Olympus Receives Positive Independent Technical Report On
Feasibility Studies For The Phuoc Son Gold Project
HIGHLIGHTS:
- Technical Report Recommends The Development Of Phuoc Son
- Financially Roboust Gold Project With 3.08 Year Pay Back
- Net Present Value Range Of $17.7 Million To $21.5 Million (7.5%
To 10% Discount Rate)
- Internal Rate Of Return Of 27.9% (Gold Price Range
Between $US750 And $US1050 Ounce Over Mine Life)
April 1, 2008 - Toronto ON, - Olympus Pacific Minerals Inc. ("Olympus" or the
"Company") (TSX: OYM: OTCBB: OLYMF) is pleased to announce the
positive results of the Technical Report on Feasibility Studies for the
Phuoc Son Gold Project in Quang Nam Province, Vietnam (the "Technical
Report") authored by independent mining and geological consultants,
Terra Mining Consultants/Stevens & Associates ("TMC/SA")
based in Auckland, New Zealand. Olympus holds 85% of the Phuoc Son Gold
Project, located in the western highlands of Quang
Nam Province,
in central Vietnam, some
14.5 kilometers
northwest of Kham Duc and approximately 90 kilometers
southwest of the port city of Da
Nang. Two deposits comprise the Phuoc Son Gold Project
- the South (Bai Dat) and North (Bai Go) deposits, which, lie about 1 kilometer apart,
The attached map, - Property Geology showing the North Deposit and South
Deposit shows the location of these deposits (red areas), along with other
potential deposits within the Phuoc Son Gold Property.
PROPERTY
GEOLOGY MAP
The Technical Report is based
on proven and probable reserves in the South (Bai Dat) and North (Bai Go)
deposits of the Phuoc Son Gold Property .The reserve figures have been
confirmed by the Qualified Persons, Mr. Graeme W. Fulton and Mr. Murray R.
Stevens who are the authors of the independent report, (see tables below).
South Deposit (Bai Dat): Gold Reserve
Category
|
Tonnes (t)
|
Au (g/t)
|
Proven
|
88,490
|
13.14
|
Probable
|
341,520
|
9.3
|
Proven + Probable
|
430,010
|
10.09
|
North Deposit ( Bai Go): Gold Reserve
Category
|
Tonnes (t)
|
Au (g/t)
|
Proven
|
147,160
|
6.06
|
Probable
|
353,220
|
5.72
|
Proven + Probable
|
500,380
|
5.82
|
The Company is very confident
that there is potential to extend the mine life at this project as the
Inferred resource, totaling 425,380 ounces gold, has been excluded as
required by NI 43-101. In
addition, the Company has several promising targets on this prospective
property that are currently being drilled with three operating rigs
pursuant to Olympus' announced Strategic Exploration Plans (see Olympus press release dated October 2, 2007)
The table below summarizes the
parameters and economic outcomes of the Phuoc Son Gold Project based on the
assumptions outlined in the Technical Report
Phuoc Son Gold Project - Average Gold Price -
$US889 / ounce (Average gold price based on Macquarie Bank's Gold Price
projections 2009 to 2014)
Months 2 -19
|
US$ (Where Applicable)
|
Mine, processing plant, infrastructure, pre- production and owners
costs (including working capital) Footnote: 1
|
$48,110,001
|
Capital Development Ore
(total) (t)
|
47,017
|
Months 20 - 76
|
|
Mining Production
(total) (t)
|
795,039
|
Processing throughput
(total) (t)
|
842,056
|
Sustaining Capital (Mine, processing plant, infrastructure and
owners costs including recovery of working capital Footnote: 1
|
$4,301,315
|
Operating Costs
|
$80,442,634
|
Life of Mine
|
|
Life of Mine Capital - Mine, processing plant, infrastructure and
owners costs
|
$52,411,316
|
Operating Costs
|
$80,442,634
|
Footnote: 2
|
|
Gold Production (total gold payable) (oz)
|
189992
|
Operating Costs ($ per payable ounce) Footnote: 2
|
$423
|
Revenue based on MacQuarie's Commodity Research
|
$168,894,990
|
Net Pre Tax Cash Flow 3
|
$36,041,440
|
Net Post Tax Cash Flow 3
|
$36,041,440
|
NPV @ 7.5% (post tax) 3
|
$21,487,938
|
NPV @ 10% (post tax) 3
|
$17,698,870
|
IRR (post tax) 3
|
27.90%
|
Payback Period
|
3.08 years
|
Notes:
1.
Includes indirect taxes
(working capital impact), operational working capital and contingency. Excludes historic sunk costs.
2.
Includes site-operating costs,
royalties, transport and refining costs.
3.
NPV's and IRR's are shown
pre-tax and post-tax. It has been assumed that capital assets will be
depreciated on a straight-line basis for the life of the mine and for the
purposes of modeling. The income tax and fiscal regime applying to Phuoc
Son will be determined in consultation with the appropriate government
authorities in Vietnam and the Ministry of Finance. The Company has made
application for a four-year business income tax (BIT) exemption starting
from the first profit making year and a preferential BIT rate for years
thereafter. Consequently, in this model, minimal business income taxes
(BIT) have been assumed with respect to Project as defined herein.
Assumptions and other
information included in this press release were extracted from the relevant
sections of the Technical Report on Feasibility Studies for the Phuoc Son
Gold Project in Quang Nam Province, Vietnam.
All risk factors and applicable
assumptions referred to elsewhere in the study are equally applicable to
the economic model and scenario outcomes discussed herein.
No inflation was accounted for
in the economic model for Phuoc Son and all costs are in US dollars. Key
parameters in terms of economics have been kept constant throughout the
cash flow model.
Estimated project cash flows
were used to determine net present value (NPV) and internal rates of return
(IRR) for base case.
Olympus' Chairman and CEO David
Seton said, "Management is very pleased with the positive results of
the Technical Report. By working closely with our internationally
recognized consultants and keeping in close contact with the local
government and communities, we have been able to effectively advance the
Phuoc Son Gold Project through the feasibility stage. Our goal is to design
and construct an efficient and environmentally sound operation that will
bring economic benefits to the region and our shareholders."
Key Excerpts from the Technical
Report are as follows:
Mine Access & Main Development
Topography and the depth to the
mineralized structures preclude open pit mining methods and, therefore,
underground extraction is the most viable option. Due to the mountainous,
high- relief terrain and the position of the orebody relative to the
topography, an adit and ramp system is the best mine access option. Rubber
tired vehicles, drill jumbos, LHD's and underground trucks, will be used to
develop and operate in the mine to deliver materials, ore and waste, along
with personnel to and from the workplaces. All main development will
comprise a 4 metre
by 4 metre
arched configuration, with ramps varying in inclination up to 15%. Cuddies
will be positioned at 100
metre intervals and used for mucking during the
development phase. They will then be used as refuge bays, transformer
chambers, underground stores, etc. About 234,000 tonnes of development
waste will be generated over the life-of-mine. This waste will be used for
plant site floor, road requirements and stope fill. Any remaining waste
will be placed on a surface waste dump.
South Deposit (Bai Dat) Access & Development
The Bai Dat ore body is
accessed through twin portals. The main portal becomes a decline driven at
-15% for approximately 245
metres to meet the orebody. From the second portal
an incline is planned to be driven at +7% for an approximate distance of 385 metres to the
top of orebody. This drive will act as the main return airway and provide
access for the upper orebody development. Before the orebody is
intersected, the main access decline splits into two; a decline ramp heads
off on a northeasterly direction at a gradient of -14%, and a haulage drive
heads of in a southwesterly direction at a gradient of 3%. The haulage
drive is approximately 200
metres long and will serve the upper 1/3 of the Bai
Dat orebody. The northeast decline heads of in the direction of the Bai
Choui deposit before turning back towards Bai Dat, with an approximate
length of 420 metres.
The decline will then become the second haulage drive in the footwall of
the orebody and serve the middle 1/3 of Bai Dat. At the other side of the
orebody, the haulage drive becomes a ramp declining to the southwest as a
-15% ramp. This ramp heads towards the Bai Cu area before turning back
towards the Bai Dat orebody where it becomes the third haulage drive,
driven for approximately 100
metres at a 3% gradient, and serving the bottom 1/3
of the orebody. From the main development drives, secondary development
will be created to access the orebody and other required development
infrastructure e.g. raises, ventilation passes, and sumps.
North Deposit (Bai Go) Access & Development
The Bai Go orebody is accessed
from two directions: a surface road provides access to a portal near the
Bai Go orebody, from which a +14% ramp is driven to meet the ore zone; and
a +3% ramp, for an approximate distance of 640 metres, is planned
to be driven from the Bai Chuoi (north-east) ramp at Bai Dat. Both these
drives are planned to access the upper 1/2 of the Bai Go ore zone. A 460 metre long ramp
at 13% gradient connects these two ramps.
The lower half of the orebody
will be accessed by way of a 14% decline ramp for an approximate total of 865 metres. From
these and other ramps, haulage levels are driven across the length of the
orebody. Similar to Bai Dat, secondary development will be created from the
main development to access the orebody and other required development
infrastructure e.g. raises, ventilation passes and sumps.
Production Schedule
Life-of-Mine Operations
Pre-stoping development for the
upper horizon of Bai Dat includes the driving of the stope ramps and holing
out of the ventilation raises and orepasses. This is scheduled to occur
over a 6 to 8 months period, well ahead of the plant construction. However,
stoping will only start when the plant is ready for commissioning in
approximately mid 2009. Before the plant start-up, Bai Dat underground will
have the capacity to produce the required tonnage of 15,000 t per month. This
tonnage can be sustained at Bai Dat Mine for a duration of 16 months, at
which time Bai Go mine is scheduled to be ready for production and stope ore
from Bai Go will be part of the production tonnage in the 17th month of
full operation. The schedule was derived from the designed layout using the
following rules for stopes
- Adjacent lifts or panels driven along strike cannot be mined
concurrently except in robbing pillars. Adjacent stopes can be mine simultaneously.
- The stoping plan for Bai Dat is to start with Stopes 2 & 3,
the first pair of stopes to be accessed and to take advantage of the
higher grade ores from these two stopes. Pillar robbing between 2
lifts/panels is done in retreating mode.
- Random waste backfill to panels is introduced in areas where
ground conditions do not allow unsupported walls and roof if pillars
are robbed. Low grade pillars below the cut-off grade are left as
regional pillars.
- An average size stope has a life of at least 15 weeks at 250 t
per day per stope. The production schedule calls for at least two
stopes in production at any given time.
- There are 7 operating days in a week and 3 shifts per day. Rest
days of miners are staggered within the weeks to achieve production
and labour needs.
- Production of 500 tpd necessitates 4 crews working for the
shift duration. Initially, 3 crews are will be using jacklegs in
stoping while 1 crew operates the mechanised jumbo drill. The final
set-up, however, has 2 jackleg drilling crews and 2 mechanised jumbo
drilling crews as a second mechanised drilling crew is introduced
after completion of development.
- In stoping, loading fragmented ore from the stope to the
ore-pass is scheduled efficiently using 2 off 21/2m3 bucket
capacity loaders.
- At the haulage drift elevation, ore from the ore-pass is loaded
by a 3m3 LHD onto a waiting low profile truck (LPT).
- Ore hauling to the surface will be by a 2-LPT arrangement.
- Stope blasting is carried out every shift.
- Full face length blasted each day (or equivalent face length if
benching is used):
Sensitivity Analysis
Various sensitivities were run
using the project model. The incremental changes in the economics are
summarized in the table below. The sensitivity analysis (based on a 10%
discount rate) shows that the project is most sensitive to the gold price,
grade and recovery. Phuoc Son is relatively less sensitive to changes in
capital or operating costs.
Parameter
|
IRR %
|
NPV After Tax
|
|
|
(US$ Millions)
|
Base case
|
27.9
|
17.7
|
Sensitivity :
|
|
|
Gold price
|
|
|
-10%
|
16.5
|
5.96
|
10%
|
38.2
|
29.43
|
|
|
|
Operating costs
|
|
|
-10%
|
|
22.84
|
10%
|
|
12.55
|
|
|
|
Capital costs
|
|
|
-10%
|
|
22.48
|
10%
|
|
12.92
|
|
|
|
Milled gold grade
|
|
|
-10%
|
|
5.98
|
10%
|
|
29.42
|
|
|
|
Gold Recovery
|
|
|
-5% (85.5%)
|
22.4
|
11.84
|
-10% (81.0%)
|
16.5
|
5.98
|
+5% (94.5%)
|
33.2
|
23.56
|
General
Recommendations
Based
on the results of the Technical Report on Feasibility Studies for the Phuoc
Son Gold Project Terra Mining Consultants and Stevens and Associates
recommend that Olympus continue with the development of the project and
make these further recommendations.
Financial
This
Technical Report on Feasibility Studies for the Phuoc Son Gold Project
shows the project is robust financially with an indicative NPV range of
$17.7 million to $21.5 million (7.5% to 10% discount rate) and an IRR of
27.9% at a gold price range between $US750 and $US1050 per ounce during the
project life, based on Macquarie Bank's projections. The payback period is
3.08 years. It must be remembered that this financial analysis is a base
case scenario developed around the current reserves, excluding silver and
any lead or zinc credits. The modeled inferred resources at South Deposit
(Bai Dat) and North Deposit (Bai Go) amount to a further 1.88 million
tonnes at a grade of 6.63 g/t gold. There is an additional 173,000 tonnes
of gold mineralization that is currently not categorized, as it does not
meet the strict modeling parameters used in the resource estimation. Given
the geological continuity evident in the wide spaced drilling of the
northern extensions of Bai Go, SA/TMC would expect that a portion of these
inferred resources will be converted to measured and indicated in the
current in fill drill program. In addition the mineralization within the
Dak Sa structure so far has dimensions of around 410 meters by 200 meters at South
Deposit (Bai Dat) and 1000
meters by 600 meters at North Deposit (Bai Go). Both
deposits are open along strike and down dip. There is, in our opinion, a
high probability that further mineralization will be discovered in the
current programs within the Dak Sa Structure and other prospects within the
Investment License.
The
positive Technical Report on Feasibility Studies for the Phuoc Son Gold
Project will allow Olympus to secure and finalize the necessary debt
financing to continue with the development of the mine, including construction
of the Phuoc Son Gold processing plant and related infrastructure. The
first gold pour at the Phuoc Son Gold Project is anticipated for November
2009.
During
the next two years the Company plans to continue its aggressive exploration
programs at Phuoc Son and Bong Mieu, increase the Company's existing
resource and complete the Bong Mieu in house scoping study. Management is
confident that the in house scoping study will lead to a full feasibility
study justifying a production facility at Bong Mieu capable of producing 100,000 ounces
of gold on an annualized bases.
The
Feasibility Studies for the Phuoc Son Gold Project in Quang Nam Province,
Vietnam dated March 26, 2008 independently authored by Terra Mining
Consultants/Stevens and Associates will be filed on www.sedar.com within 45
days.
Independent
qualified persons for the Technical Report are Graeme W. Fulton of Terra
Mining Consultants Ltd and Murray R. Stevens of Stevens and Associates;
both are based in, Auckland New Zealand.
Olympus
Pacific Minerals Inc., as first mover in Vietnam, is positioned to become a
leading gold explorer and producer in Southeast Asia. Olympus is committed
to its vision of making major discoveries in the region and increasing
shareholder wealth.
For further information contact:
David Seton, Chairman & CEO
Jim Hamilton, VP Investor Relations
T: (416) 572-2525 or TF: 1-888-902-5522
or F: (416) 572-4202
OLYMPUS
FOFI DISCLAIMER
Certain of the statements made and information contained herein is
"forward-looking information" within the meaning of the Ontario
Securities Act, including statements concerning our plans at our Vietnamese
mineral projects, which involve known and unknown risks, uncertainties and
other factors which may cause the actual results, performance or achievements
of the Company, or industry results, to be materially different from any
future results, performance or achievements expressed or implied by such
forward-looking information. Forward-looking information is subject to a
variety of risks and uncertainties which could cause actual events or
results to differ from those reflected in the forward-looking information,
including, without limitation, failure to establish estimated resources or
to convert resources to mineable reserves; the grade and recovery of ore
which is mined varying from estimates; capital and operating costs varying
significantly from estimates; delays in obtaining or failure to obtain
required governmental, environmental or other project approvals; changes in
national and local government legislation or regulations regarding
environmental factors, royalties, taxation or foreign investment; political
or economic instability; terrorism; inflation; changes in currency exchange
rates; fluctuations in commodity prices; delays in the development of
projects; shortage of personnel with the requisite knowledge and skills to
design and execute exploration and development programs; difficulties in
arranging contracts for drilling and other exploration and development
services; dependency on equity market financings to fund programs and
maintain and develop mineral properties; risks associated with title to
resource properties due to the difficulties of determining the validity of
certain claims and other risks and uncertainties, including those described
in each management discussion and analysis. In addition, forward-looking
information is based on various assumptions including, without limitation,
the expectations and beliefs of management; the assumed long-term price of
gold; the availability of permits and surface rights; access to financing,
equipment and labour and that the political environment within Vietnam will
continue to support the development of environmentally safe mining
projects. Should one or more of these risks and uncertainties materialize,
or should underlying assumptions prove incorrect, actual results may vary
materially from those described in forward-looking statements. Accordingly,
readers are advised not to place undue reliance on forward-looking
information. Except as required under applicable securities legislation,
the Company undertakes no obligation to publicly update or revise
forward-looking information, whether as a result of new information, future
events or otherwise.