                   6.256   -5.0%  479.9   549.0  615.4   681.8                  
6.585    0.0%  556.0   625.9  695.8   765.6                  
                   6.914    5.0%  629.4   702.8  776.1   849.5                  
                   7.244   10.0%  702.8   779.6  856.5   933.4                  
                   7.573   15.0%  776.1   856.5  936.9 1,017.2                  
Inferred Resources in LoM Plan                                                  
It is common in the normal practice of mining that certain blocks of            
ground classified as Inferred Resources may be mined along                      
with reserve blocks to maintain continuity in mining and                        
mining layouts.  In the life of mine plan developed in the                      
Feasibility Study, some 0.46 million tonnes of Inferred                         
Resources were included in the mine plan.  The effect of this                   
is to increase the NPV at a real discount rate of 8% to ZAR539                  
million, an increase of ZAR55 million.                                          
Mining Rights                                                                   
Aflease Gold is in possession of a used old order mining right (mining          
licence ML15/2004), which is valid until April 29, 2009.                        
Aflease Gold is compiling an application for the conversion of                  
its old order mining right to a new order mining right in                       
terms of the Minerals and Petroleum Resources Development Act                   
No 28 of 2002 ("MPRDA") and expects to submit that application                  
before the end of 2006.  It is expected that the new order                      
mining right will be granted within the available time period.                  
A temporary water use licence has been approved for the development of          
the portal.  An application for the required permanent water                    
use licence will be submitted before the temporary water use                    
licence expires.                                                                
The surface rights for the project have been secured and accommodate            
the Modder East project as contemplated in the feasibility                      
study.                                                                          
Qualified Person                                                                
HG (Wally) Waldeck, a Partner with SRK, is the Qualified Person for             
the purposes of NI 43-101 and has audited all information                       
relating to the feasibility study and has reviewed the                          
contents of this news release.                                                  
About Aflease Gold                                                              
Aflease Gold Limited was formed on January 23, 2006 through the                 
reverse takeover of Sub Nigel Gold Mining Company Ltd. by New                   
Kleinfontein Mining Company Ltd., a wholly owned subsidiary of                  
Aflease Gold and Uranium Resources Ltd.  The company is listed                  
on the JSE Ltd and is owned as to approximately 75% by sxr                      
Uranium One Inc.                                                                
For further information please contact:                                         
Neal Froneman                      Robert van Niekerk                           
Chief Executive Officer            COO                                          
+27 11 482 3605                    +27 11 482 3605                              
Forward-looking statements: Certain of the statements made herein,              
including any information as to the Corporation"s future                        
financial or operating performance, may be forward-looking and                  
subject to important risk factors and uncertainties, many of                    
which are beyond the Corporation"s ability to control or                        
predict. Forward-looking statements are necessarily based on a                  
number of estimates and assumptions that are inherently                         
subject to significant business, economic and competitive                       
uncertainties and contingencies.  Known and unknown factors                     
could cause actual results to differ materially from those                      
projected in the forward-looking statements. Such factors                       
include, among others: gold price volatility; impact of any                     
hedging activities, including margin limits and margin calls;                   
discrepancies between actual and estimated production, between                  
actual and estimated reserves and resources and between actual                  
and estimated metallurgical recoveries; changes in national                     
and local government legislation, taxation, controls,                           
regulations and political or economic developments in South                     
Africa or other countries in which the Corporation does or may                  
carry on business in the future; risks of sovereign                             
investment; the speculative nature of gold exploration and                      
development, including the risks of obtaining necessary                         
licenses and permits; dilution; competition; loss of key                        
employees; additional funding requirements; and defective                       
title to mineral claims or property. In addition, there are                     
risks and hazards associated with the business of gold                          
exploration, development and mining, including, among others,                   
environmental hazards, industrial accidents, unusual or                         
unexpected formations, pressures, cave-ins, flooding and gold                   
bullion losses (and the risk of inadequate insurance or                         
inability to obtain insurance, to cover these risks).                           
Accordingly, readers should not place undue reliance on                         
forward-looking statements. The Corporation undertakes no                       
obligation to update publicly or release any revisions to                       
forward-looking statements to reflect events or circumstances                   
after the date of this document or to reflect the occurrence                    
of unanticipated events. Investors are advised to refer to                      
competent persons reports on the Corporation"s material                         
properties for detailed information with respect to such                        
properties, which information is subject to the qualifications                  
and notes set forth therein. This presentation uses the terms                   
"indicated"and "inferred"resources as defined in accordance                     
with the SAMREC Code. United States investors are advised that                  
while these terms are recognized and required by South African                  
regulations, the SEC does not recognize them. Investors are                     
cautioned not to assume that all or any part of the mineral                     
deposits in these categories will ever be converted into                        
reserves. In addition, "inferred resources" have a great                        
amount of uncertainty as to their existence and economic and                    
legal feasibility and it cannot be assumed that all or any                      
part of an inferred mineral resource will be ever be upgraded                   
to a higher category. Investors are cautioned not to assume                     
that all or any part of an inferred resource exists or is                       
economically or legally mineable. Mineral resources are not                     
mineral reserves and do not have demonstrated economic                          
viability.  Scientific and technical information contained                      
herein has been reviewed by Mr. H.G. (Wally) Waldeck (PrEng                     
(ECSA), FSAIMM, AMAMMSA, BSc(Eng), MBA), Partner and Principal                  
Mining Engineer with SRK                                                        
Date: 16/08/2006 02:00:20 PM Produced by the JSE SENS Department                
                                                                                
                                                                                
Profile Group (Pty) Ltd. has taken care in preparing all information on this website, but does not accept any liability for errors or out-of-date information.
Other Profile Group sites: FundsData Online (unit trust data)  |  Profile Group corporate site
[  Terms of Use |  Privacy Policy |  PAIA manual |  FAQs/Help |  Site Map |  © Copyright Reserved 2026  ]
  


Powered by ProfileData

Profile Mobile App Google Play Store Apple App Store


Follow us on: