rex exploration (pty) ltd - aucor auctioneers · 2x warman dtv pumps 3. diamond recovery 1x...
TRANSCRIPT
T/A WEST END DIAMOND MINE
REX EXPLORATION (PTY) LTD
www.aucor.com
100% SHAREHOLDING INREX EXPLORATION (PTY) LTD
T/A WEST END DIAMOND MINE
ASSETS ON AUCTION
Please note that the sale of shares triggers the compulsory procedure regarding the transfer of
mining rights as set out in terms of section 11 of the Mineral and Petroleum Resources
Development Act 2002, with the relevant amendments.
MINE HISTORYThe West End Diamond Mine is an underground diamond mine, located in the town of Postmasburg (ERF 14) in the Northern Cape, the rich diamond reserves were discovered in 1919 and has been mined ever since.
Currently the property of a consortium of owners, who have lived and worked on the mine since 2006, the Snyman family and partners are calling it a day.
The mine, a traditional diamondiferous kimberlite pipe, has enough reserves to last at least another 20 years. Four different varieties of kimberlite make out the geology of this mine:
YellowKimberlite
BrownKimberlite
Blue/GreenKimberlite
Yellow/BrownKimberlite
FINANCIAL STATEMENTS: (ANNEXURE A)
Please see (Annexure A): Latest Audited Financial Statements. Note the deductible tax loss of R20,000,000 emanating from exploration though bulk sampling of the kimberlite pipe and the development of new mining levels, this cost has not yet been realised.
MINING RIGHTS: (ANNEXURE B)
Mining Right granted in terms of section 23 of the Mineral and Petroleum Resources Development Act 2002 (Act No. 28 of 2002), registered in the Mineral and Petroleum Titles, Registration Office, Pretoria on this 12th Day of January 2006 under 01/2006(MR) by proxy of Director General, Department of Minerals an Energy(then).
The Mining right is valid until 13 December 2024
Water Licence issued on the 8th day of August 2016 in terms of Chapter 4 of the National Water Act, 1998 (Act No 36 of 1998). Licence no: 07/D73A/AGJ/4666
The Water Licence will remain valid until 8 August 2026
WATER LICENCE: (ANNEXURE C)
MINING INFRASTRUCTUREAND EQUIPMENT1. MAIN SHAFT AND SECOND OUTLET SHAFT• Main shaft equipped with a single compartment headgear and single drum Fulton hoist which is licensed to convey employees;• Second outlet shaft equipped with a single compartment headgear and winder.
2. PLANTConventional pan plant with a capacity of 20 tons per hour consisting of:1x Telsmith 12 x 24 primary jaw crusher1x Telsmith 2 foot gyratory crusher1x Feeder screen2x Single deck screens complete 1x 100-ton Storage bin7x Conveyor frames complete2x 10 foot Rotary pans3x 14 foot Rotary pans – complete1x Dewatering screen – complete2x Warman DTV pumps
3. DIAMOND RECOVERY1x Scrubber1x Classifier rolls screen3x Grease tables – complete2x Conveyor frames – complete
MINING INFRASTRUCTUREAND EQUIPMENT (CONTINUED)
4. UNDERGROUND EQUIPMENT4.1.1 Rails4.1.2 Hoppers4.1.3 5 ton Loco With battery charger4.1.4 Eimco Loader4.1.5 Water pumps4.1.6 Electrical switchgear4.1.7 Rock drills, air hoses and others
5. GENERAL5.1.1 Workshop - complete5.1.2 350 KVA Generator5.1.3 2 x Front End Loaders5.1.4 2 x Tractor/tipper combinations5.1.5 Licensed Explosive magazines
6. BUILDINGS6.1.1 Upgraded hostel with single rooms, kitchen and ablution facilities6.1.2 Office block with office equipment6.1.3 2x Houses for staff
ASSET REPLACEMENT VALUE(ESTIMATED)
MAIN SHAFT AND SECOND OUTLET
(a) Equipment value R 2, 000,000 (b) Value of shaft 360m x R30, 000/m R 10, 800,000Sub-total R 12, 800 000
PLANT
Replacement value R 8, 000,000Sub-total R 8, 000,000
DIAMOND RECOVERY
Replacement value R 2, 000,000Sub-total R 2, 000,000
UNDERGROUND EQUIPMENT
Equipment value R 3, 100,000 Value of underground Development R 10, 000,000 Sub-total R 13, 100,000
GENERAL
Replacement value R 2, 000,000 Sub-total R 2, 000,000
BUILDINGS
Replacement value 700m2 @ R3, 000/m2 R 2, 100,000 Sub-total R 2, 100,000
TOTAL PURCHASE PRICEOF MINING INFRASTRUCTURE R 40, 000,000
Chief Executive Officer 01
Plant Supervisor 01
Mine Manager 01
Hoist Driver 01
Personal Assistant 01
Fitter 01
Security 04
Competent Person 01
Miner 01
Team Leader and Rock Drill Operators 06
Lashers and Trammers 30
Cleaners 02
TOTAL 50
MINE CAPACITY AND STAFF
THE MINE’S CURRENT CAPACITY:The per shift capacity of the mine is equal to 100 ton mined and treated.
Only one shift is currently being worked.
Team Leader &Rock Drill Operators
Chief Executive Officer
Mine Manager
Personal Assistant
Security
Plant Supervisor
Miner
Fitter
Competent Person
Hoist Driver
Lashers and Trammers
Cleaners
ORGANOGRAM
MONTHLY OPERATING EXPENSES1. Wages & Salaries R 400,000
2. Electricity R 100,000
3. Explosives R 40,000
4. Diesel & Lubricants R 40,000
5. Drill Steel R 20,000
6. Gas, Welding Rods & Consumables R 40,000
7. Parts R 60,000
8. Regulatory Expenses R 50,000
TOTAL R 750,000
MONTHLY OPERATING INCOMETONS CALCULATION
Ton / Shaft 100 Ton
Number of Shifts per day 1 Shift
Total number of Shifts per month 20 Shifts
Total ton per month 2000 Ton
CARATS
Ct / 100 Ton 15 Ct
Total Ct per month 300 Ct
REVENUE
Average Dollar per Carat $ 250 /Ct $ 300 /Ct
Dollar Value $ 75,000 $ 90,000
Rand Value R 1,087,500 R 1,305,000
420
450
480
510
540
Main Shaft180m Deep
172m570m
200m
Sub Vertical Shaft220m Deep
1 000 Feet 303 Meter
Proven Reserves303m - 173m
= 130 x 45 x 145= 848 250 x 2.65= 2 247 862 Ton
Note:
420 Feet - 570 Feet127m - 172m = 45m45 x 45 x 145 = 293 625 x 2.65= 778 000 Ton
260 000778 000 x 100
1 = 33%
MINING RESERVES
Approximately 1/3 reserves left of current levels
Volume28 x 45 x 145= 182 700m3
Approximately260 000 Ton available
In Sito Tons182 700 x 2.65= 484 155 Ton
ANNEXURE B
ANNEXURE C