
IMPORTANT NOTICE This Technical Report Summary (“TRS”) has been prepared for Harmony Gold Mining Company Limited in support of disclosure and filing requirements with the United States Securities and Exchange Commission (“SEC”) under Subpart 1300 of Regulation S-K and Section 229.601(b)(96) of Regulation S-K. The quality of information, estimates, and conclusions contained in this Technical Report Summary apply as of the effective date of this report. Subsequent events that may have occurred since that date may have resulted in material changes to such information, estimates and conclusions in this summary. |
1Executive Summary ...................................................................................................................................... | |
2Introduction ................................................................................................................................................... | |
3Property Description and Location ............................................................................................................... | |
3.1Mineral Tenure ............................................................................................................................... | |
3.2Property Permitting Requirements ................................................................................................ | |
4Accessibility, Climate, Local Resources, Infrastructure and Physiography ................................................... | |
4.1Accessibility .................................................................................................................................... | |
4.2Physiography and Climate .............................................................................................................. | |
4.3Local Resources and Infrastructure ................................................................................................ | |
5.1Historical Ownership and Development ........................................................................................ | |
5.2Historical Exploration ..................................................................................................................... | |
5.3Previous Mineral Resource and Mineral Reserve Estimates .......................................................... | |
5.4Past Production .............................................................................................................................. | |
6Geological Setting, Mineralization and Deposit ............................................................................................ | |
6.1Regional Geology ............................................................................................................................ | |
6.2Local Geology .................................................................................................................................. | |
6.3Property Geology ............................................................................................................................ | |
6.3.1Basal Reef Lithology ......................................................................................................... | |
6.3.2B Reef Lithology ............................................................................................................... | |
6.4Mineralization ................................................................................................................................. | |
6.4.1Basal Reef ........................................................................................................................ | |
6.4.3Alteration ......................................................................................................................... | |
6.5Deposit Type ................................................................................................................................... | |
6.6Commentary on Geological Setting, Mineralization and Deposit .................................................. | |
7Exploration .................................................................................................................................................... | |
7.1Geophysical Surveys ....................................................................................................................... | |
7.2Topographic Surveys ...................................................................................................................... | |
7.3Underground Mapping ................................................................................................................... | |
7.4Channel Sampling Methods and Sample Quality ........................................................................... | |
7.5Surface Drilling Campaigns, Procedures, Sampling, Recoveries and Results ................................. | |
7.5.1Drilling Methods .............................................................................................................. | |
7.5.2Collar and Downhole Surveys .......................................................................................... | |
7.5.3Logging Procedures .......................................................................................................... | |
7.5.4Drilling Results ................................................................................................................. | |
7.5.5Core Recovery .................................................................................................................. | |
7.5.6Sample Length and True Thickness ................................................................................. | |
7.6Underground Drilling Campaigns, Procedures and Sampling ........................................................ | |
7.6.1Drilling Methods .............................................................................................................. | |
7.6.2Collar and Downhole Surveys .......................................................................................... | |
7.6.3Logging Procedures .......................................................................................................... | |
7.6.4Drilling Results ................................................................................................................. | |
7.6.5Core Recovery .................................................................................................................. | |
7.6.6Sample Length and True Thickness ................................................................................. | |
7.7Hydrogeology .................................................................................................................................. | |
7.8Geotechnical Data .......................................................................................................................... | |
7.9Commentary on Exploration .......................................................................................................... | |
8Sample Preparation, Analyses and Security .................................................................................................. |
8.1Sampling Method and Approach .................................................................................................... | |
8.1.1Channel Samples .............................................................................................................. | |
8.1.2Core Samples ................................................................................................................... | |
8.2Density Determination ................................................................................................................... | |
8.3Sample Security .............................................................................................................................. | |
8.4Sample Storage ............................................................................................................................... | |
8.5Laboratories Used ........................................................................................................................... | |
8.6Laboratory Sample Preparation ..................................................................................................... | |
8.7Assaying Methods and Analytical Procedures................................................................................ | |
8.8.1Certified Reference Material ........................................................................................... | |
8.8.3Duplicates ........................................................................................................................ | |
8.9Comment on Sample Preparation, Analyses and Security ............................................................. | |
9Data verification ............................................................................................................................................ | |
9.2Data Verification Procedures .......................................................................................................... | |
9.3Limitations to the Data Verification ............................................................................................... | |
9.4Comment on Data Verification ....................................................................................................... | |
10Mineral Processing and Metallurgical Testing .............................................................................................. | |
10.1Introduction .................................................................................................................................... | |
10.2Sampling and Testing Methodologies ............................................................................................ | |
10.2.1Systematic and Continuous Sampling .............................................................................. | |
10.2.2Composite Sampling ........................................................................................................ | |
10.2.3Calibration and Verification of Equipment ...................................................................... | |
10.2.4Specific Testing Procedures ............................................................................................. | |
10.2.5Analytical Laboratories .................................................................................................... | |
10.3Data Validation and Quality Control .............................................................................................. | |
10.3.1Statistical Analysis ............................................................................................................ | |
10.3.2Continuous Improvement ................................................................................................ | |
10.4Recovery Estimates and Processing Factors ................................................................................... | |
10.4.1Detailed Calculation of Recovery Estimates .................................................................... | |
10.4.2Head Grade and Residue Grade ...................................................................................... | |
10.4.3Adjustments for Solution and Carbon Adsorption .......................................................... | |
10.4.4Integration of Bottle Roll Tests for Baseline Recovery Rates .......................................... | |
10.4.5Processing Factors Affecting Recovery ............................................................................ | |
10.4.6Gold Inventory Management and Accountability ........................................................... | |
10.5Conclusion ...................................................................................................................................... | |
11Mineral Resource Estimate ........................................................................................................................... | |
11.1Geological Database ....................................................................................................................... | |
11.2Global Statistics .............................................................................................................................. | |
11.3Geological Interpretation ............................................................................................................... | |
11.4Structural Wireframe Model .......................................................................................................... | |
11.5Compositing .................................................................................................................................... | |
11.7Variography .................................................................................................................................... | |
11.8Mineral Resource Estimation Methods and Parameters ............................................................... | |
11.9Density Assignment ........................................................................................................................ | |
11.10Model Validation ............................................................................................................................ | |
11.11Mineral Resource Evaluation .......................................................................................................... | |
11.12Mineral Resource Classification and Uncertainties ........................................................................ |
11.13Mineral Resource Estimate ............................................................................................................ | |
11.14Mineral Resource Reconciliation .................................................................................................... | |
11.15Comment on Mineral Resource Estimates ..................................................................................... | |
12Mineral Reserve Estimate ............................................................................................................................. | |
12.1Tshepong North .............................................................................................................................. | |
12.1.2Modifying Factors ............................................................................................................ | |
12.1.3Mineral Reserve Estimate ................................................................................................ | |
12.1.4Mineral Reserve Reconciliation ...................................................................................... | |
12.2Commentary on Mineral Reserve Estimate ................................................................................... | |
13Mining Methods ............................................................................................................................................ | |
13.1Mining Operations .......................................................................................................................... | |
13.1.1Tshepong North ............................................................................................................... | |
13.1.2Sequential Grid Mining (“SGM”) ...................................................................................... | |
13.1.3Open Stoping ................................................................................................................... | |
13.1.4Breast Mining ................................................................................................................... | |
13.1.5Integrated Approach ........................................................................................................ | |
13.2Mine Design .................................................................................................................................... | |
13.2.1Mine Design Parameters ................................................................................................. | |
13.3Geotechnical Considerations and Seismic Monitoring ................................................................... | |
13.4Geohydrological Considerations ..................................................................................................... | |
13.5Mine Plan Development and Schedule .......................................................................................... | |
13.6Mining Rates ................................................................................................................................... | |
13.7Grade and Dilution Control ............................................................................................................ | |
13.8Mining Equipment and Machinery ................................................................................................. | |
13.9Ore transport .................................................................................................................................. | |
13.10Mining Personnel ............................................................................................................................ | |
13.11Commentary on Mining Methods .................................................................................................. | |
14Processing and Recovery Methods ............................................................................................................... | |
14.1Mineral Processing Description ...................................................................................................... | |
14.2Plant Throughput, Design, Equipment Characteristics and Specifications .................................... | |
14.3Energy, Water, Process Material and Personnel Requirements .................................................... | |
14.3.3Process Material .............................................................................................................. | |
14.4Commentary on the Processing and Recovery Methods ............................................................... | |
15Infrastructure ................................................................................................................................................ | |
15.1Surface Infrastructure ..................................................................................................................... | |
15.1.1Ore and Waste Rock Storage Facilities ............................................................................ | |
15.1.2Tailings Storage Facilities ................................................................................................. | |
15.2Underground Infrastructure and Shafts ......................................................................................... | |
15.3Power and Electrical ....................................................................................................................... | |
15.4Water Usage ................................................................................................................................... | |
15.5Logistics and Supply ........................................................................................................................ | |
15.6Commentary on Infrastructure ...................................................................................................... | |
16Market Studies .............................................................................................................................................. | |
16.1Market Overview ............................................................................................................................ | |
16.2Global Production and Supply ........................................................................................................ | |
16.2.1New Mine Production ...................................................................................................... |
16.3Global Consumption and Demand ................................................................................................. | |
16.3.2Investment ....................................................................................................................... | |
16.3.3The USD Currency and Gold............................................................................................. | |
16.4Gold Price ........................................................................................................................................ | |
16.4.1Historical Gold Price ......................................................................................................... | |
16.4.2Forecast Gold Price .......................................................................................................... | |
16.4.3Harmony Group Gold Hedging Policy .............................................................................. | |
16.5Commentary on Market Studies .................................................................................................... | |
16.6Material Contracts .......................................................................................................................... | |
17Environmental Studies, Permitting and Plans, Negotiations, or Agreements with Local Individuals or Groups ........................................................................................................................................................... | |
17.1Results of Environmental Studies ................................................................................................... | |
17.2Waste and Tailings Disposal, Monitoring & Water Management .................................................. | |
17.3Permitting and Licenses .................................................................................................................. | |
17.4Local Stakeholder Plans and Agreements ...................................................................................... | |
17.5Mine Closure Plans ......................................................................................................................... | |
Groups ............................................................................................................................................ | |
17.7Local Procurement and Hiring ........................................................................................................ | |
with Local Individuals or Groups .................................................................................................... | |
18Capital and Operating Costs .......................................................................................................................... | |
18.1Capital Costs ................................................................................................................................... | |
18.2Operating Costs .............................................................................................................................. | |
18.3Comment on Capital and Operating Costs ..................................................................................... | |
19Economic Analysis ........................................................................................................................................ | |
19.1Key Economic Assumptions and Parameters ................................................................................. | |
19.1.1Gold Price ......................................................................................................................... | |
19.1.2Exchange Rate .................................................................................................................. | |
19.2Economic Analysis .......................................................................................................................... | |
19.3Sensitivity Analysis .......................................................................................................................... | |
20Adjacent properties ....................................................................................................................................... | |
21Other Relevant Data and Information .......................................................................................................... | |
22Interpretation and Conclusions ..................................................................................................................... | |
23Recommendations ....................................................................................................................................... | |
24References ..................................................................................................................................................... | |
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 |
AngloGold Ashanti | AngloGold Ashanti Limited |
ARM | African Rainbow Minerals Limited |
ARMGold | ARM Gold Division |
Au | Gold |
AuBIS | Harmony electronic database |
Ave. | Average |
BLR | Black Reef |
BMD | Below mine datum |
Bn | Billion |
c. | Approximately |
CIP | Carbon-In-Pulp |
CLR | Carbon Leader Reef |
cm | Centimetre |
cmg/t | Centimetre-grams per tonne |
CODM | Chief Operating Decision-Maker |
Company | Harmony Gold Mining Company Limited |
COP | Code of Practice |
CRG | Central Rand Group |
CRM | Certified Reference Material |
CV | Coefficient of Variation |
DBH | Dewatering borehole |
DMPR | Department of Mineral Resources and Energy |
DWS | Department of Water and Sanitation |
EIA | Environmental Impact Assessment |
EMPR | Environmental Management Program |
EMS | Environmental Management System |
EMTS | Electric Monorail Transport System |
ESG | Environmental Social and Governance |
ETF | Exchange traded fund |
FAG | Fully autogenous |
FX | Foreign Exchange rate |
g | Gram |
g/t | Grams per metric tonne |
GBH | Groundwater boreholes |
GDARD | Gauteng Department of Agriculture and Rural Development |
GHG | Greenhouse gas |
GISTM | Global Industry Standard on Tailings Management |
ha | Hectare |
Harmony | Harmony Gold Mining Company Limited |
HLS | Heavy liquid separation |
HPE | Hydro-powered |
kg | Kilogram |
km | Kilometre |
Unit / Abbreviation | Description or Definition |
km2 | Square kilometre |
kWh | Kilowatt-hour |
LBMA | London Bullion Market Association |
LIB | Long Inclined Borehole |
LOM | Life of Mine |
LOI | Loss on ignition |
Ltd | Limited |
m | Meter |
M | Million |
m3/hr | Cubic meters per hour |
MCC | Mining Charter Compliance |
MCF | Mine Call Factor |
Moz | Million troy ounces |
MPRDA | Mineral and Petroleum Resources Development Act, 28 of 2002 |
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 |
NPV | Net present value |
oz | Troy ounce |
OTC | Over the counter |
Phakisa | Phakisa Mine, also known as Tshepong South |
Pty | Proprietary |
QA/QC | Quality Assurance/Quality Control |
QEMSCAN | Scanning electron microscope |
QP | Qualified Person |
ROM | Run-of-Mine |
SACNASP | South African Council for Natural Scientific Professions |
SAMREC | The South African Code for the Reporting of Exploration Results, Mineral Resources and Mineral Reserves |
SD | Standard Deviation |
SEC | Securities and Exchange Commission |
SGM | Sequential Grid Mining |
SLP | Social Labour Plan |
st | Short ton |
t | Metric tonne |
t/m3 | Tonne per cubic meter |
Target | Target Mine |
TCFD | Task Force on Climate-Related Financial Disclosure |
TMS | Trace mineral search |
TRS | Technical Report Summary |
TSF | Tailings Storage Facility |
Tshepong | Tshepong Mine, also known as Tshepong North |
USD | United States Dollars |
USD/oz | United States Dollar per troy ounce |
WRG | West Rand Group |
WULA(s) | Water Use Licence Application(s) |
XRD | X-ray diffraction |
Unit / Abbreviation | Description or Definition |
ZAR | South African Rand |
ZAR/kg | South African Rand per kilogram |
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 eventual 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. |
METRIC | |||
Mineral Resource Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Measured | 11.385 | 11.87 | 135,110 |
Indicated | 4.956 | 12.31 | 60,986 |
Total / Ave. Measured + Indicated | 16.341 | 12.00 | 196,096 |
Inferred | 7.578 | 10.20 | 77,309 |
IMPERIAL | |||
Mineral Resource Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Measured | 12.550 | 0.346 | 4.344 |
Indicated | 5.463 | 0.359 | 1.961 |
Total / Ave. Measured + Indicated | 18.013 | 0.350 | 6.305 |
Inferred | 8.354 | 0.298 | 2.486 |
METRIC | |||
Mineral Reserve Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Proved | 4.143 | 5.26 | 21,772 |
Probable | 6.423 | 4.96 | 31,828 |
Total (Proved + Probable) | 10.566 | 5.07 | 53,601 |
IMPERIAL | |||
Mineral Reserve Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Proved | 4.566 | 0.153 | 0.700 |
Probable | 7.080 | 0.145 | 1.023 |
Total (Proved + Probable) | 11.647 | 0.148 | 1.723 |
Capital Cost Element (ZAR'000) | Mineral Reserves (FY2027- FY2041) |
AE | 1,101,191 |
Shaft Projects | 1,125,856 |
Major Projects | 2,342,188 |
OCD | 5,203,977 |
Total (excluding MCC) | 9,773,212 |
MCC (LEDs/housing etc) | 375,561 |
Total (including MCC) | 10,148,773 |
Operating Cost Element (ZAR'000) | Mineral Reserves (FY2027 - FY2041) |
Wages - Payroll 1 | 9,316,444 |
Wages - Payroll 2 | 14,859,316 |
Stores and Materials | 8,431,663 |
Electric Power and Water | 10,638,300 |
Outside Contractors | 3,478,335 |
Other | 3,013,543 |
Direct Costs | 49,737,602 |
Pumping allocation | 1,053,308 |
Refining charge allocation | 89,380 |
Assay cost allocation | 174,906 |
Hostel cost allocation | (395,895) |
Treatment cost allocation | 2,226,636 |
Rail transport allocation | 131,098 |
Working Cost Transfer To Capital | (174,997) |
Re-allocated Costs | 3,104,436 |
Mine Overheads Re-allocated | 2,950,133 |
Total Cash Costs | 55,792,171 |
Permit / License | Reference No. | Issued By | Date Granted | Validity |
Environmental Management Programme | FS 30/5/1/2/3/2/1(84)E M | DMPR | December 11, 2007 | December 10, 2029 |
Water Permit 936B. Harmony. Free State Geduld Mines. Discharge of untreated effluents | B33/2/340/31 | DWS | April 2, 1981 | LOM |
Water Permit 870B. Harmony. Discharge of untreated effluents. | B33/2/340/25 | DWS | May 27, 1991 | LOM |
Water Permit 1214N. Free State Consolidated Gold Mine. Tshepong, Freddie’s and Phakisa shafts. | B33/2/340/12 | DWS | Not indicated. | LOM |
Water Permit 1214N. Free State Consolidated Gold Mine. Tshepong, Freddie’s and Phakisa shafts. | B33/2/340/12 | DWS | Not indicated. | LOM |
Qualified Person | Professional Organization | Qualification | TRS Section Responsibility | Personal Insp. |
Mr. A. Louw | SACNASP-136445 | BSc. Hons. (Geohydro) | All Sections (Tshepong North) | Full Time |
License Holder | License Type | Reference No. | Effective Date | Expiry Date | Area (ha) |
Freegold(Harmony) Pty Ltd | Mining Right | FS30/5/1/84MR | December 11, 2007 | December 10, 2029 | 10,799 |


Year | Asset History Highlights |
1984 | Feasibility Study for Tshepong development section concluded. Site establishment started. |
1986 | Shaft sinking began. |
1991 | Tshepong project was commissioned. |
2001 | AngloGold announced sale of its assets in the Free State to African Rainbow Metals and Harmony Gold Mining. African Rainbow and Harmony would hold equal joint venture interests, effective January 1, 2002. |
2003 | Harmony and ARMGold merged. |
2004 | Tshepong Sub 55 Decline Project (an extension at depth of the mine from the current shaft bottom to a depth of some 2,200m) was on schedule for completion in July 2006. |
2005 | Harmony completed 62% of the decline, including 1,500m of rail construction and 700m of the conveyor system. |
2006 | The mine operated at full capacity and the Tshepong Decline Project had been completed. |
2007 | Conversion of Harmony's old order mining rights into new order mining rights in terms of the MPRDA, including that for the Tshepong North operation. |
2008 | The Tshepong Sub 66 decline project in a build-up phase, and the Sub 71 Decline project was under development. |
2017 | Tshepong and Phakisa merged into Tshepong Operations and Mineral Resource and Mineral Reserve reporting was combined. |
2022 | Tshepong Operations Mineral Resource and Mineral Reserve Reporting was separated whereby the individual operations were reported under Tshepong North and Tshepong South |
2026 | Tshepong LOM Extension Project approved extending the current LOM from 2031 to 2041 (ten years) |
METRIC | |||
Mineral Resource Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Measured | 12.125 | 12.40 | 150,403 |
Indicated | 6.567 | 11.43 | 75,096 |
Total / Ave. Measured + Indicated | 18.692 | 12.06 | 225,499 |
Inferred | 8.272 | 9.30 | 76,917 |
IMPERIAL | |||
Mineral Resource Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Measured | 13.365 | 0.362 | 4.836 |
Indicated | 7.239 | 0.334 | 2.414 |
Total / Ave. Measured + Indicated | 20.605 | 0.352 | 7.250 |
Inferred | 9.118 | 0.271 | 2.473 |
METRIC | |||
Mineral Reserve Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Proven | 2.403 | 4.55 | 10,936 |
Probable | 1.606 | 5.85 | 9,391 |
Total / Ave. Proven + Probable | 4.009 | 5.07 | 20,327 |
IMPERIAL | |||
Mineral Reserve Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Proven | 2.649 | 0.133 | 0.352 |
Probable | 1.771 | 0.170 | 0.302 |
Total / Ave. Proven + Probable | 4.420 | 0.148 | 0.654 |










Year | Company | No. Drill Holes | Surface (m) | Underground (m) |
2018 | Harmony | 150 | — | 17,794 |
2019 | Harmony | 141 | — | 16,745 |
2020 | Harmony | 149 | — | 17,656 |
2021 | Harmony | 158 | — | 18,669 |
2022 | Harmony | 198 | — | 21,978 |
2023 | Harmony | 230 | — | 12,633 |
2024 | Harmony | 194 | — | 11,478 |
2025 | Harmony | 96 | — | 11,060 |
Total | 1,316 | — | 128,013 | |
Category | Comment |
Acceptable | 100% core recovery in the reef zone, or very minor loss due to reef chipping. No evidence of faulting within the reef horizon or at either contact with hanging wall or footwall lithologies. |
Minimum value | Light to moderate disking of core in the core barrel due to drilling and/or ground conditions. Visual observations indicate that the conglomerate portion of the reef is usually more prone to disking, resulting in possible gold loss. |
Faulted minimum value | If the fault loss is considered to be minor, this term may be used if the geologist is certain that only low-value internal quartzite is missing from the intersection. |
Not acceptable | Heavy disking of core which may indicate core loss, partial known core loss due to grinding. Also faulting of any description within the reef zone. |
Year | Drill Hole ID | Gold Value (cmg/t) | Ave. Channel Width (cm) |
2025 | GBH 9183 | 737 | 23 |
2025 | GBH 9196 | 180 | 17 |
2025 | GBH 9199 | 174 | 21 |
2025 | GBH 9201 | 559 | 16 |
2025 | GBH 9202 | 342 | 17 |
2025 | GBH 9225 | 629 | 25 |
2025 | GBH 9231 | 486 | 25 |
2025 | GBH 9236 | 216 | 15 |
2025 | GBH 9247 | 1,976 | 23 |
2025 | GBH 9249 | 766 | 25 |
2025 | GBH 9250 | 535 | 21 |
2025 | GBH 9253 | 689 | 16 |
2025 | GBH 9256 | 81 | 25 |
2025 | PBH 49 | 3,496 | 19 |
2025 | PBH 53 | 1,079 | 18 |
2025 | PBH 57 | 1,117 | 25 |
2025 | PBH 58 | 223 | 24 |
2025 | PBH 59 | 343 | 48 |
2025 | PBH 60 | 461 | 23 |
Year | Drill Hole ID | Gold Value (cmg/t) | Ave. Channel Width (cm) | Year | Drill Hole ID | Gold Value (cmg/t) | Ave. Channel Width (cm) | |
2025 | GBH 9126 | 1723 | 174 | 2025 | GBH 9277 | 1405.9 | 195.1 | |
2025 | GBH 9128 | 953 | 285 | 2025 | GBH 9278 | 1619.5 | 169 | |
2025 | GBH 9131 | 403 | 116 | 2025 | GBH 9279 | 759.3 | 312.4 | |
2025 | GBH 9137 | 243 | 64 | 2025 | GBH 9284 | 30.4 | 45.1 | |
2025 | GBH 9176 | 117 | 58 | 2025 | GBH 9286 | 1487.4 | 596.7 | |
2025 | GBH 9184 | 187 | 113 | 2025 | GBH 9287 | 427.2 | 171 | |
2025 | GBH 9191 | 40 | 67 | 2025 | GBH 9288 | 482.7 | 209.9 | |
2025 | GBH 9192 | 45 | 100 | 2025 | GBH 9289 | 1039.3 | 460.4 | |
2025 | GBH 9194 | 439 | 217 | 2025 | GBH 9291 | 832.1 | 136.1 | |
2025 | GBH 9195 | 505 | 249 | 2025 | GBH 9293 | 517.8 | 283.8 | |
2025 | GBH 9197 | 331 | 139 | 2025 | GBH 9294 | 1710.5 | 410.6 | |
2025 | GBH 9198 | 34 | 68 | 2025 | GBH 9294 | 1710.5 | 410.6 | |
2025 | GBH 9203 | 1047 | 110 | 2025 | GBH 9295 | 2353.7 | 165.4 | |
2025 | GBH 9204 | 84 | 177 | 2025 | GBH 9296 | 2180.1 | 251.7 | |
2025 | GBH 9211 | 182 | 38 | 2025 | GBH 9297 | 257.6 | 126 | |
2025 | GBH 9215 | 203 | 227 | 2025 | GBH 9299 | 163.4 | 134.8 | |
2025 | GBH 9216 | 380 | 162 | 2025 | GBH 9300 | 722.7 | 87.3 | |
2025 | GBH 9217 | 52 | 72 | 2025 | GBH 9301 | 434.4 | 284 | |
2025 | GBH 9218 | 116 | 83 | 2025 | GBH 9304 | 420.8 | 69.4 | |
2025 | GBH 9223 | 8472 | 77 | 2025 | GBH 9305 | 376.3 | 365.5 | |
2025 | GBH 9227 | 2194 | 136 | 2025 | GBH 9307 | 41.9 | 65.1 | |
2025 | GBH 9229 | 146 | 108 | 2025 | GBH 9308 | 454.5 | 294.6 | |
2025 | GBH 9237 | 1451 | 159 | |||||
2025 | GBH 9240 | 2618 | 95 | |||||
2025 | GBH 9241 | 882 | 130 | |||||
2025 | GBH 9244 | 426 | 117 | |||||
2025 | GBH 9245 | 1105 | 97 | |||||
2025 | GBH 9248 | 2949 | 91 | |||||
2025 | GBH 9251 | 1219 | 147 | |||||
2025 | GBH 9255 | 192 | 168 | |||||
2025 | GBH 9258 | 40 | 67 | |||||
2025 | GBH 9259 | 814 | 123 | |||||
2025 | GBH 9265 | 571.8 | 212.1 | |||||
2025 | GBH 9266 | 398.4 | 290.5 | |||||
2025 | GBH 9267 | 915.1 | 163.1 | |||||
2025 | GBH 9271 | 670.2 | 155 | |||||
2025 | GBH 9272 | 1057.5 | 189.1 | |||||
2025 | GBH 9273 | 469.7 | 215.7 | |||||
2025 | GBH 9274 | 33.1 | 118.2 | |||||
2025 | GBH 9276 | 2091.4 | 195.5 |
Quality Control Material Type | No. of Samples Submitted | No. of Failed Samples | Action Taken |
AMIS0455 | 246 | 12 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
AMIS0466 | 279 | 22 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
AMIS0785 | 256 | 21 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
AMIS0786 | 33 | 6 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
AMIS0866 | 27 | — | No failures |
AMIS0875 | 247 | 11 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
AMIS0898 | 56 | 3 | Re-assays were requested, if a sample failed the 2nd time the sample sheet was deleted from the system. |
Total | 1,144 | 75 |
Quality Control Material Type | Certified Value (Au g/t) | 2 Std Deviations | Harmony Assay Lab | ||
UL | LL | Analysis | Outliers / Failures | ||
AMIS0455 | 52.24 | 56.980 | 47.500 | 246 | 12 |
AMIS0466 | 42.40 | 45.100 | 39.700 | 279 | 22 |
AMIS0785 | 5.53 | 6.325 | 4.735 | 256 | 21 |
AMIS0786 | 4.44 | 5.025 | 3.855 | 33 | 6 |
AMIS0866 | 21.03 | 22.83 | 19.23 | 27 | 0 |
AMIS0875 | 30.98 | 33.38 | 28.58 | 247 | 11 |
AMIS0898 | 7.57 | 8.935 | 6.205 | 56 | 3 |
Quality Control Material Type | Expected Value (Au g/t) | 2x Detection Limit | Harmony Assay Lab | ||
UL | LL | Analysis | Outliers / Failures | ||
Course Blanks | <0.189 | 0.189 | 0 | 535 | 13 |
Crushed Blanks | <0.189 | 0.189 | 0 | 690 | 8 |
Pulverized Blanks | <0.189 | 0.189 | 0 | 267 | 8 |
Recovery | = | (Head Grade – Residual Grade) | × | 100% |
Head Grade |
Recovery | = | Gold Produced |
GAF |
GAF | = | Gold Produced + Residue Gold |
GCF | = | Gold Delivered + ΔTotal Plant Inventory |
PCF | = | GAF | × | 100% |
GCF |
Pulp Call | = | Pulp Head Gold + ΔTreatment Inventory – Residue Gold |
Reef / Geozone | No. Samples | Minimum (cmg/t Au) | Maximum (cmg/t Au) | Mean (cmg/t Au) | Variance | SD (cmg/t Au) | COV |
Basal Reef | |||||||
1 | 3,167 | 0.700 | 7,377 | 643 | 360,753 | 600 | 0.934 |
2 | 59,700 | 1.000 | 32,511 | 982 | 1,166,133 | 1,080 | 1.100 |
3 | 128,341 | 0.140 | 62,313 | 1,598 | 2,684,434 | 1,638 | 1.025 |
4 | 13,850 | 1.000 | 13,066 | 694 | 490,522 | 700 | 1.010 |
5 | 137,444 | 0.430 | 65,195 | 1,218 | 1,350,853 | 1,162 | 0.954 |
6 | 44,836 | 0.280 | 32,215 | 867 | 803,918 | 897 | 1.035 |
7 | 29 | 18.000 | 1,528 | 252 | 88,330 | 297 | 1.178 |
8 | 34,757 | 1.000 | 5,140 | 1,939 | 2,400,199 | 1,549 | 0.799 |
9 | 22,028 | 1.000 | 33,943 | 943 | 947,616 | 973 | 1.032 |
10 | 47,368 | 1.000 | 263,632 | 2,292 | 5,351,445 | 2,313 | 1.009 |
11 | 3,862 | 4.000 | 3,956 | 1,303 | 853,670 | 924 | 0.709 |
12 | 46,557 | 0.500 | 11,386 | 1,028 | 1,075,541 | 1,037 | 1.009 |
13 | 4 | 525.000 | 1,218 | 967 | 70,256 | 265 | 0.274 |
B Reef | |||||||
1 | 761 | 1.000 | 26,112 | 900 | 3,830,141 | 1,957 | 2.173 |
2 | 1,594 | 1.000 | 10,437 | 1,091 | 1,364,556 | 1,168 | 1.070 |
3 | 7,189 | 0.400 | 61,987 | 848 | 4,397,611 | 2,097 | 2.472 |
4 | 43,692 | 0.440 | 188,462 | 1,784 | 18,638,538 | 4,317 | 2.420 |
5 | 5,923 | 0.800 | 132,958 | 1,485 | 22,357,658 | 4,728 | 3.182 |
6 | 4,835 | 0.320 | 367,721 | 2,125 | 21,385,991 | 14,623 | 6.881 |
7 | 4,136 | 0.910 | 127,457 | 4,828 | 57,162,731 | 7,560 | 1.566 |
Total | 610,073 | ||||||

Geozone | Gold Cut (cmg/t) (Max) | CW Cut (cm) (Max) | Geozone | Gold Cut (cmg/t) (Max) | CW Cut (cm) (Max) | |
Basal Reef | B Reef | |||||
1 | 2,272 | 20 | 1 | 8,002 | 170 | |
2 | 4,023 | 123 | 2 | 4,474 | 218 | |
3 | 6,194 | 137 | 3 | 5,201 | 217 | |
4 | 2,511 | 20 | 4 | 11,378 | 210 | |
5 | 4,427 | 37 | 5 | 10,510 | 199 | |
6 | 3,279 | 27 | 6 | 15,433 | 171 | |
7 | 1,528 | 33 | 7 | 26,112 | 227 | |
8 | 5,073 | 77 | ||||
9 | 3,408 | 98 | ||||
10 | 7,762 | 65 | ||||
11 | 3,956 | 58 | ||||
12 | 4,893 | 40 | ||||
13 | 1,218 | 46 | ||||

Tshepong North | ||
Description | Unit | Value |
Gold price | USD/oz | 3,061 |
FX rate | ZAR:USD | 17.60 |
Gold price | ZAR/kg | 1,730,000 |
Plant recovery factor | % | 95.60 |
Unit cost | ZAR/t | 5,268 |


METRIC | |||
Mineral Resource Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Measured | 11.385 | 11.87 | 135,110 |
Indicated | 4.956 | 12.31 | 60,986 |
Total / Ave. Measured + Indicated | 16.341 | 12.00 | 196,096 |
Inferred | 7.578 | 10.20 | 77,309 |
IMPERIAL | |||
Mineral Resource Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Measured | 12.550 | 0.346 | 4.344 |
Indicated | 5.463 | 0.359 | 1.961 |
Total / Ave. Measured + Indicated | 18.013 | 0.350 | 6.305 |
Inferred | 8.354 | 0.298 | 2.486 |
Modifying Factor | Unit | Value |
Relative Density | t/m3 | 2.72 |
Stoping Width | cm | 125 |
Gully | % | 8.09 |
Off Reef | % | 4.81 |
Waste to Reef | % | 3.71 |
Flushing tonnes | % | 2.53 |
Discrepancy | % | 8.41 |
Mine Call Factor | % | 68.00 |
Plant Recover Factor | % | 95.60 |
Mine Recover Factor | % | 65.01 |
Plant Call Factor | % | 100.00 |
Mineral Reserve cut-off | cmg/t | 717 |
METRIC | |||
Mineral Reserve Category | Tonnes (Mt) | Gold Grade (g/t) | Gold Content (kg) |
Proved | 4.143 | 5.26 | 21,772 |
Probable | 6.423 | 4.96 | 31,828 |
Total (Proved + Probable) | 10.566 | 5.07 | 53,601 |
IMPERIAL | |||
Mineral Reserve Category | Tons (Mst) | Gold Grade (oz/st) | Gold Content (Moz) |
Proved | 4.566 | 0.153 | 0.700 |
Probable | 7.080 | 0.145 | 1.023 |
Total (Proved + Probable) | 11.647 | 0.148 | 1.723 |

Parameter | Unit | Value |
Regional Stability | ||
Dip stabilizing pillar dimensions | ||
Strike span | m | v |
Dip span | m | 180 |
Strike stability pillar spacing¹ | m | N/A |
Access haulages middling to reef | m | 90 |
Primary Development | ||
Advance | m/month | 30 |
Crosscut spacing | m | 200 |
Secondary Development | ||
Advance | m/month | N/A |
Stoping Parameters | ||
Stoping Width (channel width < 80cm) | m | 1.05 |
Stoping Width (channel width > 80cm) | m | 1.3 |
Economic Parameters | ||
Cut-off grade (planning) | cmg/t | 717 |
RD | 2.72 | |




Labour Requirement | No. of Employees |
Services | 386 |
Engineering | 851 |
Mining | 2,574 |
Contractors | 354 |
Total Employees | 4,165 |


Process | Parameter | Unit | Value |
Overall Plant | Recovery | % | 94 |
Availability | % | 100 | |
Milling | Throughput ROM | t/hr | 90 -100 |
Densification | Desired pH | pH | >10.5 |
Desired Density | g/cm3 | 1.45 - 1.50 | |
Leaching | Residence Time | hr | 27 |
Acid wash and elution | Elution Temperature | °C | 130 (Ambient) |
Equipment | Unit | Value |
Lime | tpm | 882.00 |
Flocculant | tpm | 43.00 |
Cyanide | tpm | 9.89 |
Carbon | tpm | 789.00 |
Personnel | No. |
Services | 57 |
Engineering | 77 |
Metallurgy | 138 |
Contractors | 245 |
Total | 517 |







Institutions | 2026 | 2027 | 2028 |
World Bank: Development | 4,700 | 4,300 | — |
BMO Capital Markets | 5,000 | 4,700 | — |
Scotiabank | 4,500 | 4,050 | — |
Nedbank | 4,646 | 4,540 | 4,490 |
Fitch Solutions | 4,500 | 3,800 | 3,300 |
S&P Global | 4,747 | 4,752 | 4,427 |
Australian Government | 4,049 | 3,788 | — |
Average | 4,592 | 4,276 | 4,073 |
Vendor Name | Nature of Service / Supply |
Axis Mining & Construction cc | Underground Support services |
Transnet Limited (t/a Spoornet) | Rail transportation of ore and waste |
Genflo Mine Vacuum Systems SA (Pty) Ltd | Shaft Bottom Cleaning at Nyala Shaft |
Bidvest Protea Coin (Pty) Ltd | Security services |
Lesedi Drilling & Mining Company (Pty) Limited | Underground diamond drilling at Tshepong North |
Timrite (Pty) Ltd | Underground support |
AECI (Pty) Limited | Explosives supply |
Accutrack | Ore Tracking System |
Permit / License | Reference No. | Issued By | Date Granted | Validity |
Environmental Management Programme | FS 30/5/1/2/3/2/1(84)EM | DMPR | December 11, 2007 | December 10, 2029 |
Water Permit 936B. Harmony. Free State Geduld Mines. Discharge of untreated effluents | B33/2/340/31 | DWS | April 2, 1981 | LOM |
Water Permit 870B. Harmony. Discharge of untreated effluents. | B33/2/340/25 | DWS | May 27, 1991 | LOM |
Water Permit 1214N. Free State Consolidated Gold Mine. Tshepong, Freddie’s and Phakisa shafts. | B33/2/340/12 | DWS | Not indicated. | LOM |
Water Permit 1214N. Free State Consolidated Gold Mine. Tshepong, Freddie’s and Phakisa shafts. | B33/2/340/12 | DWS | Not indicated. | LOM |
Area | Total Closure Cost (ZAR) |
Western Holdings 5 Shaft | R11,192,698 |
Eland Shaft and Freddies 6 | R19,459,481 |
Nyala Shaft | R88,394,451 |
Tailings Dams - North | R332,265,102 |
Tshepong South (Phakisa) | R22,625,202 |
Tshepong North | R46,969,482 |
Sable Shaft | R6,364,800 |
Kudu Shaft | R9,641,039 |
Sewage Treatment Plant | R5,699,864 |
Floatation Plant | R8,263,062 |
Grand Total | R550,875,181 |
Area | Trust Fund (ZAR) | Bank Guarantee (ZAR) | Total (ZAR) |
Tshepong North and Matjhabeng Operation | 1,569,773,993 | — | 1,569,773,993 |
Tshepong South (Phakisa) | Included in above | ||
Total | 1,569,773,993 | — | 1,569,773,993 |
Capital Cost Element (ZAR'000) | Mineral Reserves (FY2027- FY2041) |
AE | 1,101,191 |
Shaft Projects | 1,125,856 |
Major Projects | 2,342,188 |
OCD | 5,203,977 |
Total (excluding MCC) | 9,773,212 |
MCC (LEDs/housing etc) | 375,561 |
Total (including MCC) | 10,148,773 |
Operating Cost Element (ZAR'000) | Mineral Reserves (FY2027 - FY2041) |
Wages - Payroll 1 | 9,316,444 |
Wages - Payroll 2 | 14,859,316 |
Stores and Materials | 8,431,663 |
Electric Power and Water | 10,638,300 |
Outside Contractors | 3,478,335 |
Other | 3,013,543 |
Direct Costs | 49,737,602 |
Pumping allocation | 1,053,308 |
Refining charge allocation | 89,380 |
Assay cost allocation | 174,906 |
Hostel cost allocation | -395,895 |
Treatment cost allocation | 2,226,636 |
Rail transport allocation | 131,098 |
Working Cost Transfer To Capital | -174,997 |
Sampling Cost Allocation | -174,996,655 |
Re-allocated Costs | 3,104,436 |
Mine Overheads Re-allocated | 2,950,133 |
Total Cash Costs | 55,792,171 |
Economic Factors | Gold Price (US$/oz) | Conversion Factor (oz/kg) | Exchange Rate (ZAR:USD) | Gold Price (ZAR/kg) |
2026 Mineral Resource | 3,061 | 32.15 | 17.60 | 1,730,000 |
2026 Mineral Reserve | 2,915 | 32.15 | 17.60 | 1,650,000 |

Institutions | 2026 | 2027 | 2028 |
Nedbank | 16.60 | 16.40 | 16.40 |
Investec | 16.29 | 15.81 | 15.85 |
FNB | 16.90 | 17.90 | 18.80 |
IDC | 16.64 | 16.87 | 17.01 |
AVERAGE | 16.61 | 16.75 | 17.02 |
Period | Average Exchange Rate (ZAR:USD) |
July 2023 to June 2024 | 18.70 |
July 2024 to June 2025 | 18.15 |
July 2025 to June 2026 | 16.89 |
3-Year Ave. (not weighted) | 17.91 |
Parameter | Unit | Value |
Production Rate | tpm | 58,698 |
Gold Recovery | % | 95.60 |
Royalty | % | Formula |
Tax Rate | % | Formula |
Gold Price | ZAR/kg | 1,650,000 |
Exchange Rate | USD:ZAR | 17.60 |
Discount Rate | % | 9.00 |
Item | Units | Total Reserve Plan | FY2027 | FY2028 | FY2029 | FY2030 | FY2031 | FY2032 | FY2033 |
Milled Tonnes | t '000 | 10,566 | 704 | 748 | 774 | 734 | 788 | 812 | 811 |
Yield | g/t | 4.85 | 4.74 | 4.54 | 4.60 | 4.71 | 4.65 | 4.23 | 4.19 |
Gold Recovered | kg | 51,242 | 3,341 | 3,393 | 3,558 | 3,456 | 3,665 | 3,431 | 3,402 |
Gold Price | R/kg | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 |
Revenue | ZAR'000 | 84,549,514 | 5,512,867 | 5,598,290 | 5,871,086 | 5,701,838 | 6,047,195 | 5,661,167 | 5,612,619 |
Total Operating cost | ZAR'000 | 57,238,035 | 3,764,556 | 3,818,793 | 3,846,742 | 3,777,047 | 3,877,388 | 3,960,532 | 3,993,521 |
Total Capital including MCC | ZAR'000 | 10,148,773 | 1,115,115 | 1,227,553 | 1,098,089 | 1,095,983 | 856,303 | 904,276 | 686,105 |
Royalty | ZAR'000 | 422,748 | 27,564 | 27,991 | 29,355 | 28,509 | 30,236 | 28,306 | 28,063 |
Total Cost | ZAR'000 | 67,809,556 | 4,907,235 | 5,074,338 | 4,974,186 | 4,901,539 | 4,763,926 | 4,893,114 | 4,707,690 |
Cash flow before tax | ZAR'000 | 16,739,958 | 605,631 | 523,952 | 896,900 | 800,299 | 1,283,269 | 768,053 | 904,930 |
Taxation Payable | ZAR'000 | (4,129,119) | (108,896) | (80,532) | (199,104) | (170,018) | (323,700) | (160,048) | (206,019) |
Net cash flow after tax | ZAR'000 | 12,610,839 | 496,735 | 443,419 | 697,796 | 630,281 | 959,569 | 608,005 | 698,911 |
Item | Units | FY2034 | FY2035 | FY2036 | FY2037 | FY2038 | FY2039 | FY2040 | FY2041 |
Milled Tonnes | t '000 | 775 | 784 | 766 | 730 | 665 | 552 | 468 | 455 |
Yield | g/t | 4.66 | 4.98 | 5.09 | 5.53 | 5.50 | 4.99 | 5.68 | 5.45 |
Gold Recovered | kg | 3,608 | 3,905 | 3,897 | 4,041 | 3,656 | 2,755 | 2,655 | 2,480 |
Gold Price | R/kg | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 |
Revenue | ZAR'000 | 5,953,027 | 6,443,659 | 6,430,386 | 6,668,182 | 6,032,399 | 4,545,219 | 4,380,352 | 4,091,229 |
Total Operating cost | ZAR'000 | 3,999,997 | 4,058,280 | 4,067,397 | 4,078,283 | 3,886,842 | 3,555,942 | 3,287,805 | 3,264,910 |
Total Capital including MCC | ZAR'000 | 684,225 | 658,425 | 531,623 | 433,773 | 370,482 | 286,123 | 184,193 | 16,505 |
Royalty | ZAR'000 | 29,765 | 32,218 | 32,152 | 33,341 | 30,162 | 22,726 | 21,902 | 20,456 |
Total Cost | ZAR'000 | 4,713,988 | 4,748,923 | 4,631,172 | 4,545,397 | 4,287,486 | 3,864,791 | 3,493,900 | 3,301,871 |
Cash flow before tax | ZAR'000 | 1,239,039 | 1,694,737 | 1,799,214 | 2,122,785 | 1,744,913 | 680,428 | 886,452 | 789,358 |
Taxation Payable | ZAR'000 | (310,658) | (452,943) | (487,639) | (590,494) | (476,287) | (149,545) | (220,253) | (192,983) |
Net cash flow after tax | ZAR'000 | 928,381 | 1,241,794 | 1,311,575 | 1,532,291 | 1,268,626 | 530,883 | 666,198 | 596,375 |
Discounted cash flow (ZAR'000) | Rate | After tax NPV | |||||||
NPV - Harmony preferred) | @9% | 6,355,591 | |||||||
NPV - (medium discount rate) | @12% | 5,241,020 | |||||||
NPV - (high discount rate) | @15% | 4,389,973 |
Sensitivity (%) | Production (kg) | Gold Price (ZAR/kg) | Revenue (ZAR’000) | Total cost including tax (ZAR'000) | Net cash flow after tax (ZAR'000) | After tax NPV 9% (ZAR'000) |
10% | 51,242 | 1,815,000 | 93,004,465 | 71,938,675 | 21,065,790 | 9,515,880 |
5% | 51,242 | 1,732,500 | 88,776,989 | 71,938,675 | 16,838,314 | 7,935,735 |
Reserves | 51,242 | 1,650,000 | 84,549,514 | 71,938,675 | 12,610,839 | 6,355,591 |
-5% | 51,242 | 1,567,500 | 80,322,038 | 71,938,675 | 8,383,363 | 4,769,369 |
-10% | 51,242 | 1,485,000 | 76,094,562 | 71,938,675 | 4,155,887 | 3,049,273 |
Sensitivity (%) | Production (kg) | Gold Price (ZAR/kg) | Revenue (ZAR’000) | Total cost including tax (ZAR'000) | Net cash flow after tax (ZAR'000) | After tax NPV 9% (ZAR'000) |
10% | 51,242 | 1,650,000 | 84,549,514 | 76,623,303 | 7,926,211 | 3,708,189 |
5% | 51,242 | 1,650,000 | 84,549,514 | 74,213,489 | 10,336,024 | 5,090,537 |
Reserves | 51,242 | 1,650,000 | 84,549,514 | 71,938,675 | 12,610,839 | 6,355,591 |
-5% | 51,242 | 1,650,000 | 84,549,514 | 69,667,055 | 14,882,459 | 7,617,956 |
-10% | 51,242 | 1,650,000 | 84,549,514 | 67,395,435 | 17,154,079 | 8,880,321 |
Sensitivity (%) | Production (kg) | Gold Price (ZAR/kg) | Revenue (ZAR’000) | Total cost including tax (ZAR'000) | Net cash flow after tax (ZAR'000) | After tax NPV 9% (ZAR'000) |
10% | 56,366 | 1,650,000 | 93,004,465 | 71,938,675 | 21,065,790 | 9,515,880 |
5% | 53,804 | 1,650,000 | 88,776,989 | 71,938,675 | 16,838,314 | 7,935,735 |
Reserves | 51,242 | 1,650,000 | 84,549,514 | 71,938,675 | 12,610,839 | 6,355,591 |
-5% | 48,680 | 1,650,000 | 80,322,038 | 71,938,675 | 8,383,363 | 4,769,369 |
-10% | 46,118 | 1,650,000 | 76,094,562 | 71,938,675 | 4,155,887 | 3,049,273 |
Name | Specialist | Report Section | Association / Company |
Tshepo Moloto | Mining Rights and surface rights | Sections 3.1, 3.2 | Harmony |
Karlito Kosa | Geotechnical Tailings Engineer | Sections 15.1.2 | Harmony |
Heinrich Venter | Metallurgical | Sections 10 and 14 | Harmony |
John van Wyk | Environmental permits and liabilities | Sections 3.2, 17 | Harmony |
Tilana Viljoen | Economist | Section 16 and 19 | ETSA Group |
Sabelo Mgotywa | Community Relations | Sections 17.4 | Harmony |
Hugo le Roux | Taxation and Hedging | Sections 19.1.3 and 19.1.4 | Harmony |
S Sabelo | HOD Geology | Sections 6, 7 and 8 | Tshepong North |
R du Toit | Section Geostatistician | Sections 8, 9 and 11 | Tshepong North |
H Groenewald | Section Planner | Section 13 | Tshepong North |
C Norton | Financial Manager | Section 19 | Tshepong North |
J Powell | Geostatistician | Sections 8,9 and 11 | Tshepong North and South |
K Oberholzer | Senior Engineer | Sections 13.8,13.9 and 15 | Tshepong North |
J van der Merwe | Rock Engineer | Section 7.8, 12.1 and 13 | Tshepong North |
A Oosthuizen | Senior Hygienist | Sections 3.2 and Sections 17 | Tshepong North and Tshepong South |