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.

WEST WITS MINING LIMITED Capital/Financing Update 2021

Sep 1, 2021

66091_rns_2021-09-01_cb726865-0608-4bfa-8601-b9795c82656e.pdf

Capital/Financing Update

Open in viewer

Opens in your device viewer

ASX Announcement and Media Release 2 September 2021

ASX Announcement and Media Release Thursday, 2 September 2021

West Wits’ Qala Shallows DFS Delivers Strong Results Supporting Progress to Stage 1 of Mine Development

DEFINITIVE FEASIBILITY STUDY HIGHLIGHTS

  • High Potential: Definitive Feasibility Study (“DFS” or “the Report”) of Qala Shallows Stage 1 of the Witwatersrand Basin Project (“WBP” or “the Project”) delivers robust and compelling results, triggering the first of five planned stages of development

  • Substantial Maiden Ore Reserve: declared ore reserve of 3MT at 2.88g/t for 278 000oz , which includes Proved Ore Reserve of 830,000t at 3.13g/t for 84,000oz.

  • Significant Life-of-Mine: DFS reports a 17-year LOM project for Qala Shallows alone and 7.3MT at 2.81g/t recovered grade for 663,000oz Recovered Gold for WBP’s initial stage .

  • All In Sustaining Cost (“ AISC ”) of an estimated US$1,144/oz Gold with a steady state AISC of US$1,027/oz

  • Peak Funding requirement : US$50million and 5.5 year pay back period. Qala Shallows development underpins subsequent stages of the WBP development identified in the Scoping Study[1] .

  • Solid Production: Qala Shallows DFS is underpinned by peak Steady-State Production at 53 000oz per annum for 10 years

  • Project Financials: Pre-tax NPV7.5 of US$150 million (AU$205m)[7] and IRR of 35% at a Gold Price of US$1,750/oz

  • Project Commencement: Development of the Qala Shallows Project is planned to commence in September 2021

  • Qala Shallows represents only Stage 1 of 5 projects stages to be developed by WWI comprising the WBP, with the Qala Shallows representing an estimated 40% of the total planned production of the total potential of the WBP[1] .

  • Robust Project: Strong results on Gold Price Sensitivities

GOLD PRICE SENSITIVITY GOLD PRICE SENSITIVITY GOLD PRICE SENSITIVITY
Gold
Price
Pre-Tax
Project
NPV7.5
Pre-Tax
Project
IRR
Post-Tax
Project
NPV7.5
Post-Tax
Project
IRR
Operating
Margin
Peak
Funding
Requirement
Payback
Period
USD/oz USD'm % USD'm % % USD'm years
1 400 36 15 23 13 31 66 8.5
1 750 151 35 106 30 45 48 5.5
2 000 233 48 162 42 52 46 4.8
2 300 331 62 230 54 58 44 4.2

page i

ASX Announcement and Media Release 2 September 2021

Commenting on the results of the DFS, West Wits Managing Director Jac van Heerden said, “The completion of the DFS is a key achievement in West Wit’s journey of transforming from an exploration operation to a robust, mid-tier gold production company.”

“Historically, the Witwatersrand Basin produced more than 35% of total global gold production and here we stand today, with positive DFS results, at the dawn of a gold revival in the same area. We are greatly encouraged with the result of this report, as we now strive to unlock significant value for our investors and shareholders, with this first of five stages of development. Additionally, we are also looking forward to progressively stimulating the local economy as we start to engage skills, local contractors and service providers from the area.”

West Wits Mining Limited ( ASX: WWI ) (“ West Wits ” or “ the Company ”) is pleased to provide the results of the Company’s Definitive Feasibility Study carried out over the Qala Shallows, stage 1 of the Witwatersrand Basin Project, located on the Kimberly Reef package in the Witwatersrand Basin, South Africa. The DFS supports an underground mining operation with a robust rate of return over a 17-year Life-of-Mine.

EXECUTIVE SUMMARY

Results from the DFS by third party mine engineering firm, Bara Consulting (Pty) Ltd ( “Bara” ), confirmed the robust economic viability of WBP’s stage one of five projects - the Qala Shallows.

Previous Company announcements have detailed that West Wits’ WBP mining right area consists of five mining targets, including the Qala Shallows Project[1] . Image 1 below from the WBP Scoping Study[1 ] shows the production schedule of the 5 mining targets combined. The Qala Shallows Project is just the first stage of the process to exploit the potential of the whole WBP area.

The overall WBP’s production potential is shown in image 1 below, which provides a graphical representation of WBP’s production profile and incremental contributions of each development stage as identified by the Scoping Study Report[1] .

WBP Scoping Study[1] - ROM Production Schedule - Ounces Au

Image 1 : The WBP Scoping Study’s[1] ROM production schedule by stage over the WBP’s 25-year life-of-mine.

page ii

ASX Announcement and Media Release 2 September 2021

Image 2 below updates the Qala Shallows production profile to a DFS level of accuracy. Whereas the remaining four stages are currently at Scoping Study level and will be subjected to individual Definitive Feasibility Studies as WWI’s progresses towards execution. The DFS on the second stage of development, Main Reef, is expected to commence before the end of 2021.

The DFS has found that the Qala Shallows stage on the Kimberly Reef has the potential to ramp-up to a run-of-mine (“ROM”) steady state production and peak production of approx. 53,000 oz Au and 60,000oz per annum respectively. First ore is expected to be extracted 12-months from the commencement of development, building up to an annualised production rate of 25,000 oz Au per annum after 30 months and reaching a full steady state production rate of 53,000 oz Au per annum after year 4.

==> picture [438 x 260] intentionally omitted <==

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

900 70,000
DFS Qala Shallows - ROM Production Schedule - Ounces Au
800
60,000
700
50,000
600
500 40,000
400 30,000
300
20,000
200
10,000
100
0 0
Project Year
Waste Ore ROM Content (oz)
ROM Content (oz)
Ore Tonnes / Waste Tonnes [kt]
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
----- End of picture text -----

Image 2 : The Qala Shallows Production profile, showing the Waste and Ore mining, overlaid with the ounce profile over the life of Qala Shallows

The Qala Shallows Project will continue a projected production at steady state of 53,000 oz Au per annum for approximately 10 years. Image 1 indicates that once the Qala Shallows is depleted, production will continue at Qala Deeps, utilising most of the existing infrastructure. Image 3 shows the Qala Shallows area, the subject of this DFS, in relation to the Qala Deeps area.

The production schedule contains a portion of inferred Mineral Resources, there is a low level of geological confidence associated with inferred mineral resources and there is no certainty that further exploration work will result in the determination of indicated mineral resources or that the production target itself will be realised.

page iii

ASX Announcement and Media Release 2 September 2021

==> picture [406 x 294] intentionally omitted <==

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

Qala
Shallows
(<800m)
Qala Deeps
(800m – 1500m)
----- End of picture text -----

Image 3 : 3D schematic of the Qala Shallows project (not to scale)

Image 4 depicts the monthly production build-up from start of execution. Note that the development of the underground decline and infrastructure will commence followed by the ore development and the stoping. It is apparent from Image 4 that following a 9 months infrastructure construction, box cut and decline rehabilitation, the first production from the stoping section will be accomplished after 22 months of development with a steady production increase to 50,000 tonnes per month.

==> picture [437 x 259] intentionally omitted <==

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

70
60
50
40
9 months
30
Construction
20
10
0
Project Month
Waste Ore Development Stoping
Total Toonnes per month [kt]
0 12 24 36 48 60
----- End of picture text -----

Image 4 : Production build-up of the Qala Shallows Project

page iv

ASX Announcement and Media Release 2 September 2021

The initial development will commence with the rehabilitation of the existing box cut and decline, once access for man and machine has been established the decline development and level development will commence.

Table 1 shows the key production metrics for the Qala Shallows, stage 1 of the WBP.

TABLE 1: Qala Shallows Key Production Metrics

Qala Shallows DFS – PRODUCTION DATA OUTCOME
Life-of-Mine(Construction to Relinquishment)1 17 Years
Total Production(Run of Mine) 7.3 million t
Max Production Rate(Tonnes) 608 000tpa
Run-of-Mine Grade Au(Average)1 3.06g/t Au
LoM Contained Au1 721 000 oz
Metallurgical RecoveryAu (Overall) 92%
Gold Produced1 663 000 oz
Average Annual Gold Production (17yrs)2 39 000 oz
Average Annual Steady State Gold Production (10yrs)3 52 500 oz
Max Gold Production(Year 10) 55 000 oz

1 Including Inferred Resources

2 Production Years – 17yrs

3 Steady-State – excludes ramp-up and ramp-down production – 10yrs (Yr5 – Yr15)

Ore Reserve Statement

Table 2 shows that the Qala Shallows sits with a significant ore reserve of 278 000 oz. The mining area scheduled within the payback period of 5.5 years consists of only 16% inferred resources, there is significant scope to migrate more inferred resource into indicated and measure resources during the operation of the mine. It is noted that the declaration of the ore reserves is based on a financial evaluation of Measured and Indicated Mineral Resources only, excluding any inferred Mineral Resources. This stand-alone financial evaluation has motivated the declaration of Ore Reserves as per the table below.

Table 2: Qala Shallows Ore Reserve Statement

ORE RESERVE STATEMENT FOR QALA SHALLOWS (JORC 2012) STATEMENT FOR QALA SHALLOWS (JORC 2012) STATEMENT FOR QALA SHALLOWS (JORC 2012)
Reef Type Ore Reserve
Category
Tonnage
(Mt)
Grade
(g/t)
Content
(kg)
Content
(oz)
K9A Proved 0.37 3.38 1 260 40 400
Probable 0.45 2.32 1 040 33 400
Total K9A 0.82 2.80 2 300 73 800
K9B Proved 0.46 2.94 1 340 43 200
Probable 1.72 2.91 4 990 160 600
Total K9B 2.17 2.92 6 330 203 800
Grand Totals Proved 0.83 3.13 2 600 83 600
Probable 2.17 2.79 6 000 194 000
Total 3.00 2.88 8 600 277 600

Note: errors may occur due to rounding differences

page v

ASX Announcement and Media Release 2 September 2021

Financial Modelling

The DFS’ financial evaluation of the Project was undertaken using a discount cashflow analysis. The evaluation used a gold price of US$1,750 per ounce and a rate of exchange of R15/US$.

The financial model for the Qala Shallows, stage 1 of the WBP, includes detailed capital and operating cost estimates for all infrastructure, equipment and labour complement required over the life of the mine. The cost estimates have been compiled by estimating quantities of materials from drawings, the mining schedule and from requesting prices and rates from supplies and contractors.

Table 3 shows the key baseline financial metrics for the Qala Shallows Project.

Table 3: Qala Shallows Baseline Financial Evaluation Outcome

WBP – QALA SHALLOWS – FINANCIAL EVALUATION OUTCOME
Total Revenue(USD) $ 1 160 million
Total Free Cashflow(USD) $ 240 million
Peak Funding (USD) $ 50million
LOM C1 Cost(USD/oz $ 970 / oz
LOM All in sustainingCost(USD/oz) $ 1 144 /oz
Steady-State All in SustainingCost(USD/oz) $ 1 027 /oz
Payback(years) 5.5years
Pre-Tax Net Present Value7.5 (USD) $ 151m
Post-Tax Net Present Value7.5 (USD) $ 106m
Pre-Tax Internal Rate of Return(%) 35%
Post-Tax Internal Rate of Return(%) 30%

The sensitivity analysis in Table 4 below shows that even at a low gold price of US$1,400/oz, the project is still viable, and at a gold price of US$2,300/oz, the NPV almost doubles making this a highly robust project.

TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY TABLE 4: SENSITIVITY ANALYSIS - GOLD PRICE SENSITIVITY
Gold Price Pre-Tax
Project
NPV7.5
Pre-Tax
Project
IRR
Post-Tax
Project
NPV7.5
Post-Tax
Project
IRR
Operating
Margin
Peak
Funding
Requirement
Payback
Period
USD/oz USD'm % USD'm % % USD'm years
1 400 36 15 23 13 31 66 8.5
1 600 102 27 71 23 40 53 6.2
1 700 135 32 94 28 43 48 5.7
1 750 151 35 106 30 45 48 5.5
1 800 167 37 117 33 46 47 5.3
1 900 200 43 140 37 49 46 5.0
2 000 233 48 162 42 52 46 4.8
2 300 331 62 230 54 58 44 4.2

page vi

ASX Announcement and Media Release 2 September 2021

Funding

The Report estimates peak funding of USD 50m over a 4-year period. The Company recently raised AUD 7m via an equity Placement[8] and is currently engaged in ongoing discussions with multiple financiers to assess project financing options over the funding period. The completion of the DFS will now enable these discussions to accelerate as the Company advances the early mining initiative.

Project Execution

The completion of the DFS heralds in the development of the Qala Shallows, the first stage of the WBP, which is estimated to commence this month, September 2021. The Company has recently raised $7m in capital to facilitate the early works development of the infrastructure and re-commissioning of the existing box cut and decline at Qala Adit. The early works key objective will be to reduce the 9 months construction and rehabilitation time. Further to the early works, the Company will focus on the following:

  • Procuring the required project finance by utilising various financial instruments.

  • Contracting and executing the site establishment by the mining contractor

  • Procuring long-lead mining equipment, while it should be noted that early works will utilise rental equipment as an interim measure

  • Refining the toll treating / rental arrangement with the identified process facility during the build-up

  • Continuing with further geological work and feasibility studies on Stage 2 and 3 of the WBP mining area

  • Undertake additional exploration drilling with the aim of converting the inferred mineral resources to indicated and measured categories.

page vii

ASX Announcement and Media Release 2 September 2021

WITWATERSRAND BASIN PROJECT OVERVIEW

West Wits holds a recently granted (July 2021) mining right (GP 30/5/1/2/2/10073 MR)[2] for the WBP located approximately 15 km west of the city of Johannesburg in the Gauteng Province of South Africa.

There are a significant number of old mine workings in the area and the WBP is focused on three of these existing but closed mining sites, located on the Rand Leases Gold Mine (“ RL” ) and the Durban Roodepoort Deep Gold Mine ( “DRD” ). There are a number of historically economic reef horizons in these areas which include Kimberley Reefs (“ K9A and K9B” ), Main Reef (“ MR ”), Main Reef Leader (“ MRL” ) and the Bird Reef (“ BR” ). The three existing sites identified are listed below together with the reef horizons to be found at each site:

  • Qala Project Site (RL). This site is made up of the Qala Incline Shaft, Qala Adit and the No. 11 Shaft. The Qala Project Site has been divided into discrete mining areas being Qala Shallows, Qala Deeps, and the No. 11 Shaft area. This project site hosts:

  • K9A Reef

  • K9B Reef

  • Bird Reef

  • No. 6 and 7 Shafts Project Site (RL) hosting:

  • Main Reef

  • Main Reef Leader

  • Circular Shaft Project Site (DRD) hosting:

  • Bird Reef

A previous scoping study[1] undertaken on the WBP recommended that the K9A and K9B Reef horizons in the Shallows area of the Qala Project Site be the first portion of the three identified old mining sites to be evaluated in detail due to the larger mineral resource and likely longer life of mine, as well as the potential to develop the mine more rapidly than the other sites. As such, this DFS was initiated by the Company to evaluate the potential of the Qala Shallows asset.

Tenure

As part of the stakeholder engagement process, the Company has entered into an access agreement with Calgro M3, the company which owns the Section of Portion 17 and Portion 18 of the farm Vogulstruisfontein IQ 231. The access agreement was entered into in February 2019. This agreement gives West Wits access to the land to be used for mining purposes as per the relevant licensing approvals obtained.

The land is currently zoned for mining and the Qala Shallows site is located between old mining dumps, away from formal housing communities. The location of the infrastructure was included in the Environmental Impact Assessment (“ EIA” ), as well as for the Integrated Water Use License Application (“ WULA” ), and for both applications the landowner gave its consent.

Geology and Mineral Resources

The Witwatersrand Supergroup consists of the lower West Rand Group, comprising mainly shale with subordinate quartzite, and the upper, predominantly arenaceous Central Rand Group, in which the majority of the gold bearing conglomerates is located. Conglomerates comprise approximately 600 m or 8% of the total thickness of the Witwatersrand Supergroup (Pretorius, 1964). The majority of the Witwatersrand conglomerates occur in the Central Rand Group. The Central Rand Group contains the Kimberley Reefs which are the target reefs for mining at Qala Shallows.

page viii

ASX Announcement and Media Release 2 September 2021

The Kimberley Reef package consists of up to 17 individual conglomerate bands, separated by quartzites and grits, which vary in thickness from 0.45 m to 36 m (Pretorius, 1964). Individual conglomerate bands are lenticular and do not persist for great lengths along strike (Clay, 1988a). The average pebble size is considerably larger than in any of the underlying reefs (Clay, 1988a). The Kimberley conglomerates have only been mined economically in the western section of the Central Rand (Pretorius, 1964), but have recently been under investigation in the 3Cs (Crown Mines, Consolidated Main Reef and City Deep) area for possible open-cast mining operations. The grades associated with the Kimberley Reef packages are distributed erratically, both vertically and laterally. Gold accumulation increases proportionally with channel width (Clay, 1988b).

The Kimberley Reefs were mined extensively in the old DRD and RL gold mines. These reefs are found near the base of the Turffontein Subgroup and outcrop at surface through the centre of DRD and near the southern boundary of Rand Leases. Although numerous reefs contain gold values, mainly the K9B (Bottom) and K9A (Top) were exploited on both properties, and the K8 towards the west of DRD. The K8 is commonly scoured by the K9B Reef but where the former is present a high gold tenor is associated with a small pebble conglomerate. The K9A Reef is a thin more erratically mineralised, medium pebble conglomerate some 10 m above the consistently mineralised, robust, large pebble K9B conglomerate. The K9B reef occurs stratigraphically below the K9A Reef.

An update of the Mineral Resource for the Qala Shallows area has recently been undertaken[3] , the data QA/QC, geological modelling and resource estimation activities included:

  • Utilising the captured and spatially referenced stope and development sampling and pegs that were amalgamated with the existing K9A Reef electronic database during 2020

  • Combining the new drilling results (14 holes)[5] , supplied by WWI with the existing drilling database

  • Geological modelling of the:

  • K9B Reef surface as an offset surface, using a distance of approximately 10 m, also incorporating the previously captured K9B data

  • K9A Reef surface incorporating the above-mentioned data

  • Mineral Resource estimation of the K9B and K9A reefs

Based on the above activities, mineral resource estimates have been generated for the K9A and K9B as shown in the tables below. The mineral resource shown in Table 4 is confined to the perimeter of the recently awarded mining right and hence all this mineral resource has potential to be included in a mining plan, dependant on various other modifying factors.

Table 4: K9A & K9B Reef JORC (2012) Compliant Mineral Resource[4]

K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4 K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4 K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4 K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4 K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4 K9A REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4
Resource Category Tonnes
(Millions)
Au Au sw cw Au
(MOz) **(g/t) ** **(cm) ** **(cm) ** (cm.g/t)
Measured 2.1 0.31 4.54 112 108 508
Indicated 1.8 0.25 4.20 113 112 473
Measured and Indicated 3.9 0.55 4.38 112 110 492
Inferred 4.2 0.7 5.1 124 124 639
Grand Total 8.1 1.2 4.8 118 117 564

page ix

ASX Announcement and Media Release 2 September 2021

Note: Errors may occur due to rounding differences

Notes:

  • Mineral Resource Estimate is inclusive of declared Ore Reserves

  • Mineral Resources are reported in accordance with JORC (2012).

  • Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.

  • All Mineral Resources exclude geological structural loss.

  • Any discrepancies in totals are due to rounding.

  • CW: Channel width

  • SW: Stoping width

The following tonnage discounts factors have been applied for unknown geological losses:

  • 5% for the Measured Mineral Resource Category

  • 10% for the Indicated Mineral Resource Category

  • 15% for the Inferred Mineral Resource Category

Cut-off Grade: 2.0 g/t Density: 2.73 t/m³

Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³
K9B REEF JORC(2012) COMPLIANT MINERAL RESOURCE ESTIMATE4
Resource Category Tonnes
(Millions)
Au Au sw cw Au
**(MOz) ** **(g/t) ** **(cm) ** (cm) (cm.g/t)
Measured 1.9 0.27 4.37 154 153 672
Indicated 6.2 0.83 4.14 162 162 672
Measured and Indicated 8.1 1.10 4.20 160 160 672
Inferred 2.4 0.4 5.5 123 123 675
Grand Total 10.5 1.5 4.5 150 149 673
Note: Errors may occur due to rounding differences
Notes:
o Mineral Resource Estimate is inclusive of declared Ore Reserves
o Mineral Resources are reported in accordance with JORC (2012).
o Cut-off values are reported applying a gold price of US$1500/oz and ZAR 15.00/1 US$.
o All Mineral Resources exclude geological structural loss.
o Any discrepancies in totals are due to rounding.
o CW: Channel width
o SW: Stoping width
The following tonnage discounts factors have been applied for unknown geological losses:
o 5% for the Measured Mineral Resource Category
o 10% for the Indicated Mineral Resource Category
o 15% for the Inferred Mineral Resource Category
Cut-off Grade: 2.0 g/t
Density: 2.73 t/m³

Geotechnical

The following scope of work was undertaken as part of the geotechnical investigation:

  • Geotechnical data collection based on:

page x

ASX Announcement and Media Release 2 September 2021

  • The geotechnical logging of approximately 990 meters of core, from six boreholes drilled as well as three historical boreholes

  • Scanline mapping of the Qala Adit

  • Selecting suitable core samples from the hanging-wall, orebody and footwall lithologies for rock strength test work

  • Transforming raw field data into geotechnical rock mass characterisation systems, such as:

  • Rock Mass Ratings (RMR)

  • Geological Strength Index (GSI)

  • Q-Ratings (Q & Q’)

  • Mining rock mass rating (MRMR)

  • Providing an interpretation of the data collected and quantifying the geotechnical environment

  • Stoping design, including:

  • Determination of the minimum middling between the K9A and K9B reefs

  • Description of the stoping layout, including the pillar dimensions and extraction ratios

  • Determination of the in-stope support requirements

  • Carrying out subsidence and blasting impact evaluations and determination of a minimum crown pillar thickness

  • Determination of water pillar requirements

  • Access design, including:

  • Box cut design

  • Description of the development area support requirements

  • Geotechnical risk assessment

The designs produced were included as part of the mining design criteria on which the mine excavation design and mine layout were based.

Mining Design

A mining method selection process was undertaken. The evaluation of various alternative mining methods considered for the Qala Shallows Project showed that conventional breast mining in an underhand configuration is the optimal method for the Qala Shallows deposit.

The stopes will be accessed by strike drives developed on the K9B Reef horizon and both K9A and K9B stopes will be accessed from this infrastructure. The strike drives will connect to a decline system developed from the existing Qala Adit box cut, which will be located centrally in the mining area and in the footwall of the K9B Reef.

Most of the mining will take place in a large unmined block of ground to the east of the property, there will however also be limited mining of pillar remnants on the western side of the mining area. All mining in the western areas will take place above the flooded historical workings and a water pillar will be left between the eastern workings and the flooded areas to minimise pumping requirements. Figures 1 and 2 show a plan of the mine layout and a plan of a typical stope block.

page xi

ASX Announcement and Media Release 2 September 2021

==> picture [454 x 252] intentionally omitted <==

Figure 1: QALA SHALLOWS MINE LAYOUT

==> picture [453 x 256] intentionally omitted <==

Figure 2: PLAN OF STOPE BLOCK

Mining in the stope blocks will be using standard conventional mining techniques widely used in South Africa with the deployment of hand-held drills mounted on jack legs with cleaning using a scraper and winch combination. Support will also be installed manually with a combination of rock bolts and timber poles.

Development of the strike drives and decline will be with mechanised methods including drill rigs, LHDs and ADTs deployed for drilling, face cleaning and hauling of blasted rock to the tips respectively.

page xii

ASX Announcement and Media Release 2 September 2021

To estimate the quality and quantity the run-of-mine (RoM) material that will be mined and delivered to surface, various modifying factors will be applied to the in-situ mineral resource. These modifications must consider anything that will impact the grade of the material and/or the tonnage of material delivered to surface. In the case of the Qala Project, the following modifying factors will be included:

  • Estimation of any dilution that will be incurred in the mining process whether planned or unplanned and adjustment of the grade and tonnage of the mined material accordingly

  • Estimation of any gold loss that may be incurred during the mining process

  • Estimation of pay limit grades to ensure that only payable material is mined and delivered to surface

  • Exclusion of any pillars that are required to be left in situ for ground stabilisation purposes

  • Exclusion of any material that is not practical for economic or technical reasons

Table 5 outlines a run-of-mine mining inventory (delivered to surface) on application of the above modifying factors.

Table 5: Run-of-mine inventory (Measured & Indicated MRE - delivered to surface)

RUN OF MINE INVENTORY(MEASURED AND INDICATED) OF MINE INVENTORY(MEASURED AND INDICATED) OF MINE INVENTORY(MEASURED AND INDICATED)
Resource category Tonnes
(t)
Grade
(g/t)
Au Content
(kg)
Au Content
(oz)
Measured 880,000 3.08 2,713 87,000
Indicated 2,614,000 2.75 7,184 231,000
Inferred 0 0 0 0
Totals 3,494,000 2.83 9,897 318,000

Note: Errors may occur due to rounding differences

It is specifically noted that the above inventory includes the measured and indicated mineral resources only, inferred resources are excluded. However, the inferred mineral resources are largely located in areas that will be accessed by the primary development to access and mine the measured and indicated mineral resources. Relatively limited additional development will be required to access and mine the inferred mineral resources in these areas and because of this, mine layouts and mining inventories have also been developed for the inferred mineral resources.

Table 6 outlines the mining inventory, including all mineral resource categories (Measured, Indicated and Inferred) and accounting for all modifying factors as described above.

Table 6: Mining Inventory (All Mineral Resource categories)

RUN OF MINE INVENTORY(MEASURED, INDICATED AND INFERRED) RUN OF MINE INVENTORY(MEASURED, INDICATED AND INFERRED) RUN OF MINE INVENTORY(MEASURED, INDICATED AND INFERRED) RUN OF MINE INVENTORY(MEASURED, INDICATED AND INFERRED) RUN OF MINE INVENTORY(MEASURED, INDICATED AND INFERRED)
Resource category Tonnes
(t)
Grade
(g/t)
Au Content
(kg)
Au Content
(oz)
Measured 880,000 3.08 2,713 87,000
Indicated 2,614,000 2.75 7,184 231,000
Inferred 3,855,000 3.26 12,569 404,000
Totals 7,349,000 3.06 22,466 722,000

Note: Errors may occur due to rounding differences

Based on the mine layout and the modifying factors discussed above a mine development and production schedule was generated by calculating estimated mining productivities by excavation and

page xiii

ASX Announcement and Media Release 2 September 2021

sequencing the layout in a logical order. All mine layouts and scheduling were undertaken in the Deswik suite of mine design and scheduling software. Table 8 shows the productivity estimates, and Figures 3 and 4 show the production profiles for the mining inventory including and excluding the inferred mineral resource material.

Table 7: Schedule Key Points

SCHEDULE KEY POINTS SCHEDULE KEY POINTS
First gold production (from ore drives) Month 12
First stope production Month 22
Measure and Indicated Mineral Resources
Sustainable fullproduction Approx. 37,000 tp/m
Fullproduction sustained 5years
Life-of-Mine 10years
All Mineral Resources
Sustainable fullproduction Approx. 48,000 tp/m
Fullproduction sustained 10years
Life-of-Mine 17years

Table 8: Mining Productivity Estimates

MINING PRODUCTIVITY ESTIMATES BY EXCAVATION TYPE MINING PRODUCTIVITY ESTIMATES BY EXCAVATION TYPE MINING PRODUCTIVITY ESTIMATES BY EXCAVATION TYPE
**Excavation Type ** Value Unit
Development
Decline advance 96 m/month
Level Development(Capital Phase) 50 m/month
Level development(Operational Phase) 33 m/month
Stopes
Face advance 12 m/month
Centaresperpanel 313 m2/month
Reef Development
Advance Strike Gully (ASG) 12 m/month
Centre Gully (Raise) 20 m/month
Ore Pass 15 m/month

page xiv

ASX Announcement and Media Release 2 September 2021

==> picture [438 x 259] intentionally omitted <==

Figure 3: QS PRODUCTION PROFILE (MEASURED & INDICATED MINERAL RESOURCES ONLY)

==> picture [438 x 259] intentionally omitted <==

Figure 4: QS PRODUCTION PROFILE (ALL MINERAL RESOURCES)

Figure 5 shows the sequencing and proportion of Ore Reserves and Mineral Resources in Life of Mine Production Schedule based on Tonnes and run of mine grade. Measured and Indicated Mineral Resource categories include Proven and Probable Ore reserves in the mine schedule. Ore Reserves are not in addition to Mineral Resources.

page xv

ASX Announcement and Media Release 2 September 2021

==> picture [483 x 260] intentionally omitted <==

Figure 5: LIFE OF MINE SCHEDULE SHOWING PROPORTION OF PRODUCTION FROM ORE RESERVES, MEASURED, INDICATED AND INFERRED SOURCES (MINERAL RESOURCES ARE INCLUSIVE OF ORE RESERVES)

The production schedule contains a portion of inferred Mineral Resources, there is a low level of geological confidence associated with inferred mineral resources and there is no certainty that further exploration work will result in the determination of indicated mineral resources or that the production target itself will be realised.

Primary Access and Logistics

As noted above, primary access to the mine will be by a decline system from surface. The box cut at surface is sited at the existing Qala box cut site and this excavation will be enlarged and resupported.

Movement of employees, material and rock around the mine will be undertaken using trackless rubber tyred vehicles. The proposed fleet at full production is shown in Table 9 .

Table 9: Proposed Underground Mining Fleet

PROPOSED UNDERGROUND MINING FLEET PROPOSED UNDERGROUND MINING FLEET PROPOSED UNDERGROUND MINING FLEET PROPOSED UNDERGROUND MINING FLEET
Description OEM Model Qty Capacity
LHD(Decline) Epiroc ST1030 1 10t
LHD(Level Development) Epiroc ST7 2 7t
Truck(Decline hauling) Epiroc MT436B 6 30t
Truck(Level hauling) Epiroc MT2200 4 20t
Drill Rig (Decline development) Epiroc 282 Boomer 1
Cassette Carrier Aard UV80 4
Scissor lift Cassette Aard 1
General Purpose Cassette Aard 1
Personnel Carriers Cassette Aard 3
Water Browser Cassette Aard 1

page xvi

ASX Announcement and Media Release 2 September 2021

UG Ambulance Toyota Land Cruiser 1
LDV-General Toyota Land Cruiser 4
Flat Bed Hino 300 1 4t
LDV-Management Toyota Hilux 1
LDV-Stores Toyota Hilux 1

Ventilation

Ventilation systems are designed to cater for always delivering the required amount of fresh air to all working places. Design has accounted for the mine layout, number of persons underground as well as the diesel mining equipment deployed in the mine.

The amount of air calculated to properly ventilate the mine is 280m[3] /s, allowing for leakage and inefficiencies. The fresh air will be introduced into the mine via the main decline system and a dedicated intake raise developed to the west of the decline system. Used air will be returned to surface via the mined out raise lines and stope blocks. Where required ventilation doors and crossovers will be constructed. There will be two main fans to the east and two to the west of the decline. Each fan will be sized to handle 75m[3] /s and the fans will be installed underground to reduce noise pollution at surface. Figure 6 shows a schematic of the primary ventilation system

==> picture [452 x 312] intentionally omitted <==

Figure 6: SCHEMATIC OF THE PRIMARY VENTILATION

Bulk Utilities

Bulk water will be supplied by extracting water from the flooded historic workings. Limited top up water will be required as a water balance exercise has shown that the mine will generally be water positive. The bulk water supply system will be installed at the existing Qala Incline Shaft at the site and

page xvii

ASX Announcement and Media Release 2 September 2021

pumped to surface through this excavation. Excess water will be discharged back into the flooded mine areas through the same excavations.

Bulk power will be supplied by the local power utility “City Power”. The calculated maximum demand for power is 6.6 MW.

Surface Infrastructure

All appropriate surface infrastructure required to support the planned mining operation has been allowed for, including the infrastructure listed in Table 10 .

Table 10: Surface Infrastructure Requirements for Qala Shallows

SURFACE INFRASTRUCTURE REQUIREMENTS FORQALA SHALLOWS SURFACE INFRASTRUCTURE REQUIREMENTS FORQALA SHALLOWS
Description Description
Terracing Mine water treatmentplant
Access road Brake test ramp
Internal road Raw water tank
Access control Potable water tank
Fencing Service water tank
Qala Adit Fire water reticulation
No. 2 Inclined Shaft Potable water reticulation
No. 2 Ventilation Shaft Storm water channels
Offices Sewage reticulation
Change house Generator station
Lamproom Generator fuelyard
Trainingcentre Wash bay– Parking
Workshop– Trackless Sub-Station
Workshop- General Laundry
Store Boardroom
Storeyard Kitchen
Laydown area Server room
Salvageyard First aid station
Timber tard Explosives storage bay
Diesel/Oil - Dispensing Ore truckparkingarea
Compressor house Mini sub-station
Parking– Light vehicles Topsoil stockpile
Proto room Sandpit
Control room Tyre store/Inflatingbay
Pollution control dam Personnelpick-up /dropoff
Waste rock dump Reverse osmosisplant
Ore handling pad Fire water tank
Weighbridge No. 2A Ventilation Shaft
Lowgrade stockpile
Sewage treatmentplant

Underground Infrastructure

All appropriate underground services required to support the planned mining operation have been allowed for. This includes the infrastructure listed below:

  • Compressed air systems

page xviii

ASX Announcement and Media Release 2 September 2021

  • Service water systems

  • Water hydraulic systems (for powering conventional mining equipment)

  • Dirty water pumping and settling systems including underground dams

  • Potable water systems

  • Electrical supply systems

  • Control and instrumentation including:

  • Ethernet network

  • Personnel asset tracking

  • IP telephone system

  • IT network

  • Access control systems

  • Level 9 proximity detection system

  • Environmental monitoring

In addition to the above services, the following fixed infrastructure will be constructed:

  • Loading cubbies on strike drives with loading chute to load 20t trucks

  • Tipping areas above the decline system to tip broken rock into the pass system connecting to the decline. Tips will include grizzley and rock breaker

  • Loading cubbies off the decline system with loading chute to load 30t trucks

  • Service bay for drill rig in decline system (conversion of old loading cubby)

Ore Processing

The reefs to be processed during the life of the Project are the two Kimberley Reefs, K9A and K9B. The Kimberley Reef is a free milling ore containing minor quantities of sulphides, mainly pyrite. Gold dissolution is generally of the order of 94% to 95%. Kimberley Reef ore has been processed in several metallurgical plants on the Witwatersrand in the past and is currently being treated in the Modder East plant.

To determine the likely recovery of gold from the Qala Shallows ore, test work was carried out at Maelgwyn Mineral Services during May and June 2021 on borehole core samples of K9A and K9B reefs. The test work performed was as follows:

  • Head analyses

  • Determination of head grade by analysis of the size fractions from a screen analysis

  • Grind curves

  • CIP vs CIL leaches

  • Diagnostic leach tests

In addition, during 2018 and 2019, West Wits’ Kimberly Reef ore from open pit sources was treated on a toll treatment basis at the Ezulweni metallurgical plant, located near Westonaria. To allocate gold to the different plan feed sources, the Ezulweni plant undertook bottle roll tests on this ore. The dissolutions from this plant test work were also used in the determination of recovery.

page xix

ASX Announcement and Media Release 2 September 2021

A grade dissolution curve for this data was generated and the recovery determined based on this curve. The grade dissolution curve is shown in Figure 7 . For an average run of mine grade of just over 3 g/t, the gold dissolution will be 95%. A deduction of 3% was made to this dissolution percentage to allow for plant inefficiencies and to allow for metal accounting discrepancies at the process plant. A 92% recovery was therefore use for this Project.

==> picture [424 x 209] intentionally omitted <==

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

Grade - Dissolution Curve
100,0
95,0
90,0
85,0
80,0
75,0
70,0
65,0
60,0
0,00 0,50 1,00 1,50 2,00 2,50 3,00 3,50 4,00
Head Grade gpt
% Dissolution
----- End of picture text -----

Figure 7: GRADE DISSOLUTION CURVE FOR KIMBERLY ORE

The Kimberley Reef produced at Qala will be treated at an existing nearby plant on a toll treatment basis. Three plants have been identified as possible toll treatment sites including:

  • Ezulweni Plant owned and operated by Sibanye Gold Division

  • Doornkop Plant owned and operated by Harmony Gold

  • Gold Plat Plant owned and operated by Gold Plat

Although no agreement is currently in place, these plants have indicated their interest in accepting the Qala Shallows ore on a toll basis. For the purposes of this DFS, it has been assumed that ore will be sent to the Ezulweni Plant as this is where WWI historically sent its Kimberley Reef open pit sources. All three plants operate the Carbon-in-Pulp (CIP) process for gold recovery, which is commonly used for gold ores mined in South Africa. a typical plant flow sheet is shown in Figure 8 .

page xx

ASX Announcement and Media Release 2 September 2021

==> picture [455 x 242] intentionally omitted <==

Figure 8: TYPICAL CIP PLANT FLOW SHEET

Manpower

The shift cycle for mining operations at Qala Shallows is been based on the 11-shift fortnight structure. The cycle comprises a full work week (Monday to Friday) and a working Saturday every second week - therefore 11 working days in a 14-day cycle. There will be two shifts a day with support and blasting operations undertaken on day shift and cleaning operations on night shift.

The exception to this shift cycle is the mechanised decline development which will work 30 days per month on a two shifts per day basis. Blasting will be possible on both shifts.

Although a majority of the work carried out at Qala Shallows will be undertaken through external contractors, most notably the mining contractor, it was necessary to determine the overall labour complement to inform the infrastructure and equipment requirements for the operation. The labour compliment for Qala Project has been determined from first principles. The total labour complement, presented in Table 11 , is estimated at 916 people.

Table 11: Total Labour Complement

SUMMARY OF LABOUR REQUIREMENTS SUMMARY OF LABOUR REQUIREMENTS SUMMARY OF LABOUR REQUIREMENTS
Totals Total Offices Change house
Administration 31 15 3
Mining 626 20 626
Engineering 118 8 118
Technical Services 15 5 15
Sub-Total 790 48 762
Absent,Leave and Relief 126 8 122
Total 916 56 884

Environmental, Social and Permitting

WWI has been undertaking work relating to environmental, social and permitting aspects of the greater WBP for some time. This work culminated in the submission of a mining right application in 2018. This documentation submission included:

page xxi

ASX Announcement and Media Release 2 September 2021

  • A mine works program (“ MWP” )

  • Social and Labour Plan (“ SLP” )

  • Environmental authorisation form dated July 2018

Subsequent to this submission, the additional following documents were submitted during March 2019:

  • Environmental Scoping Report

  • Documentation supporting a financial provision (guarantee) for the rehabilitation of the area disturbed by the mine upon mine closure

Based on these submissions, the DMRE granted an Integrated Environmental Authorisation and Waste Management Licence to WWI in June 2020. Appeals were lodged regarding this award, but were eventually set aside and the Mining Right was granted on 16[th] July 2021[2] .

In addition to the above, the mining activities will require a Water Use License (“ WUL” ) in terms of Section 21 of the NWA. An Integrated Water Use Licence Application process is currently being undertaken, with the final Integrated Water and Waste Management Plan (“ IWWMP” ) submitted during July 2021. This has triggered the 139-day Competent Authority review process, after which a decision on the WUL will be made.

Project Implementation

West Wits will establish an internal project team to coordinate and direct the construction of Qala Shallows mine. The mine project team will carry out tasks like overall planning, identifying suitable work packages, monitoring progress and facilitating payments for the various contractors and suppliers.

WWI will appoint a technical consultant to conduct specialist designs for portions of the works, provide technical support to the project team, provide technical inputs to tender documentation and assist with construction supervision. Some of the contracts may be on an EPCM basis where a representative from the technical consultant will act as the Engineer, making determinations and approving payments to be made by WWI.

Risk Assessment

A risk assessment was undertaken. Key risks identified are listed below:

  • Mining beneath existing surface structures . The planned mining in certain areas mines below various existing infrastructure including a mains water line, an explosives factory and a residential area. The impact of this has been studied and appropriate separation between the structures and mining has been left in the plan. In addition, risk assessments will need to be undertaken prior to mining below the structures during mining operations in these areas.

  • Illegal mining in the old workings . Many of the old mine workings around Johannesburg have illegal mining activities. There is a safety and security risk associated with these illegal activities. WWI will ensure that all old underground access points in the area are sealed appropriately. The work to seal these access points has been happening for some time with the DMRE having closed a number of shafts and inclines in the areas over the last year or so.

  • Collapse of inter-burden in multi-reef mining areas when mining K9B . This is considered possible and has been catered for in the design of the in-stope support systems of the K9B. Ongoing monitoring will be required in active K9B stopes.

  • Safety risk of working at steep dips . Working in steep stopes with dips of up to 50 degrees will result in the potential for accidents related to rolling rocks as well as slip and fall

page xxii

ASX Announcement and Media Release 2 September 2021

accidents. This risk is mitigated by the design of stope faces on an apparent dip of approximately 30 degrees.

  • Flooded historical workings . The project is based on mining above and below old mine workings which are flooded. Water pillars have been designed to separate new working from these flooded areas as appropriate. In addition, water levels and water inflow into the new workings will be monitored at all times. Cover drilling will be planned in areas where new workings are approaching the old flooded areas.

  • Water levels. The current water level in the old workings is maintained by the Trans Caledon Tunnel Authority (TCTA), a government funded company who pump water from the old mine working in the Central Rand Basin where Qala Shallows Project is located. In the case where pumping is stopped, water levels will rise slowly. If the final level of water was higher than the current designed water pillar, the new works will be flooded. Although there would be significant time to evacuate all personnel, it is expected that this event would be catastrophic to the mining operation. This is, however, considered highly unlikely.

  • Access to a process plant for toll treatment of ore . No agreement has been signed in this regard and there is no guarantee that the required plant capacity will be available when required. There are three identified plants with toll treatment capacity in the areas, all of whom have been contacted. Although there is no agreement currently in place, a positive response has been received from all three plant operating companies.

Capital Costs

Capital costs have been estimated for the planned mine as previously outlined. A summary of the capital cost is shown in Table 8 .

Capital costs have been defined in terms of project capital cost and sustaining capital cost. Project capital cost include all capital costs to realise Steady-State Production from the operation. This includes:

  • The cost of all surface infrastructure related to Qala, including but not limited to the offices, change-houses, workshops and other surface facilities

  • The cost of preparing the waste rock dump

  • The cost of all underground infrastructure, up to the point at which steady state production is achieved

  • The cost of decline development, up to the point at which Steady-State Production is achieved

  • The cost of all mining equipment, including but not limited to trackless equipment, water hydraulic equipment and scraper winches

  • Indirect costs related to the engineering design and procurement process required to initiate the project, head-office costs and other compliance costs

  • Contingency related to the above costs

Sustaining capital includes:

  • The cost of all underground infrastructure during Steady-State Production

  • The cost of all decline during steady state production and the cost of all strike drive development

  • The cost of replacing mining equipment throughout the Life-of-Mine

page xxiii

ASX Announcement and Media Release 2 September 2021

  • Contingency related to the above costs

Table 12: Capital Cost Summary

SUMMARY OF CAPITAL COST SUMMARY OF CAPITAL COST SUMMARY OF CAPITAL COST
Area Project Capital
[ZAR]
Sustaining Capital
[ZAR]
LOM Total
[ZAR]
Surface Infrastructure 194 703 000
Underground Infrastructure 63 944 000 118 949 000 182 893 000
Mine Development 70 253 000 698 418 000 768 670 000
MiningEquipment 377 622 000 26 250 000 403 872 000
Indirects 52 442 000
Contingency 77 949 000 84 362 000 162 311 000
Total 836 913 000 927 978 000 1 764 891 000

This estimate is an overall accuracy of +/- 14 per cent and is within the accuracy range required for a DFS class estimate.

Operating Costs

Operating costs have been defined as the cost of all activities related to ore mining, production and processing, including:

  • Stoping

  • Raising

  • Vamping

  • Ledging

  • Mineral Processing

  • Owners Costs

  • Maintenance

The operating cost estimate is presented in Table 13 . The table presents the Life-of-Mine total and the unit operating cost per tonne milled and per gram of gold recovered, by activity or area.

Table 13: Summary of Operating Cost

SUMMARY OF OPERATING COST SUMMARY OF OPERATING COST SUMMARY OF OPERATING COST
Activity / Area LOM Total
[ZAR]
Cost per ROM
Tonne
[ZAR / t]
Cost per gram
Recovered
[ZAR / g]
MINING
MiningContractor 2 119 719 000 710 270
Diesel 135 879 000 50 20
Maintenance 178 042 000 60 20
Power 465 464 000 160 60
Water 5 145 000 0 0
MINING Total 2 904 249 000 970 370

page xxiv

ASX Announcement and Media Release 2 September 2021

PROCESSING
Toll Treatment 793 925 000 270 100
Ore Transportation 190 647 000 60 20
PROCESSING Total 984 572 000 330 120
GENERAL & ADMINISTRATION
Labour 138 320 000 50 20
SLP and Compliance 29 700 000 10 0
Outside Contractors and Costs 213 406 000 70 30
G&A Total 381 426 000 130 50
TOTAL 4 270 246 000 1 430 540

Financial Evaluation

Based on the capital and operating costs generated and the cashflow schedules derived, a financial evaluation of the project was undertaken using the discounted cashflow method (DCF). The DCF was based on the mining inventory generated from the Measured and Indicated Mineral Resources only. In addition, certain financial factors were agreed with WWI as follows:

  • Gold price: US$ 1,750

  • Exchange rate US$ 1.00 to ZAR 15.00

Royalties and tax were included into the DCF as per the relevant South African legislation.

The outcomes of the financial model generated from the measured and indicated resources only are shown in Table 14 .

Table 14: Financial Cashflow Analysis of Measure and Indicated resources only

SUMMARY OF DCF ANALYSIS – MEASURED & INIDCATED MRE SUMMARY OF DCF ANALYSIS – MEASURED & INIDCATED MRE SUMMARY OF DCF ANALYSIS – MEASURED & INIDCATED MRE
Metrics Units Value
(LOM / Avg)
Physicals
Tonnes Mined Tonnes 2 990 000
Gold Produced Kg 8 000
Gold Produced Oz 255 000
Recovered Grade g/ t 2.65
Life-of-Mine(incl. Construction) Years 9.9
Time to First Gold(incl Construction) Months 21.0
Capital Cost
Start-upCapital Cost USD'million 32
Project Capital Cost USD'million 56
SustainingCapital Cost USD'million 62
Total Capital Cost USD'million 118
Operating Cost
Total OperatingCost USD'million 285
C1 Cash Cost USD / tROM 95
C3 Cash Cost USD / tROM 97

page xxv

ASX Announcement and Media Release 2 September 2021

AISC USD / tROM 118
AISC USD /g 44
AISC USD / oz 1 379
Economics
Revenue USD'million 447
Free Cashflow USD'million 31
Pre-Tax Project NPV7.5 USD'million 11
Post-Tax Project NPV7.5 USD'million 7
Post-Tax Project NPV10 USD'million 2
Post-Tax Project NPV12.5 USD'million - 3
Pre-Tax Project IRR % 13
Post-Tax Project IRR % 11
OperatingMargin % 36
Peak FundingRequirement USD'million 50
Payback Period Years 6.2

Gold price, in addition to process recovery and recovered grade, has a direct impact on project revenue, variations in the revenue will have the greatest impact on the financial metrics. Table 15 below demonstrates the project financial sensitivity to revenue based on variation in gold price for the measured and indicated mineral resources only scenario.

Table 15: Sensitivity Analysis for Measured and Indicated Resources

MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY MEASURED, INDICATED AND RESOURCES GOLD PRICE SENSITIVITY
Gold
Price
Pre-Tax
Project
NPV7.5
Pre-Tax
Project
IRR
Post-Tax
Project
NPV7.5
Post-Tax
Project
IRR
Operating
Margin

Peak
Funding
Requirement
Payback
Period
USD/oz USD'm % USD'm % % USD'm years
1,600 (12) 1 (12) 1 30 59 8.8
1,700 0 7 (2) 6 35 53 6.7
1,750 11 13 7 11 36 50 6.2
1,800 19 16 13 14 38 48 5.9
1,900 35 22 24 19 41 47 5.6
2,000 51 28 35 24 44 46 5.3
2,300 98 44 69 38 51 44 4.6

Ore Reserves

Based on the evaluation undertaken and reported above, the Project shows a positive return and it is therefore possible to declare an Ore Reserve. The Ore Reserve is equivalent to the mining inventory based on the Measure and Indicated Resources only and has accounted for all appropriate modifying factors. The Ore Reserve is shown in Table 16 .

page xxvi

ASX Announcement and Media Release 2 September 2021

Table 16: Ore Reserve Statement for Qala Shallows (JORC 2012)

ORE RESERVE STATEMENT FORQALA SHALLOWS(JORC 2012) STATEMENT FORQALA SHALLOWS(JORC 2012) STATEMENT FORQALA SHALLOWS(JORC 2012)
Reef Type Ore Reserve
Category
Tonnage
(Mt)
Grade
(g/t)
Content
(kg)
Content
(oz)
K9A Proved 0.37 3.38 1 260 40 400
Probable 0.45 2.32 1 040 33 400
Total K9A 0.82 2.80 2 300 73 800
K9B Proved 0.46 2.94 1 340 43 200
Probable 1.72 2.91 4 990 160 600
Total K9B 2.17 2.92 6 330 203 800
Grand Totals Proved 0.83 3.13 2 600 83 600
Probable 2.17 2.79 6 000 194 000
Total 3.00 2.88 8 600 277 600

Note: errors may occur due to rounding differences

Upside Potential

As discussed in the mining section above, the primary mine layout accesses a large amount of Inferred Mineral Resources in the process of accessing and mining the Measured and Indicated Mineral Resources. As such, a production profile was generated including these Inferred Mineral Resources, modified in the appropriate manner. This production profile has been used to generate a second DCF to demonstrate the potential upside at the Project if these Inferred Mineral Resources are brought to book.

In generating this second model, appropriate adjustments were made to cater for the changes to capital and operating cost:

Capital costs

  • Increased mechanised equipment purchase and replacement costs required to meet the prolonged production profile

  • Increased mine development cost associated with Inferred Mineral Resource material and extended Life-of-Mine

  • Equipping of the above-mentioned development

  • Contingency associated with the aforementioned additions

Operating costs

  • Mining costs associated with the Inferred Mineral Resources

  • Processing and transportation costs associated with the Inferred Mineral Resources

  • An extension of fixed general and administration costs for the extended life of mine

Table 17 outlines the outcomes of this modelling exercise.

page xxvii

ASX Announcement and Media Release 2 September 2021

Table 17: Summary of Discount Cashflow Analysis (including Inferred Mineral Resources)

SUMMARY OF DCF ANALYSIS(INCLUDING INFERRED MRE) SUMMARY OF DCF ANALYSIS(INCLUDING INFERRED MRE) SUMMARY OF DCF ANALYSIS(INCLUDING INFERRED MRE)
Metrics Units Value
(LOM / Avg)
Physicals
Tonnes Mined tonnes 7 336 724
Gold Produced Kg 20 630
Gold Produced Oz 663 000
Recovered Grade g/ t 2.81
Life of Mine(incl. Construction) years 16.3
Time to First Gold(incl Construction) months 21.0
Capital Cost
Start upCapital Cost USD'million 32
Project Capital Cost USD'million 64
SustainingCapital Cost USD'million 82
Total Capital Cost USD'million 145
Operating Cost
Total OperatingCost USD'million 642
C1 Cash Cost USD / tROM 87
C3 Cash Cost USD / tROM 92
AISC USD / tROM 103
AISC USD /g 37
AISC USD / oz 1 144
Economics
Revenue USD'million 1 161
Free Cashflow USD'million 241
Pre-Tax Project NPV7.5 USD'million 151
Post-Tax Project NPV7.5 USD'million 106
Post-Tax Project NPV10 USD'million 80
Post-Tax Project NPV12.5 USD'million 61
Pre-Tax Project IRR % 35
Post-Tax Project IRR % 30
OperatingMargin % 45
Peak FundingRequirement USD'million 48
Payback Period years 5.5

The outcomes referred to in the above table are based on economic assessments, including inferred mineral resources, and are insufficient to support estimation of Ore Reserves or to provide assurance of a positive economic case at this stage.

There is a low level of geological confidence associated with inferred mineral resources and there is no certainty that further exploration work will result in the determination of indicated mineral resources or that the production target itself will be realised.

page xxviii

ASX Announcement and Media Release 2 September 2021

Sensitivities for gold price (revenue) has also been undertaken for the scenario considering the upside potential of the project by the inclusion of Inferred Mineral Resources in the mine plan. Table 18 shows the results of this sensitivity analysis.

Table 18: Sensitivity Analysis (including Inferred Mineral Resources)

MEASURED, INDICATED AND INFERRED RESOURCES GOLD MEASURED, INDICATED AND INFERRED RESOURCES GOLD MEASURED, INDICATED AND INFERRED RESOURCES GOLD MEASURED, INDICATED AND INFERRED RESOURCES GOLD MEASURED, INDICATED AND INFERRED RESOURCES GOLD MEASURED, INDICATED AND INFERRED RESOURCES GOLD PRICE SENSITIVITY PRICE SENSITIVITY
Gold Price Pre-Tax
Project
NPV7.5
Pre-Tax
Project
IRR
Post-
Tax
Project
NPV7.5
Post-Tax
Project
IRR
Operating
Margin
Peak
Funding
Requirement
Payback
Period
USD/oz USD'm % USD'm % % USD'm years
1 400 36 15 23 13 31 66 8.5
1 600 102 27 71 23 40 53 6.2
1 700 135 32 94 28 43 48 5.7
1 750 151 35 106 30 45 48 5.5
1 800 167 37 117 33 46 47 5.3
1 900 200 43 140 37 49 46 5.0
2 000 233 48 162 42 52 46 4.8
2 300 331 62 230 54 58 44 4.2

SUMMARY AND CONCLUSIONS

The design and evaluation of the measured and indicated mineral resources for the K9A and K9B Reef horizons at the Qala Shallows Project, as described above, has demonstrated a positive outcome and based on this an Ore Reserve has been declared for Qala Shallows.

The recent granting of the mining license means that the Qala Shallows, first stage of the WBP, can now move rapidly to the design and implementation phase.

Approved for release by the Company’s Managing Director.

==> picture [73 x 51] intentionally omitted <==

Jac van Heerden

Managing Director West Wits Mining Limited

For further information contact:

Ryan Batros Investor Relations [email protected]

page xxix

ASX Announcement and Media Release 2 September 2021

ABOUT WEST WITS MINING LIMITED

West Wits Mining Limited (ASX: WWI) is focused on the exploration, development and production of high value precious and base metals for the benefit of shareholders, communities and environments in which it operates. Witwatersrand Basin Project, located in the proven gold region of Central Rand Goldfield of South Africa boasts a 3.55Moz gold project at 4.26g/t[3] . The Witwatersrand Basin is a largely underground geological formation which surfaces in the Witwatersrand. It holds the world's largest known gold reserves and has produced over 1.5 billion ounces (over 40,000 metric tons), which represents about 22% of all the gold accounted for above the surface[6] . In Western Australia, WWI is exploring for gold and copper at the Mt Cecilia Project in a district that supports several world-class projects such as Woodie Woodie manganese mine, Nifty copper and Telfer gold/copper/silver mines.

  1. The original report was “Scoping Study Results Highlight Potential for Long Mine Life” released to the ASX on 16 August 2021 and can be found on the Company’s website (https://westwitsmining.com/). The Company confirms that all material assumptions underpinning the production target in the WBP Scoping Study continue to apply and have not materially changed.

  2. WWI ASX Release 20/07/2021 “ Mining Right Granted at Witwatersrand Basin Project

  3. The original report was “Restated JORC Resource of 3.55Moz Au for Mining Right” which was issued with consent of Competent Persons Mr. Hermanus Berhardus Swart. The report was released to the ASX on 23 July 2021 and can be found on the Company’s website (https://westwitsmining.com/). The Company is not aware of any new information or data that materially effects the information included in the relevant market announcement. The form and context in which the Competent Person’s findings are presented have not been materially modified.

  4. The original report was “WWI Corporate Presentation” which was issued with consent of competent persons Mr Hermanus Berhardus Swart. It was released to the ASX on 30 July 2021 and can be found on the Company’s website (https://westwitsmining.com/). The Company is not aware of any new information or data that materially effects the information included in the relevant market announcement. The form and context in which the Competent Person findings are presented have not been materially modified.

  5. The original report was “Infill-drill Program Grows JORC Resource at WBP to 4.47Moz” which was issued with consent of competent persons Mr Hermanus Berhardus Swart. The report was released to the ASX on 05 July 2021 and can be found on the Company’s website (https://westwitsmining.com/). The Company is not aware of any new information or data that materially effects the information included in the relevant market announcement. The form and context in which the Competent Person’s findings are presented have not been materially modified.

  6. Norman, N.; Whitfield, G. (2006) Geological Journeys. pp. 38–49, 60–61. Cape Town: Struik Publishers

  7. RBA USD/AUD exchange rate of 0.7325 on 01/09/2021

  8. ASX Release 03/08/2021 “ WWI Raises $7m to Commence Underground Mine Development

Competent Person – Mineral Resources

The information in this ASX release that relates to the Company’s Mineral Resource is extracted from and was originally reported in the Company’s ASX announcement “Restated JORC Resource of 3.55Moz Au for Mining Right” was released to ASX on 23 July 2021 and can be found on the Company’s website (https://westwitsmining.com/) or at www2.asx.com.au, the competent person being Mr Hermanus Berhardus Swart. The Company confirms that it is not aware of any new information or data that materially effects the information included in the relevant market announcement and that all material assumptions and technical parameter underpinning the estimate in that announcement continue to apply and have not materially changed. The Company confirms that the form & context in which the Competent Persons’ findings in relation to the Mineral Resource estimate are presented have not been materially modified from the original market announcement.

Competent Person - Ore Reserves

The information in this report which relates to Ore Reserves is based on, and fairly represents, information and supporting documentation compiled by Mr Andrew Pooley for Bara Consulting (Pty) Ltd. Mr Pooley is a Principal Mining Engineer and does not hold any shares in the company, either directly or indirectly. Mr Pooley is a Fellow of the Southern African Institute of Mining and Metallurgy (SAIMM ID: 701458) and has sufficient experience that is relevant to the style of mineralisation and type of deposit under consideration and to the activity being undertaken to qualify as a Competent Person as defined in the 2012 Edition of the “Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves”. Mr Pooley consents to the inclusion in the report of the matters based on this information in the form and context in which it appears.

page xxx

ASX Announcement and Media Release 2 September 2021

Forward Looking Statements

This Announcement includes “forward-looking statements” as that term within the meaning of securities laws of applicable jurisdictions. Forward-looking statements involve known and unknown risks, uncertainties and other factors that are in some cases beyond West Wits Mining Limited’s control. These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this presentation, including, without limitation, those regarding West Wits Mining Limited’s future expectations. Readers can identify forward-looking statements by terminology such as “aim,” “anticipate,” “assume,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “risk,” “should,” “will” or “would” and other similar expressions. Risks, uncertainties and other factors may cause West Wits Mining Limited’s actual results, performance, production or achievements to differ materially from those expressed or implied by the forward-looking statements (and from past results, performance or achievements). These factors include, but are not limited to, the failure to complete and commission the mine facilities and related infrastructure in the time frame and within estimated costs currently planned; variations in global demand and price for gold and silver; fluctuations in exchange rates between the U.S. Dollar, South African Rand and the Australian Dollar; the failure of West Wits Mining Limited’s suppliers, service providers and partners to fulfil their obligations under construction, supply and other agreements; unforeseen geological, physical or meteorological conditions, natural disasters or cyclones; changes in the regulatory environment, industrial disputes, labour shortages, political and other factors; the inability to obtain additional financing, if required, on commercially suitable terms; and global and regional economic conditions. Readers are cautioned not to place undue reliance on forward-looking statements. The information concerning possible production in this announcement is not intended to be a forecast. They are internally generated goals set by the board of directors of West Wits Mining Limited. The ability of the Company to achieve any targets will be largely determined by the Company’s ability to secure adequate funding, implement mining plans, resolve logistical issues associated with mining and enter into any necessary off take arrangements with reputable third parties. Although West Wits Mining Limited believes that its expectations reflected in these forward-looking statements are reasonable, such statements involve risks and uncertainties and no assurance can be given that actual results will be consistent with these forward-looking statements.

Appendix 1 - JORC Code (2012) TABLE 1 Report

The Company has relied upon its previously reported information, in respect of the matters related to sections 1, 2 and 3.

The original report was “Restated JORC Resource of 3.55Moz Au for Mining Right” which was issued with consent of Competent Persons Mr. Hermanus Berhardus Swart. The report was released to the ASX on 23 July 2021 and can be found on the Company’s website (https://westwitsmining.com/). The Company is not aware of any new information or data that materially effects the information included in the relevant market announcement. The form and context in which the Competent Person’s findings are presented have not been materially modified.

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

JORC Table 1 – Section 4 Estimation and Reporting of Ore Reserves below:

page xxxi

==> picture [114 x 68] intentionally omitted <==

Table 1 – Section 4 Estimation and Reporting of Ore Reserves

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

Criteria JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
Mineral
Resource
estimate for
conversion to
Ore Reserves
Description of the Mineral Resource estimate used as
a basis for the conversion to an Ore Reserve.
A mineral resource has been estimated using block modelling
techniques as describes in Section 3 of Table 1.
Qala Shallows Mineral Resource within mining right boundary,
date 25thJune 2021 at cut off grade of 2g/t
Reef Type
Resource
Category
Tonnes
(Millions)
Au
(Moz)
Au
(g/t)
K9A
Measured
2.1
0.31
4.54
K9A
Indicated
1.8
0.25
4.20
Total K9A M&I
3.9
0.55
4.38
K9A
Inferred
4.2
0.7
5.1
Total K9A
8.1
1.2
4.8
K9B
Measured
1.9
0.27
4.37
K9B
Indicated
6.2
0.83
4.14
Total K9B M&I
8.1
1.10
4.20
K9B
Inferred
2.4
0.4
5.5
Total K9B
10.5
1.5
4.50
Reef Type Resource
Category
Tonnes
(Millions)
Au
(Moz)
Au
(g/t)
K9A Measured 2.1 0.31 4.54
K9A Indicated 1.8 0.25 4.20
Total K9A M&I 3.9 0.55 4.38
K9A Inferred 4.2 0.7 5.1
Total K9A 8.1 1.2 4.8
K9B Measured 1.9 0.27 4.37
K9B Indicated 6.2 0.83 4.14
Total K9B M&I 8.1 1.10 4.20
K9B Inferred 2.4 0.4 5.5
Total K9B 10.5 1.5 4.50
Clear statement as to whether the Mineral Resources
are reported additional to, or inclusive of, the Ore
Reserves.
The mineral resou
rce estimate is inclusive of any ore reserves
Site visits Comment on any site visits undertaken by the
Competent Person and the outcome of those visits.
A number of site visit have been undertaken during the course of
the DFS work, visits were undertaken during November 2020 and
February, March and April 2021. Visits have been undertaken by
the Competent person as well as engineers responsible for the
following technical areas:
o
Geotechnical
o
Mining
o
Surface infrastructure
o
Waste rock dump
o
Underground infrastructure
Purpose of site visits and work undertaken include:
o
General site orientation
o
View potential sites for surface infrastructure including road
access
o
Identify potential bulk water and bulk power supply points
o
Visit core yard to log core geotechnically
o
Visit old underground workings to undertake geotechnical
scan line mapping

1 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
o
Meet potential construction and mining contractors at site to
discuss project and scope of work
o
No material issues that are likely to prevent the establishment of
mining activities at the site were identified during the site visits.
If no site visits have been undertaken indicate why this
is the case.
Site visits have been undertaken.
Study Status The type and level of study undertaken to enable
Mineral Resources to be converted to Ore Reserves.
The level of study is Definitive Feasibility Study. Only measured
and indicated resources have been considered in the declaration
of 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.
All factors required to convert Resources to Reserves have been
considered including dilutionary effects, cut off grades, pillar
requirements, non-viable parts of the mineral resource, capital
and operating costs, selling prices, geotechnical conditions, mining
efficiencies, metallurgical recoveries, environmental and social
constrains, etc. These factors were used to develop a mine plan
and mining inventory. The reserves reported are a portion of this
mining inventory and represent the economic portion of this
mining inventory. The use of these factors has resulted in a
technically and economically viable plan.
Cut-off
parameters
The basis of the cut-off grade(s) or quality parameters
applied
Cut-off grade has been estimated using the following combination
of factors:
o
Selling price
o
Mine costs derived from tenders received and costs
estimated for the proposed mining operation.
o
Recoveries metallurgical testwork done at SGS (South Africa)
and historical metallurgical testwork done by Ezulweni Plant
during toll treatment operations of historical West Wits
Kimberley Reef production.
o
Dilutionary effects of mining.
o
Estimate of gold loss during mining
The cut-off grade estimated is 2.11 g/t, a 2.0 g/t cut off was used
for planning purposes.
The cut off grade calculation is shown below.

2 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
0 - 500 m Depth
Description
Unit
Value
Gold Price (US/oz) 1 750
Exchange Rate (USD:ZAR) 15.0
Gold Price (ZAR/g) 844
Refining,Transport and Marketing (ZAR/oz) 80
Royalty (%) 1%
Realised Gold Price (ZAR/g) 830
Total OperatingCost (ZAR/t milled)
1 450
Breakeven Recovered Grade (g/t) 1.7
Metallurgical Recovery (%) 92%
Breakeven RoM Grade (g/t) 1.90
Gold Loss % 10%
RoM Grade before Gold Loss (g/t) 2.11
K9A
Tramming Width
(cm)
152.6
Breakeven Insitu cmgt
cmgt
322
K9B
Tramming Width
(cm)
166.56
Breakeven Insitu cmgt
cmgt
352
Mining factors
or assumptions
The method and assumptions used as reported in the
Pre-Feasibility or Feasibility Study to convert Mineral
Resource to an Ore Reserve (i.e. either by application
of appropriate factors by optimisation or by
preliminary or detailed design).
A mine design to definitive feasibility study levels of accuracy has
been undertaken as the basis for the estimation of Ore Reserves.
A mine design, layout and schedule was completed as part of the
DFS technical report. Appropriate modifying factors were applied
during the design and planning process and all required plant and
equipment were planned to support the mining plan. The plan
was fully costed (capex and opex). The resultant part of the
mining inventory which was sourced from the Measured and
Indicated Mineral Resource, and which was demonstrated to be
economic by DCF analysis was stated as the Ore Reserve.
The choice, nature and appropriateness of the
selected
mining
method(s)
and
other
mining
parameters including associated design issues such as
pre-strip, access, etc.
o
The mining method was selected based on the orebody
geometry and the geotechnical conditions. Production rates
and mining efficiencies were estimated based on available
skills in the South African mining industry. The mining
method selected is a conventional labour intensive Breast
Mining method commonly used on the gold mines in South
Africa.
o
Mining will be supported by level development located in the
K9B Reef horizon, levels will be developed in a mechanised
manner.
o
Primary access to access the mining levels will be a trackless
decline.
o
Transport of rock,men and materials in and out of the mine

3 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
will be by diesel powered rubber tyre vehicles
o
An existing incline shaft at the site will be used as a second
outlet
o
Intake ventilation air will enter the mine via the main decline
system and a new dedicated intake air raise. Return air will
exit the mine via two existing raise lines which hole to
surface. The main exhaust fans will be located underground
in these raise lines just below the crown pillar.
o
All required surface and underground mine services and
infrastructure including bulk supplies will be established at
the mine and have been considered in the planning and
design.
The assumptions made regarding geotechnical
parameters (eg pit slopes, stope sizes, etc), grade
control and pre-production drilling.
The following scope of work was undertaken as part of the
geotechnical investigation.
o
Geotechnical data collection based on:

The geotechnical logging of approximately 990 meters of
core, from 6 boreholes drilled as well as 3 historical
boreholes and,

Scanline mapping of the Qala adit.
o
Selecting suitable core samples from the hanging-wall,
orebody and footwall lithologies for rock strength testwork.
o
Transforming raw field data into geotechnical rock mass
characterisation systems, such as:

Rock Mass Ratings (RMR)

Geological Strength Index (GSI)

Q-Ratings (Q & Q’)

Mining rock mass rating (MRMR)
o
Providing an interpretation of the data collected and
quantifying the geotechnical environment.
o
Stoping design, including:

Determination of the minimum middling between the
K9a and K9b reefs.

Describe the stoping layout, including the pillar
dimensions and extraction ratios.

Determine the in-stope support requirements.

Carry out subsidence and blasting impact evaluations
and determine a minimum crown pillar thickness.

Determination of water pillar requirements
o
Access design, including:

Boxcut design.

Describe the development area support requirements.
o
Geotechnical risk assessment.

4 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
The geotechnical designs produced were included as part of the
mining design criteria on which the mine excavation design and
mine layout were based.
Development of mining areas will be by on reef levels accessing
raise line in the stope blocks. These excavations will be sampled
at 3m intervals to inform the grade control model on which
planning will be based. In addition, face sampling of stopes will
also take place. Sampling manpower has been allowed for.
The major assumptions made and Mineral Resource
model used for pit and stope optimisation (if
appropriate).
Selection of stopes to include in the mine planning model was
based on the cut off grade described above applied to the mineral
resource model provided.
The mining dilution factors used. Modifying factors used to convert the insitu Reef at Channel
Width (deposit width) to a fully diluted run of mine material are
shown in the table below. Dilution is stated as a modification
(increase) of the Channel width
Description Unit K9A Reef K9B Reef
Ave Channel Width (m) 1.23 1.38
Stope Dimensions
Minimum Mining (Stope) Width
(Incl. 10cm Unplanned Stope Dilution Allowance)
(m) 1.33 1.48
Stope Block Strike (m) 240 240
Stope Block DipLength (m) 90 90
Panel Length(Dip) (m) 29 29
Number of Panels on Dip 3 3
Area of Stope Block (m2) 21 600 21 600
Percentage Extraction (%) 86% 86%
Mined Area of Stope Block (m2) 18 667 18 667
Mined Volume at Stope Width (m3) 24 827 25 760
Planned Dilution
Center GullyLength (m) 90 90
ASG Total GullyLength (m) 720 720
Total GullyLength in Stope Block (m) 810 810
GulleyWidth (m) 1.5 1.5
GulleyHeight (m) 2.0 2.0
GulleyHeight minus Stope Width (m) 0.7 0.5
Area of Gulleyin Stope Block (m2) 1 215 1 215
Additional Volume of Gulleyin Stope Block (m3) 814 632
Effective Width of GulleyDilution in Mined Area (m) 0.04 0.03
Winch bed Area (m2) 9 9
Number of winch bedsper stope block 7 7
Total winch bed areaper stope block (m2) 63 63
Additional Volume of Winch bed in Stope Block (m3) 42 33
Effective Width of Winch bed Dilution in Mined Area (m) 0.002 0.002
Total Planned Dilution byAdditional Width (m) 0.046 0.036
Additional Unplanned Dilution
Allowance of additional MiningWidth (m) 0.15 0.15
Tramming Width (m) 1.53 1.67

5 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
The mining recovery factors used.
The mineral resource model was evaluated, and areas excluded
from the mining plan based on the following:
o
Areas below the selected cut off grade
o
Non-viable mining areas due to economic and/or technical
considerations
o
Pillar loss in stoping areas at 14%
o
Additional pillar loss for specific pillars (Water pillar and
Crown pillar)
o
Gold loss of 10% (or a Mine Call factor of 90% in South
African terms)
Any minimum mining widths used.
As stated above minimum mining widths in stopes are:
o
1.33m for K9A
o
1.38m for K9B
These are average widths and based on reef channel width plus
10cms. In the case where the channel width reduces to 1.0m or
lower the minimum mining width in a stope has been estimated at
1.10m.
The manner in which Inferred Mineral Resources are
utilised in mining studies and the sensitivity of the
outcome to their inclusion.
Inferred Mineral Resources have been included in the mine plan
and mining inventory. Inferred Mineral Resources make up
approximately 52% of the total mining inventory by tonnage. The
financial model in the DFS Technical Report was run considering
only Measured and Indicated Mineral Resources and resulted in a
positive NPV thus justifying the declaration of the mining
inventory from these sources as an Ore Reserve. It is further
noted that in running the financial model on Measured and
Indicated only the latter years of the mine plan did not show a
positive result year on year, the financial model was therefore cut
at the last positive month of return meaning thatthe Ore Reserve
is a sub-set of the Measured and Indicated Mineral Resource
included in the mining inventory. Mining inventories including
and excluding inferred mineral resources are listed below:

Total Mining Inventory (Measured, Indicated and
Inferred)

Tonnage:- 7,348,288 t

Grade:- 3.06 g/t

Contained Gold:- 722,293 oz

Mining Inventory (Measured and Indicated Only)

Tonnage:- 3,493,719 t

Grade:- 2.83 g/t

6 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

JORC Code explanation

Criteria JORC Code explanation Commentary Contained Gold:- 318,196 oz The infrastructure requirements of the selected There is an infrastructure requirement for both surface and mining methods. underground infrastructure, this has been included in the technical Report as follows: Surface infrastructure

SURFACE INFRASTRUCTURE REQUIREM ENTS FOR QALA SHALLOWS
Description Description
Terracing Mine water treatment plant
Access road Brake test ramp
Internal road Raw water tank
Access control Potable water tank
Fencing Service water tank
Qala Adit Fire water reticulation
No. 2 Inclined Shaft Potable water reticulation
No. 2 Ventilation Shaft Storm water channels
Offices Sewage reticulation
Change house Generator station
Lamp room Generator fuel yard
Training centre Wash bay – Parking
Workshop – Trackless Sub-Station
Workshop - General Laundry
Store Boardroom
Store yard Kitchen
Laydown area Server room
Salvage yard First aid station
Timber tard Explosives storage bay
Diesel / Oil - Dispensing Ore truck parking area
Compressor house Mini sub-station
Parking – Light vehicles Topsoil stockpile
Proto room Sand pit
Control room Tyre store / Inflating bay
Pollution control dam Personnel pick-up / drop off
Waste rock dump Reverse osmosis plant
Ore handling pad Fire water tank
Weighbridge No. 2A Ventilation Shaft
Low grade stockpile
Sewage treatment plant

Underground infrastructure

UG Services
o Compressed air systems
o Service water systems
o Water hydraulic systems (for powering conventional mining
equipment)
o Dirty water pumping and settling systems including
underground dams
o Potable water systems
o Electrical supply systems
o Control and instrumentation including:

Ethernet network

Personnel asset tracking

IP telephone system

7 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary

IT network

Access control systems

Level 9 proximity detection system

Environmental monitoring
UG Fixed infrastructure:
o
Loading cubbies on strike drives with loading chute to load
20t trucks
o
Tipping areas above the decline system to tip broken rock
into the pass system connecting to the decline, tips will
include grizzley and rock breaker.
o
Loading cubbies off the decline system with loading chute to
load 30t trucks
o
Service bay for drill rig in decline system (conversion of old
loading cubby)
Metallurgical
factors or
assumptions
The
metallurgical
process
proposed
and
the
appropriateness of that process to the style of
mineralisation.
The metallurgical process selected is a Carbon in Pulp (CIP)
process. A process flow sheet for the CIP process is shown below
Whether the metallurgical process is well-tested
technology or novel in nature.
The process method selected is a standard method for
mineralogically similar gold ores mined in South Africa and has
been widely used in the country and on South African gold ores for
decades.
As the process is commonly used in South Africa it has been
possible to consider toll treatment of ores for this project. Three
plant in the locality of the project have been identified and ore will
be sent to one of these sites for beneficiation. The three sites
identified are:
o
Ezulweni Plant
o
Doornkop Plant
o
Gold Plat Plant

8 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
No agreement is in place although all three operating companies
have indicated their interest in accepting the Qala ore. In
addition, West Wits has historically toll treated Kimberley Reef
ores from open cast sources at the Ezulweni Plant.
The nature, amount and representativeness of
metallurgical test work undertaken, the nature of the
metallurgical
domaining
applied
and
the
corresponding metallurgical recovery factors applied.
Testwork was carried out at Maelgwyn Mineral Services during
May and June 2021 on borehole core samples of K9A and K9B
reefs. The testwork performed was as follows:
o
Head analyses
o
Determination of head grade by analysis of the size fractions
from a screen analysis
o
Grind curves
o
CIP vs CIL leaches
o
Diagnostic leach tests
In addition, during 2018 and 2019, West Wits Kimberly Reef ore
from open pit sources was treated on a toll treatment basis at the
Ezulweni metallurgical plant, located near Westonaria. In order to
allocate gold to the different plan feed sources the Ezulweni plant
undertook bottle roll tests on this ore. The dissolutions from this
plant testwork were also used in the determination of recovery.
A grade dissolution curve for this data was generated and the
recovery determined based on this curve. The grade dissolution
curve is shown in the figure below, it can be seen that for an
average run of mine grade of just over 3 g/t the gold dissolution
will be 95%. A deduction of 3% was made to this dissolution
percentage to allow for plant inefficiencies and to allow for metal
accounting discrepancies at the process plant, a 92% recovery was
therefore use for this project.
60,0
65,0
70,0
75,0
80,0
85,0
90,0
95,0
100,0
0,00
0,50
1,00
1,50
2,00
2,50
3,00
3,50
4,00
% Dissolution
Head Grade gpt
Grade - Dissolution Curve

9 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
Any assumptions or allowances made for deleterious
elements.
A deduction of 3% on the gold recovery percentage determined
was made to allow for plant inefficiencies and gold accounting
issues during toll treatment.
The existence of any bulk sample or pilot scale test
work and the degree to which such samples are
considered representative of the orebody as a whole.
No bulk sample or pilot scale testwork undertaken.
For minerals that are defined by a specification, has
the ore reserve estimation been based on the
appropriate mineralogy to meet the specifications?
Not applicable.
Environmental The status of studies of potential environmental
impacts of the mining and processing operation.
Details of waste rock characterisation and the
consideration of potential sites, status of design
options considered and, where applicable, the status
of approvals for process residue storage and waste
dumps should be reported.
As the project is based on a toll treatment scenario, no
environmental impacts of processing operations or tailings storage
facilities have been undertaken. Any liability in this regard will be
for the plant operating company who undertakes the toll
treatment for Qala ore.
Environmental studies for the mining operation including all
underground infrastructure, surface infrastructure, waste rock
dump and road access have been submitted to authorities and
approved with an integrated environmental authorisation and
waste management license issued to West Wits in June 2020.
In addition, an application for an integrated water use license has
been submitted during July 2021, this submission has triggered
the 139 day Competent Authority review process after which a
decision on award must be made.
Infrastructure The
existence
of
appropriate
infrastructure:
availability of land for plant development, power,
water,
transportation
(particularly
for
bulk
commodities), labour, accommodation; or the ease
with which the infrastructure can be provided, or
accessed.
Access infrastructure is minor due to existing roads, and the same
is applicable for power, water, etc.
Land acquisition discussions are in progress but are yet to be
completed. Total land to be acquired is approximately 16Ha.
The project location is not remote, and no mine specific
accommodation is required and the workforce will live locally in
established communities.
Costs The derivation of, or assumptions made, regarding
projected capital costs in the study.
Capital costs have been estimated through the issue of enquiry
documents to multiple contractors and the receipt of formal
proposals by possible suppliers or contractors for all significant

10 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
works. These scopes of work include:
o
Mining operations including capital mine development
o
Surface bulk earth works and civils
o
Waste rock dump preparation
o
Road construction
In addition, for items outs side these scope of work various quotes
have been obtained for infrastructure that will be installed at
surface and in the mine and an allowance for installation has been
made.
The methodology used to estimate operating costs.
Mining operational cost have been calculated from formal
proposals from 3 possible contractors.
Of the 3 proposals, one has been discarded because of elevated
rates. The other. 2 of them are in a very close range and the
selected one is the lowest.
Processing cost have been estimated based on historical costs paid
to the Ezulweni Plant operating company historically and
escalated to current terms.
Transportation costs for hauling the ore from the mine to the
plant were based on five quotes received from transport
contractors.
Limited manpower costs were estimated and was made up of the
owners team and technical services only as mining manpower will
be included in the mining contractor cost. The manpower costs
estimated were estimated based on similar operations and cost
based on a benchmarking of this cost in other operations in South
Africa.
Supply of materials and mining consumables to the mine was
based on the estimation of usage and the application of unit costs
obtained from local suppliers for each item.
Allowances made for the content of deleterious
elements.
Not applicable
Any assumptions or allowances made for deleterious
elements.
Not applicable

11 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
The source of exchange rates used in the study.
The prevailing South African Rand (ZAR) to United States Dollar
(US$) exchange rate was used in the study. There is a historic and
ongoing devaluation of the ZAR against the US$ over a long period
of time equivalent to the difference between the inflation rates of
the two countries. This trend is not expected to change and the
ZAR is expected to weaken from the exchange rate selected for
the study over time. The exchange rate selected is ZAR15 to US$1.
Derivation of transportation charges.
Estimated based on proposals from transport contractors
The basis for forecasting or source of treatment and
refining charges, penalties for failure to meet
specification, etc.
Estimated based on the industry standards
The allowances made for royalties payable, both
Government and private.
Royalties have been calculated for the project based on the
formula stipulated in South African legislation. This formula can
result in varying percentages of royalty being paid, the calculated
royalty for Qala averaged over the life of mine is 1.3%.
**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.
Estimated head grade (RoM grade) is based on the modification of
the grades in the mineral resource model according to the
modifying and loss factors discussed above. The estimated
recovery factor is applied to this to achieve an estimate of gold
produced.
Analysis of recent trends in the gold price was undertaken for the
preceding 18 month period. The analysis is shown below.

12 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
Based on the analysis undertaken, the gold price selected for the
Qala Shallows DFS is US$1 750/oz, this is approximately US$50
below the 18 month average gold price and approximately 30%
lower than the 18 month average on a gold price distribution
basis.
Gold revenues in ZAR are based on the estimate of the gold
produced, the selected gold price and the selected exchange rate.
The derivation of assumptions made of metal or
commodity price(s), for the principal metals, minerals
and co-products.
See above
Market
assessment
The demand, supply and stock situation for the
particular commodity, consumption trends and
factors likely to affect supply and demand into the
future.
In South Africa all gold must be sold through the Rand refinery or
another licensed refining facility. The toll treatment options being
considered all sell gold through this route.
A customer and competitor analysis along with the
identification of likely market windows for the
product.
See above
Price and volume forecasts and the basis for these
forecasts.
See revenue factors above, US$1750/oz selected
For industrial minerals the customer specification,
testing and acceptance requirements prior to a supply
contract.
Not applicable
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
The Qala Shallows Project consists of the K9A and K9B Reef
horizons. The following information relating to the financial
evaluation represents the input parameters and results for the

13 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
estimated inflation, discount rate, etc.
project. Note that these results are based on the Measured and
Indicated Mineral Resources only.
The after-tax NPV of the projected cash flows is ZAR104 million at
an 7.5-percent (real) discount rate.
The after-tax internal rate-of-return is 11 percent.
All costs and prices are based on 2021 constant South African
Rand (zero inflation assumed).
Up-front Capital Costs
Mining & mine related facilities ZAR706 million
Processing & plant related infrastructure = ZAR 0 (toll treatment,
no process facility will be constructed.
Other capex including G&A = ZAR130 million
Up-front capital costs = ZAR836 million
A contingency of 10% applied to capex requirements for all Project
facilities.
Production (tons)
Total Tonnes Mined over Life-of-Mine = 3.0 million tonnes
Plant recovery = 92%
Life of Mine = 10 years
Average Production Steady State = 37 koz/annum
Average Life of Mine Production = 25.5 koz/annum
Total Au Produced Life-of-Mine = 255 koz
Cash flow
Average Sales Price Received = ZAR 26,250/oz
Average Cash Operating Costs (C1) = ZAR1,486/t
Average Annual Operating Earnings before
Interest, Taxes, Depreciation and
Amortization (EBITDA) (steady state) = ZAR 364 million
Post Tax NPV (7.5) = ZAR 104 million
Internal rate of return (IRR) = 11%
NPV ranges and sensitivity to variations in the
significant assumptions and inputs.
A sensitivity study has been undertaken based on variation in
revenue (Gold price, grade, metallurgical recovery). The table

14 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
below shows the results of this study.
Gold Price
Post-Tax
Project NPV7.5
Post-Tax
Project NPV7.5
Post-Tax
Project IRR
Operating
Margin
Peak Funding
Requirement
Peak Funding
Requirement
Payback
Period
USD/oz
ZAR'm
USD'm
%
%
ZAR'm
USD'm
years
1 400
349
23
13
31
991
66
8.5
1 450
534
36
16
33
942
63
7.6
1 500
714
48
18
36
892
59
7.0
1 550
891
59
21
38
843
56
6.5
1 600
1 066
71
23
40
793
53
6.2
1 650
1 240
83
26
41
750
50
5.9
1 700
1 412
94
28
43
726
48
5.7
1 750
1 584
106
30
45
719
48
5.5
1 800
1 755
117
33
46
711
47
5.3
1 850
1 926
128
35
48
703
47
5.2
1 900
2 096
140
37
49
697
46
5.0
1 950
2 265
151
39
50
691
46
4.8
2 000
2 435
162
42
52
685
46
4.8
2 050
2 604
174
44
53
679
45
4.7
2 100
2 772
185
46
54
674
45
4.5
2 150
2 943
196
48
55
671
45
4.4
2 200
3 112
207
50
56
667
44
4.3
Social The status of agreements with key stakeholders and
matters leading to social licence to operate.
A social and labour plan (SLP) has been generated and submitted
to the authorities. This SLP included interaction with all interested
and affected parties. All outstanding issues in this regard have
been resolved and a mining right based on this SLP has been
issued.
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. N/A
The status of material legal agreements and
marketing arrangements.
The following are relevant:
o
Agreement to purchase the surface rights is still under
discussion
o
No toll treatment agreement with a plant operating company
has yet to be concluded.
The
status
of
governmental
agreements
and
approvals critical to the viability of the project, such as
mineral tenement status, and government and
statutory approvals. There must be reasonable
grounds to expect that all necessary Government
approvals will be received within the timeframes
anticipated in the Pre-Feasibility or Feasibility study.
Highlight and discuss the materiality of any
unresolved matter that is dependent on a third party
on which extraction of the reserve is contingent.
The progress of key authorisation aspects of the project cis as
follows:
o
Mining right application submitted with following documents
in support:

Mine works program

Social and labour plan

Environmental authorisation form
o
Integrated
environmental
authorisation
and
waste
management license issued to West Wits in June 2020
o
Mining
right
issued
to
West
Wits
in
July
2021

15 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
JORC Code explanation
Commentary
Mining Right No: GP 30/5/1/2/2/10073 MR
o
Integrated water use license application submitted in July
2021. 139 day competent authority review is now in progress
after which award decision will be made.
Classification The basis for the classification of the Ore Reserves into
varying confidence categories.
Measured mineral resources have been classified as Proved ore
reserves while Indicated mineral resources have been classified as
Probable ore reserves.
This is based on the following:
o
Suitably detailed geological and mineral resource evaluation
has been undertaken to declare the mineral resources stated
in this table and confidence levels appropriate for conversion
to ore reserves.
o
Suitably detailed DFS levels of engineering study have been
undertaken to motivate the declaration of an ore reserve
o
The fact that a mining right has already been issued and the
confidence in the likelihood of mining of these mineral
resources is therefore high.
Whether the result appropriately reflects the
Competent Person’s view of the deposit.
It is the view of the Competent Person that the outcomes of the
feasibility study undertaken appropriately reflect the nature and
potential of the deposit to be developed, viable exploitation is
considered feasible.
The proportion of Probable Ore Reserves that have
been derived from Measured Mineral Resources (if
any).
Nil
Audits or
reviews
The results of any audits or reviews of Ore Reserve
estimates.
No independent audit has been undertaken to date.
Discussion of
relative
accuracy/
confidence
Where appropriate a statement of the relative
accuracy and confidence level in the Ore Reserve
estimate using an approach or procedure deemed
appropriate by the Competent Person. For example,
the
application
of
statistical
or
geostatistical
procedures to quantify the relative accuracy of the
reserve within stated confidence limits, or, if such an
approach is not deemed appropriate, a qualitative
discussion of the factors which could affect the
relative accuracy and confidence of the estimate.
The ore res
ORE RESERV E STATEMENT FOR QALA SHALLOW S (JORC 2012)
Reef Type Ore Reserve
Category
Tonnage
(Mt)
Grade
(g/t)
Content
(kg)
Content
(oz)
K9A Proved 0.37 3.38 1 257 40 430
Probable 0.45 2.32 1 040 33 434
Total K9A 0.82 2.80 2 297 73 863
K9B Proved 0.46 2.94 1 343 43 188
Probable 1.72 2.91 4 996 160 636
Total K9B 2.17 2.92 6 340 203 825
Grand Totals Proved 0.83 3.13 2 601 83 618
Probable 2.17 2.79 6 036 194 070
Total 3.00 2.88 8 637 277 688

16 of 17

31[st] August 2021

==> picture [114 x 68] intentionally omitted <==

Criteria JORC Code explanation
Commentary
current Ore Reserves is appropriate for the level of study, the
geological confidence stated in the Mineral Resource and the
advanced state of the relevant license applications.
The reported Ore Reserve is considered appropriate and
representative of the grade and tonnage at the 2 g/t cut-off grade.
The statement should specify whether it relates to
global or local estimates, and, if local, state the
relevant tonnages, which should be relevant to
technical and economic evaluation. Documentation
should include assumptions made and the procedures
used.
All ore reserves declared have been based on Measured and
Indicated mineral resources, no inferred material has been
accounted for in the Ore Reserve Statement.
Accuracy and confidence discussions should extend to
specific discussions of any applied Modifying Factors
that may have a material impact on Ore Reserve
viability, or for which there are remaining areas of
uncertainty at the current study stage.
It is considered that all modifying factors applied to generate the
ore reserve estimates have been developed to a level of accuracy
required to support a feasibility study.
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.
Not available.

17 of 17

31[st] August 2021