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.

TURNSTONE RESOURCES LTD Investor Presentation 2022

Aug 7, 2022

65958_rns_2022-08-07_a9e2bcda-b964-45f0-9e1d-3f00ea73c0f1.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

SOUTH HARZ POTASH LTD.

Ohmgebirge Development Scoping Study

ASX: SHP

August 2022

Disclaimer

Forward looking and Competent Person's statements

This presentation has been prepared by South Harz Potash Limited ("South Harz Potash", "SHP", "The Company"). The information contained herein is a professional opinion only and is provided in good faith. Certain information has been derived from third party sources and, while SHP has no reason to believe that it is not accurate, reliable or complete, it has not been independently audited or verified by SHP. The presentation is in summary form and does not purport to be all-inclusive or complete. Recipients should conduct their own investigations and perform their own analyses in order to satisfy themselves as to the accuracy and completeness of the information, statements and opinions contained.

This is for information purposes only. Neither this nor the information contained constitutes an offer, invitation, solicitation or recommendation in relation to the purchase or sale of SHP securities in any jurisdiction. This does not constitute investment advice and has been prepared without taking into account the recipients' investment objectives, financial circumstances or particular needs and the opinions and recommendations contained in this presentation are not intended to represent recommendations of particular investments to particular persons. Recipients should seek professional advice when deciding if an investment is appropriate. All securities transactions involve risks which include (among others) the risk of adverse or unanticipated market, financial or political developments.

To the fullest extent permitted by law, SHP, its officers, employees, related bodies corporate, agents and advisors do not make any representation or warranty, express or implied, as to the currency, accuracy, reliability or completeness of any information, statements, opinions, estimates, forecasts or other representations contained in this presentation. No responsibility for any errors or omissions from this arising out of negligence or otherwise is accepted.

Any forward-looking statements included in this document involve subjective judgment and analysis and are subject to uncertainties, risks and contingencies, many of which are outside the control of, and may be unknown to SHP. In particular, they speak only as of the date of this document, they assume the success of SHP's strategies and they are subject to significant regulatory, business, competitive and economic uncertainties and risks. Actual future events may vary materially from the forward-looking statements and the assumptions on which the forward-looking statements are based. Recipients of this document are cautioned not to place undue reliance on such forward-looking statements.

Mrs Elizabeth de Klerk M.Sc., Pr.Sci.Nat., SAIMM., Managing Director and Senior Geologist of Micon International Company Limited (UK) has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and to the activity which she 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". Mrs De Klerk consents to the inclusion in this document of the matters based on this information in the form and context in which it appears.

The information in this announcement which relates to the Mineral Resource Estimates for the Ebeleben, Mühlhausen-Keula, Mühlhausen-Nohra Elende, Küllstedt and Ohmgebirge Mining Licence areas, as set out in the Appendix to this document, were compiled and generated by Mrs De Klerk under commission by SHP. Mrs De Klerk holds no shares in SHP.

South Harz Potash LTD.

Growing a responsible potash business in the heart of Europe

Ohmgebirge Scoping Study demonstrates the technical and financial robustness of a vertical shaft access, underground mining operation with a conventional cold water leach - hot crystallization process producing approximately 1 Mtpa of premium Muriate of Potash

A Tier 1 Potash Project

Scoping Study evidences world-class development in every sense

  • First world jurisdiction
  • Established local
  • infrastructure Rich potash mining history

LOW COST DELIVERY

HIGH SCALABILITY

5.3

billion tonnes

  • expected in bottom half of global cost curve Below average capital
  • intensity for equivalent scale project

Already Tier 1 scale Broader resources provide available inventory for multiple

developments

EXCELLENT MINERALISATION

Relatively shallow, thick deposit Simple, well-

established minerology

SIMPLE EXTRACTION

Long established process Extensively regionally proven mining and processing mechanics

LOW-IMPACT COMMITMENT

  • Zero permanent waste piles on surface Zero industrial water
  • discharges
  • Low delivered carbon footprint

KEY OHMGEBIRGE PARAMETERS (+/- 30%) OUTSTANDING LOCATION 1

Ore throughput Mtpa ROM 4.5
Initial life-of-mine Years 21
K2O head grade % 13.5%
MOP output and sales (+60% K2O) Mtpa MOP 1.0
Industrial salt sale (+99% NaCl) Mtpa NaCl 1.0
Pre-production capital expenditure US\$M 620
Cash operating cost (AISC, delivered NW Europe) –
pre salt credits
US\$/t MOP 172
Industrial salt price (delivered NW Europe) US\$/t 79
Cash operating cost (AISC, delivered NW Europe) –
post salt credits
US\$/t MOP 93
Weighted average FOB Hamburg equivalent potash price US\$/t MOP 385
NPV8% (post-tax, real basis, ungeared) US\$M 1,279
IRR (post-tax, real basis, ungeared) % 26.6%
Annual free cash flow post ramp-up US\$M pa 229
Payback following commissioning Years 3.6
Project net cashflow (post-tax) US\$M 3,928

1. For full Ohmgebirge Development Scoping Study details, refer South Harz ASX release dated 8 August 2022, Ohmgebirge Scoping Study Evidences World-Class Potash Development at South Harz Project. South Harz confirms that it is not aware of any new information or data that materially affects the information included in that release. All material assumptions and technical parameters underpinning that release continue to apply and have not materially changed.

ASX | SHP CAPITAL STRUCTURE

Share price (01 August 2022) A\$0.10
Shares on issue 532M
Options and performance rights 101M
Market capitalisation (undiluted) A\$53.2M
Cash (30 June 2022) A\$6.7M
Debt (30 June 2022) A\$0.0M

Corporate snapshot

BOARD OF DIRECTORS

Executive Chairman Ian Farmer
Non-Executive Director Dr Reinout Koopmans
Non-Executive Director Rory Luff
Non-Executive Director Hansjorg Plaggermars
Non-Executive Director Len Jubber

MAJOR SHAREHOLDERS1

Delphi Unternehmensberatung Aktiengesellschaft Board and Management Merchant Funds Management Other

SHARE PRICE HISTORY

1. Register details as at 5 May 2022

01 | KEY OUTCOMES

Historic potash mining district

Within the central German state of Thüringia, 100 years of mining history

Ohmgebirge Development

  • Assets historically part of the East German state
  • Purchased via tender from the German Government in 2017
  • Licences granted in perpetuity and unencumbered by royalties or rents
  • Total of five 100%-owned project areas within central Europe
  • Three perpetual potash mining licences and two potash exploration licences
  • Total area of approximately 659km²
  • Ohmgebirge Development located in the north of Thüringia covering an area of approximately 25 km2

Advancing under South Harz

Recent Ohmgebirge confirmatory drilling and Mineral Resource update

  • Two confirmatory drill holes (OHM-01 and OHM-02) completed in H1 2022 to complement extensive historical exploration
  • Database of 43 diamond drill cores (15 within the Ohmgebirge licence boundary), 29 with chemical and mineralogical assay data
  • Updated Ohmgebirge Mineral Resource estimate with extensive categorisation upgrade announced July 20221
  • Approximately 89% of the Sylvinite seam resource now residing in the Indicated classification
Mineralised seam1 Categorisation Resource (Mt) K
O (%)
2
K
O (Mt)
2
Sylvinite Indicated 258 13.54 35
Sylvinite Inferred 32 12.84 4
Sylvinite2 total 290 13.47 39
Carnallitite Inferred 48 9.81 5
Carnallitite3 total 48 9.81 5
Total Ohmgebirge Mineral Resources 338 12.91 44

1. For full Mineral Resource estimate details, refer Appendix and South Harz ASX release dated 12 July 2022, Landmark Resource Upgrade at Ohmgebirge. South Harz confirms that it is not aware of any new information or data that materially affects the Mineral Resource estimate information included in that release. All material assumptions and technical parameters underpinning the Mineral Resource estimate in that release continue to apply and have not materially changed.

2. Sylvinite is the mineral name for potassium chloride (KCl), the most common form of potash.

3. Carnallitite is made up of potassium chloride, magnesium and water and can be extracted using solution mining

Scoping Study rationale and team

Premium geological and mining industry experts

RATIONALE

  • To evaluate the technical and financial robustness of a modern, low-impact mining development of the Ohmgebirge deposit to produce premium MOP
  • This study is the first time potash mining opportunities in the South Harz district have been evaluated based on modern, internationally recognized standards and procedures

STUDY LED AND MANAGED BY MICON INTERNATIONAL

  • Micon International: Geology, Mineral Resource, Environment and Social
  • K-UTEC: Process Flowsheet and Plant Design, Mine Design and Scheduling, Site Layout, Operating and Capital Cost Estimates
  • Crystal Strategy: Potash Market Outlook and Pricing, Product Marketing Strategy
  • Ukwazi: Financial Analysis
  • ERM: Permitting

"We have had excellent support from a formidable team of premium global geological and mining industry consultants in undertaking the Ohmgebirge Scoping Study – some of whom have a long history with, and deep expertise in, the South Harz district as the cradle of potash mining globally."

- South Harz Executive Chairman, Ian Farmer

A Tier 1 Potash Project

Scoping Study evidences world-class development in every sense

POSITIONED TO BECOME EUROPE'S MOP SUPPLIER OF CHOICE

Germany South Harz

OHMGEBIRGE DEVELOPMENT HIGHLIGHTS

  • Outstanding, first world jurisdiction
  • Region rich with infrastructure and potash mining history
  • Relatively shallow, thick deposit with simple, well understood mineralogy
  • Mining and processing mechanics extensively proven in the district
  • Low-impact development zero permanent waste piles and industrial water discharges
  • German grid power approximately 50% renewable
  • Operating costs projected in the bottom half of the global unit cost curve
  • Forecast capital intensity to be comfortably below average
  • Proximity to European markets offers huge transport cost advantages and lower relative carbon footprint versus other suppliers
  • Clear strategic opportunity for South Harz to become a new supplier of choice for potash in Europe
  • Tier 1 scale with broader South Harz Project resources delivering potential for multiple developments
  • Range of potential funding pathways available given scale, projected economics and strategic location

Responsible and sustainable

Building a strong social license to operate

TARGETING SECTOR-LOW EMISSIONS

FOOTPRINT FOR DELIVERED PRODUCT

  • Underground operation results in minimal surface disturbance and lower carbon emissions
  • Unwavering commitment to low impact mining practises
  • − Zero permanent waste piles on surface
  • − Zero industrial water discharges
  • Proximity to market access delivers low freight-related carbon emissions versus competitors in Canada and eastern Europe
  • Dedicated to making a positive social impact in Thüringia
  • − Significant investment to directly benefit regional population
  • − Delivering hundreds of new, highly skilled local jobs

"At South Harz, we have a deep commitment to developing Ohmgebirge in a responsible and sustainable fashion. We seek to advance our projects in a way that never loses sight of this fundamental truth. Our local community engagement is already strong and our focus on environmental stewardship is unwavering."

AUGUST 2022 INVESTOR PRESENTATION 11

Physical outcomes

Robust operational base

4.5 Mtpa
Nameplate ROM
capacity
13.5%
K
O head grade
2
1.0 Mtpa
Nameplate MOP
production and sales
21 years
Initial mine life
2.0 Mtpa
NaCl by-product
production
1.0 Mtpa
NaCl by-product
sales
schedule.

KEY PHYSICAL PARAMETERS

KCl product Mtpa MOP 1.00
NaCl by-product production Mtpa NaCl 2.00
Ore throughput Mtpa ROM 4.50
Total adjusted exploitable ore Mt 134.1
Initial life-of-mine Years 21
K2O head grade % 13.5%
Standard MOP output and sales (+60% K2O, SMOP K60) Mtpa MOP 0.40
Granular MOP output and sales (+60% K2O, GMOP K60) Mtpa MOP 0.35
Granular MOP output and sales (+60% K2O, GMOP K60 Brazil) Mtpa MOP 0.25
Industrial salt sale (+99% NaCl) Mtpa NaCl 1.00

Of the Mineral Resources scheduled for extraction in the Scoping Study production plan approximately 89% are classified as Indicated and 11% as Inferred. There is a low level of geological confidence associated with Inferred Mineral Resources and there is no certainty that further exploration work will result in the determination of Indicated Mineral Resources or that the production plan itself will be realised. The mine production plan does not incorporate mining of Inferred Mineral Resources during the first three years of operation and it is unlikely that Inferred Mineral Resources will contribute meaningfully to scheduled production until after Year 16 of the mine schedule. South Harz confirms that the financial viability of the Ohmgebirge Development is not dependent on the inclusion of Inferred Resources in the production schedule.

Financial outcomes

Highly attractive projected economic returns

US\$385/t Weighted average MOP FOB price

US\$1,279 Post-tax NPV8% (real basis, ungeared)

US\$93/t Cash operating costs (AISC, delivered NW Europe)

3.6 years Post-tax payback period

US\$620M Pre-production capital expenditure

26.6% Post-tax IRR (real basis, ungeared)

KEY FINANCIAL OUTCOMES

Price inputs (LOM average)
Weighted average FOB Hamburg equivalent potash price US\$/t MOP 385
Industrial salt price (delivered NW Europe) US\$/t 79
EUR/USD exchange rate US\$/€ 1.02
Key metrics
NPV8%
(pre-tax,
real
basis,
ungeared)
US\$M 1,919
IRR
(pre-tax,
real
basis,
ungeared)
% 32.8
NPV8%
(post-tax,
real
basis,
ungeared)
US\$M 1,279
IRR
(post-tax,
real
basis,
ungeared)
% 26.6
Payback
period
(post-tax,
from
first
production)
Years 3.6
Pre-Production
Capital
Expenditure
US\$M (620)
Project
Pre-tax
Cashflow
US\$M 5,572
Tax
Paid
(at
29.65%)
US\$M (1,644)
Project
Free
Cashflow
US\$M 3,928
Unit cash operating costs
Gross operating cost US\$/t MOP 171.6
Salt by-product credit US\$/t MOP (79.0)
Net operating cost US\$/t MOP 92.6

Sale price upside

Conservative average MOP price forecast

  • Ohmgebirge Development Scoping Study utilises a weighted average FOB Hamburg equivalent MOP price of US\$385/t
  • Internal view based on a combination of the Argus price deck and consensus forecast estimates:
  • − Standard MOP, delivered NW Europe: US\$370/t
  • − Granular MOP, delivered NW Europe: US\$395/t
  • − Granular MOP, CFR Brazil: US\$445/t
  • Clear potential upside for significantly greater revenue realisation should future contract prices reflect current reported spot of >US\$900/t

Forecast persistent European MOP market DEFICIT

Spot MOP price1 input yields a post-tax NPV8% US\$4,246M

1. At US\$900/t average across SMOP fob NW Europe, GMOP fob NW Europe and GMOP cfr Brazil

MOP price data (US\$/t), real 2022 2023 2024 2025
FOB Vancouver (Standard) 882 682 462 369
CFR Brazil (Granular) 1,093 820 507 414
FOB NW Europe (Standard) 904 696 476 378

Source: Argus 2022

MOP FOB NW Europe (Standard, bulk)

Source: Argus 2022 and South Harz Potash internal forecast

Excellent future scalability

Long-term, multiple operation development opportunity

5.3 AN ENDOWMENT OF SIGNIFICANT QUALITY AND SCALE AT 10.8%

Bt

JORC MINERAL RESOURCE ESTIMATE1

1. For full Mineral Resource estimate details, refer Appendix and South Harz ASX release dated 12 July 2022, Landmark Resource Upgrade at Ohmgebirge. South Harz confirms that it is not aware of any new information or data that materially affects the Mineral Resource estimate information included in that release. All material assumptions and technical parameters underpinning the Mineral Resource estimate in that release continue to apply and have not materially changed.

K2O

  • Five 100%-owned project areas
  • Already a large, high grade resource base
  • Scope for future resource growth
  • Perpetual mining licenses key differentiating feature of our asset profile
  • Facilitates optionality ensuring capital efficiency
  • Growth timed to match market demand
  • Ensures relevance, corporate appeal and maximisation of long term cost competitiveness

Parallel advancement of detailed studies and EIA

  • Board approved progression to PFS to address remaining open scope questions
  • Detailed environmental impact assessment (EIA) to be compiled concurrently with the development of a Definitive Feasibility Study (DFS)
  • Targeting commencement of construction activities during mid CY2025 Legend:
Target schedule FY23 FY24 FY25 FY26 FY27
Quarter SEP DEC MAR JUN SEP DEC MAR JUN SEP DEC MAR JUN SEP DEC MAR JUN SEP DEC MAR JUN
Site selection
Pre-Feasibility Study
Environmental Study (EIA)
Definitive Feasibility Study
Project permitting
Project construction
-
Target
Target development schedule includes forecast internal and external / third-party timeframes and includes contingency allowances.
Schedule is subject to change in response to changes in market and regulatory environments.
  • Contingency

02 | MINING AND PROCESSING

High-grade Sylvinite seam

Ohmgebirge Mineral Resources total 338 Mt at 12.91% K2O1

  • Indicated Sylvinite Mineral Resource of 258 Mt at 13.5% K2O1
  • Sylvinite is the mineral name for potassium chloride (KCl) and the most common form of potash
  • The Sylvinite seam is comprised of KCl, NaCl and sulphates (anhydrite, kieserite and polyhalite)
  • The rich potash seam at Ohmgebirge can be classified, according to the local terminology, as Hartsalz
  • Focus is on the development, mining, processing and sale of potash extracted from the high grade Sylvinite resource

1. For full Mineral Resource estimate details, refer Appendix and South Harz ASX release dated 12 July 2022, Landmark Resource Upgrade at Ohmgebirge. South Harz confirms that it is not aware of any new information or data that materially affects the Mineral Resource estimate information included in that release. All material assumptions and technical parameters underpinning the Mineral Resource estimate in that release continue to apply and have not materially changed.

Mine design and parameters

Typical underground room and pillar potash mining

MINE ACCESS AND VENTILATION

  • Mine access and ore haulage via new vertical hoisting shaft with assumed 7m diameter
  • Shaft depth dependent on the chosen location estimated to be between 750m and 780m
  • Final shaft design will be capable of handling annual throughput of 4.5 Mtpa plus development waste
  • Sufficient mine ventilation is expected to be available via utilisation of existing historical shaft infrastructure in the immediate area

MINE METHOD AND DESIGN

  • Conventional room and pillar mining in long chambers (up to 500m)
  • Backfilling of the mined-out voids to take place shortly after mining using waste NaCl and insolubles (hydraulically transported as slurry)
  • Pillar re-mining to be employed after backfilling and consolidation
  • ROM ore extracted using continuous miners and transported via shuttle cars to panel belt conveyors with feeder-breakers

KEY PHYSICAL AND MINING PARAMETERS

Parameter Value Volume
KCl Product (MOP) 1,000,000 t/a -
Raw Salt Extraction 4,500,000 t/a 2,040,000 m3/a
Average Raw Salt Density 2.2 t/m3 -
Mined Volume Available for Backfilling 80% -
Volume Available for Backfilling - 1,636,000 m3/a
Residue for Backfilling (Halite-Anhydrite-Clay) 1,650,000 t/a 970,000 m3/a
NaCl (Salt) By-Product: 2,000,000 t/a -
Product NaCl (minimum) 1,000,000 t/a -
NaCl for Backfilling (maximum) 1,000,000 t/a 666,000 m3/a
Density Backfilled Halite-Anhydrite 1.7 t/m3 -
Density Backfilled NaCl 1.5 t/m3 -

Flowsheet selection and design

Conventional cold leaching and evaporation-hot crystallization

KEY PROCESS ATTRIBUTES

  • Ore quality not limited to a maximum MgSO4 content, selective mining is not necessary
  • All components of ore can be extracted and sold as products
  • Not necessary for permanent waste to be deposited on the surface, no tailings facility is required
  • No brine waste produced
  • Simple process route requires a lower number of employees
  • Lower demand for steam for heating processes
  • Lower consumption of energy and other auxiliary materials
  • Assumed overall recoveries of 90%

"We believe conventional cold leaching and evaporationhot crystallisation provides the optimal process route for our deposit. It provides a strong, low-risk mineral recovery without so many of the disadvantages associated with hot leaching and floatation."

- Chief Operating Officer, Jason Wilkinson

Process flowsheet and route

Conventional cold leaching and evaporation-hot crystallization

  • Cold leaching of soluble chloride minerals, KCl and NaCl, at approximately 20°C with water
  • Separation of undissolved sulphate minerals and undissolved NaCl and usage as backfilling material
  • Clarification of leaching liquor and separation of fines (clay, anhydrite)
  • Mixing of clarified potash liquor with recycled mother liquor and heating this mixed brine to boiling temperature
  • Evaporation of water with mechanical vapour compression at approximately 110°C
  • Separation of crystallised NaCl
  • Cooling of hot KCl-NaCl liquor in multi-step vacuum crystallisation plant
  • Separation of obtained KCl-crystalline crop from the mother liquor and preparation of Muriate of Potash (MOP) with a K2O content of 60% to 62%
  • Recycling of cold KCl-NaCl-mother liquor back to the evaporation process

KEY PROCESS FLOWSHEET STEPS BLOCK FLOW DIAGRAM OF PROCESS ROUTE

Production output

Steady state 1Mtpa MOP and 2Mtpa NaCl

  • Two year ramp up period
  • Nameplate MOP output of 1.0 Mtpa expected to be comprised of the following product split:
  • − Standard MOP 60% K2O (SMOP K60): 400 ktpa
  • − Granular MOP 60% K2O (GMOP K60): 350 ktpa
  • − Granular MOP 60% K2O Brazil (GMOP K60 Brazil): 250 ktpa
  • Nameplate 2.0 Mtpa salt (+99% NaCl) production:
  • − 1.0 Mtpa for sale to European industrial grade salt markets
  • − 1.0 Mtpa backfilled into underground mining voids

OUTPUT SCHEDULE

MOP NaCl

03 | UTILITIES AND LOGISTICS

Energy and water

Readily available solutions

  • Electrical power for the process plant and the mine provided by on-site, natural gas-fired co- (or tri-) multi-engined generation plant
  • Process cooling requirements met using absorption chillers (utilising surplus heat from natural gas plant)
  • Cogeneration plant backed up by a high voltage substation connected to the grid via conventional overhead lines – German grid, +50% renewable power
  • Further energy studies to be completed during next stage of the project – including a review of the use of renewables, and other sources, to supplement the primary energy choice

  • Self-imposed commitment to zero quantities of industrial water discharges into surface water
  • Water consumption on site planned to be strictly controlled and monitored
  • Significant recirculation, recovery and reuse of water in leaching circuits, evaporation circuits and the crystallization plant is planned minimising freshwater makeup
  • Make up water provided from treated rainwater run-off, boreholes and municipal supplies
  • Rainwater run-off preferentially collected and diverted to storage for re-use

AUGUST 2022 INVESTOR PRESENTATION 25

Product transport and residue

Modern, efficient regional transport network

ATTRACTIVE PRODUCT TRANSPORT LOGISTICS

  • Modern freight rail network with an existing line proximate to the Ohmgebirge site serves the South Harz region
  • Product to be transported via this network which services the major hubs of Northwest Europe and the Hamburg and Rotterdam ports
  • Central and Eastern European sales delivered by combinations of rail, truck and river barge depending on customer location
  • Transportation costs estimated to be US\$30/t for NW and Central European customers
  • Granular MOP sales to Brazil (during the European off season) sold CFR with assumed additional shipping and handling cost of US\$50/t – Brazilian landed MOP commands a premium price offsetting additional transportation costs

RESIDUE BALANCE – ZERO SURFACE WASTE

  • No surplus residue material expected during steady state operation of mine or plant all residues planned to be utilised as mining backfill
  • Expected that ~1 Mtpa of the 2 Mtpa salt (NaCl) production will also be backfilled to mining voids
  • Excavated material from sinking of initial underground infrastructure and the first years of mine operation to be appropriately, temporarily stockpiled (ie before excavation voids are available for backfilling)
  • No permanent waste stockpiles to remain on site

04 | LICENCE TO OPERATE

Unwavering commitment to low impact mining practices

  • Environmental Impact Assessment (EIA) underway identification and evaluation of environmental risks and impacts
  • Ohmgebirge Environmental Standards and Monitoring System (ESMS) to be developed – focus on key elements of EIA process and associated conditions attached to the Environmental Licence
  • Unwavering, self-imposed commitment to low impact mining practises
  • − Zero permanent waste piles on surface
  • − Zero industrial water discharges
  • − No major protected areas impacted
  • − 50% renewable grid power preferenced

Social commitments

Reinvigorating a multi-generational mining community

  • Region with a century-long history in potash mining and a positive view of future operations
  • Taking an early and proactive approach to local stakeholder engagement
  • Progressing with awareness and respect for the traditions of the long local mining history
  • Committed to making a positive social impact to the broader Thüringen community
  • Significant future investment will directly benefit the regional population
  • Anticipate the Ohmgebirge Development alone will deliver hundreds of new, highly skilled local jobs

- Regional Director Thŭringia, Germany, Dr Babette Winter

"I am personally delighted to be part of the next generation of mining activities in the South Harz region. I look forward my continued work with our local stakeholders as we progress the Ohmgebirge Development in an environmentally sensitive way ."

Permitting overview

Four step process within the jurisdiction of the Thuringia State

Phase Detail and authority
Step 1:
Regional and
Spatial Planning
Procedure

Determines whether project can be implemented in a spatially, socially and environmentally compatible manner at the planned location

Applies for projects with significant impact on development of a state or region measured by its effect on environment, supply of public goods, traffic, plus economic and social goals of
state development plan

Assesses and determines the feasibility of the project in a broader scope at an early planning stage

A formal EIA is required

Approval authority is Thüringer Landesverwaltungsamt (TLVwA)
Step 2:
Planning Approval
Procedure

Covers all mandatory regulatory processes and permits for General Operating Plan

Includes all approvals and permits by the competent authorities to construct a mine and related facilities, except for very certain water law permits

A typical operator regards a Step 2 approval which has become final as a sufficient basis for a project FID

Requires an EIA to be submitted as part of a General Operating Plan

Plan submitted for the purpose of carrying out a public consultation procedure with authorities other than the TLUBN, municipalities, the public and environmental organisations

Approval authority is the Thüringer
Landesamt
für Umwelt, Bergbau
und Naturschutz
(TLUBN)

Approval leads to a Planning Approval Decision
Step 3:
Approval of Main
Operating Plan

Mandatory to operate plants and facilities in the mining area

Mining authority has no discretion regarding approval of initial and subsequent Main Operating Plans (and Special Operating Plans); if fulfilling the statutory requirements and in-line with
the Step 2 approval, then the Step 3 approval must be granted

Includes submission of Main Operating Plan, renewable every two years

Based on same information as submitted under Step 2 above and includes technical concept, detailed safety measures and hazard
prevention for operation of mines and facilities

Approval authority is TLUBN

Approval leads to an Operating Plan Permit
Step 4:
Approval of Special
Operating Plan

Special Operating Plans provide the operator greater flexibility in separating certain installations and activities from the Main Operation Plan. Such plans do not have to be renewed every
two years

Approval process includes submission of a Special Operating Plan for specific installations or activities

Based on same information as submitted under Steps 2/3 above, with more detailed technical specification

Approval authority is TLUBN

Approval leads to a Special Operating Plan Permit

Permitting timeline

Phases are interdependent, process timing can overlap

SUMMARY

  • Well understood requisite environmental impact assessment requirements
  • Thüringian state project permitting process clearly articulated
  • Phased approach allows for process overlap
  • Sensible target schedule with reasonable contingencies built in
  • Permitting activities to parallel the next phases of technical feasibility work
  • Targeting progression of the Ohmgebirge Development as sensitively and expeditiously as possible
  • Anticipated 2.5 year permitting schedule with 1 year contingency allowance
Target schedule FY23 FY24 FY25
FY26
Quarter SEP DEC MAR JUN SEP DEC MAR JUN SEP DEC MAR JUN SEP DEC MAR JUN
Step 1: Regional and Spatial
Step 2: Planning Approval
Step 3: Main Operating Plan
Step 4: Special Operating Plan

Legend:

  • SHP internal
  • Regulatory review
  • Contingency

Target development schedule includes forecast internal and external / third-party timeframes and includes contingency allowances. Schedule is subject to change in response to changes in market and regulatory environments.

05 | COST ASSUMPTIONS

Robust construction of forecast operating expenditure

  • Projected LOM net operating cost of US\$92.6/t (inclusive of US\$79/t salt by-product credit)
  • Operational expenditure for mining includes;
  • − estimated costs for personnel,

Operating costs

  • − mining excavation,
  • − auxiliary facilities, and
  • − transport of raw material and backfill
  • Process operating costs are based on consumption figures estimated on the basis of process units for similar projects
  • Cost of energy (electricity and gas) benchmarked from other projects in central Germany
  • Annual US\$13M sustaining capital included (representing 2.1% of total pre-production capex)

STEADY STATE ANNUAL OPERATING COST ESTIMATES

Net operating cost (delivered) US\$/t MOP 92.6
Salt by-product credit US\$/t MOP (79.0)
Gross operating cost (delivered) US\$/t MOP 171.6
Product packaging and transport US\$/t MOP 35.0
General US\$/t MOP 2.5
Processing US\$/t MOP 96.9
Mining US\$/t MOP 37.2

Capital costs

Highly attractive pre-production capital intensity

Forecast US\$620M capital expenditure

  • Includes US\$95M total contingency allowance (representing 20% mining contingency and 18% processing contingency)
  • Pre-production capital intensity at approximately US\$620/t of average annual production capacity
  • Industry norm for a 1 Mtpa MOP mine understood as being in US\$800 - 1,000/t range
  • Ohmgebirge benefits from its proximity to existing infrastructure and relatively shallow deposit depth

PRE-PRODUCTION CAPITAL EXPENDITURE ESTIMATE

Total pre-production capital expenditure US\$M 619.7
Contingency US\$M 95.4
Infrastructure and G&A US\$M 10.7
Process Plant US\$M 341.9
Mining US\$M 171.7

06 | FINANCIAL PROJECTIONS

Attractive opportunity

Long life, high cash generation potential

US\$385/t
Weighted average MOP
FOB price
US\$1,279
Post-tax NPV
8%
(real basis, ungeared)
US\$93/t 3.6 years
Cash operating costs Post-tax
(AISC, delivered NW Europe) payback period

US\$620M Pre-production capital expenditure

26.6% Post-tax IRR (real basis, ungeared)

"This Scoping Study confirms that we have an extremely attractive commercial opportunity with the Ohmgebirge Development. Utilising conservative modelling assumptions, we are able to demonstrate the potential for a long life, highly cash generative business."

- Chief Financial Officer, Andrew Robertson

Key financial projections

Compelling return profile

ASSUMPTIONS

  • 8% real discount rate, cashflows are ungeared and post-tax
  • Costs quoted in real US\$ dollar 2022 terms; key exchange rate used for translation purposes is Euro/US\$ dollar 1.02.
  • Annual calendar year cash flow periods LOM 21 years
  • Costs have forecast on an owner operated basis
  • Steady state sales volumes assumed achieved by Year 3 after production commences - provision made for marketing expenses
  • Tax calculated based on a combination of applicable State (13.8%) and Federal (15.38%) tax rates
  • Tax amortisation of capex based on 6 -20 year asset lives
  • Tax losses in Germany do not time expire, however in any one year only 60% of taxable profits can be offset against carried-forward losses, and the remaining losses carried forward for offset against future profits.
  • No royalties are payable

KEY FINANCIAL OUTCOMES

Valuation Returns and Key Ratios
NPV
8%
(pre-tax,
real
basis,
ungeared)
US\$M 1,919
IRR
(pre-tax,
real
basis,
ungeared)
% 32.8
NPV
8%
(post-tax,
real
basis,
ungeared)
US\$M 1,279
IRR
(post-tax,
real
basis,
ungeared)
% 26.6
Payback
period
(post-tax,
from
first
production)
Years 3.6
Capital
intensity
US\$/t/a 620
Annual free cash flow post ramp-up US\$M pa 229
LOM Cashflow Summary
MOP
Sales
Revenue
US\$M 8,169
NaCl
Sales
Revenue
US\$M 1,623
Total
Sales
Revenue
US\$M 9,792
Mining
Opex
US\$M (803)
Processing
Opex
US\$M (2,024)
G&A
Opex
US\$M (54)
Product
Packaging
and
Transport
US\$M (719)
Project
Operating
Cash
Flow
US\$M 6,192
Pre-Production
Capital
Expenditure
US\$M (620)
Project
Pre-tax
Cashflow
US\$M 5,572
Tax
Paid
US\$M (1,644)
Project
Free
Cashflow
US\$M 3,928

Forecast cashflow profile

Strong steady state generation profile

LIFE OF MINE PROJECTED CASHFLOW PROFILE

Valuation sensitivities

Positively leveraged to current elevated potash prices

MOP PRICE LEVERAGE

Independently varying the Potash Market Price parameter to approximate spot levels (~US\$900/t standard MOP product) yields a +US\$2,967 uplift to post-tax NPV8%

US\$4,246M

NPV8% SENSITIVITIES | 1 MTPA MOP

Key risks

Considered planning to ensure mitigation of development risk

KeyRisk Description Potential Controls
Permitting Timeline Completion of the permitting Step 1 and Step 2 submissions, with the
correct supporting detail on time, drives the project's delivery timeline.
Work has commenced with input from key technical and permitting advisory team.
Diligent submission content preparation together with close collaboration with advisors
is essential, as is relationship management with all regulatory and other stakeholders.
Hydrogeological Barrier The barrier at Ohmgebirge is relatively thin. Underground development drilling for mine planning, utilising some of the hanging wall
as a barrier, alteration to mining style.
Energy Solution Study assumes use of electricity and gas from the German grid. Energy costs
are volatile.
The PFS stage will include a study to identify optimal energy and greenhouse gas friendly
solution.
NaCl Sales The project benefits from profitable sales of some NaCl Market outlook and entry potential appears robust. Conservative NaCl sale price utilised.
Team Building Building on the existing team, South Harz needs to create an owner's team
with the necessary bandwidth to ensure delivery on schedule.
This has commenced; however, it is a key early area of emphasis. Sound advisory
relationships are already in place in a supporting capacity.
Exchange Rate The CFM is based on a 1.02 conversion from Euros to US\$ and selling in US\$. Mitigate capital cost execution risk by entering into fixed currency rate contracts against
the US\$.
Funding Prevailing market circumstance can impact future financing success. Selling price is conservative to spot. Robust marketing and strong jurisdiction.
Environmental Impacts Impacts on water, waste management and application of IFC standards will
determine the environmental risk.
South Harz are already addressing the possible risks to the environment and aim to have
no permanent waste storage on surface.
Production Levels The ramp up rate to full production levels could be slower than anticipated. Prudently, additional contingency has been a built into the model to allow for a slower
build up than advised by South Harz's technical advisory team.
Dissolving Salt If processing is slow or interrupted, raw salt and some sulphates will be
dissolved as well as KCl.
Continuous, uninterrupted processing.
Marketing Ability of market to absorb anticipated sales volumes. The prudent ramp up profile referred to above, together with the growing European
deficit of product leads us to believe that this risk is low. South Harz's close proximity to
Hamburg permits cost competitive exports to Brazil during the off season.

Alternative development cases

Robust scaling options

  • Economics were evaluated using two development scenarios:
  • Scenario 1: Single phase development to 1 Mtpa, which is the Base Case
  • Scenario 2: Two-phase development to 1 Mtpa, being sequential phases of 500 ktpa + 500 ktpa
  • Scenario 2 envisages an initial 500 ktpa development with a further 500 ktpa capacity being added in later years
  • Scenario 2 has an overall higher capital expenditure requirement of US\$668 million, but a significantly lower peak finance requirement of US\$443 million
  • Scenario 1 is ultimately preferred as it presents a significantly higher NPV and IRR, with a shorter payback period and greater capital efficiency

07 | NEXT STEPS

PFS set to commence

Approved progression to next phase

  • Advancing to Pre-Feasibility Study (PFS) on the Ohmgebirge Development
  • Scheduled for completion in Q4 CY2023
  • PFS to focus on base Scoping Study scale of 1 Mtpa MOP
  • A two-phase alternative (500 + 500 ktpa) with a lower peak financing requirement is also planned to be progressed alongside
  • Requisite environmental and social impact assessment and permitting requirements are well understood and set to parallel the next phases of technical feasibility work to progress the Ohmgebirge Development as expeditiously as possible

Ohmgebirge Development

South Harz: The new potash supplier of choice to Europe and beyond

OUTSTANDING LOCATION

EXCELLENT MINERALISATION

  • First world jurisdiction
  • Established local infrastructure

Relatively shallow, thick deposit

Simple, well-established minerology

Rich potash mining history

LOW COST DELIVERY

  • Operating costs expected in bottom half of cost curve
  • Below average capital intensity compared to an equivalent scale project

HIGH SCALABILITY

  • 5.3 billion tonnes
  • Already Tier 1 scale
  • Broader resources provide available inventory for multiple developments

SIMPLE EXTRACTION

  • Long established process
  • Extensively regionally proven mining and processing mechanics

LOW-IMPACT COMMITMENT

  • Zero permanent waste piles on surface
  • Zero industrial water discharges
  • Low delivered carbon footprint

APPENDIX

Mineral Resources estimates

South Harz Project

Licence Area Categorisation Resource (Mt) K
O (%)
2
K
O (Mt)
2
Ohmgebirge Indicated 258 13.5 35
Total Indicated 258 13.5 35
Ebeleben Inferred 577 12.1 69
Mühlhausen-Nohra-Elende Inferred 1,698 9.7 165
Mühlhausen-Keula Inferred 1,130 11.1 125
Küllstedt Inferred 1,538 10.7 165
Ohmgebirge Inferred 80 13.1 9
Total Inferred 5,023 10.6 533
Total South Harz Project JORC Mineral Resource estimate1 5,281 10.8 568
Ohmgebirge Mineralised Seam Categorisation Resource (Mt) K
O (%)
2
K
O (Mt)
2
Sylvinite Indicated 258 13.54 35
Sylvinite Inferred 32 12.84 4
Sylvinite2
total
290 13.47 39
Carnallitite Inferred 48 9.81 5
Carnallitite3 total 48 9.81 5

Total Ohmgebirge Mineral Resources 338 12.91 44

1. For full Mineral Resource estimate details, refer to South Harz ASX release dated 12 July 2022, Landmark Resource Upgrade at Ohmgebirge. South Harz confirms that it is not aware of any new information or data that materially affects the Mineral Resource estimate information included in that release. All material assumptions and technical parameters underpinning the Mineral Resource estimate in that release continue to apply and have not materially changed.

2. Sylvinite is the mineral name for potassium chloride (KCl), the most common form of potash.

3. Carnallitite is made up of potassium chloride, magnesium and water and can be extracted using solution mining

POSTCARDS FROM THŬRINGIA