Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

DATELINE RESOURCES LIMITED Capital/Financing Update 2024

Oct 22, 2024

64793_rns_2024-10-22_c9857fe0-9ab3-4813-84a0-6e76082c3486.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

ASX Announcement

Colosseum Scoping Study Delivers Positive Outcomes

Approved progression to Project Selection Stage ahead of BFS

Dateline Resources Limited ( ASX:DTR )( Dateline, DTR or the Company ) is pleased to announce the release of the Scoping Study ( Study ) for its flagship, 100% owned Colosseum Gold Project ( Project ), based on the June 2024 Mineral Resource Estimate ( MRE ), located in San Bernardino County, California, US. The Dateline Board has endorsed this Study and has approved progression to the Project Selection Stage ( PSS ) ahead of a Bankable Feasibility Study ( BFS ).

shareholders. Recent drilling at the North Pipe and depth extensions outside the MRE at the South Pipe offer opportunities for potential extensions to the mine life, based on infill and extensional drilling to convert into mineral resources.

Highlights

  • Two development and production cases were assessed:

  • Case 1 assessed an underground and open pit operation, with sub level caving followed by open pit mining at a rate of 1Mtpa

  • Case 2 focused only on open pit mining methods, with a processing rate of 2Mtpa

  • Development of an open pit only mining operation is preferred (Case 2)

  • Measured and Indicated mineral resources account for 81% of plant feed in Case 2

  • Scoping Study indicates Case 2 production at 75koz per annum for 8.4 years

Dateline’s Managing Director, Stephen Baghdadi, commented:

The Scoping Study indicates robust project outcomes using a US$2,200 per ounce gold price. The production and development cases assessed were benchmarked against 16 projects with sufficient published information on capital costs and 38 projects for operating costs.

“Although two cases were assessed, the Company is most likely to progress Case 2 to BFS and has commenced discussions with suitable groups in the USA that are capable of completing the BFS.

“The Company will explore ways to further enhance the project economics and capital expenditure during the BFS stage”

Contact

Colosseum Gold-REE Project*

(100% DTR, California, USA)

T +61 2 9375 2353

Top 20 Shareholders

27.1Mt @ 1.26g/t Au for 1.1Moz Au Over 67% in Measured & Indicated Mineralisation open at depth Mining studies underway Rare earths potential with geology similar to nearby Mountain Pass mine

  • ASX announcement 6 June 2024

Table 1: Colosseum Gold Mine Scoping Study – Estimates of Inputs and Outcomes.

Note: The following table should be read in conjunction with the cautionary statement below

PARAMETER UNIT PROJECT TOTAL*
GoldPrice US$/oz 2,200
Discount Rate % 6.5
PRODUCTION TARGET
Life of Mine Months 100
Total Ore Mined M Tonnes 16.6
Total Waste Mined M Tonnes 56.8
Total Material Movement M Tonnes 73.3
Strip Ratio x:x 3.4:1
Total Tonnes Milled M Tonnes 16.6
Average Plant Throughput Mtpa 1.8
Average Head Grade g/t Au 1.3
Average Recovery % 92
Total Net Gold Produced koz 635
Ave Annual Gold Production Kozpa 71
FINANCIALS
Total Operating Costs US$M 751
Total Capital Costs US$M 195
Pre-production Capex US$M 138
Total pre-production capital expenditure and US$M 153
working capital requirements
Total Net Revenue US$M 398
Total Sales Revenue US$M 1,344
Discounted Cashflow (@6.5%) - NPV6.5 US$M 235
Internal Rate of Return % 31
UNITCOSTS
Unit Operating Costs (C1) US$/oz milled 1,182
All In Sustaining Costs US$/oz 1,490

*** The results presented in Table 1 are estimates only, based on an estimated level of accuracy of +/- 35%, as per the Cautionary Statement below**

Page | 2

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Cautionary Statement

The Study has been undertaken to assess viability of developing the Colosseum Gold Project by constructing an open cut mine ± underground mine and processing facility to produce gold doré.

It is a preliminary technical and economic study of the potential viability of the Colosseum Project. It is based on technical and economic assessments that are not sufficient to support the estimation of Ore Reserves. Further exploration and evaluation work and appropriate studies are required before Dateline will be in a position to estimate any Ore Reserves or to provide any assurance of an economic development case.

The Study is based on the material assumptions highlighted throughout this announcement. While the Company considers all the material assumptions to be based on reasonable grounds, there is no certainty that they will prove to be correct or that the range of outcomes indicated by the Study will be achieved.

These include assumptions about the availability of funding. To achieve the potential project development outcomes indicated in the Study, funding in the order of US$152 million is needed (DTR presently has U.S. market capitalisation of approximately US$10 million). Investors should note that there is no certainty that the Company will be able to raise funding when needed, however the Company has concluded it has a reasonable basis for providing the forward-looking statements included in this announcement and believes that it will be able to fund the development of the project. This is based on a ratio of initial capital expenditure to market capitalisation of 15 : 1.

It is also possible that such funding may only be available on terms that may be dilutive to, or otherwise affect the value of the Company's existing shares. It is also possible that the Company could pursue other strategies to provide alternative funding options. Given the uncertainties involved, investors should not make any investment decisions based solely on the results of the Study.

is no certainty that further exploration work will result in the determination of Indicated or Measured Mineral Resources or that the production target itself will be realised.

The Study is based on the June 2024 Mineral Resource Estimate[1] , is based on low-level technical and economic assessments, and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Study will be realised.

The Study has been completed to a level of accuracy of +/-35% in line with industry standard accuracy for this stage of development. The Company has reasonable grounds for disclosing a Production Target, given that in the first five years of production, 89% of the mill feed is scheduled from the Measured and Indicated Resource category, which exceeds the economic payback period for the Project by 1.75 years.

Approximately 55% of the Life of Mine Production Target is in the Measured Mineral Resource category, 26% is in the Indicated Mineral Resource category and 19% is in the Inferred Mineral Resource category. There is a lower level of geological confidence associated with Inferred Mineral Resources, and while the Company considers all the material assumptions in this Study

1 ASX Announcement 6 June 2024 – 1.1Moz gold for updated Colosseum Mineral Resource

Page | 3

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

to be based on reasonable grounds, there is no certainty that they will prove to be correct or that the range of outcomes indicated will be achieved.

The Mineral Resources underpinning the production target in the Study have been prepared by a Competent Person in accordance with the requirements of Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (JORC Code (2012)). The Competent Person’s Statement is found in the Mineral Resources section of the Study. For full details of the Mineral Resource Estimate, please refer to Dateline’s ASX Announcement dated 6 June 2024.

Dateline confirms that it is not aware of any new information or data that materially affects the information included in that release. All material assumptions and technical parameters underpinning the estimates in that Announcement continue to apply and have not materially changed.

Note that unless otherwise stated, all currency in this Announcement is US dollars.

About Dateline Resources Limited

Dateline Resources Limited (ASX: DTR) is an Australian publicly listed company focused on mining and exploration in North America. The Company owns 100% of the Colosseum Gold-REE Project in California.

The Colosseum Gold Mine is located in the Walker Lane Trend in East San Bernardino County, California. On 6 June 2024, the Company announced to the ASX that the Colosseum Gold mine has a JORC-2012 compliant Mineral Resource estimate of 27.1Mt @ 1.26g/t Au for 1.1Moz. Of the total Mineral Resource, 455koz @ 1.47/t Au (41%) are classified as Measured, 281koz @1.21g/t Au (26%) as Indicated and 364koz @ 1.10g/t Au (33%) as Inferred.

The Colosseum is located less than 10km north of the Mountain Rare Earth mine. Work has commenced on identifying the source of the mantle derived rocks that are associated with carbonatites and are located at Colosseum.

Scoping Study Authors & Competent Person Statements

This Scoping Study is as defined in Clause 38 of the JORC Code 2012. It refers to the Mineral Resource Estimate announced by Dateline Resources Limited (DTR) on 6 June 2024 but the Production Targets presented do not constitute Ore Reserves as defined in the JORC Code 2012.

Apart from the Mineral Resource Estimate, the PDS has been completely compiled by Australian Mine Design and Development Pty Ltd ( AMDAD ) with information supplied by Dateline, generated by AMDAD or publicly sourced.

The principal author of the report and supervisor of the work conducted by AMDAD is Mr John Wyche BE(Min Hon) BComm FAusIMM CP. Mr Wyche is a Fellow of the Australasian Institute of Mining and Metallurgy. He has 37 years of relevant experience in hard rock gold mining.

Mr Wyche does not hold shares or any other form of equity in Dateline Resources Limited.

Page | 4

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

1. Executive Summary

  • The Scoping Study ( Study ) for the Open Pit Only scenario (Case 2) assesses the mining and processing of 16.55Mt of ore grading 1.30g/t Au over an initial 8.4 year mine production life (the Production Target )

  • Mining would be via open pit methods only, with 16.55Mt of ore and 56.75Mt of waste mines at a waste:ore strip ratio of 3.4:1

  • Over the mine life, the project would produce 635koz of gold

  • The Scoping Study was undertaken at a gold price of US$2,200 per ounce

  • The mine plan includes open pit mining from the south pipe and the north pipe at Colosseum

  • An alternative ‘underground and open pit’ scenario was modelled using sub-level caving as the underground mining method. Whilst it also generated a positive outcome, it was not as good as the ‘open pit only’ scenario

  • The mine plan and associated infrastructure has been modelled within the existing area where the Company holds vested Mining Rights and an approved Plan of Operation.

  • The Scoping Study provides sufficient confidence to move to a Project Selection Stage ( PSS ) ahead of a Bankable Feasibility Study ( BFS )

Colosseum Mine is located at 35°34’13”N 115°33’58”E in San Bernardino County in the state of California, USA. It is 14km from the California Nevada state boundary. The site is accessed by 16.5km of road from Interstate Route 15. The first 6.2km is sealed and the remaining 10.3km is unsealed.

The Colosseum mine is in a mining region rich in history with activity commencing in the 1860’s when exploration commenced, leading to the discovery of the Colosseum mine in 1865. Various small scale mines were operated intermittently up until the 1970s and 1980s, when large scale exploration took off. Open pit mining and processing on site occurred from 1989 to 1993, with 344koz of gold produced during the period. The mine closed due to a low gold price environment, with a majority of the defined 1.1Moz reserve remaining unmined.

Little work occurred on site from 1994 to 2021 apart from the removal and partial remediation of the processing plant area.

Dateline acquired 100% of the Colosseum Gold Project from Barrick Gold Corporation in March 2021 and committed to the first modern exploration and development program. All available exploration and production data was compiled into a digital database and used for exploration planning and the estimation of a mineral resource estimate ( MRE ) to JORC-2012 standard.

As part of the acquisition of Colosseum, Dateline also acquired the Vested Mining Rights ( Mining Rights ) and an approved Plan of Operation over the project, which allows for mining to recommence based on existing approvals. The Study has been prepared on the basis that a future development would comply with the requirements of the Mining Rights.

The Case 2 mine plan for the Study involves open pit cutbacks of both the south pipe and north pipe at Colosseum, utilising standard mining methods. The mine plan includes:

  • 55% of mineral resources in the Measured Category,

Page | 5

  • 26% in the Indicated Category, and

  • 19% in the Inferred category.

During the first five years of operation, Inferred mineral resources comprise <11% of the mine feed.

The open pit mine plan uses the existing June 2024 MRE. Note that this excludes the positive results of drilling in the north pipe in the September 2024 quarter due to time constraints. The mine plan uses Multiple Indicator Kriging ( MIK ) for the block model type and applies a mining recovery of 95% and a mining dilution factor of 10%. This process has resulted in a total Production Target of 16.55Mt of ore grading 1.30g/t Au containing 692koz of gold. The Production Target comprises 81% of Mineral Resources classified as Measured/Indicated and 19% as Inferred.

The proposed processing flowsheet comprises of a 2x scaled up version of the carbon in pulp ( CIP ) processing plant that successfully operated at Colosseum between 1989 and 1993. This would result in the processing of 2Mtpa of ore at Colosseum. The Company is confident that the footprint for the proposed 2Mtpa processing plant would fit within the area approved by the Plan of Operation.

When in full production, the mine is forecast for 8.4 years and produce at a rate of 75koz per annum of gold doré for direct sale.

The operations will utilise a drive in-drive out ( DIDO ) workforce with personnel recruited from nearby towns. There is no requirement for the construction of accommodation in the Study.

The Project operations are scheduled to reach full commercial production in month 13 with the estimated pre-production capital cost being US$138 million. When in full production, the average monthly operating costs for the operation are US$7.4 million. During this period, capital costs per month average US$252k, fluctuating between US$229k up to US$422k. The estimated total unit operating costs over the life of the Project are US$45/t milled with total capital costs of US$165 million over the life of mine plus a $30 million provision for mine closure.

The total unit operating costs were calculated as US$18.60 per ore tonne for mining, US$20 per tonne processed for milling (including power) with other ancillary costs being US$6.60/t. Annual power costs at commercial production average US$75.1M.

Using a US$2,200/oz gold price, the estimated Colosseum Gold Mine economic factors are:

  • Total pre-production capital expenditure and working capital requirements of $152.7m

  • All In Sustaining Cost of gold production is US$1,490/oz.

  • NPV at an 6.5% discount rate for the Project is US$235M

  • Internal rate of return (IRR) of 31%.

production can be achieved for 8.4 years. There are exploration results that have been returned outside the MRE, which if confirmed by further drilling, have the potential to provide substantial upside and high probability of mine life extending beyond the Scoping Study projected life.

These additional Mineral Resources will be assessed and ultimately exploited, if viable, to provide an increase in the production cashflow and mine life of the Project.

Page | 6

Table 2: Colosseum Gold Mine Scoping Study Inputs and Outcomes

PARAMETER UNIT PROJECT TOTAL*
Gold Price US$/oz 2,200
Discount Rate % 6.5
PRODUCTION TARGET
Life of Mine Months 100
Total Ore Mined M Tonnes 16.6
Total Waste Mined M Tonnes 56.8
Total Material Movement M Tonnes 73.3
StripRatio x:x 3.4:1
Total Tonnes Milled M Tonnes 16.6
Average Plant Throughput Mtpa 1.84
Average Head Grade g/t Au 1.3
Average Recovery % 92
Total Net Gold Produced koz 635
Ave Annual Gold Production Kozpa 71
FINANCIALS
Total OperatingCosts US$M 751
Total Capital Costs US$M 195
Pre-production Capex US$M 138
Total pre-production capital expenditure and US$M 153
workingcapital requirements
Total Net Revenue US$M 398
Total Sales Revenue US$M 1,344
Discounted Cashflow(@6.5%)- NPV6.5 US$M 235
Internal Rate of Return % 31
UNIT COSTS
Unit OperatingCosts(C1) US$/oz milled 1,182
All In SustainingCosts US$/oz 1,490

*** The results presented in Table 2 are estimates only, based on an estimated level of accuracy of +/- 35%, as per the Cautionary Statement.**

Opportunities being explored to enhance potential returns

The Company is exploring the potential to sell the previously mined waste material as aggregate, to be used in cement and asphalt in support of the nearby increasing demand of the growing Las Vegas market. Samples have been sent to Aztech Labs for aggregate suitability analysis. If the waste material is suitable and can be sole as aggregate, this may improve project economics.

Page | 7

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Gold Market

a store of value, and provide a hedge against systemic risk. In 2024, gold prices reached unprecedented highs, peaking at $2,721 per ounce. This increase is partly due to significant central bank demand, particularly from emerging markets like China, India, and Turkey.

geopolitical tensions. Despite the Federal Reserve's tightened monetary policy, gold has continued to rise, indicating strong underlying demand and investor confidence in gold as a safe haven.

in monetary policy. The current trend reflects past periods where gold has strengthened amidst global uncertainties, indicating a recurring pattern of investor behaviour during economic stress.

==> picture [420 x 240] intentionally omitted <==

----- Start of picture text -----

2,900.0
2,700.0
2,500.0
2,300.0
Study Price
2,100.0
1,900.0
1,700.0
1,500.0
04-Oct-23 04-Nov-23 04-Dec-23 04-Jan-24 04-Feb-24 04-Mar-24 04-Apr-24 04-May-24 04-Jun-24 04-Jul-24 04-Aug-24 04-Sep-24 04-Oct-2
Gold Price (US$/oz)
----- End of picture text -----

Figure 1: Gold Price – 12-month spot price vs Study Price (US$2200/oz)

As can be seen in Figure 1, the recent spot price of ~US$2,650/oz is more than 20% above the price used in the Study.

Page | 8

2. Project Description and Location

Colosseum Mine is located at 35°34’13”N 115°33’58”E in San Bernardino County in the state of California, USA (Figure 2). It is 14km from the California Nevada state boundary.

==> picture [454 x 244] intentionally omitted <==

----- Start of picture text -----

Colosseum
Castle Mountain Gold Mine
Soledad Mountain Gold Mine
Equinox Gold (EQX:TSE)
Golden Queen Mining
Open pit / Cyanide heap leach
Open pit / Cyanide heap leach
Mesquite Gold Mine
Equinox Gold (EQX:TSE)
Open pit / Cyanide heap leach
----- End of picture text -----

Figure 2: Colosseum Gold Mine location

Colosseum is located at the northern end of the Clark Mountains (see Figure 3 and Figure 4). The project area is approximately 1,000 metres north to south and 600 metres east to west with surface elevations ranging from 1,680 metres above sea level in the south to 1,810 metres in the north. The average surface elevation of 1,700 metres is 600 to 700 metres above the alluvial fans and dry lake beds east and west of the mountain range.

Topography in the mine area is steep and irregular. It is gentler to the south of the project area where the process plant and tailings storage facility were located from 1988 to 1993. All drainage over the project area is to the west.

The project is within the Mojave Desert. The climate is arid. Vegetation is sparse consisting of salt bush, pinyon pines and similar species.

The North and South Pipes were mined as two adjacent pits from 1998 to 1993. Operations were suspended in 1994, and the equipment and processing facility dismantled and moved from the site. The South Pit remains as a 130 metre deep void with the bottom 26 metres flooded to the standing groundwater level. Mining in the North Pit was suspended before it went substantially below ground level, so the benches are still open out onto the western slope of the range.

Waste rock from both pits was dumped on the western side of the range, which drops away immediately west of the pit crests, and in a small area immediately north of the North Pit. The waste rock appears to have been end dumped as it now sits at angle of repose with no benching or contouring.

The tailings storage facility from the former operation remains as a broad flat area south of the mine. The containment wall, overflow spillway and downstream holding dams remain in place.

Page | 9

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [452 x 302] intentionally omitted <==

Figure 3: Clark Mountains looking north to Colosseum

==> picture [452 x 188] intentionally omitted <==

Figure 4: Looking south to Clark Mountains

Page | 10

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

3. Mining Scenarios

Two potential mine plans were considered in this Study:

  • CASE 1 - UNDERGOUND & OPEN PIT- Underground mining of the South Pipe and opencut mining of the North Pipe and a small zone west of the South Pipe . Mill feed is set at 1.2 million tons per year (1.09 Mtpa) to match the actual throughput from 1988 to 1993. Underground mining of the South Pipe is used to provide high grade feed early in the mine life to boost gold production and early cash flows. The North Pipe and a small, shallow zone west of the South Pipe are mined by opencut methods. Initially the opencut is mined at a rate to make up the difference between the underground production rate and the mill feed rate. After the underground is depleted the opencut mining rate is increased to meet the full mill feed rate.

  • CASE 2 - OPEN PIT ONLY - Opencut mining of both the North and South Pipes. Preliminary pit optimisations indicated maximum value can be achieved by opencut mining of the whole deposit. The mill feed rate was set at 2 Mtpa as this can be achieved with a moderate size mining fleet and benchmark studies indicate the initial project capital cost may be within a practical range for DTR. Amendments to existing approvals may be required to operate a 2 Mtpa mine but the process plant would still be a scaled up and modernised version of the plant that operated successfully from 1998 to 1993.

A more thorough analysis of the production rate under either scenario would be required in a future Feasibility Study. In keeping with the goals of this Study, the two cases were selected to identify and examine practical aspects of different mining methods and to assess the relative values of production at the rate of the former operation and a higher rate more aligned to the potential project scale.

Case 2, the ’Open Pit Only’ scenario produced a more robust outcome from an economic and risk-based perspective and is detailed in the following sections. A summary of the ‘Underground and Open Pit’ scenario is included for reference in Appendix 1.

Opencut Mining

Examination of the drillhole database and mineral resource block model shows gold mineralisation in the South and North Pipes consists of higher-grade zones (>1.0 g/t Au) within broader zones of 0.3 to 1.0 g/t Au. The low costs and high selectivity achievable with opencut mining compared to underground mining make a much larger proportion of the deposit amenable to mining by opencut methods. Most of the currently defined resource is near surface which makes opencut mining a realistic alternative to underground methods.

Opencut Mining Method Selection

The main options for opencut mining consist of:

  • Continuous mining using tools like the Wirtgen or Vermeer surface miners. These machines can be highly selective in stratified deposits with relatively low strength rock. However, in more complex steeply dipping orebodies with higher waste to ore ratios they are often too slow and too expensive and must be used in conjunction with other methods for the waste rock mining.

  • Bulk mining using face shovels or front-end loaders on high benches to dig blasted rock is a low cost option where the ore zones are broad laterally and vertically and the target

Page | 11

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

commodity has relatively low unit value. This is typically used in large operations such as iron ore or large scale copper mines. However, in orebodies like Colosseum the costs associated with mis-classifying material as ore and sending it to the mill (increased process cost) or as waste and sending it to the waste rock emplacement (lost revenue) can be very large.

  • Selective mining using hydraulic backhoes on low benches to dig blasted rock is the most common opencut method in small to medium scale gold mines. Benches are blasted at 5 to 6 metre heights and mined in 2 to 3 metre high ‘flitches’. Hydraulic excavators in backhoe configuration provide an effective combination of selectivity and productivity and are capable of efficiently mining the waste rock as well plus additional tasks such forming final walls or drop cutting ramps.

Selective mining using hydraulic backhoes was selected as the opencut mining method for the Study.

Opencut Mining Operations

Colosseum would be a small to medium scale opencut gold mine. Annual material movements would be:

  • 2.0 Mtpa mill feed and an average of 6.5 Mtpa waste rock peaking at 8.6 Mtpa in Years 3 to 6.

Apart from some areas around the pit crests, which would mine through old waste rock emplacements, all material would require drilling and blasting.

Grade control would be critical to achieving maximum recovery of the resource with minimal dilution.

Most of the waste rock would have to be placed external to the pits. External waste rock emplacement would increase the disturbed area and would require care in design, formation and rehabilitation.

Grade control

Geological team. For the purpose of the Study, AMDAD has assumed that grade control sampling would be undertaken by reverse circulation ( RC ) drilling in advance of the mining benches:-

  • Samples would be analysed in a laboratory at Site and the assayed grades applied to the grade control block model to define ore zones for mark out.

  • Drill holes angled at approximately 60°, with conceptual drillhole line spacing of 7.5m and collars spaced 5m along each line.

Grade control and marking out of ore zones would commence in the half-year prior to mine production. At this time, the grade control procedures would be trialled and evaluated. As well as the methods for sampling, an assessment would be made regarding the adequacy of visual control for digging of marked out ore zones at night, using lighting plants, and whether ore mining would generally only be undertaken during daylight hours.

Optimisation of hole spacing will involve a trade-off between increase in accuracy of the orebody model and the cost of drilling, sampling and assaying. Optimisation of hole depth must consider

Page | 12

hole deviation and the impact on effective spacing versus the benefit of gaining the data well in advance of the mining bench.

rock management plan and closure plan.

Soil testing will address rehabilitation constraints (nutrient, erodibility, dispersion risks).

fluoroscope ( pXRF ).

Drill and Blast (D&B)

It is anticipated that all materials mined in the open cut, except areas where the pits mine through existing waste rock emplacements, would require some level of drilling and blasting (D&B) for productive excavation. D&B performance will be affected by faults and other fracturing, and by water.

The drilling and blasting operations would entail the following:

  • Drilling and blasting will generally be conducted on 5-metre high benches but may be conducted on 10 metre benches in the broader upper benches.

  • Blastholes will be drilled using a DTH hammer diesel powered drill rig.

  • Geological logging, mapping and drill penetration rates from the previous bench, from the resource drilling and from a historical drill penetration rate study (Amselco 1984) will be used to predict conditions on the active bench for blast pattern design.

  • Blast patterns will be sized as large as possible to minimise the frequency of blasts and would aim for a minimum of approximately 80 kt on a 5-metre bench or 200 kt on a 10-metre bench.

  • limit lateral movement of ore boundaries.

  • As recommended by the 1980’s rock mechanics study (Amselco, 1984):-

  • controlled blasting will be employed with smaller diameter blast holes, closer spacing, and the use of delays to minimize the back break and damage to the final open cut wall from blasting.

  • Some experimental controlled blasting would be undertaken to determine the procedure to be used on the final bench faces.

  • Blastholes will be loaded predominantly with Ammonium Nitrate/Fuel Oil ( ANFO ) mixture by a mobile explosives manufacturing unit ( MEMU ).

  • emulsion explosives would be used.

  • Conventional non-electric initiation products would be used for most blasts.

  • Blast design, including initiation, will be prepared to comply with vibration and air pressure guidelines.

  • Stemming material will be obtained by crushing and screening of suitable aggregates sourced from hard rock at or near the project.

Page | 13

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

  • A comprehensive blasting procedure will be implemented as part of the mine safety management plan to ensure the safety of personnel and equipment in and around the mine during blasts. This will be developed during the blast study proposed for the DFS program. A blast would be delayed or postponed if climatic or other conditions did not comply with the procedure.

  • The orientation of some blasting benches relative to the project facilities, the geology and structure may pose a fly-rock risk for personnel and infrastructure. To address this risk, the mine facilities area, Run of Mine ( ROM ) crusher and critical processing infrastructure will need to be designed to lie outside a defined blast radius from the open cut. Blast procedures must specifically address this fly-rock risk with precautions in addition to pre-blast clearance procedures that would include careful logging of drilling and appropriate adjustment of charging and stemming to mitigate the risk.

  • would depend on the specifics of the shot and the material; however, it is expected to typically be around 500 m.

DFS ) to inform an appropriate blast design to meet acceptable standards and limits, including:-

  • Preparation of typical blast designs,

  • Provision of preliminary blasting procedures

  • Provision of data for blast vibration analysis

  • Assessment of explosives/AN storage and transportation

Loading and Hauling

to 120t class diesel-hydraulic excavator loading 55 t articulated dump trucks. An example would be a 107t Komatsu PC1250SE-8R excavator loading 55 t Volvo A60H ADTs.

The different ore types and waste rock types will be mined and stockpiled separately.

Mill feed will be hauled to the ROM area and either direct tipped into the primary crusher or placed in a stockpile adjacent to the ROM pad.

Waste rock will be hauled to the waste rock emplacements adjacent to the pits (see Waste Rock Emplacements section).

Water Management

result in considerable surface runoff and flows in the water courses within the project area. This may represent a risk to safe mining operations and to contamination of local waterways. These risks must be managed by adherence to a detailed Water Management Plan that will be

Page | 14

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

developed during the DFS program. It will address the requirements for and impacts of the following facets of mining operations:-

  • Management of surface water and groundwater to separate clean water and contact water, and prevent contamination of local water courses and groundwater, including:

  • Diversion of clean water around the mine workings and infrastructure areas

  • Control of contact-water laden with sediment or chemical leachates, using bunds, drains, channels, piping and containment ponds

  • Trafficability and operability of the mining fleet on roads and benches

  • Potential for submergence of working areas at the bottom of the open cut

  • Impact of water on explosives charging

  • Stability of open cut walls

  • Stability of waste rock emplacement ( WRE )

Ancillary Functions

Mining support, or ancillary, functions and methods are listed below:

  • A bulldozer would maintain open cut bench floors, clean-up around the excavator, doze off waste rock at the WRE, maintain and profile the WRE as required.

  • A grader would maintain roads, with a compactor used to construct roads,

  • A water cart would be used for dust suppression,

  • A smaller excavator in the range of 30 t to 50 t would be used for:

  • Batter scaling

  • Forming windrows

  • Digging small sumps and drains

  • Moving pumps

  • Secondary breakage of oversize rock after blasting using a rock breaker attachment

  • Slope maintenance and removal of material from minor wall slips will be completed by excavator, wheel loader and trucks as required,

  • A mobile crane would be required for bucket changes, component changes and positioning dewatering pumps,

  • A crushing and screening plant would provide aggregate for road sheeting and blasthole stemming,

  • A small wheel loader or integrated tool carrier would load this plant, load stemming into blastholes, and facilitate tyre handling,

  • A service truck would refuel and lube the excavators and drill rig, and

  • bus.

Page | 15

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Waste Rock Management

The waste rock management systems approved for the former operation would be the minimum standard for the proposed resumption of mining. Specific measures to be considered for the proposed mine plan include:

  • Stripping of any topsoil material if required from the WRE footprint(s) to enhance the stability of the WRE foundations and to provide soil and vegetation for rehabilitation.

  • Construction of diversion systems around the WREs to minimise surface runoff water from flowing onto the WRE surfaces and or permeating the WRE material.

  • Construction of containment ponds at the down-grade toes of the WREs, where appropriate, to collect sediment and water which has been in contact with eth waste rock materials.

  • Construction of other drainage control measures within the WRE footprints and around the WRE perimeters including bunds, drains and drop structures to direct runoff water and seepage water towards the containment ponds.

  • Waste rock types would be sampled and analysed by site geologists to allow the segregation and selective transport, handling and containment of potentially acid forming (PAF) materials with non-acid forming ( NAF ) materials.

  • PAF materials would be encapsulated by NAF material and, where possible, include low permeability capping on each WRE bench.

  • Low permeability capping to be achieved by compaction through traffic of haul trucks, to reduce rain infiltration and to promote stability.

Further details of the proposed WREs are included further in the report.

Waste Rock Acid Generation Potential

According to U.S. EPA (1993), the previous operator at Colosseum tested waste rock material using the acid-base accounting method for determining acid generating potential and advised that the results indicated that waste rock is not acid generating. Therefore, for the purpose of the DPS, no allowance has been made for any specific measures for management of potentially acid forming ( PAF ) waste rock. However, the DFS program would include geochemical test work to

Page | 16

Existing Waste Rock Emplacements

Waste rock previously excavated from the two open pits is stored in contiguous emplacements surrounding the South Pit and North Pit, as shown in Figure 5 below.

No liners underly the waste piles, and the dumps exist typically at their natural angle of repose except where the previous operator graded the waste rock to provide access, to maintain the waste dump surface for receiving rock, or where there has been limited rehandling and/or profiling after completion of the previous mining and processing operation.

The existence and nature of runoff controls at the waste rock piles is not known.

No underdrain or sediment collection dams were proposed for these piles, according to the Environmental Impact Statement ( EIS ). The EIS presented the following rationale for this decision (Bureau of Land Management, et al., 1985a):

  • The slope of the waste rock surface will direct storm water runoff flow back toward the open pits;

  • Due to low annual precipitation and high annual evaporation, percolation of storm water runoff is unlikely, and;

  • compounds as the surrounding host rock; no sulphides were to be disposed of in the waste rock piles.

==> picture [472 x 330] intentionally omitted <==

Figure 5: View looking north-east showing existing mined waste rock within green line

Page | 17

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Open Cut Pit Optimisation

Pit Optimisation Inputs

The pit optimisation inputs are designed to provide operating, cost and revenue values across the entire zone of target mineralisation and surrounding ground which are representative of the final operating parameters but general enough to allow the software to define the shape of the highest value pit cone.

Table 3: Pit Optimisation Inputs and Estimates

Input Units Case 2 Comments
Block model type MIK See Section 5
Resource categories included Mea, Ind, Inf For Study
Mining recovery 95% Assumed
Mining dilution 10% Assumed
Mining dilution grade g/t Au 0.00 Assumed
Overall Wall Slopes In rock
43° See Section 7
In fll 26°
Within
Spatial constraints Unpatented
Claims Area See Section 7
Maximum mining rate tonnes pa Unconstrained Assumed
Mill Feed Rate tonnes pa 2,000,000 See Section 8
Process Gold recovery 92.0% See Section 8
Mining Costs
Load and Haul at 1755m Bench US$/tonne $2.13 Preliminary cost model
Variable. See
Increase per metre above 1755m
US$/tonne
chart See Figure 7
Variable. See
Increase per metre above 1755m
US$/tonne
chart See Figure 7
Drill and blast cost US$/tonne $0.80 Preliminary cost model
Additional cost of mill feed tonne
US$/tonne
$1.30 Preliminary cost model
General and Administration Cost US$/ROM tonne
$18.75
See Section 13
Process Cost US$/ROM tonne
$6.63
See Section 13
Gold Price US$/oz $2,200 See Section 14
Gold Realisation Charges
See Section 14
Refning US$/oz $7.00
Payable gold 99.0%
Dore transport & Insurance US$/oz $1.00
Royalties 2.5%
Discount Rate 10% Assumed for pit optimisation only

Page | 18

Mineral Resource Block Model

The mineral resource was estimated as a median indicator kriged model with grade increments of:

  • 0.30 to 0.50 g/t Au

  • 0.50 to 0.75 g/t Au

  • 0.75 to 1.00 g/t Au

  • 1.00 to 1.25 g/t Au

  • 1.25 to 1.50 g/t Au

  • 1.50 to 1.75 g/t Au

  • 1.75 to 2.00 g/t Au

  • 2.00 to 2.25 g/t Au

  • 2.25 to 2.50 g/t Au

  • 2.50 to 2.75 g/t Au

  • • 2.75 to 3.00 g/t Au

  • 3.00 to 3.50 g/t Au

  • 3.50 to 4.00 g/t Au

  • 4.00 to 5.00 g/t Au

  • 5.00 g/t Au

Grades were estimated into 10x10x5 metre panels, and each grade increment estimate included an estimate of the proportion of the panel above the bottom grade of the increment. The model also includes an e-type estimate of the average gold grade of the whole panel (a zero cut-off grade). The pit optimisation software treats each grade increment as a parcel within each panel and so works down to the grade increment containing the economic cut-off grade.

The model classes each panel as Measured, Indicated or Inferred resources but also includes estimates for panels where distance from samples or other reasons reduce estimation confidence to lower than Inferred. The pit optimisation, and Study generally, only consider panels with Measured, Indicated or Inferred resources.

Mining Loss and Dilution

In determining the marginal economic cut-off grade to see which panels contain potential ‘ore’, the pit optimisation software applies nominated mining ore loss and dilution factors. It is difficult to spatially model mining loss and dilution in MIK models. AMDAD ran some rudimentary analyses to model ‘edge’ dilution of 0.3 to 0.5 metres at the cut-off grade in each panel and the resulting adjusted grades and panel proportions were used as the basis of global allowances of 10% dilution at zero grade and 95% mining recovery.

Page | 19

Spatial Constraints

Two spatial constraints were applied:

  • The optimised pit shell must be within the Patented and Unpatented Claims boundaries.

  • In the alternative ‘underground plus open pit’ scenario, the pit optimisations assumes that no mineralisation remains within the estimated subsidence cone following underground mining of the South Pipe.

==> picture [373 x 475] intentionally omitted <==

Figure 6: Spatial Constraints for Case 1 (UG & Open pit scenario)

Page | 20

Mill Feed Rate

The mill feed rate is set to 2,000,000 tonnes pa to provide the best economic outcome based on the level of Measured and Indicated mineral resources considered in this Study.

Opencut Mining Costs

Opencut mining costs are made up of:

  • Load and haul costs. Varies with depth and position in the deposit due to changing haul lengths.

  • waste rock emplacements.

  • Management, technical and supervisory ( MTS ) costs. Allocated to ore and waste on tonnes mined.

  • A range of other costs such as grade control and environmental management. Some specific ore costs and some general allocations.

To capture these costs in a way that could be used by the pit optimisation throughout the deposit, AMDAD ran a trial pit optimisation using a single cost per tonne for ore and for waste. A production schedule was run for the resulting pit shells, simple haul routes were estimated, and a first principles mining cost estimate was prepared in a similar manner to the model described in Table 16.

AMDAD graphed the estimated load and haul costs for each period against the average mining bench level for that period to derive the following chart in which the dots represent the modelled ore and waste load and haul costs per tonne and the crosses were assigned as the values for use in the pit optimisation.

==> picture [469 x 268] intentionally omitted <==

Figure 7: Mining Costs for Pit Optimisation

Page | 21

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

and assigned ore and waste MTS costs to each block in the model to complete the total mining cost for each block if the software assigned it as ore or waste.

principles cost estimate, mill feed and waste tonnes in the production schedule each period were multiplied by the costs per tonne from the pit optimisation inputs for the average mining bench level in that period. The following figure shows a chart of cumulative mining costs over the mine life estimated from first principles and from the optimisation inputs. The optimisation inputs case closely follows the first principles estimate.

==> picture [482 x 288] intentionally omitted <==

Figure 8: Check on Mining Costs for Pit Optimisation

Process and Site Costs

Process and General and Administration costs per ROM tonne were estimated from benchmarking of other gold projects. See Section 10.

Gold Price

banking and commodity forecast groups. See Section 10.

Discount Rate

Whittle™ pit optimisation uses a discount rate to allow selection of pit shells on a maximum discounted cashflow basis to assess pit staging. The optimisation runs used 10%. This is higher than in the final economic analysis in Section 10.

Page | 22

Pit Optimisation Results

Whittle™ pit optimisation produces a series of nested shells to match a range of nominated revenue factors. A revenue factor ( RF ) is a multiplier applied to the metal price. RF = 1.00 for the base case price. RF’s less than 1.00 force the optimisation to form smaller shells targeting the parts of the deposit with highest value per tonne mined. RFs greater than 1.00 produce larger shells with lower value per tonne mined.

operating costs and realisation charges) for each shell produced.

values are calculated at the base case inputs. By definition RF =1.00 means the software has sought out the pit cone with the highest base case value. Smaller shells could increase value by pushing deeper and wider, as long as the incremental mining cost is less than the net value of additional recoverable product. Larger shells will always have lower undiscounted value because the incremental mining cost of each shell outweighs the net value of additional recoverable product.

The same shells can also be reported as values discounted at the nominated rate. The software does this by effectively scheduling the shell from top to bottom at whatever mining rate is required to meet the nominated mill feed rate, noting that cones are wider at the top and so have more waste per tonne of mill feed at top than at the bottom. If a maximum mining rate is nominated the software will not exceed it, even if the mill would be underfed. Selecting the highest discounted cashflow ( DCF ) shell is generally a more realistic approach to pit optimisation than using the highest undiscounted value because it recognises that higher early mining costs to meet the mill feed tonnage in early periods may reduce the present value compared with smaller shells.

Using DCF also assists selection of pit staging. Nominating a starter shell smaller than the maximum single stage DCF shell defers the cost of pushing back to the larger shells and will generally results in maximum value staged DCF final shell closer to the undiscounted case.

The maximum DCF value staged pits were selected as the bases of the mine plan scenarios.

Table 4: Pit Optimisation Results, based on modelled and estimated inputs

Final Start Mine Undisc. DCF DCF Strip Material Mined Material Mined Material Mined Grade Product
Pit Pit life Cashfow Staged Single
ratio
Total Waste Mill Au Au
Shell Shell Yrs US$M US$M US$M Mt Mt Mt g/t oz
Undiscounted
Open Pit Only 36 12.5 723 424 341 2.6 90.2 65.2 25.0 1.09 804,459
DCF Single Stage
Open Pit Only 22 9.3 671 435 383 1.9 52.9 34.3 18.6 1.16 636,698
DCF Staged
Open Pit Only 27 9 9.9 687 437 379 2.0 59.0 39.2 19.8 1.14 670,534

are approximate because they:

  • Are derived from optimised shells rather than practical pit design,

Page | 23

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

  • estimation, and

  • Do not account for detailed practical scheduling issues.

The main purpose of the values is to provide a relative value ranking of the shells.

==> picture [487 x 250] intentionally omitted <==

Figure 9: ‘Open Pit Only’ scenario Optimisation Results

Practical Opencut Design

The optimised pit shells are used to guide design of practical pits including berms and ramps and smoothing out shapes in the pit walls and floors which cannot be mined using standard commercially viable methods.

Pit Wall Design

than the walls that were actually mined. Until a geotechnical assessment is conducted for the DFS, the Study adopts a flatter design based on the as-mined slopes which have stood without major failures for over 30 years. The wall slopes are shown in the following figure and table.

Page | 24

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [377 x 384] intentionally omitted <==

Figure 10: Pit Wall Slope Design

Some upper sections of the pit walls will cut into existing waste rock dumps. Where walls are cut into fill the batter slope is reduced to 37° and the berm width is increased to 10 metres.

Table 5: Pit Wall Slope Design Assumptions

Slope Parameter **Design **
Batter angle
Rock 55°
Fill 37°
Face height
Rock 15 metres
Fill 15 metres
Berm width
Rock 5 metres
Fill 10 metres
Inter-ramp slope
Rock 46.4°
Fill 26.6°

When 18-metre wide ramps are included the average overall wall slope in rock reduces to 43.2°.

Page | 25

Pit Ramps

The pit ramps are designed to accommodate Volvo A60H 55 tonne payload articulated dump trucks. These units are narrower than comparable rigid body trucks and can negotiate steeper grades at similar up ramp speeds. These factors significantly decrease waste volumes and allow mining of smaller benches at the base of the pit recovering ore which may not be mineable with wider rigid body trucks. The following table provides the calculation of ramp widths.

Table 6: Pit Ramp Design Criteria

Haul Road Widths
Truck Volvo A60H
Truck width m 3.989 Over tray spill guards
Tyres 37.00R57
Static load radius m 0.925
Two way trafic with open side
x vehicle width 3.5
Running width m 13.96
Safety bund width m 2.96 37deg sides, 0.5m top width
Drain on wall side m 1.00 Nominal
Ramp width m 17.92
Design width m 18.00
One way trafic with open side Mainly near base of pit
x vehicle width 2.5
Running width m 9.97
Safety bund width m 2.96 37deg sides, 0.5m top width
Drain on wall side m 1.00 Nominal
Ramp width m 13.93
Design width m 14.00
All cut ramps Two way, no open sides
x vehicle width 3.5
Running width m 13.96
Safety bund width m 0.00 Not required
Drain on wall side m 2.00 Nominal, both sides of road
Ramp width m 15.96
Design width m 16.00
Pit Ramp Grades
Normal 12.50%

Pit Design

The pit design mines the North Pipe in two pit stages and a small pit on the western side of the existing South Pit.

Access to the north pit would be down the western side of the existing South Pit. Initially ore and waste from the upper benches would be hauled directly off the benches and across the existing low grade stockpile area to the ROM stockpile area and the East WRE. As the pit becomes deeper

Page | 26

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

all material mined would exit the pit along a ramp cut into the upper eastern wall of the existing South Pit. This would provide access to the ROM area and the East and West WREs.

Ore and waste from the small West Pit would be hauled south around the existing South Pit to the ROM area, the East WRE and the West WRE. The West Pit must be completed before the West WRE, which includes backfilling of the South Pit above the underground mine, reaches the West Pit exit at RL1745.

The third stage of mining would be a push back of the existing South Pit to mine the South Pipe mineralisation below the existing pit and the small zone to the west of it. Stage 3 would use the same pit exit as Stages 1 and 2.

Page | 27

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [454 x 544] intentionally omitted <==

Figure 11: Stage 1 Pit

Page | 28

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [454 x 544] intentionally omitted <==

Figure 12 : Stage 2 Pit

Page | 29

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [454 x 544] intentionally omitted <==

Figure 13: Stage 3 Pit

Page | 30

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Waste Rock Emplacements (WRE)

Waste rock emplacements for the proposed opencut mine would differ from the 1988 to 1992 operation in that they would be:

  • design criteria,

  • wide berms to give an overall final slope of 1 in 3,

  • Placed to conform more with the surrounding terrain,

  • More compacted resulting in lower permeability and reduced total volume,

  • Easier to access for rehabilitation work,

  • Better able to retain soil, vegetation and moisture on the berms and shallower faces, and

  • More amenable to access and habitation by wildlife.

The WREs will be totally within the Unpatented Claims areas and will be designed to facilitate drainage management, erosion controls and containment of any silt run off.

Because the emplacements will be formed from the bottom up, topsoil can be harvested in advance of waste rock placement and placed directly on final faces as they are completed.

Tailings Co-disposal

In order to minimise the overall impact of the project on the site, the Study proposes co-disposal of filtered tailings with the waste rock. The tailings would be filtered to 85% solids by weight and backhauled to the waste rock emplacements by the mine haul trucks. Further work would be required in the DFS to confirm technical, environmental and commercial viability of co-disposal but if proven it offers the following advantages over dam style tailings storage facilities (TSF):

  • Greatly reduced surface disturbance because tailings take up void spaces within the body of a WRE instead of lying flat in a valley containment,

  • Reduced initial cost because there is no need to build an engineered TSF wall and drainage system, and

  • Lower risk of failures impacting downstream ecosystems.

general would entail:

  • approved limit for storage in the TSF.

  • Filtering to 15% moisture.

  • Back hauling in mine trucks to the waste rock emplacements.

  • Placement, mixing and encapsulation of the tailings in the body of the waste rock emplacement well away from final faces.

Page | 31

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

All of the WRE would include downstream silt traps and collection dams to capture erosion and water from the WREs. These would be monitored in a similar manner to the existing dams in Curtis Canyon below the former operation TSF.

WRE Design Criteria

Proposed designs for the WREs seek to create stable landforms amenable to revegetation and access to native fauna. Wherever possible they would be placed on currently disturbed ground so the net impact would be an improvement to the current existing WREs.

Design parameters for the WRE’s include methodology for estimating the required storage volume and shape of the final landforms.

Table 7: Waste Rock Emplacement Design Criteria

Parameter Units Value
Waste rock fnal swell in dumps
Fill 10%
Rock 30%
Filtered tailings
Solids density w:w 85%
Particle density t/m3 2.80
Placed volume per dmt m3 0.534
Final Landform
Lift height m
Face angle V in H 1 in 2
Berm width m 10
Overall slope V in H 1 in 3
Ramp width m 18.00
Ramp grade 10%

bring it up to 15% moisture by weight.

Page | 32

WRE Design

Four WREs are proposed for the ‘Open Pit Only’ scenario.

==> picture [454 x 544] intentionally omitted <==

Figure 14: Waste Rock Emplacements

Page | 33

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

The East WRE would hold all the waste rock from the upper benches of Stages 1 and 2 from the North Pit with access to the lower lifts through the site of the existing low-grade stockpile on the east side of the existing South Pit.

As the North Pit becomes deeper a ramp would be cut into the top of the eastern wall of the existing South Pit to haul mill feed to the ROM area. When the East WRE is full, waste rock would be hauled north west across the ridge between the North and South Pits to the North WRE. This access would be maintained as the South Pit gradually cuts into the North Pit.

As mining progresses in the South Pit pushback of existing void, the South Pit ramp would be designed to join into the ROM access ramp from the North Pit and use the same pit exit point. Waste rock from the South Pit would be placed in the South WRE along with waste rock from the bottom benches of the North Pit once the North WRE is full.

Mining in the North Pit would be completed before the South Pit. The South Pit would still require over 3 Mm[3] of waste rock storage after completion of the North Pit. All of this would be placed in the mined out North Pit.

Opencut Mining Fleet

configuration loading haul trucks. For the purpose of the DFS articulated haul trucks are assumed as opposed to rigid body units. This is because they can run at similar speeds on narrower, steeper ramps and work on narrower benches. The load and haul fleet would be supported by bulldozers, graders, water carts and blast hole drills and charging equipment plus a range of smaller equipment such light vehicles, pit pumps and lighting plants.

Mining Rosters

Mining was scheduled on the basis of 2 x 12 hour shifts per day, 7 days per week for a maximum of 14 shifts per week. Potential work hours for each machine type were estimated against this roster after allowance for public holidays, weather stoppages, on-shift delays such as shift and meal breaks or wait on blasting, machine mechanical availability and machine utilisation.

Three possible rosters were assumed:

  • 14 shifts per week (2 x 12 hrs, 7 days per week)

  • 10 shifts per week (2 x 12 hrs, Monday to Friday)

  • 5 shifts per week (1 x 12 hrs, Monday to Friday)

capacity to required mining rates.

Load and Haul Fleet

Trial schedules provided an estimate of required mill feed and waste rock mining rates. Loader/truck combinations were tested to define matches with the required productivity. Selection was also governed by the following assumptions:

  • For most of the mine life there should be at least two excavators in operation to help ensure continuity of mill feed.

  • For efficient operation at the required dig rates in blasted hard rock, the excavator should be at least in the 90 tonne class.

Page | 34

The loader/truck combinations selected are:

Table 8: Loader Truck Combinations

Open Pit Only (min/max) Open Pit Only (min/max)
Excavator operating weight tonnes 94 120
Truck payload tonnes 55 55
Dig rate per Excavator tph 650 1116
Number of Excavators 1 1

Haulage of mill feed, and waste rock is typically the largest component of the mining cost because it requires the largest number of units and the largest number of operators and maintenance crew. Truck fleets were modelled for the Study by defining mill feed and waste rock haul routes from each mining bench to the ROM or WREs and using the haul modelling tools in MineSched software to estimate speeds and truck hours through each period over the mine life. The software tracks growth of the WREs as well as changing mine face positions to provide a realistic assessment of required truck hours which in turn is used to estimate truck fleet numbers.

WREs.

costs associated with ownership and labour. If the machine is not working the fixed costs are still incurred even though it is not contributing to revenue generating work.

the required production rates as closely as possible.

a mining contractor is used so the workforce can be allocated to other work during periods of 10 or 5 shift rosters.

Blast Hole Drilling and Charging Fleet

Track mounted rotary percussive drills were selected based on the powder factor and blast hole sizes reported from the former operation. The assumed blast pattern uses 152mm diameter holes blasting 5-metre high benches. Drilling rates per metre are based on similar operations and include moving and set up between holes.

Explosives supply was assumed to be a ‘down the hole’ service so the charging unit would be provided by the explosives supplier.

Support Fleet

  • Face bulldozers for clean-up and bench levelling around the excavators.

  • faces.

  • A grader and water truck to maintain haul roads, benches and stockpile areas and to control dust.

  • Lighting plants for night operation.

Page | 35

  • Pit pumps to remove ground and rainwater from the mining benches.

  • A range of other intermittently used equipment such as light vehicles, service trucks, tip truck, small loader and a crane

major equipment items and applies contingency factors to allow for the smaller intermittently used items.

Tailings / Stockpile Loader

haul to the WREs and to load the crusher from stockpile in periods when the trucks aren’t able to direct dump.

The following table shows examples of the types of machines adopted for the Study.

Table 9: Examples of suitable machinery used in the Study for Case 2 (Open Pit Only)

Max
Unit type number
Example
Excavator 110t – 120t 1 Komatsu PC1250, 107t, 7.0m3
Excavator 90t 1 CAT 395, 94t, 4.1m3
50t – 60t Truck 12 Volvo A60H, 55 tonne payload, 33.6m3, 495kW
40t – 50t Truck 0 CAT 745, 41 tonne payload, 26 m3
Blasthole Drill 2 Epiroc FlexiROC D60 down-the-hole hammer drill 110 mm -
178 mm
Bulldozer 2 CAT D8
Grader 1 CAT 140
Water Truck 1 CAT 745
Loader 1 CAT 988

Load Haul Fleet

Trial schedules for the ‘Open Pit Only’ scenario showed a good match to required material movement using 1 x 120 tonne excavator and 1 x 94 tonne excavator both loading 55 tonne payload trucks.

The project would operate on a full 14 shift per week roster for most of the mine life. There would be a 15-month period, mostly in Year 2, where the roster drops to 10 shifts per week. By Year 7, mining would be near the base of the pits where the waste to ore ratio is low so the roster would drop to 10 shifts per week and then 5 shifts per week over the final year.

Page | 36

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [453 x 301] intentionally omitted <==

Figure 15: Annual Material Movement

==> picture [453 x 289] intentionally omitted <==

Figure 16: Truck Fleet

Page | 37

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

life. The excess capacity of the fleet would be used for hauling filtered tailings back to the WREs.

Production Schedule

Underground and opencut mining and mineral processing were scheduled on a monthly basis to assess practical sequencing issues such as underground development in advance of stoping, opencut bench advance rates and run of mine stockpile sizes. Production quantities and grades were summarised annually as shown in Table 10.

Open Pit Only Scenario

Mining would commence in Stage 1 of the North Pit in Month 6 of Year 0. Most of the opencut mining in Year 0 would be waste rock. Opencut mill feed production would increase from Month 1 of Year 1 to meet the full process feed rate of 2.0 million tonnes per year.

Stage 2 of the North Pit would commence early in Year 1 so that it would be deep enough to supply the majority of the mill feed when Stage 1 is completed in mid-way through Year 4.

The South Pit would commence mid-way through Year 3 so the pushback to the existing South Pit would be deep enough to access the mill feed below that pit by the time the North Pit is completed mid-way through Year 7. Mining would then continue in the South Pit until the middle of Year 9.

Mill feed delivery rates from the opencut mine would be matched to the target processing rate of 2.0 million tonnes per year. A ROM stockpile would be maintained adjacent to the crusher feed hopper as a buffer between mining and processing. The ROM stockpile size would be between 20 to 30 thousand tonnes over the mine life. This represents approximately five days of feed to the mill.

Total opencut mining quantities for Case 2 would be 16.6 million tonnes at 1.30 g/t Au and 56.8 million tonnes of waste rock.

Processing was scheduled at 2.0 million tonnes (2.2 million tons) per year commencing in Month 1 of Year 1. A three month ramp up period to the full mill feed rate was allowed in Year 1. Estimated gold production over the first six years would average 67 koz per year. The last 18 months of production would have much higher-grade mill feed from the base of the South Pit resulting in over 100 koz of gold per year.

Total estimated gold production over the mine life at the estimated head grade and process recovery would be 635 koz.

Page | 38

Table 10: Life of Mine Estimated Production Schedule

==> picture [251 x 629] intentionally omitted <==

Page | 39

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Production Schedule by Resource Category

The production targets for this study include 19% Inferred resources, which have low geological confidence. The following figures show tonnes mined by resource category to assess the resource risk.

Inferred mineral resources make up 19% of the estimated mill feed tonnes.

==> picture [402 x 262] intentionally omitted <==

Figure 17: Tonnes Mined by Resource Category

==> picture [402 x 250] intentionally omitted <==

Figure 18: Proportion of tonnes Mined by Resource Category

Page | 40

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

4. Metallurgy

Gold Recovery

This study assumes a gold process recovery of 92% based on:

  • Life of mine production records showing an average of 91% recovery.

  • 1984 metallurgical test work results averaging 91.4%

  • Assumed improvements in gold processing since 1993.

Table 11: LAC Minerals Inc. Operating Statistics

Statistic Total
Tonnes Ore Mined 6,594,222
Grade Ore Mined(g/t) 2.07
Tonnes Waste Mined 26,180,306
Total Tonnes Mined 34,757,182
StrippingRatio 3.97 : 1
Tonnes Ore Milled 5,841,328
Grade Ore Milled(g/t) 2.018
Gold Poured(oz) 344,691

(Source: Lac Minerals Inc., Operating Information Sheets)

Operational records do not include details on ore types processed from 1988 to 1993. Given the location of mining it is likely most of the ore processed was oxide. The drill hole data and resource models available to AMDAD at September 2024 do not provide detail on degree of oxidation in the proposed mine plan. It is possible that it may include partially oxidised or fresh sulphides. The 1984 Amselco Feasibility Study referred to metallurgical test work by Hazen research which included oxide and sulphide mineralisation. The report states “whole ore cyanidation produced high recoveries on both sulphide and oxide ores”.

Some of the reports mention copper in the mineralisation and the 1980s test work was to have included analyses to mitigate excessive cyanide consumption. However, the Amselco feasibility Study notes “results of test work at Hazen indicated copper would not be a problem”.

Other Process factors

A future DFS would need to conduct metallurgical test work to confirm the gold recoveries, grinding characteristics, reagent consumption and other process factors for the ore to be processed in a future mine. Available production records are not comprehensive enough for detailed process design and there is no certainty that the deeper mineralisation will perform the same as ore processed from 1988 to 1993.

Page | 41

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

5. Mineral Processing

Gold Processing Plant

This Study does not include any analysis or assessment of the gold processing plant. All processing assumptions are based on performance of the carbon in pulp ( CIP ) plant that operated successfully at Colosseum from 1988 to 1993. That plant had a design capacity of 3,400 tons per day and ran at an average throughput of 1.2 Mtons (1.09 Mtonnes) per year.

The DFS would examine process options in detail to incorporate improvements in gold processing technology since 1993.

The main change assumed for the Study is that all tailings would be filtered to 85% solids by weight to facilitate co-disposal with the mine waste rock.

In order to understand how the process plant would work with the mining operation AMDAD:

  • Digitised the layout of the 1993 process plant and placed it in the same position on the proposed mine plans.

  • Scaled the footprints of existing process plants in the 1 to 2 Mtpa range and compared them to the footprint of the 1993 Colosseum plant to confirm that process plants for Cases 1 and 2 could fit in the available area.

  • Scaled the footprint of a comparable size process plant incorporating a tailings filter to assess the additional area required.

These checks confirmed at a scoping level of confidence that a 1 or 2 Mtpa process plant with a tailings filter can be accommodated in the available area at Colosseum.

The following figures show the flowsheet and layout of the 1993 process plant and how it would fit into the mine plan proposed for the PDS.

==> picture [436 x 264] intentionally omitted <==

Figure 19: 1993 process Plant Overlaid on Mine Plan

Page | 42

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [424 x 630] intentionally omitted <==

Figure 20: CIP Process Flow Chart 1988 to 1993

Page | 43

ASX Announcement 23 October 2024

==> picture [452 x 385] intentionally omitted <==

----- Start of picture text -----

HAZARDOUS THICKENER
CHEMICAL
STORAGE
WARE-
HOUSE PROCESS
WATER
SUB-
STATION
TANKS
MILLS
SUB-
STATION
LAB
POTABLE
WATER
ADMIN
CRUSHER
STOCKPILE
PARKING
----- End of picture text -----

Figure 21: Schematic process Site Layout 1988 to 1993

Tailings Management

The Study assumes that process tailings will be filtered to 85% solids and trucked back to the WREs for co-disposal with the mine waste rock. Tailings and waste rock analyses for the 1982 EIS concluded that with cyanide destruction neither the tailings or waste rock present any danger to surrounding water sources. The tailings and waste rock were assigned as Class 3 waste.

Detailed assessment of co-disposal methods and environmental impact would be required in the DFS. However, the general procedure would be:

  • Thicken the tailings in a standard thickener to around 55% to 60% solids by weight.

  • Use a belt or plate press filter to increase the solids density to 85%. At this density the tailings filter cake should be handleable by loaders and trucks.

  • Stack filtered tailings in a sheltered bay to prevent erosion by wind or rain.

  • Use a large wheel loader to periodically load the filtered tailings onto mine trucks which would divert to active WRE benches on route back to the mining faces.

Page | 44

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

  • Dump the filtered tailings on the active WRE bench but well back into the body of the WRE away from future final faces.

  • The dumped tailings would be encapsulated within the mine waste rock. This may involve methods such as formation of cells in the WRE benches which are periodically buried in waste rock or paddock dumping of alternate waste rock and tailings piles which are then mixed together by the WRE bulldozer.

Tailings placement would be designed to make the fine tailings take up void spaces in the placed waste rock to reduce permeability of the WRE and fully encapsulate the tailings in waste rock to ensure it is not open to erosion by wind or rain.

Page | 45

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

6. Infrastructure and Services

Accessibility

The site is accessed by 16.5km of road from Interstate Route 15 (Figure 22). The first 6.2km is sealed and the remaining 10.3km is unsealed.

Proximity to significant locations:

  • Las Vegas, Nevada is 76km north along Interstate Route 15 from the Colosseum turn off.

  • Ivanpah Solar Facility straddles the Colosseum access road. This 392 MW solar farm includes molten salt heat storage which, combined with supplementary natural gas generation, delivers 24 hour per day electricity supply. A potential power line route from the Ivanpah substation to Colosseum is approximately 10.4km.

  • Primm, Nevada is 8km north along Interstate Route 15 from the Colosseum turn off. It is a resort town just inside the Nevada state line.

  • Jean, Nevada is 28km north along Interstate Route 15 from the Colosseum turn off. Jean hosts a commercial warehousing facility and light aircraft airport.

  • The Mountain Pass rare earths mine is 10km south of Colosseum.

==> picture [452 x 314] intentionally omitted <==

Figure 22: Colosseum Gold Mine access

Page | 46

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Power Supply

The former operation accessed grid power from a 33 kV powerline owned by Southern California Edison ( SCE ). There are several high voltage lines (500 kV and 287 kV) 3 km north of the mine, but it may not be feasible to take supply from these. The Ivanpah Solar Facility is located in the Ivanpah Valley 8 km west of the mine. A sub-station at the facility is linked into a 115 kV powerline owned by SCE.

For the purpose of the Study, it is assumed that a new 60 kV powerline will be built from the Ivanpah sub-station to the mine site.

Water Supply

The former operation extracted water from wells in the Ivanpah Valley. AMDAD is not aware if this source is still available. Other aquifer alternatives discussed in the original EIS include Shadow Valley 16 km to the west and Mesquite Valley 30 km to the north.

Employee Accommodation

The Study assumes Colosseum employees will commute daily from their own accommodation. No allowance has been made for permanent employee accommodation and messing.

Other

Other facilities at the mine site would include:

  • Mine and process plant workshops and stores,

  • Diesel fuel storage,

  • Explosives magazine,

  • Emergency diesel generator,

  • Offices including communications facilities,

  • First aid facility,

  • Helicopter pad (for emergencies),

  • Change house and ablutions,

  • Sewage treatment,

  • Environmental monitoring and controls, and

  • Site security.

Page | 47

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [452 x 272] intentionally omitted <==

Figure 23: Site Access

7. Market Studies and Contracts

Gold Price Forecast

A fixed gold price of US$2,200/oz is used for the Study. This is based 40% on the spot gold price of US$2,500/oz at the start of September 2024 and 60% on the long-term average of publicly available forecasts from reputable sources.

Table 12: Published Gold Price Forecasts

Source 2024 2025 2026 2027 2028
S&P Global $2,119.97 $2,134.02 $2,075.63 $2,042.84 $2,040.92
CIBC Capital Markets $2,290.00 $2,600.00 $2,400.00 $2,200.00 $1,975.00
World Bank $2,100.00 $2,050.00
JP Morgan $2,462.50 $2,555.00
Trading Economics $2,549.74
ING $2,350.00 $2,300.00 $2,240.00
Average $2,264.49 $2,364.79 $2,238.54 $2,121.42 $2,007.96

Gold would be sold in doré produced on site. The drillhole assays and the production records do not show any metals other than gold. It is likely the doré would contain some silver, but the Study does not assign and credits for this.

Page | 48

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

8. Approvals and Sustainability

Environmental and Social/Community impacts for Colosseum were addressed for the operation by a Draft EIS (Bureau of Land Management 1985a) and Final EIS (Bureau of Land Management 1985b). Environmental and Social/Community commentary was also provided by the U.S. EPA (1993). Mining and processing from 1988 to 1993 were run in accordance with the EIS and Plan of Operations and Reclamation Plan for the Colosseum Project, 21 July 1986.

Dateline notes that when mining and processing operation were suspended in 1993 the EIS and Plan of Operations remained in place and would apply to resumption of activities at Colosseum. These documents would be DTR’s minimum standard for the project.

9. Capital and Operating Costs

Basis of Estimates

Capital and operating costs in this Scoping Study are estimated at an order of magnitude level of confidence. The following table summarises the basis of capital and operating cost estimates in each project area.

Table 13: Basis of Cost Estimates

Area Capital Cost
Operating Cost Source
US cost database for feet.
Pre-production costs from operating
Unit costs from US cost database
Material take-ofs from Study
Opencut Mine costs. applied against feet, workforce and production schedule.
Facilities included in Site consumables estimates. Unit costs from US cost database.
Infrastructure.
Process Plant Cost per tonne of throughput based
on benchmarked costs.
Cost per tonne of mill feed based on
benchmarked costs.

Published studies and company
Additional cost for fltered tailings. Additional cost for fltered tailings. reports.
General and administration cost as
Site Infrastructure Cost per tonne of throughput based
on benchmarked costs.
function of process operating cost
based on benchmarked projects.
Published studies and company
reports.

Opencut Mine

Mining fleet capital and hourly operating costs, labour rates and explosives costs are taken from a US mining cost database.

Diesel fuel costs are published costs for Eastern California for August 2024.

Explosives “down the hole” service charges are based on current Australian contracts.

Fleet productivity estimates and haulage models for the Case 1 and Case 2 production schedules were used to develop monthly equipment hours. These were used to estimate fleet sizes and operator numbers. The maintenance workforce was assumed to be 0.6 x operator numbers.

Page | 49

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Blasthole drill hours, fleet and workforce numbers and explosives consumption was estimated for a blast pattern in non-fill material based on the powder factor used from 1988 to 1992.

Fleet ownership costs are based on 60-month lease terms with a 10% residual to take ownership of each unit.

Fleet operation, including operator, maintenance and supervisory labour costs, but excluding explosives costs, was assumed to be by a contractor and a 15% margin was added to these costs.

Mining fleet costs include approximately 10% contingency for equipment and 5% for labour to cover items such as light vehicles, service trucks, minor earthworks machines and a crane which are not fully utilised and do not have full time operators.

Explosives supply was assumed to be on a “down the hole” basis and a monthly service fee was applied for provision of the explosives charging truck and crew.

Mine management, technical and supervisory staff were estimated appropriate for the operation. Staff costs are taken from published West Coast USA salary data.

Additional costs estimated include grade control and environmental management.

Process and Infrastructure

Process and infrastructure capital and operating costs were estimated by reviewing published studies and company reports and the US cost database cost models to define costs as a function of process plant feed rate.

Benchmarking of capital costs included 16 projects with sufficient published information on the breakdown between process plant, tailings, infrastructure and indirect costs (EPCM, Owner’s costs and contingency) to be adjusted for direct comparison to Colosseum. Four feed rates from the cost database were used.

Benchmarking of operating costs included 38 projects and four from the cost database. General and administration costs were estimated as a function of the benchmarked process operating cost.

The benchmarked study and report dates range from 2017 to 2024 and were in US, Canadian or Australian dollars. They were adjusted to 2024 using published global inflation rates and then to US$ using current exchange rates at August 2024.

Tailings facility costs were removed from the process costs and capital and operating costs for filtered tailings were added back. The filtered tailings capital and operating costs are based on a Canadian project currently in development.

The following table summarises the benchmarked capital and operating costs adjusted to a filtered tailings operation at Colosseum in 2024 US$.

Page | 50

Table 14: Summary of Process and Infrastructure Cost Estimates

Capital Cost Capital Cost
Annual Indirects Total Process
Process
Mill Feed
Rate
Process
Plant
Infrastructure
and
Contingency

and
Infrastructure

Opex with
Tails Filter

Project
G&A Opex
Mtpa US$M US$M US$M US$M US$/ROM t
US$/ROM t
0.5 29.52
9.60

9.60

48.72

30.00

11.00
1.0 49.20
16.00

16.00

81.20

23.00

8.33
1.1 52.89
17.20

17.20

87.29

22.10

7.99
1.5 67.65
22.00

22.00

111.65

20.50

7.34
2.0 79.95
26.00

26.00

131.95

18.75

6.63

Additional process costs were added for:

  • A large wheel loader to load filtered tailings onto mine trucks for haul back to the WREs. This includes capital costs (ownership) and operating costs (lease, diesel, maintenance and labour).

  • Operating costs for the additional mine truck hours for the tailings haul back. The mine fleet has sufficient capacity to include haul back so no additional trucks were required.

Capital Costs

Opencut Mine

Capital costs for opencut mining include:

  • Mobilisation and commissioning charges for each mining fleet item,

  • Residual payments for each fleet item at the end of the 60-month lease period, and

  • Pre-production (Year 0) operating costs.

Opencut mining fleet lease costs are included in operating costs.

Opencut mine facilities such as workshops are included in Site Infrastructure capital costs .

Table 15: Opencut Capital Cost Estimates

Area Year 0
Deferred
Total
Mining Fleet $460,900
$3,914,075
$4,374,975
Pre-production $12,687,319
$0
$12,687,319
Total $13,148,219
$3,914,075
$17,062,294

Page | 51

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Process and Infrastructure

Benchmarking data for the Process and Infrastructure capital costs presented Table 14 are shown in the following chart. The red triangles show total Process and Infrastructure capital costs assumed for Colosseum at a range of annual process feed rates.

==> picture [446 x 238] intentionally omitted <==

Figure 24: Benchmarking of process and infrastructure capital cost

Additional capital costs specific to Colosseum were estimated:

• Powerline and substation US$4,703,024 • Access road upgrade US$1,030,000 • Open Pit Only US$137,683,024

Total estimated construction capital costs for Process and Infrastructure in Year 0 are:

Sustaining Capital

An amount of 2% of the Process and Infrastructure cost per year was allowed for sustaining capital. Life of project sustaining capital amounts estimated are:

• Open Pit Only US$23,176,642

Mine Closure Costs

Estimated amounts were allowed for mine closure costs:

• Open Pit Only US$30,000,000

These allowances are not based on estimates of the activities involved other than noting that they are well in excess of six months of mining costs at full production. Closure costs will have to cover all activities listed in the Reclamation Plan.

Page | 52

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Operating Costs

Opencut Mine

The following tables show the opencut mine operating cost estimates by area and by input.

Table 16: Estimated Opencut Operating Costs by Area

Area Mill Feed
US$/tonne
Waste Rock
US$/tonne
Total
US$/tonne
Load and Haul $2.75 $3.04 $2.97
Blast Hole Drilling $0.43 $0.40 $0.41
Explosives Supply $0.42 $0.38 $0.39
Grade Control $0.32 $0.00 $0.07
Management, Technical & Supervision $0.33 $0.26 $0.28
Environmental Management $0.02 $0.10 $0.08
Total Mining Cost $4.28 $4.18 $4.20

Table 17: Estimated Opencut Operating Costs by Input

Input Life of Mine Cost
US$M
US$/tonne % of Total
Equipment Lease $39M $0.54
13%
Diesel & Power $45M $0.62
15%
Maintenance $27M $0.37
9%
Labour $102M $1.39
33%
Contractor Margin $34M $0.46
11%
Explosives Supply $29M $0.39
9%
Grade Control $5M $0.07
2%
Management, Technical & Supervision $20M $0.28
7%
Environmental Management $6 $0.08
2%
Total Mining Cost $308M $4.20
100%

Process and Infrastructure

The following chart shows benchmarked data for the basic process cost per tonne of mill feed adjusted to 2024 US$. The red triangles show process operating costs assumed for Colosseum at a range of annual process feed rates.

Page | 53

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [483 x 296] intentionally omitted <==

Figure 25: Benchmarking of process operating costs

scale plant, were added to the basic benchmarked process cost and modelled tailings haul back costs per period were added to the total.

Table 18: Estimated Process Operating Costs

Input Life of Mine Cost US$M
US$/tonne Mill Feed
Processing $223M
$13.50
Tailings Filter $87M
$5.25
Tailings Haul Back $23M
$1.40
Total Process Cost $333M
$20.15

General and Administration Costs

General and administration ( G&A ) costs cover items such as operations management, human resources, accounts, safety, community relations, communications and mining tenement costs. These can vary greatly from site to site and consist of a mix of fixed and variable costs. To estimate a representative cost for the Study, G&A costs from the benchmarked studies and reports were plotted against the benchmarked process costs as shown in the following chart.

Page | 54

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [483 x 296] intentionally omitted <==

Figure 26: Benchmarking of General and Administration Costs

While the data shows poor correlation there is a general trend of decreasing G&A cost per mill feed tonne as the feed process rate increases. On this basis, G&A costs for the Study were estimated as:

US$0.37 – (Benchmarked basic process cost per tonne x 0.0089)

The resulting estimated G&A costs per mill feed tonne are:

  • Open Pit Only US$6.63

Gold Realisation Charges

The following gold realisation costs are based on published reports and the US mining cost database. The royalty payment is part of the purchase arrangement from Barrick Gold.

Table 19: Gold Realisation Charges – estimates and assumptions

**Realisation Charge ** Cost
Doré transport and insurance US$1.00/oz
Gold refiningcharge US$7.00/oz
Payablegold in doré 99%
Royalties(Barrick) 2.5%

Page | 55

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

10. Economic Analysis

Cautionary Statement

Economic analyses in this Study are to provide a preliminary assessment of project viability for the two scenarios modelled being ‘Underground & Open Pit Mining’ and ‘Open Pit Only’ as support for decisions on proceeding to a DFS.

The economic outcomes presented are not intended as a Mineral Asset Valuation under the Valmin Code 2015. The authors of this study are not Valmin Practitioners.

Cashflows in this study are based on:

  • Production targets which are not Ore Reserves as defined in the JORC Code (2012) and which include up to 19% Inferred mineral resources,

  • Capital and operating cost estimates which include a high proportion of benchmarked and factored costs,

  • A high proportion of assumed or historical operating inputs in disciplines where the authors of the report are not experts.

There is a high likelihood that the financial outcomes in this study will not be realised in any future project and should not be relied on.

Cashflows are presented as earnings before interest, taxes, depreciation, and amortisation (EBITDA). No analysis of financing costs or corporate taxation are included.

Revenue from gold sales less estimated capital and operating costs applied against the production schedule for the ‘Open Pit Only’ scenario are presented as net cashflows on undiscounted and discounted bases.

Selection of Gold Price

A fixed gold price of US$2,200/oz is used for the Study. See Section 11.

Selection of Discount Rate

Discounted cashflows (DCF) use a discount rate of 6.5%. This rate was selected as a pre-tax estimate of the weighted average cost of capital using the long term US lending rate current in September 2024 and assuming a debt to equity ratio of 80:20. The debt to equity ration in the future may vary from this.

Economic Outcome

The estimate life of mine EBITDA net cashflow would be US$397M undiscounted or US$235M discounted .

The operating life would be 8.4 years .

Project payback on an EBITDA basis would be 3.3 years undiscounted or 4.2 years discounted.

Page | 56

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [483 x 273] intentionally omitted <==

Sensitivity Analysis

The net present value of the discounted cashflows was tested against ±15% variations in key factors. The model is most sensitive to gold price and recovery. It shows similar sensitivity to mining and processing operating costs but are less sensitive to capital costs or discount rates.

The ‘Open Pit Only’ scenario remains positive within the full range of sensitivities tested.

These results do not consider combined effect of changes to multiple inputs.

==> picture [458 x 182] intentionally omitted <==

Figure 28: NPV Sensitivity Analysis in US$

Page | 57

Table 20: Sensitivity Analysis – Estimate of variance for each variable

Variable 85% 90% 95% 100% 105% 110% 115%
Gold Price 87 136 186 235 284 334 383
Gold Recovery 87 136 186 235 284 321 321
Discount Rate 255 248 241 235 229 223 217
Mine Opex 271 259 247 235 223 211 199
Process Opex 273 260 248 235 222 210 197
Capex 258 251 243 235 227 220 212

The sensitivity analysis has been estimated by varying one input parameter at a time, leaving all others unchanged. There is the potential that a change in one parameter will result in other parameters changing, either naturally or by changes to decisions. The sensitivity analysis is provided as a guide only and may not reflect actual variations in practice.

As illustrated above, the project is most sensitive to the gold price and gold recovery. The current spot gold price at the date of this Study is approximately 20% higher than the gold price assumed in the Study.

The sensitivity analysis indicates that the project still produces a positive NPV even at a gold price of US$1,870/oz (US$2,200 x 85%). US$1,870/oz is approximately 68% of the level of the current spot price for gold.

Funding

The Company’s 100% owned Colosseum Project is in a tier one jurisdiction and regarded as low risk. Historical production records demonstrate in excess of 91% gold recoveries and the project has very strong economics that provide a robust platform for Dateline to source traditional financing through debt and equity markets. There is, however, no certainty that Dateline will be able to source funding as and when required.

To achieve the various outcomes indicated in the Scoping Study, pre-production funding in excess of US$153M may be required. Typical project development financing would involve a combination of debt and equity. Dateline has formed the view that there is a reasonable basis to believe that requisite future funding for development of the Colosseum Project will be available when required.

There are grounds on which this reasonable basis is provided including:

  • The Project is in a tier one jurisdiction, with simple non-refractory metallurgy allowing for an industry standard CIL process plant and has a rapid payback of only 3.3 years from commercial process production;

  • a significant level of conventional debt financing for the Project development;

  • The Company has a strong track record of raising equity funds as and when required to further the exploration and evaluation of its assets; and

Page | 58

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

  • The Dateline Board and management has extensive experience in mine development, financing and production in the resources industry.

11. Mining History

Mining history for Colosseum up to 1994 is taken from information compiled on the Mindat website, the USGS and a paper by Gregg Wilkersen.

1860 to 1994

1860 – 1875

Exploration in the Clark Mountain district began in the late 1860s. The district was organized on July 18, 1865, by John Moss, owner of several mines, including the historic Colosseum Mine, which was discovered in 1865.

1900 – 1906

Developed by Devereaux Brothers, Ivanpah Consolidated Mining Co.

1923 – 1938

Purchased by C.H. Gowman, September 1923; operated by Colosseum Mines, Inc. from 1923 to February 1938. The historic Colosseum Mine was developed as underground workings in the West breccia pipe within the lower portion of the gold zone and constitutes the largest historic gold mine within the district. No recorded production occurred until the 1930s, with production of about 615 ounces gold. Recorded production for the mine also indicates that $45,000 (1930s value) in gold and copper was produced prior to 1940. The main historic developments at the mine consist of:

  • An adit at 5700 feet accessing 470 feet of drifts.

  • An adit at 5877 feet accessing 725 feet of drifts and 250 feet of raises,

  • A vertical stope in the central interior of the rubble breccia portion of the West breccia pipe, and

  • Semicircular workings on the westernmost edge of the West pipe.

Note that these workings would have been removed in the South Pit between 1988 and 1992.

1938 – 1942

Under lease to Harold Chase and Walter Lineberger, of Santa Barbara from February 1938 to February 1942; 30 unpatented claims, 2 patented claims, Colosseum No. 1 and Colosseum No. 2; 640 acres. The mine was closed in 1942 as a non-essential industry during World War II

1970s - 1985

During this 15 year period the Colosseum property was held by California Gold Properties, which leased some of the older claims and located an additional 176 claims. A series of exploration ventures on the Colosseum property was conducted by Draco Mines, Placer AMEX, and Amselco Exploration using modern methods. Amselco leased the property from Draco Mines in 1982 and conducted extensive drilling and feasibility studies between 1982 and 1984. This work resulted in delineation of ore reserves associated with the southwestern most of two felsite intrusive breccia pipes to a depth of 750 feet. Amselco began the required permit applications in 1983, and a Final EIR/EIS was approved in July 1985.

Page | 59

1986 - 1982

The property was acquired by Dallhold Resources Inc., a subsidiary of Bond Gold International, in September 1986. In November 1986, Royal Resources acquired a 25% interest in the property. Modern operations began in 1986 with mineable reserves estimated to be 10,539,000 tons (9.56 million metric tonnes) with an average grade of 0.062 oz Au/ton (2.13 g/t), for a total of 653,418 oz contained gold. Construction of a 3,400 tons per day (3,084 tonnes per day, or 1.25 Mtpa) carbon-in-pulp, cyanide mill started in November 1986 and was completed in September 1987. Open pit mining commenced in mid-1987 and the mine and mill reached full capacity by early 1988. The mining facilities occupied 284 acres with another 3,316 acres held as private land and unpatented mining claims. Mining was conducted in two open pits, the South Pit mining the west pipe and the North Pit mining the east pipe. Most of the mining facility was on unpatented Federal land under the jurisdiction of the Bureau of Land Management (BLM); but two patented claims are located in the South Pit area.

1989 - 1993

Lac Minerals acquired the properties of Bond International Gold, Inc in 1989. Colosseum Inc., a subsidiary of Lac Minerals Ltd, continued to operate the Colosseum Mine until mining was suspended on July 10, 1992. Processing of low grade stockpiles continued until May 1993.

Gold production ran for 5.5 years compared to the original 9 year mine plan. From January 1988 to May 1993:

  • 6.59 million tonnes of ore was mined at a waste to ore ratio of 3.97.

  • 5.84 million tonnes of ore was milled at an average grade of 2.02 g/t Au.

  • 345 koz of gold was poured.

Approximately 750,000 tonnes remains in a low grade stockpile on the east side of the South Pit. A sampling program is required to confirm the grade of this stockpile.

==> picture [385 x 258] intentionally omitted <==

Figure 29: Colosseum gold process plant in 1992

Page | 60

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

1994 to 2024

Lac Minerals was acquired by Barrick Gold Corporation in 1994. The Colosseum Project lay dormant until Dateline Resources Limited (DTR) acquired it from Barrick Gold in March 2021.

Since the acquisition, DTR has:

  • Collated all available exploration and production data,

  • Validated the historical drill hole data and converted to the current UTM grid,

  • Conducted a confirmatory drilling program on the West Pipe (South Pit),

  • Reviewed and updated the geological interpretation,

  • Produced two Mineral Resource Estimate updates (July 2022 and June 2024) to bring the Mineral resource up to 1.1 Moz,

  • Conducted preliminary mining studies, and

  • Progressed discussions and negotiations with relevant stakeholders to establish the status of approval and permits required to re-start mining and processing operations.

Page | 61

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

12. Geology and Exploration

The Colosseum deposit is located at the southern end of the Sevier foreland thrust belt in the southern Basin and Range Province, SW USA. The project lies within in the Clark Mountain Mining District in the northeast portion of the Clark Mountain Range. The district includes the Mountain Pass rare earth mine 10 kilometres south of the Colosseum Mine, numerous abandoned copper mines, and scattered fluorite, antimony, and tungsten prospects. Most gold and silver deposits in the district are within the northeast quadrant of the district north of Clark Mountain and are associated with emplacement of a felsic breccia complex into Precambrian basement rocks.

The deposit itself is associated with the emplacement of a breccia complex into Precambrian gneissic basement rocks. The complex is comprised of two felsite breccia pipes that form a northeast-southwest elongate zone, which contains mineralised zones of disseminated auriferous pyrite. (See Figure 30 below)

Gold at the Colosseum deposit is generally sub-microscopic and associated with sulphide mineralisation, chiefly pyrite. It occurs as free gold, with minor alloyed silver. Gold is primarily in contact with pyrite, in fractures in the pyrite or along pyrite grain edges. It also occurs as isolated particles in quartz and other gangue minerals but spatially always close to pyrite but rarely as particles encased in euhedral pyrite.

==> picture [413 x 372] intentionally omitted <==

Figure 30: Geology Map for the Colosseum Gold Project (source unknown)

Page | 62

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Deposit Types

The Colosseum deposit style is a hydrothermal breccia pipe with a combination of epithermal mineralisation at original higher levels and mesothermal mineralisation at the lower levels.

Exploration

Historical work was completed by various mining companies since 1972.

  • Draco Mines (1972-1974)

  • Placer Amex (1975-1976)

  • Draco Mines (1980)

  • Amselco (1982-1984

  • Dallhold Resources/Bond Gold (1986-1989

  • Lac Minerals (1989-1994)

All the companies were reputable, well-known mining/exploration companies that followed the accepted industry standard protocols of the time.

All meaningful and material data has been included in a previous report by H&SC (2024a).

3D geophysical interpretations have recently been created from historical data. The outcomes have suggested possible additional exploration targets close to the existing set of deposits.

Future work would be for a feasibility study. If required, additional drilling may be needed for metallurgical and geotechnical purposes.

Processing and interpretation of the geophysical data is ongoing. Current work is on a follow-up program involving IP or MT surveys to test deeper and with greater resolution.

Drilling

A total of 616 holes for a total of 59,137 metres have been drilled in the Colosseum Mine area. The historical drilling was completed from 1972 to 1991 and includes 599 holes for a total of 55,609 metres. Most of the historical drilling was done using RC and conventional rotary methods. An inventory of known drilling in the area totals 5,166 metres in 262 Air Trac holes, 6,611 metres in 31 core holes, 40,288 metres in 273 RC holes and 3,543 metres in 33 rotary/percussion holes.

Between April 2022 and April 2024, DTR drilled 17 diamond core holes (with one abandoned hole) along existing haul roads within the South Pit, for a total of 3,527.65 metres. The majority of this drilling is aimed at confirming mineralisation grades at depth and to better define lateral margins to the deposit.

All the Colosseum drillhole data is used in developing the Mineral Resource model, with the exception of one historic drillhole, CP-2, which is an exploration hole testing an IP anomaly and is outside the area of the Mineral Resource.

Since April 2024, DTR has drilled two holes in the North Pipe. The first hole intersected a moderate grade zone (0.5 to 2.0 g/t Au) at depth on the eastern side of the North Pipe. The second hole intersected high grade mineralisation within the body of the currently defined resource.

Page | 63

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

These holes are not included in the June 2024 MRE. When the next MRE update is run they may result in some localised increase of estimated gold grade.

13. Mineral Resource Estimates

DTR’s consultants modelled the mineral resource in 2022 and 2024.

The July 2022 MRE used Ordinary Kriging ( OK ) and was mainly based on historic drilling (1991 and earlier) and five holes drilled by DTR in 2022. It was included in the Australian Securities Exchange ( ASX ) release “813,000 ounce Mineral Resource estimate for Colosseum Gold Project” dated 6 July 2022.

The June 2024 MRE used Multiple Indicator Kriging ( MIK ). It added seven holes drilled in 2023 and a further two drilled in 2024. The June 2024 MRE was reported by DTR in the ASX release “1.1 million ounces of Gold at the Colosseum” dated 6 June 2024.

This section on Mineral Resource Estimates is taken from the June 2024 MRE.

For clarity, where older geological reports refer to the East and West breccia pipes, current reports and mine plans refer to the South Pipe or Pit (formerly West Pipe) and the North Pipe or Pit (formerly East Pipe).

Estimation Methodology

Recoverable MIK was used to complete the gold grade estimation using HSC’s inhouse GS3M modelling software. The geological interpretation, such as it is, block model creation and validation were completed using the Surpac mining software. HSC considers MIK to be an appropriate estimation technique for the type of mineralisation and extent of data available.

The drillhole database was composited, with no constraints, to 1m intervals covering the whole of the prospect. The 1m composite interval may lead to a smoothing out of the variance but is unlikely to have a significant impact on the global estimates. A minor amount of peripheral, isolated data was removed from the composite file. A total of 54,313 composites were generated from the drillhole database, using the Surpac ‘best fit’ option and modelled for gold only. Two drilling domains were employed, one for the South Pit (domain 1) and another for the North Pit (domain 2), reflecting a difference in intensity of drilling and assay grades.

Metal variogram maps of gold for domains 1 and 2 indicated weak results, which points to a lack of structure to the gold data. Overall grade continuity was very modest with a weak E-W trend for domain 1 coupled with a steeply west plunging feature in the XZ plane and a vertical plunge in the YZ plane. For domain 2, a WNW trend was interpreted with a subvertical plunge in both the XZ and ZY planes.

Grade interpolation was unconstrained, except by the search parameters and the variography, in acknowledgement of the gradational nature to the margins of the gold mineralisation and the abundance of buffering low grade peripheral values.

No base of oxidation was used. No cover surface was created as the mineralisation is outcropping and is exposed in many places along its ridge line and flanks and where previous open pit mining had occurred.

A fundamental concept behind MIK method is that it generally precludes the need for top cutting. However, in this case, two extreme consecutive samples from one drillhole were top cut to 500g/t.

Page | 64

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Block dimensions are 10m by 10m by 5m (E, N, RL respectively) with no sub-blocking. The selective mining unit ( SMU ) is 5m by 5m by 2.5m. The north and east dimensions were chosen as they are a close to the nominal drillhole distances in the detailed drilled area of the South Pit. The vertical dimension was chosen as a compromise between the two deposits, a reflection of the sample spacing, possible mining bench heights and to allow for flexibility in potential mining scenarios after discussions with independent mining consultants AMDAD.

Both domains were modelled as a combined dataset with soft boundaries and separate conditional statistics. A total of 5 search passes were employed with progressively larger radii and/or decreasing data point criteria. The initial search parameters for domain 1 were 20m by 20m by 35m with a minimum of 16 data and 4 octants increasing to a final Pass 5 search of 60m by 60m by 120m with a minimum of 8 data and 2 octants. For domain 2, the initial search was 25m by 25m by 25m with the same data requirements expanding to a Pass 5 search of 70m by 70m by 70m with a minimum of 8 data and 2 octants. The slightly different search dimensions are a function of the mineralisation in each pit.

The maximum extrapolation for the Mineral Resources is the Pass 5 search.

No other elements were modelled, therefore there are no assumptions about correlation between variables. No by-products are anticipated from production. No assessment has been made for any deleterious elements.

Drillhole spacing ranges from 10 to 15m in the core of the two domains but at a variety of directions giving rise to relatively close spaced samples. Downhole sampling was generally at 5 feet (and 2 feet) intervals.

The mineral resource estimates are controlled by the data point distribution, the variography, block size and the search ellipse. Conventional use of wireframes to control the mineralisation was not considered necessary in this case.

The new block model was reviewed visually by HSC, and it was concluded that the block model fairly represents the grades observed in the drillholes. HSC also validated the block model using a variety of summary statistics and statistical plots. No issues were noted. Validation confirmed the modelling strategy as acceptable with no significant issues.

Comparison with the 2022 mineral resource estimates indicated a larger tonnage for the 2024 Mineral Resource by 27% and at a very slightly higher gold grade. None of this is unexpected based on the different modelling strategy and the additional drilling data.

Tonnages are estimated on a dry weight basis and moisture content has not been determined.

The historic mining operation exploited both the South and North Pits but there are no meaningful production figures available to allow for any reconciliation with the new Mineral Resources.

Density

No historical density data was supplied.

53 density measurements were supplied by the Company from their recent drilling. Samples consisted of single pieces of core 10-15cm long and density was measured using an immersion in water technique i.e. the Archimedes Principle of weight in air / (weight in air minus weight in water). The average density value was

2.66t/m[3] with a range of 1.96 to 3.37t/m[3] . Density values tended to show an increase with hole depth.

Page | 65

A default density of 2.65t/m[3] was used for the Mineral Resources and is considered reasonable.

Cut Off Grades

The recoverable MIK resources are reported at a gold cut-off of 0.5g/t based on the outcome of a recently completed pit optimisation study by independent mining consultants AMDAD of Brisbane. The cut-off grade at which the mineral resource is quoted reflects the intended bulkmining approach. Consideration of ‘reasonable prospects of eventual economic extraction’ has utilised an optimised pit shell with a revenue factor of 1.3 at a US$2,400/oz gold price with preliminary estimates of mining costs and pit wall slopes.

The classification of the recoverable Mineral Resources is based on the data point distribution which is a function of the drillhole spacing and the search parameters. Search Pass 1 equals Measured Resource, Search Passes 2 & 3 equal Indicated Resources and Search Passes 4 & 5 equals Inferred Resource.

Other aspects have been considered in the classification including the host geology and style of mineralisation, validation of the historic drilling, sampling methods and recoveries, the QAQC programmes and results and comparison with previous resource estimates.

HSC believes the confidence in tonnage and grade estimates, the continuity of geology and grade, and the distribution of the data reflect Measured, Indicated and Inferred categorisation. The estimates appropriately reflect the Competent Person’s view of the deposit.

Page | 66

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Mineral Resource Estimate

The Mineral resource Estimate for June 2024 was reported by DTR in the ASX release “1.1m oz gold for updated Colosseum Resource Estimate” dated 6[th] June 2024.

Table 21: June 2024 Mineral Resource Estimate

Category Cut-of (g/t
Au)
Volume
(m3)
Tonnes
(Mt)
Grade
(g/t
Au)
Ounces
(koz)
South Pit Measured 0.5 1.01 2.67 2.23 191.2
Indicated 0.5 1.13 3 1.28 123.8
Inferred 0.5 1.89 5.01 1.13 182.6
TOTAL 0.5 4.03 10.68 1.45 497.6
North Pit Measured 0.5 2.62 6.93 1.18 263.8
Indicated 0.5 1.59 4.22 1.16 157.7
Inferred 0.5 1.99 5.26 1.07 182
TOTAL 0.5 6.2 16.42 1.14 603.4
Combined Measured 0.5 3.62 9.6 1.47 454.98
Indicated 0.5 2.73 7.23 1.21 281.44
Inferred 0.5 3.87 10.27 1.1 364.6
TOTAL 0.5 10.23 27.1 1.26 1,101.00

The new recoverable Mineral Resources for the Colosseum gold deposit are reported for a gold cut-off grade of 0.5g/t constrained to the block centroid being above the optimised pit shell and below the current topographic surface.

==> picture [335 x 234] intentionally omitted <==

Figure 31: Grade Tonnage Curve for the June 2024 MRE

Page | 67

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

==> picture [441 x 280] intentionally omitted <==

Figure 32: Gold Block Grade Distribution for the Colosseum Mineral Resources (HSC), (view looking down to NNW)

Competent Person Statement – Mineral Resources

The mineral resources underpinning the production target in this Study for the Colosseum gold deposit were prepared by Mr Simon Tear who is a Member of The Australasian Institute of Mining and Metallurgy (MAusIMM) and who has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the “JORC Code”). Mr Tear is a Director of H&S Consultants Pty Ltd and he consents to the inclusion in the report of the Mineral Resource in the form and context in which they appear.

14. Ore Reserve Estimates

An Ore Reserve has not been prepared for this Study.

The Colosseum Gold Mine Study is an order of magnitude technical and economic study of the potential viability of the Colosseum Mineral Resources. It includes appropriate assessments of realistically assumed Modifying Factors together with any other relevant operational factors that are necessary to demonstrate at the time of reporting that progress to a DFS can be reasonably justified. However, the Study is based on low-level technical and economic assessments and is insufficient to support estimation of Ore Reserves or to provide assurance of an economic development case at this stage, or to provide certainty that the conclusions of the Study will be realised.

Additionally, the outcome of the Study is partially (14-19%) supported by Inferred Mineral Resources, which cannot convert to Ore Reserves for this level of study.

Page | 68

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

15. Risk Assessment and Forward Work

Risk Assessment

The table below provides a preliminary listing of key risks identified for the project as the basis for defining a program of work for a DFS.

Table 22: Summary of Key Risks

Risk Event Impact Controls
Mining Cost variability
/ accuracy
This Study uses preliminary owner operator
costs developed from a combination of cost
database, first principles and benchmarked
against other operations. These costs were
developed in mid-2024 and broadly represent
contemporary rates.
The scale of the open pit and/or underground
may be sub-optimal if mining costs are higher
than estimated.
As well as direct impact on project value, re-
optimisation at higher costs than currently
estimated may result in a reduction in the size
of the optimum pit, the extent of the
underground mine and production tonnes.
Review and revise costs in the DFS, with
OEM prices, parts costs etc.
Contractor pricing
Explosives pricing
Open pit and underground optimisation and
scheduling would be re-run in the next phase of
work with final mining costs to confirm
extraction shapes.
Confidence level of
Mineral Resource
forming the basis for
the mine plan
The mineral resource has a significant
component in the Inferred category. There is a
risk that this may not convert to measured and
indicated, in which case mill feed shortfalls
may result in the schedule. This would reduce
revenue and project value.
Further resource drilling as part of the DFS
program would target the Inferred Resource,
upgrading it to Indicated.
Open cut optimisation
– geotechnical
assumptions
Optimisations assume that the Study slope
designs are appropriate. However, the
assumed slopes may be too steep. Should
flatter slopes be required additional waste will
be mined for stable pit walls, which will impact
both project cashflow and schedule material
movement profile.
Geotechnical and hydrogeological studies will
be undertaken in the DFS to increase the
confidence level in these areas and to confirm
design parameters for stable excavation in the
open cut and underground.
Water impacts on
mine plan
Potential water impacts include: -

operational and safety impacts in the open
cut and underground mines

environmental
impacts
from
surface
contact water
Existing documentation suggests that there is a
low risk of surface water impacts due to the low
precipitation, and limited groundwater.
Hydrological and hydrogeological assessment
is required in the DFS phase of work to confirm
the low potential for surface water impacts
and limited groundwater inflows to the open
cuts and underground mines.
The hydrological assessment will also confirm
requirements and design for surface water
management systems such as drains and
containment ponds.
Blasting requirements Underestimation of the powder factor would
result in higher drilling and blasting costs than
The powder factors adopted for the Study are
broadly consistent with Dyno (2010) and

Page | 69

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
are underestimated estimated. Underestimation of other blasting
considerations such as fly rock,
noise/vibration and explosives storage may
result in inappropriate site layout and
additional costs and impacts for a revised
layout.
slightly more conservative than Amselco
(1984).
A blasting study would be undertaken as part
of the DFS program to confirm powder factors
and to address fly rock, noise/vibration and
explosives storage.
Reactive ground and
sulphide dust impacts
on mining operations
Low levels of sulphide mineralisation in the
rock to be excavated at Colosseum suggest
that it is unlikely the ground will be reactive in
the underground mine and the deeper benches
of the open cuts, and that special precautions
would be necessary for blasting.
In the DFS phase of work in conjunction with
the blasting study a qualified specialist will
make an assessment to confirm that there
won’t be any reactive ground or sulphide dust
explosion risks.
Geotechnical impacts
on mine plan – Open
Cut
The geotechnical assessment impacts on the
open cut wall slopes, which in turn determines
the optimal pit shell, material movement, and
mining costs.
The Study open cut slopes were based on
mined slopes in the South Pit which have stood
for over 30 years without significant failures.
Waste rock dump slope parameters are yet to
be geotechnically assessed.
A DFS level geotechnical study will be
undertaken for the open cut and waste dump
slopes to reduce uncertainty and risk. The
open cut geotechnical work will include:

Review of Study open cut designs,

gathering additional data from drilling and
testing of samples if required, borehole
imaging for structural orientations and to
reduce uncertainty, hydrogeological data
collection.

assessment of open pit and underground
interactions,

assessment of waste rock dump slope
stability.

geotechnical assessment for surface
infrastructure
Dilution and Recovery,
Ore selectivity –
impacts and
uncertainty
Inadequate selectivity when mining ore may
result in excessive dilution and loss.
Inappropriate allowances or methods for
estimation of dilution and mining recovery may
underestimate the dilution and recoveries
experienced during operation.
Additional dilution will increase operating
costs due to loading, haulage, and processing
of sub-economic material. Lower recovery will
reduce production and revenue.
The Study open cut tonnes and grades have
been adjusted for dilution and mining loss
application of global adjustment factors.
Estimates for dilution skin thickness and
percentage adjustments for additional dilution
and mining loss would be assessed and refined
in the DFS phase of work.
Moderate selectivity is required to define
economic cut-offs, and to manage dilution and
loss. This would be achieved through
appropriate grade control practices including
RC grade control drilling in the open cut in
advance of mining.
The ability to achieve reasonable selectivity
would also be addressed in the DFS equipment
selection.
Pit waste rock storage
requirements and
potential for acid
formation
The Study assumes that waste rock will be
non-PAF, and no allowance has been made in
the costs for storage of potentially acid forming
(PAF) waste rock material.
The Study costs for management of waste rock
material may be underestimated.
PAF waste characterisation would be
completed as part of the DFS to identify
whether some waste rock may be potentially
acid forming (PAF), posing a risk to the quality
of water draining off and through the waste
dumps.

Page | 70

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
Additional costs required to appropriately
store PAF waste, above that currently allowed,
would impact project economics.
Methods and parameters for management of
PAF waste rock would be further investigated
and confirmed if PAF is identified.
Contaminants The mining activities may involve interactions
with contaminant elements such as lead,
arsenic and mercury.
Specific OH&S procedures are likely to be
required to address the risk to personnel of
exposure
to
such
contaminants.
These
measures could impact on the mining costs.
Investigations are required to better define this
risk and mitigation measures including
personal protective equipment, procedures for
elimination of dust, personal hygiene, washing
of work clothes and monitoring of contaminant
levels.
Further work to address the risk posed by
contaminants includes:

assessment of likely concentrations of
contaminants in the mine work areas

Development of OH&S procedures to
address the risk to personnel of exposure
to such contaminants
Assessment of impact on the mining costs of
these measures.
Surface topography Inaccuracies in the as mined/topographic
surface may result in additional waste stripping
requirements, to the volumes estimated using
the current surface model, or inappropriate
designs where a high level of precision and
accuracy is required to address water courses
etc.
The current surface topography model used for
the Study mine plan is based on a LiDAR model
flown in April 2021. This is considered
appropriate for Study level estimates of the
open cut and waste rock dump design and
volumes.
Initial production
schedule is not
achieved.
Open cut and underground mining have been
modelled using Geovia’s MineSched program.
This level of detail is considered appropriate
for a Study. However, further detail is required
to improve confidence in the initial mine
development period as well as overall
production rates.
If productivity estimations for initial mining are
optimistic,
or
if
the
resource
model
mineralisation grades and/or extents are
overestimated, then insufficient ore may be
available to meet mill throughput and metal
production.
The detailed DFS Mine Development Plan
would update the pit optimisations and pit and
dump designs. Modifications to ramp and haul
road positions would be incorporated as
required. The schedules would allow updating
of the mine fleet and workforce.
If Case 1 is taken forward to the DFS, stope
shapes would be re-optimised against updated
costs and revenues, underground designs
would be revised and SLC flow modelling
would be undertaken. The results of this work
would allow a detailed first principles
estimation of the underground mining fleet,
workforce and consumables.
Appropriate grade control will be undertaken in
advance of initial mining to confirm initial ore
production estimates.
A Mining Execution Plan would be prepared as
part of the DFS, to help ensure the timely
development of the mine leading to ore
production.
Equipment
maintenance is
Mining targets not met due to lower than
estimated fleet availabilities, impacting ore
production and cashflows, as a result of:

Maintenancepersonnel with
The DFS will specifically address mine
maintenance including:

consideration of maintenance and
repair contracts(MARCs)with

Page | 71

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
inadequate. inadequate training, skills and/or
numbers.

Inadequate maintenance facilities.
Inadequate holdings or availability of spare
parts and maintenance supplies.
equipment manufacturers

detailed design and estimation of
maintenance facilities

assessment of maintenance
personnel and support requirements
The DFS will also include evaluation of owner-
operator versus mining contractor. The latter
would give greater flexibility to increase fleet
numbers if required.
Maintenance capability would be a key
consideration in the selection of the
contractor. The contractor would be required
to commit to a comprehensive maintenance
strategy. This may include maintenance and
repair contracts with the original equipment
manufacturers or their authorised dealers or
service agents.
Use of a mining contractor should give greater
flexibility
to
increase
fleet
numbers
if
mechanical availabilities are sub-optimal.
Sub-optimal pit design
and ore reserve for
assumed parameters.
If the pit design is not optimised for scale of
mining and/or mining fleet, then project NPV
will not be maximised.
The final Study pit design is based on WhittleTM
open cut optimisation and design
investigations for haul roads and pit staging.
However, the optimality of the pit design and
ore reserve also depends on the project non-
mining parameters assumed, including metal
prices, non-mining operating costs and
processing assumptions.
The DFS would include appropriate sensitivity
analysis of non-mining parameters to confirm
the robustness of the selected optimised pit.
It is recommended that the design process be
independently
reviewed
before
mining
commences, in order to confirm the ultimate
pit.
Waste rock dump
slopes become
unstable and slip.
Potential
hazard
for
mine
operators,
equipment, and water management measures.
The slopes applied are considered to be
reasonable for stability at Study level but
require geotechnical analysis to confirm an
acceptable factor of safety.
Dump stability analysis will be conducted in
the next phase of work as part of the
geotechnical investigations.
Testing of critical sites should be conducted to
confirm
the
waste
dump
design
and
requirements for stripping material from the
waste dump footprint.
Truck productivity is
lower than estimated.
Where modelled truck productivity does not
fully account for site-specific factors then lower
than expected productivity would require
additional trucks to achieve the scheduled
material movement rates, adding to project
The Study mining estimates include truck
numbers derived from preliminary haulage tkm
allowances. While these are adequate for
Study level, more detailed modelling would be
required for the DFS.
The DFS will include detailed haul modellingto

Page | 72

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
capital and/or operating costs. increase confidence in required truck hours
and numbers to achieve the scheduled
material movement.
Consideration of contractor mining in the DFS -
for an owner-operator scenario the requirement
for extra trucks would result in additional
capital and operating costs. However, for
contract mining with a set contract price per
tonne hauled, the cost impact may be minor.
Insufficient stockpile
capacity for ore when
crushing/ conveying
system and/or the mill
is broken down.
Potential for annual production to not meet
required targets due to instances where the
system is unable to sustain ore delivery in the
short term.
As broad a filled pad as possible would be built
out from the ROM crusher area to provide
immediate stockpile buffering.
Capacities of the crusher and crushed ore
stockpile should be assessed regarding likely
outages, considering also the minimum and
maximum possible ore digging rate.
Consideration should be given to simulation
work during the development phase to confirm
capacities.
Insufficient material
for road sheeting and
stemming.
Potential for poor quality roads, reduced haul
speeds and production shortfalls, as well as
poor blasting performance resulting in higher
operating costs.
Additional costs may be incurred in sourcing
suitable material from an external quarry.
It is likely that reasonable aggregate material
could be sourced from selected excavated
waste rock within existing waste dumps.
Sources of material for aggregate, including a
simple quarry design, will be confirmed in the
DFS.
Mining activities
generate sediment-
laden water run-off.
If dirty-water controls are inadequate to control
sediment-laden water, then this may jeopardise
approvals for operation and put the project at
risk of suspension.
Areas of mine disturbance have been identified
and water management systems outlined.
A detailed mine water management plan would
be prepared in the next phase of development.
Incorrect equipment
selection.
Impacts include productivities, ore production,
and dilution, resulting in higher costs, lower
revenue, cashflow and value.
The Study mine plan is based on an industry
standard mining fleet for the underground
mine and typically sized equipment for the
scale and material movement rate of the open
cut operations.
The DFS will include a detailed evaluation and
selection of the mining fleet, and also include
evaluation of owner-operator versus mining
contractor. Contract mining would provide
some opportunity to revise the fleet, and locks
in some of the cost.

Page | 73

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
Mine capital costs are
higher than expected.
Estimates of capital costs made at this time do
not reflect the actual costs when mine
development occurs, and this will impact on
overall project viability and rate of return.
The main capital costs are the costs for the
processing plant, general project
infrastructure, mining fleet, establishment of
mine facilities and infrastructure, initial road
development, and initial mine operations. This
includes pre-stripping waste rock in the open
cuts, excavation of the boxcut, establishment
of portals, and development of the decline and
ventilation shafts for the underground mine.
The above items would be assessed in detail in
the DFS phase of work.

Processing Risks

Risk Event Impact Controls
Processing
recovery is lower
than estimated.
Direct impact on revenue, cashflow and return on
investment
Study gold recovery set at 92% as
opposed to 91.4% in 1984 test work and
91% from operations. Extra 1% based on
assumption of approved technology
since 1993.
Test core from recent drilling to confirm
mineralogy hasn’t changed recovery
from former operation.
Ore is harder than
estimated
Higher than estimated costs for comminution.
Adverse impacts on recovery.
Test core from recent drilling to confirm
mineralogy hasn’t changed recovery
from former operation.
Detailed crushing and grinding plant
design and associated estimates for
running
costs
including
power,
consumables, personnel
Other metallurgical
risks such as high
cyanide
consumption,
copper impact
Higher costs, lower recovery. Test core from recent drilling to confirm
mineralogy hasn’t changed recovery
from former operation.
1984 FS report notes that cyanidation
leaching, and carbon adsorption tests
were completed for the FS.
1984 FS report notes that a copper
impurities study at Hazen in the 1980s
indicated that copper would not be a
problem.
Inappropriate
process plant
design or location
Additional costs for construction, modifications, or
higher than estimated operating costs
Detailed plant design including location
review,
geotechnical
investigation,
operability study.

Page | 74

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Infrastructure Risks

Risk Event Impact Controls
Insufficient water
supply, poor water
management
Interruption to production, higher than estimated
operating costs, environmental discharge.
Address water supply as a key part of the
DFS.
Note that according to the EPA (1993) the
previous operation was supplied with
water via a pipeline from two wells in the
Ivanpah Valley, the wells provided 800
gpm, 16h/day. No water was sourced
from Shadow Valley, 10 miles to the west,
which had originally been nominated by
Amselco (1984) as the primary water
supply.
Inappropriate or
insufficient power
supply
Blackouts, interruption to production, higher than
estimated operating costs, safety incidents.
Address power supply as a key part of the
DFS. Investigate existing powerlines,
obtain pricing for grid supply.
Inappropriate or
insufficient tailings
management and
storage
Safety hazard, environmental discharge, delays to
production, higher than estimated costs.
Review Amselco FS (1984) and address
tailings testwork, including thickening
and filtration, and storage as a key part of
the DFS.
Inappropriate or
insufficient
maintenance
facilities
Breakdowns, poor availability, higher than estimated
running costs, safety incidents.
Address maintenance facilities as a key
part of the DFS.
Inappropriate or
insufficient general
site facilities and
services
Inappropriate or inadequate buildings, offices,
amenities, communications, IT, emergency systems,
lead to delays, project underperformance, higher
than estimated costs.
Address
general
site
facilities
and
services as a key part of the DFS,
including geotechnical assessment of
sites for buildings and structures.
ESG Risks
Risk Event Impact Controls
Operations ESG
impacts/risks not
properly
addressed.
Greater than estimated impacts: -

on flora and fauna

Potential emissions and pollutants impacting
groundwater, air quality including greenhouse
gas emissions.

Noise, dust, visual amenity impacts
Resulting in: -

jeopardising regulatory approvals and possible
suspension of operations

cost impacts
reputational impacts
Existing EIS forms minimum standard.
DFS would address other measures to for
current best practice.
Detailed environmental and social studies
as required would be undertaken as part of
the DFS

Page | 75

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Risk Event Impact Controls
Mine closure not
properly
addressed.
Landform
instability
and
erosion,
chemical
discharges from site, ongoing impacts on flora and
fauna resulting in cost and reputational impact
DFS would include detailed closure plan in
accordance with approved Reclamation
Plan.
Insufficient time
allowed for
approvals.
Delay to project start, impact on cashflows, returns. Assess status of all approvals in place at
suspension of operations in 1993.
Timely program of engagement with
community and statutory bodies.
Insufficient
stakeholders buy-in
Delays to approvals, permits Appropriate program of engagement with
community and government.
Inappropriate
disposal plan for
tailings and waste
rock

jeopardising regulatory approvals and possible
suspension of operations

cost impacts
Detailed investigations of tailings and
waste rock as part of DFS including
geochemistry,
characterisation,
management plans.

Business Risks

Risk Event Impact Controls
Inadequate or
inappropriate
organisation
structures,
recruitment,
training and safety
Project underperformance, delays to production,
higher than estimated costs, safety incidents and
injuries
Address
organisation
structures,
recruitment, training and safety in DFS
Logistics
inadequately
addressed.
Safety or environmental incident Address logistics, warehousing, supply in
DFS
Poor construction
project
management
Delay to project commissioning and startup, cost
overrun,
adversely
impacting
cashflow
and
reputation.
Develop detailed project execution plan
as part of the DFS.
Establish
appropriate
project
management for construction and initial
production.
Inadequate or
inappropriate
business systems
Project performance is not appropriately monitored
and managed, delays to production, higher than
estimated costs, safety incidents and injuries
Address
business
systems
and
management systems in DFS including IT,
communications.

Page | 76

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

16.

This Study has been prepared at a scoping study level of confidence. However, it deals with a project which:

  • Operated from 1988 to 1993,

  • Had extensive metallurgical test work pre-1988,

  • Is extensively drilled,

  • Has recently drilled core available for metallurgical, geochemical and geotechnical test work,

  • Has high walls exposed for geological and geotechnical mapping,

  • Has existing road access which can be upgraded,

  • Is in close proximity to services and labour sources, and

  • Has an existing framework of approvals.

With this level of information available it is reasonable to build on the findings of this Study to move to a DFS with minimal further work. The proposed path to project development decision based on a DFS is:

  • A short Project Selection Study ( PSS ). This study would:

  • Confirm status of all key project approvals,

  • Engage with key experts for the DFS and confirm or adjust key inputs for the DFS such as process and infrastructure capital and operating costs. This would still be at an order of magnitude level of confidence, but it would replace benchmarked estimates in the Study with estimates aligned to current South West USA experience.

  • Select project definition based on either Case 1 (underground and opencut) or Case 2 (opencut only). DTR would make this selection based on commercial outcomes of this Study and the PSS updates and other strategic criteria.

  • Set the detailed scope of work, program for the DFS and engage experts for each area.

  • A Definitive Feasibility Study ( DFS ). This study would:

  • Be based on one Scenario (Open Pit Only),

  • Start with a throughput analysis to optimise the mill feed rates assumed for the Study,

  • Include any updates to the Mineral Resource model,

  • Include any further analytical test work identified during the PSS such as process performance test work, tailings and waste rock characterisation, geotechnical assessment, updates to hydrology and geohydrology and updates to environmental and social impact assessments,

  • Include optimisation of the mine plan and fleet and commencement of negotiations with mining contractors and explosives suppliers,

  • Include optimisation of the process flow sheet and equipment selection.

  • Identify and confirm availability of site access, power supply and water supply.

Page | 77

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

  • Define and estimate all aspects of the project across mining, processing, infrastructure and environmental and social impact to enable the majority of the project construction cost to be estimated at AACE Class 2.

  • Define and estimate all aspects of the project across mining, processing, infrastructure and environmental and social impact to enable the majority of the project operating costs to be estimated at ±15% accuracy.

  • Update gold price and other commercial inputs with industry accepted forecasts.

  • Include a financial model prepared by a qualified practitioner with experience in US corporate law and taxation and with sufficient sensitivity analyses to support an investment decision for the project,

  • Confirm all approvals and permits required for the project to re-commence and, where possible, start application processes for any that need to be updated or renewed,

  • Include a project implementation plan, and

  • Be prepared in conjunction with an Ore Reserves Estimate as defined in the JORC Code 2012.

The proposed two stage approach is to ensure that when the DFS commences the entire project team is focussed on a single, clearly defined scope of work. This is essential to ensure the DFS delivers a reliable basis for the project investment decision and that is completed within the estimated time and budget.

A key decision during the DFS would be if any further drilling is required. Reasons for drilling could include:

  • Upgrading Inferred resources in the Study mine plans to at least Indicated status for inclusion in the Ore Reserve,

  • Geotechnical and hydrogeological assessment, or

  • Obtaining samples for metallurgical test work.

Cores drilled through mineralisation and waste since 2021 are available and the geology is clearly exposed in the existing South Pit walls. If this information can be used instead of new holes it save time and expense for the DFS.

Page | 78

This announcement has been authorised for release on ASX by the Company’s Board of Directors.

For more information, please contact:

Stephen Baghdadi Andrew Rowell Managing Director White Noise Communications +61 2 9375 2353 +61 400 466 226 www.datelineresources.com.au [email protected]

Follow Dateline on X:

==> picture [16 x 17] intentionally omitted <==

https://twitter.com/Dateline_DTR

About Dateline Resources Limited

Dateline Resources Limited (ASX: DTR) is an Australian publicly listed company focused on mining and exploration in North America. The Company owns 100% of the Colosseum Gold-REE Project in California.

The Colosseum Gold Mine is located in the Walker Lane Trend in East San Bernardino County, California. On 6 June 2024, the Company announced to the ASX that the Colosseum Gold mine has a JORC-2012 compliant Mineral Resource estimate of 27.1Mt @ 1.26g/t Au for 1.1Moz. Of the total Mineral Resource, 455koz @ 1.47/t Au (41%) are classified as Measured, 281koz @1.21g/t Au (26%) as Indicated and 364koz @ 1.10g/t Au (33%) as Inferred.

The Colosseum is located less than 10km north of the Mountain Rare Earth mine. Work has commenced on identifying the source of the mantle derived rocks that are associated with carbonatites and are located at Colosseum.

Forward Looking Statements

Certain statements contained in this Announcement, including information as to the future financial or operating performance of Dateline and its projects may also include statements which are ‘forward‐looking statements’ that may include, amongst other things, statements regarding targets, estimates and assumptions in respect of mineral reserves and mineral resources and anticipated grades and recovery rates, production and prices, recovery costs and results, capital expenditures and are or may be based on assumptions and estimates related to future technical, economic, market, political, social and other conditions. These ‘forwardlooking statements’ are necessarily based upon a number of estimates and assumptions that, while considered reasonable by Dateline, are inherently subject to significant technical, business, economic, competitive, political and social uncertainties and contingencies and involve known and unknown risks and uncertainties that could cause actual events or results to differ materially from estimated or anticipated events or results reflected in such forwardlooking statements.

Dateline disclaims any intent or obligation to update publicly or release any revisions to any forward‐looking statements, whether as a result of new information, future events, circumstances or results or otherwise after the date of this Announcement or to reflect the occurrence of unanticipated events, other than required by the Corporations Act 2001 (Cth) and the Listing Rules of the Australian Securities Exchange (ASX). The words ‘believe’, ‘expect’,

Page | 79

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

‘anticipate’, ‘indicate’, ‘contemplate’, ‘target’, ‘plan’, ‘intends’, ‘continue’, ‘budget’, ‘estimate’, ‐ ‘may’, ‘will’, ‘schedule’ and similar expressions identify forward looking statements.

All ‘forward‐looking statements’ made in this Announcement are qualified by the foregoing ‐ cautionary statements. Investors are cautioned that ‘forward looking statements’ are not a guarantee of future performance and accordingly investors are cautioned not to put undue reliance on ‘forward‐looking statements’ due to the inherent uncertainty therein.

Dateline has concluded that it has a reasonable basis for providing these forward-looking statements and the forecast financial information included in this Announcement.

To achieve the range of Colosseum Gold Project outcomes indicated in the Study, funding of in the order of an approximately US$152 million will likely be required by the Company.

Based on current market conditions and the results of studies undertaken, there are reasonable grounds to believe the Project can be financed via a combination of equity and debt, as has been done for numerous comparable projects in the US and other jurisdictions in North America in recent years. Debt may be secured from several sources including Australian banks, US banks, international banks, the high yield bond market, resource credit funds, and in conjunction with product sales via hedging agreements. It is also possible the Company may pursue alternative funding options, including undertaking a corporate transaction, seeking a joint venture partner or partial asset sale.

There is, however, no certainty that Dateline will be able to source funding as and when required. At this point, no formal funding discussions have commenced with potential financiers of the Colosseum Gold Project.

This ASX Announcement has been prepared in compliance with the current JORC Code (2012) and the ASX Listing Rules. All material assumptions, including sufficient progression of all JORC modifying factors, on which the production target and forecast financial information are based have been included in this ASX Announcement.

Page | 80

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Appendix 1: Alternative Underground + Open Pit Case (Case 1)

The Study also considered an alternative scenario of Underground and Open Pit mining. This scenario did not produce as attractive returns as the Open Pit Only scenario and included additional risks.

The Company resolved to proceed with investigations into the viability of the Open Pit Only scenario. The following section provides a brief summary of the ‘Underground and Open Pit Mining’ scenario for completeness.

Underground Mining Method Selection

Underground mining at Colosseum would target the higher grade gold mineralisation remaining below the existing South Pit utilising sub-level caving ( SLC ).

Sublevel Caving (SLC)

SLC is a form of caving where most of the ore mined is blasted and the rest is comprised of dilution that enters the zone of blasted material. SLC is a relatively low-cost mining method which suits the size and grade of resource available for underground mining.

The proposed SLC layout has a 20m vertical interval between levels. Each level has a single access from the main decline. Development on each level is comprised of a main access, footwall drive, truck loading arrangement, return air and parallel SLC ore drives 15m apart and expansion slot development at the end of each SLC ore drive.

Production follows a top-down sequence:-

  • On each level production starts with a vertical expansion slot developed at the end of each SLC ore drive using drill and blast methods.

  • SLC uphole rings are drilled and blasted starting with the rings closest to the expansion slot then retreating towards the footwall drive.

  • Diesel powered load-haul-dump units (LHDs) transfer broken rock from the drawpoints to a truck loading location on each level. Trucks then haul the broken rock to the ROM area on the surface via the main decline.

AMDAD used the resource block model from the June 2024 MRE in Surpac[TM] and CAE Mineable Shape Optimiser ( MSO ) software to prepare a conceptual underground extraction shape.

Page | 81

Table 23: Optimisation parameters (USD)

Physical Inputs Units Value
Mining Dilution % 15%
Mining recovery Varies
Underground mill feed mining rate ktonnes pa 500
Opencut mill feed mining rate* ktonnes pa 589
Processing rate ktonnes pa 1,089
Processing recovery % 92%
Default (waste) density t/m3 2.5
Sub-level Spacing m (vertical) 20
Financial Inputs Units Value
Mine operating cost - SLC US$/tonne $37.19
Mine operating cost – aux stopes US$/tonne $44.63
Process operating cost US$/tonne $20.50
G&A operating cost US$/tonne $7.41
Gold price US$/oz $2200
Gold realisation charge US$/g $5.60
Cut-off grade g/t 1.25

*The opencut mining rate is set to keep the mill at 1.089 Mtpa. Opencut mining would continue at the full processing rate of 1.089 Mtpa after the underground mine is depleted.

The SLC mining inventory was created using by the following steps:-

  • Preparation of conceptual stope shapes and estimation of mineable quantities using the MSO program, with reference to mining, processing, and economic inputs.

  • Add extra SLC shapes within the overall set of SLC shapes produced by MSO so that the total mining inventory is a combination of the two sets of shapes.

  • and production quantities, and thereafter project cashflow and net DCF.

once access costs were considered. This evaluation resulted in a number of marginal SLC shapes and shapes within the opencut void being excluded from scheduling. A small number of these shapes were retained and are included in the total “mining inventory” as open stopes if they cover the additional cost of being mined by long hole open stoping separate to the SLC.

Page | 82

The SLC stope shapes for Case 1 are shown below:-

==> picture [357 x 265] intentionally omitted <==

Figure 33: SLC Mining Shapes

economic rationalisation (‘Mining Inventory’) to ROM tonnes after adjustments for mining loss and dilution. The table includes mill feed tonnes from the SLC, adjacent open stopes and inmineralisation development.

Table 24: Underground Production

Evaluation Mt Au g/t
MSO 3.13 2.41
Mining Inventory 2.62 2.45
ROM 2.44 2.11

No specific SLC flow modelling software was used to generate an estimate for the tonnes and grades mined from the SLC rings. The tonnes reported inside the SLC shapes for each sublevel are based on the proportion of blasted material mucked from that level, referred to as ‘primary draw’, and further reducing proportions mucked from the levels below. In addition, each sublevel has between 10% and 25% dilution added at 0.5g/t grade. The resulting draw of tonnes and metal from the entire SLC is 102% of tonnes and 86% of metal. The recovery of blasted SLC rings is only 86% due to the poor overlap of SLC rings from sublevel to sublevel.

Page | 83

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Underground Development Design

shapes. The development concept is outlined below:-

  • the existing open pit ramp is used as the entry point for a main decline developed at 1 in 8 down,

  • lateral development at 20m vertical intervals for each sublevel

  • stockpile bays, loading bays and ventilation development as required.

The following table lists the development required for each case.

Table 25: Underground Development Quantities

Development Type Profile metres
Main decline & stockpiles 5.0m (w) x 5.0m(h) 1,709
Main access on sublevel 5.0m (w) x 5.0m(h) 463
Lateral waste 4.5m (w) x 4.5m(h) 2,405
Ventilation access 4.5m (w) x 4.5m(h) 225
SLC ore drives 4.5m (w) x 4.5m(h) 2,871
Vertical ventilation rise, RAR 3.0m diameter 191
Vertical ventilation rise, FAR 2.4m diameter 174

Page | 84

Figure 34 below shows the development concept:

==> picture [452 x 303] intentionally omitted <==

Figure 34: Underground Development Design – 3D view looking SW

Underground Mine Workforce

The proposed workforce associated with the underground operation is listed in the table below. The technical roles listed are total required and operators are number required per shift.

Table 26: Underground Mine Technical and Management Workforce

Role Max number
Managers 4
Foreman 3
Shift Boss 3
Engineer 4
Geologist/Environment 12
Accountants 4
Purchasing 5
Clerical 10
Total 45

Page | 85

Pit Design for ‘Underground and Open Pit’ scenario

This scenario mines the North Pipe in two pit stages as per the ‘Open Pit Only’ scenario detailed in the Study.

‘Underground and Open Pit’ scenario - Load Haul Fleet

The ‘Underground and Open Pit’ scenario material movement rates vary over the mine life with the opencut initially supplementing underground production and then operating at low waste to ore ratios from the North and West Pits (see Table 27). Efficient matching of the fleet to the required dig rate is further complicated by the relatively low mill feed rate compared to the potential capacity of the excavators.

The following charts show the variability in material movement quantities over the mine life and the strategy for managing the truck fleet against these quantities.

==> picture [400 x 226] intentionally omitted <==

Figure 35: Annual Material Movement – ‘Underground and Open Pit’ scenario

==> picture [390 x 193] intentionally omitted <==

Figure 36: Truck Fleet - ‘Underground and Open Pit’ scenario

Page | 86

Table 27: Life of Mine Production Schedule – Underground and Open Pit scenario

==> picture [209 x 529] intentionally omitted <==

Underground Mine Capex

The capital cost includes both underground development outside the orebody and specific items or groups of capital costs. The capital cost for this scenario was estimated at US$48.9 million.

Page | 87

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Appendix 2: Colosseum Table 1 (JORC Code 2012)

Section 1 Sampling Techniques and Data

(Criteria in this section apply to all succeeding sections.)

Criteria JORC Code explanation Commentary
Sampling Nature and quality of As of 5 May 2024, the resource database includes data from 613 holes,
techniques sampling (eg cut channels, for a total of 189,221.07 feet (57,671.77 metres), that were drilled by
random chips, or specific Dateline and various historical operators in the Colosseum Mine area.
specialised industry
standard measurement
tools appropriate to the Historic Drilling
minerals under
investigation, such as down
hole gamma sondes, or
handheld XRF instruments,
etc). These examples should
not be taken as limiting the
broad meaning of sampling.

The historical drilling was completed from 1972 to 1991 and includes
599 holes for a total of 182,444 feet (55,609 meters) of drilling. Most of
the historical drilling was done using reverse-circulation (“RC”) and
conventional rotary methods. An inventory of known drilling in the area
totals 16,948 feet (5,166 meters) in 262 Air Trac holes, 21,691 feet
(6,611 meters) in 31 core holes, 132,180 feet (40,288 meters) in 273
reverse circulation holes and 11,625 feet (3,543 meters) in 33
Include reference to rotary/percussion holes.
measures taken to ensure
sample representivity and
the appropriate calibration
of any measurement tools or
systems used.

The preponderance of samples for all drill programs of all operators
were taken at 5-foot intervals, which is customary for RC drilling, and is
significantly less than the thickness of the bulk-tonnage style of
mineralisation at the Colosseum mine. Each drill sample interval is
therefore a fraction of the true thickness of the mineralized zones. The
Aspects of the predominant sample length for the drill intervals in the Colosseum
determination of database is five feet (28,339 samples out of 35,836– 79%) of assays
mineralisation that are with values, with the remaining percentage of shorter or longer
Material to the Public intervals. The difference in length reflects two-foot, and five-foot
Report. sample length for reverse circulation holes, twelve-foot sample length
In cases where ‘industry
standard’ work has been
for air track holes, and various sample lengths for core holes based on
lithology.
done this would be relatively
Historic work programs are described below:
simple (eg ‘reverse
circulation drilling was used
Draco Mines 1972-1974
to obtain 1 m samples from Draco completed five core holes (CP-1 to 5) totalling 7,065 ft and
which 3 kg was pulverised to
submitted 654 samples of varying lengths to Cortez Met, Skyline, Rocky
produce a 30 g charge for Mountain Geochem, and Mineral Assay laboratories for gold and silver
fire assay’). In other cases, fire assays.
more explanation may be
required, such as where
there is coarse gold that has Multi-element analyses were completed on selected samples. There is
inherent sampling no record of the sample preparation procedures used by the assay labs
problems. Unusual and there is no record of usage of CRMs, BLKs, and DUPs. Drill hole
commodities or results and supporting assay certificates are available.
mineralisation types (eg
submarine nodules) may Placer Amex – 1975-1976
warrant disclosure of
detailed information.
Placer Amex completed 18 core holes (CP-6 to 23) totalling 8,230 ft and
submitted 1,608 five-foot samples to Cortez Met and Mineral Assay
laboratories for gold and silver fire assays. There is no record of usage
of CRMs, BLKs, and DUPs. Sample submittal sheets with drill hole
results and supporting assay certificates are available.
Draco Mines – 1979-1980
Draco completed 26 rotary percussion holes(CH-24 to 52)totalling

Page | 88

Criteria
JORC Code explanation
Commentary
10,777 ft and submitted 2,293 five-foot samples to Skyline and Mineral
Assay laboratories for gold and silver fire assays. Multi-element
analyses were completed on selected samples. There is no record of
usage of CRMs, BLKs, and DUPs. Sample submittal sheets with drill
hole results and supporting assay certificates are available.
Amselco – 1982 – 1984
Amselco completed two drilling campaigns comprising reverse
circulation and core holes.
1982-84 – 163 reverse circulation holes (CM series) totalling 95,436 ft
with 22,763 samples submitted to Monitor and Rocky Mountain
laboratories for gold fire assays. Multi-element analyses were
completed on selected holes by Cone Geochemical and Amselco's
own laboratory.
QC monitoring comprised 10% control material of known grades, 5%
silica sand blanks, and 5% repeat samples inserted with each batch of
samples. In addition, 10% duplicate samples, with controls, were
shipped to Amselco's own laboratory. Control materials returned most
results within + 5% of the known grade with a maximum of + 10%.
1982-84 – 6 core holes totalling 3,738 ft were completed for
metallurgical and engineering (Section 13, Mineral Processing).
Colosseum Gold Inc – 1987
Colosseum Gold completed two drilling campaigns comprising core
and air track blast holes.
1987 – 2 core holes totalling 2,625 ft with 337 samples submitted to
Monitor and Rocky Mountain laboratories for gold fire assays, and
copper, zinc, and sulphur analyses. Sample record sheets, and mine
assay records are available for these holes, but assay certificates are
not.
1987 – 6 percussion (C87-3 to 8) holes totalling 447 ft were completed
and 43 samples submitted to Chemex and American Assay for gold fire
assays and multi-element analyses. Assay certificates are available for
these holes.
1987 – 211 air track blast holes totalling 14,398 ft and 1,236 samples
were submitted to Strobeck laboratory for gold and silver fire assays. A
check assaying program was completed by Cimetta and Hunter
laboratories. Discrepancies were noted for the number of holes drilled
and between some assay samples and drill hole identifiers. Sample
submittal sheets and assays certificates are available for some
samples.
Bond Gold Colosseum Inc – 1988-1991
Bond Gold completed three campaigns of reverse circulation drilling.
1988 – 36 holes (C88 series) totalling 18,555 ft and 3,926 samples
submitted to Skyline for gold and silver fire assays. Assay certificates
are available.
1989 – 2 deep holes totalling 1,330 ft and 266 samples submitted to
American Assay laboratory for gold fire assays, total sulphur, and CN
soluble copper and zinc analyses. QC monitoring comprised 10%
random duplicate samples. Drill hole results and supporting assay
certificates are available.

Page | 89

Criteria
JORC Code explanation
Commentary
1990 – 67 holes (R90 and DB90 series) totalling 18,200 ft and 3,113
samples submitted to American Assays Laboratories. QC monitoring
comprised 10% random duplicate samples, and selected duplicate
samples were submitted to Chemex and Skyline laboratories for check
assays. Job order forms and assay certificates are available.
Lac Minerals - 1991
Lac Minerals completed one campaign of reverse circulation drilling.
1991 – 18 holes (SP91 series) totalling 3,200 ft and 640 samples
submitted to American Assay Laboratories for gold and silver fire
assays. QC monitoring comprised 10% random duplicate samples. Job
order forms and assay certificates are available.
2022 Drilling
Dateline Resources Limited completed 605 metres (1,986 feet) of
drilling in 5 drill holes at the Colosseum Project. All the drilling was
done from the surface with HQ diamond drill core. Industry standard
core handling and sampling procedures were employed to ensure high
quality samples.
Core samples were collected at 5 foot intervals.
All core was logged for rock type, RQD, and recovery and dispatched
for assay with standard 5 foot long sample intervals.
Logging geologist identified zones of interest, but the entire hole was
measured and marked up in 5 foot intervals. Whole core was sampled.
Core was bagged into pre-numbered bags, and taken to the FEDEX
Freight office in Las Vegas, palletised by the Logging Geologist, covered
in shrink wrap and handed over to the FEDEX dock personnel for
overnight shipping to Paragon Geochemical Laboratory in Sparks
Nevada.
Samples were sent to Paragon Geochemical in Sparks, Nevada for
sample preparation and assaying. Samples were dried, weighed,
crushed and split to obtain 1 kg. The split samples were placed in a ring
and puck mill to produce 85% minus 75 micron pulp. This material was
blended on clean cloth and packaged in paper pulp bags. Using a pulp
balance, a 30gm sample was weighted out for standard lead collector
fire assay with an AAS finish. Overlimit values using a 5 ppm threshold
were analysed via gravimetric analysis.
All samples followed a strict Chain of Custody.
Routine QAQC samples were inserted in the sample runs at a rate of
20%, comprising Certified Reference Materials from CDN Resource
Laboratories Ltd., and verified blank granitic material.
Sampling practice is appropriate to the geology and mineralisation of
the deposit and complies with industry best practice.
2023 Drilling
Dateline Resources Limited completed 1,653.1 metres (5,423.9 feet) of
drilling in 7 drill holes at the Colosseum Project. All the drilling was
done from the surface with HQ diamond drill core. Industry standard
core handling and sampling procedures were employed to ensure high
quality samples.
Core samples were collected at maximum of 5-foot intervals or at any

Page | 90

Criteria
JORC Code explanation
Commentary
lithologic or noteworthy mineralisation changes.
All core was logged for rock type, RQD, and recovery and dispatched
for assay with usually 5 foot long sample intervals or smaller intervals
to break out lithology/mineralisation changes.
Logging geologist identified zones of interest, but the entire hole was
measured and marked up. Core was halved with half going for assay
and half remaining for reference.
Core was bagged into pre-numbered bags, and palletised by the
Logging Geologist, covered in shrink wrap and handed over to the
freight company for shipping to Paragon Geochemical Laboratory in
Sparks Nevada or ALS Global in Reno Nevada.
Samples were sent to ALS Global or Paragon Geochemical in Sparks,
Nevada for sample preparation and assaying. Samples were dried,
weighed, crushed and split to obtain 1 kg. The split samples were
placed in a ring and puck mill to produce 85% minus 75 micron pulp.
This material was blended on clean cloth and packaged in paper pulp
bags. Using a pulp balance, a 30gm sample was weighted out for
standard lead collector fire assay with an AAS finish. Overlimit values
using a 5 ppm threshold were analysed via gravimetric analysis.
All samples followed a strict Chain of Custody.
Routine QAQC samples were inserted in the sample runs at a rate of
20%, comprising Certified Reference Materials from CDN Resource
Laboratories Ltd., and verified blank granitic material.
Sampling practice is appropriate to the geology and mineralisation of
the deposit and complies with industry best practice.
2024 Drilling (To Date)
Dateline Resources Limited completed 558.4 metres (1,832 feet) of
drilling in 2 drillholes at the Colosseum Project. All the drilling was done
from the surface with HQ diamond drill core. Industry standard core
handling and sampling procedures were employed to ensure high
quality samples.
Core samples were collected at maximum of 5-foot intervals or at any
lithologic or noteworthy mineralisation changes.
All core was logged for rock type, RQD, and recovery and dispatched
for assay with usually 5 foot long sample intervals or smaller intervals
to break out lithology/mineralisation changes.
Logging geologist identified zones of interest, but the entire hole was
measured and marked up. Core was halved with half going for assay
and half remaining for reference.
Core was bagged into pre-numbered bags, and palletised by the
Logging Geologist, covered in shrink wrap and handed over to the
freight company for shipping to Paragon Geochemical Laboratory in
Sparks Nevada or ALS Global in Reno Nevada.
Samples were sent to ALS Global or Paragon Geochemical in Sparks,
Nevada for sample preparation and assaying. Samples were dried,
weighed, crushed and split to obtain 1 kg. The split samples were
placed in a ring and puck mill to produce 85% minus 75 micron pulp.
This material was blended on clean cloth and packaged in paper pulp
bags. Using a pulp balance, a 30gm sample was weighted out for
standard lead collector fire assaywith an AAS finish. Overlimit values

Page | 91

Criteria
JORC Code explanation
Commentary
using a 5 ppm threshold were analysed via gravimetric analysis.
All samples followed a strict Chain of Custody.
Routine QAQC samples were inserted in the sample runs at a rate of
20%, comprising Certified Reference Materials from CDN Resource
Laboratories Ltd., and verified blank granitic material.
Sampling practice is appropriate to the geology and mineralisation of
the deposit and complies with industry best practice.
Drilling
techniques
Drill type (eg core, reverse
circulation, open-hole
hammer, rotary air blast,
auger, Bangka, sonic, etc)
and details (eg core
diameter, triple or standard
tube, depth of diamond tails,
face-sampling bit or other
type, whether core is
oriented and if so, by what
method, etc).
Historic Data
Company Date Series # Holes Feet Type
Draco Mines 1972-1974 CP 5 7,070 Core
Placer Amex 1975-1976 CP 18 8,256 Core
Draco Mines 1979-1980 CH 27 11,148 Rotary/
Percussion
Amselco 1982-1984 CM 162 95,160 Reverse
Circulation
1983-1984 EDDH,
WDDH
6 3,740 Core
Colosseum
Gold Inc
1987 C87-1,2 2 2,625 Core
C87-3-8 6 477 Rotary/
Percussion
ATDH* 262 16,948 Air Trac
Cond Gold
Colosseum
Inc.
1988 C88 31 16,415 Reverse
Circulation
1989 C89 2 1,330 Reverse
Circulation
1990 R90 53 15,265 Reverse
Circulation
DB90 6 690 Reverse
Circulation
LAC
Minerals –
Colosseum
Inc.
1991 SP91 18 3,220 Reverse
Circulation
TOTAL 599 182,444
Drill sample
recovery
Method of recording and
assessing core and chip
sample recoveries and
results assessed.
Measures taken to maximise
sample recovery and ensure
representative nature of the
samples.
Whether a relationship
exists between sample
Historic data
Sample recoveries for historic drillholes unknown.
Relationship between recovery and grade unknown
2022 Drilling
All drilling recoveries have been logged and notated each run based on
10 foot tooling.
To maximize sample recoveries, use of triple tube and long chain
polymer muds were used to increase recovery.

Page | 92

Criteria
JORC Code explanation
Commentary
recovery and grade and
whether sample bias may
have occurred due to
preferential loss/gain of
fine/coarse material.
Recovery was good overall at better than 90%
There has been no analysis between sample recoveries and grade to
date.
Logging
Whether core and chip
samples have been
geologically and
geotechnically logged to a
level of detail to support
appropriate Mineral
Resource estimation, mining
studies and metallurgical
studies.
Whether logging is
qualitative or quantitative in
nature. Core (or costean,
channel, etc) photography.
The total length and
percentage of the relevant
intersections logged.
Historic data
Core and chip samples were geologically and geotechnically logged at
the mine site to a level of detail to support appropriate Mineral
Resource estimation, mining studies and metallurgical studies.
Geological logging of core samples is qualitative and quantitative in
nature.
2022-2024 Drilling
All core was geologically logged. Lithology, veining, alteration,
mineralisation and oxides were recorded in the appropriate tables of
the drill hole database.
Each core box was photographed dry and wet, after logging of unit and
structures were notated on the core.
Geological logging of core samples is qualitative and quantitative in
nature.
Sub-sampling
techniques and
sample
preparation
If core, whether cut or sawn
and whether quarter, half or
all core taken.
If non-core, whether riffled,
tube sampled, rotary split,
etc and whether sampled
wet or dry.
For all sample types, the
nature, quality and
appropriateness of the
sample preparation
technique.
Quality control procedures
adopted for all sub-sampling
stages to maximise
representivity of samples.
Measures taken to ensure
that the sampling is
representative of the in situ
material collected, including
for instance results for field
duplicate/second-half
sampling.
Whether sample sizes are
appropriate to the grain size
of the material being
sampled.
Historic Data
It is not known if whole or split core samples were taken.
Up to 1987, samples were shipped by various trucking and courier
companies from the project site to laboratories in western United
States. In 1987, American Assay Laboratories established an on-site
laboratory for mine production samples.
Individual laboratory sample preparation procedures varied slightly but
still followed a standard analytical industry process of taking submitted
samples through successive stages of reducing particle sizes and
weights to obtain representative subsamples for assaying. Procedures
comprised drying, crushing (jaw or rolls), splitting (riffle), pulverizing
(spindle, plate, bowl), splitting (scoops), and fire assaying (30-60g
charge using lead collector and AAS finish). There were no unusual or
questionable gold assaying methods used. Copies of submittal sheets
and assay certificates are available for most of the later drilling
2022 Drilling
All drill core was sampled using whole core samples. Samples were
placed in heavy-duty, pre-numbered poly sample bags. Samples were
placed on pallets and secured with stretch wrap and packing tape and
shipped in batches by company personnel directly to Paragon
Geochemical via FedEx Freight following standard chain of custody
protocols.
Routine QAQC samples were inserted at a 20% rate into the sample
batches and comprised Certified Reference Materials (CRMs) from
CDN Resource Laboratories Ltd. and verified blank granitic material.
Rock samples sent to Paragon Geochemical in Sparks, Nevada were
dried, weighed, crushed and 1 kg subsample split, which was
pulverized to better than 85% passing 75 microns. Rocks samples were
analysed by standard 30gm fire assay for gold.
Sample size assessment was not conducted but used samplingsize

Page | 93

Criteria
JORC Code explanation
Commentary
which is typical for gold deposits.
2023-2024 Drilling
All drill core was cut in half lengthwise with half being assayed and half
remaining for reference and kept in place in original box. Samples were
placed in heavy-duty, pre-numbered poly sample bags. Samples were
placed on pallets and secured with stretch wrap and packing tape and
shipped in batches by company personnel directly to Paragon
Geochemical or ALS Global via a local freight company following
standard chain of custody protocols.
Routine QAQC samples were inserted at a 20% rate into the sample
batches and comprised Certified Reference Materials (CRMs) from
CDN Resource Laboratories Ltd. and verified blank granitic material.
Rock samples sent to ALS Global or Paragon Geochemical in Reno or
Sparks, Nevada were dried, weighed, crushed and 1 kg subsample
split, which was pulverized to better than 85% passing 75 microns.
Rocks samples were analysed by standard 30gm fire assay for gold.
Sample size assessment was based on lithologic boundaries and
distinct mineralisation changes.
Quality of assay
data and
laboratory tests
The nature, quality and
appropriateness of the
assaying and laboratory
procedures used and
whether the technique is
considered partial or total.
For geophysical tools,
spectrometers, handheld
XRF instruments, etc, the
parameters used in
determining the analysis
including instrument make
and model, reading times,
calibrations factors applied
and their derivation, etc.
Nature of quality control
procedures adopted (eg
standards, blanks,
duplicates, external
laboratory checks) and
whether acceptable levels of
accuracy (ie lack of bias)
and precision have been
established.
Historic Data
1972-1984 samples were sent to reputable labs that followed standard
analytical procedures and QAQC procedures of the day.
Amselco (BHP) 1984-1985 had rigorous security and QAQC standards
that exceed current reporting requirements. Fire assays for gold were
completed using industry standard fire assay methodology. External
standards and blank material were inserted into routine sample stream
prior to laboratory submission.
1987 Samples were sent to multiple assay labs for analysis of the same
sample.
1987-1991 American Assay Laboratories on-site laboratory analysed
the samples. Standards and blanks were inserted at regular intervals.
2022 Drilling
Samples were assayed by industry standard methods by Paragon
Geochemical in Sparks, Nevada.
Fire assays for gold were completed using industry standard fire assay
methodology.
External certified reference materials and blank materials were
inserted into the routine sample stream prior to laboratory submission.
2023-2024 Drilling
Samples were assayed by industry standard methods by ALS Global in
Reno, Nevada or Paragon Geochemical in Sparks, Nevada.
Fire assays for gold were completed using industry standard fire assay
methodology.
External certified reference materials and blank materials were inserted into
the routine sample stream prior to laboratory submission.
Verification of
sampling and
The verification of significant
intersections by either
independent or alternative
Historical Data
Computer printouts and assay certificates are available for the CP, CH and

Page | 94

Criteria
JORC Code explanation
Commentary
assaying
company personnel.
The use of twinned holes.
Documentation of primary
data, data entry procedures,
data verification, data
storage (physical and
electronic) protocols.
Discuss any adjustment to
assay data.
CM series holes. The Amselco CM drill hole assays were loaded onto the
computer in Denver directly from the Amselco lab. Assay data was then
broken down into specific drill hole intervals to form a final data base. All
assay data entered in the computer was subsequently checked against
original lab submittal sheets to remedy any errors. The completed geological
and assay information was combined with drill hole collar and down the hole
surveys to form an integrated data base (Amselco, 1984).
There are a total of 37,147 assays in the historic database. The data for holes
drilled prior to Dateline’s work are available as scanned copies of paper files
in PDF file format. The data for assays ranges from scans of original assay
certificates and submittal forms to scanned printouts from early digital assay
databases thru 1985. The computer print-out files were processed using an
OCR text recognition system, the results compared against the
originals and any errors found corrected. Those results were then checked
against the assay certificates and any discrepancies were corrected.
Subsequent assays were scanned from assay certificates and verified. The
author considers the scans of original assay certificates to be primary
sources, whereas the printouts from an earlier database are secondary
sources.
2022 Drilling
Sampling, documentation and sample submittal were under the guidance and
care of Chris Osterman, PhD Geol (Registered Member SME) and Raymond
Harris, Arizona RG.
Geologic information was recorded directly on paper drill logs developed
specifically for the Colosseum Mine project to collect pertinent information
relating to sample depths, RQD, lithology, veining, alteration, mineralisation,
and oxides. Sample sheets containing sample depths, QA/QC (duplicates,
standards, and blanks inserted in sample runs) was stored in excel
spreadsheets.
Logs were scanned and sent to database manager along with sample sheets
for entry into MX Deposit, the Company’s secured data management system
available through Seequent.
2023-2024 Drilling
Logging, sampling, documentation and sample submittal were under the
guidance and care of Graham Craig, B.Sc. Geol (Registered Member APEGM).
Geologic information was recorded directly into MX Deposit logging software
to collect pertinent information relating to sample depths, RQD, lithology,
veining, alteration, mineralisation, and oxides. Sample sheets containing
sample depths, QA/QC (duplicates, standards, and blanks inserted in sample
runs) were completed using this same software.
MX Deposit is the Company’s secured data management system available
through Seequent, which feeds directly into the Seequent 3D modelling
software, Leapfrog.
Location of data
points
Accuracy and quality of
surveys used to locate drill
holes (collar and down-hole
surveys), trenches, mine
workings and other
locations used in Mineral
Resource estimation.
Specification of the grid
Historic Data
Collar coordinates for historic drill holes were surveyed in their respective
local mine grid coordinate system in use at the time of survey.
Collar survey files were available for most of the collars.
1990 computer printouts were found in the Barrick data files that contained
the collar coordinate information for the Hole Series, C87, CH, CM, CP,
WDDH,ATDH,C88,EDDH in the Amselco/Bond local minegrid system. The

Page | 95

Criteria
JORC Code explanation
Commentary
system used.
Quality and adequacy of
topographic control.
files were processed using an OCR text recognition system, the results
compared against the originals and any errors found corrected. Hole Series
generated in the Amselco/Bond grid were checked against the corresponding
survey files. The remaining collars were entered from the survey files and
compared against collar locations on plan maps. Discrepancies were noted
in the Collar table.
A total of 599 drill holes were entered into the collar table within the
Colosseum mine area to be used in the resource estimate. Drill holes for
exploration targets were not included in the database. Additionally, 22 holes
from the ATDH series assays contained references to drill holes with no known
coordinates.
The Amselco/Bond local mine grid was rotated 45 degrees from true north.
Drill hole traces from the historic data base were plotted and compared to
plan maps and sections. Azimuth discrepancies were observed in some of the
SP91, BD90, ATDH series angle holes when comparing the historic database
to the holes plotted in plan or section. Resolution to the difference in Azimuth
was noted in the Collar table.
Downhole deviation surveys for the azimuth and inclination of the CP and CH
series holes were taken at 5 foot intervals. Computer printouts are available
for these holes in the Barrick Data files.
Drillhole downhole deviation surveys for inclination and azimuth were
obtained by Amselco at 200 foot intervals using an Eastman borehole camera.
It was not possible to survey certain of the holes where collars collapsed
immediately below the casing or where difficult conditions were encountered
during drilling. Surveys were completed for 76 of the 163 CM holes and
indicated that the holes tended to steepen by 1° per 200 feet while the azimuth
showed little variation. These criteria were applied to unsurveyed holes.
(Amselco, 1984).
Later datasets used for resource estimation or level/cross sections did not
include downhole survey information. Subsequent sections showed
downhole surveys only for holes CP-1, CP-2, CH-50 and CH-52. Those surveys
were included in the data set for the historical data set. The unsurveyed drill-
holes were evaluated on section and found to have similar locations for
geologic and grade breaks as compared to the surrounding surveyed drill-
holes and blast hole assay data, and therefore, are considered suitable for
resource estimation.
2022 Drilling
All drill hole collars were surveyed using differential Trimble R12i GPS and
Trimble S7 Total Station. The positions are accurate to within 10 cm x-y and
height (z) to +/- 20 cm.
The holes are surveyed in the California State Plane Zone V coordinate system
in feet. Hole locations are reported in UTM WGS84 coordinate system in
metres.
Downhole survey results were provided by Oretest using a Reflex ACT2
camera to record core orientation. Initial surveys were taken at 50 feet, then
75 feet intervals thereafter inside the drill string and EOH. Outputs were
provided on paper and as digital files.
2023-2024 Drilling
All drillhole collars were surveyed using handheld GPS. The positions are
accurate to within 4 metres.

Page | 96

Criteria
JORC Code explanation
Commentary
The holes are surveyed in UTM WGS84 coordinate system in metres.
Downhole survey results were completed using a Reflex EZ-TRAC magnetic
survey tool to record core orientation. Initial surveys were taken at 50 foot,
then 100 feet intervals thereafter outside the drill string and at EOH. Outputs
were stored on tablets and the REFLEX online storage software.
Data spacing and
distribution
Data spacing for reporting of
Exploration Results.
Whether the data spacing
and distribution is sufficient
to establish the degree of
geological and grade
continuity appropriate for
the Mineral Resource and
Ore Reserve estimation
procedure(s) and
classifications applied.
Whether sample
compositing has been
applied.
Historic Data
The historic drill hole data was used for prior mining of the Colosseum deposit
to establish the degree of geological and grade continuity appropriate for the
Mineral
Resource
and
Ore
Reserve
estimation
procedure(s)
and
classifications applied at the time and is appropriate to be used for the current
Mineral Resource Estimate.
The original uncut assay intervals were composited to reflect a standard 20
foot bench height based on previous mining at Colosseum. This method
computes a length-weighted average of the portions of assay intervals which
fall within each 20-foot bench. Composite intervals with less than 10 feet of
assayed length were not used for grade estimation. The maximum composite
length allowed was 30 feet to allow for inclined holes.
2022 Drilling
Current drill holes were drilled to confirm lithological and grade boundaries
established from historical drilling. Hole spacing varied depending on target.
Data spacing and distribution is sufficient to establish the degree of geological
and grade continuity appropriate for resource estimation procedure(s).
No sample compositing was done.
Orientation of
data in relation to
geological
structure
Whether the orientation of
sampling achieves unbiased
sampling of possible
structures and the extent to
which this is known,
considering the deposit
type.
If the relationship between
the drilling orientation and
the orientation of key
mineralised structures is
considered to have
introduced a sampling bias,
this should be assessed and
reported if material.
Historic Data, 2022-2024 Drilling
Drillholes were drilled obliquely to near perpendicular to the known
mineralized structures. Definition of structure location was the principal goal.
Sample orientation is deemed to be representative for reporting purposes.
No bias is considered to have been introduced by the existing sampling
orientation.
Sample security
The measures taken to
ensure sample security.
Historic Data
Sampling techniques were developed and reviewed by mine site personnel.
2022-2024 Drilling
Drill hole sampling techniques and QAQC procedures were developed and
reviewed by Dale A. Sketchley, M.Sc., P. Geo. of Acuity Geoscience Ltd. and
Graham Craig, B.Sc. Geol, GIT of Colosseum Rare Metals.
The QAQC program returned only a few CRM and BLK failures, which were
deemed to be non-material for resource estimation.
Audits or reviews
The results of any audits or
reviews of sampling
Historic Data

Page | 97

Criteria
JORC Code explanation
Commentary
techniques and data.
Sampling techniques were developed and reviewed by mine site personnel.
2022-2024 Drilling
Drill hole sampling techniques and QAQC procedures were developed and
reviewed by Dale A. Sketchley, M.Sc., P. Geo. of Acuity Geoscience Ltd. and
Graham Craig, B.Sc. Geol, GIT of Colosseum Rare Metals.
The QAQC program returned only a few CRM and BLK failures, which were
deemed to be non-material for resource estimation.

Page | 98

Section 2 Reporting of Exploration Results

(Criteria listed in the preceding section also apply to this section.)

Criteria JORC Code explanation Commentary
Mineral tenement Type, reference The Colosseum Mine project is located in T17N R13E Sec 10, 11, 14, 15,
and land tenure name/number, location and
22, 23 SB&M.
status ownership including
agreements or material All tenements are 100% owned by Dateline Resources Limited or a wholly
issues with third parties owned subsidiary and there exist production-based royalties. Barrick Gold
such as joint ventures, is entitled to a 2.5% Net Smelter Return royalty on all future production of
partnerships, overriding any metals from the Colosseum Gold Mine.
royalties, native title
interests, historical sites,
wilderness or national park
and environmental settings.
The security of the tenure
held at the time of reporting
along with any known
impediments to obtaining a
licence to operate in the
area.
Exploration done by
Acknowledgment and
Historical work was completed by various mining companies since 1972.
other parties appraisal of exploration by
other parties.
Draco Mines (1972-1974)
Placer Amex (1975-1976)
Draco Mines (1980)
Amselco (1982-1984
Dallhold Resources/Bond Gold (1986-1989
Lac Minerals (1989-1994)
All the companies were reputable, well-known mining/exploration
companies that followed the accepted industry standard protocols of the
time
Geology Deposit type, geological The Colosseum project is hosted by Proterozoic granites, gneisses. These
setting and style of were intruded by Tertiary age rhyolitic stocks, dykes and breccias.
mineralisation. The gold mineralisation occurs in a number of different breccia pipes with
both sedimentary and volcanic rock fragments. Gold is associated with
pyrite within the breccia pipes.
Drill hole A summary of all No Exploration Results are being reported.
Information information material to the
understanding of the
exploration results including
a tabulation of the following
information for all Material
drill holes:
o easting and northing
of the drill hole
collar
o elevation or RL
(Reduced Level –
elevation above sea
level in metres) of

Page | 99

Criteria
JORC Code explanation
Commentary
the drill hole collar
o dip and azimuth of
the hole
o down hole length
and interception
depth
o hole length.
If the exclusion of this
information is justified on
the basis that the
information is not Material
and this exclusion does not
detract from the
understanding of the report,
the Competent Person
should clearly explain why
this is the case.
Data aggregation
methods
In reporting Exploration
Results, weighting averaging
techniques, maximum
and/or minimum grade
truncations (eg cutting of
high grades) and cut-off
grades are usually Material
and should be stated.
Where aggregate intercepts
incorporate short lengths of
high grade results and
longer lengths of low grade
results, the procedure used
for such aggregation should
be stated and some typical
examples of such
aggregations should be
shown in detail.
The assumptions used for
any reporting of metal
equivalent values should be
clearly stated.
No Exploration Results are being reported.
Relationship
between
mineralisation
widths and
intercept lengths
These relationships are
particularly important in the
reporting of Exploration
Results.
If the geometry of the
mineralisation with respect
to the drill hole angle is
known, its nature should be
reported.
If it is not known and only
the down hole lengths are
reported, there should be a
clear statement to this
Drillholes are orientated vertically and obliquely to the mineralized
structures and disseminated bodies.
Interception angles of the mineralized structures are estimated by
geometries from known occurrences in the adjacent mine workings and the
core drilling intercepts.

Page | 100

Criteria
JORC Code explanation
Commentary
effect (eg ‘down hole length,
true width not known’).
Diagrams
Appropriate maps and
sections (with scales) and
tabulations of intercepts
should be included for any
significant discovery being
reported These should
include, but not be limited
to a plan view of drill hole
collar locations and
appropriate sectional views.
No Exploration Results are being reported.
Balanced reporting
Where comprehensive
reporting of all Exploration
Results is not practicable,
representative reporting of
both low and high grades
and/or widths should be
practiced to avoid
misleading reporting of
Exploration Results.
No Exploration Results are being reported.
Other substantive
exploration data
Other exploration data, if
meaningful and material,
should be reported
including (but not limited
to): geological observations;
geophysical survey results;
geochemical survey results;
bulk samples – size and
method of treatment;
metallurgical test results;
bulk density, groundwater,
geotechnical and rock
characteristics; potential
deleterious or
contaminating substances.
All meaningful and material data has been included in a previous report.
3D geophysical interpretations have recently been created from historical
data. The outcomes have suggested possible additional exploration targets
close to the existing set of deposits.
Further work
The nature and scale of
planned further work (eg
tests for lateral extensions
or depth extensions or
large-scale step-out
drilling).
Diagrams clearly
highlighting the areas of
possible extensions,
including the main
geological interpretations
and future drilling areas,
provided this information is
not commercially sensitive.
The objective of the future work will be a PFS. Additional drilling is likely for
metallurgical and geotechnical purposes.
Continued processing and interpretation of the geophysical data is ongoing.
Currently working on a follow-up program involving IP or MT surveys to test
deeper and with greater resolution.

Page | 101

Section 3 Estimation and Reporting of Mineral Resources

(Criteria listed in section 1, and where relevant in section 2, also apply to this section.)

Criteria JORC Code explanation Commentary
Database integrity Measures taken to ensure that The current Dateline drill-hole databases were directly created by GeoGRAFX
data has not been corrupted by, using original digital analytical certificates in the case of the assay tables,
for example, transcription or drill log lithologies, and checking against original digital records in the case
keying errors, between its initial of the collar and down-hole deviation tables. Working copies of collar
collection and its use for Mineral coordinates, downhole survey information, assays and lithology were
Resource estimation purposes. converted into excel templates for data verification.
Data validation procedures used. These templates contain data checking routines designed to prevent
common data entry errors. This original mine-site drill-hole information was
then subjected to various verification measures, the primary one consisting
of auditing of the digital data by comparing the drill-hole collar coordinates,
hole orientations, and analytical information in the database against
historical paper records in the Barrick data set. Verified data was loaded into
a Project specific MS Access database. This database is secure, operated by
a single database administrator.
The drilling data was supplied by DTR to HSC as an MS Access database
(2022) plus the most recent 2023-4 drilling as CSV files. This data was re-
imported into an MS Access database to allow for some error checking.
HSC completed some independent validation of the new data to ensure the
drill hole database is internally consistent. The minimum and maximum
values of assays and density measurements were checked to ensure values
are within expected ranges. Further checks include testing for duplicate
samples and overlapping sampling or logging intervals.
DTR takes responsibility for the accuracy and reliability of the data used in
the Mineral Resource estimates.
HSC used the national grid system converted from the local imperial grid for
all interpretation and modelling work.
Site visits Comment on any site visits Database Manager Barbara Carroll (CPG) conducted a field examination of
undertaken by the Competent the project area on 4 April 2022 and met with consulting geologist Chris
Person and the outcome of those Osterman PhD.
visits. The visit included field review of the property geology, current drilling, core
If no site visits have been logging and handling, confirmation of the location of a number of the historic
undertaken indicate why this is drill holes and collection of representative core samples to verify assays
the case. results from current drilling.
No site visit was completed by HSC due to time and budgetary constraints.
Geological Confidence in (or conversely, the The gold mineralisation comprises disseminated auriferous pyrite hosted by
interpretation uncertainty of ) the geological a combination of felsite dyke intrusion, felsite breccias, sedimentary
interpretation of the mineral breccias and altered granite.
deposit. Mineralisation is diffuse and not hosted exclusively by a particular rock type.
Nature of the data used and of
any assumptions made.
There is no obvious visible lithological or structural control to the gold
mineralisation, save for a broad NE/SW-striking enriched zone, presumably
The effect, if any, of alternative a structural corridor related to the felsite intrusions.
interpretations on Mineral
Resource estimation.
No geological interpretation per se for the mineralisation has been
completed as the gold grades define the gold mineralisation in the various
The use of geology in guiding and host rocks. Any wireframe for the gold mineralisation would ultimately be a
controlling Mineral Resource simple grade shell.
estimation. Lithological units were delineated for the felsite/felsite breccia, sedimentary
The factors affecting continuity

Page | 102

ASX Announcement
23 October 2024
ASX Announcement
23 October 2024
ASX Announcement
23 October 2024
ASX Announcement
23 October 2024
ASX Announcement
23 October 2024
Criteria
JORC Code explanation
Commentary
both of grade and geology. breccia and granite.
There is insufficient data to define with confidence any specific or significant
fault structure playing a role in the control of mineralisation.
No oxidation surface was created due to a lack of logging data.
Dimensions
The extent and variability of the
Mineral Resource expressed as
length (along strike or otherwise),
plan width, and depth below
surface to the upper and lower
limits of the Mineral Resource.
The Mineral Resources have an 800m by 800m surface extent. With two
separate bodies 200x200m
The mineralisation is exposed at surface and the Mineral Resources continue
to a depth of approximately 300m below surface at an RL of 1410m.
The lower limit to the Mineral Resource is an arbitrary one being the result of
a supplied pit shell from a cursory pit optimisation study. The mineralisation
is open at depth and laterally to the southeast, beyond the North Pit zone.
Estimation and
modelling
techniques
The nature and appropriateness
of the estimation technique(s)
applied and key assumptions,
including treatment of extreme
grade values, domaining,
interpolation parameters and
maximum distance of
extrapolation from data points. If
a computer assisted estimation
method was chosen include a
description of computer software
and parameters used.
The availability of check
estimates, previous estimates
and/or mine production records
and whether the Mineral
Resource estimate takes
appropriate account of such
data.
The assumptions made regarding
recovery of by-products.
Estimation of deleterious
elements or other non-grade
variables of economic
significance (eg sulphur for acid
mine drainage characterisation).
In the case of block model
interpolation, the block size in
relation to the average sample
spacing and the search
employed.
Any assumptions behind
modelling of selective mining
units.
Any assumptions about
correlation between variables.
Description of how the geological
interpretation was used to control
the resource estimates.
Recoverable Multiple Indicator Kriging (MIK) with two search domains was
used to complete the gold grade estimation using HSC’s in-house GS3M
modelling software. The geological interpretation such as it is, and block
model creation and validation were completed using the Surpac mining
software. HSC considers recoverable MIK to be an appropriate estimation
technique for the type of mineralisation and extent of data available.
The drillhole database was composited with no constraints to 1m intervals
covering the whole of the prospect. A minor amount of peripheral, isolated
data was removed from the composite file.
A total of 54,313 composites were generated from the drillhole database,
using the Surpac ‘best fit’ option and modelled for gold only.
Two drilling domains were employed, one for the South Pit (domain 1) and
another for the North Pit (domain 2), reflecting a difference in intensity of
drilling and assay grades.
Grade interpolation was unconstrained, except by the search parameters
and the variography, in acknowledgement of the gradational nature to the
margins of the gold mineralisation and the abundance of buffering low grade
peripheral assays.
No base of oxidation was used. No cover surface was created as the
mineralisation is outcropping and is exposed in many places along its ridge
line and flanks and where previous mining had occurred.
A fundamental concept behind MIK is that it precludes the need for top
cutting. However in this case two extreme consecutive samples from one
drillhole were top cut to 500g/t.
Block dimensions are 10m by 10m by 5m (E, N, RL respectively) with no sub-
blocking. The selective mining unit (SMU) is 5m by 5m by 2.5m. The north and
east dimensions were chosen as they are a half to a third of the nominal
drillhole distances in the detailed drilled area of the South Pit. The vertical
dimension was chosen to reflect the sample spacing and possible mining
bench heights and to allow for flexibility in potential mining scenarios.
Both domains were modelled as a combined dataset with soft boundaries. 5
search passes were employed with progressively larger radii and/or
decreasing data point criteria. Details of search passes are:
Dom 1
X (m)
Y (m)
Z (m)
Pass 1
20
20
35
Pass 2
30
30
60
Dom 1 X (m) Y (m) Z (m)
Pass 1 20 20 35
Pass 2 30 30 60

Page | 103

ASX Announcement
23 October 2024
Criteria JORC Code explanation Commentary
Discussion of basis for using or
not using grade cutting or
capping.
The process of validation, the
checking process used, the
comparison of model data to drill
hole data, and use of
reconciliation data if available.
Pass 3 40 40 70
Pass 4 60 60 120
Pass 5 60 60 120
Dom 2 Dom 1 X (m) Y (m)
Pass 1 25 25 25
Pass 2 35 35 35
Pass 3 50 50 50
Pass 4 70 70 70
Pass 5 70 70 70
Dom 1 Min Data Max Data Min Octants
Pass 1 16 48 4
Pass 2 16 48 4
Pass 3 16 48 4
Pass 4 16 48 4
Pass 5 8 48 2
Dom 2 Min Data Max Data Min Octants
Pass 1 16 48 4
Pass 2 16 48 4
Pass 3 16 48 4
Pass 4 16 48 4
Pass 5 8 48 2
Moisture Whether the tonnages are
estimated on a dry basis or with
Tonnages are estimated on a dry basis. Moisture not recorded.

Page | 104

Criteria
JORC Code explanation
Commentary
natural moisture, and the method
of determination of the moisture
content.
Cut-off parameters
The basis of the adopted cut-off
grade(s) or quality parameters
applied.
The recoverable resources are reported at a gold cut-off of 0.5g/t based on
the outcome of a recently completed pit optimisation study by independent
mining consultants AMDAD of Brisbane.
The cut-off grade at which the resource is quoted reflects the intended bulk-
mining approach.
Consideration of “reasonable prospects of eventual economic extraction”
has utilised a pit shell with a revenue factor of 1.3 at a US$2400/oz gold
price with preliminary estimates of mining costs and pit wall slopes.
Mining factors or
assumptions
Assumptions made regarding
possible mining methods,
minimum mining dimensions and
internal (or, if applicable,
external) mining dilution. It is
always necessary as part of the
process of determining
reasonable prospects for
eventual economic extraction to
consider potential mining
methods, but the assumptions
made regarding mining methods
and parameters when estimating
Mineral Resources may not
always be rigorous. Where this is
the case, this should be reported
with an explanation of the basis of
the mining assumptions made.
The Mineral Resources were estimated on the assumption that the material
is to be mined by open pit using a bulk mining method.
The proposed mining method is a conventional drill & blast, truck &
excavator with extracted material sent to an on-site ROM pad with a
processing plant adjacent to the planned pit.
Minimum mining dimensions are envisioned to be around 5m by 5m by 2.5m
(strike, across strike, vertical respectively).
Internal Dilution has been incorporated as part of the MIK modelling, but
there is no allowance for external dilution and mining losses.
Metallurgical
factors or
assumptions
The basis for assumptions or
predictions regarding
metallurgical amenability. It is
always necessary as part of the
process of determining
reasonable prospects for
eventual economic extraction to
consider potential metallurgical
methods, but the assumptions
regarding metallurgical treatment
processes and parameters made
when reporting Mineral
Resources may not always be
rigorous. Where this is the case,
this should be reported with an
explanation of the basis of the
metallurgical assumptions made.
The operation of the grinding mill (cyanide leach with carbon in pulp
recovery) in the January 1988 through June 1993 period conclusively
demonstrated the feasibility of gold recovery from the Colosseum ore.
Process recoveries during operations were reported to be around 92%.
For the current project a standard CIL plant is envisaged for the ore
processing, similar to the process used for the previous mining.
Environmen-tal
factors or
assumptions
Assumptions made regarding
possible waste and process
residue disposal options. It is
always necessary as part of the
process of determining
reasonable prospects for
eventual economic extraction to
consider thepotential
A 2022 NI43-101 report stated: “There are no known environmental liabilities
that are adversely impacting air, water or soil resources on the Colosseum
Mine project.”
The current tenement status over the project area permits the resumption of
opencut mining and ore processing.
Future mining operations can be contained within the unpatented mine

Page | 105

Criteria
JORC Code explanation
Commentary
environmental impacts of the
mining and processing operation.
While at this stage the
determination of potential
environmental impacts,
particularly for a greenfields
project, may not always be well
advanced, the status of early
consideration of these potential
environmental impacts should be
reported. Where these aspects
have not been considered this
should be reported with an
explanation of the environmental
assumptions made.
leases.
There are no reports of mine drainage for the stockpiles or the waste dumps.
All waste and process residues will be disposed of in a responsible manner
and in accordance with the mining license conditions.
The area comprises modestly rugged terrain with alluvial fans, basalt flows,
hills, and low mountains and is generally sparsely vegetated.
The climate is typical of a high desert environment with high temperatures in
excess of 100°F during the summer and low temperatures slightly below
freezing in the winter. Annual precipitation is approximately 8 inches.
Bulk density
Whether assumed or determined.
If assumed, the basis for the
assumptions. If determined, the
method used, whether wet or dry,
the frequency of the
measurements, the nature, size
and representativeness of the
samples.
The bulk density for bulk material
must have been measured by
methods that adequately
account for void spaces (vugs,
porosity, etc), moisture and
differences between rock and
alteration zones within the
deposit.
Discuss assumptions for bulk
density estimates used in the
evaluation process of the
different materials.
A default density of 2.65t/m3was used for the Mineral Resources.
No historical density data was supplied.
53 density measurements were supplied by DTR. Samples were from recent
drilling by DTR. Samples consisted of weight in air /(weight in air minus weight
in water) measurements (Archimedes Principle) on single pieces of core. The
average value was 2.66t/m3with a range of 1.96 to 3.37t/m3. Density values
tended to show an increase with depth.
The default density value used in the resource estimates is considered
reasonable.
Classification
The basis for the classification of
the Mineral Resources into
varying confidence categories.
Whether appropriate account has
been taken of all relevant factors
(ie relative confidence in
tonnage/grade estimations,
reliability of input data,
confidence in continuity of
geology and metal values, quality,
quantity and distribution of the
data).
Whether the result appropriately
reflects the Competent Person’s
view of the deposit.
The classification of the resource estimates is based on the data point
distribution which is a function of the drillhole spacing and the search
parameters.
Pass 1 = Measured, Passes 2&3 = Indicated, Passes 4 & 5 =Inferred.
Other aspects have been considered in the classification including, the style
of mineralisation, the geological model, validation of the historic drilling,
sampling methods and recoveries, the QAQC programmes and results and
comparison with previous resource estimates.
HSC believes the confidence in tonnage and grade estimates, the continuity
of geology and grade, and the distribution of the data reflect Measured,
Indicated and Inferred categorisation. The estimates appropriately reflect the
Competent Person’s view of the deposit.
Audits or reviews
The results of any audits or
reviews of Mineral Resource
estimates.
No audits or reviews have been completed.

Page | 106

Criteria
JORC Code explanation
Commentary
Discussion of
relative accuracy/
confidence
Where appropriate a statement of
the relative accuracy and
confidence level in the Mineral
Resource estimate using an
approach or procedure deemed
appropriate by the Competent
Person. For example, the
application of statistical or
geostatistical procedures to
quantify the relative accuracy of
the resource within stated
confidence limits, or, if such an
approach is not deemed
appropriate, a qualitative
discussion of the factors that
could affect the relative accuracy
and confidence of the estimate.
The statement should specify
whether it relates to global or
local estimates, and, if local,
state the relevant tonnages,
which should be relevant to
technical and economic
evaluation. Documentation
should include assumptions
made and the procedures used.
These statements of relative
accuracy and confidence of the
estimate should be compared
with production data, where
available.
No statistical or geostatistical procedures were used to quantify the relative
accuracy of the resource. The global Mineral Resource estimates of the
Colosseum gold deposit are moderately sensitive to lower cut-off grades.
The relative accuracy and confidence level in the Mineral Resource estimates
are considered to be in line with the generally accepted accuracy and
confidence of the nominated Mineral Resource categories. This has been
determined on a qualitative, rather than quantitative, basis, and is based on
the Competent Person’s experience with similar deposits and geology.
The Mineral Resource estimates are considered to be accurate globally, but
there is some uncertainty in the local estimates due to a lack of geological
definition in certain places eg fault zones.
Mining of the deposit has taken place, but production data is unsuitable for
comparison and/or reconciliation.

Section 4 Estimation and Reporting of Ore Reserves

(Criteria listed in section 1, and where relevant in sections 2 and 3, also apply to this section.)

Criteria JORC Code explanation Commentary – NO ORE IS ESIMATED FOR COLOSSEUM
Mineral Resource Description of the Mineral Resource The Mineral Resource Estimate was prepared by HS
estimate for estimate used as a basis for the Consultants and announced by DTR on 6 June 2024.
conversion to Ore conversion to an Ore Reserve. No Ore Reserves are reported.
Reserves Clear statement as to whether the
Mineral
Resources
are
reported
additional to, or inclusive of, the Ore
Reserves.
Site visits Comment on any site visits undertaken by The lead author of this report, Mr John Wyche, has not visited
the Competent Person and the outcome the site. A site visit will be required as part of any future Ore
of those visits. reserve Estimate.
If no site visits have been undertaken
indicate why this is the case.
Study status The type and level of study undertaken to This study is at a Scoping Study level of confidence.
enable
Mineral
Resources
to
be
converted to Ore Reserves.

Page | 107

Criteria
JORC Code explanation
Commentary – NO ORE IS ESIMATED FOR COLOSSEUM
The Code requires that a study to at least
Pre-Feasibility Study level has been
undertaken to convert Mineral Resources
to Ore Reserves. Such studies will have
been
carried
out
and
will
have
determined a mine plan that is technically
achievable and economically viable, and
that material Modifying Factors have
been considered.
Cut-off parameters
The basis of the cut-off grade(s) or quality
parameters applied.
Cut off grades are defined as the gold grade which just covers
processing, general and administration costs and gold selling
costs after application of process recoveries. In the case of
underground mining, the production mining cost to drill, blast,
load and haul the mill feed to surface is also included.
Cut off grades calculated for this study after allowing for mining
loss and dilution are:
Case 1 – Opencut 0.55 g/t Au, Underground 1.24 g/t Au
Case 2 – Opencut 0.42g/t Au
Mining factors or
assumptions
The method and assumptions used as
reported
in
the
Pre-Feasibility
or
Feasibility Study to convert the Mineral
Resource to an Ore Reserve (i.e. either by
application of appropriate factors by
optimisation or by preliminary or detailed
design).
The choice, nature and appropriateness
of the selected mining method(s) and
other
mining
parameters
including
associated design issues such as pre-
strip, access, etc.
The
assumptions
made
regarding
geotechnical parameters (e.g. pit slopes,
stope sizes, etc), grade control and pre-
production drilling.
The major assumptions made, and
Mineral Resource model used for pit and
stope optimisation (if appropriate).
The mining dilution factors used.
The mining recovery factors used.
Any minimum mining widths used.
The manner in which Inferred Mineral
Resources are utilised in mining studies
and the sensitivity of the outcome to their
inclusion.
The infrastructure requirements of the
selected mining methods.
Opencut Mining:

Global adjustments of 10% dilution at zero grade and
95% mining recovery

Case 1 – 2 x 94 tonne hydraulic excavators loading 45
tonne payload trucks, All material except waste
dumps blasted.

Case 2 – 1 x 94 tonne and 1 x 125 tonne hydraulic
excavators loading 55 tonne payload trucks.
Underground Mining:

Sublevel caving. Simple model using estimated draw
and dilution on each 20 metre lift. No flow modelling
yet conducted.

Mining recovery and dilution adjusted lift by lift as draw
and dilution adjusted manually to account for cave
operation and lift geometry. Overall average is
approximately 81% mining recovery at 115% dilution at
zero grade.
Metallurgical
factors or
assumptions
The metallurgical process proposed and
the appropriateness of that process to the
style of mineralisation.
Whether the metallurgical process is
well-tested technology or novel in nature.
The
nature,
amount
and
representativeness of metallurgical test
work undertaken, the nature of the
metallurgical domaining applied and the
corresponding
metallurgical
recovery
factors applied.
Any assumptions or allowances made for
92% process gold recovery based on former operation (91%)
and assumed improvements in technology.

Page | 108

Criteria
JORC Code explanation
Commentary – NO ORE IS ESIMATED FOR COLOSSEUM
deleterious elements.
The existence of any bulk sample or pilot
scale test work and the degree to which
such
samples
are
considered
representative of the orebody as a whole.
For minerals that are defined by a
specification,
has
the
ore
reserve
estimation
been
based
on
the
appropriate mineralogy to meet the
specifications?
Environmental
The status of studies of potential
environmental impacts of the mining and
processing operation. Details of waste
rock
characterisation
and
the
consideration of potential sites, status of
design options considered and, where
applicable, the status of approvals for
process residue storage and waste
dumps should be reported.
DTR advise EIS and Plan of Operations from 1993 remain in
place and form minimum basis for proposed resumption of
mining and processing.
Infrastructure
The
existence
of
appropriate
infrastructure: availability of land for plant
development,
power,
water,
transportation
(particularly
for
bulk
commodities), labour, accommodation;
or the ease with which the infrastructure
can beprovided or accessed.
Site infrastructure assumed same as 1993.
Assumed upgrade of existing road from Intestate Route 15.
Assumed power from Ivanpah Solar Facility on new 69kV
powerline.
Assumed water from Ivanpah Valley wells,
Costs
The derivation of, or assumptions made,
regarding projected capital costs in the
study.
The methodology used to estimate
operating costs.
Allowances made for the content of
deleterious elements.
The source of exchange rates used in the
study.
Derivation of transportation charges.
The basis for forecasting or source of
treatment and refining charges, penalties
for failure to meet specification, etc.
The allowances made for royalties
payable, both Government andprivate.
Opencut estimate from first principles build up using US cost
database for unit rates.
Underground estimate from factored costs using US cost
database for unit rates.
Process and Infrastructure costs from benchmarking.
Revenue factors
The derivation of, or assumptions made
regarding revenue factors including head
grade, metal or commodity price(s)
exchange
rates,
transportation
and
treatment charges, penalties, net smelter
returns, etc.
The derivation of assumptions made of
metal or commodity price(s), for the
principal metals, minerals and co-
products.
Fixed gold price of US$2200/oz based on publicly available
forecasts from reputable banks and commodity brokers.
Market assessment
The demand, supply and stock situation
for
the
particular
commodity,
consumption trends and factors likely to
affect supply and demand into the future.
A customer and competitor analysis
along with the identification of likely
market windows for theproduct.
Fixed gold price of US$2200/oz based on publicly available
forecasts from reputable banks and commodity brokers.

Page | 109

Criteria
JORC Code explanation
Commentary – NO ORE IS ESIMATED FOR COLOSSEUM
Price and volume forecasts and the basis
for these forecasts.
For industrial minerals the customer
specification, testing and acceptance
requirementsprior to a supply contract.
Economic
The inputs to the economic analysis to
produce the net present value (NPV) in
the study, the source and confidence of
these
economic
inputs
including
estimated inflation, discount rate, etc.
NPV ranges and sensitivity to variations in
the significant assumptions and inputs.
Cashflow models on EBITDA basis.
Discount rate 6.5%.
Both Cases 1 and 2 economically viable at Scoping Study level
of confidence. Case 2 likely to have significantly higher value.
Social
The status of agreements with key
stakeholders and matters leading to
social licence to operate.
DTR advise EIS and Plan of Operations from 1993 remain in
place and form minimum basis for proposed resumption of
miningandprocessing.
Other
To the extent relevant, the impact of the
following on the project and/or on the
estimation and classification of the Ore
Reserves:
Any
identified
material
naturally
occurring risks.
The status of material legal agreements
and marketing arrangements.
The status of governmental agreements
and approvals critical to the viability of
the project, such as mineral tenement
status, and government and statutory
approvals. There must be reasonable
grounds to expect that all necessary
Government approvals will be received
within the timeframes anticipated in the
Pre-Feasibility
or
Feasibility
study.
Highlight and discuss the materiality of
any unresolved matter that is dependent
on a third party on which extraction of the
reserve is contingent.
DTR advise EIS and Plan of Operations from 1993 remain in
place and form minimum basis for proposed resumption of
mining and processing.
Classification
The basis for the classification of the Ore
Reserves
into
varying
confidence
categories.
Whether the result appropriately reflects
the Competent Person’s view of the
deposit.
The proportion of Probable Ore Reserves
that have been derived from Measured
Mineral Resources(if any).
No ore reserves estimated.
Measured, Indicated and Inferred resources used in study.
Inferred resources 14% of case 1 mill feed and 195 of Case 2
mill feed.
Audits or reviews
The results of any audits or reviews of Ore
Reserve estimates.
No audits or reviews of this study have been undertaken.
Discussion of
relative accuracy/
confidence
Where appropriate a statement of the
relative accuracy and confidence level in
the Ore Reserve estimate using an
approach
or
procedure
deemed
appropriate by the Competent Person.
For example, the application of statistical
or geostatistical procedures to quantify
the relative accuracy of the reserve within
stated confidence limits, or, if such an
approach is not deemed appropriate, a
No ore reserves estimated.

Page | 110

Criteria
JORC Code explanation
Commentary – NO ORE IS ESIMATED FOR COLOSSEUM
qualitative discussion of the factors
which could affect the relative accuracy
and confidence of the estimate.
The statement should specify whether it
relates to global or local estimates, and, if
local, state the relevant tonnages, which
should be relevant to technical and
economic evaluation. Documentation
should include assumptions made and
the procedures used.
Accuracy and confidence discussions
should extend to specific discussions of
any applied Modifying Factors that may
have a material impact on Ore Reserve
viability, or for which there are remaining
areas of uncertainty at the current study
stage.
It is recognised that this may not be
possible
or
appropriate
in
all
circumstances. These statements of
relative accuracy and confidence of the
estimate should be compared with
production data, where available.

Page | 111

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Appendix 3: References

AMSELCO, 1984, Amselco Exploration Inc. Colosseum Project Feasibility Study Technical Summary December 1984, (Report - Feasibility Study Technical Summary.pdf)

Beatty, R.L., 1989a, Bond Gold Colosseum Inc., crushing and grinding: an update: Society of Mining Engineers Preprint No. 89-85 for presentation at SME Annual Meeting, Las Vegas, NV Feb. 27 - Mar. 2, 1989, 6 pgs

Beatty, R.L., 1989b, Crushing and grinding at Bond Gold's Colosseum mine: an update: Society for Mining, Metallurgy, and Exploration, Mining Engineering, August 1989, pgs. 823-826

Bureau of Land Management, 1985a, United States Department of the Interior Bureau of Land Management and San Bernardino County. Draft Environmental Impact Report/Environmental Impact Statement for the New Colosseum Mine. March 1985.

Bureau of Land Management, 1985b, United States Department of the Interior Bureau of Land Management and San Bernardino County. Final Environmental Impact Report/Environmental Impact Statement for AMSELSO Colosseum Project. July 1985.

Dateline Resources Limited, 2022, 813,000 ounce Mineral Resource estimate for Colosseum Gold Project, ASX Release 6 July 2022,

(https://www.investi.com.au/api/announcements/dtr/42c23112-712.pdf)

Dateline Resources Limited, 2024. 1.1 million ounces of gold at the Colosseum, ASX Release 6 June 2024, (https://api.investi.com.au/api/announcements/dtr/ce3071c5-4e4.pdf)

Dyno Nobel 2010, Blasting and Explosives Quick Reference Guide 2010, Dyno Nobel Asia Pacific Pty Limited 2010. REF0110/0210/AZZAUS/2K

https://www.leg.mn.gov/docs/2015/other/150681/PFEISref_1/Dyno%20Nobel%202010.pdf

Forexlive, 2024, CIBC boosts gold price forecasts, 10 July 2024,

(https://www.forexlive.com/news/cibc-boosts-gold-price-forecasts-says-trump-presidencywould-be-more-bullish-for-bullion-20240710/)

Gregg Wilkerson, Geology and Mining History of the Colosseum Mine Group, Clark Mountains, San Bernardino, California, 2021

H&SC 2024a, Updated Recoverable Resource Estimates for the Colosseum Gold Deposit, California, H&S Consultants Pty Ltd report for Dateline Resources, 27 May 2024

J.P. Morgan, 2024, Will gold prices hit another all-time high in 2024?, 15 July 2024 (A new high? | Gold price predictions from J.P. Morgan Research (jpmorgan.com))

mindat.org, Colosseum Mine (Colosseum Gorge prospect; Ivanpah Consolidated Mine; Glitter Gorge; Cal group), (https://www.mindat.org/loc-88322.html)

S&P Global 2024, Consensus price forecasts – Gold prices break new highs, 15 May 2024, ( https://www.spglobal.com/marketintelligence/en/news-insights/research/consensus-priceforecasts-gold-prices-break-new-highs)

Page | 112

==> picture [596 x 125] intentionally omitted <==

----- Start of picture text -----

ASX Announcement
23 October 2024
----- End of picture text -----

Techopedia, 2024, Gold Price Forecast 2024, 2025 & Beyond: Is Gold a Good Investment?, 22 August 2024, (Gold Price Forecast | Trends & Predictions 2024, 2025, 2030 (techopedia.com))

U.S. EPA 1993, MINE SITE VISIT: COLOSSEUM MINE U.S. Environmental Protection Agency Office of Solid Waste 401 M Street SW Washington, DC 20460,

https://archive.epa.gov/epawaste/nonhaz/industrial/special/web/pdf/goldch3.pdf

USGS, MINE SITE VISIT: COLOSSEUM MINE U.S. Environmental Protection Agency Office of Solid Waste 401 M Street SW Washington, DC 20460,

https://archive.epa.gov/epawaste/nonhaz/industrial/special/web/pdf/goldch3.pdf

World Bank, 2024, TABLE 1. World Bank Commodity Price Forecasts, 25 April 2024, (https://thedocs.worldbank.org/en/doc/464523804694923b6e827ed9d01e247f0050012024/related/CMO-April-2024-

Forecasts.pdf?_gl=1n92ds8_gcl_au*OTEwODI1NTI5LjE3MjQ2NDczMjE.)

Page | 113