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.

GEOPACIFIC RESOURCES LTD Capital/Financing Update 2018

Mar 11, 2018

65008_rns_2018-03-11_137b7f17-d836-405b-b781-6febbdd9e9e8.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

ASX: GPR 12 March 2018

==> picture [199 x 44] intentionally omitted <==

Robust Woodlark Gold Project PFS Supports Development

Geopacific Resources Limited (Geopacific ASX:GPR ) is pleased to report the Pre-Feasibility Study (PFS) results which demonstrate that the Woodlark Gold Project (Woodlark) is a robust, low-cost, lowstripping ratio, open pit operation that can deliver an average of 100Koz Au per annum over 10 years. Under the terms of the joint venture agreement with Kula Gold Limited (Kula ASX:KGD ), the completion of this work allows Geopacific to increase its overall economic interest to 93%[1] .

Highlights

  • Annual production of 100Koz over 10-year mine life for 1.01Moz Au (incl. 51Koz Au Inferred)

  • Free milling ore, with recovery of 92% for first five years and 90% over mine life

  • Up to 60% of gold recoverable by gravity

  • Conventional 2.4Mt.pa CIL circuit optimised with upgraded ore from year three

  • Head grade up to 1.63g/t Au in first years

  • Low stripping ratio of 2.5:1 for first five years, 3.1:1 over mine life

  • All in sustaining cost A$990/oz for first five years, A$1,110/oz over mine life

  • Capital cost A$180m

  • 2.2-year, post-tax project payback

  • Free cashflow over life of mine A$388m (pre-tax) and A$314m (post-tax) at A$1,650 gold price

  • Post-tax IRR 33%

  • Recent discovery shows significant, regional exploration potential across Woodlark goldfield

Reserve

  • 34.7 million tonnes at 0.99g/t Au for 1,101,600 ounces of gold[2]

  • High conversion of Resources to Reserves

Resource

  • 47.04 million tonnes at 1.04g/t Au for 1,573,000 ounces of gold[3]

  • 86% of Resource in Measured and Indicated JORC categories

Corporate

  • Mining and Environmental permits granted

  • Board approval for Lycopodium to finalise a Definitive Feasibility Study, expected Q3 2018

  • Joint venture incentive milestone achieved, overall economic interest increases to 93%[1]

  • Woodlark is located on Woodlark Island, with favourable logistics and flat topography

  • Geopacific’s team has a strong track record of bringing gold mining projects into production

Managing director, Ron Heeks said

“We are extremely pleased at how the project has evolved over the past year. Our PFS indicates a robust, open-pit mine plan with strong, steady-state production over a long mine life.

“Woodlark benefits from flat topography, wide zones of ore from surface, a substantial proportion of freedig material, as well as the close proximity of the plant to the pits and waste dumps. These factors result in an impressive strip ratio and higher operating margins. Our PFS presents a low-cost solution for treating low-grade ore, to improve returns and deliver a project payback estimated at 2 years.

“We expect the Project to grow further from the substantial, demonstrated exploration upside. We are rapidly progressing the DFS, moving towards a development decision.”

1 See page 15 for further information 2 See Table 13 for a breakdown of the Mineral Ore Reserve 3 See Table 15 for a breakdown of the Mineral Resource Estimate

Geopacific Resources Limited

www.geopacific.com.au

==> picture [567 x 67] intentionally omitted <==

The pre-tax project payback is achieved in two years and the post-tax payback in 2.2 years.

==> picture [490 x 217] intentionally omitted <==

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

Project Pay
Back
----- End of picture text -----

Figure 1: Cumulative pre-tax cashflow over mine life showing project payback in year 2

Project background

Geopacific has focussed on delivering the Woodlark gold project (Woodlark or the Project) as a strong, economic project. The PFS results presented in this announcement support the development of a profitable, long-life mining operation. The Project benefits from favourable logistics and topography, being located on the coast and well-supported by regional shipping and airlines. The flat topography (see figure 2) and supportive social environment present strong positives to operating Woodlark.

==> picture [488 x 217] intentionally omitted <==

Figure 2: Woodlark’s flat topography and the close proximity of the proposed plant site to the deposits[4]

The Island, pictured in figure 3 is approximately 70 kilometres long and up to 30 kilometres wide. Average annual rainfall on the island is around 4,000 millimetres, with little seasonal variation. The project areas lie within the upper parts of relatively small catchments that drain rapidly along well-defined creek lines. The Island experiences low to moderate winds and low seismic activity.

4 Photo credited to Paydirt Media

2

The Pre-Feasibility Study (PFS) focussed on the Kulumadau, Busai and Woodlark King deposits and all are located on the existing mining lease, which covers 60 square kilometres and includes environmental permitting (yellow outline). The proposed plant site is situated between the Kulumadau and Busai deposits on flat terrain, and less than 3 kilometres from each. The mining lease and environmental permit to mine are standout features of this Project, providing significant levels of comfort in relation to timing and jurisdictional risk.

Exploration leases covering 580 square kilometres are marked with a red outline (figure 3). Numerous defined exploration targets are currently being assessed ahead of planned drill testing, with the aim of making new discoveries.

Bathometry surveys of the protected port show water depths of up to 15 metres, which will facilitate deliveries by large shipping vessels.

==> picture [479 x 294] intentionally omitted <==

Figure 3: Showing the location of the deposits and infrastructure within the mining lease.

PFS summary

Geopacific, in conjunction with independent consultants, has undertaken studies into the development of Woodlark to a PFS level. Some elements, including mining costs and metallurgical testwork, have been completed to a Definitive Feasibility Study (DFS) level. The PFS assesses the technical and financial viability of the Project, supporting the estimation of JORC 2012 compliant Mineral Resource Estimates (by MPR Geological Consultants) and Mineral Ore Reserve (by Mining Plus). The high proportion of Measured and Indicated Resources demonstrates confidence in the geological model and enables a high rate of conversion to Reserves. This benefit is carried through to the mining inventory, which contains less than 5% (50,600oz Au) of Inferred material which is situated within the pits. There is a low level of geological confidence associated with Inferred mineral resources and there is no certainty that further exploration work will result in the determination of Indicated mineral resources or that the production target itself will be realised. Additional financial modelling confirmed the robust nature of the operation when Inferred material is excluded.

Metallurgical testwork by Ammtec identified that the Woodlark orebody is amenable to being upgraded using simple gravity techniques. Geopacific engaged Independent Metallurgical Operations (IMO), Lycopodium and ALS Metallurgy to review and verify the testwork. The reviews confirmed that 85% of the gold is contained in 20% of the mass of the ore and can easily be separated using gravity techniques. In other words, the nature of Woodlark mineralisation allows for simple, cost effective upgrading of ore to produce a higher-margin product for a low capital cost. Geopacific has elected to utilise the opportunity to upgrade low-grade ore in

3

the grade range between 0.3g/t Au and 0.6g/t Au in order to maximise plant efficiency, reduce capital costs and increase margins by delivering a higher overall CIL plant feed grade.

Flat topography, wide zones of ore from surface, a substantial proportion of free-dig material, as well as the close proximity of the plant to the pits and waste dumps, together result in a low strip ratio and low forecast operating costs. The low operating costs have enabled optimisation of the pit designs at a 0.47g/t Au cut-off grade with an in-pit cut-off grade of 0.3g/t Au.

Mine scheduling and processing has been optimised, with ore classified according to grade then processed:

Run of mine ore 21.5Mt at 1.37g/t Au 943Koz Au
(>0.6g/t) Processed through standard 2.4Mt.pa CIL plant
Upgraded ore 3Mt at 1.84g/t Au 177Koz Au
(0.3 to 0.6g/t) 15Mt at 0.43g/t for 209Koz gold is stockpiled and from the middle
of the third year is upgraded through a simple, 2.4Mt.pa gravity
upgrade plant to produce an upgraded product of 3Mt at 1.84g/t
for 177Kozgold which supplementsfeed to the CIL circuit.
Processing 24.5Mt at 1.42g/t Au 1,120Koz Au
Gold recovered 1,011Koz Au

The process flow of the operation is shown in the figure below.

==> picture [490 x 284] intentionally omitted <==

Figure 4: Process flow

Detailed mine scheduling will deliver ROM ore grading of up to 1.63g/t Au, to the processing plant over the first three years of operations. When combined with the low stripping ratio, the resulting strong cashflow in the first years of operation enables a project payback in two years.

Upgrade ore is stockpiled for the first three and a half years, after which it is fed into a simple gravity upgrade plant to produce mill feed product grading 1.84g/t Au. The simple, 2.4Mt.pa upgrade plant generates free cash of A$89 million after paying back the estimated A$17 million capital cost of upgrade plant. The construction of the upgrade plant is envisaged to commence post payback of the initial development.

4

The PFS was led by Geopacific with work undertaken and verified by the following independent consultants:

Table 1: Independent consultants

Area of focus Compiled by
Metallurgy
Independent Metallurgical Operations, ALS Metallurgy and
Lycopodium
Mineral Resource Estimate
MPR Geological Consultants
Reserves, pit optimisations &pit designs
MiningPlus
Geotechnical
Peter O’Bryan and Assoc
Capital costs
Mincore updated figures from Arccon
Operating costs
Mining
Plus,
Independent
Metallurgical
Operations,
Lycopodium, with mining costs verified by specialist mining
contractors

Decision to finalise DFS

Geopacific’s board has approved the completion of the final elements of the DFS. These will centre around Front End Engineering Design (FEED). The aim of the DFS is to finalise and optimise the plant design and infrastructure to deliver capital cost estimates to within a 15% level of accuracy and further optimise operating costs.

Aspects of the PFS have already been completed to a DFS-level, these include mining costs and metallurgical testwork.

The work conducted during the DFS will target further optimisation of the Project with a view to increasing efficiency and profitability.

The DFS program will include the following aspects and related opportunities for optimisation:

  • Finalise plant design and costs

  • Marine tailings pipeline design and costs

  • Infrastructure design and costs

  • Mining fleet and fleet management

  • Power generation and consumption

  • Operational costs

DFS preparation commenced at the beginning of 2017 and completion is targeted for Q3 2018.

5

Key information summary

Key metrics and financial information in the tables below highlight the strength of the Project.

Table 2: Key mining metrics

Mining
Waste mined
Mt
112.9
Ore mined
Mt
36.5
Total mined
Mt
149.4
Waste:Ore strippingratio – LOM
t : t
3.1:1
Waste:Ore strippingratio – Years 1 to 5
t : t
2.5:1
Pit design cut-off
g/t Au
0.47
In-pit cut-off
g/t Au
0.30

Table 3: Mine life annual mining schedule

Metric Unit
Summary
Pre Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10 Yr 11*
Waste mined
kt
112,957
5,538
5,924
5,641
7,693
10,276
13,796
16,119
16,480
14,506
10,238
6,737
8
71
1.12
Ore mined
kt
36,481
563
2,860
3,493
4,090
3,489
3,303
4,084
3,537
3,881
3,652
3,459
Grade mined
g/t
0.98
1.07
1.43
1.02
1.06
1.04
0.95
0.87
0.91
0.90
0.88
0.84
Containedgold
oz
1,152,100
19,407
131,125
114,957
139,413
116,131
100,627
113,998
103,989
112,591
103,359
93,958
2,545
  • Year 11 includes one month of operation.

The pie charts below show the amount of gold contained in each classification of ore, clearly showing that the majority of the gold is contained in the ROM ore which includes all material grading over 0.6g/t Au, with the remainder included in upgrade ore between grades of 0.3g/t Au to 0.6g/t Au.

==> picture [196 x 143] intentionally omitted <==

==> picture [194 x 143] intentionally omitted <==

Figure 5: Ore tonnage and contained gold by feed type

Tables 4 & 5: Processing metrics

Processing Tonnes Grade
ROM oreprocessed
21.5Mt
1.37g/t Au
Upgrade oreprocessed through upgradeplant
15.0Mt
0.43g/t Au
Upgradeproductprocessed through CIL
3.0Mt
1.84g/t Au
Total ROM ore and upgradeproductprocessed through CIL
24.5Mt
1.42g/t Au
Processing
Processingrecovery– LOM
%
90%
Processingrecovery–years 1 to 5
%
92%
Ounces recovered – averageperyear inyears 1 to 10
Koz Au
100
Ounces recovered – LOM
Moz Au
1.01

6

Table 6: Mine life annual processing schedule

Metric Unit
Total
Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10 Yr 11
Oreprocessed *
Kt
24,473
2,107
2,400
2,400
2,444
2,494
2,487
2,487
2,487
2,472
2,365
331
Grade
g/t
1.42
1.63
1.54
1.43
1.41
1.45
1.38
1.40
1.44
1.40
1.27
0.86
Recovery
%
90%
92%
92%
92%
92%
92%
92%
92%
92%
86%
79%
81%
Goldproduced
0z
1,010,985
101,717
109,575
101,166
101,767
106,990
101,245
103,195
105,666
95,888
76,393
7,382

*To be conservative, a lower through-put of 85% has been assumed over the commissioning period.

Steady-state production is achieved across the life of the mine with a head grade of 1.42g/t into the leaching circuit, as demonstrated in the graph below. Mining inventory contains less than 5% (50,600oz/Au) of Inferred material.

==> picture [490 x 223] intentionally omitted <==

Figure 6: Gold production and head grade into CIL circuit

The steady-state production supports strong cashflow over the life of the mine, particularly in the first years of operation, enabling the capital payback of two years as demonstrated in the graph below. The pre-tax capital payback is two years and the post-tax payback at 2.2 years.

==> picture [490 x 217] intentionally omitted <==

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

Project Pay
Back
----- End of picture text -----

Figure 7: Pre-production cashflow showing payback in year 2

7

Table 7: Key results from financial analysis

Summary of key results from financial analysis **US$m **
**A$m **
Revenue – LOM 1,251
1,668
Gross Operating Costs(including PNG Government Royalty)
ROM ore_(includes pre-strip of A$18m)_ 698
930
Upgrade ore 116
154
OperatingMargin 438
584
Capital
Pre-production capital 122
162
Upgrade plant capital cost (in year 3.5) 13
17
Sustainingcapital 12
16
Free cashflow – pre-tax 291
388
Income tax 55
74
Free cashflow –post tax 236
314
Production Costs
All-in sustaining costs (years 1 – 5) 742
990
All-in sustainingcosts(years 1 – 10) 832
1,110
NPV8%
Pre-tax 170
226
Post-tax 134
178
IRR(effective discount rate that delivers an NPV of zero)
Pre-tax 38%
Post-tax 33%
Project payback (years)
Pre-tax 2.0
Post-tax 2.2

Geopacific elected to use a gold price of A$1,650/oz in the financial analysis, based on gold price averages[5] . Geopacific also conducted sensitivity analysis to understand the impact of changes in the gold price using gold prices of A$50 intervals between A$1,600/oz and A$1,750/oz. The results are represented in the graph below.

==> picture [455 x 238] intentionally omitted <==

Figure 8: Impact of gold price on after tax free cashflow

5 See table 9 for information on financial inputs

8

Mining

Open-cut mining using conventional excavator and truck fleets was selected to mine the shallow pits, which will be developed using multiple, staged pit designs. Staging pits allows flexibility, the targeting of high-grade ore, facilitates steady state ore movements and reduces risk by removing reliance on a single pit. Ramps are designed at 1 in 9 gradient and are 20 metres wide, except for lower pit levels and small sub-pits where the ramps are designed at 11 metres wide.

Ore will be hauled directly to a Run of Mine (ROM) pad adjacent to the processing plant. A conservative approach was adopted in selecting mining fleet, with the use of articulated dump trucks to ensure equipment efficiency in the high-rainfall operating environment. This may be optimised in future with the potential to use larger, conventional trucks being evaluated as mining progresses. Due to the limited options of contract mining available in PNG, owner-operated mining has been assumed for financial analysis. Opportunities to optimise fleet management will be assessed under the DFS.

Geotechnical studies were completed by Peter O'Bryan and Associates and are used in the pit designs to estimate the Ore Reserves.

A highlight of the PFS is the low waste-to-ore stripping ratios that significantly improve project economics. Stripping ratios over the mine life are 3.1:1 and are particularly low for the first five years at 2.5:1. This generates higher upfront operating margins, a lower All-in Sustaining Cost (AISC) and a short project payback period.

The annual material movements and strip ratio are shown in the graph below. Low material movements are clearly visible in the first years of operations, while ore movements remain consistent over the mine life. The staged pits allow for targeting of high grade material in the first two years of operation where grade is 1.63g/t Au and 1.54g/t Au respectively. The schedule is flexible, with no significant cut-backs planned in the first years of operation, reducing operational costs and reducing risk in the initial years.

==> picture [490 x 215] intentionally omitted <==

Figure 9: Ore and waste mined in relation to stripping ratio

Information on key mine life physicals is included in the section above, titled ‘Key information summary’.

Metallurgy

Multiple, progressive stages of metallurgical testwork were completed for all of the deposits included in the Ore Reserve Estimate. This includes testwork undertaken in 1992/1993, 1996, 2010 to 2012 and 2017. The 2010 to 2012 testwork programs were undertaken by Ammtec and managed by RW Nice and Associates. Geopacific engaged Independent Metallurgical Operations and Lycopodium to review all previous testwork. Based on their review, Independent Metallurgical Operations used core generated by Geopacific to conduct further testwork to verify the ability to upgrade ore as well as further comminution and recovery testwork. In

9

addition, further variability testwork was independently designed and managed by Lycopodium and carried out by ALS Metallurgy to validate ore upgrade potential and variability studies.

Metallurgical testwork programs have included comminution, gravity gold and intensive leach extraction, gravity upgrading, cyanidation leach and thickening and rheology. The recent variability testwork by Lycopodium was designed to provide comfort to engineering companies for the provision of process guarantees on the processing plant in an Engineer Procure Construct (EPC), fixed-price contract.

The majority of the mineralisation at Woodlark is free milling with free or gravity gold recoveries of up to 60%, followed by leaching in a conventional CIL circuit. Metallurgical recoveries of 92% were applied to ROM ore from Kulumadau, Woodlark King and most upper areas of Busai. Discrete areas of Busai have a decreased recovery due to increasing levels of arsenic in the ore. A recovery of 77% was used for ore from these discrete zones. It is noted that this ore forms a small portion of the ore and is scheduled towards the end of the mine life, presenting to the processing plant in years nine and ten.

Processing plant

The processing plant will use conventional processing methods, incorporating equipment that ensures effective capital expenditure while optimising operating costs.

The process facility modelled includes a 2.4Mt.pa milling capacity for an operating life in excess of ten years. Up to 60% of the gold will be recovered by a gravity concentrator, significantly decreasing the use of consumables in the CIL circuit.

The process flow was developed by Independent Metallurgical Operations, Lycopodium with Geopacific and will be subject to further design and optimisation in the DFS. The proposed processing plant design is simple and comprises the following elements:

  • Jaw crushing

  • Semi Autogenous Milling (SAG)

  • Ball milling

  • Gravity separation

  • Conventional CIL leaching

  • Marine tailings discharge

The configuration of the processing circuit is typical of gold plants. Ore is loaded from the ROM pad into a jaw crusher, then initially ground using a Semi Autogenous Grinding (SAG) mill. The ore is then fed into a ball mill which grinds the material to P80 of 106m (microns). The ore is then passed through a gravity concentrator to remove up to 60% of free gold and sent to a 24-hour Carbon-In-Leach (CIL) leaching circuit.

From the middle of the third year, a simple upgrade plant will provide an upgraded product with contained gold of approximately 25,000 ounces per annum to the CIL circuit. The feed to the upgrade plant will comprise 2.4 million tonnes of 0.3g/t Au to 0.6g/t Au ore per annum. It is expected to produce three million tonnes of upgraded feed grading 1.84g/t Au over the mine life. This feed will be suitable for leaching in the CIL circuit of the processing plant,.

Testwork has shown that Woodlark mineralisation is amenable to this simple, cost-effective upgrading of ore to produce a higher-margin product for a low capital cost. Geopacific has elected to utilise the opportunity to upgrade low-grade ore in the grade range between 0.3g/t Au and 0.6g/t Au. The upgrade circuit commences production mid-way through the third year of operation, post project payback, with the estimated capital cost of the upgrade plant being A$17 million. The economics of the upgrade plant allows for a lower in-pit cut-off grade of 0.30g/t Au to be used in the Mineral Reserve Estimate, maximising the potential of the orebody and cashflow.

Over 10 tonnes of metallurgical sample were evaluated in the most recent testwork, focussing on variability studies to allow engineering construction contractors to offer an EPC on a guaranteed, fixed price basis (where the processing capability is guaranteed by the engineering construction contractor). Lycopodium has indicated that further metallurgical testwork will not be required for the DFS.

10

Tailings are planned for disposal by way of a marine tailings pipeline. Marine tailings offer a cost-effective and minimal impact solution, which addresses the challenges faced in high-rainfall regions that experience a degree of seismic activity. A permitted, marine tailings disposal site is located on the eastern side of the Island. It saves the requirement for construction, management and rehabilitation of onshore tailings facilities. This tailings management solution is used widely across PNG by respected ASX listed companies. Prior to permitting in 2012, studies comparing on-land and marine tailings were undertaken and clearly demonstrated the benefits of marine tailings over land-based solutions in a high rainfall region which experiences low seismic activity.

Upgrade plant

From the middle of the third year, ore from the upgrade stockpile will be processed through the upgrade plant. Ore will be loaded into a jaw crusher and ground to P80 of 125m by a SAG mill. It is expected that the ore will then passed through a Knelson concentrator to remove up to 60% of the free gold, with the remainder then passed through spirals. This separates the heavy fraction containing iron oxides and free-milling sulphides to produce an upgraded ore product that holds 85% of the gold within 20% of the original mass. The upgraded, free milling 1.84g/t Au product is then ground in a small ball mill to a grind size of P80 of 106m and fed into the CIL circuit of the processing plant.

The construction of the upgrade plant is envisaged to commence post payback of the initial development.

Capital cost estimate

The capital cost estimate has been developed through the collation of first-principle estimates based on information derived from independent consultants, Geopacific staff and work taken from the previous Definitive Feasibility Study undertaken in 2012. Mincore Engineers rebased capital costs derived from a DFS study in 2012. Detailed capital costs will be further refined during the DFS.

Capital cost estimates have been refined to within a 25% level of accuracy, as required for a PFS. Optimisation of plant, infrastructure and related operational costs will be the focus of the DFS, in order to deliver costs to within a 15% level of accuracy.

The capital cost estimate has been developed by Mincore Engineers and Geopacific from first-principle estimates and rebasing capital costs derived from the DFS study completed in 2012.

Capital costs will be further refined during to the DFS through the optimisation of plant and infrastructure layout, to deliver the life-of-mine plan.

Table 8: Capital cost estimates

Captital cost estimates US$m A$m
Establishment costs
Process Plant (including marine tailings)
64
85
Infrastructure
23
30
Other
12
16
Contingency
7
9
Total establishment costs
106
140
Mining capital
17
22
Pre-stripcosts
14
18
Total capital costs
137
180
Sustaining capital
12
16
Upgrade plant capital (year 3)
13
17

Geopacific plans to evaluate equipment financing options to reduce the upfront mining capital.

11

Financial analysis

A summary of the key inputs and outputs from the financial analysis conducted by Geopacific are included in the table below. Financial modelling is based on an A$1,650/oz long term gold price.

Table 9: Key inputs for mining costs

Key inputs for financial analysis
Foreign exchange
US$:A$ 0.75
Gold price
A$/oz
1,650
Mining cost *
A$/t mined
2.75
Government royalty,net of refining costs
% revenue
2.25%
  • Mining costs have been estimated to a DFS level, based on a ‘first principles’ and verified by specialist mining contractors with a working knowledge of environments similar to those experienced at Woodlark.

Geopacific has validated the existing, project-level tax losses of A$139,000. This number is expected to increase with capital expenditure on the Project.

Table 10: Key results from financial analysis

Summary of key results from financial analysis **US$m **
**A$m **
Revenue – LOM 1,251
1,668
Gross Operating Costs(including PNG Government Royalty)
ROM ore_(includes pre-strip of A$18m)_ 698
930
Upgrade ore 116
154
OperatingMargin 438
584
Capital
Pre-production capital 122
162
Upgrade plant capital cost (in year 3.5) 13
17
Sustainingcapital 12
16
Free cashflow – pre-tax 291
388
Income tax 55
74
Free cashflow –post tax 236
314
Production Costs
All-in sustaining costs (years 1 – 5) 742
990
All-in sustainingcosts(years 1 – 10) 832
1,110
NPV8%
Pre-tax 170
226
Post-tax 134
178
IRR(effective discount rate that delivers an NPV of zero)
Pre-tax 38%
Post-tax 33%
Project payback (years)
Pre-tax 2.0
Post-tax 2.2

Financing

Geopacific’s board believes that there are reasonable grounds to assume that future funding will be available for the ongoing development of Woodlark, as envisaged in this announcement, on the following basis:

  • Geopacific’s board has relevant experience in financing projects of similar scope in similar jurisdictions.

  • • The production and economics outcomes delivered in the PFS are sufficiently robust to provide confidence in the Company’s ability to fund development of the project through conventional debt and equity finance.

12

  • The management of the Company has a successful track record of raising funds for the ongoing development of the Company’s assets.

  • The Company enjoys the benefit of a strong, institutional shareholder base including a significant proportion of resource-focussed, international investment funds which focus on providing project development finance.

Mining lease granted

Mining lease ML508 was granted in 2014 by the Minister of Mines with a validity of 20 years (expires in 2034). All Resources and Reserves are located on the mining lease, which covers 60 square kilometres.

A comprehensive environmental impact study was completed as part of the mining lease application and included permitting of the marine tailings disposal.

In 2016, Geopacific successfully applied to maintain the currency of the mining lease by gaining approval for the extension of the condition to complete of construction and commissioning by 30 December 2019.

Geopacific has developed strong working relationships with PNG Authorities, who continue to express their support for the development of the Project. Any changes to the approved development plan may require amendments; these would be considered revisions and be handled in the normal course of business.

Environmental approval granted

Environmental approvals required to build and operate the Project are granted, setting Woodlark apart from its peers.

Environmental approval for the project was granted in 2014 by the PNG Department of Environment and Conservation (now the Conservation and Environment Protection Authority Department), with a validity of 20 years (expires 2034).

This followed completion of an Environmental and Social Impact Assessment prepared by Coffey Environments Pty Ltd, underpinned by a range of studies completed by various experts addressing all the environmental and social aspects of the project.

Studies included but were not limited to surface water and groundwater, terrestrial, aquatic and marine ecology, geochemistry and acid mine drainage, meteorology, cultural heritage and archaeology, health, and social characterisation.

Social licence to operate

There was extensive and ongoing community engagement over a number of years at Woodlark, including specialist studies completed as part of the Environmental and Social Impact Assessment process. Several agreements were finalised and signed by all affected stakeholders, including a Relocation Agreement for those people whose land will be impacted during Project development.

Geopacific enjoys an active and strong relationship with the communities living on Woodlark Island and is committed to a local training and employment strategy, local business development strategy and continuing to work with communities to ensure that Project benefits extend beyond direct employment. Woodlark will be the largest employer on the Island and will be in a unique position to positively benefit the welfare of the local and wider community.

13

Initial JORC 2012 compliant Mineral Ore Reserve

Independent consultants, Mining Plus have completed the initial Mineral Ore Reserve with results reflected in the table below.

Table 11: Woodlark Ore Reserves

Total by deposit Category
(>0.3g/t lower cut)
Tonnes
(Mt)
Grade
(g/t)
Ounces
(oz)
Busai Proven
11.0
0.92
326,100
Probable
5.2
0.78
131,200
Kulumadau Proven
8.6
1.23
338,500
Probable
6.4
1.02
209,500
Woodlark King Proven
2.4
0.92
70,400
Probable
1.1
0.71
25,900
Total Ore Reserve Proven
22.0
1.04
735,000
Probable
12.7
0.90
366,600
Total
34.7
0.99
1,101,600

Mining Plus utilised the mining costs derived from their own first-principles work-ups, and processing cost and other information derived from the consultants listed below. Whittle software was used to derive a number of economic pit shells for each deposit. The shell that produces the maximum undiscounted cashflow was selected to be used as the basis for pit design work. The economics dictated that a lower cutoff of 0.47g/t was appropriate for creating the optimal pit shell.

Pit designs were undertaken using Surpac software and made allowance for the pit wall angles recommended and incorporated pit ramps suitable for the mining equipment selected. As the final pit designs were derived, a small amount of Inferred mineralisation was included within the pit mining inventory. Although this material is excluded from the Ore Reserves, it is included in the mining schedule as mill feed. The proportion of this Inferred material included in the mining inventory is less than 5% of the total pit mill feed inventory, and the project does not rely on inclusion of this Inferred material as mill feed in order to be feasible. This explains why the mining inventory is larger than the mining reserve which cannot include inferred resources.

Within the final pit designs, all material above 0.3g/t was included in the reserve estimate, as the material between 0.3g/t and 0.6g/t can be treated via the Upgrade circuit to produce a higher-grade feed for the CIL circuit, whilst all material greater than 0.6g/t can be fed directly into the CIL circuit. Not using the 0.3g/t to 0.6g/t material to design the pits is taking a conservative approach to the designs.

The Ore Reserve is based on the following information presented in the table below:

Table 12: Ore Reserve inputs

Parameters Compiled by
Gold price
Geopacific based on historic average gold price
Gold recovery
Independent Metallurgical Operations, ALS Metallurgy and
Lycopodium
Mineral Resource Estimate
MPR Resource Consultants
Pit optimisations & pit designs
Mining Plus
Geotechnical
Peter O’Bryan and Associates
Capital costs
Mincore updating Arccon, Lycopodium & Geopacific
Operating costs
Mining Plus, specialist contractor quotes, Lycopodium & Geopacific
Government royalty
PNG legislation

14

Joint Venture incentive milestone calculation

Under the terms of the Joint Venture Agreement (JV Agreement) with Kula, Geopacific holds the right to increase its direct interest in Woodlark by way of standard and incentive options[6] .

Achieving the next incentive milestone required estimating a reserve of at least 1,200,000 ounces of gold, using gold price methodology set out in the JV Agreement (JV Reserve Estimate). The calculated gold price under the JV Agreement is $A1,694/oz, derived from the average forward gold price estimate of the next 8 quarters, as compiled by Consensus Economics Ltd. This gold price, for the purpose of the JV incentive milestone calculation, was agreed between Geopacific and Kula and announced by Kula on 23 February 2018.

The JV Reserve Estimate is strictly for the purposes of the JV Agreement, using the agreed parameters, and has not been used by Geopacific in any published financial calculations.

Both Reserve Estimates were calculated by Mining Plus using identical modelling parameters.

Table 13: JV Agreement Reserve Estimate

Deposit Category
(>0.3g/t lower cut)
Tonnes
(Mt)
Grade
(g/t)
Ounces
(oz)
Busai
Proven
12.7
0.87
355,000
Probable
6.3
0.73
149,300
Kulumadau
Proven
9.2
1.18
351,100
Probable
7.5
0.96
234,100
Woodlark King
Proven
3.0
0.84
81,200
Probable
1.4
0.68
31,400
JV Agreement Reserve Estimate
40.2
0.93
1,202,100*
  • This JV Reserve Estimate is expressly for the purposes of the JV Agreement and has not been used in any of Geopacific’s published financial calculations.

Geopacific is of the view that the next incentive milestone has now been satisfied such that its overall economic interest in Woodlark will increase to 93% comprising a direct interest of 51% and a further interest of 42% by virtue of its 85% holding of Kula shares.

Geopacific will provide Kula notice pursuant to the JV Agreement regarding the satisfaction of the incentive milestone and the consequential increase in its direct interest in Woodlark to 51%.

6 For further information on the standard and incentive options please see the ASX announcement, Gold Project Acquisition, dated 11 July 2016 by Geopacific Resources Limited.

15

Mineral Resource Estimate

Exploration and mining on Woodlark Island dates back to the 1890s. Modern exploration (post 1962) includes a total of 2,262 drill holes over 288,454 metres of drilling. This drilling comprises 396 diamond drill holes for 56,064 metres, 22 RAB holes for 1,729 metres and 1,844 RC drill holes for 230,670 metres.

Of this total, Geopacific completed 90 diamond drill holes for 14,240.2 metres plus 109 RC drill holes for 11,373 metres used in resource estimations. Additional Geopacific drilling included metallurgical and geotechnical diamond drill holes.

A critical review of the historical drill hole data resulted in the removal of all RC drilling completed prior to 1996 due to concerns of downhole contamination caused by outdated drilling methods.

Drilling undertaken by Geopacific focused on:

  • converting Inferred category resources to Measured and Indicated categories;

  • replacing historical drill holes that were removed from the database;

  • twin diamond and RC drill holes for quality control and assurance purposes;

  • extensional drilling beneath the Kulumadau West and Busai deposits;

  • the discovery and drill out of the Boscalo deposit;

  • sterilisation drilling

  • geotechnical drilling; and

  • metallurgical testwork drilling.

Resource Estimations were undertaken for the Kulumadau, Busai, Woodlark King and Munasi deposits by Independent consultants, MPR Geological Consultants of Perth, using drilling information from several generations of exploration. The drilling database has been rigorously interrogated by Geopacific and MPR and any deficiencies identified have been removed, replaced or infilled with new drilling which meets JORC 2012 QA/QC standards.

This work resulted in the majority of the Resource inventory for Busai and Kulumadau reporting to Measured and Indicated, giving greater confidence in deposit modelling and orebody continuity.

Independent consultants MPR used the method of Multiple Indicator Kriging (MIK) with block support adjustment to estimate gold resources into blocks with dimensions of 20 metres (east) by 25 metres (north) by 5 metres (elevation). MIK of gold grades used indicator variography based on the two-metre resource composite sample grades. MIK was used as the preferred method for estimation of gold Resources at Woodlark as the approach has been demonstrated to work well in a large number of deposits of diverse geological styles. The gold mineralisation seen at Woodlark is typical of that seen in most structurally controlled epithermal gold deposits where the MIK method has been found to be of most benefit.

MIK resources are considered fully diluted and do not need the further step of applying ore loss and dilution factors in the reserve calculation phase. MIK resources are therefore inherently lower grade than other resource estimation techniques that do not have an inbuilt allowance for dilution or ore loss. The Mineral Resource estimates can be reasonably expected to provide appropriately reliable estimates of potential mining outcomes at the assumed selectivity without application of additional mining dilution or mining recovery factors.

The estimate of Mineral Resources is constrained to an optimal pit shell generated using cost and revenue parameters derived from the current PFS and a gold price of A$2,400/oz. The cut-off of 0.4g/t Au for reporting Mineral Resource estimates reflects the approximate average break-even cut-off that derives from the same economic parameters and gold price. The price of A$2,400/oz reflects the company’s view of potential upside long-term gold price.

16

The initial Geopacific Woodlark Mineral Resource Estimate is JORC 2012 compliant. Global Resource Estimates and individual deposit Resource Estimates are presented below the tables below.

Table 14: Woodlark Global Resources

Category Tonnes Grade Ounces (Thousand)
(>0.4g/t lower cut) (Million) g/t Au
Measured 21.24 1.10 754
Indicated 18.94 0.98 597
Inferred 6.80 1.00 222
Total 47.00 1.04 1,573

Resource Estimations were undertaken for the Kulumadau, Busai, Woodlark King and Munasi deposits by Independent consultants, MPR Geological Consultants of Perth, using drilling information from several generations of exploration. The drilling database has been rigorously interrogated by Geopacific and MPR and any deficiencies identified have been removed, replaced or infilled with new drilling which meets JORC 2012 QA/QC standards.

Table 15: Kulumadau Resource Estimation

Category Tonnes Grade Ounces
(>0.4g/t lower cut) (Million) (g/t Au) (Thousand)
Measured 8.88 1.30 372
Indicated 8.54 1.10 303
Inferred 2.90 1.20 108
Total 20.32 1.20 784

Table 16: Busai Resource Estimation

Category Tonnes Grade Ounces
(>0.4g/t lower cut) (Million) (g/t Au) (Thousand)
Measured 12.36 0.96 382
Indicated 7.16 0.84 193
Inferred 1.40 1.10 48
Total 20.93 0.93 623

Table 17: Woodlark King Resource Estimation

Category Tonnes Grade Ounces
(>0.4g/t lower cut) (Million) (g/t Au) (Thousand)
Indicated 3.24 0.96 100
Inferred 0.20 1.10 9
Total 3.49 0.97 109

Table 18: Munasi Resource Estimate

Category Tonnes Grade Ounces
(>0.4g/t lower cut) (Million) (g/t Au) (Thousand)
Inferred 2.30 0.80 58
Total 2.30 0.80 58
  • rounding may result in minor discrepancies

17

Contact

For further information on this update or the Company generally, please visit our website at www.geopacific.com.au or contact:

Mr. Ron Heeks Ms. Philippa Leggat

Managing Director Executive Director Corporate

Company details

Company details Board Projects Geopacific Resources Limited Milan Jerkovic Chairman PAPUA NEW GUINEA ACN 003 208 393 Ron Heeks Managing Director Woodlark Island Gold ASX Code: GPR Philippa Leggat Executive Director CAMBODIA [email protected] Mark Bojanjac Non-Exec Director Kou Sa Copper FIJI http://www.geopacific.com.au Ian Clyne Non-Exec Director Nabila Gold, Rakiraki Gold, Sabeto GoldT +61 8 6143 1820 Matthew Smith Company Secretary Copper, Vuda Gold-Copper, Cakaudrove HEAD OFFICE Gold-Silver

Level 1, 278 Stirling Highway, Claremont WA 6010. PO Box 439, Claremont WA 6910.

18

Competent Person’s Statement

The information in this announcement that relates to exploration results is based on information compiled by or under the supervision of James Kerr, a Competent Person who is a Member of The Australasian Institute of Mining and Metallurgy and General Manager, Geology for Geopacific. Mr Kerr has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and the activity 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”. Mr Kerr consents to the inclusion in the announcement of the matters based on his information in the form and context in which it appears.

The information in this report that relates to Woodlark Mineral Resources is based on information compiled and reviewed by Mr Nicholas Johnson, a Competent Person who is a Member of the Australian Institute of Geoscientists and a full-time employee of MPR Geological Consultants Pty Ltd. Mr Johnson has sufficient experience which is relevant to the style of mineralization and type of deposits under consideration and to the activity which he has undertaken to qualify as a Competent Person as defined in the JORC Code 2012 and is a qualified person for the purposes of NI43-101. Mr Johnson has no economic, financial or pecuniary interest in the company and consents to the inclusion in this report of the matters based on his information in the form and context in which it appears.

The information in this report that relates to Woodlark Mineral Reserves is based on information compiled and reviewed by Mr John Battista, a Competent Person who is a Member and Chartered Professional of the Australian Institute of Mining and Metallurgy (AusIMM) and a full-time employee of Mining Plus Pty Ltd. Mr Battista has sufficient experience which is relevant to the style of mineralisation and type of deposits under consideration and to the activity which he has undertaken to qualify as a Competent Person as defined in the JORC Code 2012 and is a qualified person for the purposes of NI43-101. Mr Battista has no economic, financial or pecuniary interest in the company and consents to the inclusion in this report of the matters based on his information in the form and context in which it appears.

Forward Looking Statements

All statements other than statements of historical fact included in this announcement including, without limitation, statements regarding future plans and objectives of Geopacific Resources Limited are forward-looking statements. When used in this announcement, forward-looking statements can be identified by words such as ‘may’, ‘could’, ‘believes’, ‘estimates’, ‘targets’, ‘expects’ or ‘intends’ and other similar words that involve risks and uncertainties.

These statements are based on an assessment of present economic and operating conditions, and on a number of assumptions regarding future events and actions that, as at the date of this announcement, are expected to take place. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other important factors, many of which are beyond the control of the company, its directors and management of Geopacific Resources Ltd that could cause Geopacific Resources Limited’s actual results to differ materially from the results expressed or anticipated in these statements.

Geopacific Resources Ltd cannot and does not give any assurance that the results, performance or achievements expressed or implied by the forward-looking statements contained in this announcement will actually occur and investors are cautioned not to place undue reliance on these forward-looking statements. Geopacific Resources Ltd does not undertake to update or revise forward-looking statements, or to publish prospective financial information in the future, regardless of whether new information, future events or any other factors affect the information contained in this announcement, except where required by applicable law and stock exchange listing requirements. Woodlark is permitted by the PNG Government, subject to meeting the conditions of the licence.

19

Appendix A: JORC Code, 2012 Edition – Table 1

Section 1: Sampling Techniques and Data

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

CRITERIA JORC CODE EXPLANATION COMMENTARY
Sampling
techniques
Nature and quality of sampling (e.g. cut channels,
random chips, or specific specialised industry
standard measurement tools appropriate to the
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.
Include reference to measures taken to ensure
sample
representivity
and
the
appropriate
calibration of any measurement tools or systems
used.
Sampling was conducted using diamond drilling
(DD) and Reverse Circulation Drilling (RC).
Sampling of the diamond drilling comprised half
core samples taken based on lithological, alteration,
and mineralisation breaks observed in geological
logging. Generally, sampling is at 1m intervals.
1 in 50 samples is a duplicate sample, taken from
quarter core.
Core recovery is routinely recorded for each drill run
RC drilling samples were collected in 1m intervals
from a cyclone and weighed. The entire sample is
riffle split using a 75% / 25% splitter, yielding
approximately 3kg sub split for assaying. The 75%
split is stored in plastic sample bags and removed
from site on the completion of the hole to a bag
farm for future reference if required.
The sample splitter is cleaned with compressed air
and water if necessary to ensure no contamination
between samples.
1 in 50 samples is a duplicate sample, collected as a
re-split of the residual sample material.
All samples were submitted to ITS Pty Ltd PNG
(Intertek
Services
Ltd)
-
operated
sample
preparation laboratory on site.
Sample pulps were sent for fire assay gold and four-
acid multi-element analysis by ICPMS method at
Intertek Genalysis Townsville analytical laboratory.
Blank, duplicate, and standard samples were
inserted at various intervals based on Geopacific’s
QAQC procedure to ensure sample representivity
and repeatability of the sampling results.

20

COMMENTARY
Core was cut in half using a core saw. Where core
competency was low, whole core was wrapped in
plastic clingfilm to help maintain integrity of the
sampled interval while being cut. Samples were
prepared on the on-site sample prep laboratory
operated by ITS Pty Ltd PNG (Intertek Services Ltd).
Standard preparation of samples is to kiln dry
samples, crush ~2kg through a jaw crusher, with a
blank bottle wash between each sample. Crushed
sample is then transferred to a LM-2 pulveriser for
reduction to pulp. A 150gm pulp sample is split from
the master sample and submitted for analysis.
Coarse reject material and pulps are bagged and
stored on site for future reference.
Samples were sent for fire assay gold analysis using
a 50g charge, as well as multi-element analysis using
multi-acid digest with ICP finish at Intertek’s
Townsville laboratory.
Geopacific
Resources
diamond
drilling
was
undertaken using triple tube methodology in PQ or
HQ core diameter depending on the ground
conditions and depth of investigation.
Casing of DD holes was to variable depths
depending on ground conditions.
All core was oriented using Reflex ACT III digital
orientation equipment.
Geopacific Resources RC drilling utilised a dual-
purpose Sandvik D880 rig, capable of drilling RC and
diamond. RC drilling used a 139mm face sampling
hammer and cyclone return. All RC holes were pvc
collared to 12m minimum. A 350psi / 850cfm
compressor plus booster compressor were utilised
for RC drilling.
Some holes completed by Geopacific used RC
drilling for a pre-collar and diamond drilling for the
lower part of the hole. These holes are prefixed RD,
e.g. KU17RD011 is an RC pre-collar hole with a
diamond tail.
All holes were downhole surveyed using a Reflex EZ
Gyroscope.
Core recovery is recorded by measuring the core
recovered from the drill hole against the actual
drilled metres.
RC drilling samples were all weighed on collection
from the cyclone, with relative moisture content
noted. A back-calculation of sample weight relative
to estimated specific gravity is made to assess for
potential downhole blowouts (where the hole
diameter gets enlarged by the action of the
compressed air against the wall rock at certain
intervals,
potentially
causing
downhole
contamination).
CRITERIA JORC CODE EXPLANATION COMMENTARY
Aspects of the determination of mineralisation that
are Material to the Public Report.
In cases where ‘industry standard’ work has been
done this would be relatively simple (e.g. ‘reverse
circulation drilling was used to obtain 1 m samples
from which 3 kg was pulverised to produce a 30 g
charge for fire assay’). In other cases, more
explanation may be required, such as where there is
coarse gold that has inherent sampling problems.
Unusual commodities or mineralisation types (e.g.
submarine nodules) may warrant disclosure of
detailed information.
Core was cut in half using a core saw. Where core
competency was low, whole core was wrapped in
plastic clingfilm to help maintain integrity of the
sampled interval while being cut. Samples were
prepared on the on-site sample prep laboratory
operated by ITS Pty Ltd PNG (Intertek Services Ltd).
Standard preparation of samples is to kiln dry
samples, crush ~2kg through a jaw crusher, with a
blank bottle wash between each sample. Crushed
sample is then transferred to a LM-2 pulveriser for
reduction to pulp. A 150gm pulp sample is split from
the master sample and submitted for analysis.
Coarse reject material and pulps are bagged and
stored on site for future reference.
Samples were sent for fire assay gold analysis using
a 50g charge, as well as multi-element analysis using
multi-acid digest with ICP finish at Intertek’s
Townsville laboratory.
Drilling
Techniques
Drill type (e.g. core, reverse circulation, open-hole
hammer, rotary air blast, auger, Bangka, sonic, etc.)
and details (e.g. 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.).
Geopacific
Resources
diamond
drilling
was
undertaken using triple tube methodology in PQ or
HQ core diameter depending on the ground
conditions and depth of investigation.
Casing of DD holes was to variable depths
depending on ground conditions.
All core was oriented using Reflex ACT III digital
orientation equipment.
Geopacific Resources RC drilling utilised a dual-
purpose Sandvik D880 rig, capable of drilling RC and
diamond. RC drilling used a 139mm face sampling
hammer and cyclone return. All RC holes were pvc
collared to 12m minimum. A 350psi / 850cfm
compressor plus booster compressor were utilised
for RC drilling.
Some holes completed by Geopacific used RC
drilling for a pre-collar and diamond drilling for the
lower part of the hole. These holes are prefixed RD,
e.g. KU17RD011 is an RC pre-collar hole with a
diamond tail.
All holes were downhole surveyed using a Reflex EZ
Gyroscope.
Drill
Sample
Recovery
Method of recording and assessing core and chip
sample recoveries and results assessed.
Core recovery is recorded by measuring the core
recovered from the drill hole against the actual
drilled metres.
RC drilling samples were all weighed on collection
from the cyclone, with relative moisture content
noted. A back-calculation of sample weight relative
to estimated specific gravity is made to assess for
potential downhole blowouts (where the hole
diameter gets enlarged by the action of the
compressed air against the wall rock at certain
intervals,
potentially
causing
downhole
contamination).

21

COMMENTARY
Triple tube drilling as well as shorter runs in zones
of broken ground were used to maximise the
sample recovery. A rigorous programme of
experimentation and refinement of drilling mud
regimes was conducted, resulted in significant
improvements to recoveries in poor ground
conditions when compared to historical drilling in
similar zones.
Historically, some core loss was recorded in
particularly poor ground, especially at Kulumadau
West diamond drilling. Gold mineralisation in the
cataclasite zones is typically preferentially within
the fine, muddy breccia matrix as opposed to the
harder, resistant breccia clasts. Unless great care is
taken through these zones, DD drilling may
inadvertently wash away the mineralised clays,
resulting in overall core loss and significantly
reduced gold grades in the sampled interval.
Geopacific has gone to great lengths to improve
drilling methodology and practice and as a result,
has consistently achieved good core recoveries.
Overall, there is no discernible bias recorded against
gold values and sample recoveries in Geopacific DD
and RC holes.
Some concerns over potential smearing of gold
grades in RC drilling pre 1996 were identified. These
holes were removed from the database for resource
calculation purposes and replaced by new RC holes.
All drill samples were geologically logged by
Geopacific geologists using Geopacific’s logging
procedure.
Geotechnical logging of Rock Quality Designation
(RQD), hardness, degree
of fracturing and
weathering is undertaken by Geopacific staff using
Geopacific’s logging procedure.
Drill core and RC chips were logged both
qualitatively (e.g. lithology, alteration, structure,
etc.)
and
quantitatively
(e.g.
veining
and
mineralisation percentage, structural orientation
angles, etc.). Drill core is photographed both dry
and wet and is stored in plastic core trays in our
exploration core yard.
All holes are logged their entire length.
Core is halved, with one half sent for sample
preparation and analysis. The remaining core is
stored in the core trays on site.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Measures taken to maximise sample recovery and
ensure representative nature of the samples.
Triple tube drilling as well as shorter runs in zones
of broken ground were used to maximise the
sample recovery. A rigorous programme of
experimentation and refinement of drilling mud
regimes was conducted, resulted in significant
improvements to recoveries in poor ground
conditions when compared to historical drilling in
similar zones.
Whether a relationship exists between sample
recovery and grade and whether sample bias may
have occurred due to preferential loss/gain of
fine/coarse material.
Historically, some core loss was recorded in
particularly poor ground, especially at Kulumadau
West diamond drilling. Gold mineralisation in the
cataclasite zones is typically preferentially within
the fine, muddy breccia matrix as opposed to the
harder, resistant breccia clasts. Unless great care is
taken through these zones, DD drilling may
inadvertently wash away the mineralised clays,
resulting in overall core loss and significantly
reduced gold grades in the sampled interval.
Geopacific has gone to great lengths to improve
drilling methodology and practice and as a result,
has consistently achieved good core recoveries.
Overall, there is no discernible bias recorded against
gold values and sample recoveries in Geopacific DD
and RC holes.
Some concerns over potential smearing of gold
grades in RC drilling pre 1996 were identified. These
holes were removed from the database for resource
calculation purposes and replaced by new RC holes.
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.
All drill samples were geologically logged by
Geopacific geologists using Geopacific’s logging
procedure.
Geotechnical logging of Rock Quality Designation
(RQD), hardness, degree
of fracturing and
weathering is undertaken by Geopacific staff using
Geopacific’s logging procedure.
Whether logging is qualitative or quantitative in
nature.
Core
(or
costean,
channel,
etc.)
photography.
Drill core and RC chips were logged both
qualitatively (e.g. lithology, alteration, structure,
etc.)
and
quantitatively
(e.g.
veining
and
mineralisation percentage, structural orientation
angles, etc.). Drill core is photographed both dry
and wet and is stored in plastic core trays in our
exploration core yard.
The total length and percentage of the relevant
intersections logged.
All holes are logged their entire length.
Sub-sampling
techniques
If core, whether cut or sawn and whether quarter,
half or all core taken.
Core is halved, with one half sent for sample
preparation and analysis. The remaining core is
stored in the core trays on site.

22

COMMENTARY
RC drilling used a cyclone and riffle splitter for dry
samples. If samples were damp, cuttings were
heaped, quartered, spear sampled, with the process
repeated 8 times per sample to generate a
representative sample. Unless drilling a pre-collar,
RC drilling is terminated if the sample cannot be
delivered dry. For pre-collar RC drilling, RC drilling is
outside the target ore zone and as there is no
expectation of encountering mineralisation, there is
minimal
concern
over
potential
sample
contamination for this section of the drill hole if the
sample is delivered wet. 4 metre composite samples
are collected for this style of drilling to ensure
analytical coverage of the entire hole.
Samples are kiln dried, crushed to a nominal 2mm
by a jaw crusher, with the whole sample pulverised
to 85% passing 75µm and then split; one 150gm
sample for submission with residue stored on site.
Field blank, duplicate, and standard samples are
introduced to maximise the representivity of the
samples. Two blank samples, two reference
standard samples and two duplicate samples are
included per 100 samples.
Field duplicates are inserted in accordance with
Geopacific’s QAQC procedure. This includes two
blank samples and two field duplicate samples. Field
duplicated for RC drilling are created by splitting a
1m sample twice into two separate samples. For DD
core, core is quartered, with quarter core per
sample interval used.
Sample sizes are appropriate to the grain size of the
material being sampled.
50gm fire assay Au and four-acid digest ICP analysis
are thought to be appropriate for determination of
gold and base metals in fresh rock and are
considered
to
represent
a
total
analysis.
Representative check samples were submitted to
ALS laboratories to assess the effectiveness of 50gm
Fire Assay method by repeating both Fire Assay and
Aqua Regia gold analyses, with acceptable results.
No results from geophysical tools, spectrometers,
or handheld XRF instruments are included in this
report. Some modelling of As values of historical
drill sample pulps using a hand held XRF instrument
was undertaken.
CRITERIA JORC CODE EXPLANATION COMMENTARY
and sample
preparation
If non-core, whether riffled, tube sampled, rotary
split, etc. and whether sampled wet or dry.
RC drilling used a cyclone and riffle splitter for dry
samples. If samples were damp, cuttings were
heaped, quartered, spear sampled, with the process
repeated 8 times per sample to generate a
representative sample. Unless drilling a pre-collar,
RC drilling is terminated if the sample cannot be
delivered dry. For pre-collar RC drilling, RC drilling is
outside the target ore zone and as there is no
expectation of encountering mineralisation, there is
minimal
concern
over
potential
sample
contamination for this section of the drill hole if the
sample is delivered wet. 4 metre composite samples
are collected for this style of drilling to ensure
analytical coverage of the entire hole.
For all sample types, the nature, quality and
appropriateness
of
the
sample
preparation
technique.
Samples are kiln dried, crushed to a nominal 2mm
by a jaw crusher, with the whole sample pulverised
to 85% passing 75µm and then split; one 150gm
sample for submission with residue stored on site.
Quality control procedures adopted for all sub-
sampling stages to maximise representivity of
samples.
Field blank, duplicate, and standard samples are
introduced to maximise the representivity of the
samples. Two blank samples, two reference
standard samples and two duplicate samples are
included per 100 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.
Field duplicates are inserted in accordance with
Geopacific’s QAQC procedure. This includes two
blank samples and two field duplicate samples. Field
duplicated for RC drilling are created by splitting a
1m sample twice into two separate samples. For DD
core, core is quartered, with quarter core per
sample interval used.
Whether sample sizes are appropriate to the grain
size of the material being sampled.
Sample sizes are appropriate to the grain size of the
material being sampled.
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.
50gm fire assay Au and four-acid digest ICP analysis
are thought to be appropriate for determination of
gold and base metals in fresh rock and are
considered
to
represent
a
total
analysis.
Representative check samples were submitted to
ALS laboratories to assess the effectiveness of 50gm
Fire Assay method by repeating both Fire Assay and
Aqua Regia gold analyses, with acceptable results.
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.
No results from geophysical tools, spectrometers,
or handheld XRF instruments are included in this
report. Some modelling of As values of historical
drill sample pulps using a hand held XRF instrument
was undertaken.

23

COMMENTARY
Field and lab blank, duplicate, and independent
certified standard samples were used in drilling.
Laboratory blanks, duplicates and reference
standards are routinely used. Results from these
QAQC samples were within the acceptable ranges,
with the only exception being the detection of very
low values of gold in a blank sample. The weak gold
value in a blank sample was attributed to a
preceding sample containing significant amounts of
free gold, which appeared to have contaminated
the jaw crusher in the sample prep laboratory. A full
review of equipment cleaning and increased
attention to the bottle wash process has eliminated
any repeat of this occurrence.
Significant intersections were inspected by senior
geological staff.
Twin holes were drilled as part of the evaluation and
QAQC process for Kulumadau, Busai and Woodlark
King deposits. Twin holes were utilised in the
resource calculations for each respective deposits.
Data entry, data validation and database protocols
are an integral part of the capture and use of
geological
information.
A
rigorous
industry-
standard system is utilised, which is administered by
an Independent third party to ensure data integrity
and off-site data backup.
No adjustments were made or required to be made
to the assay data. Some historical RC drill holes were
removed from the database due to sample
contamination concerns. These holes were re
drilled.
Drill hole collars were located using a total station
surveying instrument. Survey control points were
established in 2007 across the project and provide
excellent ground control for total station surveying.
Downhole surveys using a Reflex EZ Gyro were
conducted on all drillholes with readings recorded
every 5 metres downhole.
Historical drilling utilised both a single shot down
hole camera and a multi shot downhole camera to
determine downhole dip and azimuth readings.
Coordinates are recorded in PNG94 geodetic system
LiDAR survey data obtained over the licence area,
tied in to total station collar readings provide sub-
metre accuracy.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Nature of quality control procedures adopted (e.g.
standards, blanks, duplicates, external laboratory
checks) and whether acceptable levels of accuracy
(i.e. lack of bias) and precision have been
established.
Field and lab blank, duplicate, and independent
certified standard samples were used in drilling.
Laboratory blanks, duplicates and reference
standards are routinely used. Results from these
QAQC samples were within the acceptable ranges,
with the only exception being the detection of very
low values of gold in a blank sample. The weak gold
value in a blank sample was attributed to a
preceding sample containing significant amounts of
free gold, which appeared to have contaminated
the jaw crusher in the sample prep laboratory. A full
review of equipment cleaning and increased
attention to the bottle wash process has eliminated
any repeat of this occurrence.
Verification of
sampling and
assaying
The verification of significant intersections by either
independent or alternative company personnel.
Significant intersections were inspected by senior
geological staff.
The use of twinned holes. Twin holes were drilled as part of the evaluation and
QAQC process for Kulumadau, Busai and Woodlark
King deposits. Twin holes were utilised in the
resource calculations for each respective deposits.
Documentation of primary data, data entry
procedures, data verification, data storage (physical
and electronic) protocols.
Data entry, data validation and database protocols
are an integral part of the capture and use of
geological
information.
A
rigorous
industry-
standard system is utilised, which is administered by
an Independent third party to ensure data integrity
and off-site data backup.
Discuss any adjustment to assay data. No adjustments were made or required to be made
to the assay data. Some historical RC drill holes were
removed from the database due to sample
contamination concerns. These holes were re
drilled.
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.
Drill hole collars were located using a total station
surveying instrument. Survey control points were
established in 2007 across the project and provide
excellent ground control for total station surveying.
Downhole surveys using a Reflex EZ Gyro were
conducted on all drillholes with readings recorded
every 5 metres downhole.
Historical drilling utilised both a single shot down
hole camera and a multi shot downhole camera to
determine downhole dip and azimuth readings.
Specification of the grid system used. Coordinates are recorded in PNG94 geodetic system
Quality and adequacy of topographic control. LiDAR survey data obtained over the licence area,
tied in to total station collar readings provide sub-
metre accuracy.

24

COMMENTARY
Drilling used to inform the resource estimates is
variably spaced from as close as 5m x 5m basis in
some areas to a more nominal 25m x 40m spacing.
Generally speaking, the high grade sections of both
Busai and Kulumadau are very tightly drilled.
Drilling results referred to in this report confirm
mineralisation delineated in previous drilling and
confirm both grade and geological continuity. Drill
spacing is deemed to be appropriate for this style of
mineralisation.
Some RC drilling utilised 4m composites for initial
sampling of zones considered unlikely to host
mineralisation. All samples were split at 1m
intervals
and
where
deemed
appropriate,
composited using a 75/25 riffle splitter. Where
composite samples returned a gold value greater
than 0.25g/t Au, the zone was re sampled using
original 1 metre sample splits collected when the
hole was drilled.
Current interpretations of the mineralised zones in
all areas indicate that the orientation of the
drillholes has achieved unbiased sampling of the
structures.
An interpretation of the mineralisation has
indicated that no sampling bias has been introduced
to the drillholes reported herein.
All samples are collected by GPR staff and put into
numbered plastic bags, along with a corresponding
sample ticket, which are immediately sealed and
placed in order on a pallet with other samples in an
area directly adjacent to the onsite sample
preparation laboratory. The pallet containing the
sealed samples is then delivered directly into the
onsite sample prep lab, where chain of custody
hands over to ITS Ltd.
QAQC sample data is constantly collected and
reviewed for each sample submission.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Data spacing
and
distribution
Data spacing for reporting of resource calculation
results.
Drilling used to inform the resource estimates is
variably spaced from as close as 5m x 5m basis in
some areas to a more nominal 25m x 40m spacing.
Generally speaking, the high grade sections of both
Busai and Kulumadau are very tightly drilled.
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.
Drilling results referred to in this report confirm
mineralisation delineated in previous drilling and
confirm both grade and geological continuity. Drill
spacing is deemed to be appropriate for this style of
mineralisation.
Whether sample compositing has been applied. Some RC drilling utilised 4m composites for initial
sampling of zones considered unlikely to host
mineralisation. All samples were split at 1m
intervals
and
where
deemed
appropriate,
composited using a 75/25 riffle splitter. Where
composite samples returned a gold value greater
than 0.25g/t Au, the zone was re sampled using
original 1 metre sample splits collected when the
hole was drilled.
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.
Current interpretations of the mineralised zones in
all areas indicate that the orientation of the
drillholes has achieved unbiased sampling of the
structures.
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.
An interpretation of the mineralisation has
indicated that no sampling bias has been introduced
to the drillholes reported herein.
Sample
security
The measures taken to ensure sample security. All samples are collected by GPR staff and put into
numbered plastic bags, along with a corresponding
sample ticket, which are immediately sealed and
placed in order on a pallet with other samples in an
area directly adjacent to the onsite sample
preparation laboratory. The pallet containing the
sealed samples is then delivered directly into the
onsite sample prep lab, where chain of custody
hands over to ITS Ltd.
Audits or
reviews
The results of any audits or reviews of sampling
techniques and data.
QAQC sample data is constantly collected and
reviewed for each sample submission.

25

Section 2 Reporting of Exploration Results

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

CRITERIA JORC CODE EXPLANATION COMMENTARY
Mineral
tenement and
land
tenure
status
Type, reference name/number, location and
ownership including agreements or material issues
with third parties such as joint ventures,
partnerships, overriding 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.
Woodlark Mining Limited (WML) holds a 100%
interest in Mining Lease 508, within which all
reported resources in this report are located. WML
is owned 95% by Kula Gold Limited (Kula), a Public
Company incorporated in New South Wales,
Australia, and 5% by Geopacific Resources Limited
(Geopacific), a Public Company incorporated in
Western Australia, Australia. Geopacific is the
largest shareholder of Kula with an 85% holding.
Geopacific’s total interest in WML is 86%, which
includes both the direct interest and the indirect
interest through Kula.
Geopacific became the Project Manager in October
2016 and has been responsible for all activities on
the Project since that time.
Mining Lease 508 was granted to Woodlark Mining
Limited on the 4th of July 2014 and is valid for 21
years, renewable.
Exploration
done by other
parties
Acknowledgment and appraisal of exploration by
other parties.
This report is primarily based on work done by
Geopacific Resources Limited.
Geology Deposit type, geological setting and style of
mineralisation.
Most of Woodlark Island is covered by a veneer of
Plio-Pleistocene limestones (coronus) of variable
thickness with associated marine clays and basal
conglomerates. A central elevated portion of the
island (horst structure) contains Miocene volcanic
rocks.
Gold mineralisation within the Woodlark Island
Gold Project is principally hosted by andesites and
their sub-volcanic equivalents within the Miocene
age stratigraphic unit known as the Okiduse
Volcanics. The mineralisation is variously associated
with lodes, quartz veins, stockwork zones and
breccias developed within proximal phyllic and
marginal propylitic alteration envelopes regionally
associated with intrusive breccia complexes. Gold
mineralisation is consistent with low sulphidation,
base metal carbonate, epithermal systems typical of
the south-west Pacific.

26

COMMENTARY
This report does not refer to exploration results
specifically.
This report does not refer to exploration results
specifically.
Aggregated intercepts are not reported.
No metal equivalent values are reported.
The orientation of drilling relative to strike and dip
of mineralisation encountered suggests there is
some variability to how perpendicular drillholes
have intersected mineralised zones. All drilling
attempts to intersect mineralised as close to
perpendicular as is possible. All intercepts are
downhole and not true width calculations.
Diagrams relevant to the report content are
included in the body of the report.
This report does not refer to exploration results
specifically.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Drill hole
Information
A summary of all 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 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.
This report does not refer to exploration results
specifically.
Data
aggregation
methods
In
reporting
Exploration
Results,
weighting
averaging techniques, maximum and/or minimum
grade truncations (e.g. cutting of high grades) and
cut-off grades are usually Material and should be
stated.
This report does not refer to exploration results
specifically.
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.
Aggregated intercepts are not reported.
The assumptions used for any reporting of metal
equivalent values should be clearly stated.
No metal equivalent values are 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
effect (e.g. ‘down hole length, true width not
known’).
The orientation of drilling relative to strike and dip
of mineralisation encountered suggests there is
some variability to how perpendicular drillholes
have intersected mineralised zones. All drilling
attempts to intersect mineralised as close to
perpendicular as is possible. All intercepts are
downhole and not true width calculations.
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.
Diagrams relevant to the report content are
included in the body of the report.
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.
This report does not refer to exploration results
specifically.

27

COMMENTARY
Additional information generated through the
exploration process and through specific, targeted
work programmes is utilised in the calculation of
Resources and Reserves as set out in Sections 3 and
4 of Table 1.
Exploration activities undertaken by Geopacific to
date have identified numerous exploration targets
that are actively being assessed. Geopacific intends
to maintain an active exploration presence on
Woodlark Island.
CRITERIA JORC CODE EXPLANATION COMMENTARY
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.
Additional information generated through the
exploration process and through specific, targeted
work programmes is utilised in the calculation of
Resources and Reserves as set out in Sections 3 and
4 of Table 1.
Further work The nature and scale of planned further work (e.g.
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.
Exploration activities undertaken by Geopacific to
date have identified numerous exploration targets
that are actively being assessed. Geopacific intends
to maintain an active exploration presence on
Woodlark Island.

28

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 data
has not been corrupted by, for
example, transcription or keying
errors, between its initial collection
and its use for Mineral Resource
estimation purposes.
Geopacific utilise a digital logging process for data
collection that interfaces with a rigorous software
auditing and tracking system that validates data entry
prior to uploading to the database.
Pre-determined logging codes, internal meterage
calculation and cross references plus unique sample
number identifiers are all utilised to ensure the quality of
input data.
Any modification of data once entered into the database
is key stroke recorded by user name to ensure both
accountability and ability to reverse changes if required.
All data is re-validated by site geologists post merge with
assay data against physical core and drill cuttings.
Data validation procedures used. Following importation, the data goes through a series of
digital checks for duplication and non-conformity,
followed by manual validation by the relevant project
geologist who checks the collar, survey, assay and
geology for errors against the original field data and final
paper copies of the assays. The process is documented,
including the recording of holes checked, errors found,
corrections made and the date of database update.
Basic validation checks are carried out to confirm the
data is valid and acceptable to support resource
estimation work. MPR Geological Consultants Pty Ltd
(“MPR”) reviewed the QA/QC results and Geopacific
drilled twin holes to assess the veracity of the sampling
and assaying of historical drilling.
Site visits Comment
on
any
site
visits
undertaken by the Competent Person
and the outcome of those visits.
If no site visits have been undertaken
indicate why this is the case.
Nicolas Johnson of MPR visited the Woodlark Gold
Project in January 2018 to review the project geology and
exploration field practices as part of the 2018 Mineral
Resource update.
Geological
interpretation
Confidence in (or conversely, the
uncertainty
of)
the
geological
interpretation of the mineral deposit.
The confidence in the geological interpretation is
considered to be good and is based on drilling and
ongoing logging.
Nature of the data used and of any
assumptions made.
The drill hole database used for resource estimation
consists of DD core and RC samples. Numerous
validation steps have been taken by MPR and Geopacific
Competent persons. MPR is of the opinion that the
accepted drill hole database is of sufficient quality to
support the estimation of Mineral Resources.
The effect, if any, of alternative
interpretations on Mineral Resource
estimation.
The geology and interpretation of the deposits is
considered robust. There is no apparent alternative to
the interpretation in the competent person’s opinion.

29

COMMENTARY
The logging in the geological data base of lithology and
weathering were considered during the mineralisation
domain interpretations
The infill drilling performed by Geopacific during the
2016 and 2017 drilling campaigns have increased
confidence in grade and geology interpretations which
are the basis for the Mineral resource estimation.
The Kulumadau Mineral Resources area extends over
strike length of 650m and a plan width of 850m. Typical
width of the gold mineralisation zones are up to 60 to
90m. Vertically, the Mineral Resource extends 280m
from surface.
The Busai Mineral Resources area extends over strike
length of 1,150m and a plan width of 660m. Typical width
of the gold mineralisation zones are up to 40 to 60m.
Vertically, the Mineral Resource extends 180m from
surface.
The Woodlark King Mineral Resources area extends over
a strike length of 1,500m and a plan width of 300m.
Typical width of the main zone of gold mineralisation is
40 to 60m. Vertically, the Mineral Resource extends
120m from surface.
Munasi Mineral Resource area extends over a strike
length of 650m and a plan width of 260m. Width of the
main zone of gold mineralisation is 100m. Vertically, the
Mineral Resource extends 130m from surface.
MPR used the method of Multiple Indicator Kriging (MIK)
with block support adjustment to estimate gold
resources into blocks with dimensions of 20 m (east) by
25 m (north) by 5m (elevation). MIK of gold grades used
indicator variography based on the two-metre resource
composite sample grades. Gold grade continuity was
characterised by indicator variograms at 14 indicator
thresholds spanning the global range of grades. A block
support adjustment was used to estimate the gold
resources at Woodlark. The shape of the local block gold
grade distribution has been assumed lognormal and an
additional adjustment for the “Information Effect” has
been applied to arrive at the final Mineral Resource
estimates.
MIK was used as the preferred method for estimation of
gold resources at Woodlark as the approach has been
demonstrated to work well in a large number of deposits
of diverse geological styles. The gold mineralisation seen
at Woodlark is typical of that seen in most structurally
controlled epithermal gold deposits where the MIK
method has been found to be of most benefit.
In the MPR study data viewing, compositing and wire-
framing have been performed using Micromine software.
Exploratory data analysis, variogram calculation and
modelling,
and
resource
estimation
have
been
performed usingFSSI Consultants(Australia)PtyLtd
CRITERIA JORC CODE EXPLANATION COMMENTARY
The use of geology in guiding and
controlling
Mineral
Resource
estimation.
The logging in the geological data base of lithology and
weathering were considered during the mineralisation
domain interpretations
The factors affecting continuity both
of grade and geology.
The infill drilling performed by Geopacific during the
2016 and 2017 drilling campaigns have increased
confidence in grade and geology interpretations which
are the basis for the Mineral resource estimation.
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 Kulumadau Mineral Resources area extends over
strike length of 650m and a plan width of 850m. Typical
width of the gold mineralisation zones are up to 60 to
90m. Vertically, the Mineral Resource extends 280m
from surface.
The Busai Mineral Resources area extends over strike
length of 1,150m and a plan width of 660m. Typical width
of the gold mineralisation zones are up to 40 to 60m.
Vertically, the Mineral Resource extends 180m from
surface.
The Woodlark King Mineral Resources area extends over
a strike length of 1,500m and a plan width of 300m.
Typical width of the main zone of gold mineralisation is
40 to 60m. Vertically, the Mineral Resource extends
120m from surface.
Munasi Mineral Resource area extends over a strike
length of 650m and a plan width of 260m. Width of the
main zone of gold mineralisation is 100m. Vertically, the
Mineral Resource extends 130m from surface.
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.
MPR used the method of Multiple Indicator Kriging (MIK)
with block support adjustment to estimate gold
resources into blocks with dimensions of 20 m (east) by
25 m (north) by 5m (elevation). MIK of gold grades used
indicator variography based on the two-metre resource
composite sample grades. Gold grade continuity was
characterised by indicator variograms at 14 indicator
thresholds spanning the global range of grades. A block
support adjustment was used to estimate the gold
resources at Woodlark. The shape of the local block gold
grade distribution has been assumed lognormal and an
additional adjustment for the “Information Effect” has
been applied to arrive at the final Mineral Resource
estimates.
MIK was used as the preferred method for estimation of
gold resources at Woodlark as the approach has been
demonstrated to work well in a large number of deposits
of diverse geological styles. The gold mineralisation seen
at Woodlark is typical of that seen in most structurally
controlled epithermal gold deposits where the MIK
method has been found to be of most benefit.
In the MPR study data viewing, compositing and wire-
framing have been performed using Micromine software.
Exploratory data analysis, variogram calculation and
modelling,
and
resource
estimation
have
been
performed usingFSSI Consultants(Australia)PtyLtd

30

31
COMMENTARY
(FSSI) GS3M software. GS3M is designed specifically for
estimation of recoverable resources using MIK.
The sample data set containing all available assaying
were composited to two metre intervals each located by
their mid-point co-ordinates and assigned a length
weighted average gold grade. The composite length of
two metres was chosen because it is a multiple of the
most common sampling interval (1.0 metre) and is also
an appropriate choice for the kriging of gold into the
model blocks where open pit mining is expected to be
undertaken on 2.5 metre benches.
No modern mining data available.
No by-products are present or modelled.
No deleterious elements were estimated or assumed.
Block dimensions of 20m (across strike) by 25m (along
strike) by 5m (elevation) was chosen as it approximates
the average drill hole spacing in the horizontal direction,
with the 5m elevation being a multiple of the mining
bench height of 2.5m. The interpolation utilised a 3-pass
octant search strategy with search radii generally in the
order of category 1 searching 20m and 25m in the x and
y direction and 15m in the z direction, 16 minimum
composites used, a maximum of 4 composites per octant
and a minimum of 4 octants with data. Category 2 uses
a 50% search distance increase but otherwise the same
parameters and category 3 uses the same search
distance as category 2 but only requires 8 minimum
composites and only 2 octants require data. The search
ellipse on each category is consistently orientated and
orthogonal to drilling grid.
A block support adjustment was used to estimate the
recoverable gold resources at each deposit. The shape of
the local block gold grade distribution has been assumed
lognormal and an additional adjustment for the
“Information Effect” has been applied to arrive at the
final Resource estimates. Selective mining unit assumed
to be in the general range 4mE by 8mN by 2.5mRL.
No correlated variables have been investigated or
estimated.
CRITERIA JORC CODE EXPLANATION COMMENTARY
(FSSI) GS3M software. GS3M is designed specifically for
estimation of recoverable resources using MIK.
The sample data set containing all available assaying
were composited to two metre intervals each located by
their mid-point co-ordinates and assigned a length
weighted average gold grade. The composite length of
two metres was chosen because it is a multiple of the
most common sampling interval (1.0 metre) and is also
an appropriate choice for the kriging of gold into the
model blocks where open pit mining is expected to be
undertaken on 2.5 metre benches.
The availability of check estimates,
previous estimates and/or mine
production records and whether the
Mineral Resource estimate takes
appropriate account of such data.
No modern mining data available.
The assumptions made regarding
recovery of by-products.
No by-products are present or modelled.
Estimation of deleterious elements or
other
non-grade
variables
of
economic significance (e.g. sulphur
for
acid
mine
drainage
characterisation).
No deleterious elements were estimated or assumed.
In
the
case
of
block
model
interpolation, the block size in
relation to the average sample
spacing and the search employed.
Block dimensions of 20m (across strike) by 25m (along
strike) by 5m (elevation) was chosen as it approximates
the average drill hole spacing in the horizontal direction,
with the 5m elevation being a multiple of the mining
bench height of 2.5m. The interpolation utilised a 3-pass
octant search strategy with search radii generally in the
order of category 1 searching 20m and 25m in the x and
y direction and 15m in the z direction, 16 minimum
composites used, a maximum of 4 composites per octant
and a minimum of 4 octants with data. Category 2 uses
a 50% search distance increase but otherwise the same
parameters and category 3 uses the same search
distance as category 2 but only requires 8 minimum
composites and only 2 octants require data. The search
ellipse on each category is consistently orientated and
orthogonal to drilling grid.
Any assumptions behind modelling of
selective mining units.
A block support adjustment was used to estimate the
recoverable gold resources at each deposit. The shape of
the local block gold grade distribution has been assumed
lognormal and an additional adjustment for the
“Information Effect” has been applied to arrive at the
final Resource estimates. Selective mining unit assumed
to be in the general range 4mE by 8mN by 2.5mRL.
Any assumptions about correlation
between variables.
No correlated variables have been investigated or
estimated.
COMMENTARY
The 2m resource composites were initially coded by the
mineralisation domain interpretations and the resultant
primary domain coding further subdivided using the
weathering surfaces to form sub-domains. Sample
composites
in
each
primary
and
sub-domain
combination were reviewed for their univariate and
indicator statistics and spatial continuity and were the
basis of grade modelling.
The selection of the medians instead of means for the
average grade of the highest indicator thresholds in each
resource model were used to guard against a few higher
grades
within
the
population
from
having
a
disproportional influence on the gold estimation.
The grade estimate was checked against the input
exploration drilling/composite data both visually on
section (cross and long section) and in plan at the time of
creation.
The resource tonnage is reported using a dry bulk density
and therefore represents dry tonnage excluding
moisture content.
The cut-off grade of 0.4g/t for the stated Mineral
Resource estimate is determined from economic
parameters that reflect the anticipated open pit mining
and milling operation.
The Resource model assumes open cut mining is
completed and a moderate level of mining selectivity is
achieved in mining. It has been assumed that high quality
grade control will be applied to ore/waste delineation
processes using RC drilling, or similar, at a nominal (and
no greater) spacing of 5 metres by 8 metres and applying
a pattern sufficient to ensure adequate coverage of the
mineralisation zones.
This is consistent with MPR’s experience at comparable
gold mines.
Woodlark Mining undertook 16 separate metallurgical
test programmes as part of the completion of the initial
Woodlark Feasibility Study before GPR’s involvement.
A full review of all metallurgical test work was
undertaken by IMO Metallurgists on behalf of Geopacific,
including some leach and floatation confirmatory tests.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Description of how the geological
interpretation was used to control the
resource estimates.
The 2m resource composites were initially coded by the
mineralisation domain interpretations and the resultant
primary domain coding further subdivided using the
weathering surfaces to form sub-domains. Sample
composites
in
each
primary
and
sub-domain
combination were reviewed for their univariate and
indicator statistics and spatial continuity and were the
basis of grade modelling.
Discussion of basis for using or not
using grade cutting or capping.
The selection of the medians instead of means for the
average grade of the highest indicator thresholds in each
resource model were used to guard against a few higher
grades
within
the
population
from
having
a
disproportional influence on the gold estimation.
The process of validation, the
checking
process
used,
the
comparison of model data to drill
hole data, and use of reconciliation
data if available.
The grade estimate was checked against the input
exploration drilling/composite data both visually on
section (cross and long section) and in plan at the time of
creation.
Moisture Whether the tonnages are estimated
on a dry basis or with natural
moisture,
and
the
method
of
determination
of
the
moisture
content.
The resource tonnage is reported using a dry bulk density
and therefore represents dry tonnage excluding
moisture content.
Cut-off
parameters
The basis of the adopted cut-off
grade(s)
or
quality
parameters
applied.
The cut-off grade of 0.4g/t for the stated Mineral
Resource estimate is determined from economic
parameters that reflect the anticipated open pit mining
and milling operation.
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 Resource model assumes open cut mining is
completed and a moderate level of mining selectivity is
achieved in mining. It has been assumed that high quality
grade control will be applied to ore/waste delineation
processes using RC drilling, or similar, at a nominal (and
no greater) spacing of 5 metres by 8 metres and applying
a pattern sufficient to ensure adequate coverage of the
mineralisation zones.
This is consistent with MPR’s experience at comparable
gold mines.
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
Woodlark Mining undertook 16 separate metallurgical
test programmes as part of the completion of the initial
Woodlark Feasibility Study before GPR’s involvement.
A full review of all metallurgical test work was
undertaken by IMO Metallurgists on behalf of Geopacific,
including some leach and floatation confirmatory tests.

32

COMMENTARY
Over 6 tonnes of new metallurgical drill sample material
were submitted by Geopacific to ALS Metallurgical
Laboratories, Perth for test work, which included leach
variability profiling, gravity concentration / upgrading,
comminution test work and floatation analysis.
Test work confirms that Woodlark ore is highly amenable
to gold extraction by conventional CIP method and to
being upgraded by gravity separation.
All resources are located on granted mining lease ML508.
A comprehensive environmental impact study was
completed as part of the mining lease application and
includes a proposed Deep-Sea Tailings Disposal option
(DSTP).
The DSTP option was subject to a rigorous study and was
approved and permitted by the government of PNG in
2014.
A substantial number of bulk density measurements for
the Woodlark deposits have been collected as part of
Geopacific’s phases of exploration.
Bulk density is determined using Archimedes principal on
DD core samples.
Mineral resources were classified on the basis of
estimation search passes. A progressively less stringent
three pass search strategy produces the three categories
of confidence. The highest confident estimate uses a
search ellipse of approximately the same dimension of
the dominant drill spacing and a significant number of
resource composites selected from within an octant
constraint. The search radii are expanded, and sample
criteria relaxed for the second and third categories
At Kulumadau and Busai the current drill hole spacing,
and historical data validation results supports Measured
(search pass 1), Indicated (search pass 2) and Inferred
(search pass 3) Mineral Resources to be reported.
At Woodlark King the estimation model relies on mostly
historical RC drilling data which has yet to be fully
validated by Geopacific and therefore only Indicated
(search pass 1 and 2) and Inferred (search pass 3) Mineral
Resources are reported.
CRITERIA JORC CODE EXPLANATION COMMENTARY
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.
Over 6 tonnes of new metallurgical drill sample material
were submitted by Geopacific to ALS Metallurgical
Laboratories, Perth for test work, which included leach
variability profiling, gravity concentration / upgrading,
comminution test work and floatation analysis.
Test work confirms that Woodlark ore is highly amenable
to gold extraction by conventional CIP method and to
being upgraded by gravity separation.
Environmental
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 the potential 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.
All resources are located on granted mining lease ML508.
A comprehensive environmental impact study was
completed as part of the mining lease application and
includes a proposed Deep-Sea Tailings Disposal option
(DSTP).
The DSTP option was subject to a rigorous study and was
approved and permitted by the government of PNG in
2014.
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.
A substantial number of bulk density measurements for
the Woodlark deposits have been collected as part of
Geopacific’s phases of exploration.
Bulk density is determined using Archimedes principal on
DD core samples.
Classification The basis for the classification of the
Mineral
Resources
into
varying
confidence categories.
Mineral resources were classified on the basis of
estimation search passes. A progressively less stringent
three pass search strategy produces the three categories
of confidence. The highest confident estimate uses a
search ellipse of approximately the same dimension of
the dominant drill spacing and a significant number of
resource composites selected from within an octant
constraint. The search radii are expanded, and sample
criteria relaxed for the second and third categories
At Kulumadau and Busai the current drill hole spacing,
and historical data validation results supports Measured
(search pass 1), Indicated (search pass 2) and Inferred
(search pass 3) Mineral Resources to be reported.
At Woodlark King the estimation model relies on mostly
historical RC drilling data which has yet to be fully
validated by Geopacific and therefore only Indicated
(search pass 1 and 2) and Inferred (search pass 3) Mineral
Resources are reported.

33

COMMENTARY
Munasi estimation model is wholly reliant on relatively
broad spaced historical data which has yet to be fully
validated by Geopacific and no deposit specific density
data available (Busai density data used), therefore, only
Inferred (search pass 1, 2 and 3, combined) Mineral
Resources reported.
The Mineral Resource classification method which is
described above has also been based on the quality of
the data collected (geology, survey and assaying data),
the density of data, the confidence in the geological
models and mineralisation model, and the grade
estimation quality.
The resource classification accounts for all relevant
factors and reflect the competent person’s views of the
deposits.
The Mineral Resource reported here was reviewed by
Geopacific personnel, who have sufficient experience to
be regarded Competent Persons for the purposes of
reviewing Mineral Resources. An audit of the Mineral
Resource is yet to be completed.
There is a moderate risk for tonnes above the cut-off
grade due to the variable nature of gold mineralization,
typical of epithermal gold deposits, exceeding the cut-off
grade. The average grade of the deposit above the cut-
off grade is sensitive to the treatment and volumes
applied to high grades.
The resulting classification reflects the Competent
Person’s view of the deposit.
The precision of the estimation is globally acceptable
with the assumption that at a mining level more detailed
grade control drilling will be undertaken.
The geostatistical technique applied to estimate the
Woodlark deposits is deemed appropriate for the
anticipated mining method proposed.
CRITERIA JORC CODE EXPLANATION COMMENTARY
Munasi estimation model is wholly reliant on relatively
broad spaced historical data which has yet to be fully
validated by Geopacific and no deposit specific density
data available (Busai density data used), therefore, only
Inferred (search pass 1, 2 and 3, combined) Mineral
Resources reported.
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).
The Mineral Resource classification method which is
described above has also been based on the quality of
the data collected (geology, survey and assaying data),
the density of data, the confidence in the geological
models and mineralisation model, and the grade
estimation quality.
Whether the result appropriately
reflects the Competent Person’s view
of the deposit.
The resource classification accounts for all relevant
factors and reflect the competent person’s views of the
deposits.
Audits or
reviews
The results of any audits or reviews of
Mineral Resource estimates.
The Mineral Resource reported here was reviewed by
Geopacific personnel, who have sufficient experience to
be regarded Competent Persons for the purposes of
reviewing Mineral Resources. An audit of the Mineral
Resource is yet to be completed.
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.
There is a moderate risk for tonnes above the cut-off
grade due to the variable nature of gold mineralization,
typical of epithermal gold deposits, exceeding the cut-off
grade. The average grade of the deposit above the cut-
off grade is sensitive to the treatment and volumes
applied to high grades.
The resulting classification reflects the Competent
Person’s view of the deposit.
Discussion of
relative
accuracy /
confidence
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.
The precision of the estimation is globally acceptable
with the assumption that at a mining level more detailed
grade control drilling will be undertaken.
These statements of relative accuracy
and confidence of the estimate
should be compared with production
data, where available.
The geostatistical technique applied to estimate the
Woodlark deposits is deemed appropriate for the
anticipated mining method proposed.

34

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
Mineral
Resource
Estimate for
conversion to
Ore Reserves
Description of the Mineral Resource
estimate used as a basis for the
conversion to an Ore Reserve.
Clear statements as to whether the
Mineral
Resources are
reported
additional to, or inclusive of, the Ore
Reserves.
The Measured and Indicated Resources from Section 3
for the Busai, Kulumadau and Woodlark King deposits,
have been used as the basis for Ore Reserves.
The Mineral Resources are reported inclusive of the Ore
Reserves.
Comment
on
any
site
visits
undertaken by the Competent Person
and the outcome of those visits.
A site visit to Woodlark Island was undertaken during the
period 21-25 January 2018 by John Battista (Principal
Mining Consultant with Mining Plus and CP for Mining
and Ore Reserves). All relevant areas of the Project were
visited.
Site visits by representatives from Peter O'Bryan and
Associates and Mincore Pty Ltd who were contributors to
the studies have also been undertaken at various times.
If no site visits have been undertaken
indicate why this is the case.
See above.
Study Status The
type
and
level
of
study
undertaken
to
enable
Mineral
Resources to be converted to Ore
Reserves.
The ore reserve is a result of a Feasibility Study
completed for Kula Gold in October 2012 by Arccon
Mining Services and further optimisation studies
completed by a team consisting of Geopacific personnel
and independent external consultants including Mincore
Pty Ltd, Independent Metallurgical Operations Pty Ltd,
Mining Plus, Peter O'Bryan and Associates and
Lycopodium Minerals Pty Ltd. All work is completed to at
least Pre-feasibility study level, with some components
considered to be at Feasibility Study level.
The code requires that a study to at
least Pre-Feasibility Study level has
been undertaken to convert Mineral
Resource 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.
Work is ongoing to fully update studies to Feasibility
Study level; this work will involve completion of detailed
metallurgical test work and detailed processing plant and
site infrastructure design. The studies to date have
considered material Modifying factors and have
determined the mine plan to be technically achievable
and economically viable at the time of reporting. The
mine plan involves the application of conventional open
pit gold mining methods and mineral processing
technologies that are widely utilised in Australia and
PNG.
Cut-off
parameters
The basis of the cut-off grade(s) or
quality parameters applied.
Cut-off grade is calculated in consideration of the
following parameters:
- Gold price
- Process recovery
- Operating Costs
- G&A costs

35

COMMENTARY
- Royalty costs
An economic cut-off grade of 0.47 g/t Au was used for the
purposes of pit optimisation to produce optimal shells
that were the basis of the pit designs. Within these pit
designs a cut-off grade of 0.3 g/t Au was used for ore
reserve estimation purposes to allow for the inclusion of
material between 0.3 g/t Au and 0.6 g/t Au used in the
density beneficiation circuit.
The Resource model which formed the basis for
estimation of the Ore Reserve was used in a open pit
optimisation process using Whittle software to produce
a range of pit shells using operating costs and other
inputs derived from all the mentioned studies. Mining
costs were built up from a first principles cost model
derived by Mining Plus, using inputs from both Geopacific
and Mining Plus’s internal databases.
The resultant optimal pit shells were then used as a basis
for detailed pit and stage designs for each deposit. The
Ore Reserves are the Measured and Indicated resources
within the final pit designs for each deposit.
The mining method selected is open cut with
conventional excavator and truck fleets. The open pits
will be developed using multiple stage pit designs, all of
which have been completed to a Pre-Feasibility study
standard. Ramps are designed at 1 in 9 gradient, 20m
wide except for lower pit levels and small sub-pits where
the ramps are designed at 11m wide.
Preliminary (PFS-level) geotechnical studies have been
completed by Peter O'Bryan and Associates. The
resultant recommended pit design parameters have
been used to determine the overall pit slope angle in the
pit optimisations and the wall angles in the pit designs.
Grade control will be based on additional RC drilling and
pit mapping and grade control has been allowed for in
the pit optimisation input costs and financial modelling.
The geological block models used as a basis for Ore
Reserves are MIK recoverable resource models and as
such no additional mining dilution or recovery factors
have been added. A minimum mining width of 20m has
been used for the bottom of pits and for minimum
cutback width.
Inferred Resources within the pit designs contains <5% of
total gold resources and Inferred Resources have not
been considered for Ore Reserve estimates.
The proposed mine plan will include waste rock dumps,
ROM pads, surface haul roads to processing plant,
pumpinginfrastructure,work shopfacilities,technical
CRITERIA JORC CODE EXPLANATION COMMENTARY
- Royalty costs
An economic cut-off grade of 0.47 g/t Au was used for the
purposes of pit optimisation to produce optimal shells
that were the basis of the pit designs. Within these pit
designs a cut-off grade of 0.3 g/t Au was used for ore
reserve estimation purposes to allow for the inclusion of
material between 0.3 g/t Au and 0.6 g/t Au used in the
density beneficiation circuit.
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 Resource model which formed the basis for
estimation of the Ore Reserve was used in a open pit
optimisation process using Whittle software to produce
a range of pit shells using operating costs and other
inputs derived from all the mentioned studies. Mining
costs were built up from a first principles cost model
derived by Mining Plus, using inputs from both Geopacific
and Mining Plus’s internal databases.
The resultant optimal pit shells were then used as a basis
for detailed pit and stage designs for each deposit. The
Ore Reserves are the Measured and Indicated resources
within the final pit designs for each deposit.
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 mining method selected is open cut with
conventional excavator and truck fleets. The open pits
will be developed using multiple stage pit designs, all of
which have been completed to a Pre-Feasibility study
standard. Ramps are designed at 1 in 9 gradient, 20m
wide except for lower pit levels and small sub-pits where
the ramps are designed at 11m wide.
The assumptions made regarding
geotechnical parameters (e.g. pit
slopes, stope sizes, etc), grade control
and
pre-production
drilling
The major assumptions made, and
the Mineral Resource model used for
pit
and
stope
optimisation
(if
appropriate).
Preliminary (PFS-level) geotechnical studies have been
completed by Peter O'Bryan and Associates. The
resultant recommended pit design parameters have
been used to determine the overall pit slope angle in the
pit optimisations and the wall angles in the pit designs.
Grade control will be based on additional RC drilling and
pit mapping and grade control has been allowed for in
the pit optimisation input costs and financial modelling.
The mining dilution factors used
The mining recovery factors used
Any mining widths used.
The geological block models used as a basis for Ore
Reserves are MIK recoverable resource models and as
such no additional mining dilution or recovery factors
have been added. A minimum mining width of 20m has
been used for the bottom of pits and for minimum
cutback width.
The manner in which Inferred Mineral
Resources are utilised in mining
studies and the sensitivity of the
outcome to their inclusion.
Inferred Resources within the pit designs contains <5% of
total gold resources and Inferred Resources have not
been considered for Ore Reserve estimates.
The infrastructure requirements of
the selected mining methods.
The proposed mine plan will include waste rock dumps,
ROM pads, surface haul roads to processing plant,
pumpinginfrastructure,work shopfacilities,technical

36

COMMENTARY
and administration facilities, explosives storage facilities
and associated mine infrastructure.
The ore reserve will be processed through a Single stage
primary jaw crusher, Semi Autogenous Grinding, Ball
milling and Pebble Crushing (SABC) comminution circuit
followed by conventional gravity and carbon in leach (CIL)
process.
During Year 3 of the mine plan a gravity upgrade plant
will be added to upgrade ore between 0.3g/t Au and
0.6g/t Au and provide additional high-grade feed to the
carbon in leach (CIL) circuit.
The metallurgical process is established and commonly
used by Australian and International gold producers.
Multiple progressive stages of metallurgical test work
have been completed on the Woodlark project for all
deposits included in the reserve. This includes test work
done in 1992/1993, 1996, 2010 to 2012 and 2017. The
2010 to 2012 test work programs were done by Ammtec
and managed by RW Nice and Associates. All the test
work was then reviewed by IMO Metallurgy and
Lycopodium with further variability test work done in
2017 by ALS Metallurgy independently managed by
Lycopodium.
Test work programs have included comminution, gravity
gold and intensive leach extraction, gravity upgrade,
cyanidation leach and thickening and rheology test work.
Metallurgical recoveries of 92% have been applied to
ROM ore from Kulumadau, Busai and Woodlark King.
Some arsenic material has been identified in the eastern
part of Busai pit at depth, this will mainly be processed in
Years 9 & 10 (i.e. at the end of the mine life) and a
significantly lower metallurgical recovery (77.35%) has
been assumed for this ore.
In excess of 10 tonnes of metallurgical samples have been
collected by diamond core for test work.
Additional metallurgical variability test work in the 2017
program was designed to enhance the understanding of
variability in metallurgical performance, with respect to
the orebodies under consideration.
No recoverable minerals are defined by specification in
this case.
CRITERIA JORC CODE EXPLANATION COMMENTARY
and administration facilities, explosives storage facilities
and associated mine infrastructure.
Metallurgical
factors or
assumptions
The metallurgical process proposed
and the appropriateness of that
process
to
the
style
of
the
mineralisation.
The ore reserve will be processed through a Single stage
primary jaw crusher, Semi Autogenous Grinding, Ball
milling and Pebble Crushing (SABC) comminution circuit
followed by conventional gravity and carbon in leach (CIL)
process.
During Year 3 of the mine plan a gravity upgrade plant
will be added to upgrade ore between 0.3g/t Au and
0.6g/t Au and provide additional high-grade feed to the
carbon in leach (CIL) circuit.
Whether the metallurgical process is
well-tested technology or novel in
nature.
The metallurgical process is established and commonly
used by Australian and International gold producers.
The
nature,
amount
and
representativeness of metallurgical
test work undertaken, the nature of
the metallurgical domaining applied
and the corresponding metallurgical
recovery factors applied.
Multiple progressive stages of metallurgical test work
have been completed on the Woodlark project for all
deposits included in the reserve. This includes test work
done in 1992/1993, 1996, 2010 to 2012 and 2017. The
2010 to 2012 test work programs were done by Ammtec
and managed by RW Nice and Associates. All the test
work was then reviewed by IMO Metallurgy and
Lycopodium with further variability test work done in
2017 by ALS Metallurgy independently managed by
Lycopodium.
Test work programs have included comminution, gravity
gold and intensive leach extraction, gravity upgrade,
cyanidation leach and thickening and rheology test work.
Metallurgical recoveries of 92% have been applied to
ROM ore from Kulumadau, Busai and Woodlark King.
Any assumptions or allowances made
for deleterious elements.
Some arsenic material has been identified in the eastern
part of Busai pit at depth, this will mainly be processed in
Years 9 & 10 (i.e. at the end of the mine life) and a
significantly lower metallurgical recovery (77.35%) has
been assumed for this ore.
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.
In excess of 10 tonnes of metallurgical samples have been
collected by diamond core for test work.
Additional metallurgical variability test work in the 2017
program was designed to enhance the understanding of
variability in metallurgical performance, with respect to
the orebodies under consideration.
For minerals that are defined by the
specification, has the ore reserve
estimation been based on the
appropriate mineralogy to meet the
specifications?
No recoverable minerals are defined by specification in
this case.

37

COMMENTARY
Environmental approval for the project, including the
deep-sea tailings disposal option, was granted in 2014 by
the PNG Department of Environment and Conservation
(now the Conservation and Environment Protection
Authority Department) with a validity of 20 years (expires
2034).
This followed completion of an Environmental and Social
Impact Assessment prepared by Coffey Environments Pty
Ltd underpinned by a range of studies completed by
various
subject
matter
experts
addressing
all
environmental and social aspects of the project.
Studies include (but not limited to) surface water and
groundwater, terrestrial, aquatic and marine ecology,
geochemistry and acid mine drainage, meteorology,
cultural heritage and archaeology, health, and social
characterisation.
Environmental and social impacts were considered using
a risk-based approach and mitigation plans developed.
An Environmental Management System is currently
being developed and implemented in line with the
requirements of ISO 14001.
The project is located on Woodlark Island.
The mining license area and easements for infrastructure
have been granted.
Infrastructure to be constructed includes a wharf, roads,
village relocation, accommodation camp, reverse
osmosis and waste water treatment plants, workshops,
technical and administration offices and power station.
Workforce will be made up of local islanders, fly-in fly-out
(FIFO) PNG nationals and expatriate staff. Flights to
Woodlark are expected to be scheduled commercial
flights.
The capital cost estimate has been developed by Mincore
Pty Ltd through the collation of a number of first principle
estimates on the completion of sufficient design works to
provide bills of material to estimators, quotations from
equipment providers and contracting companies and
estimates carried out directly by the owner's team.
All capital costs have been estimated to a PFS level of
confidence +/-25%.
CRITERIA JORC CODE EXPLANATION COMMENTARY
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.
Environmental approval for the project, including the
deep-sea tailings disposal option, was granted in 2014 by
the PNG Department of Environment and Conservation
(now the Conservation and Environment Protection
Authority Department) with a validity of 20 years (expires
2034).
This followed completion of an Environmental and Social
Impact Assessment prepared by Coffey Environments Pty
Ltd underpinned by a range of studies completed by
various
subject
matter
experts
addressing
all
environmental and social aspects of the project.
Studies include (but not limited to) surface water and
groundwater, terrestrial, aquatic and marine ecology,
geochemistry and acid mine drainage, meteorology,
cultural heritage and archaeology, health, and social
characterisation.
Environmental and social impacts were considered using
a risk-based approach and mitigation plans developed.
An Environmental Management System is currently
being developed and implemented in line with the
requirements of ISO 14001.
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 be
provided or accessed.
The project is located on Woodlark Island.
The mining license area and easements for infrastructure
have been granted.
Infrastructure to be constructed includes a wharf, roads,
village relocation, accommodation camp, reverse
osmosis and waste water treatment plants, workshops,
technical and administration offices and power station.
Workforce will be made up of local islanders, fly-in fly-out
(FIFO) PNG nationals and expatriate staff. Flights to
Woodlark are expected to be scheduled commercial
flights.
Costs The derivation of, or assumptions
made, regarding projected capital
costs in the study.
The capital cost estimate has been developed by Mincore
Pty Ltd through the collation of a number of first principle
estimates on the completion of sufficient design works to
provide bills of material to estimators, quotations from
equipment providers and contracting companies and
estimates carried out directly by the owner's team.
All capital costs have been estimated to a PFS level of
confidence +/-25%.

38

COMMENTARY
Mining operating costs were built up from first-principles
by Mining Plus Ltd where the operating hours of all
equipment were established and then costs applied for
maintenance, tyres, labour and consumables. The mining
operating costs over the life of the mine plan also include
sustaining capital for replacement of equipment when
required.
Processing operating cost estimate was developed on a
'first principle basis', derived for the metallurgical data.
The main cost drivers are the required power, labour and
reagent consumption rates.
All process operating costs have been estimated to a PFS
level of confidence +/-25%.
No additional cost allowances have been made for
arsenic material other than the lower assumed Au
recovery of 77.35% for this ore.
A USD:AUD exchange rate of 0.75 has been derived from
corporate guidance and independent advice from
reputable financial institutions.
Transportation costs have been estimated from a
reputable bullion shipment organisation.
Off-site transport and refining costs and PNG royalties
have been allowed for in the overall gold price and selling
cost assumptions. The PNG royalty is calculated as 2.25 %
of revenue less transport and refining costs.
As above.
Production and recovery for revenue calculations was
based on detailed mine schedules, mining factors and
cost estimates.
A gold price of A$1,650/oz has been used as the basis for
the Ore Reserve. Revenue factors within the optimisation
process were used to produce a range of nested
optimisation shells to assist in the analysis and shell
selection for pit design.
Solely for the purposes of the Joint Venture between
Geopacific Pty Ltd and Kula Gold Pty Ltd, a gold price
derived from Consensus Economics using the average
forecast gold price of the next eight quarters and the
average exchange rate between USD and AUD also over
the next eight quarters was used to determine a gold
price of A$1,694/oz to be used as the basis of reserve
CRITERIA JORC CODE EXPLANATION COMMENTARY
The methodology used to estimate
operating costs.
Mining operating costs were built up from first-principles
by Mining Plus Ltd where the operating hours of all
equipment were established and then costs applied for
maintenance, tyres, labour and consumables. The mining
operating costs over the life of the mine plan also include
sustaining capital for replacement of equipment when
required.
Processing operating cost estimate was developed on a
'first principle basis', derived for the metallurgical data.
The main cost drivers are the required power, labour and
reagent consumption rates.
All process operating costs have been estimated to a PFS
level of confidence +/-25%.
Allowances made for the content of
deleterious elements.
No additional cost allowances have been made for
arsenic material other than the lower assumed Au
recovery of 77.35% for this ore.
The source of exchange rates used in
the study.
A USD:AUD exchange rate of 0.75 has been derived from
corporate guidance and independent advice from
reputable financial institutions.
Derivation of transport charges. Transportation costs have been estimated from a
reputable bullion shipment organisation.
The basis for forecasting or source of
treatment and refining charges,
penalties
for
failure
to
meet
specification, etc.
Off-site transport and refining costs and PNG royalties
have been allowed for in the overall gold price and selling
cost assumptions. The PNG royalty is calculated as 2.25 %
of revenue less transport and refining costs.
The allowances made for royalties
payable,
both
Government
and
private.
As above.
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.
Production and recovery for revenue calculations was
based on detailed mine schedules, mining factors and
cost estimates.
The derivation of assumptions made
of metal or commodity price(s), for
the principal metals, minerals and co-
products.
A gold price of A$1,650/oz has been used as the basis for
the Ore Reserve. Revenue factors within the optimisation
process were used to produce a range of nested
optimisation shells to assist in the analysis and shell
selection for pit design.
Solely for the purposes of the Joint Venture between
Geopacific Pty Ltd and Kula Gold Pty Ltd, a gold price
derived from Consensus Economics using the average
forecast gold price of the next eight quarters and the
average exchange rate between USD and AUD also over
the next eight quarters was used to determine a gold
price of A$1,694/oz to be used as the basis of reserve

39

COMMENTARY
calculations for determining whether the Joint Venture
incentive target has been achieved.
No allowance has been made for revenue from any co-
product.
There is a transparent quoted market for the sale of gold.
The market for gold is well established and liquid and the
price has varied in the past six months from a high of
around A$1,705/oz in February 2018 to a low around
AU$1,623/oz in October 2017. The spot price of gold has
been around AU$1,676/oz since mid-December 2017.
No customer and competitor analysis were carried for
the gold market.
No formal market assessment or forecast for the gold
price has been undertaken.
No industrial minerals have been considered.
The initial Ore Reserve estimate is based on a PFS level of
accuracy with inputs for mining, processing, sustaining
capital and contingencies scheduled and costed to
generate the initial Ore Reserve cost model.
The initial Ore Reserve returns a positive NPV based on
assumed commodity price and the Competent Person is
satisfied that the project economics that make up the
initial Ore Reserve retains a suitable profit margin against
reasonable future commodity price movements.
There has been extensive and ongoing community
engagement over a number of years, including the
completion of specialist studies as part of the
Environmental and Social Impact Assessment process. A
Compensation Agreement has been finalised and signed
by all affected stakeholders, as has a Relocation
Agreement for those people whose land will be impacted
during project development. Geopacific enjoys a strong
relationship with the communities on Woodlark Island
and are committed to a local employment strategy and
working with communities to ensure the project benefits
extend beyond direct employment.
Water management will be crucial as the project is in a
high rain fall area, this will need to be managed
appropriately to prevent any flooding.
CRITERIA JORC CODE EXPLANATION COMMENTARY
calculations for determining whether the Joint Venture
incentive target has been achieved.
No allowance has been made for revenue from any co-
product.
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.
There is a transparent quoted market for the sale of gold.
The market for gold is well established and liquid and the
price has varied in the past six months from a high of
around A$1,705/oz in February 2018 to a low around
AU$1,623/oz in October 2017. The spot price of gold has
been around AU$1,676/oz since mid-December 2017.
A customer and competitor analysis
along with the identification of likely
market windows for the product.
No customer and competitor analysis were carried for
the gold market.
Price and volume forecasts and the
basis for these forecasts.
No formal market assessment or forecast for the gold
price has been undertaken.
For industrial minerals the customer
specification, testing and acceptance
requirements prior to a supply
contract.
No industrial minerals have been considered.
Economic The inputs to the economic analysis to
produce the net present value (NPV),
the source and confidence of these
economic inputs estimated inflation,
discount rate, etc.
The initial Ore Reserve estimate is based on a PFS level of
accuracy with inputs for mining, processing, sustaining
capital and contingencies scheduled and costed to
generate the initial Ore Reserve cost model.
NPV
ranges
and
sensitivity
to
variations
in
the
significant
assumptions and inputs.
The initial Ore Reserve returns a positive NPV based on
assumed commodity price and the Competent Person is
satisfied that the project economics that make up the
initial Ore Reserve retains a suitable profit margin against
reasonable future commodity price movements.
Social The status of agreements with key
stakeholders and matters leading to
social licence to operate.
There has been extensive and ongoing community
engagement over a number of years, including the
completion of specialist studies as part of the
Environmental and Social Impact Assessment process. A
Compensation Agreement has been finalised and signed
by all affected stakeholders, as has a Relocation
Agreement for those people whose land will be impacted
during project development. Geopacific enjoys a strong
relationship with the communities on Woodlark Island
and are committed to a local employment strategy and
working with communities to ensure the project benefits
extend beyond direct employment.
Other To the extent relevant, the impacts of
the following on the project and/or on
the estimation and classification of
the Ore reserves:
Water management will be crucial as the project is in a
high rain fall area, this will need to be managed
appropriately to prevent any flooding.

40

COMMENTARY
No material contracts or marketing arrangements are in
place.
The project is permitted by the PNG Government, subject
to meeting the conditions of the licence.
There are reasonable grounds to expect that future
Government approvals will be granted and maintained
within the necessary time frames for successful
implementation of the project.
It is the opinion of the Competent Persons for Ore
Reserves that the results are an appropriate reflection of
the deposit.
Measured and Indicated Mineral Resources within the
final pit design (which has been derived by applying
appropriate Modifying Factors as described above) have
been classified as Proven and Probable Ore Reserves,
respectively.
No audits or reviews of the Ore Reserves estimate have
been conducted to date.
The Ore Reserve is based on the following key elements:

A current Mineral Resource estimate with
approximately 95% of the plant feed inventory
tonnage inside the final pit Mineral Resource
classification inside the final pit designs being
Measured or Indicated; this is considered sufficient
to support a PFS.

There are no unforeseen modifying factors at the
time of this statement that will have any material
impact on the Ore Reserve estimate.

Geotechnical assessment is considered sufficient
for a PFS, and allows progression to feasibility level
CRITERIA JORC CODE EXPLANATION COMMENTARY
Any identified material naturally
occurring risks.
The
status
of
material
legal
agreements
and
marketing
arrangements.
No material contracts or marketing arrangements are in
place.
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
regulations will be received within the
timeframe 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.
The project is permitted by the PNG Government, subject
to meeting the conditions of the licence.
There are reasonable grounds to expect that future
Government approvals will be granted and maintained
within the necessary time frames for successful
implementation of the project.
Classification The basis for the classification of the
Ore Reserves into varying confidence
categories.
It is the opinion of the Competent Persons for Ore
Reserves that the results are an appropriate reflection of
the deposit.
Measured and Indicated Mineral Resources within the
final pit design (which has been derived by applying
appropriate Modifying Factors as described above) have
been classified as Proven and Probable Ore Reserves,
respectively.
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).
Audits or
reviews
The results of any audits or reviews of
Ore Reserve estimates.
No audits or reviews of the Ore Reserves estimate have
been conducted to date.
Discussion of
relative
accuracy /
confidence
Where appropriate a statement of the
relative accuracy and confidence level
in the Ore Reserve estimate using and
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 qualitative discussion of the factors
which could affect the relative
accuracy and confidence of the
estimate.
The Ore Reserve is based on the following key elements:

A current Mineral Resource estimate with
approximately 95% of the plant feed inventory
tonnage inside the final pit Mineral Resource
classification inside the final pit designs being
Measured or Indicated; this is considered sufficient
to support a PFS.

There are no unforeseen modifying factors at the
time of this statement that will have any material
impact on the Ore Reserve estimate.

Geotechnical assessment is considered sufficient
for a PFS, and allows progression to feasibility level

41

COMMENTARY
study, with more detailed geotechnical assessment
to be completed in the next stage of study.

The mine planning and scheduling assumptions are
based on current industry practice, which are seen
as globally correct at this level of study; with further
work in the next level of study to understand any
periodic cost fluctuations.

The cost estimates and financial evaluation have
been estimated by the project team with specialist
consultants and team members, which are
considered sufficient to support this level of study.
The accuracy of the cost estimate is ‐25% to +25%
and is in line with a Class 4 estimate under the AACE
International
Cost
Estimate
Classification
guidelines.

As part of the ongoing FS works, the project team
will also engage with potential contractors in PNG
to further confirm construction, mining and
logistics costs, and to assist with the project
execution planning.
CRITERIA JORC CODE EXPLANATION COMMENTARY
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.
study, with more detailed geotechnical assessment
to be completed in the next stage of study.

The mine planning and scheduling assumptions are
based on current industry practice, which are seen
as globally correct at this level of study; with further
work in the next level of study to understand any
periodic cost fluctuations.

The cost estimates and financial evaluation have
been estimated by the project team with specialist
consultants and team members, which are
considered sufficient to support this level of study.
The accuracy of the cost estimate is ‐25% to +25%
and is in line with a Class 4 estimate under the AACE
International
Cost
Estimate
Classification
guidelines.

As part of the ongoing FS works, the project team
will also engage with potential contractors in PNG
to further confirm construction, mining and
logistics costs, and to assist with the project
execution planning.
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.

42