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.

PERSEUS MINING LIMITED Investor Presentation 2017

Nov 2, 2017

46513_rns_2017-11-02_9426daa9-9c9b-4da9-bf08-bb54831ea09c.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

==> picture [720 x 42] intentionally omitted <==

==> picture [219 x 63] intentionally omitted <==

Yaouré Gold Project Definitive Feasibility Study Market Presentation 3 Nov 2017

==> picture [692 x 139] intentionally omitted <==

==> picture [720 x 39] intentionally omitted <==

Overview

==> picture [133 x 38] intentionally omitted <==

Positive DFS completed at end of October 2017 confirming Yaouré is:

  • Economically very attractive – IRR of 27% & 32 month payback period at US$1,250

  • Technically robust - 3.3MTPA plant with average annual gold production of 215,000 ounces at an AISC of US$734/oz for first 5 years

  • Readily financeable - realistic capital cost of US$263 million and robust cash flows to service debt

  • Able to be extended beyond current 8.5 year mine life through nearpit drilling and successful exploration of surrounding 513 Km[2] land package

  • Capable of delivering significant value to Perseus’s shareholders confirming pre-acquisition expectations

2

==> picture [720 x 39] intentionally omitted <==

DFS Completed in 4 Stages

==> picture [133 x 38] intentionally omitted <==

  • Stage 1

– Review & revision of parameters

– Option identification & data requirements

  • Stage 2

– Initial data collection and option evaluation

– Shortlist options & data requirements

  • Stage 3

– Final data collection and option evaluation

  • Final Project Option Selected

  • Stage 4

– Refinement of design/costs

– Recommendation for detailed engineering

3

==> picture [720 x 39] intentionally omitted <==

Perseus Drilling Program

==> picture [133 x 38] intentionally omitted <==

  • Multiple objectives

  • Increasing confidence

  • Reducing risk

  • Clearing infrastructure

  • Identify opportunities

Drilling Type Metres # Holes Ave Hole
Depth
Hole
Colour
4
Resource Definition Drilling 34,807 364 96
Grade Control Drilling 12,709 417 30
Geotechnical Drilling 2,616 21 125
Hydrogeological Drilling 1,202 10 120
Sterilisation Drilling 18,728 626 30
Extensional Resource Drilling 2245 35 64
,
Total 72,307 1,473 49

==> picture [720 x 39] intentionally omitted <==

Resource Drilling – Total Metres

==> picture [133 x 38] intentionally omitted <==

Phase Type No. Holes Metres of drilling Metres of drilling Metres of drilling Metres of drilling Metres of drilling Metres of drilling
Auger RAB AC RC Diamond Total
BRGM
1998 - 2001
RC
Diamond
Subtotal
82
2
84
-
-
-
-
-
-
-
-
-
5,082
-
5,082
-
155
155
5,082
155
5,237
Cluff
2005 - 2007
RC
Diamond
Subtotal
676
62
738
-
-
-
-
-
-
-
-
-
45,645
-
45,645
-
6,483
6,483
45,645
6,483
52,128
Amara
2012 – 2015
Auger
RAB
RC
Diamond
Subtotal
252
82
130
463
927
2,173
-
-
-
2,173
-
1,076
-
-
1,076
-
-
-
-
-
-
-
21,472
-
21,472
-
-
-
127,906
127,906
2,173
1,076
21,472
127,906
152,627
Perseus
2017
Auger
Aircore
RC
RC GC
Diamond
Subtotal
19
50
267
417
121
874
203
-
-
-
-
203
-
-
-
-
-
-
-
2,030
-
-
-
2,030
-
-
20,557
12,709
6,643
39,909
-
-
-
-
11,756
11,756
203
2,030
20,557
12,709
18,399
53,898
Total Auger1
RAB2
Aircore
RC
RC GC
Diamond
271
82
50
1,155
417
648
2,376
-
-
-
-
-
-
1,076
-
-
-
-
-
-
2,030
-
-
-

-
-
-
92,756
12,709
6,643
-
-
-
-
-
2,376
1,076
2,030
92,756
12,709
152,942
146,299
Total 2,641 2,583 1,076 2,030 ~~k~~
112,108
146,299 264,096

5

==> picture [720 x 39] intentionally omitted <==

Hole Locations and Geological Domains

==> picture [133 x 38] intentionally omitted <==

==> picture [720 x 443] intentionally omitted <==

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


Infill drilling sufficient for
delineation of Indicated
Resources

Hole spacing:

CMA and Yaoure 25m x 50m

Drilled in $1,200 pit shell

Previous spacing considered
too wide to define Indicated

Prospective areas also targeted

Domains defined on style of
mineralisation, geology and pit
area
6
----- End of picture text -----

==> picture [720 x 39] intentionally omitted <==

Section Through Geological Domains

==> picture [133 x 38] intentionally omitted <==

==> picture [704 x 298] intentionally omitted <==

  • Drill orientation predominantly east to west

  • Optimum for CMA and Y structures (majority of mineralisation)

  • Oblique to S structures (Drilling ~45° to mineralisation)

7

==> picture [720 x 39] intentionally omitted <==

Yaouré Resource Model

==> picture [133 x 38] intentionally omitted <==

  • MIK estimates of recoverable proportions above a series of cut-off grades

  • Incorporates block support and Information Effect adjustments

  • Controlled by geological domains of similar tenor and spatial continuity

==> picture [646 x 273] intentionally omitted <==

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

US1,200 design
US$1,800 shell M+I+I
----- End of picture text -----

8

==> picture [720 x 39] intentionally omitted <==

Mineral Resource Estimate

==> picture [133 x 38] intentionally omitted <==

Deposit Deposit
Type
Indicated Resources Inferred Resources
Quantity
Grade
Gold
Mt
g/t gold
Moz
Quantity
Grade
Gold
Mt
g/t gold
Moz
CMA
Yaouré
Open Pit
Open Pit
24.8
1.81
1.44
16.5
0.81
0.43
16
1.2
0.6
30
0.9
0.9
Sub-Total Open Pit 41.3
1.41
1.87
46
1.0
1.5
Heap Leach4 Stockpile 1.8
1.02
0.06
Total 43.1
1.39
1.93
46
1.0
1.5

Notes:

  1. Depleted for previous mining.

  2. 0.4g/t gold cut-off applied to in situ open pit material

  3. In situ resources constrained to $1,800/oz pit shell

  4. Heap leach resources are stated at 0.0g/t gold cut-off if the average grade of the heap component is above 0.4g/t

  5. Mineral Resources are inclusive of any Ore Reserves

  6. Numbers are rounded

9

==> picture [720 x 39] intentionally omitted <==

Metallurgical Testwork Program

==> picture [133 x 38] intentionally omitted <==

  • Comminution (SMC, Ai, BWI and RWI):

  • 18 x variability samples (7 in CMA, 6 Yaouré granodiorite, 5 Yaouré basalt)

  • 5 x composite samples (CMA, Yaouré granodiorite, Yaouré basalt S, Yaouré basalt Y, Oxide)

• Flowsheet Development

  • Grind optimisation P80 53µm to 106µm

  • Mineralogy (QEMSCAN)

  • Diagnostic leach

  • Cyanide optimisation

– Gravity/Leach

  • Oxygen / Air / Pre-oxidation / Lead Nitrate

  • Direct leach

  • % solids optimisation

10

==> picture [720 x 39] intentionally omitted <==

Metallurgical Testwork Program

==> picture [133 x 38] intentionally omitted <==

• Ancillary Testwork:

  • Oxygen uptake

  • Viscosity

  • Sequential CIP

  • Cyanide detoxification – Air /SO2 and Hydrogen peroxide

  • Thickening

• Heap Leach

  • Standard flowsheet test on each of 5 heap leach composites

• Leach Variability

  • 78 samples: 10 x oxide, 8 x transition, 36 x CMA, 6 x Yaouré Granodiorite, 9 x Yaouré Basalt S, 6 x Yaouré Basalt Y and 3 x Porphyry

11

==> picture [720 x 39] intentionally omitted <==

Grind Optimisation

==> picture [133 x 38] intentionally omitted <==

Testwork

Gravity/Leach Tests at 5 grind sizes:

  • P80 = 105μm

  • P80 = 90μm

  • P80 = 75μm

  • P80 = 63μm

  • P80 = 53μm

Recovery increases with decreasing grind (Note PFS covered P80 = 250μm – 75μm)

==> picture [380 x 212] intentionally omitted <==

Financial Evaluation

  • Gold = $1,200/oz

  • Test data (recovery and reagent consumption)

  • Incremental capital amortised over 4y @3Mt/y

  • Opex grinding and leach only

  • No net revenue increase below P80 75μm

  • P80 = 75μm selected (confirms PFS result)

12

==> picture [720 x 39] intentionally omitted <==

Cyanide Consumption

==> picture [133 x 38] intentionally omitted <==

  • Ore is typically “clean” no major cyanide consumers

  • 78 leach tests

  • Average consumption = 0.23kg/t

  • Maximum consumption = 0.39kg/t

  • Minimum consumption = 0.07kg/t

  • Operating costs use following additions:

– 0.43kg/t for CIL (ensures sufficient free cyanide at back of CIL)

  • 285kg/strip for elution

  • 179kg/batch for intensive cyanidation of gravity concentrate

13

==> picture [720 x 39] intentionally omitted <==

Leach Variability

==> picture [133 x 38] intentionally omitted <==

Ore Type No of Tests
/ Samples
Head Grade Head Grade Gravity Recovery Gravity Recovery Recovery @ 36 Hours Recovery @ 36 Hours Cyanide Consumption Cyanide Consumption
Average Range Average Range Average Range Average Range
Oxide¹
Transition
CMA
Yaoure
Yaoure Basalt
Yaoure Basalt
Porphyry
10
8
36
6
9
6
3
2.06
3.7
2.2
2.29
5.81
2.95
1.84
0.64 - 4.11
1.17 - 10.11
0.63 - 4.10
0.81 - 6.35
0.84 - 28.4
1.06 - 4.37
1.12 - 2.57
26.8
49.9
38
63.1
43.3
51.6
47.9
6.6 - 73.4
19.8 - 73.4
23.2 - 58.8
40.0 - 84.5
21.9 - 67.6
25.7 - 71.3
38.4 - 64.6
95.3
94
90.6
95.3
93.3
92.8
95.5
89.1 - 98.9
83.0 - 97.5
83.5 - 97.3
91.4 - 98.7
90.2 - 97.2
89.5 - 95.9
94.0 - 96.9
0.31
0.21
0.23
0.18
0.23
0.23
0.2
0.25 - 0.37
0.07 - 0.30
0.17 - 0.32
0.14 - 0.24
0.17 - 0.39
0.17 -0.32
0.14 - 0.29
Total 78 2.78 0.63 - 28.4 41.3 606 - 84.5 92.5 83.0 - 98.9 0.23 0.07 - 0.39

¹ Two oxide results not included. Currently under investigation due to slow leaching

14

==> picture [720 x 39] intentionally omitted <==

Heap Leach Evaluation

==> picture [133 x 38] intentionally omitted <==

==> picture [713 x 132] intentionally omitted <==

==> picture [409 x 284] intentionally omitted <==

Tonnes: CMA 1 0.42 Mt CMA 2 0.75 Mt CMA 3 0.59 Mt Cluff 2.05 Mt E Global 0.26 Mt

Reserve:

CMA1, CMA2 and E Global are included in the reserve of:

1.4Mt @ 1.14g/t for 52Koz

15

==> picture [720 x 39] intentionally omitted <==

Metallurgical Recovery

==> picture [133 x 38] intentionally omitted <==

• Ex-pit recovery in excess of 90%

• Heap leach recovery 83-85%

Ore Source and Rock Type Units Heap Leach Oxide Transition Fresh
CMA - Granodiorite
CMA – Basalt/Volcanoclastic
Yaouré - Granodiorite
Yaouré – Basalt/Volcanoclastic
%
%
%
%
-
-
-
-
92%
92%
92%
92%
90%
90%
90%
90%
(100 x (Au - (0.095 x Au0.94) -
0.011) / Au)%
(100 x (Au - (0.095 x Au0.94) -
0.011) / Au)%
90%
90%
Heap leach - CMA 1
Heap leach - CMA 2
Heapleach - E Global
%
%
%
85%
83%
84%
-
-
-
-
-
-
-
-
-

16

==> picture [720 x 39] intentionally omitted <==

Comminution Circuit

==> picture [133 x 38] intentionally omitted <==

  • Fresh ore is hard

  • Fine grind required

  • More power than Sissingué and Edikan

  • 40% more than Sissingué (106μm grind)

  • 48-173% more than Edikan (250μm grind)

Ore Type Unit Throughput Rate Throughput Rate
Mill Limit Design
Oxide
Transition
CMA Basalt
Yaouré Basalt
Yaouré Granodiorite
t/h
t/h
t/h
t/h
t/h
871
570
417
308
316
417
417
417
308
316
Ore Type Unit Grinding Power
Oxide
Transition
CMA Basalt
Yaouré Basalt
Yaouré Granodiorite
Sissingué
Edikan Esuajah North
Edikan Fetish
kW/t
kW/t
kW/t
kW/t
kW/t
kW/t
kW/t
kW/t
8.2
16.3
23.1
31.2
28.2
22.2-25.5
11-14
13-18
  • Yaouré fresh ores are hard and will need to be blended with other ores to maintain 3Mt/y

  • CMA, oxide and transition throughput rate increased 3.3Mt/y (417t/h)

  • Uses all available power on CMA

  • Mills have capacity to treat transition and oxide ores faster than 3.3Mt/y (417t/h)

17

==> picture [720 x 39] intentionally omitted <==

Processing Plant – Flowsheet

==> picture [133 x 38] intentionally omitted <==

==> picture [40 x 3] intentionally omitted <==

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

CYANIDE DETOX TANK
----- End of picture text -----

18

==> picture [720 x 39] intentionally omitted <==

==> picture [133 x 38] intentionally omitted <==

Processing Plant – General Specifications

Parameter Unit Value
Processing Rate
Comminution Circuit Type
Gravity Circuit
Leach Circuit
No. of leach tanks
No. of adsorption tanks
Residence time
Sparging
Elution Circuit
Capacity
Cyanide Detoxification
Mt/y
h
t C / strip
2.5-3.3
SABC
Batch Centrifugal
with ILR and EW
Hybrid CIL
1
6
30
air only
split AARL
8
Air/SO2

19

==> picture [720 x 39] intentionally omitted <==

Processing Plant – Equipment Summary

==> picture [133 x 38] intentionally omitted <==

Parameter Unit Value Comment
Primary Crusher
Crushed Ore Stockpile
SAG Mill¹
Installed Power
Speed
Ball Mill¹
Installed Power
Speed
Pebble Crusher
Gravity Concentrator
Intensive Cyanidation
Leach Density
Leach Tank Size
Detox Tank Size
kW
%Nc
kW
%Nc
%w/w
m3
m3
Jaw
Conical
Grate Disch
6,000
60-80
Overflow
6,000
75
Cone
2 x Kneslon
Batch
40
2,933
540
Metso C140, 800mm top size
24h live and 72h total
8.35m dia x 4.35m EGL
Pinion power (nom/max) 4,391/5,700
Variable by SER
6.10m dia x 9.05m EGL
Pinion power (nom/max) 4,530/5,700
Fixed
220kW HP3, 28% recycle rate
KC-QS48MS
ILR2000BA 5t/batch
Live volume x 7 tanks = 20,169m3
Live volume x 2 tanks = 1,080m3

¹Selected mill is identical to 2 new projects in West Africa

20

==> picture [720 x 39] intentionally omitted <==

Processing Plant Layout

==> picture [133 x 38] intentionally omitted <==

==> picture [653 x 397] intentionally omitted <==

21

==> picture [720 x 39] intentionally omitted <==

Processing Cost Estimate

==> picture [133 x 38] intentionally omitted <==

• Costs are based on experience from Edikan and Sissingué

– Recent contract awards

– Operating experience

• Costs also from Yaouré specific testwork and quotes

• Power $0.128/kWh, Diesel $0.57/L

Cost Area Unit Oxide/HL Transition CMA Y - Basalt **Y - Granite ** LOM Total
Labour
Power
Maintenance materials
Reagents and consumables
Miscellaneous
$/t ore
$/t ore
$/t ore
$/t ore
$/t ore
2.36
2.84
1.13
2.98
0.25
2.36
3.93
1.20
3.47
0.25
2.36
4.85
1.20
3.38
0.25
3.20
6.52
1.64
4.78
0.34
3.11
6.06
1.64
4.88
0.33
2.48
4.55
1.23
3.45
0.26
Total $/t ore 9.57 11.21 12.04 16.49 16.02 11.97

22

==> picture [720 x 39] intentionally omitted <==

==> picture [133 x 38] intentionally omitted <==

Mining RFQ and Drill & Blast Assessment

  • Two stage RFQ process completed with 5 contractors

  • Drill and blast cost

  • High powder factors

  • 5m blasting in ore and adjacent waste

  • 10m blasting in bulk waste away from ore

  • Rehandle and grade control based on Edikan/Sissingué

23

==> picture [720 x 39] intentionally omitted <==

Mining Equipment Selection (from RFQ)

==> picture [133 x 38] intentionally omitted <==

  • Mixed excavator fleet

  • 100-140 tonne excavator for ore

  • 200-300 tonne excavator for bulk waste

  • 100 tonne haul truck (equivalent of Cat 777)

  • 24 – 30 trucks

  • Ancillary gear:

– Dozers (equivalent of Cat D9R)

  • Batter excavator

  • Graders (equivalent of CAT 16M)

– Blasthole and grade control drill rigs (equivalent of Panterra 1500)

  • Water Trucks

24

==> picture [720 x 39] intentionally omitted <==

CMA Pit Cutback Designs

==> picture [133 x 38] intentionally omitted <==

==> picture [686 x 348] intentionally omitted <==

25

==> picture [720 x 39] intentionally omitted <==

Yaouré Pit Designs

==> picture [133 x 38] intentionally omitted <==

==> picture [594 x 364] intentionally omitted <==

26

==> picture [720 x 39] intentionally omitted <==

Ore Reserve Estimate

==> picture [133 x 38] intentionally omitted <==

Deposit Deposit
Type
Quantity
Grade
Gold
Mt
g/t gold
Moz
Probable Reserve
CMA
Yaouré
Open Pit
Open Pit
20.7
1.97
1.31
4.7
1.04
0.15
Sub-Total Open Pit 25.3
1.80
1.47
Heap Leach6 Stockpile 1.4
1.14
0.05
Total 26.8
1.76
1.52

Notes:

1. Numbers are rounded and may not add up correctly in the table

2. All the estimates are on a dry tonne basis

3. Based on November 2017 Mineral Resource estimation

4. Variable gold cut-off grade based on material type

5. Inferred Mineral Resource is treated as mineralised waste

6. Heap Leach refers to decommissioned heap leach pads established by prior owners of Yaouré

7. All Ore Reserves are in the Probable Reserve category with no Proven Reserves

27

==> picture [720 x 39] intentionally omitted <==

Cost/Oz for Components of Ore Reserve

==> picture [133 x 38] intentionally omitted <==

Deposit Mining
Costs
US$ M
Processing
Costs
US$ M
Gold
Production
koz
Cost/oz
US$/oz
CMA Stage 1
CMA Stage 2
CMA Stage 3
132
146
188
120
125
124
405
392
386
621
689
810
Yaoure North
Yaoure South
47
13
70
16
112
27
1,040
1,065
CMA 1 Heap Leach
CMA 2 Heap Leach
E Global HeapLeach
0
1
0
6
11
4
15
23
6
440
502
604
Total 527 476 1,367 734

• Excludes mining pre-strip cost of $ 11.1M from CMA Stage 1

• Processing cost includes G&A, royalty at $1,250/oz and bullion cost

  • Excludes sustaining capital

28

==> picture [720 x 39] intentionally omitted <==

Mining Schedule

==> picture [133 x 38] intentionally omitted <==

  • Heap Leach mined first along with CMA CB1 then CB2 and CB3

  • Then Yaoure in 2 stages (north and south)

  • Low grade stockpiles rehandled from year 6

==> picture [628 x 301] intentionally omitted <==

29

==> picture [720 x 39] intentionally omitted <==

Vertical Rate of Advance

==> picture [133 x 38] intentionally omitted <==

  • Mining rate generally around 5m/month

  • 2 cutbacks progress at the same time in CMA

  • Pit mining completed in 6 years then continue with stockpile rehandle only

==> picture [628 x 302] intentionally omitted <==

30

==> picture [720 x 39] intentionally omitted <==

Tonnes and Grade Processed

==> picture [133 x 38] intentionally omitted <==

  • Head grade 1.7g/t in year 1 then average 2.4g/t for 4 years

  • Tonnage ramp up allowed for in first year

  • Throughput rate varied based on material type

  • Lower grade stockpiles processed from year 6

==> picture [598 x 285] intentionally omitted <==

31

==> picture [720 x 39] intentionally omitted <==

Gold Production

==> picture [133 x 38] intentionally omitted <==

  • Gold Production 150koz in Yr 1 then average 230koz/year for next 4 years

  • Start with HL then high grade CMA processed for first 5 years

  • Lower grade stockpiles and Yaouré ore from Year 6 to 9

==> picture [587 x 282] intentionally omitted <==

32

==> picture [720 x 39] intentionally omitted <==

Surface Water Management

==> picture [133 x 38] intentionally omitted <==

==> picture [521 x 342] intentionally omitted <==

  • Detailed design complete

  • Runoff diversion

  • Sediment dams

  • No surface pumping required

  • Pit dewatering requirements estimated

33

==> picture [720 x 39] intentionally omitted <==

Groundwater Management

==> picture [133 x 38] intentionally omitted <==

• Groundwater model based on mining sequence

Pit Groundwater Inflows (In-Pit Sumps) and Dewatering Bore

  • Drawdown of village wells assessed

  • Inflows into pit and from bores determined

  • Pumping

  • requirements designed and costed

  • No impact from Lake Kossou

34

==> picture [720 x 39] intentionally omitted <==

Geotechnical Design

==> picture [133 x 38] intentionally omitted <==

35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
35
• Structural assessment completed
• Weathering profile carefully logged
• Slope dewatering consistent with hydrology
• Presplit/trim blast CMA east/north walls
• Walls are steep due to high quality rock mass
Mining area
Material
Wall
Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
North (West)
20
80/90
7/1.5
58.9
North (East)
20
80/90
7/1.5
58.9
East
20
80/90
7.5/1.5
57.9
South
10
55
5
39.8
South
10
55
5
39.8
West
10
75
6
49
all other walls
10
80
6
52.2
North
10
80
5
55.9
East
10
80
5
55.9
South
10
55
5
39.8
West
10
80
5.5
54
North
10
80
5
55.9
East
10
80
5.5
54
South
10
65
5
47
West
10
80
5
55.9
WF -Granodiorite
South
10
55
5
39.8
WF - Basalt
South
10
80
7
488
CMA
Fresh rock
WF (Transition zone)
Yaoure
Fresh Granodiorite
Fresh Basalt
Mining area Material Wall Bench height
(m)
Batter slope
angle
Berm width
(main/intermediate)
Inter-ramp
slope angle
CMA Fresh rock North (West)
North (East)
East
South
20
20
20
10
80/90
80/90
80/90
55
7/1.5
7/1.5
7.5/1.5
5
58.9
58.9
57.9
39.8
WF (Transition zone) South
West
all other walls
10
10
10
55
75
80
5
6
6
39.8
49
52.2
Yaoure Fresh Granodiorite North
East
South
West
10
10
10
10
80
80
55
80
5
5
5
5.5
55.9
55.9
39.8
54
Fresh Basalt North
East
South
West
10
10
10
10
80
80
65
80
5
5.5
5
5
55.9
54
47
55.9
WF -Granodiorite South 10 55 5 39.8
WF - Basalt South 10 80 7 488
.
WF - all other walls All except South wall 10 80 6 52.2

==> picture [720 x 39] intentionally omitted <==

Infrastructure and Utilities

==> picture [133 x 38] intentionally omitted <==

  • Workforce

  • 257, plus further 470 contract personnel (3 shifts)

  • 144 person camp (116 ex-pat and senior staff)

  • Power Supply

  • 25.8MW Installed, 17.8MW Max demand, 16MW Ave demand

  • 6.5km 225 kV line from Kossou Sub to site

  • Water demand and supply

  • Top up water ~120L/s

  • 6km pipeline from Bandama River

36

==> picture [720 x 39] intentionally omitted <==

Infrastructure Layout

==> picture [133 x 38] intentionally omitted <==

==> picture [720 x 400] intentionally omitted <==

37

==> picture [720 x 39] intentionally omitted <==

Tailings Storage Facility

==> picture [133 x 38] intentionally omitted <==

  • Total capacity 30 Mt

  • TSF buttressed by a waste dump

  • Nominal height 80m

  • Clay lined TSF

  • CN detox allowed for

38

==> picture [720 x 39] intentionally omitted <==

Water Supply and Balance

==> picture [133 x 38] intentionally omitted <==

  • Overall water balance is negative

  • Water storage dam required in dry season (800k m³)

  • Water extracted from Bandama River

  • Max ~ 140L/s in dry season with high oxide in feed

  • Pit dewatering of run-off & groundwater (Ave 45L/s)

  • Potable water from bores with filtration, chlorination and UV sterilization plant

39

==> picture [720 x 39] intentionally omitted <==

Geochemistry (Waste Characterization)

==> picture [133 x 38] intentionally omitted <==

  • Geochemical analysis of waste, ore & tailings not problematic

  • Vast majority of waste rock acid consuming or non acid forming

  • Low risk of significant acid generation from waste rock

  • Closure costs for basic cover systems sufficient

40

==> picture [720 x 39] intentionally omitted <==

G&A Cost Estimate

==> picture [133 x 38] intentionally omitted <==

  • Costs are based on experience from Edikan and Sissingué

– Recent contract awards, operating experience

  • Costs also from Yaouré specific quotes

  • Includes labour, Abidjan office, insurances, minor contracts, community, security, OHS&E, vehicles, HR

  • $3.45/t ore over the mine life ($92M)

41

==> picture [720 x 39] intentionally omitted <==

Development Capital Estimate

==> picture [133 x 38] intentionally omitted <==

Component Cost Excluding
Contingency
US$ M
Contingency
US$ M
Total Cost
US$ M
Distributables 26.2 3.2 29.4
Treatment Plant 69.7 7.5 77.2
Reagents & Services 9.9 1.4 11.3
Infrastructure 49.2 4.8 54
Mining 17.9 0.2 18.1
Management 17.7 1.9 19.6
Owners Costs 48.3 4.8 53.2
Total 234.9 23.9 262.7

42

==> picture [720 x 39] intentionally omitted <==

Sustaining Capital Estimate

==> picture [133 x 38] intentionally omitted <==

• Costs are based on experience from Edikan and Sissingué

– Recent contract awards, operating experience

• Costs also from Yaouré specific quotes

  • Plant sustaining cost is 5% of development capital direct costs

Note:

Cost Area Unit Total LOM
Plant Modification
TSF Lift
Plant Sustaining
Clear and Grub
Top Soil Removal
Mine contractor demob
Rehab/closure
US$ M
US$ M
US$ M
US$ M
US$ M
US$ M
US$M
1.0
3.8
22.0
0.4
2.2
1.3
4.1
Total US$ M 34.6

Costs are the total over the life of mine

43

==> picture [720 x 39] intentionally omitted <==

Annual Costs and Physicals[1]

==> picture [133 x 38] intentionally omitted <==

Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
LOMP
Ore mined
Mt
-
-
2.75
4.38
4.37
3.35
6.64
3.83
-
-
-
25.3
Waste Mined
M
-
-
29.08
23.84
24.33
25.49
22.01
8.93
-
-
-
2
133.7
Total mined
Mt
-
-
31.84
28.22
28.71
28.84
28.65
12.77
-
-
-
159.0
Stripratio
t:t
-
-
10.56
5.45
5.56
7.61
3.31
2.33
-
-
-
5.28
Miningcost
US$/t mined
-
-
2.65
3.13
3.30
3.30
3.81
3.86
-
-
-
2
3.31
Headgrade
g/t
-
-
1.73
2.50
2.29
2.10
2.71
1.58
0.71
0.71
0.71
1.76
Ore milled
Mt
-
-
3.06
3.32
3.32
3.32
3.32
3.07
3.12
3.12
1.13
26.8
Processingcost
US$/t milled
-
-
10.66
11.95
11.89
11.74
11.99
12.61
12.36
12.31
12.66
11.97
G&A cost
US$/t milled
-
-
3.60
3.49
3.45
3.41
3.53
3.57
3.23
3.23
3.69
2
3.45
Recovery
%
0.0%
0.0%
88.3%
90.5%
90.4%
90.4%
90.5%
90.1%
89.4%
89.4%
89.4%
90.1%
Goldproduced
koz
-
-
150
241
220
202
262
140
64
64
23
1,367
Unit
-1.5
-1
1
2
3
4
5
6
7
8
9
LOMP
Production Cost
US$/oz
-
-
856
580
663
720
616
709
802
799
839
690
Royalties
US$/oz
-
-
44
44
44
44
44
44
44
44
44
44
SustainingCapital
US$/oz
-
-
11
19
29
21
16
31
83
14
125
25
All-in-site cost
US$/oz
-
-
911
642
736
785
676
783
928
857
1,008
759
Cashflow after tax
US$M
87.6
-
175.2
-
50.7
146.5
113.2
94.1
150.2
49.0
15.3
19.5
5.3
381.1

Note:

  1. The forecast of annual costs and physicals shown above is a long range forecast and the technical parameters and the US1,250/oz gold price on which the forecast is based are subject to change.

  2. Mining and G&A excludes the pre-strip and heap leach.

44

==> picture [720 x 39] intentionally omitted <==

Gold Price Sensitivities

==> picture [133 x 38] intentionally omitted <==

Gold Price
(US$/oz)
IRR1
(%)
Payback
(Months)
NPV (US$ million) NPV (US$ million)
NPV5 NPV10
1,100
1,150
1,200
1,250
1,300
1,350
1,400
15
19
23
27
30
33
36
44
39
35
32
30
28
26
111
160
210
259
302
351
400
50
90
130
170
205
245
284

1After tax, ungeared, real internal rate of return

Gold Price
(US$/oz)
Gross After Tax Cashflow1
US$ million
Net After Tax Cashflow2 2
US$ million
2
Cashflow (A$per share3)
Annual Average Years 1-5
Annual Average LOM
2
Cashflow (A$per share3)
Annual Average Years 1-5
Annual Average LOM
Annual Average LOM
1,100
1,150
1,200
1,250
1,300
1,350
1,400
457
519.4
581.7
643.9
697.6
759.4
821.2
194.3
256.7
319
381.1
434.9
496.7
558.5
$0.10
$0.11
$0.13
$0.14
$0.15
$0.16
$0.18
$0.06
$0.07
$0.08
$0.09
$0.10
$0.11
$0.12

1 Before deducting development capital. 2 After deducting development capital. 3 Assumes A$1.00=US$0.77

45

==> picture [720 x 39] intentionally omitted <==

Near-mine Potential

==> picture [133 x 38] intentionally omitted <==

  • Numerous targets identified

  • Some close to infrastructure

  • Some targets could convert Inferred to Indicated

  • Some targets could add resources and/or reserves

  • Prioritised program planned

==> picture [428 x 373] intentionally omitted <==

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

Magazine
Plant Site
Govisou Zone North
Angovia 2
CMA South
Kongonza SE
----- End of picture text -----

46

==> picture [720 x 39] intentionally omitted <==

Disclaimer and competent person statement

==> picture [133 x 38] intentionally omitted <==

  • This report contains forward-looking information which is based on the assumptions, estimates, analysis and opinions of management made in light of its experience and its perception of trends, current conditions and expected developments, as well as other factors that management of the Company believes to be relevant and reasonable in the circumstances at the date that such statements are made, but which may prove to be incorrect. Assumptions have been made by the Company regarding, among other things: the price of gold, continuing commercial production at the Edikan Gold Mine without any major disruption, development of a mine at Sissingué and/or Yaouré, the receipt of required governmental approvals, the accuracy of capital and operating cost estimates, the ability of the Company to operate in a safe, efficient and effective manner and the ability of the Company to obtain financing as and when required and on reasonable terms. Readers are cautioned that the foregoing list is not exhaustive of all factors and assumptions which may have been used by the Company. Although management believes that the assumptions made by the Company and the expectations represented by such information are reasonable, there can be no assurance that the forward-looking information will prove to be accurate. Forward-looking information involves known and unknown risks, uncertainties, and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any anticipated future results, performance or achievements expressed or implied by such forward-looking information. Such factors include, among others, the actual market price of gold, the actual results of current exploration, the actual results of future exploration, changes in project parameters as plans continue to be evaluated, as well as those factors disclosed in the Company's publicly filed documents. The Company believes that the assumptions and expectations reflected in the forward-looking information are reasonable. Assumptions have been made regarding, among other things, the Company’s ability to carry on its exploration and development activities, the timely receipt of required approvals, the price of gold, the ability of the Company to operate in a safe, efficient and effective manner and the ability of the Company to obtain financing as and when required and on reasonable terms. Readers should not place undue reliance on forward-looking information. Perseus does not undertake to update any forward-looking information, except in accordance with applicable securities laws.

  • All production targets for Yaouré referred to in this report are underpinned by estimated Ore Reserves which have been prepared by competent persons in accordance with the requirements of the JORC Code.

  • The information in this report in relation to Yaouré Mineral Resource and Ore Reserve estimates was previously published in a market release dated 3 November 2017. The Company confirms that all material assumptions underpinning those estimates and the production targets, or the forecast financial information derived therefrom, in that market release continue to apply and have not materially changed.

47