
IMPORTANT NOTICE This Technical Report Summary ("TRS") has been prepared for Harmony Gold Mining Company Limited ("Harmony") 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 TRS apply as of the effective date of this TRS. Subsequent events that may have occurred since that date may have resulted in material changes to such information, estimates and conclusions in this summary. |
1Executive Summary ....................................................................................................................................... | |
2Introduction .................................................................................................................................................. | |
2.2Effective Date ................................................................................................................................. | |
2.3Abbreviations and Units of Measure ............................................................................................. | |
2.4QPs Opinion .................................................................................................................................... | |
3Property description ..................................................................................................................................... | |
3.2Land Use and Mining Tenure ......................................................................................................... | |
3.3Mining Leases ................................................................................................................................. | |
3.4Exploration Permits for Minerals ................................................................................................... | |
3.5Freehold Land ................................................................................................................................. | |
3.5.1Lot 37 (Agreement Numbers 355, 526, 1069, and 1070) ................................................ | |
3.5.2Lot 28 (Agreement Numbers 355, 1069, and 1070) ........................................................ | |
3.7Encumbrances ................................................................................................................................ | |
4Accessibility, climate, local resources, infrastructure, and physiography. ................................................... | |
4.1Accessibility and Infrastructure ...................................................................................................... | |
4.2Climate and Surface Water ............................................................................................................ | |
4.3Landforms and Vegetation ............................................................................................................. | |
4.4Local Mining Industry ..................................................................................................................... | |
5.1Prior Ownership and Changes ........................................................................................................ | |
5.2Mineral Resource Estimates History .............................................................................................. | |
5.2.1Little Eva Deposit ............................................................................................................. | |
5.2.2Turkey Creek Deposit ....................................................................................................... | |
5.2.3Bedford Deposit ............................................................................................................... | |
5.2.4Lady Clayre Deposit ......................................................................................................... | |
5.2.5Ivy Ann Deposit ................................................................................................................ | |
5.2.6Blackard Deposit .............................................................................................................. | |
5.2.7Scanlan Deposit ............................................................................................................... | |
5.2.8Legend Deposit ................................................................................................................ | |
5.2.9Great Southern Deposit ................................................................................................... | |
6Geological setting, Mineralisation, and Deposit ........................................................................................... | |
6.1Regional Geology ............................................................................................................................ | |
6.1.1Regional Stratigraphy ...................................................................................................... | |
6.1.2Regional Deformation ...................................................................................................... | |
6.2Project Geology .............................................................................................................................. | |
6.2.1Little Eva Deposit Geology ............................................................................................... | |
6.2.2Turkey Creek .................................................................................................................... | |
6.2.3Native Copper deposits ................................................................................................... | |
6.2.4Lady Clayre ....................................................................................................................... | |
6.3Deposit Types ................................................................................................................................. | |
6.3.1Copper-Gold Deposits ...................................................................................................... | |
6.3.2Copper-Only Deposits ...................................................................................................... | |
7Exploration .................................................................................................................................................... | |
7.1.1Drill Hole Data Description .............................................................................................. | |
7.1.1.1Little Eva ............................................................................................................ |
7.1.1.2Turkey Creek ..................................................................................................... | |
7.1.1.3Blackard - Legend ............................................................................................. | |
7.1.1.7Lady Clayre ........................................................................................................ | |
7.1.1.1Great Southern ................................................................................................. | |
7.1.2Drill Hole Collar Survey Control ....................................................................................... | |
7.1.2.1Little Eva ............................................................................................................ | |
7.1.2.2Turkey Creek ..................................................................................................... | |
7.1.2.7Lady Clayre ........................................................................................................ | |
7.1.3Downhole Surveys ........................................................................................................... | |
7.1.3.1Little Eva ............................................................................................................ | |
7.1.3.2Turkey Creek ..................................................................................................... | |
7.1.3.3Blackard, Scanlan and Bedford ......................................................................... | |
7.1.3.5Lady Clayre ........................................................................................................ | |
7.1.3.6Legend and Great Southern .............................................................................. | |
7.1.4Drill Hole Logging ............................................................................................................. | |
7.1.4.1Little Eva ............................................................................................................ | |
7.1.4.4Lady Clayre ........................................................................................................ | |
7.1.5Core and RC Sampling Methods ...................................................................................... | |
8Sample Preparation, Analysis and Security ................................................................................................... | |
8.1Little Eva ......................................................................................................................................... | |
8.1.1URL 2002 programme ...................................................................................................... | |
8.1.2URL 2003–2006 programme ............................................................................................ | |
8.1.3URL 2007 programme ...................................................................................................... | |
8.1.4Altona 2011 programme ................................................................................................. | |
8.1.5Altona-Sichuan Railway Investment Group 2015 programme ........................................ | |
8.1.6CMMC 2018 to 2022 ........................................................................................................ | |
8.1.7Harmony Work 2023 to present ...................................................................................... | |
8.1.8Quality Control Procedures ............................................................................................. | |
8.2Turkey Creek ................................................................................................................................... | |
8.3Blackard, Scanlan, Legend and Great Southern ............................................................................ | |
8.6Lady Clayre ..................................................................................................................................... | |
9Data verification ............................................................................................................................................ | |
10Mineral Processing and Metallurgical testing ............................................................................................... | |
10.1Introduction .................................................................................................................................... | |
10.2Mineralogy...................................................................................................................................... | |
11Mineral Resource Estimates ......................................................................................................................... | |
11.1Introduction .................................................................................................................................... | |
11.2Resource Estimation Procedures ................................................................................................... |
11.3Geological and Mineralisation Models and Domains .................................................................... | |
11.3.1Little Eva .......................................................................................................................... | |
11.3.2Turkey Creek .................................................................................................................... | |
11.3.3Native Copper deposits ................................................................................................... | |
11.3.5Lady Clayre ....................................................................................................................... | |
11.3.7Block Models .................................................................................................................... | |
11.4Database and Statistical Analysis ................................................................................................... | |
11.4.1Drill Hole Database .......................................................................................................... | |
11.4.2Deposit Assay Data Statistics ........................................................................................... | |
11.4.2.1Little Eva Deposit .............................................................................................. | |
11.4.2.2Blackard Deposit ............................................................................................... | |
11.4.2.3Scanlan Deposit ................................................................................................. | |
11.4.3Data Conditioning and Assay Composites ....................................................................... | |
11.5Bulk Density .................................................................................................................................... | |
11.6Variography .................................................................................................................................... | |
11.7Grade Interpolation ........................................................................................................................ | |
11.8Classification and Mineral Resource Statement ............................................................................ | |
11.9Resource Verification ..................................................................................................................... | |
12Mineral Reserve Estimates ............................................................................................................................ | |
12.1Modifying Factors ........................................................................................................................... | |
12.2Mining factors ................................................................................................................................ | |
12.3Economic Factors ........................................................................................................................... | |
12.4Cut-off grade .................................................................................................................................. | |
12.5Metallurgical factors ...................................................................................................................... | |
12.6Infrastructure factors .................................................................................................................... | |
12.7Economic factors ........................................................................................................................... | |
12.8Marketing factors .......................................................................................................................... | |
12.9Legal, tenure and governmental factors ....................................................................................... | |
12.10Environmental and social factors .................................................................................................. | |
12.11Taxation factors ............................................................................................................................. | |
12.12Confidence in the modifying factors and classification ................................................................ | |
12.13Reserve Estimate ............................................................................................................................ | |
13Mining Methods ............................................................................................................................................ | |
13.1Overview and Rationale for Mining Method Selection ................................................................. | |
13.3Design Parameters and Mine Layout ............................................................................................. | |
13.4Equipment Fleet and Preproduction Development ....................................................................... | |
13.5Production Rate and Life-of-Mine Schedule .................................................................................. | |
13.5.1Plant Feed by Source ...................................................................................................... | |
13.5.2Indicative LOM Production Schedule ............................................................................. | |
13.5.3 Transition Milestones ........................................................................................................ | |
13.6Grade Control, Reconciliation and Ore Delineation ...................................................................... | |
13.6.1Grade Control Method ................................................................................................... | |
13.6.2Cut-off Grade Framework ............................................................................................... | |
13.7Mining Dilution and Ore Loss ....................................................................................................... | |
13.7.1Methodology .................................................................................................................. | |
13.8Blasting, Drilling and Ancillary Mining Operations ...................................................................... | |
13.9Key Mining Risks to the Reserve .................................................................................................... | |
13.10QP Statement — Mining Methods ................................................................................................ |
14Processing and Recovery Methods ............................................................................................................... | |
14.1Metallurgical Recovery Performance ............................................................................................. | |
15Infrastructure ................................................................................................................................................ | |
15.1Tailings Storage Facility .................................................................................................................. | |
15.4Accommodation, Roads and Other Infrastructure ......................................................................... | |
16Market Studies .............................................................................................................................................. | |
Groups .......................................................................................................................................................... | |
18Capital and Operating Costs .......................................................................................................................... | |
18.1Operating Cost Estimate ................................................................................................................. | |
18.2Operating cost summary ................................................................................................................ | |
18.3Fixed and variable costs ................................................................................................................ | |
18.4Mining operating costs ................................................................................................................... | |
18.5Processing operating costs ............................................................................................................ | |
18.6General and administration costs ................................................................................................. | |
Non-production and metal-conversion costs .............................................................................................. | |
18.7Unit cash cost and all-in sustaining cost ........................................................................................ | |
18.8Royalties and by-product credit .................................................................................................... | |
18.9Capital Cost Estimate ...................................................................................................................... | |
18.10Capital cost summary .................................................................................................................... | |
18.11Mining pre-production capital (pre-strip) ..................................................................................... | |
18.12Life-of-mine sustaining capital ...................................................................................................... | |
18.13Reclamation and closure capital ................................................................................................... | |
19Economic Analysis ......................................................................................................................................... | |
19.1Taxation and depreciation ............................................................................................................. | |
19.2Capital cost inputs .......................................................................................................................... | |
19.3Economic results ............................................................................................................................ | |
19.4Life-of-mine cash flow and net-present-value composition ......................................................... | |
19.5Sensitivity Analysis ......................................................................................................................... | |
19.7Economic viability conclusion ........................................................................................................ | |
20Adjacent properties ...................................................................................................................................... | |
20.1Mining Properties (Regional) .......................................................................................................... | |
20.2Mining Properties (Adjacent) ......................................................................................................... | |
20.3Non-Mining Properties ................................................................................................................... | |
21Other Relevant Data and Information .......................................................................................................... | |
22Interpretation and Conclusions .................................................................................................................... | |
22.1Geology, Mineral Resources ........................................................................................................... | |
22.2.1Key mining conclusions ................................................................................................... | |
22.3Metallurgical Testwork and Mineral Processing ............................................................................ | |
22.4Process Plant .................................................................................................................................. | |
22.5Infrastructure ................................................................................................................................. | |
22.6Environmental, Permitting, and Social Considerations .................................................................. | |
22.7Capital and Operating Costs ........................................................................................................... | |
22.8.1QP Interpretation of Reserve Sensitivities ...................................................................... | |
22.8.2QP conclusion on sensitivities ........................................................................................ | |
22.9Consolidated Mining Reserve Risk Register ................................................................................... | |
23Recommendations ........................................................................................................................................ | |
23.1Mineral Resources and Mineral Reserves ...................................................................................... |
24References ..................................................................................................................................................... | |
24.1References ...................................................................................................................................... | |
25Reliance on information provided by the registrant .................................................................................... |
Unit / Abbreviation | Description or Definition |
°C | degrees Celsius |
µm | Micrometers |
2D | Two-dimensional |
3D | Three-dimensional |
AE | Abnormal expenditure |
Ag | Silver |
AHD | Australian Height Datum |
Al | Aluminium |
AMD | Absolute Mine Datum (+1000m) |
AngloGold | AngloGold Limited |
Au | Gold |
AU$ | Australian Dollars |
Ave. | Average |
BMD | Below mine datum |
Bn | Billion |
c. | Approximately |
CIP | Carbon-In-Pulp |
cm | Centimetre |
cmg/t | Centimetre-grams per tonne |
CODM | Chief Operating Decision-Maker |
Company | Harmony Gold Mining Company Limited |
COP | Code of Practice |
CRAE | CRA Exploration Ltd |
CRG | Central Rand Group |
CRM | Certified Reference Material |
Cu | Copper |
CoV | Coefficient of Variation |
DD | Diamond Drill core |
DFS | Definitive Feasibility Study |
DH | Drillhole |
DWS | Department of Water and Sanitation |
EIA | Environmental Impact Assessment |
EMPR | Environmental Management Program |
EMS | Environmental Management System |
ESG | Environmental Social and Governance |
ETF’s | Exchange Traded Funds |
EW-SX | Electro-wining solvent extraction |
FAIG | Fellow of the Australian Institute of Geoscientists |
FAusIMM | Fellow of the Australasian institute of Mining and Metallurgy |
Fe | Iron |
FEED | Front End Engineering, Design |
FS | Feasibility Study |
FX | Foreign Exchange rate |
g | Gram |
g/t | Grams per metric tonne |
GHG | Greenhouse gas |
GIS | Geographic Information System |
GISTM | Global Industry Standard on Tailings Management |
ha | Hectare |
Unit / Abbreviation | Description or Definition |
Harmony | Harmony Gold Mining Company Limited |
HPE | Hydro-powered |
kg | Kilogram |
km | Kilometre |
km2 | Square kilometre |
kV | Kilovolt |
kWh | Kilowatt-hour |
L | Litre |
LDL | Lower detection limit |
LIB | Long Inclined Borehole |
LOM | Life of Mine |
Ltd | Limited |
m | Meter |
M | Million |
m3/hr | Cubic metres per hour |
masl | Metres above sea level |
MCC | Mining Charter Compliance |
MCF | Mine Call Factor |
Mg | Magnesium |
mm | Millimetre |
Moz | Million troy ounces |
Mst | Million short tons |
Mt | Million tonnes |
Mtpa | Million tonnes per annum |
Mtpm | Million tonnes per month |
NEMA | National Environmental Management Act, 107 of 1998 |
No. | Number |
NSR | Net Smelter Return |
NPV | Net present value |
oz | Troy ounce |
Pb | Lead |
PSD | Particle Size Distribution |
Pty | Proprietary |
QA/QC | Quality Assurance/Quality Control |
QP | Qualified Person |
RAB | Rotary Air Blast (Drilling) |
RC | Reverse Circulation (Drilling) |
RC_DDT | Reverse Circulation with Diamond Drill core tail |
RL | Relative Level - A reference to elevation within the mine relative to a set Height Datum |
ROM | Run-of-Mine |
SAMREC | The South African Code for the Reporting of Exploration Results, Mineral Resources and Mineral Reserves |
SEC | Securities and Exchange Commission |
SGM | Sequential Grid Mining |
SLP | Social Labour Plan |
STD | Standard Deviation |
st | Short ton |
t | Metric tonne |
tkm | Tonne.Kilometer |
t/m3 | Tonne per cubic meter |
TMM | Trackless mobile machinery |
Unit / Abbreviation | Description or Definition |
TRS | Technical Report Summary |
TSF | Tailings Storage Facility |
URL | Universal Resources Ltd |
US$ | United States Dollars |
USD/oz | United States Dollar per troy ounce |
WRD | Waste Rock Dump |
WUL(s) | Water Use License(s) |
ZAR | South African Rand |
ZAR/kg | South African Rand per kilogram |
Zn | Zinc |
Term | Definition |
Co-kriging | A method that is used to predict the value of the point at unobserved locations by sample points that are known to be spatially interconnected by adding other variables that have a correlation with the main variable or can also be used to predict 2 or more variables simultaneously. |
Cut-off grade | Cut-off grade is the grade (i.e. the concentration of metal or mineral in rock) that determines the destination of the material during mining. For purposes of establishing “prospects of economic extraction,” the cut-off grade is the grade that distinguishes material deemed to have no economic value (it will not be mined in underground mining or if mined in surface mining, its destination will be the waste dump) from material deemed to have economic value (its ultimate destination during mining will be a processing facility). Other terms used in similar fashion as cut-off grade include net smelter return, pay limit, and break-even stripping ratio. |
Dilution | Unmineralized rock that is by necessity, removed along with ore during the mining process that effectively lowers the overall grade of the ore. |
Head grade | The average grade of ore fed into the mill. |
Economically viable | Economically viable, when used in the context of Mineral Reserve determination, means that the qualified person has determined, using a discounted cash flow analysis, or has otherwise analytically determined, that extraction of the Mineral Reserve is economically viable under reasonable investment and market assumptions. |
Indicated Mineral Resource | Indicated Mineral Resource is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling. The level of geological certainty associated with an Indicated Mineral Resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Because an Indicated Mineral Resource has a lower level of confidence than the level of confidence of a Measured Mineral Resource, an Indicated Mineral Resource may only be converted to a probable Mineral Reserve. |
Inferred Mineral Resource | Inferred Mineral Resource is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. The level of geological uncertainty associated with an Inferred Mineral Resource is too high to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Because an Inferred Mineral Resource has the lowest level of geological confidence of all Mineral Resources, which prevents the application of the modifying factors in a manner useful for evaluation of economic viability, an Inferred Mineral Resource may not be considered when assessing the economic viability of a mining project, and may not be converted to a Mineral Reserve. |
Kriging | A method of interpolation based on Gaussian process governed by prior covariances. It uses a limited set of sampled data points to estimate the value of a variable over a continuous spatial field |
Mine Call Factor | The ratio, expressed as a percentage, of the total quantity of recovered and unrecovered mineral product after processing with the amount estimated in the ore based on sampling. |
Measured Mineral Resource | Measured Mineral Resource is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling. The level of geological certainty associated with a Measured Mineral Resource is sufficient to allow a qualified person to apply modifying factors, as defined in this section, in sufficient detail to support detailed mine planning and final evaluation of the economic viability of the deposit. Because a Measured Mineral Resource has a higher level of confidence than the level of confidence of either an Indicated Mineral Resource or an Inferred Mineral Resource, a Measured Mineral Resource may be converted to a Proven Mineral Reserve or to a Probable Mineral Reserve. |
Mineral Reserve | Mineral Reserve is an estimate of tonnage and grade or quality of Indicated and Measured Mineral Resources that, in the opinion of the qualified person, can be the basis of an economically viable project. More specifically, it is the economically mineable part of a Measured or Indicated Mineral Resource, which includes diluting materials and allowances for losses that may occur when the material is mined or extracted. |
Mineral Resource | Mineral Resource is a concentration or occurrence of material of economic interest in or on the Earth’s crust in such form, grade or quality, and quantity that there are reasonable prospects for economic extraction. A Mineral Resource is a reasonable estimate of mineralization, taking into account relevant factors such as cut-off grade, likely mining dimensions, location or continuity, that, with the assumed and justifiable technical and economic conditions, is likely to, in whole or in part, become economically extractable. It is not merely an inventory of all mineralization drilled or sampled. |
Term | Definition |
Modifying Factors | Modifying factors are the factors that a qualified person must apply to Indicated and Measured Mineral Resources and then evaluate in order to establish the economic viability of Mineral Reserves. A qualified person must apply and evaluate modifying factors to convert Measured and Indicated Mineral Resources to Proven and Probable Mineral Reserves. These factors include but are not restricted to; mining; processing; metallurgical; infrastructure; economic; marketing; legal; environmental compliance; plans, negotiations, or agreements with local individuals or groups; and governmental factors. The number, type and specific characteristics of the modifying factors applied will necessarily be a function of and depend upon the mineral, mine, property, or project. |
Pre-Feasibility Study | A pre-feasibility study (or preliminary feasibility study) is a comprehensive study of a range of options for the technical and economic viability of a mineral project that has advanced to a stage where a qualified person has determined (in the case of underground mining) a preferred mining method, or (in the case of surface mining) a pit configuration, and in all cases has determined an effective method of mineral processing and an effective plan to sell the product. (1) A pre-feasibility study includes a financial analysis based on reasonable assumptions, based on appropriate testing, about the modifying factors and the evaluation of any other relevant factors that are sufficient for a qualified person to determine if all or part of the Indicated and Measured Mineral Resources may be converted to Mineral Reserves at the time of reporting. The financial analysis must have the level of detail necessary to demonstrate, at the time of reporting, that extraction is economically viable. (2) A pre-feasibility study is less comprehensive and results in a lower confidence level than a feasibility study. A pre-feasibility study is more comprehensive and results in a higher confidence level than an initial assessment. |
Probable Mineral Reserve | Probable Mineral Reserve is the economically mineable part of an Indicated and, in some cases, a Measured Mineral Resource. |
Proven Mineral Reserve | Proven Mineral Reserve is the economically mineable part of a Measured Mineral Resource and can only result from conversion of a Measured Mineral Resource. |
Qualified Person | A qualified person is: (1) A mineral industry professional with at least five years of relevant experience in the type of mineralization and type of deposit under consideration and in the specific type of activity that person is undertaking on behalf of the registrant; and (2) An eligible member or licensee in good standing of a recognized professional organization at the time the technical report is prepared. For an organization to be a recognized professional organization, it must: (i) Be either: (A) An organization recognized within the mining industry as a reputable professional association; or (B) A board authorized by U.S. federal, state or foreign statute to regulate professionals in the mining, geoscience or related field; (ii) Admit eligible members primarily on the basis of their academic qualifications and experience; (iii) Establish and require compliance with professional standards of competence and ethics; (iv) Require or encourage continuing professional development; (v) Have and apply disciplinary powers, including the power to suspend or expel a member regardless of where the member practices or resides; and (vi) Provide a public list of members in good standing. |
Tailings | Finely ground rock of low residual value from which valuable minerals have been extracted is discarded and stored in a designed dam facility. |
Tailings Freeboard | The vertical height between the beached tailings against the embankment crest and the crest itself. |
Contained Metal | |||||
Mineral Resources | Tonnes (Mt) | Copper Grade (%) | Gold Grade (g/t) | Copper (Mlb) | Gold (Koz) |
Measured | — | — | — | — | — |
Indicated | 148.667 | 0.40 | 0.03 | 1,315.262 | 126.921 |
Measured and Indicated | 148.667 | 0.40 | 0.03 | 1,315.262 | 126.921 |
Inferred | 70.916 | 0.38 | 0.05 | 586.745 | 114.209 |
Total Mineral Resource (exclusive of Reserves) | 219.583 | 0.39 | 0.03 | 1,902.007 | 241.131 |
Total Mineral Reserves | 263.983 | 0.41 | 0.07 | 2,360.686 | 352.280 |

Mineral Resource Category | Tonnes (Mt) | Cu Grade (% Cu) | Cu Pounds (Mlb) | |
Total / Ave. Measured | — | — | — | |
Indicated | Little Eva | 37.973 | 0.28 | 233.106 |
Bedford | 0.893 | 0.52 | 10.239 | |
Lady Clayre | 6.724 | 0.38 | 55.916 | |
Ivy Ann | 6.908 | 0.53 | 81.024 | |
Turkey Creek | 5.153 | 0.40 | 45.240 | |
Blackard | 35.199 | 0.43 | 332.165 | |
Scanlan | 6.650 | 0.54 | 78.873 | |
Legend | 36.254 | 0.45 | 360.468 | |
Great Southern | 12.915 | 0.42 | 118.231 | |
Total / Ave. Indicated | 148.667 | 0.40 | 1,315.262 | |
Total / Ave. Measured + Indicated | 148.667 | 0.40 | 1,315.262 | |
Inferred | Little Eva | 23.893 | 0.33 | 175.258 |
Bedford | 0.632 | 0.36 | 5.070 | |
Lady Clayre | 9.759 | 0.36 | 77.478 | |
Ivy Ann | 0.188 | 0.31 | 1.275 | |
Turkey Creek | 4.481 | 0.41 | 40.033 | |
Blackard | 22.714 | 0.40 | 200.528 | |
Scanlan | 3.574 | 0.53 | 41.802 | |
Legend | 3.755 | 0.35 | 28.652 | |
Great Southern | 1.920 | 0.39 | 16.651 | |
Total / Ave. Inferred | 70.916 | 0.38 | 586.745 | |
Mineral Resource Category | Tonnes (Mt) | Au Grade (g/t Au) | Au Ounces (Koz) | |
Total / Ave. Measured | — | — | — | |
Indicated | Little Eva | 37.973 | 0.05 | 64.124 |
Bedford | 0.893 | 0.13 | 3.840 | |
Lady Clayre | 6.724 | 0.17 | 37.539 | |
Ivy Ann | 6.908 | 0.10 | 21.419 | |
Total / Ave. Indicated | 52.496 | 0.08 | 126.921 | |
Total / Ave. Measured + Indicated | 52.496 | 0.08 | 126.921 | |
Inferred | Little Eva | 23.893 | 0.09 | 65.842 |
Bedford | 0.632 | 0.10 | 2.117 | |
Lady Clayre | 9.759 | 0.15 | 45.653 | |
Ivy Ann | 0.188 | 0.10 | 0.598 | |
Total / Ave. Inferred | 34.471 | 0.10 | 114.209 | |
METRIC | ||||
Mineral Reserve Category | Tonnes (Mt) | Copper Grade (%) | Copper Content (kt) | |
Total / Ave. Proved | — | — | — | |
Probable | Little Eva | 145.229 | 0.34 | 488.300 |
Turkey Creek | 21.900 | 0.42 | 92.200 | |
Blackard | 78.600 | 0.50 | 393.800 | |
Scanlan | 8.300 | 0.63 | 52.600 | |
Bedford | 3.954 | 0.47 | 18.500 | |
Lady Clayre | 6.001 | 0.42 | 25.400 | |
Total / Ave. Probable | 263.983 | 0.41 | 1,070.800 | |
Ave. Proved + Probable | Little Eva | 145.229 | 0.34 | 488.300 |
Turkey Creek | 21.900 | 0.42 | 92.200 | |
Blackard | 78.600 | 0.50 | 393.800 | |
Scanlan | 8.300 | 0.63 | 52.600 | |
Bedford | 3.954 | 0.47 | 18.500 | |
Lady Clayre | 6.001 | 0.42 | 25.400 | |
Total / Ave. Proved + Probable | 263.983 | 0.41 | 1,070.800 | |
METRIC | |||||
Mineral Reserve Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) | Gold Content (Koz) | |
Total / Ave. Proved | — | — | — | — | |
Probable | Little Eva | 145.229 | 0.06 | 9,431 | 303.204 |
Bedford | 3.954 | 0.13 | 526 | 16.912 | |
Lady Clayre | 6.001 | 0.17 | 1,000 | 32.165 | |
Total / Ave. Probable | 155.183 | 0.07 | 10,957 | 352.281 | |
Ave. Proved + Probable | Little Eva | 145.229 | 0.06 | 9.431 | 0.303 |
Bedford | 3.954 | 0.13 | 0.526 | 0.017 | |
Lady Clayre | 6.001 | 0.17 | 1.000 | 0.032 | |
Total / Ave. Proved + Probable | 155.183 | 0.07 | 10,957 | 352.281 | |
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 October 2026 |

Number | Name | Granted | Expiry | Area (ha) |
90162 | Scanlan | 4 Oct. 2012 | 31 Oct. 2037 | 2,096.96 |
90163 | Longamundi | 4 Oct. 2012 | 31 Oct. 2037 | 1,411.29 |
90164 | Blackard | 13 Nov. 2012 | 30 Nov. 2037 | 5,131.07 |
90165 | Little Eva | 13 Nov. 2012 | 30 Nov. 2037 | 5,029.96 |
90166 | Village | 13 Nov. 2012 | 30 Nov. 2037 | 616.08 |
Number | Name | Holder | Granted | Expiry | Area (ha) |
25760 | King | ECMPL | 17 Nov. 2015 | 16 Nov. 2030 | 28,601 |


Deposit | Area | State | MMG | Lake Gold/ MMG | KD | PanAust | DOM |
Little Eva | Lake Gold | x | x | x | |||
Little Eva | Freehold | x | x | ||||
Little Eva | x | x | x | ||||
Blackard | x | x | x | ||||
Scanlan | x | x | x | ||||
Turkey Creek | x | x | x | ||||
Lady Clayre | Lake Gold | x | x | x | |||
Lady Clayre | x | x | x | ||||
Bedford | x | x | x | ||||
Ivy Ann | x | x | x | x |

Company | Expense |
CRAE (estimate) | AU$7.4 million |
Zinifex/Pasminco | AU$0.7 million |
Bolnisi | AU$4.1 million |
URL | AU$24.2 million |
Xstrata | AU$8.5 million |
Altona | AU$18.4 million |
Model | Authors | Mineral Resource Estimate | Comment |
Oct 2008* | MacDonald Speijers | 30.4 Mt at 0.78% Cu, 0.09 g/t Au. (0.3% Cu cut-off grade). | Superseded following additional drilling Includes Inferred resource. |
Mar 2012* | Optiro and Altona | 108 Mt at 0.52% Cu, 0.9 g/t Au. Sulphide mineralisation – 100.3 Mt at 0.53% Cu and 0.09 g/t Au at a 0.2% Cu cut-off grade. | Basis for 2012 DFS and Mineral Reserve estimation. Primary sulphide and oxide mineralisation. Includes Inferred resource. |
May 2014* | Altona and Optiro | 105.9 Mt at 0.52% Cu, 0.09 g/t Au at a 0.2% Cu cut-off grade. | Sulphide mineralisation only. Includes Inferred resource. |
Nov 2018 | CMMC | 121.8 Mt at 0.36% Cu, 0.07 g/t Au at a 0.17% Cu cut-off grade. | Nominal additional infill drill data only. Sulphide mineralisation only. Excludes Inferred resource. |
Feb 2023 | SRK | 167 Mt at 0.38% Cu, 0.07g/t Au at a 0.17% Cu cut-off grade | Post-purchase model using Indicator kriging. Includes Inferred resources, excludes oxide. Superseded following additional drilling and remodelling. |
Sept 2023 | SRK | 163 Mt at 0.35% Cu, 0.07g/t Au at a 0.17% Cu cut-off grade | Methodology changed to Ordinary Kriging to induce greater dilution aimed at replicating the expected dilution through the Bulk mining methodology. Includes Inferred resources, excludes Oxide material. Utilised an additional 48 drillholes drilled by Harmony during 2023. |
Feb 2024 | Harmony | 180Mt at 0.34% Cu and 0.07g/t Au for 0.612Mt of copper and 382Koz of gold at 0.16% Cu cut-off grade | Ordinary Kriged model, Includes inferred and excludes oxide, Used an additional 64 drill holes compared to the last estimate. |
Model | Authors | Mineral Resource Estimate | Comment |
Mar 2015* | Optiro and Altona | 21 Mt at 0.59% Cu (0.3% Cu cut- off grade) | Primary sulphide and oxide mineralisation. Include Inferred resources. |
Nov 2018** | CMMC | 13.8 Mt at 0.46% Cu (0.17% Cu cut-off grade) | Nominal additional infill diamond drill data only. Primary sulphide mineralisation only. Excludes Inferred resources. |
Sept 2023 | Harmony (SRK) | 30.8Mt @ 0.43% Cu, (0.17% Cu cut-off grade) | Basis for initial Harmony feasibility studies. Excludes oxide material |
Model | Authors | Mineral Resource Estimate | Comment |
Oct 2006* | McDonald Speijers | 1.77 Mt at 0.93% Cu, 0.24 g/t Au (0.3% Cu cut-off grade) | Superseded following nominal additional drilling. Includes Inferred resource. |
May 2012* | Optiro | 1.7 Mt at 0.99% Cu, 0.20 g/t Au (0.3% Cu cut-off grade) | Basis for 2012 DFS and Mineral Reserve estimate. Primary sulphide mineralisation only. Includes Inferred resource. |
Feb 2017* | Altona | 4.8 Mt at 0.80% Cu, 0.21 g/t Au (0.3% Cu cut-off grade) | Assay data from two additional drill holes. Additional geological data showing continuity of structures. Primary sulphide mineralisation only. Includes Inferred resource. |
Nov 2018 | CMMC | 3.0 Mt at 0.54% Cu and 0.14 g/t Au (0.17% Cu cut-off grade) | Primary sulphide mineralisation only. Excludes Inferred resource. |
Model | Authors | Mineral Resource Estimate | Comment |
Oct 2006* | McDonald Speijers | 3.7 Mt grading 0.88% Cu, 0.48 g/t Au (0.3% Cu cut-off grade | Superseded following expanded drilling. |
May 2012* | Optiro | 14 Mt grading 0.56% Cu, 0.20 g/t Au (0.3% Cu cut-off grade | Primary sulphide mineralisation only. Includes Inferred resource. |
Nov 2018 | CMMC | 7.3 Mt at 0.31% Cu and 0.14 g/t Au (0.17% Cu cut-off grade) | Basis for this study. Primary sulphide mineralisation only. Excludes Inferred resource. |
Model | Authors | Mineral Resource Estimate | Comment |
Jan 2006* | URL | 3.98 Mt at 0.93% Cu, 0.24 g/t Au (0.3% Cu cut-off grade) | Superseded following expanded drilling. |
May 2012* | Optiro | 7.5 Mt at 0.57% Cu, 0.07 g/t Au (0.3% Cu cut-off grade) | Primary sulphide mineralisation only. Includes Inferred resource. |
Nov 2018 | CMMC | 5.1 Mt at 0.36% Cu and 0.08 g/t Au (0.17% Cu cut-off grade) | Primary sulphide mineralisation only. Excludes Inferred resource. |
Model | Authors | Mineral Resource Estimate | Comment |
May 1996 | Newbery and Lai (for CRAE) | 27 Mt at 0.73% Cu (0.5% Cu cut-off grade) | Superseded by new model for Bolnisi. Oxide (malachite), native copper, and transition mineralisation only. Indicated resource only. |
Feb 2003* | Hellman & Schofield | 26.8 Mt at 0.75% Cu (0.5% Cu cut-off grade) | Superseded following expanded drilling. Oxide (malachite), native copper, transition, and primary sulphide mineralisation. Includes Inferred resource. |
Dec 2005* | McDonald Speijers | 43.7 Mt at 0.65% Cu (0.3% Cu cut-off grade) | Superseded following expanded drilling. Oxide (malachite), native copper, transition, mineralisation only. Includes Inferred resource. |
Jan 2007* | McDonald Speijers | 46.25 Mt at 0.63% Cu (0.3% Cu cut-off grade) | Superseded following expanded drilling. Oxide (malachite), native copper, transition, and primary sulphide mineralisation. Includes Inferred resource. |
Jul 2012* | Optiro | 76.4 Mt at 0.62% Cu (0.3% Cu cut-off grade) | Resource estimate. Native copper, transition, and primary sulphide mineralisation only. Includes Inferred resource. |
Oct 2019 | CMMC | 77.3 Mt at 0.49% Cu (0.23% Cu, 0.20% Cu, and 0.17% Cu cut-off grade for copper, transition, and sulphide zone, respectively) | Native copper, transition, and primary sulphide mineralisation only. Excludes Inferred resource. |
Sept 2023 | SRK/Harmony | 128.9Mt @ 0.45% Cu, using a global 0.17% Cu cut-off | Included native copper, transitional and primary sulphide material, excluded oxide material but did include inferred. |
Model | Authors | Mineral Resource Estimate | Comment |
May 1995 | Newbery and Lai (for CRAE) | 15 Mt at 0.81% Cu (0.5% Cu cut-off grade) | Superseded by new model for Bolnisi. Oxide (malachite), native copper, and transition mineralisation only. Indicated resource only. |
Nov 2006* | McDonald Speijers | 19.62 Mt at 0.68% Cu (0.3% Cu cut-off grade) | Superseded following additional drilling. |
Jul 2012* | Optiro | 22.2 Mt at 0.65% Cu (0.3% Cu cut-off grade) | Native copper, transition, and primary sulphide mineralisation only. Includes Inferred resource. |
Jan 2020 | CMMC | 21.7 Mt at 0.57% Cu (0.26% Cu, 0.20% Cu, and 0.17% Cu cut-off grade for copper transition and sulphide zones, respectively) | Excludes Inferred resource. |























Year | Company | Hole Type | Hole Count | Metres Drilled |
1963 | CRAE | DD | 1 | 193 |
1977 | CRAE | DD | 1 | 254 |
1978 | CRAE | DD | 5 | 1,159 |
1978 | CRAE | PERC | 1 | 34 |
1988 | CRAE | RC | 24 | 823 |
1990 | CRAE | RC | 5 | 480 |
1992 | CRAE | DD | 1 | 543 |
1992 | CRAE | RC | 12 | 1,182 |
1994 | CRAE | RC | 13 | 1,627 |
1995 | CRAE | DD | 3 | 757 |
1995 | CRAE | RC | 6 | 1,031 |
1996 | CRAE | DD | 3 | 1,201 |
1996 | CRAE | RC | 1 | 150 |
2002 | URL | RC | 14 | 2,138 |
2003 | URL | RC | 5 | 1,249 |
2004 | URL | RC | 83 | 9,987 |
2005 | URL | DD | 18 | 2,699 |
2005 | URL | RC | 147 | 20,875 |
2006 | URL | RC | 34 | 3,660 |
2006 | URL | DD | 12 | 1,338 |
2006 | Xstrata | DD | 2 | 984 |
2007 | Universal | DD | 10 | 1,101 |
2011 | Altona | RC | 104 | 21,085 |
2011 | Altona | DD | 7 | 2,041 |
2015 | SRIG | DD | 2 | 480 |
2015 | Altona | DD | 2 | 51 |
2018 | CMMC | DD | 8 | 263 |
2018 | CMMC | PERC | 5 | 470 |
2022 | CMMC | DD | 22 | 429 |
2022 | CMMC | RC | 7 | 603 |
2023 | Harmony | DD | 29 | 5,624 |
2023 | Harmony | RC | 83 | 18,177 |
2023 | Harmony | RC_DDT | 17 | 5,224 |
2024 | Harmony | RC | 11 | 3,032 |
2024 | Harmony | RC_DDT | 23 | 10,554 |
Total | 721 | 121,498 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1993 | CRAE | RC | 2 | 218 |
2011 | XSTRATA | RC | 2 | 300 |
2012 | ALTONA | RC | 7 | 1,272 |
2014 | ALTONA | RC | 42 | 6,024 |
2015 | ALTONA | DD | 5 | 404 |
2018 | CMMC | PERC_OH | 2 | 160 |
2018 | CMMC | RC | 9 | 594 |
2019 | CMMC | DD | 1 | 132 |
2023 | HARMONY | RC | 67 | 10,157 |
2024 | HARMONY | RC | 3 | 695 |
2025 | HARMONY | RC | 5 | 1,183 |
Total | 145 | 21,139 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1990 | CRAE | RC | 5 | 580.0 |
1991 | CRAE | AC | 91 | 5,334.0 |
1991 | CRAE | DD | 7 | 975.6 |
1991 | CRAE | RC | 1 | 87.0 |
1992 | CRAE | AC | 9 | 650.0 |
1992 | CRAE | DD | 4 | 790.0 |
1992 | CRAE | RC | 6 | 875.0 |
1993 | CRAE | AC | 8 | 379.0 |
1993 | CRAE | RC | 2 | 188.0 |
1994 | CRAE | DD | 11 | 3,021.0 |
1994 | CRAE | RC | 25 | 2,690.0 |
1995 | CRAE | DD | 6 | 1,308.0 |
2002 | Universal | DD | 8 | 1,085.0 |
2002 | Universal | RC | 122 | 13,638.0 |
2005 | Universal | DD | 22 | 4,680.0 |
2005 | Universal | RC | 76 | 10,546.0 |
2006 | Universal | DD | 12 | 2,226.0 |
2006 | Universal | RC | 36 | 3,183.0 |
2008 | Xstrata | DD | 12 | 4,761.0 |
2009 | Xstrata | DD | 6 | 2,564.0 |
2010 | Universal | RC | 13 | 2,803.0 |
2010 | Xstrata | DD | 4 | 2,423.0 |
2011 | Altona | DD | 3 | 549.0 |
2011 | Altona | RC | 19 | 4,020.0 |
2019 | CMMC | RC | 20 | 2,951.0 |
2023 | Harmony | DD | 5 | 736.0 |
2023 | Harmony | RC | 31 | 4,449.0 |
2023 | Harmony | RC_DDT | 4 | 1,576.0 |
2024 | Harmony | DD | 5 | 1,144.0 |
2024 | Harmony | RC | 46 | 7,664.0 |
2024 | Harmony | RC_DDT | 99 | 30,181.0 |
2025 | Harmony | DD | 21 | 4,362.0 |
2025 | Harmony | RC | 60 | 9,480.0 |
2025 | Harmony | RC_DDT | 28 | 8,104.0 |
Total | 827 | 140,002.6 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1991 | CRAE | RC | 24 | 1,086.0 |
1992 | CRAE | AC | 3 | 110.0 |
RC | 39 | 3,646.0 | ||
1993 | CRAE | RC | 24 | 1,516.0 |
1994 | CRAE | RC | 10 | 1,305.0 |
DD | 5 | 1,403.7 | ||
1995 | CRAE | DD | 1 | 232.2 |
2002 | Bolnisi | RC | 2 | 397.0 |
2005 | URL | DD | 9 | 1,594.3 |
RC | 45 | 5,358.0 | ||
2006 | URL | DD | 2 | 208.9 |
2007 | Xstrata | DD | 1 | 447.0 |
2008 | Xstrata | DD | 1 | 351.2 |
2010 | URL | RC | 7 | 1,324.0 |
Total | 173 | 18,979.3 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1990 | CRAE | RC | 5 | 420.0 |
2003 | URL | RAB | 43 | 1,680.0 |
2004 | URL | RC | 18 | 1,918.0 |
2005 | URL | DD | 1 | 160.0 |
2005 | URL | RC | 11 | 1,280.0 |
2006 | URL | DD | 2 | 182.0 |
2006 | URL | RC | 60 | 5,836.0 |
2009 | URL | RC | 8 | 728.0 |
2015 | Altona | DD | 1 | 36.0 |
Total | 149 | 12,240.0 | ||


Year | Company | Hole Type | Hole Count | Metres Drilled |
1992 | Dominion | PERC | 26 | 863 |
1992 | Dominion | RC | 13 | 1,309 |
1993 | Dominion | RC | 2 | 282 |
1995 | Bruce Resources | RC | 18 | 1,902 |
1996 | PanAust | PERC | 44 | 1,972 |
1996 | PanAust | RC | 3 | 450 |
1997 | PanAust | DD | 2 | 714 |
2003 | URL | RC | 5 | 515 |
2005 | URL | RC | 4 | 462 |
2006 | URL | RC | 4 | 412 |
2009 | URL | RC | 5 | 816 |
2011 | Altona | RC | 15 | 2,850 |
2012 | Altona | RC | 12 | 2,598 |
Total | 153 | 15,145 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1978 | CRAE | DD | 1 | 134 |
1992 | CRAE | PERC | 2 | 192 |
1992 | CRAE | RC | 11 | 1,188 |
1993 | CRAE | DD | 1 | 294 |
1993 | CRAE | RC | 9 | 1,250 |
1994 | CRAE | DD | 3 | 1,163 |
1994 | CRAE | RC | 1 | 102 |
1995 | CRAE | DD | 19 | 5,369 |
1995 | CRAE | RC | 5 | 464 |
1996 | CRAE | DD | 2 | 503 |
1996 | CRAE | RC | 10 | 1,484 |
1998 | Pasminco | DD | 1 | 180 |
1998 | Pasminco | RC | 11 | 1,092 |
2002 | URL | RC | 5 | 1,368 |
2003 | URL | RC | 10 | 1,651 |
2005 | URL | RC | 11 | 1,503 |
2006 | URL | DD | 2 | 154 |
2006 | URL | RC | 11 | 1,353 |
2009 | URL | RC | 3 | 460 |
2011 | Altona | RC | 10 | 1,266 |
2012 | Altona | RC | 17 | 3,922 |
Total | 145 | 25,092 | ||

Year | Company | Hole Type | Hole Count | Metres Drilled |
1991 | CRAE | AC | 6 | 283 |
1992 | CRAE | RC | 4 | 380 |
1994 | CRAE | RC | 10 | 930 |
2003 | URL | RC | 14 | 1,630 |
2011 | XSTRATA | DD | 2 | 636 |
2024 | HARMONY | RC | 14 | 2,556 |
2024 | HARMONY | DD | 2 | 458 |
2024 | HARMONY | RC_DDT | 11 | 2,705 |
Total | 63 | 9,577 | ||



Deposit | Direction | Minimum | Maximum | Block Size | No. of Blocks |
Little Eva | Easting | 409,760 | 411,690 | 10 | 193 |
Northing | 7,770,755 | 7,773,355 | 20 | 130 | |
Elevation | 530 | 1,210 | 10 | 68 | |
Turkey Creek | Easting | 412,000 | 413,100 | 10 | 110 |
Northing | 7,770,750 | 7,772,510 | 20 | 88 | |
Elevation | 650 | 1,250 | 5 | 120 | |
Blackard | Easting | 411,800 | 413,400 | 10 | 160 |
Northing | 7,764,300 | 7,766,800 | 20 | 125 | |
Elevation | 500 | 1,300 | 5 | 160 | |
Scanlan | Easting | 411,600 | 413,040 | 20 | 72 |
Northing | 7,753,550 | 7,755,770 | 40 | 55 | |
Elevation | 735 | 1,205 | 10 | 47 | |
Bedford | Easting | 414,797 | 415,207 | 10 | 42 |
Northing | 7,765,697 | 7,768,457 | 10 | 477 | |
Elevation | 1,000 | 1,190 | 10 | 20 | |
Lady Clayre | Easting | 409,132 | 410,492 | 5 | 272 |
Northing | 7,751,523 | 7,753,283 | 5 | 352 | |
Elevation | 400 | 1,400 | 5 | 200 | |
Ivy Ann | Easting | 425,100 | 427,000 | 5 | 380 |
Northing | 7,741,000 | 7,744,600 | 5 | 720 | |
Elevation | 900 | 1,280 | 5 | 76 | |
Legend | Easting | 409,011 | 411,796 | 20 | 141 |
Northing | 7,767,240 | 7,769,000 | 10 | 177 | |
Elevation | 800 | 1,190 | 10 | 40 | |
Great Southern | Easting | 425,100 | 427,000 | 5 | 380 |
Northing | 7,741,000 | 7,744,600 | 5 | 720 | |
Elevation | 900 | 1,280 | 5 | 76 |


Deposit | Year | Company | Hole Type | Hole Count | Metres | % of Total |
Little Eva | 1978–1996 | CRAE | DD | 6 | 2,330 | 37% |
RC | 61 | 5,293 | ||||
2002–2006 | URL | RC | 281 | 37,855 | ||
DD | 30 | 4,037 | ||||
2006 | Xstrata | DD | 2 | 984 | ||
2011–2018 | Altona | RC | 102 | 20,899 | ||
DD | 11 | 2,572 | ||||
2018-2022 | CMMC | DD | 22 | 429 | ||
RC | 7 | 6,030 | ||||
2023-2025 | Harmony | DD | 69 | 21,402 | ||
RC | 94 | 21,209 | ||||
Turkey Creek | 1993 | CRAE | RC | 2 | 218 | 6% |
2011 | Xstrata | RC | 2 | 300 | ||
2012–2015 | Altona | RC | 49 | 7,296 | ||
DD | 5 | 404 | ||||
2018-2022 | CMMC | DD | 1 | 132 | ||
RC | 9 | 594 | ||||
2023-2025 | Harmony | RC | 67 | 10,157 | ||
Blackard | 1991–1995 | CRAE | DD | 19 | 4,770 | 26% |
RC | 8 | 1,120 | ||||
PERC | 6 | 613 | ||||
2002 | Bolnisi Logistics | DD | 7 | 927.8 | ||
RC | 121 | 13,558 | ||||
2005–2009 | URL | DD | 46 | 12,419 | ||
RC | 117 | 13,746 | ||||
2011 | Altona | DD | 3 | 548 | ||
RC | 21 | 4,049 | ||||
2019 | CMMC | RC | 18 | 2,695 | ||
2023-2025 | Harmony | DD | 74 | 23,286 | ||
RC | 47 | 6,411 | ||||
Scanlan | 1991–1995 | CRAE | RC | 97 | 7,553 | 6% |
DD | 5 | 1,636 | ||||
AC | 3 | 110 | ||||
2002 | Bolnisi Logistics | RC | 2 | 397 | ||
2005–2006 | URL | RC | 45 | 5,358 | ||
DD | 11 | 1,803 | ||||
2007–2008 | Xstrata | DD | 2 | 798.2 | ||
2010 | URL | RC | 7 | 1,324 | ||
Bedford | 1990 | CRAE | RC | 5 | 420 | 4% |
2003–2009 | URL | RAB* | 43 | 1,680 | ||
RC | 97 | 9,762 | ||||
DD | 1 | 160 | ||||
2015 | Altona | DD | 1 | 36 |
Deposit | Year | Company | Hole Type | Hole Count | Metres | % of Total |
Ivy Ann | 1992–1993 | Dominion | RAB* | 26 | 863 | 4% |
RC | 15 | 1,591 | ||||
1995 | Bruce Resources | RC | 11 | 1,084 | ||
1995–1996 | Pan Australian | RC | 10 | 1,268 | ||
RAB | 44 | 1,972 | ||||
2003–2009 | URL | RC | 18 | 2,205 | ||
2011–2012 | Altona | RC | 27 | 5,448 | ||
Lady Clayre | 1978–1998 | CRAE | RAB* | 50 | 471 | 8% |
RC | 46 | 5,477 | ||||
DD | 30 | 7,994 | ||||
2002–2009 | URL | RAB | 39 | 1,913 | ||
RC | 40 | 4,967 | ||||
DD | 2 | 154 | ||||
2011–2012 | Altona | RC | 27 | 5,188 | ||
Legend | 1991-1995 | CRAE | RC | 26 | 2,616 | 6% |
DD | 3 | 323 | ||||
AC | 13 | 695 | ||||
2006-2008 | Xstrata | DD | 3 | 1,153 | ||
2010 | Altona | RC | 6 | 1,116 | ||
2019 | CMMC | RC | 2 | 256 | ||
2023-2024 | Harmony | RC | 42 | 7,071 | ||
RC_DDT | 29 | 7,071 | ||||
DD | 3 | 770 | ||||
Great Southern | 1991-1994 | CRAE | AC | 6 | 283 | 3% |
RC | 14 | 1,310 | ||||
2003 | URL | RC | 14 | 1,630 | ||
2011 | Xstrata | DD | 2 | 635 | ||
2024 | Harmony | RC | 14 | 2,556 | ||
RC_DDT | 11 | 2,705 | ||||
DD | 20 | 458 | ||||
Total | 2,219 | 328,564 |


Deposits | Statistics | Raw Assays* Uncapped | 2m Composite used in Estimate** | ||
Cu (%) | Au (g/t) | Cu (%) | Au (g/t) | ||
Little Eva | Count | 104,256 | 102,873 | 54,655 | 53,881 |
Mean | 0.24 | 0.04 | 0.25 | 0.05 | |
Median | 0.09 | 0.02 | 0.11 | 0.02 | |
Minimum | — | — | — | — | |
Maximum | 18.89 | 12.70 | 16.80 | 5.82 | |
Std. Dev. | 0.55 | 0.15 | 0.50 | 0.12 | |
CoV | 2.27 | 3.42 | 2.02 | 2.40 | |
Deposits | Statistics | Raw Assays* Uncapped | 2m Composite used in Estimate** | ||
Cu (%) | Au (g/t) | Cu (%) | Au (g/t) | ||
Turkey Creek | Count | 19,054 | — | 2,589 | — |
Mean | 0.17 | — | 0.45 | — | |
Median | 0.03 | — | 0.35 | — | |
Minimum | — | — | — | — | |
Maximum | 4.50 | — | 3.12 | — | |
Std. Dev. | 0.31 | — | 0.34 | — | |
CoV | 1.86 | — | 0.76 | — | |
Bedford | Count | 9,499 | 9,395 | 5,650 | 56,050 |
Mean | 0.19 | 0.05 | 0.19 | 0.06 | |
Median | 0.03 | 0.01 | 0.03 | 0.01 | |
Minimum | — | 0.01 | — | 0.01 | |
Maximum | 11.5 | 6.46 | 8.24 | 3.98 | |
Std. Dev. | 0.59 | 0.19 | 0.52 | 1.68 | |
CoV | 3.08 | 3.41 | 2.79 | 2.98 | |
Lady Clayre | Count | 19,157 | 19,218 | 19,157 | 19,218 |
Mean | 0.16 | 0.07 | 0.16 | 0.07 | |
Median | 0.03 | 0.01 | 0.03 | 0.01 | |
Minimum | — | — | — | — | |
Maximum | 20.7 | 45.1 | 20.7 | 45.1 | |
Std. Dev. | 0.48 | 0.49 | 0.48 | 0.49 | |
CoV | 3.09 | 7.43 | 3.09 | 7.43 | |
Ivy Ann | Count | 11,458 | 11,458 | 11,458 | 11,458 |
Mean | 0.17 | 0.03 | 0.17 | 0.03 | |
Median | 0.03 | 0 | 0.03 | 0 | |
Minimum | — | — | — | — | |
Maximum | 23.5 | 3.18 | 23.5 | 3.18 | |
Std. Dev. | 0.51 | 0.08 | 0.51 | 0.08 | |
CoV | 3.09 | 3.22 | 3.09 | 3.22 | |
Blackard - Legend | Count | 45,704 | — | 30,421 | — |
Mean | 0.41 | — | 0.42 | — | |
Median | 0.25 | — | 0.25 | — | |
Minimum | — | — | — | — | |
Maximum | 13.85 | — | 7.41 | — | |
Std. Dev. | 0.39 | — | 0.33 | — | |
CoV | 1.10 | — | 1.02 | — | |
Scanlan | Count | 4,882 | — | 4,289 | — |
Mean | 0.52 | — | 0.51 | — | |
Median | 0.14 | — | 0.138 | — | |
Minimum | 0 | — | — | — | |
Maximum | 6.85 | — | 6.85 | — | |
Std. Dev. | 0.56 | — | 0.57 | — | |
CoV | 1.04 | — | 1.11 | — | |
Great Southern | Count | 7,638 | — | 4,774 | — |
Mean | 0.19 | — | 0.19 | — | |
Median | 0.07 | — | 0.07 | — | |
Minimum | 0 | — | — | — | |
Maximum | 4.64 | — | 4.52 | — | |
Std. Dev. | 0.11 | — | 0.10 | — | |
CoV | 1.73 | — | 1.63 | — | |
CRAE | URL | Altona | Xstrata | Harmony | |
Count | 4,757 | 61,796 | 529 | 716 | 36,458 |
Mean | 0.26 | 0.294 | 0.389 | 0.264 | 0.147 |
Median | 0.10 | 0.126 | 0.182 | 0.166 | 0.013 |
Minimum | 0 | 0 | 0 | 0 | 0 |
Maximum | 16.8 | 18.9 | 11.0 | 2.5 | 15.2 |
Std. Dev. | 0.65 | 0.61 | 0.75 | 0.30 | 0.41 |
CoV | 2.49 | 2.07 | 1.94 | 1.14 | 2.78 |
RC | DD | |
Count | 80,252 | 24,004 |
Mean | 0.25 | 0.23 |
Median | 0.10 | 0.06 |
Minimum | 0 | 0 |
Maximum | 18.9 | 15.2 |
Std. Dev. | 0.56 | 0.57 |
CoV | 2.22 | 2.45 |
North | Central | South | Total | |||||
Cu% | Au g/t | Cu% | Au g/t | Cu% | Au g/t | Cu% | Au g/t | |
Count | 8,720 | 26,242 | 26,580 | 61,542 | ||||
Mean | 0.64 | 0.08 | 0.42 | 0.08 | 0.27 | 0.08 | 0.39 | 0.07 |
Minimum | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Maximum | 18.89 | 4.95 | 16.80 | 12.86 | 16.09 | 7.57 | 18.89 | 12.86 |
Std. Dev. | 1.11 | 0.18 | 0.72 | 0.24 | 0.38 | 0.13 | 0.67 | 0.18 |
CoV | 1.68 | 1.72 | 1.61 | 2.51 | 1.39 | 1.84 | 1.71 | 2.52 |
East Dip | West Dip | Vertical | |
Count | 30,707 | 6,618 | 8,537 |
Mean | 0.32 | 0.37 | 0.45 |
Median | 0.17 | 0.18 | 0.21 |
Minimum | — | — | — |
Maximum | 16.80 | 16.09 | 18.89 |
Std. Dev. | 0.54 | 0.69 | 0.78 |
CoV | 1.70 | 1.87 | 1.72 |


Zone | Oxide | Native Cu | Sulphide | ||||||
Domains | Centre | North | South | Centre | North | South | Centre | North | South |
Blackard Deposit Assay Statistics (All assays) | |||||||||
Count | 1,364 | 858 | 1,724 | 4,688 | 7,173 | 3,401 | 4,782 | 3,950 | 4,102 |
Mean | 0.350 | 0.200 | 0.390 | 0.600 | 0.410 | 0.490 | 0.370 | 0.350 | 0.380 |
Median | 0.290 | 0.149 | 0.280 | 0.500 | 0.250 | 0.435 | 0.195 | 0.214 | 0.239 |
Minimum | 0.010 | 0.010 | 0.010 | 0.010 | 0.010 | 0.010 | 0.010 | 0.010 | 0.010 |
Maximum | 1.480 | 1.210 | 2.560 | 5.160 | 8.970 | 4.740 | 5.530 | 5.110 | 8.800 |
Std. Dev. | 0.260 | 0.180 | 0.310 | 0.470 | 0.450 | 0.370 | 0.500 | 0.460 | 0.540 |
CoV | 0.740 | 0.920 | 0.800 | 0.780 | 1.090 | 0.760 | 1.360 | 1.320 | 1.420 |
Assays at, or >0.05% Cu Cut-off | |||||||||
Count | 1,321 | 795 | 1,673 | 4,528 | 6,828 | 3,282 | 3,135 | 3,693 | 3,341 |
Mean | 0.360 | 0.220 | 0.400 | 0.620 | 0.430 | 0.510 | 0.440 | 0.470 | 0.460 |
Median | 0.300 | 0.150 | 0.280 | 0.520 | 0.260 | 0.449 | 0.253 | 0.270 | 0.281 |
Minimum | 0.050 | 0.050 | 0.050 | 0.050 | 0.050 | 0.050 | 0.050 | 0.050 | 0.050 |
Maximum | 1.480 | 1.210 | 2.560 | 5.160 | 8.970 | 4.740 | 5.110 | 5.530 | 8.800 |
Std. Dev. | 0.260 | 0.190 | 0.310 | 0.470 | 0.450 | 0.370 | 0.480 | 0.520 | 0.570 |
CoV | 0.710 | 0.860 | 0.770 | 0.750 | 1.050 | 0.730 | 1.110 | 1.120 | 1.230 |
Drill Hole Type | Core | RC |
Count | 15,188 | 25,488 |
Mean | 0.209 | 0.279 |
Median | 0.035 | 0.120 |
Minimum | 0.010 | 0.010 |
Maximum | 8.118 | 5.160 |
Std. Dev. | 0.394 | 0.383 |
CoV | 1.888 | 1.373 |





North | Central | South | Total | |||||
Cu % | Au g/t | Cu % | Au g/t | Cu % | Au g/t | Cu % | Au g/t | |
Count | 4,638 | 14,269 | 13,703 | 32,610 | ||||
Mean | 0.621 | 0.082 | 0.420 | 0.078 | 0.273 | 0.061 | 0.398 | 0.019 |
Median | 0.271 | 0.045 | 0.261 | 0.040 | 0.184 | 0.035 | 0.222 | 0.039 |
Minimum | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Maximum | 10.865 | 3.700 | 16.800 | 5.480 | 8.480 | 3.870 | 16.800 | 5.480 |
Std. Dev. | 0.932 | 0.134 | 0.638 | 0.170 | 0.323 | 0.099 | 0.604 | 0.139 |
CoV | 1.50 | 1.63 | 1.44 | 2.19 | 1.19 | 1.62 | 1.52 | 1.95 |
North Fresh | North Oxide | Northwest Fresh | South Fresh | South Oxide | |
Count | 394 | 206 | 164 | 1,464 | 146 |
Mean | 0.358 | 0.625 | 0.432 | 0.447 | 0.490 |
Minimum | 0.003 | 0.060 | 0.024 | 0.011 | 0.089 |
Maximum | 2.350 | 3.120 | 1.487 | 2.149 | 2.128 |
Std. Dev. | 0.330 | 0.274 | 0.378 | 0.303 | 0.368 |
CoV | 0.846 | 0.799 | 0.659 | 0.712 | 0.752 |
Mineral Zone | Oxide | Native Copper | Sulphide |
Count | 3,126 | 11,261 | 4,701 |
Mean | 0.329 | 0.486 | 0.375 |
Minimum | 0.001 | 0.010 | 0.005 |
Maximum | 2.560 | 5.040 | 6.610 |
Std. Dev. | 0.272 | 0.413 | 0.472 |
CoV | 0.826 | 0.850 | 1.262 |
Oxide | Copper Zone | Transitional | Sulphide Zone* | Total | |
Count | 1,267 | 4,098 | 254 | 1,244 | 6,933 |
Mean | 0.152 | 0.412 | 0.211 | 0.108 | 0.299 |
Median | 0.076 | 0.238 | 0.072 | 0.030 | 0.130 |
Minimum | 0.01 | 0.001 | 0.001 | 0.001 | 0.001 |
Maximum | 1.58 | 5.41 | 2.08 | 2.66 | 5.41 |
Std. Dev. | 0.200 | 0.52 | 0.37 | 0.24 | 0.45 |
CoV | 1.33 | 1.26 | 1.77 | 2.25 | 1.500 |
Primary | Oxide | |||
Cu | Au | Cu | Au | |
Count | 4,498 | 4,498 | 1,862 | 1,862 |
Mean | 0.18 | 0.05 | 0.16 | 0.05 |
Median | 0.03 | 0.01 | 0.03 | 0.01 |
Minimum | — | — | — | — |
Maximum | 6.62 | 3.44 | 8.25 | 3.98 |
Std. Dev. | 0.49 | 0.16 | 0.52 | 0.17 |
Coefficient of Variance | 2.73 | 2.91 | 3.30 | 3.40 |


West Zone – Primary | East Zone – Primary | Oxide Zone – All | ||||
Cu | Au | Cu | Au | Cu | Au | |
Count | 5,904 | 5,904 | 4,438 | 4,438 | 1,407 | 1,407 |
Mean | 0.14 | 0.06 | 0.15 | 0.07 | 0.17 | 0.07 |
Median | 0.044 | 0.01 | 0.04 | 0.01 | 0.06 | 0.01 |
Min. | — | — | — | — | — | — |
Max. | 17.00 | 10.43 | 7.37 | 10.52 | 3.6 | 10.5 |
Std. Dev. | 0.42 | 0.29 | 0.36 | 0.36 | 0.32 | 0.36 |
CoV | 2.89 | 4.94 | 2.37 | 5.31 | 1.91 | 5.30 |
Ivy Ann – Primary | Ivy Ann – Oxide | Ivy Ann North – Primary | Ivy Ann North – Oxide | |||||
Cu | Au | Cu | Au | Cu | Au | Cu | Au | |
Count | 3,825 | 3,825 | 702 | 702 | 815 | 815 | 440 | 440 |
Mean | 0.18 | 0.03 | 0.15 | 0.02 | 0.07 | 0.01 | 0.04 | — |
Median | 0.04 | — | 0.04 | — | 0.02 | — | 0.01 | — |
Minimum | — | — | — | — | — | — | — | — |
Maximum | 4.00 | 0.30 | 2.58 | 0.35 | 2.85 | 0.50 | 0.5 | 0.2 |
Std. Dev. | 0.35 | 0.05 | 0.28 | 0.04 | 0.18 | 0.03 | 0.06 | 0.02 |
CoV | 1.97 | 1.95 | 1.86 | 1.92 | 2.53 | 3.54 | 1.62 | 3.93 |
Description | Bulk Density | Sample Count |
Overburden | 1.80 | 1 |
Volcanics/Andesite (Fresh) | 2.84 | 1,316 |
Volcanics/Andesite (Transitional) | 2.61 | 35 |
Volcanics/Andesite (Oxide) | 2.50 | 5 |
Felsic Intrusive (Fresh) | 2.62 | — |
Felsic Intrusive (Transitional) | 2.62 | — |
Felsic Intrusive (Oxide) | 2.50 | — |
Metasediments (Fresh) | 2.88 | 139 |
Metasediments (Transitional) | 2.69 | — |
Metasediments (Oxide) | 2.55 | — |
Calc Silicate (Fresh) | 2.65 | 203 |
Calc Silicate (Transitional) | 2.61 | 8 |
Calc Silicate (Oxide) | 2.50 | 1 |
Description | Oxide | Strongly Weathered | Moderately Weathered | Weakly Weathered | Fresh |
Fill/Cover | 1.8/1.5 | 0 | 0 | 0 | 0 |
Oxide | 2.18 | 2.22 | 2.50 | 2.50 | 2.50 |
Native Copper | 2.18 | 2.22 | 2.26 | 2.73 | 2.73 |
Sulphide | 2.18 | 2.22 | 2.26 | 2.56 | 2.73 |







Deposit | Domain | Variable | Nugget | Dip | Dip Azimuth | Pitch | Struct | Sill 1 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) | Sill 2 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) | Sill 3 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) |
Little Eva | North | Cu% | 0.22 | 54 | 96 | 36 | Spherical | 0.33 | 25 | 8 | 8 | 0.29 | 40 | 73 | 26 | 0.16 | 230 | 230 | 40 |
Little Eva | Central | Cu% | 0.155 | 69 | 90 | 30 | Spherical | 0.532 | 10 | 12 | 8 | 0.158 | 30 | 35 | 20 | 0.155 | 350 | 265 | 155 |
Little Eva | South | Cu% | 0.2 | 40 | 255 | 25 | Spherical | 0.43 | 5 | 20 | 10 | 0.15 | 25 | 70 | 110 | 0.22 | 350 | 250 | 200 |
Little Eva | North | Au g/t | 0.31 | 54 | 96 | 36 | Spherical | 0.28 | 10 | 10 | 5 | 0.25 | 40 | 46 | 20 | 0.16 | 155 | 130 | 50 |
Little Eva | Central | Au g/t | 0.5 | 83 | 109 | 18 | Spherical | 0.24 | 5 | 15 | 15 | 0.13 | 25 | 40 | 35 | 0.13 | 350 | 185 | 115 |
Little Eva | South | Au g/t | 0.33 | 40 | 255 | 25 | Spherical | 0.37 | 15 | 15 | 8 | 0.11 | 40 | 40 | 70 | 0.19 | 210 | 200 | 180 |
Little Eva | North | S% | 0.15 | 55 | 93 | 8 | Spherical | 0.35 | 55 | 13 | 10 | 0.5 | 177 | 32 | 36 | ||||
Little Eva | Central | S% | 0.25 | 50 | 105 | 4 | Spherical | 0.45 | 19 | 10 | 10 | 0.22 | 220 | 65 | 125 | 0.08 | 950 | 750 | 350 |
Little Eva | South | S% | 0.2 | 29 | 230 | 2 | Spherical | 0.45 | 19 | 35 | 10 | 0.25 | 340 | 60 | 74 | 0.1 | 750 | 375 | 212 |
Little Eva | North | Fe% | 0.03 | 55 | 93 | 8 | Spherical | 0.21 | 45 | 4 | 4 | 0.19 | 140 | 10 | 39 | 0.57 | 360 | 110 | 80 |
Little Eva | Central | Fe% | 0.03 | 50 | 105 | 4 | Spherical | 0.17 | 25 | 50 | 20 | 0.8 | 500 | 300 | 400 | ||||
Little Eva | South | Fe% | 0.03 | 29 | 230 | 2 | Spherical | 0.12 | 14 | 16 | 10 | 0.4 | 100 | 110 | 150 | 0.45 | 1000 | 500 | 250 |
Bedford | North | Cu% | 0.24 | 60 | 270 | 141 | Spherical | 0.39 | 31 | 23 | 7.1 | 0.4 | 58 | 39 | 14 | ||||
Bedford | South | Cu% | 0.348 | 70 | 275 | 160 | Spherical | 0.612 | 64.6 | 34.6 | 10.1 | 0.068 | 104.4 | 374 | 20.2 | ||||
Bedford | North | Au g/t | 0.296 | 60 | 270 | 141 | Spherical | 0.491 | 18.2 | 23 | 7.1 | 0.276 | 108.2 | 73.7 | 37.2 | ||||
Bedford | South | Au g/t | 0.636 | 70 | 275 | 160 | Spherical | 0.221 | 39.4 | 18.8 | 10.1 | 0.191 | 78.8 | 32.9 | 76.7 | ||||
Lady Clayre | West | Cu | 0.2931 | 80 | 252 | 36 | Spherical | 0.619 | 24 | 21 | 12 | 0.114 | 119 | 77 | 63 | ||||
Lady Clayre | East | Cu | 0.332 | 63 | 298 | 30 | Spherical | 0.599 | 9 | 8 | 7 | 0.098 | 62 | 47 | 25 | ||||
Lady Clayre | West | Au | 0.2754 | 80 | 252 | 36 | Spherical | 0.723 | 48 | 50 | 18 | 0.053 | 124 | 89 | 60 | ||||
Lady Clayre | East | Au | 0.3337 | 63 | 298 | 30 | Spherical | 0.369 | 44 | 12 | 9 | 0.301 | 88 | 22 | 16 | ||||
Ivy Ann | HG | Cu | 0.34 | 82 | 90 | 161 | Spherical | 0.2 | 15 | 15 | 25 | 0.47 | 60 | 75 | 50 | ||||
Ivy Ann | LG | Cu | 0.49 | 82 | 100 | 157 | Spherical | 0.4 | 35 | 20 | 20 | 0.12 | 185 | 80 | 35 | ||||
Ivy Ann | HG | Au | 0.32 | 82 | 87 | 132 | Spherical | 0.49 | 20 | 30 | 25 | 0.2 | 75 | 65 | 44 | ||||
Ivy Ann | LG | Au | 0.46 | 82 | 87 | 132 | Spherical | 0.47 | 15 | 25 | 30 | 0.07 | 90 | 60 | 50 |
Deposit | Domain | Variable | Nugget | Dip (°) | Dip Azimuth (°) | Pitch (°) | Struct | Sill 1 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) | Sill 2 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) |
Blackard- Legend | Central | Cu% | 0.14 | 63 | 246 | 30 | Spherical | 0.55 | 55 | 20 | 20 | 0.31 | 130 | 105 | 50 |
Blackard- Legend | Far North | Cu% | 0.1 | 80 | 252 | 36 | Spherical | 0.17 | 60 | 60 | 5 | 0.73 | 135 | 115 | 40 |
Blackard- Legend | Legend East | Cu% | 0.12 | 81 | 226 | 30 | Spherical | 0.64 | 40 | 29 | 20 | 0.23 | 107 | 80 | 50 |
Blackard- Legend | Legend | Cu% | 0.2 | 60 | 210 | 32 | Spherical | 0.69 | 40 | 30 | 15 | 0.11 | 145 | 90 | 30 |
Blackard- Legend | North | Cu% | 0.12 | 62 | 257 | 33 | Spherical | 0.51 | 35 | 50 | 25 | 0.38 | 200 | 65 | 50 |
Blackard- Legend | Northeast | Cu% | 0.07 | 78 | 253 | 30 | Spherical | 0.7 | 40 | 70 | 15 | 0.22 | 145 | 125 | 30 |
Blackard- Legend | South | Cu% | 0.09 | 74 | 269 | 43 | Spherical | 0.62 | 50 | 20 | 25 | 0.29 | 130 | 80 | 75 |
Blackard- Legend | SU Central | S% | 0.13 | 63 | 246 | 30 | Spherical | 0 | 45 | 30 | 20 | 0.87 | 100 | 50 | 45 |
Blackard- Legend | SU Legend | S% | 0.17 | 80 | 252 | 36 | Spherical | 0.5 | 45 | 25 | 30 | 0.33 | 100 | 70 | 45 |
Blackard- Legend | SU North | S% | 0.25 | 62 | 257 | 33 | Spherical | 0.37 | 55 | 30 | 50 | 0.39 | 95 | 90 | 80 |
Blackard- Legend | SU South | S% | 0.17 | 74 | 269 | 43 | Spherical | 0.5 | 45 | 25 | 30 | 0.33 | 100 | 70 | 45 |
Turkey Creek | North Fresh | Cu% | 0.04715 | 70 | 210 | 230 | Spherical | 0.0551 | 27.48 | 18.53 | 14.74 | ||||
Turkey Creek | North Oxide and Fresh | Cu% | 0.04715 | 70 | 210 | 230 | Spherical | 0.0728 | 27.85 | 18.74 | 14.9 | ||||
Turkey Creek | South Fresh | Cu% | 0.01867 | 55 | 80 | 90 | Spherical | 0.0429 | 23.32 | 25.41 | 7.63 | 0.0294 | 111.01 | 198.08 | 17.72 |
Turkey Creek | South Oxide and Fresh | Cu% | 0.02123 | 55 | 80 | 90 | Spherical | 0.0475 | 22.95 | 27.81 | 7.52 | 0.0327 | 110.16 | 149.83 | 17.62 |
Turkey Creek | North Fresh | S ppm | 218652 | 60 | 190 | 180 | Spherical | 250764 | 40 | 40 | 5.91 | 492128 | 120 | 50 | 46.14 |
Turkey Creek | North Oxide and Fresh | S ppm | 218652 | 60 | 190 | 180 | Spherical | 189877 | 48.72 | 113.1 | 12.06 | 691656 | 105.51 | 57.75 | 93.17 |
Turkey Creek | South Fresh | S ppm | 413269 | 55 | 80 | 260 | Spherical | 557983 | 67.65 | 218.82 | 32.56 | 548909 | 178.61 | 83.11 | 7.75 |
Deposit | Domain | Variable | Nugget | Dip (°) | Dip Azimuth (°) | Pitch (°) | Struct | Sill 1 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) | Sill 2 | Range - Major (m) | Range - Semi (m) | Range - Minor (m) |
Turkey Creek | South Oxide and Fresh | S ppm | 429370 | 55 | 80 | 260 | Spherical | 568728 | 160.29 | 109.19 | 26.88 | 576480 | 71.45 | 267.91 | 83.86 |
Scanlan | North | Cu% | 0.14 | 64 | 283 | 193 | Spherical | 0.43 | 44 | 9.8 | 20 | 0.44 | 163 | 23 | 26.1 |
Scanlan | South | Cu% | 0.1825 | 64 | 244 | 164 | Spherical | 0.41 | 48 | 13 | 18.5 | 0.41 | 172 | 74 | 49 |
Great Southern | Mineralised | Cu% | 0.3244 | 74 | 80 | 152 | Spherical | 0.597 | 39 | 34.7 | 18 | 0.104 | 204 | 174 | 99 |
Great Southern | Sulphide | S% | 0.22 | 62 | 82 | 164 | Spherical | 0.72 | 50 | 40 | 36 | 0.07 | 174 | 94 | 72 |
Domain | No. Sectors | Dip | Dip Azi | Pitch | Pass Factor 2 & 3 | Min Samp | Max Samp | Max/ Hole | Search Major | Search Int. | Search Minor |
Cu % North | 8 | 54° | 096° | 144° | 2.0x/- | 16 | 4 | 6 | 250 m | 150 m | 50 m |
Cu % Central | 8 | 69° | 090° | 120° | 2.0x/- | 16 | 4 | 6 | 250 m | 200 m | 100 m |
Cu % South | 8 | 40° | 255° | 155° | 2x/3x | 16 | 4 | 6 | 250 m | 150 m | 50 m |
Au g/t North | 8 | 54° | 096° | 144° | 2.0x/- | 16 | 4 | 6 | 250 m | 150 m | 50 m |
Au g/t Central | 8 | 83° | 109° | 162° | 2.0x/- | 16 | 4 | 6 | 250 m | 200 m | 100 m |
Au g/t South | 8 | 40° | 255° | 155° | 2x/3x | 16 | 4 | 6 | 250 m | 150 m | 50 m |
S % North | 2 | 55° | 093° | 172° | 2.0x/2.7x | 16 | 4 | 6 | 250 m | 150 m | 50 m |
S % Central | 2 | 50° | 105° | 176° | 2.0x/2.7x | 16 | 4 | 6 | 250 m | 200 m | 100 m |
S % South | 2 | 30° | 230° | 178° | 2.0x/2.7x | 16 | 4 | 6 | 250 m | 150 m | 50 m |
Fe % North | 2 | 55° | 093° | 172° | 2.0x/2.5x | 16 | 4 | 6 | 250 m | 150 m | 100 m |
Fe % Central | 2 | 50° | 105° | 176° | 2.0x/- | 16 | 4 | 6 | 250 m | 200 m | 100 m |
Fe % South | 2 | 30° | 230° | 178° | 2.0x/- | 16 | 4 | 6 | 300 m | 200 m | 100 m |




Deposit | Pass | Search | Turkey Creek | |||
Radius (m) | Dip Direction | Min Samp | Max Samp | Max/Hole | ||
Blackard - Legend | North 1 | 50x50x20m | DA | 8 | 4 | 5 |
North 2 | 100x100x24m | DA | 8 | 4 | 5 | |
North 3 | 150x150x26m | DA | 8 | 4 | 5 | |
Central 1 | 80x80x20m | DA | 8 | 4 | 5 | |
Central 2 | 120x120x26m | DA | 8 | 4 | 5 | |
Central 3 | 240x240x26m | DA | 8 | 4 | 5 | |
South 1 | 80x80x40m | DA | 8 | 4 | 5 | |
South 2 | 120x120x60m | DA | 8 | 4 | 5 | |
South 3 | 240x240x120m | DA | 8 | 4 | 5 | |
Farnorth 1 | 50x50x20m | DA | 8 | 4 | 5 | |
Farnorth 1 | 100x100x24m | DA | 8 | 4 | 5 | |
Farnorth 3 | 150x150x26m | DA | 8 | 4 | 5 | |
northeast 1 | 50x50x20m | DA | 8 | 4 | 5 | |
northeast 2 | 100x100x24m | DA | 8 | 4 | 5 | |
northeast 3 | 150x150x26m | DA | 8 | 4 | 5 | |
Legend 1 | 145x90x30m | DA | 8 | 4 | 5 | |
Legend 2 | 290x180x60 | DA | 8 | 4 | 5 | |
Legend 3 | 450x270x90 | DA | 8 | 4 | 5 | |
Legend Far east 1 | 50x50x20m | DA | 8 | 4 | 5 | |
Legend Far east 2 | 100x100x24m | DA | 8 | 4 | 5 | |
Legend Far east 3 | 150x150x26m | DA | 8 | 4 | 5 | |
Turkey Creek | North Fresh 1 | 50x40x20x | DA | 10 | 20 | 5 |
North Fresh 2 | 100x80x24x | DA | 10 | 20 | 5 | |
North Fresh 3 | 150x240x30m | DA | 10 | 20 | 5 | |
Northwest Fresh 1 | 65x55x30m | DA | 10 | 20 | 5 | |
Northwest Fresh 2 | 130x110x36m | DA | 10 | 20 | 5 | |
Northwest Fresh 3 | 195x165x45m | DA | 10 | 20 | 5 | |
South Fresh 1 | 60x120x12m | DA | 10 | 20 | 5 | |
South Fresh 2 | 120x240x12m | DA | 10 | 20 | 5 | |
South Fresh 3 | 180x360x12m | DA | 10 | 20 | 5 | |
Scanlan | North 1 | 160x75x30 | DA | 16 | 32 | 5 |
North 2 | 480x225x90 | DA | 16 | 32 | 5 | |
South 1 | 140x100x27 | DA | 16 | 32 | 5 | |
South 2 | 420x300x81 | DA | 16 | 32 | 5 | |
Great Southern | Mineralised1 | 75x40x30 | DA | 16 | 32 | 8 |
Mineralised2 | 150x80x60 | DA | 16 | 32 | 8 | |
Mineralised3 | 260x120x90 | DA | 16 | 32 | 8 | |







Deposit | Domain | No. Sectors | Dip | Dip Azi | Pitch | Pass Factor 2 & 3 | Min Samp | Max Samp | Max/ Hole | Search Major | Search Int. | Search Minor |
Bedford | Cu % North | 8 | 60° | 270° | 141° | 1.5x/4x | 16 | 32 | 5 | 75 m | 50m | 35 m |
Bedford | Cu % South | 8 | 70° | 275° | 160° | 1.5x/4x | 16 | 32 | 5 | 75 m | 50m | 35 m |
Bedford | Au g/t North | 8 | 60° | 270° | 141° | 1.5x/4x | 16 | 32 | 5 | 75 m | 50m | 35 m |
Bedford | Au g/t South | 8 | 70° | 275° | 160° | 1.5x/4x | 16 | 32 | 5 | 75 m | 50m | 35 m |
Lady Clayre | Cu % west | 2 | 80° | 252° | 36° | 2 | 16 | 32 | 8 | 130m | 80m | 60m |
Lady Clayre | Cu % East | 2 | 63° | 298° | 30° | 2 | 16 | 32 | 8 | 100m | 60m | 45m |
Lady Clayre | Au g/t West | 2 | 80° | 252° | 36° | 2 | 16 | 32 | 8 | 130m | 80m | 60m |
Lady Clayre | Au g/t East | 2 | 63° | 298° | 30° | 2 | 16 | 32 | 8 | 100m | 60m | 45m |
Ivy Ann | Cu % HG | 8 | 82° | 90° | 161° | 1.5/3 | 16 | 32 | 8 | 90m | 30m | 30m |
Ivy Ann | Cu % LG | 8 | 82° | 100° | 157° | 1.5/3 | 16 | 32 | 8 | 100m | 50m | 45m |
Ivy Ann | Au g/t HG | 8 | 82° | 87° | 132° | 1.5/3 | 16 | 32 | 8 | 90m | 30m | 30m |
Ivy Ann | Au g/t LG | 8 | 82° | 87° | 132° | 1.5/3 | 16 | 32 | 8 | 100m | 50m | 45m |
Mineral Resource Category | Tonnes (Mt) | Au Grade (g/t) | Cu Grade (% Cu) | Gold (Koz) | Cu Pounds (Mlb) | |
Total / Ave. Measured | — | — | — | |||
Indicated | Little Eva | 183.201 | 0.06 | 0.32 | 367.327 | 1,309.610 |
Bedford | 3.318 | 0.15 | 0.55 | 15.631 | 40.346 | |
Lady Clayre | 11.546 | 0.18 | 0.40 | 67.633 | 103.068 | |
Ivy Ann | 6.908 | 0.10 | 0.53 | 21.419 | 81.024 | |
Turkey Creek | 34.133 | — | 0.43 | — | 324.381 | |
Blackard | 114.123 | — | 0.48 | — | 1,212.443 | |
Scanlan | 14.948 | — | 0.59 | — | 195.091 | |
Legend | 36.254 | — | 0.45 | — | 360.465 | |
Great Southern | 12.915 | — | 0.42 | — | 118.230 | |
Total / Ave. Indicated | 417.346 | 0.07 | 0.41 | 472.010 | 3,744.658 | |
Measured + Indicated | Little Eva | 183.201 | 0.06 | 0.32 | 367.327 | 1,309.610 |
Bedford | 3.318 | 0.15 | 0.55 | 15.631 | 40.346 | |
Lady Clayre | 11.546 | 0.18 | 0.40 | 67.633 | 103.068 | |
Ivy Ann | 6.908 | 0.10 | 0.53 | 21.419 | 81.024 | |
Turkey Creek | 34.133 | — | 0.43 | — | 324.381 | |
Blackard | 114.123 | — | 0.48 | — | 1,212.443 | |
Scanlan | 14.948 | — | 0.59 | — | 195.091 | |
Legend | 36.254 | — | 0.45 | — | 360.465 | |
Great Southern | 12.915 | — | 0.42 | — | 118.230 | |
Total / Ave. Measured + Indicated | 417.346 | 0.07 | 0.41 | 472.010 | 3,744.658 | |
Inferred | Little Eva | 23.893 | 0.08 | 0.33 | 63.698 | 175.257 |
Bedford | 0.958 | 0.12 | 0.38 | 3.630 | 7.936 | |
Lady Clayre | 11.198 | 0.14 | 0.36 | 51.773 | 89.290 | |
Ivy Ann | 0.188 | 0.06 | 0.31 | 0.381 | 1.275 | |
Turkey Creek | 7.191 | — | 0.39 | — | 62.240 | |
Blackard | 23.085 | — | 0.40 | — | 203.102 | |
Scanlan | 9.666 | — | 0.48 | — | 102.014 | |
Legend | 3.755 | — | 0.35 | — | 28.652 | |
Great Southern | 1.920 | — | 0.39 | — | 16.650 | |
Total / Ave. Inferred | 81.950 | 0.10 | 0.38 | 119.000 | 686.000 | |
Deposit | Tonnes (mt) | Cu (%) | Au (g/t) | Cu Pound (Mlb) | Au Ounces (koz) |
Little Eva | 1 | 0.45 | 0.07 | 11 | 9 |
Turkey Creek | 6 | 0.51 | — | 66 | — |
Blackard | 11 | 0.42 | — | 106 | — |
Scanlan | 4 | 0.41 | 0.11 | 35 | 2 |
Bedford | 1 | 0.58 | 0.09 | 15 | 7 |
Lady Clayre | 2 | 0.38 | — | 15 | — |
Ivy Ann | 1 | 0.31 | — | 9 | — |
Legend | 2 | 0.47 | — | 22 | — |
Great Southern | 4 | 0.40 | — | 33 | — |
Total Inferred | 32 | 0.44 | — | 313 | 19 |
Deposits | Tonnes (Mt) | Cu (%) | Cu Pounds (Mlb) |
Longamundi | 10.4 | 0.66 | 151 |
Caroline | 3.6 | 0.53 | 42 |
Charlie Brown | 0.7 | 0.40 | 6 |
Total | 14.7 | 0.58 | 199 |









Modifying factor | Basis applied | Value / assumption |
Mining method | Conventional open-pit load and haul | 360–550 t excavators, ~180 t trucks |
Cut-off grade | Net Smelter Return (NSR) | 0.17% Cu sulphide; 0.25% Cu native |
Mining dilution / recovery | Regularised to 10 m SMU | SMU 10×10×10 m |
Metallurgical recovery (LOM avg) | Testwork by ore source/zone | 82% Cu; 78% Au |
Processing throughput | Single concentrator | ~18 Mtpa |
Copper price (reserve) | Harmony Reserve, flat real | US$4.25/lb |
Gold price (reserve) | Harmony Reserve | US$1,941/oz |
Exchange rate | Harmony Strat Plan | AU$/US$ 0.68 |
Royalties | State + private NSR | ~5% average |
Discount rate | Harmony (Australian assets) | 7% real, after-tax |
Taxation | Australian corporate income tax | 30%; 13% DV depreciation |
Deposit | Tonnes (Mt) | Cu Grade (%) | Contained Cu (kt) | Category |
Little Eva | 145.229 | 0.34 | 488.300 | Probable |
Turkey Creek | 21.900 | 0.42 | 92.200 | Probable |
Blackard | 78.600 | 0.50 | 393.800 | Probable |
Scanlan | 8.300 | 0.63 | 52.600 | Probable |
Bedford | 3.954 | 0.47 | 18.500 | Probable |
Lady Clayre | 6.001 | 0.42 | 25.400 | Probable |
Total Probable Cu Reserve | 263.983 | 0.41 | 1,070.800 | Probable |
Deposit | Tonnes (Mt) | Au Grade (g/t) | Contained Au (koz) | Category |
Little Eva | 145.229 | 0.06 | 303.203 | Probable |
Bedford | 3.954 | 0.13 | 16.912 | Probable |
Lady Clayre | 6.001 | 0.17 | 32.165 | Probable |
Total Probable Au Reserve | 155.183 | 0.07 | 352.280 | Probable |
Deposit | Contribution to Ore (%) | Ore Type | Reserve Ore (Mt) | Cu Grade (%) | Au Grade (g/t) |
Little Eva | 55% | Sulphide (with oxide waste cap) | 145.4 | 0.34 | 0.06 |
Blackard | 30% | Native Cu + underlying sulphide | 78.6 | 0.50 | – |
Turkey Creek | 8% | Sulphide only | 21.9 | 0.42 | – |
Scanlan | 3% | Native Cu + underlying sulphide | 8.3 | 0.63 | – |
Lady Clayre | 2% | Sulphide | 6.0 | 0.42 | 0.17 |
Bedford | 1.5% | Sulphide | 4.0 | 0.47 | 0.13 |
Total Reserve Ore | 100% | Blended sulphide + native Cu | 264.1 | 0.41 | 0.04 (LOM avg) |
Design Parameter | Value | Notes |
Bench height (operating) | 10 m | Matches Little Eva block model support |
Flitching / sub-bench | Optional 5 m | Applied at Blackard native Cu contact |
Standard Mining Unit (SMU) | 10 m × 10 m × 10 m | Reserve reconciled to SMU |
Bench face angles | 60° – 80° fresh; 45° – 60° weathered | Per Little Eva geotech design sectors |
Bench height, competent rock | 20 m double-benched with 8 m berms | Standard configuration |
Design Sector | Wall Dip Dir. | Material | Bench H (m) | Face (°) | Berm (m) | IRA (°) | Overall (°) |
North | 164° | Alluvium/Weathered | 10 | 45 | 8 | 29 | 36 |
North | 164° | Coolullah Fault Zone | 10 | 60 | 8 | – | – |
North | 164° | Psammite | 10 (20) | 80 (60) | 9 (10) | 43 | – |
East | 190°–287° | Weathered | 10 | 45 | 8 | 45 | ~43 |
East | 190°–287° | Calcsilicate / Andesite | 20 | 80 | 10 | 56 | 3 ramp crossings |
South | 270°–350° | Weathered / Calcsilicate | 10 (20) | 80 (60) | 9 (10) | 43 | 43 |
SW | 035°–090° | Psammite / Andesite | 10 (20) | 80 (60) | 9 (10) | 43 | 43 |
West | 090°–115° | Alluvium → Andesite | 10–20 | 45–80 | 8–10 | 29–46 | 44 |
NW | 090°–134° | Alluvium → Psammite | 10–20 | 45–80 | 8–10 | 29–43 | – |
Design Sector | Wall Dip Direction | Depth | Bench H (m) | Face (°) | Berm (m) | IRA (°) |
West wall | 030°–090° | Upper 10 m | 10 | 50 | 8 | – |
West wall | 030°–090° | Below 10 m | 20 | 60 | 8 | 46 |
N, S, E walls | Multiple | Upper 10 m | 10 | 50 | 8 | – |
N, S, E walls | Multiple | Below 10 m | 20 | 80 | 8 | 60 |
Ramp Design Element | Value |
Two-lane ramp width | 34 m (allows overtaking of 180 t haul trucks) |
Single-lane ramp width | 20 m |
Ramp gradient (max sustained) | 1 : 10 (10%) |
Ramp gradient (short / switchback) | Up to 1 : 8 permitted for short segments |
Bund height (safety) | Minimum 2/3 wheel height of largest haul truck (~1.5 m) |
Cross-fall | 2 – 3% inboard |
Category | Equipment Type | Nominal Class | Peak Fleet Size |
Primary excavation | Diesel hydraulic excavator | 550 t (front shovel / backhoe) | 2 |
Support excavation | Diesel hydraulic excavator | 120 t | 1 |
Auxiliary loader | Large front-end loader (FEL) | 20 m³ class | 1 |
Primary haulage | Rigid-frame diesel haul truck | ~180 t payload | Up to 26 |
Drilling — production | Rotary / DTH blast-hole rigs | 200 – 250 mm hole | 4 |
Drilling — pre-split | Track-mounted rig | 90 – 165 mm hole | 1 – 2 (as required) |
Ancillary — dozers | Track dozer D10 / D11 class | 60 – 100 t | 4 – 6 |
Ancillary — graders | Motor grader | 16M class | 2 |
Ancillary — water carts | 100 kL water truck | – | 3 |
Ancillary — service | Fuel / lube / tyre / light vehicles | – | Fleet per PPP schedule |
Parameter | Unit | LOM value |
Ore mined and milled | Mt | 264 |
Waste mined | Mt | 409 |
Total material moved | Mt | 673 |
Strip ratio (waste : ore) | t:t | 1.55 : 1 |
Copper head grade | % Cu | 0.41 |
Gold head grade (over gold-bearing ore) | g/t Au | 0.07 |
Contained copper | kt | 1,071 |
Contained gold | koz | 352 |
Copper metallurgical recovery (LOM avg) | % | 82 |
Gold metallurgical recovery (LOM avg) | % | 78 |
Copper produced (recovered to concentrate) | kt | 883 |
Gold produced (payable, to concentrate) | koz | 275 |
Concentrate grade (copper) | % Cu | ~25 |
Nameplate mill throughput | Mtpa | 18 |
Mine / processing life | years | ~15 |
Feed Stream | Ore (kt) | Cu Grade (%) | Au Grade (g/t) |
Direct feed | 115,277 | 0.39 | 0.06 |
ROM feed | 34,096 | 0.63 | 0.03 |
Stockpile reclaim | 114,137 | 0.41 | 0.07 |
Total Plant Feed | 264,137 | 0.41 | 0.04 |
Period | Years | Ore (Mt) | Waste (Mt) | Total (Mt) | Strip | % Cu | Rec. Cu (kt) |
Pre-production | −1 to 0 | ~2 | ~50 | ~52 | ~25.0 | 0.35 | – |
Years 1–5 | 1–5 | ~90 | ~150 | ~240 | 1.67 | 0.45 | ~340 |
Years 6–10 | 6–10 | ~90 | ~145 | ~235 | 1.61 | 0.42 | ~310 |
Years 11–15 | 11–15 | ~82 | ~114 | ~196 | 1.39 | 0.36 | ~233 |
LOM Total | 15+ | ~264 | ~409 | ~673 | 1.55 | 0.41 | 883 |
Ore Type | Marginal Cut-off | Basis |
Sulphide ore (all deposits) | ~0.17% Cu | NSR-based; 95% Cu recovery, 25% concentrate |
Native copper ore (Blackard / Scanlan) | ~0.25% Cu | Reflects 56% recovery in native flotation blend |
Low-grade stockpile threshold | 0.17% – 0.30% Cu | For potential end-of-mine reclaim |
Deposit | Method Applied | Dil. (Mt) | Dil. (%) | O.L. (Mt) | O.L. (%) | Notes |
Little Eva | Blast-movement + edge dilution | ~1.5 | ~1% | ~1.0 | ~0.7% | Block model already at SMU |
Turkey Creek | Model → SMU regularisation | 3.9 | ~18% | 2.5 | ~11% | Tabular geometry, sharp contacts |
Blackard | Model → SMU regularisation | 5.2 | ~7% | 2.0 | ~2.5% | Folded stratigraphy, gradational native Cu zone |
Scanlan | Model → SMU regularisation | ~1.0 | ~12% | ~0.5 | ~6% | Same domain as Blackard |
Bedford | Model → SMU regularisation | ~1.0 | ~25% | ~0.5 | ~12% | Narrow geometry, proportionally higher losses |
Lady Clayre | Model → SMU regularisation | ~1.0 | ~17% | ~0.5 | ~8% | Narrow, steeply- dipping |
LOM Total | Weighted average | ~13.6 | ~5% (LOM avg) | ~7.0 | ~2.6% (LOM avg) | – |
# | Risk Description | L | C | Residual | Mitigation / Reference |
R-01 | Little Eva west wall depressurisation not achieved in soil / CFZ alluvium; reduced achievable IRA and additional stripping. | M | H | Medium | Horizontal drains and vertical dewatering bores; FEED-stage bore programme. |
R-02 | Actual bench-face angles achievable in Psammite below FS design 80°; berm loss increases strip ratio. | M | M | Medium | Trial blasts and pre-split QA during preproduction; blast movement modelling. |
# | Risk Description | L | C | Residual | Mitigation / Reference |
R-03 | Cabbage Tree Creek diversion and 1 in 1,000 AEP flood-protection at Little Eva delayed relative to mining sequence. | M | H | Medium | Critical-path management; permit- driven scheduling; interim engineered protections. |
R-04 | Native copper flotation recovery variability at Blackard and Scanlan. | M | M | Medium | Staged native Cu circuit commissioning (Year 6); variability testwork in FEED. |
R-05 | Peak-year 180 t truck fleet (up to 26) availability / delivery timing. | L | M | Low | Long-lead procurement; Alliance Partner fleet commitment; owner- operator transition (2032). |
R-06 | Alliance-to-owner-operator transition (2030–2032) not delivering forecast opex step-down. | M | M | Medium | POAP and contract transition plan; opex sensitivity in Section 19. |
R-07 | Copper price and AU$:US$ exchange rate below reserve reference (US$4.25/lb, 0.68). | M | H | Medium | Reserve prices are conservative vs long- term consensus; sensitivity in Section 19. |
R-08 | Ivy Ann included prematurely without economic support — noted as exclusion, not a risk to declared Reserve. | L | L | Low | Retained as Indicated Resource; separately optimised. |
R-09 | Hydrogeological uncertainty around Scanlan, Turkey Creek, Bedford and Lady Clayre pit inflows. | M | M | Medium | P50/P90 water balance; on-lease groundwater investigations; borefield staging. |
Feed Type | Cu Recovery (%) | Au Recovery (%) | Notes |
Little Eva sulphide | 95 | 78 | Base case; largest single feed source |
Turkey Creek sulphide | 88–95 | n/a | Cu-only, dependent on mineralogy |
Blackard/Scanlan native Cu | 56 | n/a | Gravity + flotation blend circuit |
Blackard/Scanlan sulphide (below native) | 86 | n/a | Behaviour similar to Turkey Creek |
Bedford / Lady Clayre / Ivy Ann sulphide | 88–95 | 78 | Gold reports with copper concentrate |
TSF Aspect | Detail |
Ultimate storage capacity | 300 Mt |
Configuration | Two-cell starter (Stages 1 & 2), single-cell raises thereafter |
Storage life | Approximately 17 years |
Ultimate footprint | 511.6 ha |
Raise method | Stage 2 downstream; centreline for subsequent raises |
Number of raises | 11 |
Maximum height | 82 m |
ANCOLD consequence category | High A |
Emergency spillway sizing | PMF, no additional freeboard |
Assumption | Reserve Case |
Copper price (US$/lb) | 4.25 |
Gold price (US$/oz) | 1,941 |
Exchange rate (AU$:US$) | 0.68 |
Concentrate grade (Cu %) | 25 minimum |
Payability terms | Industry standard for 25% Cu concentrate |
Concentrate logistics | Truck to Townsville, export via port |
Approval/Instrument | Status | Notes |
Environmental Authority (EA EPML00899613) | Granted 23 Oct 2024 | Major amendment required for FS configuration |
Mining Leases (ML90162–90166) | Granted | Cover core resource footprint |
Ivy Ann tenure (EPM 25760, King) | Held | Not in reserve mine plan |
Native Title agreement (Kalkadoon) | In place | Compensation and conduct terms agreed |
Pastoral compensation agreements | In place | Mt Roseby and Coolullah homesteads |
PRCP / ERC (financial assurance) | In progress | To be finalised prior to construction |
Water allocation / take | Under negotiation | On-lease borefield preferred over Sunwater |
Physical parameter | Unit | LOM value |
Total material mined | Mt | 673 |
– Ore mined / milled | Mt | 264 |
– Waste mined | Mt | 409 |
Strip ratio | w:o | 1.55:1 |
Head grade – copper | % Cu | 0.41 |
Head grade – gold | g/t Au | 0.07 |
Average copper recovery | % | ~82 |
Recovered copper | kt | 883 |
Payable gold (by-product) | koz | ~275 |
Nameplate throughput | Mtpa | 18 |
Life of mine (processing) | years | ~15 |
Cost area | AU$ M | AU$/t milled | US$/lb Cu |
Mining | 2,413 | 9.7 | 0.90 |
Processing | 2,610 | 10.2 | 0.94 |
General & administration | 773 | 3.1 | 0.28 |
Total production | 5,796 | 23.0 | 2.13 |
Non-production (royalties, compliance) | 685 | 2.7 | 0.25 |
Metal conversion (TC/RC, transport) | 958 | 3.8 | 0.27 |
Total operating cost | 7,439 | 29.5 | 2.65 |
Sustaining capital | 616 | — | 0.23 |
Net gold sales credit | (666) | — | (0.23) |
All-in sustaining cost (AISC) | 7,389 | — | 2.65 |
Cost area | LOM (AU$ M) | AU$/TMM t |
Labour | 665 | 1.1 |
Mining contractor (alliance) | 504 | 0.8 |
Diesel | 547 | 0.9 |
Maintenance | 317 | 0.5 |
Explosives | 245 | 0.4 |
Fixed overheads | 136 | 0.2 |
Total mining | 2,413 | 3.9 |
Equipment finance lease (non-opex) | 316 | 0.5 |
Cost area | LOM (AU$ M) | AU$/t milled |
Power | 1,380 | 5.4 |
Maintenance | 356 | 1.4 |
Labour | 310 | 1.2 |
Reagents | 243 | 0.9 |
Grinding media | 241 | 0.9 |
Fixed overheads | 81 | 0.3 |
Total processing | 2,610 | 10.2 |
Cost area | LOM (AU$ M) | AU$/t milled |
Charter flights | 198 | 0.8 |
Village operation | 158 | 0.6 |
Labour | 170 | 0.7 |
General | 157 | 0.6 |
Insurance | 55 | 0.2 |
Power | 35 | 0.1 |
Total G&A | 773 | 3.1 |
Royalty | Rate and basis |
Queensland Government | Cu 5% of payable copper (less 20% if processed in QLD); Au 5% of payable gold |
MMG (Pasminco) | 1.5% NSR – parts of Little Eva, Bedford, Lady Clayre |
MMG (Pasminco) / Lake Gold | 1.5% NSR – parts of Little Eva, Bedford, Lady Clayre; all Blackard and Turkey Creek |
CMMC | Up to US$ 30 M on 10% of incremental revenue above USD 3.8/lb Cu |
Kalkadoon | 0.22% of net smelter revenue |
Capital category | LOM (AU$M) |
Construction (initial) capital | 1,600 |
Mining pre-strip | 222 |
Pre-commercial-production operating costs | 250 |
Less: pre-commercial-production revenue (incidental) | -428 |
Total pre-commercial-production (PCP) investment | 1,646 |
Memo: maximum negative cash flow (peak funding) | 1,633 |
Life-of-mine sustaining capital | 616 |
Reclamation (closure) capital | 94 |
Sustaining capital component | LOM (AU$M) |
Mining mobile fleet (owner-operator transition, 2032) | 254 |
Tailings storage facility progressive raises | 265 |
Sustaining plant, infrastructure and major replacements | 97 |
Total life-of-mine sustaining capital | 616 |
Project Return Metric | Harmony Reserve Case |
Undiscounted cashflow (AU$ M) | 1,392 |
AISC margin (%) | 39 |
NPV at 7% real, after tax (AU$ M) | 121 |
IRR (%) | 8 |
Payback period (years) | 9.5 |
Parameter | Value | Source |
Australian corporate tax rate | 30% | ATO |
Capital allowance regime | Uniform Capital Allowance | ATO |
Depreciation method / rate | Diminishing value, ~13% p.a. | Deloitte |
Asset life | 15 years | Deloitte |
Eva purchase-price written-down value | AU$209 M | Deloitte |
Group losses | AU$137 M | Deloitte |
Transferred losses | AU$42 M | Deloitte |
Pre-consolidated losses | US$33 M | Deloitte |
Total carried-forward losses applied | AU$211 M |
Capital item | LOM (AU$M) |
Construction capital expenditure | 1,600 |
Mining pre-strip | 222 |
PCP operating costs | 250 |
PCP revenue (incidental) | -428 |
Total PCP investment | 1,646 |
Maximum negative cash flow (during construction) | 1,633 |
Sustaining capital expenditure | 616 |
Reclamation expenditure | 94 |
Price case | Near term (2026–33) | Long term (2034+) |
Harmony Low | 4.04 | 3.65 |
Harmony Reserve (flat) | 4.25 | 4.25 |
Harmony Mid (base case) | 4.72 | 4.25 |
CRU | 5.36 | 4.28 |
Harmony High | 5.4 | 4.85 |
Scenario | Undisc. CF (AU$M) | NPV @7% AT (AU$M) | IRR (%) | Payback (yr) | AISC margin (%) |
Harmony Mid | 1,743 | 361 | 11 | 6.5 | 40 |
Harmony High | 2,908 | 956 | 16 | 5.5 | 47 |
Harmony Low | 592 | -236 | 4 | 11.5 | 31 |
Harmony Reserve | 1,392 | 121 | 8 | 9.5 | 39 |
CRU | 2,315 | 761 | 16 | 5.5 | 44 |
Component | NPV contribution (AU$M) |
Revenue | 5,989 |
Less: operating expenditure | -3,567 |
Less: capital expenditure | -1,748 |
Less: taxation | -314 |
After-tax NPV (7% real) – Harmony Mid | 361 |
Line item | LOM (AU$M) |
Gross revenue | 12,802 |
Less: realisation (TC/RC, transport) | -991 |
Net revenue | 11,811 |
Less: cash production costs | -6,258 |
Less: cash non-production costs (royalties, compliance) | -723 |
EBITDA | 4,850 |
Less: depreciation & amortisation | -2,361 |
EBIT | 2,489 |
Less: interest (equipment lease) | -63 |
Less: income tax | -719 |
Net profit after tax | 1,708 |
Copper-recovery case | LOM avg Cu recovery | Approx. recovered Cu | After-tax NPV (AU$M) |
Testwork 95% CI – low | ~78% | ~836 kt | -30 |
Reserve case (adopted) | 82.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000 | 883 kt | 121 |
Testwork 95% CI – high | ~86% | ~922 kt | 252 |

# | Risk Description | L | C | Residual | Mitigation / Reference |
R-01 | Little Eva west wall depressurisation not achieved in soil / CFZ alluvium; reduced achievable IRA and additional stripping. | M | H | Medium | Horizontal drains and vertical dewatering bores; FEED-stage bore programme. |
R-02 | Actual bench-face angles achievable in Psammite below FS design 80°; berm loss increases strip ratio. | M | M | Medium | Trial blasts and pre-split QA during preproduction; blast movement modelling. |
R-03 | Cabbage Tree Creek diversion and 1 in 1,000 AEP flood-protection at Little Eva delayed relative to mining sequence. | M | H | Medium | Critical-path management; permit- driven scheduling; interim engineered protections. |
R-04 | Native copper flotation recovery variability at Blackard and Scanlan. | M | M | Medium | Staged native Cu circuit commissioning (Year 6); variability testwork in FEED. |
R-05 | Peak-year 180 t truck fleet (up to 26) availability / delivery timing. | L | M | Low | Long-lead procurement; Alliance Partner fleet commitment; owner- operator transition (2032). |
R-06 | Alliance-to-owner-operator transition (2030–2032) not delivering forecast opex step-down. | M | M | Medium | POAP and contract transition plan; opex sensitivity in Section 19. |
R-07 | Copper price and AU$:US$ exchange rate below reserve reference (US$4.25/lb, 0.68). | M | H | Medium | Reserve prices are conservative vs long- term consensus; sensitivity in Section 19. |
R-08 | Ivy Ann included prematurely without economic support — noted as exclusion, not a risk to declared Reserve. | L | L | Low | Retained as Indicated Resource; separately optimised. |
R-09 | Hydrogeological uncertainty around Scanlan, Turkey Creek, Bedford and Lady Clayre pit inflows. | M | M | Medium | P50/P90 water balance; on-lease groundwater investigations; borefield staging. |
R-10 | Recovery lower than expected process plant recoveries | M | H | High | Maintain consistent monitoring of plant feed and ongoing testing to ensure blend conformance. |
R-11 | Inconsistent ore blending affecting process plant performance | M | H | Medium | Develop and maintain procedure for ore blending. |
R-12 | Changes in mine plan/mill feed impacting the process design criteria | M | H | Medium | Develop optimum mine plant to limit changes moving forward. |
R-13 | Variable comminution characteristics for Turkey Creek ore limiting throughput | M | H | Medium | Conduct additional testing to increase confidence in mill schedule. Allow provision for addition of transition ore to increase throughput. |
R-14 | Quality of Process plant water impacting plant performance | M | H | Low | Provide multiple sources of water to mitigate impact of quality from a single supply. |