Granny Smith gold mine - Mineral Resources and Mineral Reserves
The Mineral Resources and Mineral Reserves were updated as of December 2017 and used a gold price of A$1,850/oz and A$1,600/oz respectively. The December 2017 Mineral Resources have been stated inclusive of Mineral Reserves. Geological and evaluation models have been updated as at December 2017 to reflect the latest available data sets.
Mineral Resources
The Mineral Resources are classified as Measured, Indicated or Inferred, as described in the SAMREC Code. Mineral Resource categories are assigned with consideration given to geological complexity, grade variance, drill hole intersection spacing and mining development.
Mineral Resource classification
Tonnes (kt) | Grade (g/t) | Gold (koz) | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Classification | Dec 2017 |
Dec 2016 |
Dec 2015 |
Dec 2017 |
Dec 2016 |
Dec 2015 |
Dec 2017 |
Dec 2016 |
Dec 2015 |
|||||
Open pit | ||||||||||||||
Measured | — | — | — | — | — | — | — | — | — | |||||
Indicated | 565 | 734 | — | 1.77 | 1.75 | — | 32 | 41 | — | |||||
Inferred | 840 | 1,456 | 1,234 | 1.90 | 2.10 | 3.53 | 51 | 98 | 140 | |||||
Total open pit | 1,404 | 2,190 | 1,234 | 1.85 | 1.98 | 3.53 | 84 | 140 | 140 | |||||
Underground | ||||||||||||||
Measured | 4,071 | 3,474 | 2,524 | 6.02 | 5.88 | 6.58 | 788 | 657 | 534 | |||||
Indicated | 21,606 | 18,932 | 16,398 | 5.94 | 5.80 | 5.26 | 4,129 | 3,533 | 2,772 | |||||
Inferred | 11,440 | 10,500 | 10,212 | 5.61 | 6.43 | 5.57 | 2,062 | 2,172 | 1,829 | |||||
Total underground | 37,117 | 32,906 | 29,133 | 5.85 | 6.01 | 5.48 | 6,979 | 6,362 | 5,135 | |||||
Total stockpiles | 66 | 93 | 21 | 5.58 | 6.31 | 6.16 | 12 | 19 | 4 | |||||
Grand total | 38,587 | 35,189 | 30,389 | 5.70 | 5.76 | 5.40 | 7,075 | 6,520 | 5,279 |
Mineral Resource classification per mining area
Measured | Indicated | Inferred | Total Mineral Resource | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Area | Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
|||||||
Open pit | |||||||||||||||||||
Granny Smith/Hillside | — | — | — | 565 | 1.77 | 32 | 840 | 1.90 | 51 | 1,405 | 1.85 | 84 | |||||||
Total open pit | — | — | — | 565 | 1.77 | 32 | 840 | 1.90 | 51 | 1,405 | 1.85 | 84 | |||||||
Underground | |||||||||||||||||||
Granny Smith | — | — | — | 3,583 | 3.02 | 348 | 1,595 | 2.70 | 138 | 5,178 | 2.92 | 486 | |||||||
Wallaby | |||||||||||||||||||
Zone 70 | 673 | 4.83 | 105 | 630 | 4.35 | 88 | 184 | 3.34 | 20 | 1,486 | 4.45 | 213 | |||||||
Zone 80 | 545 | 5.72 | 100 | 824 | 5.14 | 136 | 242 | 5.13 | 40 | 1,611 | 5.33 | 276 | |||||||
Zone 90 | 1,656 | 6.18 | 329 | 1,125 | 4.89 | 177 | 528 | 4.56 | 77 | 3,309 | 5.48 | 583 | |||||||
Zone 100 | 1,111 | 6.77 | 242 | 7,000 | 6.05 | 1,362 | 1,741 | 4.59 | 257 | 9,852 | 5.87 | 1,860 | |||||||
Zone 110-120 | — | — | — | 8,311 | 7.49 | 2,002 | 3,050 | 4.64 | 455 | 11,361 | 6.73 | 2,457 | |||||||
Zone 135 | — | — | — | — | — | — | 3,995 | 8.25 | 1,060 | 3,995 | 8.25 | 1,060 | |||||||
Other | 86 | 4.5 | 12 | 134 | 3.85 | 17 | 105 | 4.29 | 14 | 325 | 4.17 | 44 | |||||||
Total underground | 4,071 | 6.02 | 788 | 21,606 | 5.95 | 4,130 | 11,440 | 5.61 | 2,062 | 37,117 | 5.85 | 6,979 | |||||||
Surface | |||||||||||||||||||
Surface stockpiles | 66 | 5.58 | 12 | — | — | — | — | 66 | 5.58 | 12 | |||||||||
Grand total | 4,137 | 6.01 | 800 | 22,169 | 5.84 | 4,162 | 12,279 | 5.35 | 2,113 | 38,587 | 5.70 | 7,075 |
Modifying factors
- The Measured and Indicated Mineral Resources are inclusive of Mineral Reserves
- Mineral Reserves are quoted in terms of RoM grades and tonnages as delivered to the metallurgical processing facility and are therefore fully diluted
- Mineral Reserve statement includes only Measured and Indicated Mineral Resources, modified to produce Mineral Reserves and contained within the LoM plan
- Mineral Resources and Mineral Reserves undergo regular internal and/or external audits, and any issues identified are rectified at the earliest opportunity – usually during the current reporting cycle
December | |||||||
---|---|---|---|---|---|---|---|
Units | 2017 | 2016 | 2015 | ||||
Mineral Resource parameters | |||||||
US$/oz | 1,400 | 1,400 | 1,500 | ||||
Mineral Resource gold price | US$/A$ | 0.76 | 0.76 | 0.86 | |||
A$/oz | 1,850 | 1,850 | 1,750 | ||||
Cut-off for open pit | g/t | 0.57 – 0.63 | 0.63 | 0.82 | |||
Cut-off for underground | g/t | 2.0 – 2.8 | 2.0 – 2.9 | 1.7 – 2.8 | |||
Mineral Reserve parameters | |||||||
US$/oz | 1,200 | 1,200 | 1,300 | ||||
Mineral Reserve gold price | US$/A$ | 0.75 | 0.75 | 0.84 | |||
A$/oz | 1,600 | 1,600 | 1,550 | ||||
Cut-off for underground | g/t | 2.4 – 3.1 | 2.4 – 3.1 | 2.6 – 3.2 | |||
Mining recovery factor (underground) | % | 91 | 91 | 91 | |||
MCF | % | 100 | 100 | 100 | |||
Dilution underground | % | 15 | 15 | 10 | |||
Plant recovery factor | % | 92.8 | 92.6 | 92 | |||
Processing capacity | Mtpa | 3.5 | 3.5 | 3.5 |
The grade tonnage curves for the underground and open pit Mineral Resource are presented below.
Grade tonnage curve - Surface | Grade tonnage curve - Underground | |
![]() |
![]() |
Mineral Reserves
The Mineral Reserve estimate for Granny Smith is based on a detailed and engineered LoM plan. All design and scheduling work is undertaken by experienced engineers using appropriate mine planning software. The planning process incorporates realistic modifying factors and the use of appropriate cut-off grades, geotechnical criteria, mining fleet productivities and other techno-economic investigations.
The Mineral Reserves are derived from the LoM plan, which is supported by a detailed design and schedule that takes account of cut-off grades, prevailing geotechnical factors directing optimal sequencing and incorporates appropriate modifying factors.
Capital requirements are accommodated in the cash-flow model to ensure sustainable operations over the LoM.
Mineral Reserve classification
Tonnes (kt) | Grade (g/t) | Gold (koz) | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Classification | Dec 2017 |
Dec 2016 |
Dec 2015 |
Dec 2017 |
Dec 2016 |
Dec 2015 |
Dec 2017 |
Dec 2016 |
Dec 2015 |
|||||
Underground | ||||||||||||||
Proved | 1,498 | 1,383 | 758 | 4.97 | 5.38 | 6.90 | 239 | 239 | 168 | |||||
Probable | 10,865 | 8,457 | 6,173 | 5.59 | 5.28 | 5.73 | 1,951 | 1,435 | 1,137 | |||||
Total underground | 12,363 | 9,840 | 6,931 | 5.51 | 5.29 | 5.86 | 2,191 | 1,674 | 1,305 | |||||
Surface | ||||||||||||||
Proved | 66 | 93 | 21 | 5.58 | 6.31 | 6.16 | 12 | 19 | 4 | |||||
Total surface | 66 | 93 | 21 | 5.58 | 6.31 | 6.16 | 12 | 19 | 4 | |||||
Grand total | 12,430 | 9,933 | 6,952 | 5.51 | 5.30 | 5.86 | 2,203 | 1,693 | 1,310 |
Mineral Reserves classification per mining area
Proved | Probable | Total Mineral Reserve | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Area | Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
Tonnes (kt) |
Grade (g/t) |
Gold (koz) |
|||
Underground | ||||||||||||
Other (Z70 + Z80) | 192 | 4.05 | 25 | 454 | 4.04 | 59 | 646 | 4.04 | 84 | |||
Z90 | 631 | 5.19 | 105 | 241 | 4.13 | 32 | 872 | 4.89 | 137 | |||
Z100 | 675 | 5.02 | 109 | 3,372 | 5.49 | 596 | 4,047 | 5.42 | 705 | |||
Z110/120 | 6,799 | 5.79 | 1,265 | 6,799 | 5.79 | 1,265 | ||||||
Total underground | 1,498 | 4.97 | 239 | 10,865 | 5.59 | 1,951 | 12,363 | 5.51 | 2,191 | |||
Surface | ||||||||||||
Surface stockpiles | 66 | 5.58 | 12 | — | 66 | 5.58 | 12 | |||||
Grand total | 1,564 | 5.00 | 251 | 10,865 | 5.59 | 1,951 | 12,430 | 5.51 | 2,203 |
Mineral Resource and Mineral Reserve reconciliation year-on-year
Factors that affected Mineral Resource reconciliation year-on-year | Factors that affected Mineral Reserve reconciliation year-on-year | |
---|---|---|
Mining depletion from Zones 70, 80, 90 and 100 in the Wallaby underground (-301koz). |
Mining depletion from Zones 70, 80, 90 and 100 in the Wallaby underground (-301koz). |
|
Increase of 535koz to the Wallaby underground Mineral Resource from resource extension discoveries and remodelling primarily in Zone 110-120 and Zone 135. |
Strong growth from deeper lodes at Zone 110/120 (518koz) due to conversion of new Indicated Mineral Resources and resource extension discoveries. |
|
Minor overall change to the Granny Smith Resource; Goanna OP -77koz (updated mining parameters); Granny Smith UG +83koz (updated resource modelling); and inclusion of the Hillside Inferred Resource (21koz). |
New Mineral Reserve additions to Zone 100 (163koz) and to Z60-90 (136koz). |
Mineral Resource reconciliation (Gold – koz) | Mineral Reserves reconciliation (Gold – koz) | |
![]() |
![]() |
Mineral Reserve sensitivity
To illustrate the impact of fluctuations in gold price and exchange rates on the current declaration, Granny Smith has generated sensitivities with respect to Mineral Reserves. The following graph indicates the Managed Mineral Reserve sensitivity at -15%, -10%, -5%, +5%, +10% and +15% to the base (A$1,600/oz) reserve gold price.
These sensitivities (other than for the base case) are not supported by detailed plans and depletion schedules. They should only be considered on an indicative basis; specifically as such sensitivities assume 100% selectivity, without any operating cost increases.
Mineral Reserve sensitivity (Gold – Moz) |
![]() |