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
Grade tonnage curve - Surface  
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)