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.

HAWSONS IRON LTD Capital/Financing Update 2017

Jul 27, 2017

65053_rns_2017-07-27_3e2d5cbf-0874-4e21-9495-935529b8acbd.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

We find it. We prove it. We make it possible.

ABN : 63 095 117 981 ASX : CAP

28 July 2017

Hawsons a global leader after successful prefeasibility study

Hawsons Iron Project prefeasibility study (PFS) for a 10 million tonne per annum (Mtpa) operation confirms:

  • Broken Hill project’s potential as the leading undeveloped high quality iron ore concentrate and pellet feed project

  • Robust project economics and excellent development potential at long-term iron ore price forecast

  • Costs in the 1[st] quartile of CRU’s global iron ore supply cost curve (adjusted to 62% Fe)

  • High strategic value to steel makers as priorities increasingly shift globally toward higher quality inputs

  • Positive equity returns (post tax, geared) with net present value (NPV) of US$1.1 billion (A$1.46 billion) and 30% internal rate of return (IRR), project returns (post tax, ungeared) 18% IRR

  • Maiden Probable Reserve Statement of 755MT at 14.7%DTR for 111 million tonnes of high quality concentrate (see page 6).

Emerging iron producer Carpentaria Exploration (ASX:CAP) announced today a new prefeasibility study for its flagship Hawsons Iron Project joint venture near Broken Hill (ASX:CAP 64%, Pure Metals P/L 36%) which has elevated Hawsons to the front of the development queue for high-quality iron ore projects.

Level 6, 345 Ann Street Brisbane Qld 4000

PO Box 10919, Adelaide St Brisbane Qld 4000

The Hawsons project prefeasibility study (PFS) was completed by independent consultants GHD and the results show robust project economics for production of 10 Mtpa of the world-leading Hawsons Supergrade[] product for steel makers based on assumptions below.

Carpentaria’s Managing Director, Quentin Hill, said the results established the project’s position as the world’s leading undeveloped high quality concentrate and pellet feed project.

e-mail: [email protected]

For further information contact: Quentin Hill Managing Director Phone: 07 3220 2022

“This is a major step forward for what could become a decades-long operation for Broken Hill. Blue-chip steel makers from Asia and the Middle East have already oversubscribed for our initial planned production, and Hawsons is now extremely well positioned to attract the necessary investment to advance towards mining,” he said.

==> picture [109 x 78] intentionally omitted <==

Page 1 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

A summary of the PFS results, is as follows:

Hawsons PFS key economic results Base case at July 26, 2017 prices 65%Fe fines
US$85.40/t
Equity IRR (post tax, geared) 29.9% 37.9%
Equity NPV (10%) (post tax, geared) US$1,091m US$1,626m
Project IRR (post tax, ungeared) 17.8% 22.6%
Project NPV (10%) (post tax, ungeared) US$867m US$1,432m
Life of mine ave. annual revenue US$881m US$983m
Life of mine ave. annual all in costs US$480m US$486m
Life of mine annual margin(EBITDA) US$401m US$497m
Hawsons PFS preproduction costs (yr 1-2)
USD (m)
Hawsons operating and sustaining costs
(after prestrip, ~YR 3-22)
USD/dmt
product
Preproduction mining costs including pre-strip
194
Mining
12.14
Mining
242
Processing
8.23
Processing
398
Infrastructure and admin.
1.48
Infrastructure and administration
359
rail and port
11.23
Rail and port
208
Total C1 FOB
33.08
Total1,2,3
1401
sustaining capital4,5
3.48
1incl EPCM 12.5% / contract management 3% of US$127m royalties
3.18
2incl. contingency and design growth (av. 16.5%) Total all in FOB
39.74
3excludes finance costs sea freight
8.29
Total CFR China
48.03
4excludes new in-pit conveyor in yr 5 of US$120m less Supergrade premium
25.00
_5net of salvage _ 62%Fe equivalent total CFR
23.03
Key Hawsons PFS assumptions
total ore mined
1423mt
62% Fe fines benchmark*
US$63/t
AUD:USD
0.75
total waste mine
717mt
65%Fe fines benchmark*
US$75/t
debt:equity
65:35
total product
201mt
plus 5 x Fe 1% US$1.10
US$5.50/t
corporate tax
30%
product specification
70%Fe
plus magnetite premium
US$7.50/t
loan term
10.5 years
annual production
10mt
product revenue (dmt)
US$88.00/t
delivered rebated diesel price
A$0.89/L
moisture
8%
*ave.(mean) price forecast for 2020-2030(real 2016) deliveredpowerprice
A$95/MWhr

Page 2 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

Commentary

Carpentaria’s Mr Hill said the delivery of a PFS indicating financially robust results and a Maiden Probable Reserve Statement is the biggest step towards the project’s development thus far, laying the foundations to attract funding for a bankable feasibility study.

“This successful prefeasibility study delivers an attractive development case for Hawsons under long-term iron ore price forecasts, and importantly a cost structure in the first quartile of the global iron ore cost curve (see page 4) that means cash flow is likely sustainable through the commodity cycle. These results substantially lift the investment grade and the strategic value of the project,” Mr Hill said.

“We are delighted to have met the lower end of our cost targets and the project is now well positioned for ongoing development. These results are for a base case exporting through Port Pirie and we will seek to improve on the base case and optimise the project configuration, lowering costs and development risk where possible.

“Hawsons benefits from world-leading all in business costs (see page 4) and a highly competitive capital intensity and we are expecting strong interest in these results from the global iron ore and steel industry. Steel mill profits are improving and the industry is now once again seeking solutions to maintain productivity over the long term as the quality of iron ore globally continues to decline. We have positioned the project as a valuable, real and attractive high quality option to meet those needs. Hawsons is the right project at the right time”.

GHD’s study was completed to a +/- 30% accuracy with inputs from Carpentaria, other consultants and infrastructure and equipment suppliers. The project configuration and design maximise the advantages of Hawsons’ soft ore and its location close to existing infrastructure. The engineering study also utilised advances in design and manufacturing technology where appropriate, while allowing for appropriate contingency, design growth and engineering procurement and management (EPCM).

Carpentaria now plans to present the results of the report to, and seek support for the next stage of project development from, its seven blue-chip customers that have signed non-binding letters of intent (LOIs) for purchase of the Hawsons Supergrade[] product, as well as other steel makers, buyers and financial institutions who have shown ongoing interest in the project. Initial discussions have been encouraging and a data room will soon be open.

Current LOI customers comprise Bahrain Steel, Emirates Steel and Kuwait Steel from the Middle East; China’s Shagang International; Japan’s Mitsubishi Corporation RtM; Taiwan’s Formosa Plastics; and Gunvor Group. Collectively, they have signed LOIs for a total of 12 Mtpa of Hawsons Supergrade[] product, accounting for 120% of the PFS’ target production.

“We are focused on ensuring this project delivers maximum benefits to all stakeholders, including new jobs and investment for Broken Hill and increased wealth for our shareholders,” Mr Hill added.

Hawsons Iron Project – World leading concentrate and pellet feed project

Independent market analysts CRU have made an assessment of the Hawsons project, concluding that:

  1. Business costs are in the first quartile of the global iron ore supply cost curve

  2. Business costs show Hawsons to be the leading concentrate/pellet feed project globally

  3. Capital intensity is near the lowest of CRU’s basket of concentrate/pellet feed projects globally, and

  4. Hawsons’ product iron grade is the highest of all concentrate products worldwide.

CRU has forecast sustained modest long-term growth in steel demand, and identified that iron ore pellet feed/pellets are likely to be the highest growth segment of the iron ore market at a compound average growth rate to 2030 of 3.4% globally. This is primarily driven by growth in Chinese pellet demand fuelled by consolidation and increasing efficiency of the Chinese steel industry, but also by significant expansion in the Middle East and Latin America.

These factors all underscore that Hawsons is well positioned for development and has increasing strategic value that is yet to be realised.

Page 3 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

Hawsons first quartile of global cost curve

Source CRU, July 2017, Global iron ore business cost curve

CRU's Business Cost includes all cost of operations up to delivery at the buyers ports and also includes a value in use adjustment that normalises all operations to the benchmark 62% iron ore price delivered to China, to allow for direct comparison. Cost curve includes projects.

==> picture [525 x 204] intentionally omitted <==

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

Hawsons leading concentrate/pellet feed project
----- End of picture text -----

Source CRU, July 2017, iron concentrate business cost curve for possible and probable projects. CRU's Business Cost is all operations up to delivery at the buyers’ ports and also includes a value in use adjustment that normalises all operations to the benchmark 62% iron ore price delivered to China, to allow for direct comparison.

==> picture [525 x 148] intentionally omitted <==

Iron content of concentrate projects, source CRU.

Page 4 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

Customers

Hawsons offtake customers cover the Asian steel making market and the Middle East direct reduction market:

Company Volume Market
Formosa Plastics 2.6 Mtpa concentrate/pellet feed
Bahrain Steel 3.0 Mtpa direct reduction (DR) pellet feed
Shagang 2.5 Mtpa pellet feed
Mitsubishi Corporation RtM 1.0 Mtpa pellet feed
Gunvor 1.0 Mtpa concentrate
Kuwait Steel 1.0 Mtpa DR pellet feed
Emirates Steel 0.9 Mtpa DR pellets
Total 12.0 Mtpa

Additional information for the purposes of ASX Listing Rules 5.9.1 and 5.16 and 5.17:

The material assumptions and outcomes of the PFS study, the production target of 10 Mtpa and forecast financial information:

The study investigated production of 10mtpa of Hawsons Supergrade[] concentrate production for a mine of 20 years production for 201Mtpa. The ore is to be mined and processed on site, with the final mineral concentrate being transported via slurry pipeline to a rail head site near Broken Hill.

Concentrate will then be dewatered and transported on the existing rail to Port Pirie, where a port upgrade including storage sheds, pipe conveyor and new ship loaders is proposed. Ore would then be transported via barge to capesize ocean going vessels for delivery to export markets to customers in the Middle East and East Asia.

Assumptions such as pricing for iron ore products and exchange rates are as set out in this announcement.

The criteria used for classification, including the classification of the mineral resources on which the ore reserves are based and the confidence in the modifying factors applied/the basis of the cut-off grade or quality parameters applied/ estimation methodology:

The classification of the resource estimates is based on the data distribution, which is a function of the drillhole spacing, the style of mineralisation, the geological model, the QAQC programme and results and comparison with previous resource estimates. Drill hole spacing was nominally 200m x 200m or 200m x 100m for Indicated Resources and up to 400m x 200m for Inferred Resources. The mining method will be a bulk mining method via an open pit operation and the resources have been classified according to this assumption.

As a result of the above classification, a new updated Mineral Resource for the Hawsons Magnetite Project has been estimated and was reported (ASX Announcement 21 June 2017). The estimates are reported for a 9.5% Davis tube recovery (DTR) cut off, as advised by the Company, from within the fresh rock zone vertically above the -240mRL.

The 9.5%DTR cut-off is considered by the Company to be conservative and reasonable, as GHD reported that the optimisation process indicates the economic cut-off grade could be lower than 9.5%DTR. Key assumptions in the optimisation were revenue based on 62%Fe price of US$60/t (converting to a 65%Fe price of US$70/t), with mining and processing costs being derived from previous mine planning and processing test work.

Page 5 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

The Company has a high level of confidence in the modifying factors applied in the estimation of reserves. The estimates have been based on GHD’s conceptual General Arrangement Drawings, Process Flow Diagrams and other information obtained by the Company from independent consultants and suppliers. The accuracy of the cost estimates (±30 %) is in line with the level of detail available at the time of producing this study. The estimates for applied contingency and design growth, were on a line by line basis and averaged 16.5%.

  • The process cost estimate relates to all equipment required for the production process. It includes comminution and concentration, along with all pumps, pipe work, motors and electrical components and transport equipment for slurry pipeline and dewatering near Broken Hill.

  • The infrastructure cost estimate relates to all supporting elements of the mining and processing operation.

  • Sustaining capital cost estimate is related to the necessary cost to refurbish or replace major pieces of equipment. It does not include the in pit conveyor and is less salvage value.

  • The operating cost estimate relates to equipment and infrastructure maintenance, including process consumables and power consumption, separated into mining, processing and infrastructure operational costs.

  • Transport cost estimates, including port, rail, and sea freight costs were provided by external operators or derived from first principles.

The relevant proportions of probable ore reserves and proved ore reserves, inferred, indicated and measured ore resources and exploration target:

Indicated Mineral Resources comprise 87% of the ore mined and processed in the early mine plan, defined as the first seven of twenty years and covering the payback period. Under the mine plan, the economic viability of the project is not reliant on Inferred Resources.

(Cautionary statement: 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 Resources or that the production of target itself will be realised.)

The combined total resource mineral estimate of 348mt of concentrate will allow for an extended mine life beyond that studied should additional drilling confirm conversion from Inferred to Indicated resources. During the September 2016 drilling programme the conversion rate was 96%.

The PFS has allowed the application of modifying factors to convert Indicated Mineral Resources into Probable Reserves as described in this announcement. The total Hawsons Resource base now stands at:

Mt DTR % DTR
Mt
Fe
Head %
Concentrate Grades Concentrate Grades Concentrate Grades
Fe
%
Al2O3
%
P % S % SiO2
%
TiO2
%
LOI %
Probable Reserves 755 14.7 111 17.5 69.9 0.19 0.003 0.002 2.60 0.03 -3.03
Indicated (incl. Reserves) 840 14.5 121 17.4 69.9 0.19 0.004 0.002 2.61 0.03 -3.04
Inferred 1,660 13.6 227 16.8 69.7 0.20 0.004 0.003 2.91 0.03 -3.04
Category 2,500 13.9 348 17.0 69.7 0.20 0.004 0.002 2.81 0.03 -3.04

The mining method selected and the other mining assumptions, including mining recovery factors and mining dilution factors:

Page 6 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

The mining method utilises truck and shovel for the pre-stripping and the early mine plan, while in pit conveying (IPC) is utilised in year five once meaningful depths have been reached. The plan is to use the conveyor for the vertical lift and the trucks for horizontal movement, maximising the use of comparatively cheap electrical power, reducing truck hours and improving safety. Following a prestrip of ~150mt, the life of mine (LOM) waste:ore ratio is 0.40, dropping to near zero by year 11.

A total of 1406mt of ore and 568mt of waste are mined post pre-stripping. A maximum mining rate of 152mtpa is achieved in year 7.

==> picture [209 x 161] intentionally omitted <==

==> picture [221 x 161] intentionally omitted <==

Mine layout and pit cross section

The processing method selected and other processing assumptions, including the recovery factors applied :

The processing plant design criteria are based on:

  • The results of ore characterisation tests such as crushing and milling indices and material flow properties

  • Results of an 8 tonne pilot plant run on a representative bulk sample.

  • Nameplate plant design capacity of 10 Mtpa.

All major processing will occur in the magnetite concentrator at the mine site before transporting the concentrate in slurry form to the railhead for de-watering. The process plant consists of the following major elements:

  • Primary crushing - Impact crushers

  • Crushed ore stockpiling/reclaiming

  • Secondary crushing – Impact crushers

  • Primary Concentration - Rougher magnetic separators

  • Grinding – Ball mills

  • Cleaner magnetic separators

  • Hydro-separators (Thickener)

  • Concentrates transport via slurry pipeline to railhead

  • Concentrates dewatering and handling at the railhead

Page 7 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

==> picture [471 x 242] intentionally omitted <==

Process plant layout

The flow sheet has been developed largely based on an 8 tonne pilot scale test done at ALS iron ore technical centre in Perth. Under the mine plan, material is delivered to the plant at a LOM average of an estimated 14.2% Davis tube mass recovery (DTR) and concentrate grade of 69.8% Fe. Plant recovery on average is 14.1% DTR mass recovery at 70% Fe.

The near 100% recovery reflects results achieved through the pilot plant test work. Typically, mineral concentrate recoveries are based on processing test work recoveries reported against pure elemental assays of the ore. However, the DTR test is a metallurgical recovery test and therefore high recoveries are expected. Test work included a representative sample from three mineralogical domains which all returned very similar results, establishing a relatively high degree of homogeneity across the ore deposit.

Tailings will be thickened and pumped to a circular tailing storage facility and single cell and perimeter discharge will be utilised.

Material modifying factors, including the status of environmental approvals, mining tenements and approvals, other governmental factors and infrastructure requirements for selected mining methods and for transportation to market:

Power

==> picture [180 x 307] intentionally omitted <==

Site location plan

Total power demand for the site has been determined by summing the total of all the electrical motors and applying the relevant usage factors. The total installed power for the project is 138MW, with an average power usage of 87.4MW over three load centres.

The transmission line is a 220 kV single circuit line running from the Buronga to Broken Hill substations and is connected to the NSW transmission system via a single circuit 220kV line. This line has sufficient spare capacity to meet project requirements.

Page 8 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

Power will be sourced from this line via a connection in Broken Hill and then distributed to the rail head, the mine site and the borefield (see figure above).

Transgrid, the infrastructure owner, has advised that there is sufficient spare capacity available in the grid.

Water

Water will be sourced from a deep saline aquifer located 90km to the south of the site. Extensive sampling, pumping test work and hydrogeological modelling has identified sufficient project water. The water is available for allocation under existing regulations. Water will be pumped to site and a reverse osmosis plant will enable a fresh water stream for concentrate washing and product transport.

Product transport

Rail pricing and rail capacity information was obtained from below and above rail operators. Carpentaria was informed that sufficient rail capacity is available with small upgrades to the network in the form of extension of sidings.

Port infrastructure was detailed in the earlier Port Pirie study in conjunction with Flinders Ports (refer ASX announcement dated 23 February 2015). Infrastructure required includes storage sheds, a pipe conveyor and a ship loader to allow product delivery to the existing port berths for transhipment in 17,000t payload barges to capesize vessels.

Pricing

Independent consulting group Shanghai Metals Market, following interviews with a large sample of the coastal Chinese steel industry, provided the pricing formula for the concentrate product. The formula was applied to longterm iron ore index rates that were supplied by an independent international consulting group. The base index for the revenue calculation was the average long term 65% Fe fines price. This resulted in a premium to the benchmark 62% Fe fines price of ~US$25/t.

Market

® Carpentaria has current non-binding letters of intent to purchase up to 12mtpa of Hawsons Supergrade product, and therefore a ready market has been established. The consensus outlook is for sustained modest long-term growth in steel demand, and CRU have identified that iron ore pellet feed/pellets are likely to be the highest growth segment of the iron ore market over the first ten years of mine life.

This, it is argued, will primarily be driven by growth in Chinese pellet demand fuelled by consolidation and drive to increase productivity of the Chinese steel industry, but also significant expansion in the Middle East and Latin America.

Approvals

Carpentaria has lodged a mining lease application and is working to complete the secretary’s environmental assessment requirements (SEARs) to allow lodgment of the Environmental Impact Statement. No significant issues have been identified to date.

Carpentaria’s Mr Hill concluded: “Hawsons is positioned to become the basis of a long-term, low cost premium iron business for our Company. With Asia and the Middle East needing new, independent and reliable suppliers of high quality product, we are perfectly placed to deliver the right product at the right time.”

Page 9 of 10

ASX ANNOUNCEMENT

==> picture [258 x 60] intentionally omitted <==

For further information please contact:

==> picture [81 x 37] intentionally omitted <==

Quentin Hill Managing Director +61 7 3220 2022

Media enquiries: Anthony Fensom Fensom Communication 0407 112 623

We find it. We prove it. We make it possible.

The information in this report that relates to Exploration Results, Exploration Targets and Resources is based on information evaluated by Mr Q.S. Hill who is a member of the Australian Institute of Geoscientists (MAIG) and who has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the “JORC Code”). Mr Hill is a Director of Carpentaria Exploration Ltd and he consents to the inclusion in the report of the Exploration Results in the form and context in which they appear.

The data in this report that relates to Mineral Resource Estimates for the Hawsons Magnetite Project is based on information evaluated by Mr Simon Tear who is a Member of The Australasian Institute of Mining and Metallurgy (MAusIMM) and who has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the “JORC Code”). Mr Tear is a director of H & S Consultants Pty Ltd and he consents to the inclusion in the report of the Mineral Resource in the form and context in which they appear.

The data in this report that relates to Mineral Reserve Estimates for the Hawsons Magnetite Project is based on information evaluated by Mr Hugh Thompson who is a Fellow of The Australasian Institute of Mining and Metallurgy (FAusIMM) and who has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (the “JORC Code”). Mr Thompson is a consultant to GHD and he consents to the inclusion in the report of the Mineral Reserve in the form and context in which it appears.

Page 10 of 10

JORC Code, 2012 Edition – Table 1 Hawsons Iron Projec t

Section 1 Sampling Techniques and Data – 2010 Campaign

Criteria JORC Code explanation Commentary Commentary
Sampling Nature and quality of sampling (e.g. cut channels, random chips, or A total of 52 drillholes were drilled by CAP. Drillholes were a
techniques specific specialised industry standard measurement tools appropriate mixture of reverse circulation (RC) from surface, diamond tails to
to the minerals under investigation, such as down hole gamma RC precollars (PD) and diamond from surface (DD).
sondes, or handheld XRF instruments, etc). These examples should All sampling was to industry standard
not be taken as limiting the broad meaning of sampling. RC drillholes were drilled to obtain 1m samples with sample
Include reference to measures taken to ensure sample representivity compositing applied to obtain a 2m to 10m 3kg sample which
and the appropriate calibration of any measurement tools or systems was pulverized to produce 150g aliquot for X-Ray Fluorescence
used. (XRF) and Davis Tube Recovery (DTR) analysis. Hand held
Aspects of the determination of mineralisation that are Material to the magnetic susceptibility measurements and geological logging
Public Report. was completed for every metre of every drillhole.
In cases where ‘industry standard’ work has been done this would be Diamond drillhole core sampling process involved; orientation,
relatively simple (e.g. ‘reverse circulation drilling was used to obtain 1 metre marking, magnetic susceptibility measurements (every
m samples from which 3 kg was pulverised to produce a 30 g charge 0.5m), core recoveries, rock quality designation (RQD) and
for fire assay’). In other cases more explanation may be required, geological
logging
(every
metre).
The
core
was
then
such as where there is coarse gold that has inherent sampling photographed and cut into halves to produce an 8m composite
problems. Unusual commodities or mineralisation types (e.g. sample (predominantly NQ core) which was pulverized to
submarine nodules) may warrant disclosure of detailed information. produce a 150g aliquot for XRF and DTR analysis.
Geoscience Associates carried out gyroscope surveying on all
drillholes. Surveys were conducted on open hole. The
geophysical logging was completed for a majority of holes and
consisted of natural gamma, magnetic susceptibility, density and
calliper readings
CAP has a suite of documented procedures for drilling related
activities
Consistency of sampling method maintained.
Samplingtechnique is considered appropriate for deposit type
Drilling Drill type (e.g. core, reverse circulation, open-hole hammer, rotary air Drilling is a combination of RC, PD and DD
techniques blast, auger, Bangka, sonic, etc.) and details (e.g. core diameter, Industry standard drilling rigs suitable for the required task were
triple or standard tube, depth of diamond tails, face-sampling bit or used.
other type, whether core is oriented and if so, by what method, etc.). RC drilling was carried out using a truck mounted Schramm and
truck mounted KWL 1600H. Both used 4.5 inch rods and 5.5inch
face bits.
PD and DD drilling was carried out using a truck mounted
UDR650 using NQ2 and standard HQ diameters. When
orientated the ACE Core orientation tool was used

Page 1 of 45

Criteria JORC Code explanation Commentary Commentary
Drill sample Method of recording and assessing core and chip sample recoveries RC sampling done on 1m intervals into green plastic bags.
recovery and results assessed. Sample recoveries for RC were visually estimated by the
Measures taken to maximise sample recovery and ensure geologist at the time of drilling and recorded,
representative nature of the samples. Because no numerical RC chip recovery data exists it is not
Whether a relationship exists between sample recovery and grade possible to conclude if there is a relationship between sample
and whether sample bias may have occurred due to preferential recovery and mineral grade
loss/gain of fine/coarse material. Core recoveries were recorded by measuring the length of core
recovered in each run divided by the drilled length of the
individual core runs; average recovery >97%.
A hand held XRF orientation study concluded that there was no
sample bias with loss or gain of fine/coarse material.
Negligible wet samples in the RC drilling
Logging Whether core and chip samples have been geologically and Every RC, PD and DD drillhole was logged by a geologist &
geotechnically logged to a level of detail to support appropriate entered into Excel spread sheets recording; Recovery, Moisture
Mineral Resource estimation, mining studies and metallurgical content, Magnetic susceptibility, Oxidation state, Colour, % of
studies. Magnetite, Gangue Min, Sulphide Min, Veins and Structure. Data
Whether logging is qualitative or quantitative in nature. Core (or was uploaded to a customised Access database.
costean, channel, etc) photography. Logging used a mixture of qualitative and quantitative codes
The total length and percentage of the relevant intersections logged. All RC sample metres were sub-sampled, sieved, washed and
stored in a labelled plastic chip tray. All remaining drill core after
sampling was stored in labelled plastic core trays on site.
All drill core was photographed wet and dry after logging and
before cutting.
All relevant intersections were logged
Geological logging was of sufficient detail to allow the creation of
ageological model.
Sub-sampling If core, whether cut or sawn and whether quarter, half or all core All RC samples were composited using the spear sampling
techniques taken. method. The spear method was concluded to be adequate
and sample If non-core, whether riffled, tube sampled, rotary split, etc and based on the results of a hand held XRF orientation exercise.
preparation whether sampled wet or dry. The green plastic bags were speared from each angle to the
For all sample types, the nature, quality and appropriateness of the bottom of the bag to ensure a representative sample.
sample preparation technique. DD core was cut into half core using a brick saw and diamond
Quality control procedures adopted for all sub-sampling stages to blade. The core was cut using the orientation line or
maximise representivity of samples. perpendicular to bedding. Half core was sent to ALS for analysis,
Measures taken to ensure that the sampling is representative of the in whilst remaining half core was retained for reference.
situ material collected, including for instance results for field Field duplicates, blanks (river sand) and certified standards were
duplicate/second-half sampling. used for quality control measures
All
sampling
methods
and
samples
sizes
are
deemed

Page 2 of 45

Criteria
JORC Code explanation
Commentary
Criteria
JORC Code explanation
Commentary
Whether sample sizes are appropriate to the grain size of the material
being sampled.
appropriate
Quality of
assay data
and
laboratory
tests
The nature, quality and appropriateness of the assaying and
laboratory procedures used and whether the technique is considered
partial or total.
For geophysical tools, spectrometers, handheld XRF instruments, etc,
the parameters used in determining the analysis including instrument
make and model, reading times, calibrations factors applied and their
derivation, etc.
Nature of quality control procedures adopted (e.g. standards, blanks,
duplicates, external laboratory checks) and whether acceptable levels
of accuracy (i.e. lack of bias) and precision have been established.

Sample Prep

Crush the sample to 100% below 3.35 mm.

A 150 g sub-sample for pulverizing in a C125 ring pulveriser
(record weight) – DTR SAMPLE.

Initially pulverize the 150 g sample for nominal 30 seconds –
the sample is unusually soft for a ferro-silicate rock!

Wet screen the DTR sample at 38 micron pressure filter and
dry, screen at 1 mm to de-clump and re-homogenize.

Record the oversize weights – if less than approximately 20
g is oversize, stop the procedure – failure.

If failure - select another 150 g DTR Sample and reduce the
initial pulverization time by 5 secs, repeat until initial grind
pass returns greater than approximately 20 g oversize. Once
achieved retain the – 38 micron undersize.

Regrind only the oversize for 4 seconds of every 5 g weight
of oversize.

Repeat the wet screening, drying, de-clumping & weighing
stages until less than 5g above 38micron remains.

Ensure the remaining < 5 g oversize is returned back into
the previously retained -38 micron product.

Report the times and weights for each grind pass phase.

Combine and homogenize all retained -38 micron aliquots
and <5 g oversize –final pulverized product. Sub-sample the
final pulverized product to give a 20 g feed sample for DTR
work and a ~10 g sample for HEAD analysis via XRF fusion.

The objective of the pulverizing procedure is to achieve a
nominal P80 of approximately 25 micron for the sample.
Davis Tube Recovery (DTR) Analysis
• Pulveriser bowl 150 ml
• Stroke Frequency - 60/minute
• Stroke length – 38mm
• Magnetic field strength – 3000 gauss
• Tube Angle – 45 degrees
• Tube Diameter – 40mm
• Water flow rate – 540-590ml/min
• Washingtime 20 minutes

Page 3 of 45

Criteria
JORC Code explanation
Commentary
Criteria
JORC Code explanation
Commentary






• Collect the concentrate in small collector (magnetic fraction)
and discard tails.
X-Ray Fluorescence (XRF) Assaying
• Using the Head Sample, analyse byXRF fusion methodfor
the following elements: Al2O3 %, As % , Ba % , CaO % , Cl
% , Co % , Cr % , Cu % , Fe % , K2O % , MgO % , Mn % ,
Na2O % , Ni % , P % , Pb % , S % , SiO2 % , Sn % , Sr % ,
TiO2 % , V % , Zn % , Zr % & LOI.
• Dry the DTR concentrate and report the weight of the
concentrate as a percentage of measured feed and report –
DTR Mass Recovery.
• Using the DTR concentrate sample analyse by XRF fusion
method for the following elements: Al2O3 %, As % , Ba % ,
CaO % , Cl % , Co % , Cr % , Cu % , Fe % , K2O % , MgO %
, Mn % , Na2O % , Ni % , P % , Pb % , S % , SiO2 % , Sn %
, Sr % , TiO2 % , V % , Zn % , Zr % & LOI.
JH8 and KT5 magnetic susceptibility meters were used to record
magnetic susceptibility.
A laboratory standard was used each day to calibrate each
metre. A Niton XL3T Gold hand held XRF machine was used. A
laboratory analysed sample was used to calibrate for Fe.
QAQC procedures consisted of using field duplicates, triplicates,
blanks and certified standards at a frequency of 5 per 100
samples.
Internal QAQC measures were also undertaken by ALS.
Satisfaction of precision, accuracy and any lack of bias was
made by Keith Hannan of Geochem Pacific Pty Ltd, an
independent Geochemist/consultant.
All sampling and assay methods and samples sizes are deemed
appropriate.
Verification of
sampling and
assaying
The verification of significant intersections by either independent or
alternative company personnel.
The use of twinned holes.
Documentation of primary data, data entry procedures, data
verification, data storage (physical and electronic) protocols.
Discuss any adjustment to assay data.



Data was stored in a customised Access database
Twin DD holes were used to verify the results for RC holes and
the DTR performance.
No Adjustments were made to raw assay data.
Density data from the downhole geophysics was adjusted
upwards by 5.2% based on check density measurements using
core with the immersion in water(Archimedes)method
Location of
Accuracy and quality of surveys used to locate drill holes (collar and
down-hole surveys), trenches, mine workings and other locations
Drill holes collars were located by a local surveyor using a
Differential GPS with accuracyto less than one metre.

Page 4 of 45

Criteria JORC Code explanation Commentary Commentary
data points used in Mineral Resource estimation. Coordinates were supplied in GDA 94 – MGA Zone 54.
Specification of the grid system used. Down hole surveys were recorded using a gyroscope due to the
Quality and adequacy of topographic control. highly magnetic nature of the deposit.
Topographic control was collected using a high resolution
Differential GPS by a local surveyor
Location methods used to determine accuracy of drillhole collars
are considered appropriate
Data spacing Data spacing for reporting of Exploration Results. The deposit is drilled at a nominal spacing of 150m to 400m in
and Whether the data spacing and distribution is sufficient to establish the section and plan.
distribution degree of geological and grade continuity appropriate for the Mineral The drill spacing was deemed adequate for the interpretation of
Resource and Ore Reserve estimation procedure(s) and geological and grade continuity noting the homogeneity of the
classifications applied. style of mineralisation.
Whether sample compositing has been applied. Drill samples were composited under geological control with an
interval range of 2 to 10m with an average length of 8m,
Orientation of Whether the orientation of sampling achieves unbiased sampling of Drilling was completed at -60o, generally sub-perpendicular to
data in possible structures and the extent to which this is known, considering the bedding, which is the primary control to the magnetite
relation to the deposit type. mineralisation.
geological If the relationship between the drilling orientation and the orientation Different azimuths were used to reflect the changing strike of the
structure of key mineralised structures is considered to have introduced a beds associated with folding of the sediments and were
sampling bias, this should be assessed and reported if material. designed to maintain the steep angle to the bedding
Locally holes suffered significant deviation to the right (east) with
depth. This affected the lower Unit 2 more than the upper Unit 3
Drillingorientations are considered appropriate with no bias.
Sample The measures taken to ensure sample security. All samples were stored on site under CAP personnel
security supervision until transporting to the CAP Broken Hill office
Intensity of magnetite mineralisation is difficult to see visually but
detectable usinga magnet.

Page 5 of 45

Criteria JORC Code explanation Commentary
Audits or The results of any audits or reviews of sampling techniques and data. Sample procedures and results were systematically reviewed by
reviews CAP personnel.
The QAQC data was reviewed by CAP staff
The QAQC data was also reviewed by Keith Hannan of
Geochem Pacific Pty Ltd,
an
independent
Geochemist/consultant who concluded:
o 1. The duplication procedure for composite RC samples, by
careful spearing, is demonstrably effective;
o 2. An absence of mismatches between duplicates and the
consistency of analytical results for CAP blanks and the CAP
certified standards indicate that sample handling procedures
in the field for this program are well executed.
3. Based on the laboratory chemical analyses and derived
parameters such as magnetite content, the CAP monitor
standard is chemically and mineralogically uniform and
therefore ‘fit-for-purpose’.
o 4. The high degree of correlation between the averaged field
portable (FP) XRF readings for Fe on primary bags of RC
spoil and the laboratory analyses of Fe on the much smaller
composite samples derived thereof, indicates that downhole
Fe distributions are successfully mapped by FP XRF and that
the compositing procedure is effective.

Page 6 of 45

Section 1 Sampling Techniques and Data – 2016 Campaign

Criteria JORC Code explanation Commentary Commentary
Sampling
techniques
Nature and quality of sampling (eg cut channels, random chips, or
specific specialised industry standard measurement tools appropriate
to the minerals under investigation, such as down hole gamma

A total of 20 drillholes were drilled by CAP. All results have been
received. Drillholes were reverse circulation (RC) from surface.
All sampling was to industry standard
sondes, or handheld XRF instruments, etc). These examples should RC drillholes were drilled to obtain 1m samples with sample
not be taken as limiting the broad meaning of sampling. compositing applied to obtain a 5m 6kg sample which was
Include reference to measures taken to ensure sample representivity crushed to produce 150g aliquot for X-Ray Fluorescence (XRF)
and the appropriate calibration of any measurement tools or systems and Davis Tube Recovery (DTR) analysis. Magnetic susceptibility
used. measurements and geological logging was completed for every
Aspects of the determination of mineralisation that are Material to the metre of every drillhole.
Public Report. Endeavour Geophysics carried out down hole geophysical logging
In cases where ‘industry standard’ work has been done this would be and gyroscope surveying on all drillholes. Surveys were
relatively simple (eg ‘reverse circulation drilling was used to obtain 1 conducted on open hole. The geophysical logging consisted of
m samples from which 3 kg was pulverised to produce a 30 g charge natural gamma, magnetic susceptibility, density and caliper
for fire assay’). In other cases more explanation may be required, readings.
such as where there is coarse gold that has inherent sampling CAP has a suite of documented procedures for drilling related
problems. Unusual commodities or mineralisation types (eg activities
submarine nodules) may warrant disclosure of detailed information. Consistency of sampling method maintained.
Sampling technique is considered appropriate for deposit type
Drilling
techniques
Drill type (eg core, reverse circulation, open-hole hammer, rotary air
blast, auger, Bangka, sonic, etc) and details (eg core diameter, triple
or standard tube, depth of diamond tails, face-sampling bit or other

Drilling was RC.
RC drilling was carried out using truck mounted Sandvik DE 840
(UDR1200), UDR1000 and Metzke rigs. All used 4.5 inch rods
type, whether core is oriented and if so, by what method, etc). and 5 ½ inch face bits.
Drill sample Method of recording and assessing core and chip sample recoveries
and results assessed.
RC sampling done on 1m intervals into green plastic bags.
Sample recoveries for RC were visually estimated by the geologist
recovery Measures taken to maximise sample recovery and ensure at the time of drilling and recorded for every metre, calculation of
representative nature of the samples. actual and theoretical mass concluded that wet samples
Whether a relationship exists between sample recovery and grade averaged 40% to 50% recovery where dry samples were 80% -
and whether sample bias may have occurred due to preferential 90% recovery. No bias of mineral grade linked to recovery was
loss/gain of fine/coarse material. found.
Twin RC and diamond holes have shown no bias in sampling
based on drill type.

Page 7 of 45

Criteria JORC Code explanation Commentary Commentary
A hand held XRF orientation study concluded that there was no
sample bias with loss or gain of fine/coarse material.
<5% wet samples in the RC drilling
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.
Every RC drillhole was logged by a geologist & entered into Excel
spread sheets recording; Recovery, Moisture content, Magnetic
susceptibility, Oxidation state, Colour, % of Magnetite, Gangue
Whether logging is qualitative or quantitative in nature. Core (or Min, Sulphide Min, Veins and Structure. Data was uploaded to a
costean, channel, etc) photography. customised Access database.
The total length and percentage of the relevant intersections logged. Logging used a mixture of qualitative and quantitative codes
All RC sample metres were sub-sampled, sieved, washed and
stored in a labelled plastic chip tray. All remaining drill core after
sampling was stored in labelled plastic core trays on site.
All relevant intersections were logged
Geological logging was of sufficient detail to allow the creation of
a geological model.
Sub-sampling
techniques
If core, whether cut or sawn and whether quarter, half or all core
taken.
If non-core, whether riffled, tube sampled, rotary split, etc and
RC samples were composited using the riffle split method. A
1/16 split was taken from the rig every metre then
composited by splitting again using a 50/50 riffle splitter.
and sample whether sampled wet or dry. Field pairs, blanks (washed sand) and certified standards we used
preparation For all sample types, the nature, quality and appropriateness of the
sample preparation technique.
for quality control measures
All sampling methods and samples sizes are deemed appropriate
Quality control procedures adopted for all sub-sampling stages to
maximise representivity of samples.
Measures taken to ensure that the sampling is representative of the in
situ material collected, including for instance results for field
duplicate/second-half sampling.
Whether sample sizes are appropriate to the grain size of the material
being sampled.
Quality of
assay data
The nature, quality and appropriateness of the assaying and
laboratory procedures used and whether the technique is considered
partial or total.
Pulverizing

Crush the sample to 100% below 3.35 mm.

Separate a sample of 150 g for pulverizing in aC125 ring
and For geophysical tools, spectrometers, handheld XRF instruments, etc, pulverizer (record weight) – DTR SAMPLE.
the parameters used in determining the analysis including instrument
Initially pulverize the 150 g sample for nominal 30 seconds –
make and model, reading times, calibrations factors applied and their the sample is unusuallysoft for a ferro-silicate rock!

Page 8 of 45

Criteria
JORC Code explanatio
Commentary
Criteria
JORC Code explanatio
Commentary
Criteria
JORC Code explanatio
Commentary
laboratory
tests
derivation, etc.
Nature of quality control procedures adopted (eg standards, blanks,
duplicates, external laboratory checks) and whether acceptable levels
of accuracy (ie lack of bias) and precision have been established.


Wet screen the DTR sample at 38 micron pressure filter and
dry, screen at 1 mm to de-clump and re-homogenize.

Record the oversize weights – if less than approximately 20
g is oversize, stop the procedure – failure.

If failure - select another 150 g DTR Sample and reduce the
initial pulverization time by 5 secs, repeat until initial grind
pass returns greater than approximately 20 g oversize. Once
achieved retain the – 38 micron undersize.

Regrind only the oversize for 4 seconds of every 5 g weight
of oversize.

Repeat the wet screening, drying, de-clumping & weighing
stages until less than 5g above 38micron remains.

Ensure the remaining < 5 g oversize is returned back into
the previously retained -38 micron product.

Report the times and weights for each grind pass phase.

Combine and homogenize all retained -38 micron aliquots
and <5 g oversize –final pulverized product. Sub-sample the
final pulverized product to give a 20 g feed sample forDTR
workand a ~10 g sample for HEAD analysis via XRF fusion.

The objective of the pulverizing procedure is to achieve a
nominal P80 of approximately 25 micron for the sample.
Davis Tube Recovery (DTR) Analysis
• Pulverizer bowl 150 ml
• Stroke Frequency
60/minute
• Stroke length – 38mm
• Magnetic field strength – 3000 gauss
• Tube Angle – 45 degrees
• Tube Diameter – 40mm
• Water flow rate – 540-590 ml/min
• Washing time 20 minutes
• Collect the concentrate in small collector (magnetic fraction)
and discard tails.
X-Ray Fluorescence (XRF) Assaying
• Head Sample
• Using the Head Sample, analyse byXRF fusion method for
the following elements: Al2O3 %, As % , Ba % , CaO % , Cl
% , Co % , Cr % , Cu % , Fe % , K2O % , MgO % , Mn % ,

Page 9 of 45

Criteria JORC Code explanation Commentary Commentary
Na2O % , Ni % , P % , Pb % , S % , SiO2 % , Sn % , Sr % ,
TiO2 % , V % , Zn % , Zr % & LOI.
DTR Concentrate Sample
• Dry the DTR concentrate and report the weight of the
concentrate as a percentage of measured feed and report –
DTR Mass Recovery.
• Analyse the concentrate by XRF fusion method for the
following elements: Al2O3 %, As % , Ba % , CaO % , Cl % ,
Co % , Cr % , Cu % , Fe % , K2O % , MgO % , Mn % , Na2O
% , Ni % , P % , Pb % , S % , SiO2 % , Sn % , Sr % , TiO2 %
, V % , Zn % , Zr % & LOI.
Head Satmagan analysis was conducted on every sample.
JH8 and KT5 magnetic susceptibility metres were using to
record magnetic susceptibility. A laboratory standard was used
each day to calibrate each metre. A Niton XL3T Gold hand help
XRF machine was used. A laboratory analysed sample was
used to calibrate for Fe.
QAQC procedures consisted of using field pairs, field
duplicates, blanks, certified standards and umpire lab samples
(Intertek) at a frequency of 10 per 100 samples.
Internal QAQC measures were also undertaken by ALS in the form
of lab repeats, lab duplicates and the use of internal standards.
An independent review of the QAQC procedures and data
was completed by Keith Hannan of Geochem Pacific Pty
Ltd, an independent Geochemist/consultant. It was
concluded that the data was fit for purpose for the resource
modelling with lack of bias and acceptable levels of
precision and accuracy.
All sampling and assay methods and samples sizes are deemed
appropriate.

Page 10 of 45

Criteria JORC Code explanation Commentary
Verification of The verification of significant intersections by either independent or Data was stored in an Access database
sampling and alternative company personnel.
The use of twinned holes.
Twin RC of DD holes were used to verify the results for RC
holes and the DTR performance.
assaying Documentation of primary data, data entry procedures, data A rigorous QAQC program was completed by Keith Hannan of
verification, data storage (physical and electronic) protocols. Geochem Pacific, checking all aspects of sample preparation
Discuss any adjustment to assay data. and analysis.
No adjustments were made to raw assay data and lab
certificates were presented to verify the data.
Location of Accuracy and quality of surveys used to locate drill holes (collar and Drill holes collars were located using a Differential GPS accuracy
data points down-hole surveys), trenches, mine workings and other locations
used in Mineral Resource estimation.
to less than one metre by a local surveyor.
Coordinates were supplied in GDA 94 – MGA Zone 54.
Specification of the grid system used. Down hole surveys were recorded using a gyroscope due to the
Quality and adequacy of topographic control. highly magnetic nature of the deposit.
Topographic control was collected using a high resolution
Differential GPS by a local surveyor
Location methods used to determine accuracy of drillhole collars
is considered appropriate

Page 11 of 45

Criteria JORC Code explanation Commentary Commentary
Data spacing
and
Data spacing for reporting of Exploration Results.
Whether the data spacing and distribution is sufficient to establish the
degree of geological and grade continuity appropriate for the Mineral

The deposit is drill at a nominal spacing of 150m to 200m in
section and plan.
The drill spacing was deemed adequate for the interpretation of
distribution Resource and Ore Reserve estimation procedure(s) and geological and grade continuity noting the homogeneity of the
classifications applied. deposit and style of mineralisation.
Whether sample compositing has been applied. Drill samples were composited at a nominal 5m
Orientation of Whether the orientation of sampling achieves unbiased sampling of
data in possible structures and the extent to which this is known, considering
the deposit type.
Drilling was completed at -60o, generally sub-perpendicular to
the bedding, which is the primary control to the magnetite
relation to If the relationship between the drilling orientation and the orientation mineralisation.
geological
structure
of key mineralised structures is considered to have introduced a
sampling bias, this should be assessed and reported if material.
Different azimuths were used to reflect the changing strike of the
beds associated with folding of the sediments and were
designed to maintain the steep angle to the bedding
Locally holes deviated to the right (east) with depth.
Drilling orientations are considered appropriate with no bias.
Sample
security
The measures taken to ensure sample security.
All samples were stored on site under company personnel
supervision until transporting to the companies Broken Hill office
Intensity of magnetite mineralisation is difficult to see visually but
detectable usinga magnet.
Audits or The results of any audits or reviews of sampling techniques and data. o Sample procedures and results were reviewed by company
reviews personnel systematically. The QAQC data is being reviewed by
Carpentaria staff and an external consultant.

Page 12 of 45

Section 2 Reporting of Exploration Results – 2010 Campaign

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

Criteria JORC Code explanation Commentary Commentary
Mineral Type, reference name/number, location and ownership including The Hawsons Magnetite project is located in Western NSW, 60
tenement and agreements or material issues with third parties such as joint km southwest of Broken Hill. The deposit is 30km from the
land tenure ventures, partnerships, overriding royalties, native title interests, Adelaide-Sydney railway line, a main highway and a power
status historical sites, wilderness or national park and environmental supply.
settings. The project is under a Joint Venture between Carpentaria
The security of the tenure held at the time of reporting along with any Exploration Ltd (CAP) and Pure Metals Pty Ltd where CAP holds
known impediments to obtaining a licence to operate in the area. 64% and Pure Metals 36% equity in the project. Pure Metals
currently manage the project.
The project area is wholly within Exploration Licences (ELs)
6979, 7208 & 7504 which are 100% owned by CAP.
Licence conditions for all ELs have been met and are in good
standing.
An application for a Mining Lease (ML) was lodged with the
NSW Trade & Investment Department in October 2013 and
Carpentaria is not aware of any impediments to obtaining a
mininglease.
Exploration Acknowledgment and appraisal of exploration by other parties. In 1960 Enterprise Exploration Company (the exploration arm of
done by other Consolidated Zinc) outlined a number of track-like exposures of
parties Neoproterozoic magnetite ironstone (+/-
hematite) which
returned a maximum result of 6m at 49.1% Fe from a cross-
strike channel sample. No drilling was undertaken by Enterprise.
CRAE completed five holes within EL 6979 seeking gold
mineralisation in a second-order linear magnetic low interpreted
to be a concealed faulted iron formation within the hinge of the
curvilinear Hawsons’ aeromagnetic anomaly. CRAE’s program
failed to locate significant gold or base metal mineralisation but
the drilling intersected concealed broad magnetite ironstone
units interbedded with diamictite adjacent to the then untested
peak of the highest amplitude segment of the Hawsons
aeromagnetic anomaly.

Page 13 of 45

Criteria JORC Code explanation Commentary Commentary
Geology Deposit type, geological setting and style of mineralisation. The Hawsons Magnetite Project is situated within folded, upper
greenschist facies Neoproterozoic rocks of the Adelaide Fold
Belt. The Braemar Facies magnetite ironstone is the host
stratigraphy and comprises a series of strike extensive
magnetite-bearing siltstones generally with a moderate dip (circa
-55o). The airborne magnetic data clearly indicates the
magnetite siltstones as a series of parallel, high amplitude
magnetic anomalies. Large areas of the Hawsons prospective
stratigraphy are concealed by transported ferricrete and other
younger cover. The base of oxidation due to weathering over
the prospective horizons is estimated to average 80m from
surface.
The Hawsons project comprises a number of prospects including
the Core, Fold, T-Limb, South Limb and Wonga deposits.
Resource Estimates have been generated for the Core and Fold
areas which are contiguous.
The depositional environment for the Braemar Iron Formation is
believed to be a subsiding basin, with initial rapid subsidence
related to rifting possibly in a graben setting as indicated by the
occurrence of diamictites in the lower part of the sequence (Unit
2). A possible sag phase of cyclical subsidence followed with
deposition of finer grained sediments with more consistent, as
compared to the diamictite units, bed thicknesses, style and clast
composition (Unit 3). The top of the Interbed Unit marks the
transition from high (Unit 2) to lower (Unit 3) energy sediment
deposition
The distribution of disseminated, inclusion-free magnetite in the
Braemar Iron Formation at Hawsons is related to the
composition and nature of the sedimentary beds. The idioblastic
nature of the of the magnetite is believed due to one or more of a
range ofpossibleprocesses includingin situ recrystallisation of

Page 14 of 45

Criteria JORC Code explanation Commentary Commentary
primary detrital grains, chemical precipitation from seawater,
permeation of iron-rich metamorphic fluids associated with
regional greenschist metamorphism. Grain size generally ranges
from 10microns to 0.2mm but tends to average around the
40microns. The sediment composition and grain size appear to
provide the main control on the mineralisation. There is no
evidence for structural control in the form of veins or veinlets
coupled with the lack of a strong structural fabric.
In the majority of the Core and Fold deposits the units strike
south east and dip between 45 and 65˚ to the south west. The
eastern part of the Fold deposit comprises a relatively tight,
synclinal fold structure resultingin a 90ostrike rotation.
Drill hole A summary of all information material to the understanding of the Exploration results not being reported
Information 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.
Data In reporting Exploration Results, weighting averaging techniques, Exploration results not being reported
aggregation maximum and/or minimum grade truncations (e.g. cutting of high
methods grades) and cut-off grades are usually Material and should be stated.
Where aggregate intercepts incorporate short lengths of high grade
results and longer lengths of low grade results, the procedure used
for such aggregation should be stated and some typical examples of
such aggregations should be shown in detail.
The assumptions used for any reporting of metal equivalent values
should be clearly stated.
Relationship These relationships are particularly important in the reporting of Drilling has tended to be at a steep angle to the dip angle of the
between Exploration Results. sedimentary beds.
mineralisation If the geometry of the mineralisation with respect to the drill hole
widths and angle is known, its nature should be reported.

Page 15 of 45

Criteria JORC Code explanation Commentary Commentary
intercept If it is not known and only the down hole lengths are reported, there
lengths should be a clear statement to this effect (e.g. ‘down hole length, true
width not known’).
Diagrams Appropriate maps and sections (with scales) and tabulations of Exploration results not being reported
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.
Balanced Where comprehensive reporting of all Exploration Results is not Exploration results not being reported
reporting practicable, representative reporting of both low and high grades
and/or widths should be practiced to avoid misleading reporting of
Exploration Results.
Other Other exploration data, if meaningful and material, should be reported A substantial amount of polished and thin section work has been
substantive including (but not limited to): geological observations; geophysical completed on both RC chips and diamond core. This work has
exploration survey results; geochemical survey results; bulk samples – size and confirmed the nature and style of both the original sediment and
data method of treatment; metallurgical test results; bulk density, the iron minerals including magnetite, hematite, chlorite and
groundwater, geotechnical and rock characteristics; potential ferroan dolomite.
deleterious or contaminating substances. Downhole geophysics comprises magnetic susceptibility, gamma
and density and has been completed for a majority of the holes.
This has resulted in the definition of a magnetic (and density-
related) stratigraphy that is coincident with a chronostratigraphic
interpretation.
Further work The nature and scale of planned further work (e.g. tests for lateral Exploration results not being reported
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.

Page 16 of 45

Section 2 Reporting of Exploration Results – 2016 Campaign

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

Criteria JORC Code explanation Commentary Commentary
Mineral Type, reference name/number, location and ownership including The Hawsons Magnetite project is located in Western NSW, 60
tenement and agreements or material issues with third parties such as joint
ventures, partnerships, overriding royalties, native title interests,
km southwest of Broken Hill. The deposit is 30km from the
Adelaide-Sydney railway line, a main highway and a power
land tenure historical sites, wilderness or national park and environmental supply.
status settings.
The security of the tenure held at the time of reporting along with any
The project is under a Joint Venture between Carpentaria
Exploration Ltd (CAP) and Pure Metals Pty Ltd where CAP holds
known impediments to obtaining a licence to operate in the area. 64% and Pure Metals 36% equity in the project. Pure Metals
currently manage the project.
The project area is wholly within Exploration Licences (ELs) 6979,
7208 & 7504 which are 100% owned by CAP.
Licence conditions for all ELs have been met and are in good
standing.
An application for a Mining Lease (ML) was lodged with the NSW
Trade & Investment Department in October 2013 and Carpentaria
is not aware of anyimpediments to obtaininga mininglease.
Exploration
done by other
Acknowledgment and appraisal of exploration by other parties. In 1960 Enterprise Exploration Company (the exploration arm of
Consolidated Zinc) outlined a number of track-like exposures of
Neoproterozoic magnetite ironstone (+/- hematite) which returned
parties a maximum result of 6 m at 49.1% Fe from a cross-strike channel
sample. No drilling was undertaken by Enterprise.
CRAE completed five holes within EL 6979 seeking gold
mineralisation in a second-order linear magnetic low interpreted
to be a concealed faulted iron formation within the hinge of the
curvilinear Hawsons’ aeromagnetic anomaly. CRAE’s program
failed to locate significant gold or base metal mineralisation but
the drilling intersected concealed broad magnetite ironstone units
interbedded with diamictite adjacent to the then untested peak of
the highest amplitude segment of the Hawsons aeromagnetic
anomaly.
Geology Deposit type, geological setting and style of mineralisation. The Hawsons Magnetite Project is situated within folded, upper
greenschist facies Neoproterozoic rocks of the Adelaide Fold Belt.
The Braemar Facies magnetite ironstone is the host stratigraphy
and comprises a series of narrow,strike extensive magnetite-

Page 17 of 45

Criteria JORC Code explanation Commentary Commentary
bearing siltstones generally with a moderate dip (circa 45o). The
airborne magnetic data clearly indicates the magnetite siltstones
as a series of parallel, narrow, high amplitude magnetic
anomalies. Large areas of the Hawsons prospective stratigraphy
are concealed by transported ferricrete and other younger cover.
The base of oxidation due to weathering over the prospective
horizons is estimated to average 80m in depth.
The Hawsons project comprises a number of prospects including
the Core, Fold, T-Limb, South Limb and Wonga deposits.
Resource Estimates have been generated for the Core and Fold
areas which are contiguous.
The depositional environment for the Braemar Iron Formation is
believed to be a subsiding basin, with initial rapid subsidence
related to rifting possibly in a graben setting eg the diamictites in
the lower part of the sequence. A possible sag phase of cyclical
subsidence followed with deposition of finer grained sediments
with more consistent, as compared to the diamictite units, bed
thicknesses, style and clast composition. The top of the Interbed
Unit marks the transition from high to lower energy sediment
deposition
The distribution of disseminated, inclusion-free magnetite in the
Braemar Iron Formation at Hawsons is related to the composition
and nature of the sedimentary beds. The idioblastic nature of the
of the magnetite is believed due to one or more of a range of
possible processes including in situ recrystallisation of primary
detrital grains, chemical precipitation from seawater, permeation
of iron-rich metamorphic fluids associated with regional
greenschist metamorphism . Grain size generally ranges from
10microns to 0.2mm but tends to average around the 40micron
mark. The sediment composition and grain size appear to provide
a control on the mineralisation. There is no evidence for structural
control in the form of veins or veinlets coupled with the lack of a
strong structural fabric.
In the majority of the Core and Fold deposit the units strike south
east and dip between 45 and 65˚ to the south west. The eastern
Fold deposit comprises a relatively tight synclinal fold structure
resultingin a 90ostrike rotation.

Page 18 of 45

Criteria JORC Code explanation Commentary Commentary
Drill hole A summary of all information material to the understanding of the Exploration results not being reported
Information 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.
Data In reporting Exploration Results, weighting averaging techniques, Exploration results not being reported
aggregation maximum and/or minimum grade truncations (eg cutting of high
grades) and cut-off grades are usually Material and should be stated.
methods Where aggregate intercepts incorporate short lengths of high grade
results and longer lengths of low grade results, the procedure used
for such aggregation should be stated and some typical examples of
such aggregations should be shown in detail.
The assumptions used for any reporting of metal equivalent values
should be clearly stated.
Relationship
between
These relationships are particularly important in the reporting of
Exploration Results.
If the geometry of the mineralisation with respect to the drill hole
Drilling was planned to intersect the geology as close to
perpendicular as possible to bedding to achieve true widths.
mineralisation angle is known, its nature should be reported.
widths and
intercept
If it is not known and only the down hole lengths are reported, there
should be a clear statement to this effect (eg ‘down hole length, true
width not known’).
lengths
Diagrams Appropriate maps and sections (with scales) and tabulations of
intercepts should be included for any significant discovery being
Exploration results not being reported
reported These should include, but not be limited to a plan view of
drill hole collar locations and appropriate sectional views.

Page 19 of 45

Criteria JORC Code explanation Commentary Commentary
Balanced Where comprehensive reporting of all Exploration Results is not Exploration results not being reported
reporting practicable, representative reporting of both low and high grades
and/or widths should be practiced to avoid misleading reporting of
Exploration Results.
Other Other exploration data, if meaningful and material, should be reported Downhole
geophysics
comprises
magnetic
susceptibility
substantive including (but not limited to): geological observations; geophysical
survey results; geochemical survey results; bulk samples – size and
conductivity, gamma and density has been completed for all
holes. This has resulted in the definition of a magnetic (and
exploration method of treatment; metallurgical test results; bulk density, density-related)
stratigraphy
that
is
coincident
with
a
data groundwater, geotechnical and rock characteristics; potential
deleterious or contaminating substances.
chronostratigraphic interpretation. Two tools were used to collect
the data, a FDS50 (Formation Density) tool using a 3500CO
radioactive
source
and
a
MIG08
(Magnetic
susceptibility/Induction conductivity/Gamma) tool. Gamma was
also collected using the FDS tool.
Further work The nature and scale of planned further work (eg tests for lateral Further environmental and engineering studies are planned which
extensions or depth extensions or large-scale step-out drilling). will form part of the current PFS completion.
Diagrams clearly highlighting the areas of possible extensions,
including the main geological interpretations and future drilling areas,
provided this information is not commercially sensitive.

Page 20 of 45

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 Commentary
Database Measures taken to ensure that data has not been corrupted by, for Independently customised Access database by GR-FX Pty Ltd
integrity example, transcription or keying errors, between its initial collection
and its use for Mineral Resource estimation purposes. Validation of database undertaken by Keith Hannan of Geochem
Data validation procedures used. Pacific Pty Ltd, an independent consultant.
Limited validation was conducted by H&S Consultants (H&SC) to
ensure the drill hole database is internally consistent. Validation
included checking that no assays, density measurements or
geological logs occur beyond the end of hole and that all drilled
intervals have been geologically logged. The minimum and
maximum values of assays and density measurements were
checked to ensure values are within expected ranges. Further
checks include testing for duplicate samples and overlapping
sampling or logging intervals
H&SC has not performed detailed database validation and CAP
personnel take responsibility for the accuracy and reliability of
the data used to estimate the Mineral Resources.
H&SC created a local E-W orthogonal grid for all interpretation
and modelling work
Site visits Comment on any site visits undertaken by the Competent Person and
Regular site visits have been carried out by Quentin Hill,
the outcome of those visits. Managing Director for CAP, who acts as the Competent Person
If no site visits have been undertaken indicate why this is the case. with responsibility for reporting the exploration results and the
integrity and validity of the database on which resource
estimates were conducted.
A site visit has been undertaken in 2012 by Simon Tear of
H&SC, Competent Person for the reporting of the resource
estimates.
Geological Confidence in (or conversely, the uncertainty of) the geological The broad geological interpretation of the Hawsons deposit is
interpretation interpretation of the mineral deposit. relatively simple and reasonably well constrained by drilling and
Nature of the data used and of any assumptions made. the high amplitude magnetic anomalies.
The effect, if any, of alternative interpretations on Mineral Resource

Page 21 of 45

Criteria JORC Code explanation Commentary Commentary
estimation. The mineralisation is stratabound as disseminated grains of
The use of geology in guiding and controlling Mineral Resource magnetite with no obvious structural remobilisation or overprint.
estimation.
The factors affecting continuity both of grade and geology. The downhole geophysical data, gamma and magnetic
susceptibility, has been used in conjunction with DTR recovered
magnetic fraction grades to produce a detailed geological
interpretation and to the generation of a set of 3D wireframes
representing
variously
mineralised
units
and
provide
a
stratigraphic framework.
The consistency of the geophysical patterns for the sediments
provides for a high level of confidence in the stratigraphic
interpretation.
Two main cross faults, possibly a conjugate pair, have been
delineated and have caused small offsets in the mineral-bearing
stratigraphy.
H&SC used the geological logs of the drill holes to create a
wireframe surface representing the base of colluvium.
H&SC also used the geological logs of the drill holes to create
wireframe surfaces representing the base of complete oxidation
(BOCO) and the top of fresh rock (TOFR). Contact plot analysis
of the estimated elements were conducted in order to investigate
how these surfaces should be treated in the resource estimation.
The top of fresh rock surface was found to coincide with a
marked difference in density and DTR and was therefore used
as a hard boundary. The density and DTR values in the volume
above the top of fresh rock surface were estimated using a
flattened search ellipse. All other parameters did not take
account of the top of fresh rock surface and the orientation of the
search ellipse and variogram axes are controlled by the
orientation of the lithological unit surfaces.
Any additional faulting in the deposit is assumed to be
insignificant relative to the resource estimation.
H&SC is aware that alternative interpretations of the mineralised
zones and faults are possible but consider the wireframes to
adequatelyapproximate the locations of the mineralised zones

Page 22 of 45

Criteria JORC Code explanation Commentary Commentary
for
the
purposes
of
resource
estimation.
Alternative
interpretations may have a limited impact the resource estimate.
Dimensions The extent and variability of the Mineral Resource expressed as The resources have a strike length of around 3.3km in a south
length (along strike or otherwise), plan width, and depth below easterly direction. The plan width of the resource varies from
surface to the upper and lower limits of the Mineral Resource. 700m to 1.9km with an average of around 1.1km (noting the
relatively modest dip angle of the beds. The upper limit of the
mineralisation occurs between 25 and 80m below surface
(average 65m) and the lower limit of the resource extends to a
depth of 440m below surface. The lower limit to the resource is
a direct function of the depth limitations to the drilling.
Estimation The nature and appropriateness of the estimation technique(s) Ordinary Kriging was used to complete the estimation in the
and modelling
applied and key assumptions, including treatment of extreme grade
Micromine software. H&SC considers Ordinary Kriging to be an
techniques values, domaining, interpolation parameters and maximum distance appropriate estimation technique for the type of mineralisation
of extrapolation from data points. If a computer assisted estimation and extent of data available from the Core and Fold deposits. All
method was chosen include a description of computer software and data has low coefficients of variation.
parameters used.
The availability of check estimates, previous estimates and/or mine A total of 3,924 unconstrained 5m composites were generated
production records and whether the Mineral Resource estimate takes from the drillhole database and modelled for Davis Tube
appropriate account of such data. recovered magnetic fraction (“DTR”), iron head grade and the
The assumptions made regarding recovery of by-products. concentrate elements of Al2O3, P, S, SiO2, TiO2and LOI,
Estimation of deleterious elements or other non-grade variables of
economic significance (e.g. sulphur for acid mine drainage
characterisation).
In the case of block model interpolation, the block size in relation to
the average sample spacing and the search employed.
Any assumptions behind modelling of selective mining units.
Any assumptions about correlation between variables.
2,862 composites were in fresh rock and 1,161 in the transition
zone of which 209 were from direct DTR measurement. 74 of
the fresh rock composites were generated from the downhole
mag_sus data with 55 from the hand-held mag_sus data via
regression equations, particularly peripheral to the main
mineralisation and the transition zone.
Description of how the geological interpretation was used to control
the resource estimates.
Discussion of basis for using or not using grade cutting or capping.
The process of validation, the checking process used, the comparison
of model data to drill hole data, and use of reconciliation data if
available.

A regression based on downhole magnetic susceptibility was
used to calculate likely DTR values for untested intervals. A
regression based on the hand held magnetic susceptibility data
was used to estimate the DTR values where downhole magnetic
susceptibility was not available. Missing Fe concentrate grades
were calculated using a regression based on the DTR grades
and the remaining concentrate elements were calculated using a
regression based on the iron concentrate grade. Most of the
missing DTR grades were on the periphery of the mineralisation
(often unsampled areas) and the missing concentrate grades the
result of insufficient sample beingavailable for XRF analysis

Page 23 of 45

Criteria JORC Code explanation Commentary Commentary
mainly from the Interbed Unit.
The base of colluvium was used to control the upper limit of the
resource estimation. Drill hole data from above the colluvium
surface were not used in the resource estimate.
Two main cross faults have been delineated and have caused
small offsets in the mineral-bearing stratigraphy. These faults
were treated as hard boundaries during estimation so that data
from within a particular fault block were only used to estimate
blocks in that fault block.
H&SC created nine surfaces representing the edges of eight
conformable lithological units based on drill hole data. These
surfaces were combined to produce eight wireframe solids, the
outer boundary of which was used to constrain the Mineral
Resource Estimate. In order to reflect local variations of dip and
strike, the orientation of the triangles that make up the nine
surfaces were used to locally control the orientation of the
search ellipse and variogram axes – the dynamic interpolation
method.
The top of fresh rock surface was found to coincide with a
marked difference in density and DTR and was therefore used
as a hard boundary. The density and DTR values in the volume
above the top of fresh rock surface were estimated using a
flattened search ellipse. All other parameters did not take
account of the top of fresh rock surface and the orientation of the
search ellipse and variogram axes are controlled by the
orientation of the lithological unit surfaces.
No recovery of any by-products has been considered in the
resource estimates as no products beyond iron are considered
to exist in economic concentrations.
No top-cutting was applied as extreme values were not present
and top-cutting was considered by H&SC to be unnecessary
No check estimate was carried out though the estimates were in
line with previous estimates. Hellman & Schofield, the
predecessor to H&SC,estimated the resources of Hawsons in

Page 24 of 45

Criteria JORC Code explanation Commentary Commentary
2010 and updated in 2011. The resource estimates were further
updated in 2013 by H&SC following an in-depth analysis and
interpretation of downhole geophysical data resulting in the
delineation of Indicated Resources. The new resource estimates
for 2017 have only a modest increase in size at the same grade.
but contain considerably more Indicated Resource which was
the aim of the infill drilling. The extra resource is primarily from
peripheral areas in the Core and the Fold areas.
Block dimensions are 100m x 50m x 20m (Local E, N, RL
respectively). The east and north dimensions were chosen as
they are around half the nominal drillhole distances. The vertical
dimension was chosen to reflect the sample spacing and
possible mining bench heights.
Each element was estimated separately. Four search passes
were employed with progressively larger radii or decreasing
search criteria. The first pass used radii of 250x150x40m, the
second pass used 300x150x50m, the third and fourth used
450x225x75m (along strike, down dip and across mineralisation
respectively). All passes used a four sector search with a
maximum number of data points per sector of 8 (total 32). The
first pass required a minimum of 20 data points from at least
three different drill holes whereas the second and third passes
required a minimum of 16 data points from at least two different
drill holes. The fourth pass required a minimum of eight data
points and had no restriction on the number of drill holes
required.
The new block model was reviewed visually by H&SC and CAP
geologists and it was concluded that the block model fairly
represents the grades observed in the drill holes. H&SC also
validated the block model using a variety of summary statistics
and simple plots.
Moisture Whether the tonnages are estimated on a dry basis or with natural Tonnages of the Mineral Resource are estimated on a dry weight
moisture, and the method of determination of the moisture content. basis.
Cut-off The basis of the adopted cut-off grade(s) or quality parameters The resources are reported at a cut-off of 9.5% DTR as advised
parameters applied. by CAP to H&S. The 9.5%DTR cut-off is considered by the
Companyto be conservative and reasonable,as GHD reported

Page 25 of 45

Criteria JORC Code explanation Commentary that the optimisation process indicates the economic cut-off grade could be lower than 9%DTR. Key assumptions in the optimisation were a revenue based on 62%Fe price of US$60/t (converting to a 65%Fe price of US$70/t (currently 65%Fe is ~US$79), with mining and processing costs being derived from previous mine planning and processing test work

  • Other constraints in reporting the resource estimates include below the top of the fresh rock surface and a vertical depth of - 250mRL.

  • The cut-off grade at which the resource is quoted reflects the intended bulk-mining approach

Mining factors Assumptions made regarding possible mining methods, minimum
or mining dimensions and internal (or, if applicable, external) mining
assumptions 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 Hawsons resources were estimated on the assumption that the material is to be mined by open pit using a bulk mining method.

  • Minimum mining dimensions are envisioned to be around 25m x 10m x 10m (strike, across strike, vertical respectively). The block size is significantly larger than the likely minimum mining dimensions.

  • The resource estimation includes internal mining dilution.

  • A study was recently completed by GHD which developed a mine plan to produce 10Mtpa of magnetite concentrates via on site processing

  • The proposed mining method would use a combination of In Pit Crushing and Conveying as well as truck and shovel.

Metallurgical The basis for assumptions or predictions regarding metallurgical
factors or amenability. It is always necessary as part of the process of
assumptions determining reasonable prospects for eventual economic extraction to
consider potential metallurgical methods, but the assumptions
regarding metallurgical treatment processes and parameters made
when reporting Mineral Resources may not always be rigorous.
Where this is the case, this should be reported with an explanation of
the basis of the metallurgical assumptions made.
  • The idioblastic nature of the magnetite lends itself to relatively easy liberation

  • The ROM material is relatively soft for a magnetite deposit with a bond work index much lower than typical Banded Iron Formation deposits.

  • Initial laboratory testwork by the CSIRO in Brisbane identified that the ROM material could readily be reduced to a particle size

Page 26 of 45

Criteria JORC Code explanation Commentary Commentary
less than 1mm in an impact crusher.
hrlTesting completed metallurgical testwork that showed better
than 50% rejection can be achieved in the rougher stages. The
ball mill operational power is lower than expected and at a P100
of 38µm a concentrate of ~69% Fe can be achieved.
Environmen- Assumptions made regarding possible waste and process residue The deposits lie in flat open country typical of Western NSW.
tal factors or disposal options. It is always necessary as part of the process of
assumptions determining reasonable prospects for eventual economic extraction to
Predominantly scrub vegetation that allows for sheep grazing.
consider the potential environmental impacts of the mining and
processing operation. While at this stage the determination of There are large flat areas for waste and tailings disposal
potential environmental impacts, particularly for a greenfields project,
may not always be well advanced, the status of early consideration of
Small number of creeks with only seasonal flows
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.
Baseline data collection of a variety of environmental parameters
is in progress e.g. dust monitoring, surface water, weather
records
Preliminary Ecology Assessments with have led to field ecology
studies under the guidance of the Office of Environment and
Heritage in NSW
A Water Optimisation Study identified ways to reduce water
consumption in the plant and has led to a new process design
considering paste thickening in the metallurgical plant instead of
the original conventional thickeners.
Bulk density Whether assumed or determined. If assumed, the basis for the The short spaced density (SSD) data from the downhole
assumptions. If determined, the method used, whether wet or dry, the geophysics was used for the density. The SSD data was
frequency of the measurements, the nature, size and collected using a FDS50 down hole tool containing a 3500CO
representativeness of the samples. radioactive source. This data had a correction factor of +5.2%
The bulk density for bulk material must have been measured by applied based on testwork completed on 194 NQ core samples
methods that adequately account for void spaces (vugs, porosity, using the immersion-in-water (Archimedes) method.
etc), moisture and differences between rock and alteration zones
within the deposit. The data was composited to 5m prior to modelling.
Discuss assumptions for bulk density estimates used in the
evaluation process of the different materials.
The density at Hawsons was estimated using Ordinary Kriging
for search passes one to three and the remaining blocks were
populated from values estimated from the Fe head grade of each
block usinga regression created from blocks where both
Criteria JORC Code explanation Commentary Commentary
less than 1mm in an impact crusher.
hrlTesting completed metallurgical testwork that showed better
than 50% rejection can be achieved in the rougher stages. The
ball mill operational power is lower than expected and at a P100
of 38µm a concentrate of ~69% Fe can be achieved.
Environmen- Assumptions made regarding possible waste and process residue The deposits lie in flat open country typical of Western NSW.
tal factors or disposal options. It is always necessary as part of the process of
assumptions determining reasonable prospects for eventual economic extraction to
Predominantly scrub vegetation that allows for sheep grazing.
consider the potential environmental impacts of the mining and
processing operation. While at this stage the determination of There are large flat areas for waste and tailings disposal
potential environmental impacts, particularly for a greenfields project,
may not always be well advanced, the status of early consideration of
Small number of creeks with only seasonal flows
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.
Baseline data collection of a variety of environmental parameters
is in progress e.g. dust monitoring, surface water, weather
records
Preliminary Ecology Assessments with have led to field ecology
studies under the guidance of the Office of Environment and
Heritage in NSW
A Water Optimisation Study identified ways to reduce water
consumption in the plant and has led to a new process design
considering paste thickening in the metallurgical plant instead of
the original conventional thickeners.
Bulk density Whether assumed or determined. If assumed, the basis for the The short spaced density (SSD) data from the downhole
assumptions. If determined, the method used, whether wet or dry, the geophysics was used for the density. The SSD data was
frequency of the measurements, the nature, size and collected using a FDS50 down hole tool containing a 3500CO
representativeness of the samples. radioactive source. This data had a correction factor of +5.2%
The bulk density for bulk material must have been measured by applied based on testwork completed on 194 NQ core samples
methods that adequately account for void spaces (vugs, porosity, using the immersion-in-water (Archimedes) method.
etc), moisture and differences between rock and alteration zones
within the deposit. The data was composited to 5m prior to modelling.
Discuss assumptions for bulk density estimates used in the
evaluation process of the different materials.
The density at Hawsons was estimated using Ordinary Kriging
for search passes one to three and the remaining blocks were
populated from values estimated from the Fe head grade of each
block usinga regression created from blocks where both

Page 27 of 45

Criteria JORC Code explanation Commentary Commentary
variables had been estimated.
Classification The basis for the classification of the Mineral Resources into varying The classification of the resource estimates is based on the data
confidence categories. distribution which is a function of the drillhole spacing, the style
Whether appropriate account has been taken of all relevant factors of mineralisation, the geological model, coherency of the
(i.e. relative confidence in tonnage/grade estimations, reliability of downhole geophysics including density, the QAQC programme
input data, confidence in continuity of geology and metal values, and results and comparison with previous resource estimates.
quality, quantity and distribution of the data).
Whether the result appropriately reflects the Competent Person’s
view of the deposit.
The resources were initially classified on the search criteria with
blocks populated by Passes 1 and 2 being Indicated and passes
3 and 4 being classed as Inferred.
Upon review of the Indicated resources a defined shape was
delineated which reverted individual or small numbers of isolated
blocks from indicated to Inferred.
A detailed sedimentological review using gamma and magnetic
susceptibility downhole data demonstrated strong stratigraphic
continuity of the DTR grades with the sediment packages.
H&SC believes the confidence in tonnage and grade estimates,
the continuity of geology and grade, and the distribution of the
data reflect Indicated and Inferred categorisation. The estimates
appropriately reflect the Competent Person’s view of the deposit.
H&SC has not assessed the reliability of input data and CAP
personnel take responsibility for the accuracy and reliability of
the data used to estimate the Mineral Resources.
Audits or The results of any audits or reviews of Mineral Resource estimates. The estimation procedure was reviewed as part of an internal
reviews H&S Consultants peer review and the block model was reviewed
visually by CAP geologists.
Mining Associates Limited (“MA’) completed a technical review in
2016 on the inferred and indicated resources (2014). MA
concluded that the model is a good global representation of the
magnetite resource and considers Ordinary Kriging to be an
appropriate estimating technique the type of mineralisation with
very low coefficients of variation.
Behre Dolbear Australia (“BDA”) completed a technical review
for CAP in 2011 based on a GHD study. BDA considers that the

Page 28 of 45

Criteria JORC Code explanation Commentary Commentary
broad geology and geological controls on mineralisation and the
geological database are:
o
Generally adequately defined at this stage for estimation
of Inferred [2010] resources. BDA recommends the use
of hard boundaries for modelling of the mineralisation.
o
BDA considers that the analytical process adopted by
Carpentaria is suitable for evaluation of recoverable
magnetite concentrate proportions and quality. Overall
the Hawsons database appears adequate for use in
estimating Inferred resources under the [2012] JORC
code
o
The proposed processing route is consistent with
modern practice and flowsheets of other recently
established operations.
Discussion of Where appropriate a statement of the relative accuracy and No statistical or geostatistical procedures were used to quantify
relative confidence level in the Mineral Resource estimate using an approach the relative accuracy of the resource. The global Mineral
accuracy/ or procedure deemed appropriate by the Competent Person. For Resource estimates of the Hawsons deposit is moderately
confidence example, the application of statistical or geostatistical procedures to sensitive to higher cut-off grades but does not vary significantly
quantify the relative accuracy of the resource within stated confidence at lower cut-offs.
limits, or, if such an approach is not deemed appropriate, a qualitative
discussion of the factors that could affect the relative accuracy and The relative accuracy and confidence level in the Mineral
confidence of the estimate. Resource estimates are considered to be in line with the
The statement should specify whether it relates to global or local generally accepted accuracy and confidence of the nominated
estimates, and, if local, state the relevant tonnages, which should be Mineral Resource categories. This has been determined on a
relevant to technical and economic evaluation. Documentation should qualitative, rather than quantitative, basis, and is based on the
include assumptions made and the procedures used. Competent Person’s experience with similar deposits and
These statements of relative accuracy and confidence of the estimate geology
should be compared with production data, where available. The Mineral Resource estimates are considered to be accurate
globally, but there is some uncertainty in the local estimates due
to the current drillhole spacing and a lack of geological definition
in places.
No mining of the deposit has taken place so no production data
is available for comparison.

Page 29 of 45

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 JORC Code explanation Commentary Commentary
Mineral Description of the Mineral Resource estimate used as a basis for the The Hawsons Mineral Resource as described in Section 3 is the
Resource conversion to an Ore Reserve. basis for the estimate conversion to Ore Reserves. The Mineral
estimate for
conversion to
Ore Reserves
Clear statement as to whether the Mineral Resources are reported
additional to, or inclusive of, the Ore Reserves.
Resource was compiled by Mr Simon Tear, who is a full time
employee of H&S Consultants. Mr Tear has sufficient experience
relevant style of mineralisation and the type of deposit under
consideration and to the activity which she is undertaking to
qualify as a Competent Person as defined in the 2004 Edition of
the "Australasian Code for Reporting of Exploration Results,
Mineral Resources and Ore Reserves".
The Mineral Resources are inclusive of the Ore Reserves.
Site visits Comment on any site visits undertaken by the Competent Person The Competent Person for the Ore Reserves, Mr Hugh
and the outcome of those visits.
If no site visits have been undertaken indicate why this is the case.
Thompson of Teneriffe Services, has not visited the site.
No site visit was deemed necessary as the site is a ‘greenfields’
site with no existing mine workings and / or site specific mine
infrastructure being present. Furthermore Mr. Thompson is well
familiar with the general and regional setting from prior visits not
related to the HIPproject.
Study status The type and level of study undertaken to enable Mineral Resources A Pre-Feasibility Study (PFS) to +/- 30% was completed by
to be converted to Ore Reserves.
The Code requires that a study to at least Pre-Feasibility Study level
has been undertaken to convert Mineral Resources to Ore Reserves.
Such studies will have been carried out and will have determined a
mine plan that is technically achievable and economically viable, and
that material Modifying Factors have been considered.

GHD in July 2017. GHD are a global engineering company that
have wide experience in prefeasibility studies for mining projects.
CAP believes that GHD has carried out the study to the standard
required by the JORC code 2012 edition. Furthermore where
relevant the study has referenced the AusIMM Monograph 27,
2012, on cost estimation, in particular chapters 1 and 2 regards
study formation.
This study builds on prior works completed in recent years, as
referenced in the PFS report. Their findings have been
summarised for use in this work. The competentpersons for this

Page 30 of 45

Criteria
JORC Code explanation
Commentary
Criteria
JORC Code explanation
Commentary
Criteria
JORC Code explanation
Commentary

2017 PFS work have been involved in the prior works.
The study includes Indicated and Inferred mineral resources and
investigates the relevant modifying factors in sufficient detail.
The early mine plan, upon which this PFS is based, is dominated
by Indicated resources. 87% of the total concentrate through to
the end of year 7 as coming from Indicated resources. Over the
whole Life-Of-Mine, a total of 57% of the ROM ore, and
concentrate production is derived from Indicated resource and
the remaining 43% coming from Inferred.
Historically the company has had a 96% conversion rate from
Indicated to Inferred resources with minor changes in grade and
size of resource. That is; when drilling to upgrade the resource
category, that which had been predicted by the initial geological
model was confirmed, at a very high proportion, by subsequent
drilling, assaying and assessment. This demonstrates a
significant level of geological predictability. In turn this gives the
company a reasonable basis to believe future category
conversion is likely to be able to be repeated.
It is interpreted that the deposit formed in shallow sea where iron
was deposited evenly in thick broad units and have not had
significant disruption providing a degree of geological continuity
not seen in mineral deposits of different styles.
Thegeneral responsibilitybyarea are as set out in this table
Area
Responsibility
Mining operating and capital
cost
Teneriffe Services, Mining
Sense, for GHD
Metallurgical and processing GHD, based on test work from
Metso, Delkor, ALS, HRL
testing, China Iron and Steel
Research institute, CSIRO,
Tunra
Mine planning
Teneriffe Services, Mining
Sense
Area Responsibility
Mining operating and capital
cost
Teneriffe Services, Mining
Sense, for GHD
Metallurgical and processing GHD, based on test work from
Metso, Delkor, ALS, HRL
testing, China Iron and Steel
Research institute, CSIRO,
Tunra
Mine planning Teneriffe Services, Mining
Sense

Page 31 of 45

Criteria
JORC Code explanation
Commentary
Criteria
JORC Code explanation
Commentary
Processing operating and
capital costs
GHD
General site operatingcosts GHD
General site infrastructure GHD
Port GHD
Power GHD
Rail GHD, rail haulage costs
provided by external rail
operators who employed an
analytical process based on
logistics modelling and
experience
Geotechnical investigation GHD
Hydro(geo)logical
investigation
Geo-Eng for GHD
Tailings storage facility GHD
Miningdilution and recovery GHD
Social and Environmental GHD, Carpentaria
Legal tenure Carpentaria, Mining Title
Services
Government Carpentaria
Market research and
commodity price
Carpentaria, CRU, SMM
Economic modelling Carpentaria
PDP, Risk and Report GHD
Cut-off
parameters

The basis of the cut-off grade(s) or quality parameters applied.

A 9.5% Fe cut-off was adopted for Ore Reserve determination.
In broad terms the geology at Hawsons is uncomplicated and
at a 9.5% Fe cut-off the magnetite mineralisation exhibits
contiguous zones suitable for mining by bulk mining methods.
The cut off grade was determined by Mining Sense and Teneriffe
Services for GHD. The historical cut-off at Hawsons used in prior
studies was 10% DTR.
The 9.5%DTR cut-off is considered bythe Companyto be

Page 32 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary
conservative and reasonable, as GHD reported that the
optimisation process indicates the economic cut-off grade may
well be lower than 9.5%DTR. Key assumptions in the
optimisation were a revenue based on 62%Fe price of US$60/t
(converting to a 65%Fe price of US$70/t (currently 65%Fe is
~US$83), with mining and processing costs being derived from
previous mine planning and processing test work. The cost
inputs into the cut-off assessment being those used for pit
optimisation.
Mining factors
or assumptions

The method and assumptions used as reported in the Pre-Feasibility
or Feasibility Study to convert the Mineral Resource to an Ore
Reserve (i.e. either by application of appropriate factors by
optimisation or by preliminary or detailed design).
The choice, nature and appropriateness of the selected mining
The basis of design for the HIP is predicated on producing 10
Mtpa of concentrate on a dry metric tonne basis. This equates to
70.4 Mtpa of crusher feed being required, using the average
metallurgical mass recovery recovered grade of 14.2%, as
method(s) and other mining parameters including associated design derived from the geological model. The average waste to ore
issues such as pre-strip, access, etc. strip ratio, post pre-strip, is approximately
The assumptions made regarding geotechnical parameters (eg pit 0.40 :1. The mine plan indicates an average annual total material



slopes, stope sizes, etc), grade control and pre-production drilling.
The major assumptions made and Mineral Resource model used for
pit and stope optimisation (if appropriate).
The mining dilution factors used.
The mining recovery factors used.
Any minimum mining widths used.
movement of 98 Mtpa will be required. The 18 month pre-strip
coincides completely with the project plant and infrastructure
construction phase.
Mining is to be by conventional open pit methods of drill and
blast followed by load and haul then finally In pit crushing and
The manner in which Inferred Mineral Resources are utilised in conveying has been adopted as the basis of the PFS, utilising
mining studies and the sensitivity of the outcome to their inclusion. large mining equipment comprising 800t
diesel hydraulic
The infrastructure requirements of the selected mining methods. shovels and 220t rigid dump trucks. All waste is to be trucked to
the surface waste disposal site. Ore in the initial 3 years is
trucked to the surface, where after it is trucked from the face to
the in-pit load-out position for the IPCC. This method is seen as
feasible, rather than optimised.
Detailed pit design work was completed based on pit
optimisations using Whittle Four-X optimisation software.
Indicated and Inferred Resources were both used in the pit
design for Hawsons. Initial studies using Indicated only have
been completed, as documented, to understand the role and
impact of the decision to include inferred material in the plant
feed.

Page 33 of 45

Criteria JORC Code explanation Commentary Commentary
The optimisation inputs were based on a 2017 revision of prior
cost estimates. A post-study correlation was completed to check
that optimisation inputs are within reasonable range of final
estimated costs. This is so.
A total of 20 diamond drillholes from both the geotechnical and
resource drilling programmes were drilled and were logged for
geological, rock quality and structural data. Overall pit wall
slopes ranged from 45º to 55º, depending on wall orientation
and lithology. Geotechnical analysis of slope stability was carried
on the available data.
Grade control will consist of selected blast hole sampling on ore
/ waste boundaries and the routine testing with a hand held
magnetic susceptibility meter.
Ore recovery is assumed to be 100% and 0% waste dilution. This
is not necessarily correct however it is expect that further work
can investigate ore dilution and the impact on the ore body
delineation, cut-off theory and stock pile philosophy. In any case
it is not thought to be material in this ore body, where the ore
being mined is massive and near homogeneous in nature.
A minimum mining width of 100m was adopted, with 15m bench
heights for optimisiation, design and mine planning.
The mine plan is based on feeding both Indicated and
Inferred Resources. The economic analysis was based on a
mine production schedule that included 87% of Indicated
resources in the early plan, in this instance 7 yrs of 21 years and
57% of Indicated resources over the life of mine. Inferred
Resources comprise approximately 43% of the total mill feed
over the life of the project , as discussed previously.
Indicated Resources provide the overwhelming majority (+87%)
of the plant feed until the project payback period has been
reached. The inclusion of Inferred resources extend the life of
the mine and improves the overall outcome. However as the

Page 34 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary
Indicated Resources support the payback period therefore project
economic viability is not reliant on the Inferred Resources.
The primary infrastructure required for the development of the
Project are listed below:
o
Site and local area road construction and upgrades
o
General administration and services infrastructure.
o
General mining facilities.
o
Power supply
o
Process plant
o
Water supply
o
Rail
o
Port stockyards and materials handling
Metallurgical
factors or
assumptions


The metallurgical process proposed and the appropriateness of that
process to the style of mineralisation.
Whether the metallurgical process is well-tested technology or novel
in nature.
The nature, amount and representativeness of metallurgical test
work undertaken, the nature of the metallurgical domaining applied
and the corresponding metallurgical recovery factors applied.
The proposed metallurgical process is conventional staged
impact crushing, followed
by coarse rougher magnetic
separation, ball milling of the rougher concentrate, cleaner
magnetic separation of the ball mill circuit product, elutriation
o f t h e c l e a n e r c o n c e n t r a t e to produce a high grade
magnetite concentrate. The proposed metallurgical process is
Any assumptions or allowances made for deleterious elements. well tested for this ore and uses established, proven
The existence of any bulk sample or pilot scale test work and the technologies.
degree to which such samples are considered representative of the Davis Tube Recovery (DTR) tests have been conducted on all
orebody as a whole. drill hole intervals in the resource, both diamond drill
For minerals that are defined by a specification, has the ore reserve
estimation been based on the appropriate mineralogy to meet the
core and RC chip.
specifications? The DTR is a metallurgical test that provides a mass recovery of
mineral concentrate from a sample based on a staged grind and
magnetic separation process. This test is standard and common
use and is designed to approximate plant recoveries. Analysis is
done of the mineral concentrate to determine grade of iron and
deleterious elements.
Typically in other non-magnetite deposits a recovery factor is
applied to the bulk assays the subject of resource modelling.

Page 35 of 45

Criteria JORC Code explanation Commentary
Magnetite deposits benefit such that the bulk DTR analysis that is
included in the resource estimate is very similar to the final plant
recoveries in both mass and grade.
For Hawsons, metallurgical test work has been undertaken on
both small and large composites at both laboratory and pilot
scales. The composites were selected to form a representative
sample of the entire deposit and the subsequent ~8tonne Pilot
plant test work program achieved the same magnetite recovery at
similar grind sizes and concentrates grades as the DTR grade of
the sample, within Lab error margins. Further the tailings from
this pilot plant run were analysed for magnetic material and only
traces were recovered. A 99% recovery of the corresponding
DTR mass recovery grade as estimated for each block of the
Resource Estimate has therefore been assumed.
The final processing stage of elutriation upgrades the
concentrate to 69.9%Fe by removing additional waste and
recovering 99% of the magnetite. This step may cause a
loss of mass, when compared to that derived from the
mineral resource estimate, and in these cases the volume
of concentrate recovered has been adjusted so that
revenue function reflects both the increased grade and
lower total tonnes of concentrate produced.
There are only minor differences in the metallurgical
characteristics across the deposit and three domains were
identified and put through the pilot plant separately.
Results returned were very similar.
o
No allowance has been made for deleterious elements
as levels of these are either very low in the ore or
significantly below levels of concern in the final
concentrate.
o
Two bulk samples from the HIP orebody have been
tested and both samples are seen to adequately
represent the entire ore deposit.

Page 36 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary
o
The magnetite concentrate has been confirmed
as meeting specification for revenue purposes.
This has been confirmed via market engagement
as described below.
Environmental The status of studies of potential environmental impacts of the CAP has commenced a range of tasks undertaken to address
mining and processing operation. Details of waste rock the NSW Secretary’s Environmental Assessment Requirements
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.
to obtain baseline information for the EIS. These investigations
include:

Preliminary geochemical assays that indicate there is a low
risk for the waste rock and tailings to generate acid. The
relatively inert chemistry of the waste rock and tailings
would be confirmed by undertaking a mineral waste
geochemical assessment during the EIS.
Ecology, Aboriginal and historic heritage surveys within the
proposed mine site and along the majority of the
infrastructure corridors. These studies have assisted to
identify potential constraints that will be used to refine the
project, where feasible, to minimize environmental impacts.
Groundwater monitoring and pump tests. This has provided
information on the capacity of the aquifer to provide a
sustainable water source for the project
Ambient air quality monitoring
Site selection studies for the rail siding, the associated
dewatering facility
Engineering investigations to optimise the layout of the
processing plant and fine-tune options for the infrastructure
corridors
Consultation with landholders that have the potential to be
affected by infrastructure Corridors
This work has been reviewed by the competent person for the
Ore Reserve, who concludes that sufficient work has been
done in this area such that the scope and work required to
obtain the requisite permits and licenses are well known and
no material impediments exist to their eventual achievement.

Page 37 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary
Infrastructure The existence of appropriate infrastructure: availability of land for The Project’s supporting infrastructure has been developed through
plant development, power, water, transportation (particularly for bulk studies by engineering service providers as listed under the Study
commodities), labour, accommodation; or the ease with which the Status section of tis table.
infrastructure can be provided, or accessed. Land use throughout the region is predominately agricultural and is
dominated by sheep grazing. NSW, Land and Soil Capability mapping
identify the region to be limited to this type of land use; low intensity
grazing being categorised as LSC Class 6. Class 6 land has very
severe limitations: it is incapable of sustaining many land use practices
such as cultivation, moderate to high intensity grazing and horticulture.
Highly specialised practices can overcome some limitations for some
high value products. Appropriate consultation and development
legislation has meant there is available land for all the project
infrastructure needs.
The project is located 60km south west from Broken Hill, NSW. This is
a well-established mining community capable of providing the required
work force and services to support the proposed mine.
Appropriate easements and access options for power and product
transport via slurry pipeline have been identified. Appropriate
easements and access options for transport of raw water has been
identified. Appropriate site options for rail connection have been
identified.
Furthermore;

Power studies have identified that sufficient power for all project
requirements is readily available from the existing network.

Raw water requirements, source and access requirements have
been identified with yield, water quality and environmental impact
assessed.

Rail transport is available on an existing rail line and pathing,
payload, network capacity and potential providers have assisted
the study.

An upgrade to the port at Port Pirie has been investigated and
sufficient capacity has been identified with the cost of upgrades
included in cost estimates.

Accommodation studies have been included in the PFS

Page 38 of 45

Criteria JORC Code explanation JORC Code explanation Commentary
The Ore Reserve competent person has reviewed the infrastructure basis
of design, design effort to date and cost estimates and is satisfied that
these are as required for a PFS study of this type and nature.
Costs The derivation of, or assumptions made, regarding projected capital •The capital cost and operating costs estimates are
costs in the study. commensurate with a PFS level study (WBS Level 3) and were





The methodology used to estimate operating costs.
Allowances made for the content of deleterious elements.
The derivation of assumptions made of metal or commodity price(s),
for the principal minerals and co- products.
The source of exchange rates used in the study.
Derivation of transportation charges.
The basis for forecasting or source of treatment and refining
estimated by the PFS contributors as listed under the Study
Status section discussed above. The capital cost estimate has
been developed through the collation of a number of first
principle estimates completed by GHD and other PFS
contributors on completion of sufficient design works, quotations
from equipment providers and contracting companies.
charges, penalties for failure to meet specification, etc. •Design growth and contingency at a combined ~16% on average
The allowances made for royalties payable, both Government and has been applied to the estimates. These have been applied on
private. a specific level 3 item basis, reflecting the individual estimate.
•The operating cost estimate was developed on a 'first principle
basis' by GHD, derived from base data provided by CAP and the
PFS contributors such as:

Forecast operational manning levels

Fuel utilisation estimates

Material physical characteristics

Calculated power consumptions

Estimated mining costs

Equipment list and costs

Rail and port costs
•No allowance has been made for deleterious elements, as a
penalty on revenue, as levels of these are either very low in the
ore or significantly below levels of concern in the final concentrate.
•Commodity pricing for the project was established by CRU and
Shanghai Metals Markets (SMM) in confidential independent
market
reports.
The
study
also
considered
physical
characteristics and quality premiums/penalties under a pricing
formula provided by SMM. The base index was the
arithmetic mean of the longterm 65% Fe finesprice

Page 39 of 45

Criteria JORC Code explanation JORC Code explanation Commentary
between 2020 and 2030 provided by CRU at US$75/t (real
2016). This resulted in a premium to the benchmark
62%Fe fines price of ~US$25/t. these confidential studies
have been sighted by the Ore Reserve competent person.
•Current exchange rates adopted were USD : AUD foreign
exchange rate of 0.75
•Transport charges were provided by rail providers, port charges
were built from first principles and ocean freight was estimated
using current shipping rates. The estimated LOM capital costs for
the Project are A$2,945M.
•There are no treatment and refining charges or penalties
associated with iron concentrates. Failure to meet specification is
considered low risk.
•Government royalties have been estimated based on the
provisions of the Mining Act New South Wales) 1992. Perilya
have a NSR of 1.5% over EL6979
Revenue
factors

The derivation of, or assumptions made regarding revenue factors
including head grade, metal or commodity price(s) exchange rates,
transportation and treatment charges, penalties, net smelter returns,
etc.
The derivation of assumptions made of metal or commodity price(s),
for the principal metals, minerals and co-products.
•The derivation of, or assumptions made regarding revenue factors
including, commodity price, exchange rates, transportation and
treatment charges have all be derived from the CRU and SMM
reports – see above. Head grade assumptions have been drawn
from the Resource Estimate with appropriate metallurgical
recovery factors applied – see above
•The derivation assumptions made of commodity price, for the
principle mineral magnetite has been derived from the CRU report
– see above.
Market The demand, supply and stock situation for the particular commodity,
•Independent marketing consultants SMM and CRU have completed
assessment
consumption trends and factors likely to affect supply and demand
into the future.
A customer and competitor analysis along with the identification of
likely market windows for the product.
Price and volume forecasts and the basis for these forecasts.
a detailed analysis on behalf of Carpentaria Exploration Limited
covering the forward supply and demand outlook and longer term
pricing forecasts.
•12mtpa of Hawsons product has been signed up by customers
For industrial minerals the customer specification, testing and under non-binding letters of intent from established market
acceptance requirements prior to a supply contract. participants showing suitable interest for the sale of the mines
production.

Page 40 of 45

Criteria JORC Code explanation JORC Code explanation
Economic The inputs to the economic analysis to produce the net present value
(NPV) in the study, the source and confidence of these economic
inputs including estimated inflation, discount rate, etc.
NPV ranges and sensitivity to variations in the significant
assumptions and inputs.

Commentary

  • The financial evaluation undertaken as part of the PFS indicated a post-tax net present value (NPV) at a 10% discount rate of A$1156M and an internal rate of return (IRR) of 17.8%.

  • The key financial parameters were:-

Criteria
JORC Code explanation
Commentary

The financial evaluation undertaken as part of the PFS indicated
a post-tax net present value (NPV) at a 10% discount rate of
A$1156M and an internal rate of return (IRR) of 17.8%.

The key financial parameters were:-
Commentary

The financial evaluation undertaken as part of the PFS indicated
a post-tax net present value (NPV) at a 10% discount rate of
A$1156M and an internal rate of return (IRR) of 17.8%.

The key financial parameters were:-
Commentary

The financial evaluation undertaken as part of the PFS indicated
a post-tax net present value (NPV) at a 10% discount rate of
A$1156M and an internal rate of return (IRR) of 17.8%.

The key financial parameters were:-
Commentary

The financial evaluation undertaken as part of the PFS indicated
a post-tax net present value (NPV) at a 10% discount rate of
A$1156M and an internal rate of return (IRR) of 17.8%.

The key financial parameters were:-
Economic

The inputs to the economic analysis to produce the net present value
(NPV) in the study, the source and confidence of these economic
inputs including estimated inflation, discount rate, etc.

NPV ranges and sensitivity to variations in the significant
assumptions and inputs.
Discount rate 10%
Tax rate 30%
Royalties Included based on NSW legislation
and Perilya agreement ~US3.00-
$3.50
Start of construction Year 0, Nominally Q1 2020
Construction period 18 months
Life of mine 20 years + 18 months pre-strip
Initial capital expenditure (incl.
pre-strip)
$AUD M 1,868
Sustaining capital (LOM net,
including in-pit conveyor)
$AUD M 1,014
Mine closure $AUD M 63
Operating cost FOB (ex.
Sustaining capital)
A$48.34 $ / Concentrate tonne
Product price (LOM average) $117.51 AUD $ / dmt
($ 88.13 US $ / dmt)

Sensitivity analysis indicated that a 10% change in product
price, operating cost and capital cost resulted in the following
impact on thepost-tax NPV:
Product price +/- A$520
Operating expenditure +/- A$268
Capital expenditure +/- A$168
Social

The status of agreements with key stakeholders and matters leading

CAP has undertaken a range of consultation activities during

Page 41 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary Commentary
to social licence to operate. different phases of the project.
This includes briefing relevant NSW and South Australian
government agencies and liaising with several parties that hold
Western Lands Leases upon which the proposed mine site and
infrastructure corridors are located.
During the period between 2010 and 2017, CAP has briefed the
following government agencies :

NSW Department of Planning & Environment (DP&E)

NSW Department of Primary Industries - – Division of
Resources & Energy (T&I-RE) –formerly the NSW
Department of Industry and Investment – Division of
Mineral Resources

NSW Department of Primary Industries – Water

NSW Environment Protection Authority (EPA)

NSW Office of Environment and Heritage (OEH)

TransGrid

Broken Hill City Council

Port Pirie Council

The South Australian Government

Australian Rail Track Corporation (ARTC).

NSW government

South Australian government

Flinders Ports
Other
To the extent relevant, the impact of the following on the project
and/or on the estimation and classification of the Ore Reserves:
Any identified material naturally occurring risks.
It is anticipated that the following approvals will be required under
NSW legislation for the project:

The status of material legal agreements and marketing
arrangements.
The status of governmental agreements and approvals critical to the
viability of the project, such as mineral tenement status, and
Minister for Planning. Approval is required from the Minister
for Planning under Part 4, division 4.1 of the_Environmental_
Planning and Assessment Act 1979
government and statutory approvals. There must be reasonable
grounds to expect that all necessary Government approvals will be
received within the timeframes anticipated in the Pre-Feasibility or
Feasibility study. Highlight and discuss the materiality of any
Mining Lease – I&I-MR. A mining lease under the_Mining_
_Act 1992_would be required to allow for extraction of
magnetite
unresolved matter that is dependent on a third party on which
extraction of the reserve is contingent.
Process water: Water extraction would require approval
from the Department of PrimaryIndustries – Water under

Page 42 of 45

Criteria JORC Code explanation Commentary
the NSW_Water Management Act 2000_

Environment protection licence – The site would become
scheduled premises as defined by the_Protection of_
_Environment Operations Act 1999_and would require an
environment protection licence that would be issued by the
Environment Protection Authority

A permit under Section 138 of the_Roads Act 1993_would be
required from Roads and Maritime Services to construct a
new intersection onto the Silver City Highway

Approval from Australian Rail Track Corporation would be
required to for the railway spur

A railway spur easement or pipeline licence to facilitate
transport of product to port.
In addition, should approval be granted under the NSW EP&A Act,
subsequent approvals would be required in accordance with the
mining lease conditions such as Mining, Rehabilitation and
Environmental Management Plan (MREMP) requirements of the
Mining Act 1992.
The need for approvals under other environmental legislation
would be determined as the project is refined during the
prefeasibility and feasibility studies and infrastructure corridors are
defined.
Elements of the project are likely to be located within South
Australia and would require approval under the South Australian
_Development Act 1993_which is administered by the Department
of Planning and Local Government, as well as the South
Australian_Mining Act 1971_which is administered by Primary
Industry and Resources South Australia. Preliminary consultation
has commenced with these agencies.
Theproject would be referred to the Commonwealth to determine

Page 43 of 45

Criteria JORC Code explanation JORC Code explanation Commentary Commentary Commentary
whether an approval under the EPBC Act is likely to be required. If
approval under the EPBC Act is required, the bilateral agreement
between the Commonwealth and state of NSW would be
implemented to streamline the approval process.

CAP have defined a process for obtaining the Mining
Lease, this is outlined in a document in Appendix F. In
October 2013 CAP submitted a Mining Lease Application
to Trade and Investment NSW - Resources and Energy
Division
Classification The basis for the classification of the Ore Reserves into varying Probable Ore Reserves were declared based on the Indicated

confidence categories.
Whether the result appropriately reflects the Competent Person’s
view of the deposit.
The proportion of Probable Ore Reserves that have been derived
from Measured Mineral Resources (if any).
Mineral Resources contained within the pit design. The
financial analysis showed that the economics of the Project
were positive and the risk analysis did not identify any
insurmountable risks.
Audits or The results of any audits or reviews of Ore Reserve estimates. No external audits or reviews of the Ore Reserve estimates have been
reviews undertaken, however prior mining studies were subject to the reviews
by Mining Associates and Behre Dolbear Australia, as outlined in
Table 3.
Discussion of Where appropriate a statement of the relative accuracy and The relative accuracy and confidence of the Ore Reserve
relative confidence level in the Ore Reserve estimate using an approach or estimate is inherent in the Ore Reserve Classification.
accuracy/
confidence
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
No mine production data is available at this stage for
reconciliation and/or comparative purposes.
limits, or, if such an approach is not deemed appropriate, a Factors that may affect the global tonnages and the associated
qualitative discussion of the factors which could affect the relative grades include:-
accuracy and confidence of the estimate.
The statement should specify whether it relates to global or local
estimates, and, if local, state the relevant tonnages, which should be
relevant to technical and economic evaluation. Documentation
o
Mining dilution
o
Mining recovery
Process plant performance
should include assumptions made and the procedures used.
Accuracy and confidence discussions should extend to specific
discussions of any applied Modifying Factors that may have a
material impact on Ore Reserve viability, or for which there are
remaining areas of uncertainty at the current study stage.

Page 44 of 45

Criteria JORC Code explanation JORC Code explanation Commentary
It is recognised that this may not be possible or appropriate in all
circumstances. These statements of relative accuracy and
confidence of the estimate should be compared with production data,
where available.

Page 45 of 45