
Report Type: | Technical Report Summary of the CSA Copper Mine, New South Wales, Australia |
Reporting Period: | June 2026 Mineral Reserve Report |
Registrant: | Harmony Gold Mining Company Limited ("Harmony") |
Operator: | Cobar Management Pty Limited ("CMPL") |
Owner: | Harmony Gold (Australia) Pty Limited ("HMY") |
Effective Date: | 30 June 2026 |
Report Date: | June 2026 |

IMPORTANT NOTICE This Technical Report Summary ("TRS") has been prepared for Harmony Gold Mining Company Limited in support of disclosure and filing requirements with the United States Securities and Exchange Commission ("SEC") under Subpart 1300 of Regulation S-K and Section 229.601(b)(96) of Regulation S-K. The quality of information, estimates, and conclusions contained in this Technical Report Summary apply as of the effective date of this report. Subsequent events that may have occurred since that date may have resulted in material changes to such information, estimates and conclusions in this summary. |












Term / Abbreviation | Description |
2DIP | Two-Dimensional Induced Polarisation |
A$ | Australian Dollar |
AEM | Airborne Electromagnetics (survey) |
AEMR | Annual Environmental Management Report |
Ag | Silver |
ALS | Australian Laboratory Services |
AMC | AMC Consultants Pty Ltd |
AMR | Airborne Magnetics and Radiometrics (survey) |
ANCOLD | Australian National Committee on Large Dams |
ANFO | Ammonium Nitrate/Fuel Oil (explosive) |
ARD | Acid Rock Drainage |
Au | Gold |
AuriCula | AuriCula Mines Pty Limited |
Ausenco | Ausenco Pty Limited |
BBE | BBE Consulting (Australasia) |
BDA | Behre Dolbear Australia Pty Limited |
Behre Dolbear | Behre Dolbear & Company Inc. |
CAGR | Compound Annual Growth Rate |
CDA | Canadian Dam Association |
CDI | CHESS Depository Interests |
CHF | Cemented Hydraulic Fill |
CIK | Categorical Indicator Kriging |
CLM Act | Crown Land Management Act 2016 (in NSW) |
CML | Consolidated Mining Lease |
CMPL | Cobar Management Pty Limited |
CPF | Cemented Paste Fill |
CRA | Conzinc RioTinto Australia |
CRF | Cemented Rock Fill |
CSA | CSA Copper Mine |
CSC | Cobar Shire Council |
CTD | Central Tailings Discharge |
Cu | Copper |
Cube | Cube Consulting Pty Limited |
DCF | Discounted Cash Flow |
DHEM | Drill Hole Electromagnetic (Survey) |
DIDO | Drive-in Drive-out |
DPIE | Department of Planning Infrastructure and Environment (in NSW) |
EL | Exploration Licence |
EM | Electromagnetics (survey) |
EMP | Environmental Management Plan |
EMS | Environmental Management System |
EP&A Act | Environmental Planning and Assessment Act (in NSW) |
EPA | Environmental Protection Agency (in NSW) |
EPL | Exploration (Prospecting) Licence |
EPLs | Environmental Protection Licences |
FAR | Fresh Air Raise |

Term / Abbreviation | Description |
FEL | Front End Loader |
FIFO | Fly-In Fly-Out |
FLEM | Fixed Loop Electromagnetics (survey) |
FOS | Factor of Safety |
FW | Footwall |
G&A | General and Administration |
g/t | Gram Per Tonne |
GAP | Gap Geophysics Australia Pty Ltd |
Glencore | Glencore Public Limited Company |
GRB | Glencore Geotechnical Review Board |
GRS | Geophysical Resources and Services Pty Ltd |
GSM | Golden Shamrock Mines Pty Limited |
ha | Hectare (10,000m2) |
Harmony | Harmony Gold Mining Company Limited |
Helix | Helix Resources Limited |
HMY | Harmony Gold (Australia) Pty Limited |
HPIFR | High Potential Injury Frequency Rate |
HW | Hangingwall |
ICP-AES | Inductively Coupled Plasma Atomic Emission Spectrometry |
IP | Induced Polarisation (survey) |
ITASCA | ITASCA Australia Pty Limited |
JK or JK Tech | JKTech Pty Ltd |
JORC Code | Joint Mineral Reserve Committee (Australasian Resource/Reserve Code) |
JV | Joint Venture |
km | Kilometre |
km2 | Square Kilometre |
KNA | Kriging Neighbourhood Analysis |
koz | Thousand Troy Ounces |
kt | Thousand Tonnes |
ktpa | Thousand Tonnes per Annum |
kV | Kilovolts |
lb | Pound |
LFB | Lachlan Fold Belt |
LHD | Load-Haul-Dump (Mining Units) |
LHOS | Long Hole Open Stope |
LOA | Life of Asset (Resource Estimate or Financial Model) |
LOM | Life of Mine |
LRF | Loose Rock Fill |
LTIFR | Lost Time Injury Frequency Rate |
m | Meter |
M | Million |
m3/s | Cubic Meters Per Second |
MAC | Metals Acquisition Corporation |
mbs | Meters Below Surface |
MII | Measured, Indicated and Inferred (Mineral Resources) |
MIMDAS | M.I.M Distributed Acquisition System |
ML | Mining Lease |
ML/day | Megalitres per Day |

Term / Abbreviation | Description |
MLpa | Megalitres per annum |
mm | Micron |
MNE | May Not Exist (Material in Mining Inventory) |
Moz | Million Troy Ounces |
MPa | Mega Pascal |
MPL | Mining Purpose Lease |
MRE | Mineral Resource Estimate |
Mt | Million Tonnes |
MT | Magnetotelluric (survey) |
Mtpa | Million Tonnes Per Annum |
MVA | Megavolt Ampere |
MW | Megawatt |
MWBAC | Megawatt Bulk Air Cooling |
MWE | Megawatt Equivalent |
NAF | Non-Acid Forming |
NC | Non-Classified (Material in Mining Inventory) |
NIR | Not In Reserve (Material in Mining Inventory) |
NNE | North-Northeast |
NNW | North-Northwest |
NRAR | Natural Resource Access Regulator (in NSW) |
NSR | Net Smelter Return |
NSW | New South Wales |
NTSF | Northern Tailings Storage Facility |
OK | Ordinary Kriging |
OR | Mineral Reserves |
OSA | On-Stream Analyz |
Oxley | Oxley Exploration Pty Limited |
oz | Troy Ounce |
P80 | 80% Passing |
PAF | Potential Acid Forming |
POEO Act | Protection of the Environment Operations Act (in NSW) |
Q | Quarter (year) |
QA/QC | Quality Assurance/Quality Control |
QP | Qualified Person |
QPE | Quattro Project Engineering |
QTSC | QTS Central (Deposit) |
QTSN | QTS North (Deposit) |
QTSS | QTS South (Deposit) |
RAB | Rotary Air Blast (drilling) |
RAR | Return Air Raise |
RC | Reverse Circulation (drilling) |
Report or Technical Report | SEC Regulation S-K Technical Report Summary |
RL | Relative Level |
RMP | Rehabilitation Management Plan |
RQD | Rock Quality Designation |
S-K Report | SEC Regulation S-K Technical Report Summary |
SAG | Semi-Autogenous Grinding (Mill) |
SAP | SAP Business Management System |

Term / Abbreviation | Description |
SEC | United States Securities and Exchange Commission |
SQUID | 3-component Supracon High-temperature Super-Conducting Quantum Interference Device (sensor) |
STSF | Southern Tailings Storage Facility |
t | Tonne (1,000 Kilograms) |
t/m3 | Tonnes per Cubic Meter |
TC | Smelter Treatment Charges |
TRIFR | Total Recordable Injury Frequency Rate |
TRS | SEC Regulation S-K Technical Report Summary |
TSF | Tailings Storage Facility |
US$ | US Dollar |
VDR | Virtual Dataroom |
WB | Wet Bulb (Temperature) |
wmt | Wet Metric Tonne |
XRF | X-Ray Fluorescence |









Metal >> | Copper | Silver | |||
tonnes | grade | metal | grade | metal | |
kt | % | kt | g/t | koz | |
Measured Mineral Resource | 1,343 | 7.65 | 102.691 | 23.96 | 1,000.558 |
Indicated Mineral Resource | 1,479 | 4.90 | 72.490 | 13.91 | 639.696 |
Total Meas & Ind Resource | 2,822 | 6.21 | 175.181 | 18.69 | 1,640.254 |
Inferred Mineral Resource | 6,173 | 3.76 | 231.942 | 24.83 | 4,767.050 |
Metal >> | Zinc | ||||
tonnes | grade | metal | |||
kt | % | kt | |||
Measured Mineral Resource | 0 | 0.00 | 0 | ||
Indicated Mineral Resource | 280 | 3.64 | 10.187 | ||
Total Meas & Ind Resource | 2,373 | 7.31 | 173.503 | ||
Inferred Mineral Resource | 2,652 | 6.93 | 183.69 | ||
Total Reserve – CSA | |||
Copper | |||
Tonnes | Cu | Cont. Cu | |
[Mt] | [%] | [kt] | |
Total Mineral Reserve | 17.691 | 3.26 | 576.868 |
Proved Mineral Reserve | 12.531 | 3.27 | 410.303 |
Probable Mineral Reserve | 5.161 | 3.23 | 166.565 |




Qualified Person | Prof. Assoc. | Qualifications | TRS Section Responsibility | Personal Insp. |
Mr. G. Job | FAusIMM | BSc. MSc (Min Econ) | All information in the TRS | Regular site inspections, most recent Aug 2026 |




Tenement | Area | Granted | Expiry | Status | Details | Holder |
CML5 | 2,474ha | 12/01/1993 | 24/06/2028 | Current | CSA Mine | CMPL |
MPL1093 | 16ha | 02/05/1947 | 02/05/2029 | Current | MPL for water harvesting | CMPL |
MPL1094 | 14ha | 02/05/1947 | 02/05/2029 | Current | MPL for water harvesting | CMPL |
EL5693 | 111 units | 02/08/2000 | 02/07/2027 | Current | EL (CSA Regional) | CMPL |
EL5983 | 11 units | 30/08/2002 | 30/06/2027 | Current | EL wholly within EL5693 | CMPL |
EL6223 | 13 units | 04/05/2004 | 04/05/2029 | Current | EL (Shuttleton) | CMPL |
EL6907 | 11 units | 10/11/2007 | 10/11/2027 | Current | EL (Mt Hope) | CMPL |
EL6140 | 24 units | 22/10/2003 | 22/10/2026 | Current | EL (Restdown) - royalty interest | Oxley Exploration Pty Ltd |
EL6501 | 15 units | 01/05/2006 | 01/01/2027 | Current | EL (Restdown South) - royalty interest | Oxley Exploration Pty Ltd |
EL6739 | 15 units | 27/03/2007 | 27/03/2024 | Pending* | EL (Horseshoe 2) - royalty interest | Oxley Exploration Pty Ltd |
EL9587 | 46 units | 20/07/2023 | 20/07/2029 | Current | EL (Tinderra) | CMPL |
EL9595 | 25 units | 18/08/2023 | 18/08/2029 | Current | EL (Sugarloaf) | CMPL |
EL9596 | 35 units | 18/08/2023 | 18/08/2029 | Current | EL (Ural) | CMPL |
License Number | Source | Category | Allocation |
WAL36335 | Macquarie and Cudgegong Regulated Rivers Water Source | Regulated River – High Security | 542.4 units |

WAL36336 | Macquarie and Cudgegong Regulated Rivers Water Source | Regulated River – High Security | 813.6 units |
WAL28539 | Lachlan Fold Belt Groundwater Source | Aquifer | 300 units |
WAL28887 | Lachlan Fold Belt Groundwater Source | Aquifer | 210 units |






Description | Unit | FY24 | FY25 | FY26 |
Ore Mined | kt | 1,066 | 989 | 786 |
Ore Grade | % Cu | 3.67% | 4.02% | 3.44% |
Waste Mined | kt | 264 | 259 | 308 |
Total Material Moved | kt | 1,330 | 1,248 | 1,094 |
Ore Milled | kt | 1,061 | 1,018 | 791 |
Milled Grade | % Cu | 3.68 | 3.90 | 3.42 |
Contained Copper | kt | 39 | 40 | 27 |
Copper Concentrate Tonnes | kt | 144 | 146 | 100 |
Copper Concentrate Grade | % Cu | 26 | 26 | 26 |
Copper Recovery to Conc. | % Cu | 97.8 | 97.8 | 97.8 |
Cu Production | kt | 38 | 39 | 26 |
Ag Production | koz | 372 | 440 | 327 |

Drilling Type | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Total |
Diamond Drilling (Surface Exploration) | 396 | - | 1,972 | 9,540 | 13,158 | 27,114 | 15,001 | 7,285 | - | 5,268 | 9,922 | 89,656 |
RC Drilling (Surface Exploration) | - | - | - | - | 19,533 | 13,343 | 2,188 | 1,935 | - | - | 1,140 | 38,139 |
Infill/Extension/ Upgrading (Underground) | 18,439 | 15,020 | 9,991 | 12,864 | 17,592 | 23,706 | 13,023 | 23,832 | 22,151 | 26,645 | 28,029 | 211,292 |
Exploration (Pure) (Underground) | - | 578 | - | - | - | 692 | - | 300 | - | - | 700 | 2,270 |
Geotechnical (Underground) | - | 1,654 | 3,470 | 617 | 2,867 | 625 | 1,475 | 1,723 | 253 | - | 450 | 13,134 |
Infrastructure (Underground) | 1,085 | 265 | 597 | - | 1,130 | - | - | 37 | 889 | 761 | 397 | 5,161 |
Total (Surface + Underground) | 19,920 | 17,517 | 16,030 | 23,021 | 54,280 | 65,480 | 31,687 | 35,111 | 23,294 | 32,674 | 40,638 | 359,652 |




Group | Formation | Age | Description |
Cobar Supergroup | Siluro- Devonian | ||
Winduck Group | Shallow marine shelf deposits. | ||
Amphitheatre Group | Upper Amphitheatre Group Biddibirra Formation CSA Siltstone | Turbidites, shales, siltstones, sandstones; CSA Siltstone is host to base metal mineralisation at CSA mine and Endeavour mine. | |
Nurri Group | Great Cobar Slate Chesney Formation | Turbidites, conglomerates, mudstone, siltstone, sandstone; host to gold mineralisation at The Peak, New Occidental and New Cobar. | |
Kopyje Group | Shallow marine shelf deposits and minor volcanics, predominantly along the eastern margin of the Cobar trough. | ||
Girilambone Group | Cambro- Ordovician | Turbidite sequence with minor volcanics, deformed and metamorphosed; Silurian granitoid intrusions. |






















Year | Category | Tonnage | Grade | Contained Copper |
Mt | % Cu | kt | ||
2021 | Reserve Depleted | 0.816 | 3.94 | 32.2 |
Ore Mined (Mill Reconciled) | 0.695 | 3.97 | 27.6 | |
Mined vs Reserve | 85% | 101% | 86% | |
2022 | Reserve Depleted | 0.576 | 3.69 | 21.2 |
Ore Mined (Mill Reconciled) | 0.538 | 3.44 | 18.5 | |
Mined vs Reserve | 93% | 93% | 87% | |
2023 | Reserve Depleted | 0.351 | 3.20 | 11.2 |
Ore Mined (Mill Reconciled) | 0.293 | 3.40 | 10.0 | |
Mined vs Reserve | 84% | 107% | 89% | |
2024 | Reserve Depleted | 1.070 | 3.93 | 42.1 |
Ore Mined (Mill Reconciled) | 1.070 | 3.39 | 36.3 | |
Mined vs Reserve | 100% | 86% | 86% | |
2025 | Reserve Depleted | 0.870 | 4.0% | 34.7 |
Ore Mined (Mill Reconciled) | 0.870 | 4.0% | 34.8 | |
Mined vs Reserve | 100% | 100% | 100% | |
Overall (Average) | 92% | 97% | 90% |


Comminution Properties | Unit | Value |
Abrasion Index Range | 0.03 – 0.24 | |
Abrasion Index Design | 0.09 | |
Bond Impact Crushing Work Index – Design | kWh/t | 19.0 |
SMC Drop Weight Index – Range | kWh/m3 | 2.35 – 7.28 |
SMC Drop Weight Index – Design | kWh/m³ | 4.77 |
Bond Rod Mill Work Index – Range | kWh/t | 11.0 – 22.1 |

Bond Rod Mill Work Index – Design | kWh/t | 16.7 |
Bond Ball Mill Work Index – Range | kWh/t | 7.8 – 17.0 |
Bond Ball Mill Work Index – Design | kWh/t | 15.3 |
Axb Range | 27 – 97 | |
Axb Design | 40.3 |
Cu Flotation Concentrate | Units | Result |
Cu Concentrate Grade (range) | % | 24.0 – 29.0 |
Cu Concentrate Grade (design) | % | 26.5 |
Cu Recovery (design) | % | 98.0 |
Cu Recovery (for resource and reserve estimation) | % | 97.5 |


Drill Type | Count | Metres |
DD Prior 2000 | 1,770 | 193,660 |
DD Since 2000 | 2,007 | 449,409 |
Total | 3,777 | 643,069 |
Zone | No of Holes | DD (m) |
QTS North | 1,698 | 307,345 |
QTS Central | 256 | 62,467 |
QTS South | 558 | 74,526 |
Eastern | 367 | 37,342 |
Western | 588 | 80,167 |
Multiple Zones combined | 310 | 81,223 |
Total | 3,777 | 643,069 |


Mine Are | ROCKZONE |
Western – Low grade/waste | 80 / 10 |
Western – Mineralised | 100, 101,110,120,121,130, 140, 150, 160, 170, 180, 190, 200 |
Eastern – Low grade/waste | 80 / 30 |
Eastern – Mineralised | 700, 710, 720.to.810 |
QTS South – Low grade/waste | 80 / 70 |
QTS South – Mineralised | 600, 610, 620, 650, 670, 680 |
QTS Central – Low grade/waste | 80 / 40, 50, 60 |
QTS Central – Mineralised | 850, 860, 870, 880, 890, 900, 910, 920 |
QTS North – Low grade/waste | 80 / 20 |
QTS North – Mineralised | 300, 310, 320.to.50 |
QTS South Upper A – Waste | 85, 90 |
QTS South Upper A – Mineralised | 950, 960 |

Merrin Mine HG Zinc | 201, 202, 203, 204, 205, 206, 207, 208, 210, 211, 212 |
Merrin Mine LG Zinc / Waste | 80, 81, 82 / 30 |


Resource Category | General Description | Geostatistical Parameter |
Measured | The majority of mineralisation developed and mapped. Sufficient diamond drill data to define contacts, continuity, grade and density with a high level of confidence. Diamond drill spacing of approximately ≤ 20m north-south by 37.5m vertical for QTS North and 20m north- south by 20m vertical for other systems. | Majority search pass 1. Copper kriging efficiency > 40 RESCON=1 |
Indicated | Drill intersections are too widely spaced to ensure continuity, but adequate to assume continuity. Features as for Measured can be estimated with a reasonable level of confidence. Diamond drill spacing of approximately ≤ 40m north-south by 70m vertical (QTS North) and 40m north-south by 40m vertical (all other systems). | Majority search pass 1 and 2 Copper kriging efficiency > 20 < 40 where 1st pass is used. RESCON=2 |
Inferred | Not enough data to reliably predict contacts and grade continuity. Features as for Indicated can be estimated with a low level of confidence. Diamond drill spacing of approximately ≥ 40m north-south by 70m vertical (QTS North) and 40m north-south by 40m vertical (all other systems). Drill density is sufficient to give confidence that the lens persists down plunge/ dip | Majority search pass 2 and 3 Copper kriging efficiency < 20 where 1st pass is used. RESCON=3 |



System | Resource Category | Tonnes Mt | Cu % | Cu Metal Kt | Ag g/t | Ag Metal Moz |
All Systems | Measured | 1.343 | 7.65 | 102.691 | 23.2 | 1.001 |
Indicated | 1.479 | 4.90 | 72.490 | 13.5 | 0.640 | |
Meas + Ind | 2.822 | 6.21 | 175.181 | 18.1 | 1.641 | |
Inferred | 6.173 | 3.76 | 231.942 | 24.0 | 4.767 | |
Total | 8.994 | 4.53 | 407.123 | 22.2 | 6.407 |

System | Resource Category | Tonnes Mt | Cu % | Cu Metal Kt | Ag g/t | Ag Metal Moz |
All Systems | Measured | 11.5 | 5.00 | 575 | 19 | 7.1 |
Indicated | 5.8 | 4.80 | 278 | 17 | 3.1 | |
Meas + Ind | 17.3 | 4.90 | 853 | 18 | 10.2 | |
Inferred | 6.2 | 3.80 | 232 | 23 | 4.5 | |
Total | 23.5 | 4.60 | 1,085 | 19 | 14.7 |
System | Resource Category | Tonnes Mt | Zn % | Zn Metal Kt |
All Systems | Measured | 0 | 0 | 0 |
Indicated | 0.280 | 3.64 | 10.187 | |
Meas + Ind | 0.280 | 3.64 | 10.187 | |
Inferred | 2.373 | 7.31 | 173.503 | |
Total | 2.652 | 6.93 | 183.690 |



Mining Method | # Stopes | Compliance Design & Mined (%) | Underbreak (%) | Overbreak (%) | Recovery (%) | |
Avoca | Average | 23 | 77% | 21% | 33% | 81% |
P50 | 82% | 15% | 37% | 87% | ||
Longitudinal | Average | 15 | 84% | 13% | 24% | 87% |
P50 | 86% | 13% | 19% | 89% | ||
Transversal | Average | 51 | 87% | 12% | 18% | 89% |
P50 | 89% | 10% | 14% | 90% | ||
Mining Method | Overbreak (%) | Recovery (%) |
Avoca | 35% | 87% |
Longitudinal | 20% | 89% |
Transversal | 15% | 90% |

Parameter | Unit | Value |
Copper Price | US$/t Cu | 9,900 |

Copper Revenue Factor | % | 90 |
Copper Recovery | % | 97.5 |
Silver Price | US$/oz | 38.9 |
Silver Revenue Factor | % | 0% |
Silver Recovery | % | 86.7 |
Mining Cost (excl. Capex) | AUD$/t mined | 118.0 |
Processing Cost | AUD$/t milled | 44.0 |
G&A Costs | AUD$/t milled | 49.0 |
Incremental Development Cut Off | % Cu | 1.0 |
Incremental Stoping Cut Off | % Cu | 1.93 |
AISC Cut Off | % Cu | 2.26 |
CSA Mine | ||
Total | ||
Total Material Mined | kt | 23408 |
Ore Mined | kt | 17691 |
Waste Mined | kt | 5716 |
Total Material Milled | kt | 17691 |
Feed Grade Cu | % | 3.26 |
Feed Grade Ag | g/t | 12.3 |
Contained Copper Tonnes | kt | 577 |
Cu Produced | kt | 562 |
Ag Produced | koz | 6079 |
Revenue | AUD$M | 8135 |
Total Direct Costs | AUD$M | -4422 |
Mining Costs | AUD$M | -2771 |
Processing Costs | AUD$M | -776 |
General Administration | AUD$M | -874 |
Total Direct Costs (Net Mine Development) | AUD$M | -3956 |
Indirect Costs (Royalties, Freight, tax other than income) | AUD$M | -610 |

Total Capital | AUD$M | -1132 |
Mine Cashflow | AUD$M | 2437 |
Owners costs (inc Streams) | AUD$M | -716 |
Undiscounted Mine Cashflow | AUD$M | 1720 |
Undiscounted Post Tax Mine Cashflow | AUD$M | 1324 |
NPV (7%) After Tax | AUD$M | 704 |
Modifying Factor | Principal Assumption | Confidence |
Mining dilution (based on stope type) | 15-30% | High |
Mining recovery (based on stope type) | 87-90% | High |
Processing recovery | 97.50% | High |
Copper price | US$9,900/t | Medium |
Operating cost | A$224/t Milled (LOM) | High |
Total Reserve – CSA | |||
Copper | |||
Tonnes | Cu | Cont. Cu | |
[Mt] | [%] | [kt] | |
Total Mineral Reserve | 17.691 | 3.26 | 576.868 |
Proved Mineral Reserve | 12.531 | 3.27 | 410.303 |
Probable Mineral Reserve | 5.161 | 3.23 | 166.565 |

Total Reserve – CSA Operation | |||
Copper | |||
Tonnes | Cu | Cont. Cu | |
[Mt] | [%] | [kt] | |
Previously Reported | 15.9 | 3.4 | 545 |
New Figures | 17.7 | 3.26 | 577 |
Variance | 1.8 | -0.1 | 32 |









Principal Stress | Magnitude | Orientation (Dip/Direction) | Comments |
Sigma 1 | 0.058·D MPa | 10° / 271° | Shallow westerly, sub-normal to foliation |
Sigma 2 | 0.035·D MPa | 03° / 181° | Shallow southerly (can switch with Sigma 3) |
Sigma 3 | 0.021·D MPa | 80° / 028° | Largely sub-vertical |
Vertical | 0.027·D MPa | – | Assumes rock density SG 2.7 |
Principal Stress | Magnitude | Orientation (Dip/Direction) | Comments |
Sigma 1 | 0.052·D MPa | 30° / 110° | Shallow dipping to the east |
Sigma 2 | 0.031·D MPa | 0° / 200° | Horizontal to the south |
Sigma 3 | 0.018·D MPa | 60° / 290° | Steeply to the west |
Vertical | 0.027·D MPa | – | Assumes rock density SG 2.7 |


Elevation Zone | Sublevel Spacing | Rationale |
Above 8580 mRL | 30 m | Original design, performing well historically |
8580 – 8500 mRL | 40 m | Trialled to reduce development metres but produced excessive overbreak and stope dilution |
Below 8500 mRL | 35 m | Optimised in 2025 to balance stress management and productivity |





CSA Mine | FY27 LOM PLAN | ||||||||||||||||
2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | Total | ||
Total Material Mined | kt | 1247 | 1466 | 1790 | 1718 | 1675 | 1609 | 1612 | 1589 | 1755 | 1980 | 1861 | 1671 | 1661 | 1215 | 558 | 23,408 |
Ore Mined | kt | 848 | 926 | 1133 | 1129 | 1155 | 1171 | 1285 | 1322 | 1302 | 1483 | 1454 | 1440 | 1395 | 1131 | 518 | 17,691 |
Waste Mined | kt | 399 | 540 | 658 | 589 | 520 | 439 | 327 | 267 | 453 | 497 | 407 | 231 | 265 | 84 | 40 | 5,716 |
Total Development Metres | m | 4051 | 7060 | 7032 | 5917 | 5761 | 5956 | 4496 | 4144 | 3633 | 5480 | 4542 | 2399 | 1985 | 868 | 824 | 64,148 |
Capital | m | 2942 | 4352 | 4154 | 3293 | 3146 | 2118 | 1481 | 734 | 566 | 930 | 516 | 392 | 140 | 0 | 50 | 24,815 |
Operating | m | 1037 | 2104 | 2483 | 2241 | 2261 | 3448 | 2651 | 3015 | 2193 | 3040 | 2289 | 1440 | 1079 | 451 | 578 | 30,311 |
Rehab | m | 72 | 604 | 395 | 383 | 354 | 390 | 364 | 394 | 874 | 1510 | 1737 | 566 | 766 | 417 | 196 | 9,023 |
Total Material Milled | kt | 848 | 926 | 1133 | 1129 | 1155 | 1171 | 1285 | 1322 | 1302 | 1483 | 1454 | 1440 | 1395 | 1131 | 518 | 17,691 |
Feed Grade Cu | % | 3.65 | 3.53 | 3.40 | 3.46 | 3.64 | 3.56 | 3.28 | 3.33 | 3.48 | 3.03 | 3.02 | 2.92 | 2.91 | 2.96 | 2.97 | 3.26 |
Feed Grade Ag | g/t | 15.5 | 14.7 | 13.5 | 12.8 | 15.4 | 15 | 12.7 | 11.9 | 12.1 | 9.5 | 10.3 | 10.3 | 10.8 | 11.4 | 12.2 | 12 |
Contained Copper Tonnes | kt | 31 | 32.7 | 38.5 | 39 | 42 | 41.7 | 42.1 | 44 | 45.3 | 45 | 44 | 42.1 | 40.6 | 33.5 | 15.4 | 577 |
Recovery Cu | % | 0.977 | 0.975 | 0.977 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.98 |
Recovery Ag | % | 0.869 | 0.868 | 0.869 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.87 |
Concentrate Produced | kdmt | 115 | 131 | 154 | 149 | 161 | 159 | 161 | 168 | 173 | 172 | 168 | 161 | 155 | 128 | 59 | 2,216 |
Cu Produced | kt | 30 | 32 | 38 | 38 | 41 | 41 | 41 | 43 | 44 | 44 | 43 | 41 | 40 | 33 | 15 | 562 |
Ag Produced | koz | 367 | 380 | 429 | 405 | 497 | 490 | 456 | 437 | 438 | 394 | 417 | 413 | 420 | 359 | 176 | 6,079 |

Resource | Model | Units |
Hauling Trucks | TH663i | 10 |
Hauling Trucks | AD30 | 2 |
Loaders | LH517 | 6 |
Loaders | LH621 | 2 |
Simba | E70s | 2 |
Jumbo | DD421 | 5 |
Cable Bolter | DS421 | 2 |
Charge-up Rig | M360S | 1 |
Elphinstone Agitator | WR810 | 3 |
Normet Spraymec | SF050d | 2 |
IT Volvo | 90L | 2 |
IT Volvo | 120L | 4 |
Cat 938 | IT | 2 |
Cat 12H | grader | 3 |
Elphinstone Water Truck | WR810 | 2 |
Fuel Truck | 1 | |
Service Truck | 2 | |
LV | Toyota | 49 |

Equipment | Development Drills | Production Drills | Loaders | Trucks | Hoist | Mill/Plant |
Availability | 78% | 83% | 73% | 82% | 78% | 82% |
UoA | 36% | 28% | 47% | 48% | 45% | 80% |
Productivity | 130m/day | 510m/day | 1200t/day | 400t/day | 217t/ophr | 126t/ophr |



Description | Unit | FY24 | FY25 | FY26 |
Ore Milled | kt | 1,061 | 1,018 | 791 |
Milled Grade | % Cu | 3.67 | 4.01 | 3.71 |
Contained Copper | kt | 39.1 | 39.7 | 28.8 |
Copper Concentrate Tonnes | kt | 144 | 146 | 100 |
Copper Concentrate Grade | % Cu | 26 | 26 | 26 |
Copper Recovery to Conc. | % Cu | 98 | 98 | 98 |
Cu Production | kt | 38.2 | 38.9 | 26.5 |
Ag Production | koz | 372 | 440 | 327 |



Item | Units | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total |
Mill throu ghpu t | kt | 90.7 | 62.6 | 87.4 | 80.3 | 78.3 | 95.7 | 117.6 | 101.3 | 81.4 | 79.8 | 91 | 95.2 | 1,061.5 |
Avail | % | 0.95 | 0.78 | 0.96 | 0.94 | 0.98 | 0.88 | 0.97 | 0.99 | 1 | 0.88 | 0.99 | 0.99 | 0.94 |
Util | % | 0.44 | 0.47 | 0.64 | 0.56 | 0.47 | 0.7 | 0.65 | 0.42 | 0.57 | 0.44 | 0.57 | 0.27 | 0.52 |
Run Time | hrs | 1165 | 1081 | 1618 | 1431 | 1235 | 1607 | 1652 | 1142 | 1491 | 1076 | 1392 | 789 | 15680 |
Over all Util | % | 0.42 | 0.49 | 0.64 | 0.44 | 0.24 | 0.84 | 0.83 | 0.68 | 0.55 | 0.48 | 0.59 | 0.55 | 0.59 |





Parameter | Adopted Value / Description |
Facility type | Perimeter embankment, upstream raised, single impoundment with adjacent STSF Extension |
Deposition method | Central Thickened Discharge (CTD) from elevated causeways, multi-spigot rotation |
Stage 9 maximum embankment height | ~22 m (RL 272 m crest, pre Stage 10 raise) |
Stage 10 raise height | ~5 m (upstream raise with top-hat configuration adjacent to decant area) |
Stage 10 maximum embankment height | ~27 m |
Stage 11 raise height | ~5 m (upstream raise) |
Stage 11 maximum embankment height | ~32 m |
Embankment crest width | 5 m (STSF perimeter) / 6 m (causeway) |
Upstream / downstream slopes | 2H:1V upstream (progressively buried by tailings) / 3H:1V downstream |
Minimum freeboard above design tailings surface | 0.5 m perimeter; +2.0 m additional in decant area (Stage 10); +1.8 m additional (Stage 11) |
Construction material (raise) | Compacted tailings from impoundment for primary fill; compacted rockfill (NAF mine waste rock and/or borrow) for buttressing |
Adopted long-term dry density (LoA modelling) | 1.6 t/m³ |
Average annual rate of rise | 0.9 m/yr (overall STSF); 2.5 m/yr (local, western mound); 1.4–1.5 m/yr (local, eastern mound) |
Consequence category | Significant (ANCOLD 2012/2022) |
Design seismic loading (current) | Safety Evaluation Earthquake (SEE) consistent with ANCOLD Significant category; reassessment forms part of 2026 DSR scope |
Decant / water management | Gravity decant chute to lined Decant Dam; emergency spillway sized for the design rainfall event (under reassessment in the Stage 11 design) |
Engineer of Record | WSP (formerly WSP Golder); previously Golder Associates |


Item | STSF Stage 10 | STSF Stage 11 | NTSF (recommissioned) | WTSF (new) |
Storage volume (Mm³) | 2.1 | 2.1 | 3.2 – 6.5 | 3.2 |
Storage capacity (Mdmt, ρ=1.6 t/m³) | 3.36 | 3.36 | 5.12 – 10.4 | 5.12 |
Maximum embankment height (m) | ~27 | ~32 | ~14.5 (new perimeter only) | ~12–15 |
Tailings surface area (ha) | 46.6 | 43.0 | 63.6 | 66.8 |
Indicative operating life (current 60 ktpm) | ~5.0 years from May 2026 | ~5.0 years (cumulative) | 10–13 years | ~7 years |

Cost Element | STSF Stage 10 | STSF Stage 11 | NTSF | WTSF |
Direct construction (operation) | $18.0M | $22.3M | $9.4M | $32.6M |
Preliminaries, engineering and contingency (construction) | $7.2M | $8.9M | $3.7M | $13.0M |
Direct construction (closure) | $18.1M | $18.1M | $20.9M | $14.6M |
Preliminaries, post-closure monitoring and contingency (closure) | $12.9M | $12.9M | $14.6M | $10.8M |
Total (construction + closure) | $56.2M | $62.2M | $48.6M | $71.0M |
Scenario | Design & Construction | Closure | Total |
Scenario A — STSF Stages 10 and 11 only (1.6 Mdmt shortfall vs LoA) | $56.4M | $31.0M | $87.4M |
Scenario B — STSF Stage 10 + NTSF recommissioning | $38.3M | $66.5M | $104.8M |
Scenario C — STSF Stage 10 + new WTSF | $70.9M | $41.8M | $112.6M |




Counterparty | Purpose |
Glencore | Copper concentrate offtake and marketing |
DRC Drilling Pty Ltd | Underground diamond drilling services |
AGL | Electricity supply |
Sandvik | Supply of mobile mining equipment, parts, drilling consumables and rock tools, together with associated hire purchase agreements |
Qube | Rail transport and logistics services |
Jennmar | Ground support products and services |
Orica | Explosives and blasting products and services* |





Domain | Rehabilitation Objective |
Infrastructure Area | Mining infrastructure within the mining lease area will be removed if no longer required as part of the approved final land use, and the affected lands rehabilitated. Some infrastructure may be retained on site as tourist attractions and for heritage uses, such as the headframe and decline, following further community consultation and any required development approvals. |
Water Management Area | The drainage pattern of the final landform will be designed to integrate with the surrounding catchments and will be revegetated to achieve long term stability and erosion control and to harmonise with more general rehabilitation and revegetation strategies. All Water Management Areas are planned to be retained on site until at least 3 – 5 years post mine closure to collect any sediment that may run off the disturbed areas of the mine prior to achieving a successful revegetation cover. Once the closure criteria for runoff water quality have been met, these facilities may be removed if required. |

Domain | Rehabilitation Objective |
Tailings Storage Facility | Rehabilitated TSFs will be integrated into the final landscape and revegetated to meet the following objectives: tidy and safe with public safety risks reduced to acceptable levels stable and resistant to erosion meets agreed criteria for land or water contamination suitable for the agreed post-mining land use. |
Rock Emplacement | Areas of rock emplacement at STSF will be rehabilitated and integrated into the final landscape and revegetation strategy. |
Topsoil Stockpile | Areas of topsoil stockpiles will be rehabilitated and integrated into the final landscape and revegetation strategy. |
Exploration Site | All exploration sites will be rehabilitated to a stable and permanent form so that: there is no adverse environmental effect outside the disturbed area and that the land is properly drained and protected from soil erosion the state of the land is compatible with the surrounding land and land use requirements that if landforms, soils, hydrology and native vegetation have been removed or damaged, the original species must be re-established with close reference to the analogue sites; if the original vegetation was not native, any re- established vegetation must be appropriate to the area and at an acceptable density the land does not pose a threat to public safety. |

CSA Mine | ||
Total | ||
Sustaining | excl. def. strip. / cap. dev. | AUD$M | -365 |
Expansionary | AUD$M | -94 |
Mine Development (capitalised development + other) | AUD$M | -673 |
Total Capital | AUD$M | -1132 |



CSA Mine | FY27 LOM PLAN | ||||||||||||||||
2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | Total | ||
Total Direct Costs | AUD$M | -304 | -292 | -341 | -343 | -320 | -314 | -317 | -318 | -315 | -316 | -312 | -311 | -303 | -219 | -96 | -4422 |
Mining Costs | AUD$M | -187 | -178 | -222 | -224 | -199 | -196 | -199 | -200 | -196 | -198 | -194 | -193 | -189 | -136 | -59 | -2771 |
Processing Costs | AUD$M | -54 | -53 | -56 | -56 | -58 | -55 | -56 | -56 | -56 | -55 | -55 | -55 | -54 | -39 | -18 | -776 |
General Administration | AUD$M | -62 | -62 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -62 | -61 | -44 | -19 | -874 |
Total Direct Costs (Net Mine Development) | AUD$M | -245 | -241 | -264 | -268 | -263 | -280 | -290 | -304 | -299 | -297 | -299 | -297 | -296 | -219 | -95 | -3956 |
Indirect Costs (Royalties, Freight, tax other than income) | AUD$M | -33 | -38 | -44 | -22 | -47 | -45 | -45 | -48 | -48 | -48 | -48 | -45 | -43 | -37 | -18 | -610 |
Unit Costs | |||||||||||||||||
Mining cost /t mined | AUD/t | 150 | 121 | 124 | 131 | 119 | 122 | 123 | 126 | 112 | 100 | 104 | 116 | 114 | 112 | 105 | 118 |
Processing cost / t milled | AUD/t | 64 | 57 | 49 | 50 | 50 | 47 | 43 | 42 | 43 | 37 | 38 | 38 | 39 | 35 | 35 | 44 |
G&A cost / t milled | AUD/t | 74 | 67 | 55 | 56 | 54 | 54 | 49 | 47 | 48 | 42 | 43 | 43 | 43 | 39 | 37 | 49 |
Total operating costs / t milled | AUD/t | 289 | 260 | 233 | 238 | 228 | 239 | 225 | 230 | 230 | 200 | 206 | 207 | 212 | 194 | 182 | 224 |



Copper Scenarios | FY27 | FY28 | FY29 | FY30 | FY31 | FY32 onward |
Copper Base = Reserve | 4.64 | 4.8 | 4.86 | 4.74 | 4.74 | 4.5 |

Copper High | 5.43 | 5.16 | 5.59 | 5.54 | 5.52 | 5.15 |
Copper Low | 3.85 | 4.44 | 4.13 | 3.94 | 3.96 | 3.85 |

CSA Mine | FY27 LOM PLAN | ||||||||||||||||
2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | Total | ||
Total Material Mined | kt | 1247 | 1466 | 1790 | 1718 | 1675 | 1609 | 1612 | 1589 | 1755 | 1980 | 1861 | 1671 | 1661 | 1215 | 558 | 23408 |
Ore Mined | kt | 848 | 926 | 1133 | 1129 | 1155 | 1171 | 1285 | 1322 | 1302 | 1483 | 1454 | 1440 | 1395 | 1131 | 518 | 17691 |
Waste Mined | kt | 399 | 540 | 658 | 589 | 520 | 439 | 327 | 267 | 453 | 497 | 407 | 231 | 265 | 84 | 40 | 5716 |
Total Development Metres | m | 4051 | 7060 | 7032 | 5917 | 5761 | 5956 | 4496 | 4144 | 3633 | 5480 | 4542 | 2399 | 1985 | 868 | 824 | 64148 |
Capital | m | 2942 | 4352 | 4154 | 3293 | 3146 | 2118 | 1481 | 734 | 566 | 930 | 516 | 392 | 140 | 0 | 50 | 24815 |
Operating | m | 1037 | 2104 | 2483 | 2241 | 2261 | 3448 | 2651 | 3015 | 2193 | 3040 | 2289 | 1440 | 1079 | 451 | 578 | 30311 |
Rehab | m | 72 | 604 | 395 | 383 | 354 | 390 | 364 | 394 | 874 | 1510 | 1737 | 566 | 766 | 417 | 196 | 9023 |
Total Material Milled | kt | 848 | 926 | 1133 | 1129 | 1155 | 1171 | 1285 | 1322 | 1302 | 1483 | 1454 | 1440 | 1395 | 1131 | 518 | 17691 |
Feed Grade Cu | % | 3.65 | 3.53 | 3.4 | 3.46 | 3.64 | 3.56 | 3.28 | 3.33 | 3.48 | 3.03 | 3.02 | 2.92 | 2.91 | 2.96 | 2.97 | 3.26 |
Feed Grade Ag | g/t | 15.5 | 14.7 | 13.5 | 12.8 | 15.4 | 15 | 12.7 | 11.9 | 12.1 | 9.5 | 10.3 | 10.3 | 10.8 | 11.4 | 12.2 | 12.3 |
Contained Copper Tonnes | kt | 31 | 32.7 | 38.5 | 39 | 42 | 41.7 | 42.1 | 44 | 45.3 | 45 | 44 | 42.1 | 40.6 | 33.5 | 15.4 | 576.9 |
Recovery Cu | % | 0.977 | 0.975 | 0.977 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 | 0.975 |
Recovery Ag | % | 0.869 | 0.868 | 0.869 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 | 0.868 |
Concentrate Produced | kdmt | 115 | 131 | 154 | 149 | 161 | 159 | 161 | 168 | 173 | 172 | 168 | 161 | 155 | 128 | 59 | 2216 |
Cu Produced | kt | 30 | 32 | 38 | 38 | 41 | 41 | 41 | 43 | 44 | 44 | 43 | 41 | 40 | 33 | 15 | 562 |
Ag Produced | koz | 367 | 380 | 429 | 405 | 497 | 490 | 456 | 437 | 438 | 394 | 417 | 413 | 420 | 359 | 176 | 6079 |
Net Revenue | AUD$M | 429 | 491 | 566 | 575 | 618 | 585 | 582 | 619 | 620 | 617 | 615 | 582 | 544 | 471 | 220 | 8135 |
Total Direct Costs | AUD$M | -304 | -292 | -341 | -343 | -320 | -314 | -317 | -318 | -315 | -316 | -312 | -311 | -303 | -219 | -96 | -4422 |
Mining Costs | AUD$M | -187 | -178 | -222 | -224 | -199 | -196 | -199 | -200 | -196 | -198 | -194 | -193 | -189 | -136 | -59 | -2771 |
Processing Costs | AUD$M | -54 | -53 | -56 | -56 | -58 | -55 | -56 | -56 | -56 | -55 | -55 | -55 | -54 | -39 | -18 | -776 |

CSA Mine | FY27 LOM PLAN | ||||||||||||||||
2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | Total | ||
General Administration | AUD$M | -62 | -62 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -63 | -62 | -61 | -44 | -19 | -874 |
Total Direct Costs (Net Mine Development) | AUD$M | -245 | -241 | -264 | -268 | -263 | -280 | -290 | -304 | -299 | -297 | -299 | -297 | -296 | -219 | -95 | -3956 |
Indirect Costs (Royalties, Freight, tax other than income) | AUD$M | -33 | -38 | -44 | -22 | -47 | -45 | -45 | -48 | -48 | -48 | -48 | -45 | -43 | -37 | -18 | -610 |
Total Capital | AUD$M | -176 | -161 | -137 | -107 | -69 | -71 | -57 | -64 | -61 | -54 | -50 | -30 | -25 | -40 | -29 | -1132 |
Mine Cashflow | AUD$M | -25 | 51 | 121 | 178 | 240 | 189 | 190 | 203 | 211 | 218 | 219 | 209 | 181 | 174 | 78 | 2437 |
Owners costs (inc Streams) | AUD$M | -41 | -48 | -58 | -58 | -60 | -52 | -48 | -52 | -53 | -50 | -48 | -48 | -44 | -37 | -19 | -716 |
Undiscounted Mine Cashflow | AUD$M | -66 | 3 | 63 | 119 | 179 | 137 | 142 | 151 | 159 | 168 | 171 | 161 | 137 | 138 | 59 | 1720 |
Undiscounted Post Tax Mine Cashflow | AUD$M | -70 | -17 | 38 | 92 | 143 | 112 | 118 | 121 | 126 | 134 | 136 | 133 | 115 | 111 | 32 | 1324 |
Total C1 Cost | AUD$M | -243 | -241 | -273 | -278 | -267 | -290 | -300 | -314 | -309 | -311 | -314 | -309 | -308 | -231 | -99 | -4085 |
C1 | $/lb | 3.7 | 3.4 | 3.3 | 3.3 | 3 | 3.2 | 3.3 | 3.3 | 3.2 | 3.2 | 3.3 | 3.4 | 3.5 | 3.2 | 3 | 3.3 |
Total Cash Cost | AUD$M | -379 | -401 | -443 | -384 | -360 | -381 | -379 | -402 | -394 | -387 | -386 | -360 | -353 | -288 | -136 | -5432 |
Total Cash Cost | $/lb | 5.8 | 5.7 | 5.3 | 4.6 | 4 | 4.2 | 4.2 | 4.2 | 4 | 4 | 4.1 | 4 | 4 | 4 | 4.1 | 4.4 |
NPV (7%) After Tax | AUD$M | 704 | |||||||||||||||

Case | NPV | |
HMY Base (Reserve) | AUD$M | 704 |
Base + 10% | AUD$M | 1014 |
Base - 10% | AUD$M | 393 |
HMY Low CU | AUD$M | 253 |
HMY High CU | AUD$M | 1155 |
Opex +10% | AUD$M | 569 |
Opex +20% | AUD$M | 435 |
Recovery -5% | AUD$M | 595 |

Metal >> | Copper | Silver | |||
tonnes | grade | metal | grade | metal | |
kt | % | kt | g/t | koz | |
Measured Mineral Resource | 1,343 | 7.65 | 102.691 | 23.96 | 1,000.558 |
Indicated Mineral Resource | 1,479 | 4.90 | 72.490 | 13.91 | 639.696 |
Total Meas & Ind Resource | 2,822 | 6.21 | 175.181 | 18.69 | 1,640.254 |
Inferred Mineral Resource | 6,173 | 3.76 | 231.942 | 24.83 | 4,767.050 |
Total Reserve – CSA | |||
Copper | |||
Tonnes | Cu | Cont. Cu | |
[Mt] | [%] | [kt] | |
Total Mineral Reserve | 17.691 | 3.26 | 576.868 |
Proved Mineral Reserve | 12.531 | 3.27 | 410.303 |
Probable Mineral Reserve | 5.161 | 3.23 | 166.565 |


# | Risk | Discipline | Residual Rating | Principal Mitigations |
1 | Copper price falls materially below the US$9,900/t Reserve price | Economic | High | Company long-term price estimate; high-margin operation with an average stope cut-off of 1.93– 2.26% Cu against Reserve grade of 3.26% Cu; NPV remains positive under a 10% Cu price reduction sensitivity. |
2 | Reserve replacement below historical rate due to unsuccessful deep exploration | Resource / Geology | Medium | Titeline 21.5km deep-surface drilling campaign in progress targeting QTSN down-plunge; underground infill drilling averaging 27,700 m/year over the past two years; 15-year Reserve LOM. |
3 | Increasing geotechnical stress and ground control complexity with depth (below 8500 mRL) | Geotechnical | Medium | Dual stress regimes formally adopted (2024 SMTI + 2025 Cavroc calibration); sublevel spacing revised to 35 m below 8500 mRL; top-down centre-out chevron sequence; yielding ground support; FY26 PHMP; seismic sensor upgrade (7→13) in late 2025. |
4 | Ventilation constraints limit ore production during CVP implementation | Infrastructure | Medium | CVP (A$65M) programmed for progressive commissioning to FY29; airflow to lower mine to increase from 381 m³/s to 713 m³/s; interim ventilation upgrades staged to protect the mine plan; battery-electric fleet trial reduces heat and diesel emissions at source. |
5 | Tailings storage capacity constrained by NTSF approval / bond transfer timeline | Environmental / TSF | Medium | Stage 10 STSF provides capacity to Sep 2031; Stage 11 permitted-in-principle as contingency; NTSF Scenario B is the base-case LOM solution; WTSF greenfield alternative retained; Dam Safety Review scheduled for 2026. |
6 | Concentration of Reserve in QTSN (~67% of Reserve Cu metal) | Mining | Medium | Contingent Resource in QTSC, Eastern, Western and QTSSU; paste reticulation extended to QTSC and Eastern; QTSSU production commencing in 2026; WebGen remote firing enables narrow-lens Western mining. |
7 | Operating cost inflation exceeds forecast (labour, energy, consumables) | Economic | Medium | ~50 years of operating cost history; A$118/t mining and A$44/t milling forecasts benchmarked against Cobar labour market; 44% of mining cost is labour/ contractor; FIFO/DIDO flexibility; battery-electric fleet reduces diesel/power exposure. |
8 | Metallurgical recovery declines with depth or feed variability | Processing | Low | 98% average Cu recovery since 2018; onsite geometallurgical modelling and Flotation Plant Survey program; consistent mineralogy; upgraded SAG mills provide 91–97% grinding utilisation. |
9 | Renewal of CML5 and MPL1093/1094 (expiring 2028–2029) not granted | Legal / Permitting | Low | Renewal applications underway well in advance of expiry; long compliance history; strong community support; no material legal, permitting or Native Title impediments identified. |
10 | Water supply constrained (drought / Cobar Water Board capacity limits) | Environmental | Low | Cobar Water Board pipeline supports up to 1.4 Mtpa; on-site borefield (1.3 ML/day); 2026 contingency water line installed to Endeavor Mine; 1,356 MLpa of high-security water entitlements. |
11 | Paste fill reticulation single-point-of-failure at the surface delivery borehole | Backfill | Low | Enhanced borehole monitoring and maintenance program; consideration of duplicate delivery line; paste plant runs on demand; 45–50% of tailings currently used as backfill. |

# | Risk | Discipline | Residual Rating | Principal Mitigations |
12 | Seismic hazard increases beyond current low level as mine deepens | Geotechnical | Low | IMS microseismic system upgrade (13 sensors) in late 2025; ductile rock mass dissipates energy without brittle release; TARP-004 (2025) with 1.2 ML review trigger; formal ground support dynamic capacity review in place. |
13 | QTSSU surface subsidence or blast vibration impacts Pork Pie Dam | Geotechnical / TSF | Low | GTM24-13 RS2 modelling predicts <5 mm surface subsidence; surface vibration monitoring programme in place; survey prism monitoring at Pork Pie Dam; monitoring to continue until residual risk assessed as negligible. |
14 | Coarse ore bins (1960s vintage) fail before staged remediation is complete | Processing | Low | Staged remediation programme capitalised and underway; bins currently operated at partial fill; mill throughput currently constrained by underground production, not by ore bin capacity. |
15 | Skilled labour shortages at remote site (Cobar) | Operational | Low | ~500 FTE workforce; 150 rooms under contract at local village; senior FIFO/DIDO arrangements; critical maintenance vacancies filled by technical service providers. |


