Professional Documents
Culture Documents
Prepared By
________________
Bruce Van Brunt
Fellow AusIMM, Member SME
Group Technical Manager, Amara Mining PLC.
Amara Mining Plc (Amara) presents the results of a Preliminary Economic Assessment
(PEA) of its 100% owned Yaoure gold project (Yaoure Project, Yaoure or Project) in
Cte dIvoire, West Africa.
The PEA supports a large scale operation, with favourable metallurgy and low
operating costs, which yields a strong financial performance at USD 1,250 per ounce
gold and offers significant scope for future project optimisation.
The study evaluated throughput scenarios of 5, 6.5 and 8 Mt/a and two different two
different sized open pit scenarios. An option for a small scale oxide heap leaching
operation has also been included in the report. The highlights of the Headline and Base
cases are provided below, with the results of the cases in the summary Table 1.
HIGHLIGHTS OF THE 8 MT/A HEADLINE CASE:
The PEA establishes the robust economic and technical viability of the Headline
Case 8 million tonne per annum operation at Yaoure, producing 325,000 ounces
per annum (average) over 12 years of mine life.
Post-tax cumulative net cash flow is USD 1,510 million, generating an IRR of 32%
and payback period of 2.4 years at USD 1,250 per ounce gold.
Mining from a single open pit using owner-operated equipment, with a strip ratio of
5.2:1, and a conventional whole ore leach processing plant, result in operating cash
costs (excluding royalties) over the life of mine of USD 598 per ounce.
Pre-production capital costs are USD 408 million, with sustaining capital over the
life of mine of USD 146 million, setting All-In Costs (including capital) of USD 792
per ounce.
The PEA establishes similar economics and the technical viability of the Base
Case 6.5 million tonne per annum scenario at Yaoure, producing 279,000 ounces
per annum (average) over 10 years of mine life.
Post-tax cumulative net cash flow is USD 1,260 million, generating an IRR of 33%
and payback period of 2.6 years at USD 1,250 per ounce gold.
Open pit mining from a single pit using owner-operated equipment with a strip ratio
of 4.9:1 and a conventional whole ore leach processing plant, provide operating
cash costs (excluding royalties) over the life of mine of USD 537 per ounce.
Executive Summary I
Pre-production capital costs are USD 357 million, with sustaining capital over the
life of mine of USD 89 million, setting All-In Costs (including capital) of USD 743 per
ounce.
The Base Case also shows resilience to lower gold prices as demonstrated by the
project achieving an IRR of 25% at a lower gold price of USD 1,100 per ounce.
A conventional whole ore leach plant has been designed to process Yaoures
substantial sulphide resource, achieving a recovery rate of 95%. Project economics are
assisted by the low energy cost of 9 c/kWh, a high gold recovery, and a strip ratio of
around 5:1. These factors result in moderate operating cash costs and provide quick
payback and strong cash flows from the operation. The results strongly support
continued investment in the project
The project demonstrates solid economics over a range of scales and gold price
scenarios, providing a number of options for development. The PEA explored a number
of processing and scale scenarios, and has also identified further opportunities for
optimisation work in the following areas:
Executive Summary II
USD 800/oz
Pit Design
6.5 Mt/a
BASE
CASE
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
HEADLINE
CASE
USD 950/oz
Pit Design
5.0
6.5
6.5
8.0
13
10
15
12
63.9
63.9
94.6
94.6
1.53
1.53
1.39
1.39
314
314
492
492
378
378
587
587
4.9
4.9
5.2
5.2
3.1
3.1
4.2
4.2
Mining
Processing
Contained gold (Moz)
95.0
95.0
95.0
95.0
3.0
3.0
4.0
4.0
216
279
265
325
265
282
282
317
66
75
80
92
464
613
554
688
25
33
26
32
Pre-Production Capital
Processing & Infrastructure
Mining (USD m)
Results
NPV (post-tax at 8%, USD m)
IRR (%)
Payback (Yrs)
Gold Price (USD/oz)
3.4
2.6
3.2
2.4
1,250
1,250
1,250
1,250
2.0
INTRODUCTION.................................................................................................................... 2-19
2.1
Terms of Reference .................................................................................................. 2-19
2.2
Technical Report Preparation ................................................................................... 2-19
2.2.1 Sources of Information ................................................................................. 2-20
2.2.2 Site Visits ..................................................................................................... 2-20
2.3
Units and Currency ................................................................................................... 2-21
2.4
Glossary and Abbreviation of Terms......................................................................... 2-21
3.0
4.0
5.0
6.0
7.0
7.4
7.5
7.6
8.0
9.0
EXPLORATION...................................................................................................................... 9-59
9.1
Coordinates, Datum Grid Control and Topographic Surveys ................................... 9-59
9.2
Summary of Exploration Activity ............................................................................... 9-59
9.3
Geological Mapping .................................................................................................. 9-59
9.4
Remote Sensing and Satellite Imagery..................................................................... 9-62
9.5
Geophysics ............................................................................................................... 9-62
9.6
Surface Geochemistry............................................................................................... 9-65
9.6.1 Stream Sediment Sampling ......................................................................... 9-65
9.6.2 Outcrop Sampling ........................................................................................ 9-66
9.6.3 Soil Geochemistry ........................................................................................ 9-67
9.6.4 Trenching and Pitting ................................................................................... 9-67
9.7
Geotechnical and Hydrology ..................................................................................... 9-70
9.8
Petrology, Mineralogy and Other Research Studies ................................................. 9-70
10.0
11.0
11.5
11.6
11.7
12.0
13.0
14.0
15.0
16.0
16.3
16.4
16.5
16.6
17.0
18.0
18.4
18.5
19.0
20.0
21.0
22.0
24.0
25.0
26.0
27.0
T ABLE S
Table 1: Key Project Parameters ............................................................................................................ III
Table 1.1: Scenarios studied in the PEA .............................................................................................. 1-1
Table 1.2: Yaoure Total Mineral Resource, as at 1 December 2013.................................................... 1-6
Table 1.3: Material quantities contained in USD 800 & USD 950 Pit Designs ..................................... 1-7
Table 1.4: Pre-production Capital Cost Estimates - Process & Infrastructure .................................... 1-12
Table 1.5: Sustaining Capital Cost Estimates - Process & Infrastructure ........................................... 1-12
Table 1.6: 1.6 Mt/a Oxide Circuit (Heap Leach) Capital Cost Estimates ............................................ 1-12
Table 1.7: Capital Cost Estimates - Mining ......................................................................................... 1-13
Table 1.8: Total Capital Cost Estimates - Summary ........................................................................... 1-13
Table 1.9: Operating Cost Estimates .................................................................................................. 1-14
Table 1.10: Unit Cash Cost Estimates LOM .................................................................................... 1-15
Table 1.11: Fiscal Assumptions .......................................................................................................... 1-15
Table 1.12: Key Financial parameters by case ................................................................................... 1-16
Table 1.13: Base case NPV (USD m) & IRR sensitivity to discount rate and gold price .................... 1-16
Table 2.1: Glossary and Abbreviation of Terms.................................................................................. 2-21
Table 3.1: Report Authors ................................................................................................................... 3-25
Table 4.1: Mineral Tenure Information ................................................................................................ 4-27
Table 4.2: Coordinates of the Exploration Licence (EXPL 168) ......................................................... 4-28
Table 4.3: Coordinates of the New Exploration Licence (EXPL 397) ................................................. 4-29
Table 10.1: Summary of Drilling from 2009 to 2013 ......................................................................... 10-72
Table 10.2: Drilling Excluded from Resource Estimation .................................................................. 10-74
Table 10.3: Yaoure Diamond Drill Programme Phases .................................................................... 10-75
Table 10.4: Proportion of Core Sizes in Diamond Drilling ................................................................ 10-79
Table 10.5: Yaoure Intersections (> 50 m g/t) ............................................................................... 10-83
Table 11.1: In situ bulk dry densities by lithology and weathering code ........................................... 11-84
Table 11.2: Intertek Inter-Laboratory Check of SGS CRMs .......................................................... 11-91
Table 11.3: Summary Statistics of Check Assays - SGS vs. Intertek ............................................... 11-92
Table 11.4: Summary of Inter-Laboratory Check Intertek and ALS ............................................... 11-95
Table 11.5: Analysis of Certified Reference Materials at SGS and Intertek (All Rocklab Samples) 11-98
Table 11.6: Summary Statistics of Original Assays vs. Field Duplicate Assays ............................... 11-99
Table 11.7: Commercial Standards Characteristics ....................................................................... 11-103
Contents vi
Contents xi
1.0
SUMMARY
This Technical Report has been prepared by Amara Mining Plc (Amara) for the Yaoure
gold project, located in the central (Vallee du Bandama) region of the Republic of Cte
dIvoire. The report is a Preliminary Economic Assessment (PEA) of the Project.
This study was overseen by Bruce Van Brunt, MEng of Amara. Amara commissioned
the following entities to review the following aspects of the project:
AMEC Earth & Environmental UK Ltd Recovery Methods, Process Plant, Project
Infrastructure, Tailings Management Facility (TMF)
The report has been prepared in accordance with the requirements of National
Instrument 43-101 (NI 43-101), Standards of Disclosure for Mineral Projects, of the
Canadian Securities Administrators (CSA) for lodgement on the CSAs System for
Electronic Document Analysis and Retrieval (SEDAR).
Process Circuit
Pit Design
Material
Nomenclature
5.0 Mt/a
USD800/oz
6.5 Mt/a
USD800/oz
6.5 Mt/a
USD950/oz
8.0 Mt/a
USD950/oz
headline case
1.6 Mt/a
Heap leach
Oxide
oxide case
base case
Cautionary statements
The purpose of this technical report is to present the PEA findings of the Project. The
contents of this report reflect various technical and economic conditions at the time of
writing. Given the nature of the mining business, these conditions can change
significantly over relatively short periods of time. Consequently, actual results may be
significantly more or less favourable.
Page 1-1
The reader is cautioned that the PEA summarized in this technical report is preliminary
in nature and is only intended to provide an initial, high-level review of the project.
Further studies are required with regards to the resource, infrastructure and operational
methodologies. The PEA mine plan and economic model include the use of a
significant portion of Inferred Resources that are considered to be too speculative
geologically to have economic considerations applied to them that would enable them
to be characterized as mineral reserves. There is no guarantee that Inferred Resources
can be converted to Indicated or Measured resources. There is no guarantee that the
project economics described herein would be achieved.
1.1
The Yaoure project comprises two exploration licences granted to Amaras 100%
directly-owned subsidiary, Cluff Gold (WA) Cte dIvoire SARL. Both exploration
licences are due to expire on 9 August 2015 and cover a combined area of 141.76
square miles (367 km).
The site is accessed by paved national and main roads, with the last 5 km section of
the primary access west of the Kossou dam being gravel. Electrical power is supplied
by a 33 KV feeder line from the nearby 150 MW Kossou hydroelectric power station.
The population immediately surrounding the Yaoure gold project is estimated at about
5,000 local people from several villages. The main economic activities in the area are
pastoral and cultivated agriculture, forestry, artisanal mining, and fishing.
Page 1-2
Project history
Artisanal gold mining is known to have been conducted at the Yaoure site (previously
known as Angovia) since 1935. From 1946 to 1969, several exploration projects aimed
to assess the gold potential in quartz veins, and gold mineralization. Modern
exploration, in the form of regional soil and stream sediment geochemical sampling
programme, began in 1983 with the French Bureau de Recherches Geologiques et
Minires (BRGM), who defined two significant gold-in-soil anomalies. Subsequent work
through to 1991 consisted of geophysics, trenching and core drilling, with a focus on
the Angovia Prospect 1 which subsequently became the Compagnie Minire dAfrique
(CMA) mine.
An Exploitation Permit was granted to CMA in 1993, a feasibility study was completed
in 1994, and a heap leach oxide gold mining operation established in 1999. Production
continued until the mine closed towards the end of 2003. CMA reportedly extracted 1.9
million tonnes (Mt) of ore, with a mean plant feed grade of 3.9 g/t gold from three open
pits. Treatment of the oxidized ore reportedly achieved a mean recovery of
approximately 85%.
Amara acquired the exploration licence in 2004 and subsequently produced 54,382
ounces of gold from mining at Yaoure Central (formerly called Prospects 2 and 4) and
Blangan Hill from 2008 until January 2011.
The project then reverted to an exploration phase, focused on the underlying sulphide
resource. A large mineral resource was delineated in 2013 following a drill campaign
from 2011 to 2013.
1.2
1.3
Exploration
Exploration on the licence has consisted of geological mapping, remote sensing,
satellite imagery and geophysics, and surface geochemistry sampling of streams,
outcrops, soils, trenches and pits. As targets were identified, drilling programmes were
Page 1-3
designed using, as required, rotary air blast (RAB), reverse circulation (RC) or diamond
core methods.
Between April 2009 and January 2011 and from June 2011 to October 2012, soil
sampling was carried out around several targets. Subsequently from November 2012
to August 2013 the regional soil sampling programme focused on the targets identified
by the airborne geophysical survey and the remote sensing interpretation. From
September 2013 to December 2013, further soil sampling was carried out within four
kilometres of the Yaoure deposit with the dual objectives of sterilising ground for future
mine planning purposes as well as delineating additional mineralized zones.
Drilling conducted by Amara between 2009 and 2013 has consisted of rotary air blast
(RAB), reverse circulation (RC), and diamond core drilling. Drilling was initiated in 2005
by testing the BRGM soil anomalies with reverse circulation (RC) drilling at the thennamed Prospects 2, 3 and 4, and Angovia 2. 53,056 m of RC drilling (775 holes) were
completed between 2005 and 2007; and in addition 6,484 m of diamond drilling (62
holes) were completed in 2007. As a consequence, resources were delineated at
Prospect 2 and Prospect 4 (now Yaoure Central pit) and Angovia 2.
In February 2009, a review of all available data identified the Blangan soil anomaly as a
target, subsequent RAB drilling of which was the basis of a resource definition, leading
to mining. The soil anomaly at Kongonza was tested with RC drilling in 2010, from
which a resource was delineated.
Exploration resumed in June 2011, including RAB drilling at the Zone North soil
anomaly from which a lateritic resource was defined. RAB drilling of soil anomalies
continued through the remainder of 2011 and up to October 2012, while RC drilling
resumed from October 2011 to October 2012.
In August 2011, the Yaoure sulphide diamond drilling project started. Diamond drilling
at the Yaoure gold project was carried out in four campaigns, testing an area of up to
2.1 km in an N-S direction and up to 1.4 km in an E-W direction. By June 2013, 152
holes comprising 47,300 m had been drilledtesting an area of up to about 2.1 km in
an N-S direction and up to about 1.4 km in an E-W direction. This drilling is the basis
for the Yaoure oxide and sulphide mineral resource estimates. Six diamond drill holes
(1,101 m) were also drilled at Kongonza in October 2011.
Phase 1 of the diamond drilling project, consisted of 23 drill holes, all collared within the
existing Yaoure Central pit to confirm results from 2005-2007 RC drilling, provide
structural information and to test cross-cutting steep veins. A further 24 holes drilled
during Phase 2 tested the continuity of north-south trending, shallow east-dipping
structures west of the Yaoure Central pit, on 100 m sections and at between 100 m and
340 m intervals. The Phase 3 outline drilling, of 59 holes, tested the extent of
potentially open pit minable sulphide mineralization around the Yaoure Central and
CMA pits. Phase 4 infill drilling, consisting of 46 holes, focused on CMA North-Central
and Yaoure Central South. Phase 4 infill diamond drilling started on 14 January 2013
and finished on 4 June 2013.
Page 1-4
1.4
Process Development
A number of options were evaluated at a high level based on preliminary test work
conducted by SGS for Amara. Whole ore cyanide leaching was found to be effective,
achieving gold extraction generally between 90 % and 96 % without excessive cyanide
consumption. Gold extraction was observed to be directly affected by the fineness of
grind down to a grind size of 80 % passing 106 m, below which there was minimal
benefit in grinding finer. Extraction was generally observed to peak after 24 hours
leaching and then reduce when leaching was continued to 48 hours. Leach tests in the
presence of activated carbon did not achieve higher leach extractions and hence
AMEC has recommended that direct cyanide leaching followed by carbon in pulp (CIP)
can be used. Aerated bottle roll tests yielded higher extractions than non-aerated tests.
Gravity concentration was able to recover approximately 30 % of the gold into a
concentrate. Leaching of the gravity tail was tested but the combined recovery from
concentrate and tailing was no greater than whole ore leaching and the overall cyanide
consumption was higher. Similarly, flotation achieved good recovery on some samples
but the combined flotation and leach recovery was lower than that achieved by whole
ore leaching. Flotation response between samples was variable.
The Bond ball mill Work Index was found to be 13.9 kWh/t, close to the median value
of the tests performed by SGS. The Bond rod mill Work Index was measured for one
composite sample and a value of 26.3 kWh/t was obtained. This ranks the Yaoure
material tested as among the hardest of all rocks tested by SGS.
Since the very limited testing to measure comminution parameters showed the rod mill
Work Index to be much higher than the ball mill Work Index, SAG milling has not been
considered for this study and staged crushing and ball milling has been costed.
Single stage ball milling is capable of creating a product of the size required for
effective leaching of the Yaoure material (80 % passing 106 m). For the purpose of
this study, a single mill has been selected as this option incurs the lowest capital
expenditure.
High level comparison of gravity concentration and flotation with whole ore treatment
has shown that neither concentration method has economic returns better than whole
ore cyanidation, therefore the PEA has been based on whole ore treatment.
Since high extraction was achieved by direct cyanidation this process (whole ore
processing via tank leach followed by CIP) has been used for the PEA. Leach
retention time of 24 hours and oxygen addition is predicted to realize a gold extraction
of 95 %.
No recent laboratory testing has been performed on the oxide rock type which lies
between the two existing open pit mines worked previously. For this study, it has been
assumed that the rocks in this zone are amenable to the tank and heap leaching under
the same conditions as used during the previous operational phases.
Further metallurgical test work will be undertaken to ensure the recovery, reagent
consumption and comminution parameters are fully representative of the Yaoure
Page 1-5
deposit as the project advances through feasibility. Further work will be performed to
confirm the process route selection for the sulphide material.
1.5
The Yaoure total Indicated and Inferred Mineral Resources at cut-off grades of 0.5, 0.8,
and 1.0 g/t Au, are presented in Table 1.2.
Table 1.2: Yaoure Total Mineral Resource, as at 1 December 2013
Indicated
Inferred
Tonnes
Grade
Content
Tonnes
Grade
Content
(Mt)
(g/t)
(koz)
(Mt)
(g/t)
(koz)
0.5
20,286
1.20
778
133,030
1.29
5,518
0.8
13,340
1.48
637
85,731
1.65
4,554
1.0
10,043
1.68
541
65,575
1.89
3,974
Cut-off
1.
The effective date of the Yaoure Mineral Resource estimate is 1 December 2013.
2.
The gold price used in this estimate USD1,500/oz and assuming an open-pit mining scenario.
Oxides are being mined assuming Heap Leach economics, Sulphides assuming Flotation.
3.
Mineral resources which are not mineral reserves, do not have demonstrated economic viability.
4.
There are no known environmental, permitting, legal, title, taxation, socio-economic, marketing, and
political or other relevant issues that may materially affect the resource estimates.
5.
Totals and average grades are subject to rounding to the appropriate precision and some columns
or rows may not compute exactly as shown.
A subset of this resource was used for the scenarios studied in the PEA with updated
parameters as outlined in Section 16.
Page 1-6
1.6
Mining Methods
1.6.1
Waste
Strip Ratio
Tonnes
Grade
Content
(Mt)
(Mt)
(t/t)
(Mt)
(g/t)
(koz)
377.7
313.8
4.9
63.9
1.53
3,140
586.6
492.0
5.2
94.6
1.39
4,239
LOM Material
Notes
1. Totals and average grades are subject to rounding to the appropriate precision and some columns or
rows may not compute exactly as shown.
2. Effective cut offs for each pit are 0.59g/t for USD 800 and 0.49 g/t for USD 950 per ounce
The conceptual mine plan assumes drill and blasting, and mining with trucks and
shovels on an owner-operated basis. This delivers both oxide and sulphide material
containing gold to the processing plant. The resulting overall strip ratio is around 5:1.
Both Indicated and Inferred resources were used in the LOM plan with Inferred
resources representing circa 80% of the material mined for processing. Mineral
Resources that are not mineral reserves do not have demonstrated economic viability.
There is no certainty that all or any part of the mineral resources would be converted
into mineral reserves. Mineral reserves can only be estimated as a result of an
economic evaluation as part of a preliminary feasibility study (PFS) or a feasibility study
(FS) of a mineral project. Accordingly, at the present level of development, there are no
mineral reserves at the Yaoure Project.
Note the estimated grades of the resources include some geologic dilution through the
use of sub-blocking (onto partial blocks measuring 6.25 x 6.25 x 5 metres (on a parent
block basis measuring 25 x 25 x 10 metres). Blocks at the outer edge of the 0.1 g/t gold
envelope were diluted with 0 g/t grade. The stated resources include dilution in the
block model that relates to the level of low selectivity envisioned in a bulk open pit
operation, assuming 10m bench heights. No additional operational or mining dilution or
ore loss has been incorporated.
A smaller oxide only case was also run based on the potential relocation of Amaras
Kalsaka plant, mining 5.6 million tonnes of oxide material.
1.7
Recovery Methods
Based on the results of test work, AMEC proposed whole ore processing via tank
leach, followed by CIP processing for the sulphide circuit, as outlined below.
Page 1-7
Page 1-8
Eluted carbon is regenerated in an electrically heated rotary kiln before returning to the
adsorption circuit.
Gold sludge is washed from the electrowinning cells cathodes, filtered, dried and
smelted before being cast into dor bars.
Undersize from the carbon safety screen is pumped to the tailings dam.
In general, ultraviolet light destructs cyanide in tailings on the TMF. A facility to
detoxify tailing slurry using the SO2/air process is installed and operated should the
cyanide concentration in tailing slurry or TMF decant water be higher than acceptable
levels. This facility will consist of an open, mechanically agitated tank with associated
equipment to dose sodium metabisulphite, copper sulphate and lime.
Oxides Circuit (Heap Leach)
The crushing, agglomeration, stacking and ADR circuit is sourced from Amaras
existing Kalsaka operation in neighbouring Burkina Faso.
Crushed and agglomerated oxide material is transported by a series of conveyors to a
movable stacker for deposition on a new heap leach pad. Stacked material will be drip
irrigated with a dilute solution of sodium cyanide which percolates through the heap.
Solution is collected by a network of pipes at the base of the heap and flows by gravity
to storage ponds. The resulting higher grade solution is collected in a pregnant leach
solution (PLS) pond and pumped to the adsorption/desorption/regeneration (ADR)
plant for treatment and gold recovery.
The heap leach pad is designed as a permanent type pad with 2 lifts of 7 m each.
1.8
Project Infrastructure
The project location benefits from good regional infrastructure due to the close
proximity to the 150MW Kossou Dam, located 10 kilometres away, which offers cheap
and reliable hydro-electric power (HEP) and abundant water, housing and excellent
roads connecting to the capital Yamoussoukro and the port of Abidjan.
Power supply
Based on tariff proposals from the Compagnie Ivoirienne dElectricite (CIE), Amara has
estimated an average power cost of 9c/kWh. This power cost is very low relative to
diesel generation and is a distinct advantage for Yaoure in terms of project economics.
The power demand for the 6.5 million tonne scenario is approximately 40MW, with an
average draw of 36MW.
Page 1-9
A number of potential options for TMF sites were identified. Following the initial data
review, a staged selection procedure was implemented which comprised a site ranking
of each option to identify the most promising, socially, environmentally and technically
acceptable sites in relation to the process plant. A preliminary assessment for
subsequent potential expansion of capacity of the candidate TMFs has also been
addressed.
Two of the four potential TMF sites, TMF 1 and TMF 2 were selected by Amara due to
their proximity to the selected is plant site. The Study addressed the construction and
subsequent development of these two facilities.
The current arrangement exhibits a minimal land take, optimises embankment length
and volume of construction material needed while also taking advantage of the natural
topography. To ensure that sufficient freeboard is maintained and to accommodate
initial high rates of rise the embankment will initially be formed by the downstream
method of construction. In the unlikely event that floods greater than the Probable
Maximum Flood (PMF) occur an emergency spillway formed adjacent to the crest of
the main embankment will allow for emergency discharge. At closure, a permanent
spillway will be constructed within this western embankment section and the adjacent
natural ridge, to ensure that uncontaminated surface runoff freely discharges from the
rehabilitated facility.
Final crest elevation will be 63 m for TMF 1 and 68 m for TMF 2. However, the TMF
sequential and ultimate crest alignment and elevations will require to be confirmed
during the next stage of project development.
There is currently no information available on the hydraulic conductivity of the TMF
foundation soil at either TMF site. However, it has been assumed that the permeability
of the soil foundation is low and hence no HDPE liner has been allowed for to control
seepage. Should test work show a liner to be required, the cost of the TMFs will
increase by an estimated $18 million for the life of mine.
Material used for the embankment will need to meet certain requirements with respect
to strength, permeability and other physical characteristics.
In respect of its
geochemical characteristics the construction material should contain no pyrite/sulphide
and be non-acid-generating. For the purpose of this study, the use of approved mine
waste has been prioritised. Characterisation test work will be undertaken at the next
study stage to quantify and confirm availability of suitable stripped mine waste.
Page 1-10
1.9
Environmental
SGS Environmental Services was engaged by Amara, to undertake a preliminary
assessment of the environmental and social conditions of the project. From the initial
field visit and preliminary stakeholder engagements by SGS, the government of Cte
dIvoire has no objection to the development of the Yaoure Gold Project contingent on
Amara complying and fulfilling the requirements of the law.
The previous mining permit for oxide heap leaching operation reverted to an
exploration licence in 2014. Exploration Permits 168 and 397 now cover the proposed
project area. In August 2015, these permits expire thus requiring that Amara progress
economic and environmental studies to support future permitting requests.
In this permitting process, the next step in obtaining an environmental license is to
progress an Environmental and Social Impacts Assessment (ESIA). Prior to initiating
any environmental studies, The Environmental Protection Agency ANDE requires an
Environmental Audit of the current site.
1.10
Economic Analysis
1.10.1
Page 1-11
5 Mt/a
6.5 Mt/a
8 Mt/a
111
124
143
30
32
35
26
27
27
Miscellaneous (USD m)
16
18
20
46
43
49
35
37
42
265
282
317
Sustaining capital is required throughout the life of the sulphides plant, mainly for the
development of the TMF retaining wall. The total sustaining capital expenditure over a
12 year life of mine is estimated to be USD 61 million, which is limited or extended in
each case by the relative mine life.
Table 1.5: Sustaining Capital Cost Estimates - Process & Infrastructure
PROCESSING &
INFRASTRUCTURE CAPEX
(USD m)
5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
Process Plant
27
22
30
26
31
32
36
35
Other Infrastructure
61
57
69
63
Heap leach
Capital costs for the oxide plant have been estimated at one feed rate, 1.6 Mt/a. This
estimate assumes relocation of existing crushing and ADR facilities from Amaras
Kalsaka mine in Burkina Faso to Yaoure with provision for a new leach pad and ponds.
The initial capital cost, including equipment relocation, is estimated to be
USD 31.2 million.
Table 1.6: 1.6 Mt/a Oxide Circuit (Heap Leach) Capital Cost Estimates
Preproduction
Sustaining
(6 year life)
Sustaining
(4 year life)
Process Plant
14.1
1.6
0.4
1.1
17.5
9.8
Other Infrastructure
1.4
0.1
0.0
3.4
5.0
Contingency (15%)
6.2
31.2
19.2
10.2
Page 1-12
Sustaining capital totalling USD 19.2 million is required assuming a six-year life of the
oxides plant, being mainly incurred in phased construction of the leach pad.
Closure costs
Closure costs are estimated to be USD 18.4 million for the Sulphides Plant and
USD 2.6 million for the Oxides Plant.
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
Pre-production
66
75
80
92
Sustaining
46
14
75
65
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
1.6 Mt/a
Heap
Leach
Mining
112
89
155
156
16
Pre-production
66
75
80
92
15
Sustaining
46
14
75
65
345
357
369
398
44
Pre-production
265
282
282
317
31
Sustaining
61
57
69
63
10
Closure
18
18
18
18
331
357
362
408
46
107
71
144
127
11
456
446
524
554
60
Page 1-13
Over the LOM capital, the 6.5 Mt/a base case benefits from having a 10 year mine life,
significantly reducing sustaining costs for replacement mining capital relative to the
other cases.
For the oxide heap leach scenario due to the short mine life, a contractor operation
was assumed with mining capital charges of USD 3 million mobilisation and
USD 1 million demobilisation assumed. Also assumed is USD 2 million in owners
establishment costs and a USD 10 million intercompany transfer (purchase) payment
for the equipment.
1.10.2
Operating costs
Unit and total operating costs were estimated over the life of the project. Mining
operating costs include labour, materials, consumables and other services and are
based on the operating plans and schedules driven from the design mill capacity.
Processing and associated infrastructure operating costs were estimated by AMEC to a
target accuracy of 35% using a range of data sources and first principle estimates.
Table 1.9: Operating Cost Estimates
Units
5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
t mined
2.49
2.41
2.47
2.42
Processing (USD/t)
t processed
10.52
10.13
10.13
9.90
t processed
1.22
1.03
0.99
0.85
Area
Mining (USD/t)
Note: Mining & Processing costs include a portion of associated G&A representing:
Other primary cost drivers included diesel fuel (USD 1.10/litre) and sodium cyanide
(USD 3,500/tonne). Labour costs were modelled based on the companys existing
operating experience in Cte dIvoire with Yaoure operating on industry standard work
schedules. Camp costs are based on accommodating approximately 150 people,
largely expatriates, and with the remaining workforce of up to 450 people sourced at
the gate from surrounding villages and from the capital city Yamoussoukro, which is
located only 40km from site.
The project enjoys relatively low operating costs with Total Cash Costs over the LOM
estimated in the Base case of USD 594 per ounce (including royalties) with All-In
Sustaining Costs of USD 743 per ounce, at USD 1,250 per gold ounce. The Headline
case achieves Total Cash Costs of USD 655 per ounce with All-In Sustaining Costs of
USD 792 per ounce, at USD 1,250 per gold ounce.
Operating costs for the oxides plant are estimated to be USD 18.3 million per year
which is equivalent to USD 11.43/tonne crushed. An average mining contractor rate of
USD 3.45/tonne mined has been applied for the oxide only scenario.
Page 1-14
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
1.6 Mt/a
Heap
Leach
Mining
315
305
360
352
320
Processing
225
217
238
233
299
Area
(USD/oz)
Other G&A*
20
15
17
14
78
560
537
615
598
697
Royalty/Other
56.5
56.5
56.5
56.5
56.5
617
594
671
655
754
Depreciation
168
168
140
150
453
785
762
811
805
1207
Total Capital
153
149
130
138
279
All-In Costs
770
743
801
792
1033
*Note: Mining & Processing costs include a portion of associated G&A (see Table 1.9)
Fiscal terms
The mine will operate under Cte dIvoire mining legislation. The Cte dIvoire
parliament voted the new mining code on 4 March 2014, however this new mining code
does not include tax provisions, which have been subject to prolonged public and
industry consultation. Amara has participated in consultations between the Government
and the mining industry for the fiscal terms. Once these aspects have been finalised, it
is planned that they will be issued by means of presidential decree. The PEA assumes
fiscal terms which have been drawn from a combination of these discussions,
published Government proposals and recent precedent mining agreements.
Table 1.11: Fiscal Assumptions
Item
Rate
25
0.5
Royalties (%)
Scale
3.5
10
1.10.3
Page 1-15
6.5 Mt/a
USD 800/oz
Pit Design
613
6.5 Mt/a
USD 950/oz
Pit Design
554
8 Mt/a
USD 950/oz
Pit Design
688
1.6 Mt/a
Heap
Leach
28
IRR(%)
25
33
26
32
52
Payback (Yrs)
3.4
2.6
3.2
2.4
0.8
1,250
1,250
1,250
1,250
1,250
NPV(post-tax at 8%,USDm)
The stronger performance of the 6.5 Mt/a base case is driven by the higher grade,
lower strip ratio and shorter mine life which brings forward net cash flows and
significantly reduces the replacement mining capital requirements that occur in the
options that extend beyond 10 years.
Also note that in viewing these results it must be considered that the preliminary
economic assessment is preliminary in nature, that it includes Inferred mineral
resources considered too speculative geologically to have the economic considerations
applied to them that would enable them to be categorises as mineral reserves, and
there is no certainty that the preliminary economic assessment will be realised.
Table 1.13: Base case NPV (USD m) & IRR sensitivity to discount rate and gold price
Discount
USD1,000
USD1,100
USD1,200
USD1,250
USD1,300
USD1,400
USD1,500
5%
366
535
713
802
891
1,056
1,234
8%
247
388
538
613
687
826
975
10%
183
310
444
511
578
702
835
IRR
19%
25%
30%
33%
36%
40%
45%
A sensitivity analysis shows the performance of the project at a range of gold prices
from USD 1,100 to USD 1,500. This demonstrates that Yaoure continues to deliver
strong returns at gold prices below USD 1,250 per ounce, making the project robust
despite the gold price fluctuations.
At a gold price of USD 1,100, Yaoures post-tax IRR remains above 20% in both the
Base and Headline case. Further stress testing shows the project remains resilient
down to a break even gold price of circa USD 850 per ounce for these two cases.
1.11
Page 1-16
1.11.1
The following key opportunities may improve the project economics and need further
investigation:
Selective mining: The Mineral Resource and the PEA have assumed a bulk
approach to mining. The economics of the project may be optimised by selective
mining of the mineralised packages contained in the CMA zone combined with
further pit optimisation. Increased selectivity would allow for reduced blocks sizes in
the model, resulting in lower dilution and higher grades to supplement the lower
grades of the Yaoure Central zone.
Equipment optimisation: Given the bulk nature of the mining in Yaoure mine
plans and the relative proportion of mining operating costs, there is potential for
future optimisation of the size of the equipment fleet compared to what was
considered in the PEA. A trade-off on contract versus owner-operated equipment
will be evaluated as the project advances.
1.11.2
Project layout: Depending on the processing route taken, there is further potential
to optimise the locations of site infrastructure such as the waste storage facility,
tailing storage facility and the mill site to take greater advantage of the project
topography, thus reducing total operating costs.
Staged development: The capital spending profile of Yaoure project may benefit
from staged development approach, particularly with regards to mill capacity,
process route and the mining and processing schedule of oxide and sulphide
material to reduce start-up capital requirements.
Heap leach plant relocation: An opportunity exists to develop oxides in short term
by the relocation to site of the 1.6Mtpa Kalsaka/Sega plant, which has an estimated
capital spend of USD 31.2 million to relocated and establish the plant and
infrastructure.
Recommendations
The results of the PEA indicate that the Project should be taken to the next level of
engineering study and economic assessment, which typically is a PFS, but can be a FS
in certain cases.
It is estimated that a PFS, along with all of the accompanying engineering and field
work would cost approximately USD 2.5 million, exclusive of the recommended
additional geology and drilling program which is estimated at USD 14.4 million.
To enable a comprehensive prefeasibility or feasibility study to be completed, the
Inferred Resource component in the current resource estimate requires upgrading to
Indicated or Measured Resource categories.
This PEA is preliminary in nature as it includes Inferred Mineral Resources that are
considered too speculative geologically to have the economic considerations applied to
them that would enable them to be categorized as mineral reserves and there is no
certainty that this PEA will be realized. Mineral resources that are not mineral reserves
do not have demonstrated economic viability.
Page 1-18
2.0
INTRODUCTION
2.1
Terms of Reference
The following Technical Report was prepared to provide a NI 43-101 compliant
Technical Report summarizing the findings of a Preliminary Economic Assessment of
the gold mineralization at Amara Minings 100% owned Yaoure gold project in Cte
dIvoire, West Africa.
The purpose of this study is to demonstrate the viability of the Yaoure gold project
through a technical and economic evaluation, at preliminary level, taking into account
the update resources and initial capital and operating costs.
The work covered in this report relates to exploration, drilling, metallurgical testwork,
process design and Mineral Resource estimation undertaken in the period of 2005,
through to January 2013. It relies on the resource estimate produced in the previous
Technical Report, Yaoure Gold Project, Cte DIvoire; Technical Report and Mineral
Resource Estimates, with an effective date 13 January, 2014, which is reproduced in
Sections 4 to 12, 14 and 23 of this report.
This report was prepared by Amara and the study was overseen by Bruce Van Brunt,
MEng of Amara Mining Plc. with contributions commissioned by Amara of the following
entities to review the following aspects of the project:
AMEC Earth & Environmental UK Ltd (AMEC) Recovery Methods, Process Plant,
Infrastructure, Tailings Management Facility and related Capital and Operating
Costs.
Amara Mining Plc is listed on the AIM market of the London Stock Exchange (LSE)
(symbol: AMA). The address of the corporate office is 4th Floor, 29-30 Cornhill, London
UK UC3V 3NF.
This report is considered current as of April 25, 2014.
2.2
significantly more or less favourable. This report may include technical information that
requires subsequent calculations to derive subtotals, totals, and weighted averages.
Such calculations inherently involve a degree of rounding and consequently introduce a
margin of error. Where these occur, Amara does not consider them to be material.
Abbreviations and acronyms are used throughout this report and are provided in the
Glossary and Abbreviation of Terms in Section 2.4 of this report.
The economic analysis described in this report provides only a preliminary overview of
the Project as insufficient detailed engineering and costing work has been done to
date. As per CIM guidelines, reserves can only be declared with a preliminary
feasibility-level study.
The mineral resources used in the LOM plan and economic analysis include Inferred
material. Inferred mineral resources are considered too speculative geologically to
have economic considerations applied to them to be categorized as mineral reserves,
and there is no certainty that the Inferred resources will be upgraded to a higher
resource category. Based on this, there is no certainty that the results of this
preliminary assessment will be realized.
2.2.1
Sources of Information
This report is based, in part, on internal company technical reports, and maps,
published government reports, company letters and memoranda, and public
information as listed in the References Section 27 at the conclusion of this Technical
Report.
Sections of the Technical Report result from reports and deliverables produced from
the both desktop and site-based investigation work by consultants engaged by the
company to review key areas as part of the Study. Several sections from reports
authored by other consultants have been directly quoted in this Technical Report, and
are so indicated in Section 3.
2.2.2
Site Visits
In compliance with the requirements for preparation of a 43-101 Report, Amaras key
competent person has visited the project and has drawn on information from site-based
personnel. In addition, the following external contributors have visited the project site
and region to gather first-hand information for the study:
Page 2-20
2.3
2.4
ADR
ANDE
ANFO
ARD
ASTGM
BRGM
c/kWh
CAPEX
Capital expenditures
CCC
CCTV
Closed-circuit television
CIAPOL
CIE
CIL
Carbon-in-leach
CIP
Carbon-in-pulp
CLO
CMA
CSA
DD
Diamond drilling
DG
Director General
DWT
Deadweight tonne
EIS
EPA
EPCM
ESIA
ESIS
ESMP
FCFA
FS
Feasibility Study
G&A
g/t
ha
Hectare
HDPE
Page 2-21
Hydro-electric power
HL
Heap leach
HLP
hr
Hour
HSE
ILS
IMOK
kg/t
km
Kilometres
koz
kPa
Kilopascal
kV
Kilovolts
kWh
kWh/t
l/hr
l/m2/h
LBMA
LOM
Life-of-mine
metres/million
Square metre
m3/h
MCAF
MIK
mm
Millimetres
Moz
Mt
million tonnes
Mt/a
MW
Megawatts
NASA
NI
National Instrument
NPV
/oz
OPEX
Operating expenditures
PAP
PCM
PEA
PFD
PFS
PLS
PMF
ppm
RAB
RAP
RC
Reverse Circulation
RL
Relative level
ROM
Run of Mine
Page 2-22
Right of Way
SABC
SAG
Semi-autogenous grinding
SEDAR
SG
Specific Gravity
Tonnes
t/d
t/hr
t/m
TMF
UCS
US
United States
USD
VAT
VGF
w:o
WOL
YMSA
Yaoure Mining SA
Yr or Yrs
Year or Years
ZAR
Zuid-Afrikaanse Rand
microns
Page 2-23
3.0
3.1
General Statement
The Author(s) has assumed and relied on the fact that all the information and existing
technical documents listed in the References section of this Report are accurate and
complete in all material aspects.
Although copies of the tenure documents, operating licenses, permits, and work
contracts were reviewed, an independent verification of land title and tenure was not
performed. Verification of the legality of any underlying agreement(s) that may exist
concerning the permits or other agreement(s) between third parties has not be
undertaken as part of this study.
Any statements and opinions expressed in this document are given in good faith and in
the belief that such statements and opinions are not false and misleading at the date of
this Report.
3.2
Sources of Information
Table 3.1 identifies the authors for each section of the Report. The References listed in
Section 27 provides further details.
Published information from several Sections of the previous NI 43-101 Report, Yaoure
Gold Project, Cte dIvoire: Technical Report and Mineral Resource Estimates with an
effective Report date of 13 January 2014, are reproduce fully or partially in this report.
Section 13: Mineral Processing and Metallurgical Testing (summary), Section 17:
Recovery; Section 18: Project Infrastructure and part of Section 21: Capital and
Operating Costs (Processing and Site Infrastructure) were reproduced fully from the
report Scoping Study - Processing Facilities and Site Infrastructure - Yaoure Gold
Project, Cte dIvoire dated 11 April 2014 by AMEC.
Section 20: Environmental Studies, Permitting and Social or Community Impact were
reproduced fully from or partially report Yaoure Gold Project - Preliminary
Environmental Assessment dated 13 March 2014 by SGS Environmental.
The remaining sections we prepared by and authored by Bruce Van Brunt, MEng of
Amara Mining Plc. The author considers the information to be of good quality and
accurate.
Page 3-24
Author
1: Summary
2: Introduction
3: Reliance on Other Experts
15: Mineral Reserve Estimates
16: Mining Methods
19: Market Studies and Contracts
21: Capital and Operating Costs (Mining)
22: Economic Analysis
24: Other Relevant Data and Information
25: Interpretation and Conclusions
26: Recommendations
27: References
Page 3-25
4.0
4.1
Location
The Yaoure gold project is located in central Cte dIvoire in West Africa, 40 km northwest of Yamoussoukro, the political capital, and 270 km north-west of Abidjan, the
economic capital of Cte dIvoire (Figure 4.1).
Figure 4.1: Location Map Yaoure Gold Project
4.2
Property Description
The Yaoure gold project comprises of two exploration licences (EXPL 168 and EXPL
397) granted to Amaras 100% directly-owned subsidiary, Cluff Gold (WA) Cte dIvoire
SARL (CG(WA)CDI).
The exploration licence (EXPL 168) covers an area of 122 square miles (317 km) and
the exploration licence (EXPL 397), which lies within EXPL 168, covers an area of 19
square miles (50 km). Details of the mineral tenure can be found in Table 4.1.
Page 4-26
Licence Number
168
397
Tenement Type
Exploration Licence
Exploration Licence
8 October 2004
One year
534 sq. km
11 December 2013
Twenty months
50 sq.km
31 July 2005
Two years
534 sq. km
None
31 July 2007
Two years
367 sq. km (reduced to 317 sq km
on 18 September 2008)
None
9 August 2012
Three years
317 sq. km
None
Expiry date
9 August 2015
9 August 2015
Grant Date
Duration
Surface area
First Renewal Date
Duration
Surface area
Second Renewal Date
Duration
Surface area
4.3
owns 10% of YMSA and minority shareholders hold the remaining 0.3%). The mining
licence was transferred from CG(WA)CDI to the exploitation company YMSA by means
of a ministerial decree issued on 11 December 2008 with retroactive effect from 18
September 2008. This mining licence expired on 18 September 2013.
On 10 May 2013, with the prospect of this mining licence expiring, the Ministry of Mines
issued a commitment letter stating that a new exploration licence covering the same
area as the mining licence would be delivered to CG(WA)CDI in order to ensure the
continuity of the exploration activities of CG(WA)CDI.
On the 11th of December 2013, in compliance with the commitment made, the
government of Cte dIvoire adopted a decree granting the new exploration licence
(EXPL 397) to CG(WA)CDI. This new exploration licence covers the same area as the
previous mining permit, an area of 19 square miles (50 km), and expires on the 9th of
August 2015. The location of the coordinates for the new exploration licence as set out
in the permit are shown in Figure 4.2 and listed in Table 4.3.
Table 4.2: Coordinates of the Exploration Licence (EXPL 168)
EXPLORATION LICENCE (EXPL 168)
367 sq. km
POINT
LATITUDES (NORTH)
LONGITUDES (WEST)
70750
54000
70657
53914
70651
53539
70914
53220
70736
53016
70500
53306
70315
53124
70242
52841
65500
52841
65500
54000
Page 4-28
LATITUDES (NORTH)
LONGITUDES (WEST)
70300
53346
70300
52955
65910
52955
65910
53346
Whilst the licence coordinates are specified in degrees latitude and longitude, the
regional exploration is based on the UTM coordinate system, specifically Zone 30 North
in WGS 84 datum on the EGM96 Geoid model. Drilling and mining activities by Amara
since 2005 at the Yaoure gold deposit have been based on a local grid. There is an
angular difference of 0.21 between the two systems, with the local grid north being
0.21 degrees to the east of UTM north.
Page 4-29
5.0
5.1
Accessibility
The Yaoure gold project is located within a rural area 40 km north-west of
Yamoussoukro, 22 km east-north-east of the city of Bouafle and 5 km west of Kossou
dam and hydroelectric power station. Figure 5.1 is a satellite image showing the
location of the Yaoure gold project and deposit, with the outline of the exploration
licence shown in blue, and the mining permit in red. The nearest villages to the site, 1
km to the east are Angovia and Allahou-Bazi.
A 5 km gravel road leads from the Yaoure gold project site to the western end of the
Kossou dam, while a further 16 km of paved road connects the Kossou hydroelectric
power station to the main BouafleYamoussoukro road at Toumbokro. Yamoussoukro
lies a further 24 km to the south-east. The 5 km gravel road, west of the Kossou dam,
and the paved road to Toumbokro are both seasonally maintained by Amara. The
Yaoure gold project can also be accessed directly from the main road at Bozi, but that
gravel road is poorly maintained. Much of the 230 km road between Yamoussoukro
and Abidjan, the commercial capital, is dual carriageway, and the remaining singlecarriage section is being widened.
Figure 5.1: Location of the Yaoure Gold Project
Page 5-30
On 11 December 2013, the Mining Licence was converted to an exploration licence (EXPL 397).
5.2
Physiography
The terrain of the Yaoure exploration licence area is dominated by the Mount Yaoure
hills (Figure 5.2) in the centre of the southern half of the licenced area, away from
which the terrain is mostly flat to undulating plains, which in turn give way to the north
to the man-made Kossou Lake (Figure 5.3). In addition to the primary river, the
Bandama, which flows southwards from the Kossou hydroelectric power station, there
is a radial pattern of rivers and streams which drain the Mount Yaoure hills.
Page 5-31
5.3
Climate
The tropical climate of the central region of Cte dIvoire, in which the Yaoure gold
deposit is located, consists of four seasons; with a long dry season from December to
May, a short wet season from May to July, a short dry season from July to October,
and a short rainy season from October to November. Annual average rainfall is 1,000
mm. Prevailing winds are the south-west monsoon and the north-east Harmattan.
Average temperatures range from 22C to 32C throughout the year.
5.4
Infrastructure
Electrical power to the site is supplied by the local grid, via a 33 kV feeder line from the
nearby 150 MW Kossou hydroelectric power station (Figure 5.4). A 455 kVA standby
generator has been installed on-site to be used in the event of power failures.
The entire area is serviced by reliable mobile phone networks and internet
communications on-site are provided by means of satellite. The internet system was
upgraded in early 2013 by using cable fibre-optics.
Site infrastructure consists of an office complex, change room, messing facilities,
logistic stores, laboratory, guard room, workshop, and core shed. Diesel storage
capacity at site is currently 25,000 litres. Senior personnel are currently accommodated
at Kossou village, on the eastern side of Kossou dam.
The population immediately surrounding the Yaoure gold project is estimated to
comprise about 5,000 local people from the villages of Angovia/Allahou-Bazi, Kouakou
Gnanou, Akakro and Nda Koffi-Yobouekro. The Bouafle district population is
represented by three main ethnic groups: the Yaours, the Ayaous, and the Gouros.
The Yaoures, who are the principal inhabitants of the region, are separated into the
Yaoures North and the Yaoures South. Most of the inhabitants in the area surrounding
the project are from the Yaoures North group. Land is held in common by the Yaoures
North. A large proportion of the population follow traditional tribal beliefs, while the
remainder are either Christian or Muslim. Each village is directed by a council of heads
of the more influential families, led by the village Chief who is traditionally descended
from the founding family of the village. The village council reports to the local
Sous Prefet, who reports to the regional Prefet, nominated by the government.
5.5
Local Resources
The main economic activities in the area are pastoral and cultivated agriculture,
forestry, artisanal mining, and fishing.
Page 5-33
6.0
HISTORY
6.1
Page 6-34
6.2
Page 6-35
7.0
7.1
Regional Geology
The geology of Cte dIvoire mainly consists of Archaean and Palaeoproterozoic
terranes (Figure 7.1). The coastal part of the country is largely covered by a MesozoicCenozoic sedimentary basin.
Figure 7.1: Geological Map of Cte dIvoire and surrounding countries
The Archaean rocks which form the Pre-Birimian basement occur essentially in the
western part of the country. The Archaean terranes are generally composed of
hypersthene-bearing rocks (termed charnockitic suite or granulitic suite). Ferruginous
Page 7-36
quartzite, basic and ultrabasic rocks (pyroxenite and amphibole pyroxenite), gneiss,
migmatite, and granite are also found. The metamorphism varies between granulite
and amphibolite facies.
Palaeo-Proterozoic terranes (Birimian) cover more than two-thirds of the country
(Lompo 2010, Vidal et al 2009). They consist predominantly of granitoid zones with
volcano-sedimentary greenstone belts. The predominant strike is NNESSW, with a
typical subvertical dip. The dominant regional metamorphism is greenschist facies.
7.2
Local Geology
The Yaoure project area lies on the eastern half of the main central Birimian-aged
greenstone belt. The belt is a NNE-trending assemblage of Palaeo-Proterozoic
volcanic, sedimentary and intrusive rocks located in central Cte dIvoire. The rock
types found in the Yaoure district are, for the most part, mafic volcanic rocks with minor
cherts, turbiditic metasediments and a fluviodeltaic formation (Figure 7.2). The flyschlike turbiditic metasediments consist of sandstone to argillite with graphitic and
conglomeratic horizons. The fluviodeltaic formation consists of sandstone,
conglomerate, and argillite. The volcano-sedimentary rocks were intruded by tonalitetrondhjemite-granodiorite (TTG) type plutonic rocks and undifferentiated granitoids.
Mafic to ultramafic complexes are also found in the Yaoure district.
7.3
Project Geology
The Yaoure gold deposit is hosted by Early Proterozoic (Birimian) mafic volcanics
(basalts), with granodiorite and mafic porphyry intrusions. A provisional geological map
of the Yaoure central area is shown in Figure 7.3.
7.3.1
Stratigraphy
South of 7,300 mN (local grid), 777480 N (UTM), the geology is dominated by mafic
volcanics, much of which is pillow basalts, with lesser mafic porphyry bodies. Some of
the massive basalt is possibly intrusive as sills into the pillow basalts.
Volcaniclastic and mafic lapilli tuff layers occur within the basalts; the most continuous
and thickest volcaniclastic unit occurs immediately below the granodiorite body in the
north of Yaoure central (Figure 7.3). As a subaerial volcanic deposit within the
subaqueous basaltic lavas, a lapilli tuff would be expected to show some stratigraphic
correlation between drillholes; however, this is not the case. There is some suggestion
of a correlation, albeit offset by possible faults, in drillholes YDD0033, YDD0044 and
YDD0046, on section 7,300 mN.
7.3.2
Intrusions
There are two main intrusive lithologies granodiorite and porphyry. Granodiorite
bodies can be clearly seen in the airborne radiometric data (Figure 7.11).
Page 7-37
Granodiorite intrusives are important in the northern half of the Yaoure Central
deposit. There appear to be two separate bodies (Figure 7.3), although they may be
linked. The largest body is to the north of the Yaoure Central deposit and has been
intersected in drill holes on local sections: 7,500, 7600, 7700 and 7800 mN. Based on
the symmetry of the contact pattern, the tabular or sheet-like intrusion trends roughly EW and plunges directly north at up to 40 degrees. It appears to be spreading out in both
NW and NE directions, i.e. it is growing in a plunging sub-circular manner to the north.
In the NE direction the circular expansion trend is about N45E and the CMA longsection plunge is following that trend down. This granodiorite body is not mineralised.
Page 7-38
The smaller granodiorite occurs in the northern half of the Yaoure Central pit. It is subvertical and extends for 900 metres with an N-S trend up to the larger flatter-lying
granodiorite body. This granodiorite body is well mineralised with a relatively high
proportion of cross-cutting mineralised quartz veins.
The relationship of the two bodies is not clear. They could be separate bodies with the
sub-vertical mineralised body being earlier. Alternatively, they could be a single body
with the southern sub-vertical part having been caught up in the shearing-fracturingalteration-mineralization processes.
A smaller granodiorite body occurs within the Yaoure Central pit (Figure 7.4). For
example, in the eastern half of section 7,300 mN (Figure 7.4), there is a separate
sheared and recrystallized sill-like granodiorite body about 10 m thick, the orientation of
which varies between horizontal and dipping at 10 to the east.
Porphyry bodies occur throughout the drilled volcanic sequence; however, there is the
suggestion that more porphyry is associated with the Yaoure Central mineralisation
than with the CMA North-Central mineralisation. The orientation of the porphyry bodies
is difficult to determine in drill core; however, on sections adjacent porphyry
intersections can be correlated as sills which predominantly dip to the east at 30
degrees. In the Northern 7,500 mN to 7,600 mN sections, porphyry does not appear to
intrude the main granodiorite body or the underlying volcaniclastite unit. A hypothesis
that needs further evaluation by drilling is that sill-like porphyry bodies: (i) controlled
and compartmentalized the flow of fluids that resulted in both alteration and
mineralization and (ii) mark the base of the Yaoure Central deposit.
Figure 7.3: Geology Map of the Yaoure Gold Deposit
Page 7-39
7.3.3
Description of Lithologies
Basalt
In terms of volume, basalt is the dominant lithology. It occurs in three main varieties:
pillow basalt, a fine to medium-grained massive basalt, and slightly coarser-grained
porphyritic basalt with black mafic phenocrysts. The last of these has a particularly
fresh appearance. During core logging, it was not possible to systematically distinguish
between the three types. Contacts between pillow basalt and massive basalt are
occasionally sharp, but often the possible contacts are deformed and altered
transitional zones. The massive basalt(s) may represent parts of a (sheeted?) dyke
complex intruding the pillow basalts. Figure 7.5 shows an example of pillow basalts,
with chert-filled voids that probably formed during crystallization and cooling of the
basalt.
Volcaniclastite
A distinct polymictic volcaniclastite unit occurs below the granodiorite, but only in the
northernmost-drilled area on sections 7,500 mN (Figure 7.13) to 7,800 mN. Angular
aligned clasts of various lithologies, up to pebble-size occasionally cobble-size, are the
characteristic feature. The matrix of the volcaniclastite commonly appears to be
sheared, but this could be due to igneous flow, and is typically pale, which suggests a
felsic composition.
Page 7-40
Figure 7.6 shows polymictic volcaniclastite with a felsic to intermediate matrix in the
upper part of the volcaniclastite unit from 87.0 m-119.7 m in drillhole, YDD0034.
However, the composition changes downhole to a mafic composition with a greater
number of autolithic clasts and a more breccia-like texture. This is illustrated in Figure
7.7 as basaltic autolithic volcaniclastite.
Granodiorite
The lithology is an unremarkable medium-grained granodiorite, occasionally
approaching a porphyritic texture, with mafic xenoliths common throughout. Figure 7.9
shows exposed granodiorite in the Yaoure Central North pit.
Porphyry
A mid-grey, fine-grained porphyry with milky white feldspar phenocrysts and occasional
subhedral mafic (hornblende?) phenocrysts. Figure 7.10 presents typical fresh
porphyry, with large plagioclase phenocrysts and subordinate smaller mafic
(hornblende?) phenocrysts. In some cores, the porphyry alternates frequently with
basalt and occurs as very thin dykelets as well as thicker dykes/sheets. It is unaltered
and clearly intrudes the basalts, including the coarser-grained porphyritic basalt.
Alteration veins in pillow basalt in particular were seen to terminate at the porphyry
contact.
Page 7-41
Page 7-42
Figure 7.8: Mafic Lapilli Tuff with Alteration Rims around Lapilli
Page 7-43
7.3.4
Structure
The Yaoure greenstone belt was subjected to WNW/ESE-directed crustal shortening
during the Eburnean Orogeny, but has a lower aspect ratio than similar belts in West
Africa (i.e. it is short and wide) which is consistent with its comparatively undeformed
state. Large-scale, NNE-striking folds appear to be tight rather than isoclinal (which is
Page 7-44
more typical of other West-African greenstone belts), and a penetrative fabric is absent
at Yaoure.
An Eburnian structure of particular importance to the Yaoure gold deposit is an arcuate,
NE-trending regional fault (denoted as D in Figure 9.4) which Le Roux (2012) called a
deep trend but which Baker (2012) describes as a compressional fault which was
reactivated as a dextral strike-slip structure at a late stage in the Eburnian orogeny.
Dextral motion along the east-north-east-trending segment of Fault D has generated
two sets of north-to-north-east-trending sigmoidal lenses. East-dipping structures,
known from the Yaoure Central open pit, suggest that the NNESSW fault branch
passing through the Yaoure gold deposit (Figure 9.4) experienced transpressive
movement (Baker 2012). Gold mineralization at Yaoure was formed during Late
Eburnian transpression and is overprinted only by minor kinking and by late brittle
faulting (Kerr 2012). Kerr (2012) describes the east-dipping reverse/sinistral shear zone
that passes through the CMA North and Central pits as a master structure and
interprets it as a second-order splay off the regional Fault D.
Additional information on the structure in the vicinity of the Yaoure gold deposit has
come from detailed interpretation of the airborne magnetic and radiometric data. Figure
7.11 shows structures interpreted from the vertical derivative of the (pole-reduced) total
magnetic field, superimposed on potassium anomaly Steenkamp (2012). Figure 7.12
presents a recent reinterpretation of the same data by Ailleres (PGN, Geoscience
2013) with reference to the Yaoure diamond drillholes.
Figure 7.11: Interpreted Structures in the Vicinity of the Yaoure Gold Deposit
Page 7-45
FVC
Felsic volcaniclastics
GD
Granodiorite
MSedts
Metasediments
MVC
MVC2
mag
Magnetic
Page 7-46
7.3.5
Metamorphism
The metamorphic grade of the volcanic rocks at Yaoure is regarded as regional lower
greenschist facies. An initial petrological study of 27 thin sections of core samples
supports this. Original ferromagnesian minerals are variably replaced by chlorite and
leucoxene and rare actinolite and biotite. Plagioclase is typically sausiritized and
variably replaced by albite, sericite and minor calcite. The development of epidote in a
hornfels texture in some rocks suggests thermal metamorphism in the albite-epidote
hornfels facies.
7.3.6
Alteration
Alteration associated with gold mineralization includes silicification, carbonatization
(particularly in basalt), sericitization (particularly in granodiorite) and, less commonly,
tourmalinization (clusters of needles), biotitization and chloritization. Altered wallrocks
to veins typically contain up to 2% disseminated pyrite and locally up to 5%.
7.3.7
Deposits
The Angovia gold deposit was renamed Yaoure by the Amara in January 2012. The
Yaoure deposit consists of the Yaoure Central mineralization underlying the Amaras
Yaoure Central open pit (formerly Prospects 2 and 4) and the CMA mineralization
underlying CMAs North, Central and South pits. Smaller deposits are found at
Kongonza, Angovia 2, and Zone North. The mineral resource estimate documented in
this report relates only to the sulphide portion of the Yaoure Central deposit.
7.4
Mineralized Zones
At the Yaoure gold deposit there are two main targets:
The NS trending Yaoure Central body in the west: a 200 m thick low-grade body with
high-grade lenses, extending down to the east from the Yaoure Central pit at a dip of 30;
The NS trending CMA body in the east: a discrete relatively continuous 20 m thick body,
about 140 m above the Yaoure Central body, extending down to the east from the CMA
North and Central pits.
Additional targets include:
A new target CMA South East, a possible NWSE zone, which could extend
600 m towards the Angovia 2 and Kongonza NW prospects (Figure 9.1).
Page 7-47
7.4.1
Yaoure Central
The 20112012 diamond drilling demonstrated that the NS trending Yaoure Central
mineralization is a 200 m (150250 m) thick body, as defined by the 0.1 g/t threshold
envelope, about 140 m (70-220 m) below the CMA zone, dipping at approximately 30
to the east (Figure 7.15 and Figure 7.17). Within this thick low-grade body are multiple
higher-grade lenses with a typical width of about 15 m. Mineralization within these
higher-grade zones, mainly dipping at about 30 to the east, occurs as sulphides
associated with an array of quartz veins, ranging in thickness from metres to
millimetres, silicification and minor carbonate and variable degrees of shearing. The
boundaries of the higher grade zones are gradational. There appears to be a possible
SE plunge to the high-grade mineralization, as seen in modelling with Leapfrog
software (Abraham 2013). There is frequently a spike in gold at porphyry-basalt
contacts and there appears to be porphyry-gold association, best seen in hole
YDD0043.
The Yaoure Central pit extends from 6,200 mN to 7,600 mN (local grid). At the north
end of the pit, Phase 4 infill drilling has extended the mineralization to 7,800 mN,
although the strike has changed to NWSE, being deflected by the main granodiorite
intrusion. The Yaoure body appears to continue down-dip for at least 700 m to a
vertical depth in excess of 450 m as shown in some of the deepest holes; (YDD0056,
YDD0068, YDD0078, YDD0079, YDD0100 and YDD0101), but with reduced continuity
as it is not found in all deep holes, e.g. YDD0081.
7.4.2
CMA North-Central
Diamond drilling has established the northsouth trending CMA North-Central
mineralization (Zones 2 and 3 of Leapfrog modelling) as essentially a discrete
continuous body within a 20 m to 45 m wide brittle-ductile shear zone (as compared to
the more brittle nature of Yaoure Central), dipping between 24 and 30 to the east
(Figure 7.15 and Figure 7.17). Sulphide mineralization, quartz-carbonate veining,
silicification and, in particular, abundant distinctive carbonate alteration are associated
with a zone of strong reverse/sinistral ductile, locally mylonitic, shearing, hydrothermal
alteration and later brittle brecciation. The boundaries of the CMA mineralization are
more marked than the Yaoure Central mineralization. Importantly, but not yet fully
understood, is that the veins in the CMA mineralization dip towards a range between E
and N to NE/NNE at 30 in CMA North, and to N/NE in CMA Central at 15. The CMA
North-Central zone is regarded as the upper or main shear of the Yaoure deposit.
The body extends along a strike length of at least 1.1 km from 6,400 mN to 7,500 mN
which includes a newly discovered extension of at least 200 m northwards from the end
of the CMA North pit. The deepest intersections, at a vertical depth of approximately
300 m in YDD0094 on 7,300 mN, 280 m in YDD95 on 6,900 mN and 250 m in
YDD0100 on 7,100 mN, extend the body down-dip for a distance of approximately
500 m (from the presumed base of the CMA pit) at a dip of 24. The CMA North-Central
body was intersected in all the holes targeting it.
Page 7-48
7.4.3
CMA South
Results for the drillholes designed to test mineralization below the CMA South pit,
which trends SWNE have been disappointing. The mineralisation in the CMA South
pit is not the same as the distinctive high-grade CMA North-Central mineralisation and
is regarded as a later NE-SW trending cross-cutting structure. Consequently, the CMA
South zone was regarded as a low priority for Phase 4 infill drilling.
7.4.4
CMA South-East
A synthesis of structural information has indicated a new target CMA South East, a
SE-trending arm extending from the south end of the CMA Central pit towards the
Angovia 2 resource, i.e. the mirror image of the SW-trending CMA South pit
mineralization. Two holes have tested this target. Results have confirmed the validity of
the new target and returned intersections of multiple zones of low-grade mineralization.
It is thought that CMA South-East probably represents a continuation of the
mineralization that extends from Kongonza, 2.1 km to the SE, through Kongonza NW
and Angovia 2 South.
7.4.5
7.4.6
Page 7-49
VC
200mRL
YAOURE
D
11
4
D
14
D
14
D
83
200mRL
VC
VC
GRD
VC
VC
0mRL
D
63
D
47
D
49
D
69
D
34
YAOURE PIT
D
10
-27
D69
196.12m
D34
242.66m D49
263.47m
0mRL
D47
325.5m
D63
372.86m
YAOURE
-200mRL
221,000mN
-400mRL
220,800mN
220,600mN
metres
?
Suspected
Possible
Vein Trends
(No apparent
data taken)
D101
650.56m
Page 7-50
221,600mN
200
D110
530.5m
221,400mN
100
-27
CMA
221,200mN
D144
389.64m
D83
502m
SECTION 7500N
-200mRL
D147
359.76m
-400mRL
Page 7-51
Page 7-52
D
56
D
10
4
D
86
D
11
5
YAOURE PIT
D
11
7
D
80
D
12
8
-28
-28
D
74
Regional Trend
Approx -70 to -75E ?
D
76
-40
D
73
400mRL
D
12
0
CMA PIT
200mRL
200mRL
PILLOWED
PILLOWED
D128
176.75m
D76
202.05m
D73
261.03m
0mRL
D120
243.1m
0mRL
MASSIVE
PILLOWED
D80
335.28m
D74
405.72m
D117
329.56m
YAOURE
MOSTLY
PILLOWED
D86
473.26m
SECTION 6500N
-400mRL
metres
-200mRL
221,800mN
D56
601.02m
200
221,600mN
D71
EOH
(50m in
front of
section)
221,200mN
-40
100
221,400mN
D104
539.76m
221,000mN
220,600mN
220,800mN
D115
497.6m
-200mRL
220,400mN
PILLOWED
MASSIVE
PILLOWED
-400mRL
Page 7-53
Page 7-54
GRANODIORITE
STRONGLY ALTERED
(Carb-dol-ank-silica-pk carb)
PORPHYRY
WEAK-MOD ALTERED
(Carb-dol-ank-silica-pk carb)
BASALT
STRONGLY ALTERED
(Carb-dol)
FRACTURED BASALT
WEAK-MODLY ALTERED
(Carb_dol)
INTERMED-MAFIC DIKE
YAOURE ZONE
CMA ZONE
7.5
The geological setting of a greenstone belt and a spatial association with a major
fault (Fault D, Figure 9.5) a compressional fault which was reactivated as a
dextral strike-slip structure at a late stage in the Eburnian orogeny.
The association with carbonatization and sericitization, as well as silicification.
The association of gold with Ag, W, Mo, and As.
The form of mineralization as quartz-carbonate veins associated with brittle-ductile
shearing.
The lack of clear epithermal features such as vuggy silica sinters indicative of
boiling, chalcedonic quartz and alunite-adularia.
Page 7-55
7.6
Page 7-56
8.0
DEPOSIT TYPES
There are four related gold deposit types at Yaoure:
The Yaoure gold deposit occurs within the Palaeoproterozoic Birimian metallogenic
province that extends from Senegal and Mali through north-eastern Guinea, Cte
dIvoire, Ghana and Burkina Faso and as far as Niger. In Figure 8.1 the extent of the
Birimian is shown in pink, Birimian volcanic belts in green, and the Man Craton in
orange. Stars indicate gold deposits.
Figure 8.1: Geology Map of West Africa showing Gold Deposits
Gold deposits in the West African Birimian gold province, including the Yaoure gold
deposit, show many characteristics consistent with their classification as orogenic
mesothermal gold deposits. Similar deposits occur in the Abitibi Greenstone belt of
Canada and in the Yilgarn region of Australia. However, the apparent deformation at
Yaoure particularly that associated with Yaoure Central mineralization is relatively low
when compared to other Birimian deposits. In this sense, mineralization at Yaoure is
similar to other meso- or epithermal, low and medium sulphidization deposits such as
the CSH 217 deposit in Inner Mongolia, or the San Cristbal dilational jog, stockwork
deposit in Northern Chile.
The main characteristics of the Yaoure mineralization are:
Page 8-57
The geological setting of a greenstone belt and a spatial association with a major
fault.
The association with carbonatization and sericitization, as well as silicification.
The association of gold with Ag, W, Mo, and As.
The form of mineralization as quartz-carbonate veins associated with brittle-ductile
shearing.
Page 8-58
9.0
EXPLORATION
9.1
9.2
9.3
Geological Mapping
No systematic geological mapping has been carried on the exploration licence, as good
outcrop is generally poor, due to the thick vegetation and the processes of lateritization
and saprolitization. Rare surface outcrops found during regional soil geochemistry are
recorded. The best exposure is found in the Yaoure Central pit, and geological
mapping of each bench was carried out during mining (Figure 9.2).
Page 9-59
Page 9-60
Page 9-61
9.4
9.5
A new geology map of the area (Figure 9.4) showing major structures and
prospective areas for follow-up, and;
Geophysics
A high-resolution airborne magnetic and radiometric survey was flown by Xcalibur
Airborne Geophysics for Cluff Gold (WA) Cte dIvoire SARL in April 2012 over the
exploration licence (Figure 9.5). The main survey comprised 5,057 line-km over a
23 km by 22 km area. The survey was flown at a nominal ground clearance of 50 m
and line spacing of 100 m. Fill-in lines were flown to yield 50 m line spacing over the
north-eastern part of the exploration licence. The data was interpreted by Xcalibur (Le
Roux 2012, Steenkamp 2012), the main products being a geological interpretation of
the whole exploration licence area including follow-up targets and a detailed
interpretation for the vicinity of the Yaoure gold deposit (Figure 7.11). The data has
been reinterpreted by PGN Geoscience (Figure 7.12, Allieres 2012).
Page 9-62
Page 9-63
Page 9-64
9.6
Surface Geochemistry
9.6.1
Page 9-65
9.6.2
Outcrop Sampling
Little systematic outcrop sampling has been carried out. Rare outcrops found during
the current regional soil sampling programmes are sampled; however the key lithology
Page 9-66
that is sought is quartz vein. All occurrences of quartz vein, both float and rare outcrop,
are therefore sampled.
9.6.3
Soil Geochemistry
Soil sampling has proven to be an effective method of detecting oxide gold
mineralization (both in saprolite and laterite), and hence primary sulphide-associated
gold. The initial BRGM soil sampling in the 1980s detected the Yaoure Central, CMA,
Blangan, Kongonza and Zone North mineralization. The results of subsequent soil
sampling by Amara since 2009 are shown in Figure 9.7 and Figure 9.8.
Samples are taken along grid lines established using hand-held GPS units. At each
sample point the top humus layer is removed with a pick axe and shovel, and the top
30 cm of the soil regolith is cleared. The sample is taken at a depth of about 30 cm.
Sample details such as soil type; colour; moisture; rock fragments; and vegetation are
recorded. Care is taken to avoid contamination from the top soil layers. Large rock
fragments are removed and 1 kg2 kg of sample is collected into plastic pre-numbered
bags. All relevant information of the area around the sample position, such as
vegetation, farming, or nearby artisanal mining, is recorded.
Phase 1 regional sampling is carried out at a grid line spacing of 400 m and a sample
collection interval of 50 m. Earlier sampling by Amara, to follow-up BRGM soil
geochemical anomalies, was carried out at grid line spacing of 200 m and 100 m. Initial
soil sampling of the numerous ferricrete remnants identified in the remote sensing
interpretation was along single lines covering each lateritic hill top. If gold anomalism
above 200 ppb was detected, follow-up soil sampling was carried out; however, this
relatively high threshold has only been used for surficial Blangan-type targets.
9.6.4
Page 9-67
Page 9-68
Page 9-69
9.7
9.8
SRK (2008) stated that the Yaoure gold deposit had been classified as an epithermal
gold, copper and molybdenum porphyry, a hypothesis apparently supported by the
presence of copper, molybdenum and the presence of potassic alteration zones
associated with a series of small porphyritic acid-intermediate intrusions
Page 9-70
10.0
DRILLING
10.1
10.2
Collar Coordinates
Throughout the Yaoure sulphide project drilling campaigns, all drill collars have been
initially pegged by an Amara surveyor, using total station equipment, or by Amara
Geologists using hand-held GPS units. After completion of drilling, collars were
secured with 12 m of metal casing and capped with a concrete plinth on which the
drillhole number, azimuth, inclination, and final drill depth are inscribed. Final collar
positions are surveyed by the Amara surveyor by total station.
Page 10-71
Drill Type
Prospect
Metres
No. of holes
2009
RAB
Blangan
716
70
Kongonza
984
118
Prospect 2
388
39
Prospect 4
276
16
Total
2364
243
Blangan
240
24
Kongonza
5351
82
Prospect 4
3406
78
Total
8997
184
Angovia 2 South
581
30
Kongonza NW
5339
248
Kongonza K2
1751
74
Zone North
5608
270
Magazine
1844
96
Total
15123
718
RC
Kongonza
1669
21
DD
1967
23
1101
Total
2068
29
Angovia 2 South
2690
130
Govisou
8285
362
Kongonza NW
4323
266
K2
2250
167
Office Zone
3871
239
372
51
Total
21791
1215
Angovia 2 South
7846
83
Govisou
400
Kongonza
2668
32
Kongonza NW
11594
157
Kongonza K2
3573
60
Magazine
5315
97
1402
Total
32798
13
446
DD
29898
83
DD
15435
47
2010
2011
2012
RC
RAB
RAB
RC
2013
Page 10-72
10.3
Downhole Surveys
For diamond drilling, downhole surveys have been carried out by the drilling
contractors using either Proshot (GES) or Reflex EZ-Com II (E-Global) survey
instruments. Readings are taken at 30 m intervals. From early October 2012 an
additional reading at 6 m was introduced. The surveys are checked at the drill-site by a
Geotechnician.
Criteria for repeating the readings are:
Readings that failed to meet these criteria were repeated immediately. If repeat
readings are still not satisfactory, then a note is made in the database and the reading
is excluded. An indication of the amount of deviation in the Yaoure diamond drillholes
is shown in Figure 10.3. An additional survey tool (EZ A2) was used from April 2013 to
June 2013 during Phase 4 sent to check and confirm the readings provided by the
Reflex kit. Reassuringly no significant differences were found.
10.3.1
10.4
Page 10-73
10.5
Period
Method
Holes
Metres
Sep-Oct 2012
RC
13
1,402
2005-2007
RC
469
51,250
2007-2008
DDH
62
6,484
RC Drilling
RC drilling at the Yaoure Gold deposit in 2011 and 2012 accounts for only 4% of the
total amount of RC drilling in those years. The RC focus has been on other prospects
which lie outside the Yaoure gold deposit resource area (Table 10.3). No RC drilling
has been included in the mineral resource estimates that are the subject of this report.
RC drilling since 2011 was carried out by GES, a Cte dIvoire-based company, using
either a Schramm 450 or and Hanjin Power 7000SD-RC rig, under the supervision of
an Amara geologist or geotechnician. Both rigs used SullAir compressors, with a
maximum capacity of 500 psi. Only 140 mm RC hammers were used, together with the
appropriate shrouds, which were dependent upon drilling conditions. Drilling under wet
conditions was continued infrequently with the assistance of a booster compressor. If
sample recovery became poor under wet conditions, the hole was abandoned.
Compressed air was used to flush remnant sample material from the drill stem after
every 1 m sample interval and downhole at every rod change.
RC samples were collected from the cyclone underflow at every 1 m drill interval into
high-density new plastic bags. The sample was dried, if necessary, then split at the drill
site using multistage riffle splitter to obtain 3 kg-3.5 kg sample, weighed using
electronic scales. Field duplicates were also collected at every 20th interval and given
unique identification number by numerical order rather than setting aside specific series
of numbers. The remainder of the split bulk sample was taken to the exploration
sample yard for storage for a period of one month.
The splitter and cyclone were cleaned out after every sample with a hand-held air hose
from the rig. The Amara geotechnician constantly monitored sample recovery. The
metre markings of the driller are checked to ensure that the 1 m samples are correct.
After weighing 20 samples the calibration of the scale was checked with a standard
weight.
Page 10-74
Every sample was sieved for rock chips, which are washed and placed on a table for
logging. Each RC sample has details of date, hole identification, geological description
of alteration, oxidation, sample quality and observed minerals recorded.
10.6
Number of
Holes
Number of
Rigs
AugustDecember 2011
1,967
23
Phase 2
JanuaryApril 2012
6,442
24
1-2
Phase 3
MayNovember 2012
23,456
59
2-4
Phase 4
January-June 2013
15,435
46
1-3
47,300
153
Drilling Phase
Date
Phase 1
Total
Figure 10.1: Diamond Core Drilling Rig: CMA North (Infilled) Pit
Page 10-75
Page 10-76
Phase 1
The first phase of Yaoure sulphide project diamond drilling, conducted from August to
December 2011, totalled 1,967 m over 23 drillholes, all collared within the existing
Yaoure Central pit. Ten holes were orientated at an azimuth of 270 and inclined at 60
to the west. Eight holes were drilled to the north at an inclination of 60 and five holes
were drilled to the south at an inclination of 60. The objectives of the first phase were:
The results confirmed the widths and grades of the main mineralized zone reported
from historical RC results, and were reported by press releases on 19 January 2012
and 20 June 2012.
Hole YD0021 was drilled 15 m down-dip of RC hole ARC0024 (30 m at 3.64 g/t) with
the objective of confirming the RC intersection, and to determine whether the wet
conditions had affected the grades returned in the RC samples. The results of YD0021
were very positive; the width and grade of the main zone were confirmed, with an
aggregate composite intersection of 28.37 m at 3.24 g/t from 35.30 m (Table 10.5).
Drilling in an N-S alignment confirmed the presence of steep cross-cutting veins with
visible gold, for example YDD0003 (Table 10.5).
Phase 2
The second phase of diamond drilling, conducted in Q1-Q2 2012, totalled 6,442 m over
24 holes. This phase tested the continuity of the northsouth-trending structures at
Yaoure Central, which dip to the east at between 25 and 45, over a 900 m strike
length and up to 340 m across strike. These holes were all drilled to the west (270)
from the east of the current Yaoure Central pit, with a nominal spacing of 100 m and
stepping back between approximately 100 m and 340 m. The results from 18 of the 24
holes were reported on 19 June 2012; the remaining 6 holes were reported on
14 August 2012. The drilling confirmed the dip of the Yaoure Central mineralization to
the east.
Phase 3
Phase 3 outline drilling began in early May 2012; positive initial results led Amara to
expand the programme in August 2012. The objective of the expanded Phase 3 outline
programme was to outline the extent of the open pit minable sulphide mineralization
around Yaoure Central, at a nominal 200m grid spacing, extending over an area of 2.1
km in a NS direction by up to 1.1 km in an EW direction. This enlarged target area
included the backfilled CMA North and Central pits to the east and the CMA South pit
in the south.
At the end of Phase 3, on 8 November 2012, a total of 59 holes (including 6 structural
holes collared in the Yaoure Central pit and 4 abandoned holes) had been drilled, with
a total advance of 23,546 m. Results of the first 8 holes were reported on 14 August
2012; results for a further 30 holes, plus 4 deepened holes, were reported on
Page 10-77
3 December 2012. Results of the remaining 16 holes, plus a further 7 deepened holes
were reported on 4 February 2013.
Of the 55 completed Phase 3 holes:
16 deep holes tested both the mineralization below the CMA North and Central pits,
and the continuity from the west of the underlying Yaoure Central pit mineralization
at depth.
8 holes only tested the mineralization below the CMA North and Central pits.
6 holes tested the CMA South pit and possible Yaoure Central mineralization under
the CMA South pit.
17 holes tested only the Yaoure Central pit mineralization at depth and up to 200 m
to the north of the Yaoure Central pit.
2 holes tested a new target - CMA South East - the SE-trending arm extending
from the southern end of the CMA Central pit, trending towards the Angovia 2
mineralization.
6 holes were short structural holes, collared within the Yaoure Central pit.
The CMA North-Central area was mainly drilled at 200 m spacing during Phase 3. The
drill pattern comprised three rows of drillholes; the first row close to the estimated
position of the backfilled CMA pits, the second row stepped back 200 m, and the third
row stepped back a further 200 mwith a maximum vertical intersection depth of
approximately 300 m (a down-dip length of about 500 m from the presumed base of
CMA North pit).
Since August 2011, the only other location that has been tested by diamond drilling is
at Kongonza (5.5 km SE of Yaoure Central), where 6 diamond drillholes (1,101 m)
were completed in November 2011, testing down to a vertical depth of 300 m. The
results of the six Kongonza holes do not form part of the Mineral Resource Estimate
reported herein.
Phase 4
Phase 4 infill drilling, conducted from 14 January to 4 June 2013, totalled 15,435 m
over 47 holes. Of the 47 holes:
10.7
GES mainly using a CoreTech YDX3L rig, but also a CoreTech CSG1300G rig.
Page 10-78
E-Global (a UK subsidiary of the Canadian Energold Group) using two Atlas Copco
CS1000 rigs (Figure 10.1) and a man-portable Energold HC616 Series 3 rig for
some of the shorter holes.
Diameter (mm)
Proportion (%)
HQ
63.5
27.5
NQ
47.6
63.2
NTW
56.0
9.3
On retrieval of the inner tube after drilling a run, the orientation procedure is
checked by the Amara geotechnician as being performed correctly by the driller.
The core is carefully transferred to angle iron layout holder, ensuring that no core is
lost.
The geotechnician marks the bottom end of the core run with a vertical line from the
top-edge to centre-of-core (Figure 10.4).
Page 10-79
If the core recovery is 100% and the core can be correctly reassembled, a
preliminary top orientation line is drawn up-hole along the core to the top of the run
in yellow wax pencil. Where core recovery is less than 100% and the core cannot
be continuously reassembled, then the yellow line is taken only as far as good
recovery allows.
The core orientation marks at the bottom of the previous run and at the top of the
new run are compared. If the two sets of orientation marks are in agreement, then a
black line is drawn for the new run overwriting the yellow line. If the orientation
marks do not match, then no black line is drawn and, pending a review at the core
yard, the core cannot be orientated with any certainty.
The total length of recovered core is recorded by the geotechnician, and metre
interval marks are drawn. The solid core recovery (SCR), rock quality designation
(RQD), fracture frequency, and rock type are determined and recorded.
The core trays are then transported to the core yard, an average distance of less
than 1 km, for further logging.
Diamond drilling core recovery below weathering (more precisely at the base of W3
saprock) averages 98%. Specialized drilling mud (bentonite) and drilling polymers
are used to maximize core recovery.
Page 10-80
Page 10-81
10.7.1
A minimum width of 2 m
A cut-off of 0.4 g/t gold
Internal dilution of up to 2 m, at less than 0.4 g/t allowed for continuity.
A number of composite intersections have been aggregated on the basis that the
mineralization forms a single geological zone with a minimum grade of 0.4 g/t. Internal
material below this grade, with a width greater than 2 m, is included in the calculation of
the weighted average grade of the aggregate intersection. Intersections that exceed a
value of 50 when intersection width (m) is multiplied by gold grade (g/t) are listed in
Table 10.5.
Page 10-82
Location
From
(m)
42.00
To
(m)
45.55
Interval
(m)
3.55
Gold
(g/t)
97.60
YDD0003
YDD0008
55.45
76.50
21.05
2.62
31.90
45.15
13.25
9.22
YDD0014
YDD0021
36.80
68.40
31.60*
1.57
35.30
63.67
28.40*
3.24
Including
60.63
63.67
3.04
19.03
YDD0033
31.44
53.50
22.06*
2.54
YDD0036
170.40
175.33
4.93
21.82
YDD0041
186.97
207.22
20.35
3.55
YDD0047
188.64
214.71
26.07
2.23
YDD0048
57.77
67.90
10.13
7.15
YDD0051
59.35
94.44
35.09*
1.51
YDD0054
421.67
427.84
6.17
9.06
YDD0056
542.75
553.09
10.34
5.58
YDD0059
40.92
47.43
6.51
9.39
YDD0060
111.88
129.68
17.80
4.44
YDD0062
188.65
233.37
44.72*
1.39
YDD0065
348.00
393.00
45.00*
3.24
Including
348.00
366.00
18.00
4.71
CMA North
102.88
141.02
38.14*
3.67
Including
118.52
141.02
22.50
4.88
69.00
77.00
8.00
9.47
144.85
188.00
43.15*
1.78
YDD0068
YDD0073
Including
161.00
174.00
13.00
4.94
YDD0079
CMA North
196.00
225.00
29.00
3.24
YDD0081
35.70
104.00
68.30*
1.52
YDD0083
322.00
375.00
53.00*
1.17
YDD0084
21.00
25.20
4.2
12.44
75.00
83.00
8.00
8.46
YDD0090
261.00
270.00
9.00
6.87
YDD0110
392.00
405.00
13.00
5.59
YDD0118
23.00
44.00
21.00
7.83
YDD0130
338.00
346.00
8.00
YDD0132
CMA North
155.70
167.00
11.30
5.53
YDD0133
CMA North
161.00
183.00
22.00
2.56
YDD0141
CMA North
157.00
196.00
19.00
4.37
YDD0142
CMA North
211.00
220.00
9.00
7.21
YDD0152
CMA North
203.00
217.00
14.00
3.91
YDD0153
CMA North
292.00
327.00
35.00*
8.28
2.03
Aggregate intersection in which a number of composite intersections have been aggregated on the basis that
the aggregate intersection forms a single geological zone with a minimum gold grade of 0.4 g/t. Internal waste
below this grade with a greater width than 2 m is included in the calculation of the weighted average grade of
the aggregate intersection.
Page 10-83
11.0
11.1
11.1.1
W1
W2
W3
W4
W5
W6
fresh
slightly
weathered
moderately
weathered
highly
weathered
completely
weathered
lateritic
Basalt Volcanic
2.84
2.80
2.16
2.90
Mafic Tuff
2.80
Volcaniclastic
2.72
2.04
Granodiorite
2.69
2.57
Porphyritic Granodiorite
2.72
Quartz veining
2.68
2.62
Porphyry
2.74
2.64
1.76
1.69
Saprock
2.53
2.20
Saprolite
laterite
2.14
Overburden
1.55
Page 11-84
An external check on 203 bulk density measurements on half core samples was carried
out at the Bureau Veritas laboratory in Abidjan.
Amara Mining staff analysed the 203 density values reported by Bureau Veritas (BV),
which were selected in different weathering and lithological units, with 74% in fresh
rock and in 52% in basalt. The check densities were determined on dry samples and on
half core using the same film-coated method used by Amara.
Descriptive statistics show an average relative difference of -3.38%, with the BV
density values being on average higher. The correlation coefficient between the two
sets of data is 84%, see Figure 11.1. Note that the checks compare less well in the
lower density range, which naturally is much less reliable information when taken from
core.
Figure 11.1: Check Densities, BV vs. Amara, Yaoure.
The Cumulative Relative Difference graph (HARD analysis) shows that the precision
of the density determination was good, with 95% of the data having less than 10% of
relative error (Figure 11.2).
Page 11-85
Page 11-86
11.1.2
11.1.3
RC Drillhole Sampling
Field procedures for RC drillhole sample collection are described in Section 10.5.
11.1.4
11.2
11.2.1
Soil Samples
All soil samples are analysed at the in-house laboratory at Yaoure. The entire 2 kg
sample is dried at a temperature of 105 C for a minimum of 12 hours, jaw crushed to a
nominal 75% passing 2 mm if required, then milled in a Keegor mill to a nominal 85%
passing 75 m. The pulverized sample is then re-bagged, ready for weighing. All the
preparatory equipment is flushed with compressed air between each sample. A 1,000 g
sub-sample of the pulp is weighed into a five-litre leach bottle and leached with onelitre cyanide solution (0.50% cyanide strength, pH 10.50 -11.5). Gold is determined
from the leached solution by atomic absorption spectrophotometry (AAS) with detection
limit of 5 ppb.
11.2.2
11.2.3
11.3
Secure transportation of the core from the rig site to the core yard at Yaoure, an
average distance of less than 1 km;
Security guards are employed on rigs and at the Yaoure core yard on a 24-hourper-day basis;
Coarse reject samples and unused pulp samples are returned to Yaoure and
securely stored.
11.4
11.4.1
11.4.2
The CRM assay is outside three standard deviations from the stated CRM value.
Two consecutive reference material assays are greater than two standard
deviations (on the same side of the accepted mean) from the stated CRM value.
Page 11-90
11.4.3
11.4.4
+2SD
Assigned
Value
(g/t)
0.082
0.005
0.08
98%
Oxi81
1.807
0.033
1.75
97%
SE58
25
0.607
0.019
0.6
99%
SL61
5.931
0.177
5.94
100%
SN60
8.543
0.175
8.44
99%
SRM
No. of
Samples
OxA59
Standard
Deviation
Analytical
Average
(g/t)
Percentage
Variance
Number
of
Outliers
The summary statistics for the 999 samples for both laboratories are presented in
Table 11.3. The relative percentage difference between the means of SGS and that of
Intertek assays recorded 6.8% in favour of SGS. The highest grades recorded in both
datasets are 22.4 g/t and 16.9 g/t in the SGS and Intertek sample populations
respectively.
The correlation plot of the results (Figure 11.4) shows slight bias towards SGS assays,
though the values are relatively evenly spread around the parity line (y=x). A correlation
coefficient 0.95 was established between the two laboratories. The Q-Q plot
(Figure 11.5), generated with assay value greater than 0.1 g/t demonstrates good
correlation between the two laboratories. The HARD plot (Figure 11.6) was generated
using assay value greater than 0.1 g/t. The HARD plot shows only 61% of the total
dataset has an error less than 10%, which is not satisfactory as the statistical standard
expects 90% of the total assays to attain an error of less than 10% for pulp samples.
Page 11-91
INTERTEK
Mean
0.555
0.517
Standard Error
0.047
0.043
Median
0.120
0.080
Mode
0.010
0.005
Standard Deviation
1.486
1.350
Sample Variance
2.208
1.822
Kurtosis
69.354
49.419
Skewness
7.023
6.113
Range
22.390
16.905
Minimum
0.010
0.005
Maximum
22.400
16.910
Sum
554.800
516.875
999
999
Count
YAOURE PROJECT
CORRELATION COEFFICIENT
SGS vs INTERTEK CHECK ASSAYS
16.0
14.0
12.0
y = 0.8561x + 0.1173
R = 0.91
10.0
8.0
6.0
4.0
2.0
0.0
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
y=x
Page 11-92
Linear (Assays)
16.0
YAOURE PROJECT
QUANTILE-QUANTILE PLOT
SGS vs INTERTEK PULP CHECK ASSAYS
8.00
7.00
y = 0.9616x + 0.0228
R = 0.9971
Intertek
6.00
5.00
4.00
3.00
2.00
1.00
0.00
0.00
1.00
2.00
3.00
Assays
4.00
SGS
y=x
5.00
6.00
7.00
8.00
Linear (Assays)
100%
90%
80%
Relative Error (%)
70%
60%
50%
40%
30%
20%
10%
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
0%
Percentile Ranking
HARD
The histogram of relative percentage difference plot (Table 11.7Figure 11.7) shows a
positive bias towards SGS laboratory. The relative percentage difference versus pair
mean shows that most samples above 5.0 g/t returned a higher grade from the SGS
laboratory.
Page 11-93
Frequency
Yaoure Project
SGS vs Intertek
September 2011 - December 2012
-200
100
90
80
70
60
50
40
30
20
10
0
-100
100
-10 0
Relative % difference
200
Frequency
The result of the inter-lab correlation analysis between the SGS and Intertek
laboratories is considered to be satisfactory. However, because the Intertek laboratory
in Yamoussoukro is not ISO accredited, but works under the umbrella of its parent
company in Australia, pulp samples from Intertek were submitted to an accredited ISO
laboratory ALS Geochemistry in Johannesburg, South Africa.
11.4.5
Page 11-94
INTERTEK
ALS
Mean
1.24
1.25
Standard Error
0.08
0.09
Median
0.54
0.50
Mode
0.30
0.06
Standard Deviation
1.70
1.81
Sample Variance
2.90
3.28
Kurtosis
5.43
6.71
Skewness
2.29
2.49
Range
9.85
11.24
Minimum
0.01
0.01
Maximum
9.85
11.25
505.57
508.22
407
407
Sum
Count
YAOURE PROJECT
CORRELATION COEFFICIENT
INTERTEK vs ALS CHECK ASSAYS
12.0
11.0
10.0
y = 1.0338x - 0.0355
R = 0.9465
9.0
8.0
7.0
6.0
5.0
4.0
3.0
2.0
1.0
0.0
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
y=x
Page 11-95
Linear (Assays)
YAOURE PROJECT
QUANTILE-QUANTILE PLOT
INTERTEK HEAD ASSAYS vs ALS CHECK ASSAYS
8.00
7.00
y = 1.0526x - 0.0563
R = 0.9967
ALS JB Assays
6.00
5.00
4.00
3.00
2.00
1.00
0.00
0.00
2.00
4.00
intertek
Assays
y=x
6.00
8.00
Linear (Assays)
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
0%
Percentile Ranking
HARD
The result of the inter-lab check between Intertek and ALS is considered to be
satisfactory.
11.4.6
during the drilling campaign reported within acceptable limits (less than three times the
laboratory detection limit of 0.01 g/t) and contamination was not an issue.
Statistical analysis of coarse blank samples returned a mean grade of 0.01 g/t gold for
a total of 775 samples. Figure 11.11: Results of Blank Control Samples shows blank
sample results from all the laboratories.
Figure 11.11: Results of Blank Control Samples
Yaoure Mine
Blank
Sep2011 - Dec 2012
0.10
Grade (g/t)
0.08
0.06
0.04
0.02
0.00
0
200
400
600
800
1000
samples
Blank_Au
11.4.7
3x detection limit
Page 11-97
INTERTEK TARKWA
+3SD
Assigned Value
(g/t)
STANDARD
DEVIATION
Analytical
Average (g/t)
Percentage
Variance
Number of
Outliers
0.082
0.005
0.110
135%
13
0.084
0.008
0.070
84%
1.807
0.033
1.820
101%
60
1.802
0.039
1.840
102%
SE29
58
0.597
0.016
0.590
99%
SN26
14
8.543
0.175
8.630
101%
SL61
502
5.931
0.177
6.010
101%
SI64
361
1.780
0.042
1.800
101%
SL34
16
5.893
0.140
5.620
95%
SI25-3
20
1.801
0.044
1.780
99%
SN60
493
8.595
0.223
8.640
101%
16
SE58
169
0.607
0.019
0.610
100%
Number
Assayed
-3SD
+3SD
-3SD
OxA59
38
OxA89
96
OxI81
39
OxI96
SRM
Page 11-98
Duplicate
11.4.8
12
10
y = 0.6441x + 0.502
R = 0.6713
8
6
4
2
0
0
10
12
14
16
18
20
Original
samples
x=y
Linear (samples)
Table 11.6: Summary Statistics of Original Assays vs. Field Duplicate Assays
Original
Duplicate
Mean
0.271
0.266
Standard Error
0.038
0.031
Median
0.020
0.020
Mode
0.005
0.005
Standard Deviation
1.486
1.208
Sample Variance
2.209
1.460
Range
31.975
22.595
Minimum
0.005
0.005
Maximum
31.980
22.600
Sum
411.085
403.410
Count
1519.000
1519.000
Page 11-99
The relative percentage difference versus mean grade plot (Figure 11.13) shows very
high error in the low-grade ranges; the general trend of the error is bias towards the
originals in both the low-grade and high-grade ranges. This could be attributed to
instrumental errors from the laboratories, possible instability at the lower (close to
detection) and upper limits of detection, but is most likely to be the natural variability
between the two samples.
Figure 11.13: Field Duplicate Analysis - Mean Pairs vs. Relative Difference
80
60
40
20
0
-20 0
10
15
20
25
-40
-60
-80
-100
The half absolute relative difference (HARD) plot is used to determine precision. The
field duplicate HARD analysis plot shows that only 38% of the total dataset (Au>0.25
g/t) had an error less than 20%. At the 90% percentile threshold, the data has a relative
error above 100% (Figure 11.14).
The reason for the poor HARD analysis could be the number of low-grade samples
with generally high relative percentage error, but is thought to be most likely due to the
natural variability between pairs of samples.
Page 11-100
% rel error
120%
110%
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
0%
20%
40%
60%
80%
100%
Percentile rank
Overall, the correlation between the original assays and the field duplicate assays is
regarded as being satisfactory.
11.4.9
Page 11-101
11.5
11.6
Page 11-102
11.6.1
QA/QC Submissions
Blanks
The material used as Blank was collected from barren granitic body located some 30
km from the mine site. The source material was not a proven 0 value but gold contents
were generally low, estimated at an average grade of 0.01g/t.
Blanks are routinely inserted at a rate of 1 every 20th sample; however the insertion
frequency is increased up to 1 every 5 samples in recognized mineralized intervals.
The accepted tolerance for blanks is three times the laboratory detection limit.
Certified Standards
Commercial standards were also inserted at a rate of about 1 every 20th sample. Six
types of Rocklabs standards were used: Three for insertion in Oxide samples (OXA89,
OXE106, and OXI96) and three for insertion in sulphide samples (SI64, SL61 and
SN60). Details of the standards are presented in Table 11.7. The accepted tolerance
was three times the certified Standard Deviation.
The use of OXA89 was subsequently suspended following consistent low bias trends
noticed in the assays of this material.
Table 11.7: Commercial Standards Characteristics
ROCKLABS (ppm)
Value (g/t)
Std. Dev.
Mean-3S
Mean+3S
OXA89
0.0836
0.008
0.0599
0.1073
OXE106
0.606
0.013
0.5670
0.6450
OXI96
1.802
0.039
1.685
1.919
SI64
1.780
0.042
1.654
1.906
SL61
5.931
0.177
5.400
6.462
SN60
8.595
0.223
7.926
9.264
Duplicates
Two types of duplicates were used to assess sub-sampling and assay precision:
Coarse duplicates: Every 20th sample is duplicated by splitting the crushed sample
and by duplicating the sampling procedure.
Pulp duplicates were staggered with coarse duplicates and were inserted every
20th sample.
Coarse duplicates and pulp duplicates were assigned numbers in the same series as
the original sample, and assayed in the same batch. This procedure is blind to the
analytical laboratory.
Page 11-103
section. Pulp Duplicates, Blanks and Certified Reference Materials were inserted in the
consignments at the same frequency as for the batches submitted to Intertek.
QAQC Procedures
Assay results are delivered by the laboratories electronically and examined for
consistency and completeness on a batch-by-batch basis. In addition, time plots of
reference and blank material assays are made to check for drift over time. Potential
failures are recorded, investigated, and corrective measures, such as re-assaying,
carried out. For each batch of results, before including in the database, a decision is
made to whether the results are acceptable. This decision is based on a statistical
approach that takes into account how all the QA/QC samples (blanks, duplicates and
CRM standards) that were inserted into a particular batch have performed and could
result in a partial or complete batch failure.
11.6.2
Results
Standards
Figure 11.17 to Figure 11.21 show the results of the total 895 commercial standards
inserted within the Yaoure Phase 4 sample batches. The accepted threshold is +/- 3
Standard Deviations.
Apart from OXA89 which returned a percentage of relative error of -9%, all the other
types of standards show a non-significant positive bias of 1 to 2%, which is acceptable
(less than 5%). The use of OXA89 has been suspended, although a clear reason of
this anomaly has not been established.
Linear regressions display a lower accuracy for the initial sample batches and this has
triggered a laboratory audit by Amara Mining. This is particularly visible for the SL61.
Correction actions (mainly about instrument calibration and dispensers) were
suggested and subsequently implemented by Intertek. Assay quality has since
improved significantly. The plots show a fairly random distribution around the certified
mean with no significant decrease in dispersion and no consistent shift in sample
assays.
The overall fail rate is 1% and all the assays on the individual types of CRMs have
satisfied the Sketchley (1998) statistical condition. The accuracy of the assays is
therefore considered satisfactory.
Page 11-104
Page 11-105
11.6.3
Coarse Duplicate
A total 893 coarse duplicates were inserted in the Yaoure Phase 4 sample batches.
Gold values in original versus duplicate samples are shown in Figure 11.22. The
correlation coefficient (Pearson square) for the full dataset is 98%, reflecting a good
repeatability of the assays. These coarse duplicates are blind to the laboratory.
Table 11.8 below shows the descriptive statistics of the duplicate pairs. Sample
variance is relatively high; however, the Relative Coefficient of Variation (3.99) is below
the 5% level. Parent and Duplicate populations are skewed to the right.
Page 11-106
Table 11.8: Yaoure Phase 4 Diamond Drilling - Descriptive Statistics of Coarse Duplicates
PARENT
FDUP
Mean
0.29
0.30
Standard Error
0.06
0.07
Median
0.01
0.01
Mode
0.01
0.01
Standard Deviation
1.90
2.12
Sample Variance
3.61
4.49
Range
45.00
50.00
Minimum
0.01
0.01
Maximum
45.00
50.00
Sum
254.87
269.66
Count
893.00
893.00
Figure 11.23 and Figure 11.24 show respectively the quantile-quantile plot and the Half
Absolute Relative Difference (HARD) plot.
The QQ-plot displays a single and uniform population, which suggests that minimal
sampling error has occurred for low and high grades samples.
The HARD plot shows that 60% (expected 80% minimum) of the duplicate pairs had
less than 20% of relative error. This relatively low precision level is also seen on the
Mean vs. HARD plot with a wide but with symmetrical scatter. The sampling and
preparation protocol may not be adequate for this type of deposit. In order to help
define a sampling preparation protocol that would improve the level of precision, a
sampling heterogeneity test should be completed.
Page 11-107
Figure 11.24: Yaoure Phase 4 Diamond Drilling HARD Plot of Coarse Duplicates
11.6.4
Pulp Duplicates
A total 178 pulp duplicates were inserted in the samples batches of nine holes of
Yaoure Phase 4 drilling. Gold values in original versus pulp duplicate samples are
shown in Figure 11.25. The correlation coefficient (Pearson square) for the full dataset
is 98%, reflecting a good repeatability of the assays, with a slight bias towards the
original assay values. These pulp duplicates are blind to the analytical laboratory.
Page 11-108
Table 11.9 below shows the descriptive statistics of the pulp duplicate pairs. Sample
variance is significantly lower than the coarse duplicates, as would be expected. The
Relative Coefficient of Variation is below 5%.
Table 11.9: Yaoure Phase 4 Diamond Drilling - Descriptive Statistics of Pulp Duplicates
PARENT
PDUP
Mean
0.18
0.17
Standard Error
0.07
0.06
Median
0.01
0.01
Mode
0.01
0.01
Standard Deviation
0.89
0.74
Sample Variance
0.79
0.54
Range
9.97
7.19
Minimum
0.01
0.01
Maximum
9.97
7.19
Sum
31.32
29.40
Count
178.00
178.00
This homogeneity is reflected on the HARD Plot which displays 88% of the data with
less than 20% of relative error (Long, 2002). About 60% of the samples have less than
10% of relative error.
Figures 11.26 and 11.27 show respectively the Quantile-Quantile plot and the Half
Absolute Relative Difference (HARD) plot. There is no significant bias.
Page 11-109
Figure 11.27: Yaoure Phase 4 Diamond Drilling HARD Analysis of Pulp Duplicates
11.6.5
Blanks
A total 951 blanks were inserted in the consignments during Yaoure Phase 4 diamond
drilling. All the blank sample (over 99%) but one, have returned assay values below the
accepted threshold of three times the laboratory low detection limit of 0.01 ppm. The
one anomalous blank sample has occurred inserted in a completely barren basalt
interval. No significant contamination has affected the samples during preparation and
during assaying.
11.6.6
Page 11-110
ALS
Mean
1.66
1.60
Standard Error
0.16
0.15
Median
0.41
0.38
Mode
0.01
0.01
Standard Deviation
3.13
3.00
Sample Variance
9.83
9.00
Range
25.61
24.50
Minimum
0.01
0.01
Maximum
25.61
24.50
Count
376
376
The Q-Q Plot (Figure 11.29) and the HARD Plot (Figure 11.30) show a single
population with 82% of the samples having less than 20% of Relative Error. At a level
of confidence of 95%, the F-test (F-Calc=1.09; F-Critical=1.22) and the T-Test (TCalc=0.26; T-Critical=1.96) show that the two sets of data belong to the same
population with similar precisions, and that there are no systematic errors. The
reproducibility of the assays is therefore considered satisfactory.
Figure 11.28: Yaoure Phase 4 Diamond Drilling ALS vs. Intertek Assay Plot
Page 11-111
Figure 11.30: Yaoure Phase 4 Diamond Drilling ALS vs. Intertek HARD Plot
11.7
Conclusions
During the Yaoure Phase 4 Diamond Drilling program, the quality of the assay results
has been comprehensively controlled to industry standards. Control sample insertion
consisted of coarse duplicates, pulp duplicates, blanks and Certified Reference
Materials. Inter-laboratory check assays was also performed. Batch validation and, if
required, correction actions were taken in real time.
The main conclusions of the QA/QC program are:
1. The repeatability and the reproducibility of the assays were acceptable in the
context of a deposit involving the presence of coarse gold. However, the sampling
protocol can be adapted and optimized through a heterogeneity test.
Page 11-112
2. With 20% of QAQC samples inserted in Yaoure Phase 4 Diamond Drilling, the
control sample insertion rate is conforming to industry standards.
3. Precision, accuracy and contamination were monitored in real time and correction
actions were taken immediately when required, including laboratory audit and reassay requests.
4. Overall fail rate for the Certified Reference Materials was 1% with no significant
decrease in dispersion around the mean and no consistent shift in sample assays.
Analytical accuracy was satisfactory for all grade ranges tested, which are
representative of the grades encountered at Yaoure.
5. The analysis of the coarse duplicates and the pulp duplicates data indicate that
sub-sampling, pulverization, homogenization and assay repeatability are within
acceptable thresholds in terms of Relative Precision Error and Fisher Precision.
However, precision is lower for the coarse duplicates, probably due to the presence
of coarse gold mineralization.
6. Over 99% of the blank samples have assayed below the accepted tolerance of
three times the laboratory low detection limit. No significant contamination has
occurred during sample preparation and during the analytical process. No sample
mismatch is noticed.
7. Inter-laboratory checks were conducted and have confirmed assay reproducibility
with a Correlation Coefficient of 96% and similar F-Test precisions.
8. It is concluded that the Yaoure Phase 4 diamond drilling analytical data is adequate
for Resource Estimation.
Page 11-113
12.0
DATA VERIFICATION
12.1
12.1.1
Site Visit
In accordance with National Instrument 43-101 guidelines, Mario Rossi, FAusIMM,
Member CIM, and Member SME, visited the Yaoure gold project site from 12
September to 14 September 2013. During the visit inspections of exploration activities,
records, and data and site management were completed. Ground inspections included
outcrops, exposures within the oxide mined pits, open trenches, and artisanal mining
works.
During the site visit, observations were made from different vantage points about the
general project setting; prior mining; the presence of waste dumps and a low grade
stock pile which could have interesting grades; visited a trench south of Yaoure
Central, observing in detail the quality of the trench and sampling; observed in the pit
examples of quartz veining, pillow basalts, and mineralized granodiorite.
It was observed that the waste dumps backfilling the older CMA pit and around the
Yaoure pit may have low grade mineralization, perhaps near but above the expected
oxide cut-off operation.
Core Shed
Core from several representative drill holes was inspected and compared with log
sheets and assay information. In particular, consideration was given to the
relationships of gold grades with lithologies, alteration, sulphide content, veining and
structure. The intervals looked at were from Yaoure Central holes (YDD031; YDD102;
YDD043; YDD073; YDD035; and YDD065), and the CMA zone (YDD065; YDD153;
YDD142; YDD157; YDD141; YDD061; and three other holes from CMA Central).
The main observations are that the CMA zone is quite traceable on the core, with a
significant width (consistently 10 to 20m) and average grades for the entire intercept. It
presents fairly consistent alteration, shearing, and distinctive colouring. It would be
expected that in an eventual pit or underground mine it would present visual markers to
aid in grade control.
Yaoure Central, on the other hand, is not as easy to view in the core. Predicting grade
from macro visual observations cannot be done. The grades are erratic, and although
there is correlation between some of the geologic indicators, such as quartz veining,
Page 12-114
alteration, and shearing, these correlations are not 1 to 1. Sometimes there are
intervals with unexpected high grades in unaltered basalt, or altered and sheared
zones with little or no grades. In GSIs experience, this implies that it is nearly
impossible to define and follow through high grade zones as would be required for a
highly selective, low tonnage-high grade operation. Therefore, bulk mining at a lower
grade appears to be a reasonable approach.
Page 12-115
13.0
13.1
In January 2012, pulverised rejects from 42 exploration samples were leached for
24 hours and 48 hours at 33 % solids and 5,000 ppm cyanide.
In April 2012, six samples were combined into two composites and a programme
comprised of the following tests was undertaken:
Metallics analysis
Diagnostic leaching
In December 2012, 11 samples were subjected to direct cyanidation and carbon-inleach tests under the same conditions to assess leach variability.
In May 2013, a Phase 2 scoping programme on the same samples used for the
previous tests comprised the following:
13.1.1
Flotation scoping tests to evaluate effects of grind size, reagents and cleaning
In November 2013, results of the following tests on four samples were reported:
o
Leaching of gravity and flotation concentrates and gravity and flotation tailings
Leach variability
Flotation variability.
Page 13-116
The Bond ball mill Work Index was measured to be 14.8 kWh/t at a closing size of
106 m. This value is close to the median of the population of samples tested by SGS.
The Abrasion Index was 0.1816 lb/kWh.
Gravity release analysis showed that liberation of free gold began to occur below
250 m and the best gravity recovery was obtained between 45 m and 125 m.
Concentrate grades of approximately 200 g/t Au were measured.
Flotation testing recovered 87 % of the gold into a concentrate containing 4.1 % of the
solids by weight after 6 minutes of flotation. Beyond this time gold recovery increased
with mass pull and a recovery of 88 % into 19 % of the solids was obtained after 15
minutes of flotation.
Bottle roll cyanidation tests yielded gold extractions of 94.2 % from the lower grade
sample and 96.9 % from the higher grade sample after 24 hours of leaching.
Corresponding recoveries in CIL tests were 95.6 % and 97.1 %, representing marginal
increases likely to be within experimental and analytical tolerance.
Figure 13.1: Phase 1 Test Bottle Roll Kinetic Extraction Curve
13.1.2
No carbon added
Page 13-117
CIL
1
2
3
4
5
6
7
8
9
10
11
Average
Head
grade
g/t
1.77
1.70
2.68
2.12
3.07
1.04
1.54
3.07
2.78
1.53
6.05
2.49
Extn
24 h
Extn
48 h
CN
kg/t
Lime
kg/t
97.63
94.37
94.71
91.08
96.07
98.69
97.22
96.34
98.63
90.77
91.20
95.2
97.74
94.40
94.20
90.57
96.91
97.57
97.07
94.09
98.19
89.51
91.32
94.7
0.21
0.04
0.17
0.19
0.12
0.79
0.07
0.04
0.12
0.08
0.21
0.19
1.17
0.57
0.57
0.50
0.42
0.40
0.86
1.72
0.56
0.60
1.15
0.77
Head
grade
g/t
1.16
1.37
2.78
1.34
2.19
0.85
1.77
3.20
1.87
1.47
6.35
2.21
Extn
48 h
CN
kg/t
Lime
kg/t
95.22
92.66
93.32
86.91
95.39
95.82
85.53
89.43
96.51
88.07
91.65
91.9
0.36
0.31
0.22
0.25
0.88
0.96
0.21
0.32
0.32
0.22
0.29
0.39
0.76
0.51
0.66
0.70
0.52
0.42
0.75
0.85
0.47
0.50
1.15
0.66
The average recovery after 24 hours of standard leaching was 95.2 % which reduced
to 94.7 % after 48 hours. This is thought to be within experimental tolerances. The
average extraction after 48 hours of CIL was 91.9 %. Only Sample 11 returned a CIL
recovery higher than the standard leach test, other samples generally reporting much
lower extraction during CIL tests than standard tests. This observation is against what
is normally expected; if preg-robbing were occurring then the CIL test extraction would
be higher than during standard leaching and if there was no preg-robbing then either
the two test methods would yield the same result or CIL would give a higher extraction.
The laboratory report of this work suggested that cyanide-soluble copper may have
been present in the samples and this reduced the efficiency of gold adsorption by
carbon. Analyses required to support or refute this argument were not performed and it
is not possible for AMEC to offer an opinion as to the likely cause.
13.1.3
24 h extraction
(%)
68.33
73.89
82.59
84.33
89.55
90.96
95.98
48 h extraction
(%)
69.86
75.36
84.02
84.83
89.79
90.61
95.04
Page 13-118
Gravity concentration
Heavy liquid analysis was performed on two size fractions, -6.3 mm +3.35 mm and 3.35 mm +1 mm. In order for gravity concentration to recover a similar amount of gold
to direct cyanidation, the mass pull to concentrate would have to be greater than 76 %.
Gravity concentration tests at sizes below 1 mm showed that maximum recovery was
achieved between 75 m and 250 m. Gravity concentration tests at 75 m were
followed by leaching of both the gravity concentrate and tailing. The results are
presented in Table 13.3. Gravity concentration recovered 54.9 % of the gold into
0.59 % of the weight and leaching of the products realised an overall extraction of
approximately 89 %.
Table 13.3: Gravity Product Leaching Test Results
Concentrate
Tailing
Total
Mass split
(%)
0.59
99.41
100.00
Au recovery
(%)
54.94
45.06
100.00
Leach extraction
(%)
91.62
85.71
Overall recovery
(%)
50.34
38.62
88.96
Flotation
Flotation tests using potassium amyl xanthate (PAX) as a collector were performed at
grind sizes ranging from 250 m to 75 m. The best flotation rate and recovery were
achieved at a grind of 75 m. Gold recovery was 93 % into a concentrate containing
4.25 % of the weight and grading 66 g/t Au.
Subsequent tests improved the reagent suite, after which open circuit cleaning tests
were performed. Gold recovery of 85.55 % into a concentrate grading 191 g/t was
achieved. Gravity concentration prior to flotation resulted in a decrease in combined
recovery.
13.1.4
Gravity concentration
Gravity Release Analysis again showed that the optimum size for gravity concentration
was 75 m 106 m, approximately 85 % of the gold being recoverable to a
concentrate containing 15 % of the weight.
Page 13-119
A larger scale test on 10 kg of material milled to 80 % -75 m which was then passed
through a Falcon concentrator, cleaned on a Mozley table and the products leached
yielded the results shown in Table 13.4. The cyanide consumption during leaching of
the gravity concentrate was 70.557 kg/t concentrate.
Table 13.4: Falcon/Mozley Product Leaching Test Results
Sample
Concentrate
Tailing
Total
Weight
(%)
0.26
99.74
100.00
Au recovery
(%)
14.75
85.25
Leach extraction
(%)
98.66
87.12
Overall recovery
(%)
33.22
57.79
91.01
Flotation
Flotation tests continued from the previous programme, reducing the reagent addition
while maintaining gold recovery. The best gold recovery achieved was 91.8 % at a
concentrate mass pull of 5.7 % using Aero 7249 as an auxiliary collector or promoter.
Batch rougher tests were performed at the same conditions on a portion of each
sample. A summary of results is given in Table 13.5.
Table 13.5: Flotation Variability Test Results
Sample
Head grade
Mass pull to concentrate
Au recovery
S recovery
Unit
g/t
%
%
%
12
0.52
6.6
92.9
95.1
13
0.50
5.4
80.9
86.6
14
0.99
3.8
93.2
98.2
15
0.57
4.7
75.1
91.5
Average
0.65
5.1
85.5
92.9
A locked cycle test was conducted on whole feed. Final concentrate at 36.5 g/t was
1.48 % of the feed weight and contained 85.9 % of the gold. Insufficient concentrate
was produced to allow a leach test to be performed.
Leaching
Unit
g/t
%
%
Standard
0.60
93.21
89.86
Aerated
0.54
96.23
86.81
CIL
0.77
90.75
Aeration had a clear benefit to kinetics and recovery after 24 hours. The recovery is
observed to reduce during the latter half of the tests. Extraction using CIL was similar
to that achieved under standard conditions.
Tests to investigate the effect of cyanide concentration on leach efficiency appeared to
show that higher concentration did not increase gold extraction although analytical
errors acknowledged by the laboratory made interpretation of the results difficult.
Each of the four samples was milled to 106 m and leached for 48 hours at 0.5 g/l
cyanide. Results are summarised in Table 13.7.
Page 13-120
13.1.5
Unit
g/t
%
%
12
0.48
88.3
92.7
13
0.38
91.9
97.3
14
1.27
97.5
99.1
15
0.47
93.2
97.9
Average
0.65
92.7
96.8
Summary
Whole ore cyanide leaching was found to be effective, gold extraction generally
exceeding 90 % without incurring excessive cyanide consumption. Gold extraction was
observed to be directly affected by the fineness of grind down to a grind size of 80 %
passing 106 m, below which there was minimal benefit in grinding finer.
Leach extraction was generally observed to peak at 24 hours leaching and then reduce
when leaching was continued to 48 hours. Although this trend is typical of pregrobbing there is no evidence of typical preg-robbing minerals such as graphite or
carbonates being present. Leach tests in the presence of activated carbon did not
achieve higher leach extractions which would be expected if preg-robbing was
occurring, suggesting that another mechanism, such as testing error, is causing this
trend. Aerated bottle roll tests yielded higher extractions than non-aerated tests.
Gravity concentration was able to recover approximately 30 % of the gold into a
concentrate. Intensive cyanidation of this concentrate required very high cyanide
addition. Leaching of the gravity tail was tested but the combined recovery from
concentrate and tailing was no greater than whole ore leaching and the overall cyanide
addition was higher.
Similarly, flotation achieved good recovery on some samples but the combined flotation
and leach recovery was lower than that achieved by whole ore leaching. Flotation
response between samples was variable.
The Bond rod mill Work Index was measured for one composite sample and a value of
26.3 kWh/t was obtained. This ranks the Yaoure material tested as among the hardest
of all rocks tested by SGS. The Bond ball mill Work Index was found to be 13.9 kWh/t,
close to the median value of the tests performed by SGS.
13.2
Process Options
A number of process options have been investigated for each circuit. These options
are presented in this section.
13.2.1
Comminution
It is generally accepted that SAG milling of rocks which exhibit a rod mill Work Index
which is significantly higher than the ball mill Work Index will be expected to
accumulate a critical size. Although in-circuit pebble crushing (SABC) can overcome
this problem, extreme hardness in the critical size range can lead to excessive
circulation of pebbles rendering SABC impractical. Since the samples from Yaoure
showed this trend, SAG milling has not been selected for this study and staged
crushing and ball milling is preferred. Given the extreme value of rod mill Work Index
that was reported it is recommended that further testing be performed to confirm this
value and validate the process selection.
Page 13-121
SAG milling can potentially offer benefits such as reduced complexity of operation and
lower capital and operating costs and should therefore not be permanently discounted
as a viable option on the basis of a small number of tests which have returned extreme
results. Further testing of SAG milling should be considered during any further stages
of test work.
Single stage ball milling is capable of creating a product of the size required for
effective leaching of the Yaoure material (80 % passing 106 m). Ball mill feed,
typically with d80 between 10 mm and 15 mm, can be prepared with staged crushing
and screening.
Although the throughput of the sulphides plant is quite high it is within the capacity
range of jaw crushers. This type of crusher has been selected for the 6.5 Mt/a option as
the total installed cost should be lower than that for a gyratory crusher as a result of the
lesser extent of civil works required by this type of unit. Jaw crushing will also be
suitable for 5 Mt/a feed rate but will require verification for 8 Mt/a.
Three stages of crushing and screening are commonly used to prepare ball mill feed
and this process has been used for the Study. Large units have been selected in order
reduce operational and maintenance complexity and gain the benefits of scale by
reducing capital cost.
AMEC considered alternative configurations of the milling circuit:
The required grind can be achieved by single stage ball milling. Two-stage milling could
potentially achieve slight increases in power efficiency and would require smaller units
but this would be at the expense of higher capital and operating cost and lower plant
availability. Parallel single stage milling circuits will provide more operational flexibility
and result in higher availability but will incur higher capital and operating costs than a
single unit. For the purpose of this Study, one single-stage milling unit has been
selected as this option incurs the lowest capital cost.
13.2.2
Pre-concentration
Laboratory test work to date has included preliminary investigations of gravity
concentration and froth flotation to generate gold-bearing concentrates with the
objectives of reducing the amount of material to be leached and/or increasing the
overall recovery. Both processes were reasonably successful in concentrating gold but
recovery was no greater than with whole ore cyanidation.
High cyanide addition was required to extract gold from the gravity concentrate.
Leaching of flotation concentrate was not tested but SGS have stated an opinion that
the mineralogical composition of the flotation concentrate should be very similar to the
gravity concentrate and therefore the leachability and extraction rate should also be
similar. Cyanidation of flotation concentrate would also be expected to require high
cyanide addition rate.
Page 13-122
Early in the Study, AMEC performed a high level comparison of gravity concentration
and flotation with whole ore treatment. The comparative relative costs of various
process options and at a notional plant feed rate of 5 Mt/a are shown in Table 13.8.
Note that this table does not reflect actual costs. The estimated cost of the main
sections of a standard whole ore leaching plant has been assigned an index of 100 and
the estimated costs of the other process options considered are shown relative to this
index.
The expected capital cost reduction achievable through pre-concentration was not
realised because the pre-concentration concentrate and tailing both had to be leached
for the gold recovery to be acceptable. The comparison shows that neither
concentration methods has economic returns better than whole ore cyanidation, mainly
because of the high cyanide consumption in concentrate leaching measured during
laboratory test work, and the Study has therefore been based on whole ore treatment.
The mass pull to concentrates was low and there is potential to increase gold recovery
to concentrate by increasing the mass pull, with a potential outcome of being able to
eliminate tailing leaching. Further test work to improve the understanding of the mass
pull/recovery relationship, reduce the cyanide consumption during leaching of gravity
concentrate and evaluate the leachability of flotation concentrate should be done
before pre-concentration options are finally discounted.
Table 13.8: Relative costs of process options (at 5 Mt/a)
Plant Area
Crushing
Milling
Flotation
WOL
Gravity concentration
Regrind
Concentrate leach
CIP
Tailing leach
Tailings
TOTAL
13.2.3
Whole ore
standard
leach
11.8
31.1
Whole ore
aerated
leach
11.8
31.1
5.4
5.4
Option
Gravity +
Whole
gravity
ore CIL
tail leach
11.8
11.8
31.1
31.1
10.8
8.7
8.7
8.7
43.1
100.0
43.1
100.0
43.1
105.5
5.4
1.1
3.1
0.1
4.4
4.5
43.1
104.6
Float +
conc
leach
11.8
31.1
6.5
Gravity + float
+ combined
conc leach
11.8
31.1
6.5
8.8
0.4
4.4
1.1
9.7
0.4
4.4
43.1
106.1
43.1
108.1
Page 13-123
as is expected from consideration of the Elsner equation which describes the chemical
formation of the gold cyanide complex. Since aerated leach tests gave higher
extraction in the same suite of tests as non-aerated tests and CIL tests this type of
process should be adopted. The recovery from this test has been applied during the
Study and costs for oxygen addition have been provided for in the Study. The need for
oxygen addition (as opposed to low pressure air) and the leach extraction achievable
should be investigated in more detail during the next phase of testing.
Modelling of leaching followed by carbon-in-pulp (CIP) at typical conditions has shown
that approximately 18 t of loaded carbon would have to be eluted daily in order to
recover the gold from solution. Process models using pump cells in place of standard
CIP tanks shows that the quantity of loaded carbon could be reduced by half with
resulting reductions in capital and operating costs. This type of adsorption system has
therefore been selected for the study.
13.2.4
Heap leaching
No laboratory testing has been performed on the oxide rock type which lies between
the two existing open pit mines worked previously. For this study, it has been assumed
that the rocks in this zone contain gold that is amenable to heap leaching under the
same conditions as used during the previous operational phases. This assumption
should be proven through laboratory column leach tests should heap leaching of this
material be pursued.
Page 13-124
14.0
14.1
Background
The estimation of mineral resources for the Yaoure oxide and sulphide gold deposits
has been based on geological logging and interpretations, as well as grade and other
information recorded from drill holes. Datamine Studio 3 was used as the basic
modelling tool, with most of the statistical analysis and geostatistical estimation
completed using modified GSLib routines (Deutsch and Journel, 1997). Variography
was completed using SAGE 2001 (Isaaks, 1999).
There was multiple estimation domains defined within Yaoure Central, which were
based on simplified lithology codes defined by Yaoures geologists, as explained
below. The estimation methods chosen were driven by the statistical characteristics of
the available sample information and the spatial distribution of gold mineralization,
which was variable depending on the domain considered. For oxides and CMA, an
Indicator-Modified Ordinary Kriging method was used, while for the units with more
samples, a full Multiple Indicator Kriging (MIK) was implemented. MIK is considered an
appropriate estimation method for the typical short-scale grade continuity of the
mineralization, even though grade estimation is constrained by geological domains,
because within those domains the mineralization is still highly variable, with a relatively
broadly-spaced dataset.
The deposits have been evaluated with reference to the Universal Transverse Mercator
(UTM) grid (Zone 30 North in WGS 84 datum), and all directional references in the
mineral resource estimates portions of this report are according to this grid.
14.2
Number of
Collars
Number of
Downhole Surveys
Number of
Assays
Number of
Lithology Codes
153
1,842
48,651
9,593
Gold is currently the only assay field considered to be economically significant and was
therefore the sole assay field selected for the estimation of grades.
RC drilling was excluded from grade estimation on the basis that the bottle roll method
of gold assaying used for the RC samples is incompatible with the diamond core
Page 14-125
assays which were determined using the fire assay method. Pit and trench samples
also were not used in grade estimation.
The same modelling boundary used in previous resource estimates was considered in
the resource update. This was defined by Amara using a polygon which extends
around the Yaoure Central and CMA pit areas. Figure 14.1 shows the modelling
boundary.
Figure 14.1: Modelling Boundary and Constrained Drilling Data
14.2.1
Assay Data
The Yaoure assay database was prepared in Datamine using the desurveying process
which assigns to each drill hole interval with gold grades an X/Y/Z coordinate. Also, the
simplified lithologic code is assigned to that interval. The intervals in this database are
thus the same assayed intervals, mostly 1m, but variable between a 9 centimetres and
over 4m in some cases.
14.2.2
Mineralization Envelope
Gold mineralization has been observed throughout the drilled area. The grade appears
to occur within broad mineralized domains, with boundaries that can appear either
gradational or sharp. Although there are clear associations between gold grade and
certain geologic features, such as the presence of quartz or sulphides, there are no
obvious boundaries to the mineralized zone.
The use of some type of mineralization boundary at Yaoure to constraint grade
estimation is important, because it is difficult to predict the presence of gold, and
extrapolation needs to be avoided. This is even more important given the broad drill
hole spacing.
Factors that influenced the interpretation of a grade envelope for Yaoure Central
included prior experience, gold grade distribution, potential economic cut-offs, and
visual analysis. It was decided that a grade envelope at 0.1 g/t gold provides a suitable
constraint for grade estimation, since it provides a broad mineralization envelope,
Page 14-126
within which mineralization can occur (but not necessarily), and outside which no
resource estimate can be obtained.
The interpretation of the 0.1 g/t envelope was completed on E-W cross sections, and
encompassed both Yaoure Central and the CMA zones, with approximately -30 dip to
the east. The basic criteria used for interpretation include:
1. The envelope is snapped to the last interval down-the-hole at or above 0.1 g/t gold;
2. If the last interval in the hole is mineralized ( 0.1 g/t gold), snap the envelope 10m
down the hole;
3. Laterally, carry the envelope at most 50m from the last mineralized drill hole;
4. If there are no drill holes within 200m radii, enclose the un-informed volume as if it
were an un-mineralized island.
There are volumes within the envelope that have little or no information, and are
currently considered un-mineralized, although it is quite possible that with additional
drilling, they would show the same type of mineralization within the envelope.
Figure 14.2 shows a perspective view of the grade envelope, while Figure 14.3 shows
cross section 776,880N with drill holes and gold grades.
Figure 14.2: Perspective view of 0.1 g/t Gold Grade Envelope and Drill holes, looking from SW
Figure 14.3: E-W Section: Initial Grade Shell and Final Mineralized Shells, Section 776,880
The statistics of gold grades inside the grade shell is shown in Table 14.2. For resource
estimation, only those samples in Table 14.2 are used. Note that the statistics are
Page 14-127
length-weighted, as the assay intervals are of uneven length. Note that the nonweighted mean is 0.441 g/t, while the average length-weighted mean is 0.3455 g/t. This
suggests that shorter intervals tend to be higher grades. For bulk minable deposits
such as this, it is important to sample at regular intervals, as Amara has been doing for
the past several drilling campaigns.
Table 14.2: Assay Intervals Inside 0.1 g/t grade shell; Statistics are length-weighted
Statistics
Gold g/t
Num Samples
31,040
Min
0.005
Max
94
Mean
0.441
Weighted mean
0.3455
First quartile
0.0059
Median
0.0196
Third quartile
0.1291
Weighted SD
1.9512
Weighted variance
3.8071
Weighted CV
5.6475
Page 14-128
QV
OBQV
LTQV
SPQV
SRSQ
SRQV
OFQV
BVSHQ
BVFRQ
BVQV
BVQVW
BPQV
MTQV
GDQV
PGDQ
POQV
QV
QCSV
QCV
QSV
QTV
QVVG
QCTV
BVSV
VCQV
CV
CV
CQV
SRCQ
OFCQ
BVCQ
SH
SPSH
SRSH
OFSH
BVSH
BPSH
MTSH
VCSH
POSH
PGDS
GDSH
FR
BVFR
BPFR
MTFR
VCFR
GDFR
PGDFR
POFR
FLT
INBX
QBX
AL
SPAL
SRAL
OFAL
BVAL
BVALW
BPAL
MTAL
VCAL
GDAL
PGDAL
POAL
INAL
SPAQ
SRAQ
OFAQ
BVAQ
BPAQ
MTAQ
VCAQ
GDAQ
PGDAQ
POAQ
BVALT
BVAP
ALSH
SPAS
SRAS
OFAS
BVAS
BPAS
MTAS
VCAS
GDAS
PGDAS
SRASQ
OFASQ
BVASQ
BPASQ
MTASQ
VCASQ
GDASQ
PGDASQ
Page 14-129
ALFR
BVAFR
GDAFR
POAFR
BVAFRQ
AC
BVAC
BVACW
BVACQ
BVACS
BVACB
BVACT
10
EXT
INT
SPBV
SRBV
OFBV
BV
BVMG
BVMD
BVFMD
BPLD
BP
BBX
MT
VC
OFVT
SRVT
SPVC
BVT
SRVC
VCFM
GD
PGD
SPPO
SRPO
OFPO
PO
HBPO
SPIN
SRIN
OFIN
ININ
INFL
VCF
11
OTH
SPMN
SPRU
SR
SROF
SRMN
OF
OB
OBBF
OBLT
CAV
LT
LTMO
SP
SPMO
Numeric Code
1
2
3
4
5
6
7
8
9
10
11
14.2.3
Character Code
QV
CV
SH
FR
AL
ALSH
ALFR
AC
EXT
INT
OTH
Description
QUARTZ VEIN
CARBONATE VEIN
SHEARED
FRACTURED
ALTERED
ALTERED AND SHEARED
ALTERED AND FRACTURED
CARBONATE ALTERATION
EXTRUSIVES
INTRUSIVES
OTHERS
Oxidation
The mineralization at Yaoure is present in both the weathered and non-weathered
material. It is important to define the limits of oxidation for geologic, resource estimation
and inventory, and metallurgical reasons. Amara has defined and modelled 6 different
weathering levels, which again must be simplified in order to be able to use them.
The interpretation of the weathered horizon was based on geological logging codes
from near-surface intersections in drillholes. The logged oxidation codes record a
progressive decrease in oxidation, from completely oxidized nearer to surface, down to
fresh rock, as shown in Table 14.5.
Similar to what was done in prior models the weathering codes were rationalized into
oxide and sulphide domains, using the interface between the W2 and W3 as the base
of oxidation. After a minor adjustment that Amara agreed to, the final weathering
surface (Base of W3) was obtained, and is shown in Figure 14.4 as a smooth line. An
appreciation for the relative depth of the oxidized zone can be gained from the Cross
Section shown.
Page 14-130
Code
Laterite
W6
Upper SAP
W5
Lower SAP
W4
Saprock
W3
Transition
W2
Fresh
W1
Domain
OXIDE
SULPHIDE
Figure 14.4: Cross Sectional view (Sec. 776,880N) of Base of W3 surface (in brown),
oxides/sulphides interface, in relation to drill holes and 0.1 g/t grade shell
14.2.4
Page 14-131
Figure 14.6: Quantile-Quantile plot, gold grades, Altered and Altered-Sheared vs. Quartz Veins
Page 14-132
Character Code
QV
AL-ALSH
SH-ALFR
FR-AC
CV+EXT+INT+OTH
Description
QUARTZ VEIN
ALTERED PLUS ALTERED AND SHEARED
SHEARED, PLUS ALTERED AND
FRACTURED
FRACTURED PLUS CARBONATE
ALTERATION
CARBONATE VEIN + EXTRUSIVES +
INTRUSIVES + OTHERS
In addition to analysing the assay intervals coded with different lithologies, there were
other considerations that defined the estimation domains. There are two types of
domains defined in this geologic model, based on the possibility of interpreting from
sections and plans the different units. Some zones can be interpreted and modelled
continuously in cross sections over 200 or more meters. These zones are represented
in the Resource Model with three-dimensional volumes (solids).
Other geologic variables cannot be interpreted and modelled across cross sections
with any confidence. However, they are deemed important controls of gold
mineralization present at Yaoure, as indicated by geologic knowledge, and statistical
analysis of the correlations between gold grade and lithologic codes. These were
estimated into the block model using a form of multiple indicator kriging specific for
geologic variables.
Therefore, the final geologic model is a combination of interpreted, deterministic solids,
and a probabilistic estimation for those variables that are not continuous enough to be
modelled.
The summary of the units that support and condition the Resource Model is:
1. A 0.1 g/t grade envelope was interpreted on sections from all available drill hole
data. The corresponding three-dimensional solid represents the volume where gold
mineralization may exist, and outside of which, it does not. It also is likely to
represent the resource reporting volume, as there is a reasonable expectation that
all material above cut-off within this envelope can be economically mined in the
future. The envelope was projected at most 50m down-dip, and 10m beyond the
last interval of a drill hole, if the hole finished in a mineralized interval. In all other
cases, the envelope was snapped to the bottom of the last 0.1 g/t in the hole. All
other Estimation Domains described below exist within this envelope.
2. A three-dimensional solid representing the CMA zone. This zone has been
interpreted by Amaras geologists, and is thinner than was interpreted and
estimated in the March 2013 Resource Model. It is very consistent across many
sections, and has been subdivided into a CMA North and a CMA Central.
3. A three-dimensional solid representing the CMA Cross Cutting (CCC, previously
known as CMA South). Also interpreted by Amaras geologists, this zone has few
DDH intercepts, very low grade, and is not likely to be a part of the declared
Resources. However, it is a volume distinct from Yaoure Central, and therefore is
useful to consider the volume as a separate zone.
Page 14-133
4. Some of the larger quartz veins have been modelled as three-dimensional solids.
However, there are a significant number of intervals outside these veins also coded
as quartz veins; but they do not show any continuity, or are too narrow to be able to
model them explicitly with any confidence. Therefore, the Quartz Vein estimation
domain has a deterministic volume (provided by the three-dimensional solids), and
a probabilistic component, estimated from the intercepts that are not included in the
solids. The Quartz Vein unit has generally good grades, although it is very narrow.
5. The Altered plus Altered and Sheared intervals (AL-ALSH) could not be modelled
explicitly, as they do not correlate well from one section to the next. This implies
that the only option for coding the block model with this unit is to estimate it using a
probabilistic model. This is generally better grade mineralization than the other
units, and contains significant proportion of the total gold in Yaoure.
6. The Sheared plus Altered and Fractured intervals (SH-ALFR) also could not be
modelled explicitly. This unit also was estimated using a probabilistic model. Again,
it would be preferable to interpret this unit on section, and it should be attempted
after the Phase V infill drilling. Also can have good grades, although generally not
as good as the Al-ALSH unit.
7. The Fractured and Carbonate Alteration unit (FR-AC) also was estimated
probabilistically. Medium to low grades, still of interest because it can present
intervals with good grades.
8. The remaining unit, a grouping of Carbonate Vein, Extrusives, Intrusives, and
Other (CV+EXT+INT+OTH) is the unit considered as background, by default in
the model, and was not be modelled, as a three-dimensional solid, nor
probabilistically. It is generally lower grade or barren, although it can occasionally
have high grades.
In addition to the above, weathering will also be taken into account. Amara has defined
six weathered profiles which have been modelled as surfaces from drill hole intercepts
and trenching. The basic separation was the Base of W3, with oxidized material above,
fresh or sulphide mineralization below. This may be appropriate at this stage of project
development, but future metallurgical testing and model updates may need to consider
that there is a transitional profile, with a gradational decrease in oxidation from top to
bottom.
The estimation domains discussed above are applicable to below the Base of W3
(Fresh and Transition), dominated by sulphide mineralization; above the Base of W3,
all oxidized material will be estimated as a single volume, under the assumption that
weathering obliterates many of the geologic characteristics of the rock, such that there
is less confidence in the descriptions of the Simplified Units.
The summary statistics of the main units defined is shown in the box plots of Figure
14.7. Note that CMA, AL-ALSH, and QV (both interpreted, unit 1, and outside the
interpreted intervals, unit 6) have the highest grades.
Page 14-134
Table 14.7: Length-weighted statistics, gold assays, 8 main units, below Base of W3
(sulphides) only
AL-ALSH SH-ALFR
FR-AC
CV, EXT,
Prob. QV
INT, OTH
QV
CMA
CCC
No. of Samples
2,875
2,098
70
4,500
2,232
9,790
24,261
1,732
Minimum
0.005
0.005
0.005
0.005
0.005
0.005
0.005
0.005
Maximum
91.6
69.7
3.86
94
32.7
58.5
50.3
72
Mean
0.668
1.177
0.346
0.805
0.352
0.219
0.144
0.806
Weighted mean
0.505
1.0671
0.28
0.718
0.319
0.176
0.101
0.736
First quartile
0.0059
0.0059
0.0106
0.0106
0.0059
0.0059
0.0059
0.0106
Median
0.0299
0.0901
0.0402
0.0703
0.0299
0.0196
0.0102
0.0496
Third quartile
0.1592
0.9196
0.0999
0.4195
0.1592
0.0793
0.0398
0.3095
Weighted SD
3.072
3.0009
0.7332
2.8795
1.2956
1.2691
0.8529
3.2286
Weighted CV
6.0884
2.8121
2.6221
4.0106
4.0599
7.2034
8.4414
4.3895
14.3
Page 14-135
On the basis of the analysis completed, the original assay intervals were composited to
2m long, retaining all samples greater than 1m long (50% of the nominal interval).
Table 14.8: Length-weighted statistics, 2m gold Composites, 8 main units, below Base of W3
(sulphides) only
No. of Samples
QV
CMA
CCC
AL-ALSH SH-ALFR
304
814
29
1,373
1,377
FR-AC
4,770
CV, EXT,
QV (Prob.)
INT, OTH
9,703
1,163
Minimum
0.005
0.005
0.0063
0.005
0.005
0.005
0.005
0.005
Maximum
17.167
27.5369
2.41087
25.14
22.3748
27.4094
25.5128
53.95
Mean
Weighted mean
0.632
1.051
0.271
0.627
0.458
0.197
0.098
0.493
0.632
1.051
0.285
0.627
0.458
0.196
0.098
0.479
First quartile
0.013
0.013
0.020
0.023
0.015
0.007
0.006
0.010
Median
0.063
0.163
0.035
0.108
0.063
0.028
0.012
0.048
Third quartile
0.333
1.027
0.170
0.530
0.307
0.110
0.044
0.213
Weighted SD
1.667
2.196
0.529
1.726
1.484
0.907
0.568
2.109
Weighted variance
2.780
4.823
0.279
2.978
2.203
0.822
0.322
4.448
Weighted CV
2.637
2.090
1.856
2.750
3.241
4.616
5.795
4.401
The exploratory data analysis included other statistics and plots, such as histograms,
probability plots, and quantile-quantile plots used to compare distributions. Among the
plots of interest, probability plots such as those shown in Figure 14.8 and Figure 14.9
for the CMA 2m composites (below Base of W3), and Oxides 2m composites (above
Base of W3), were used to help define capping grades, see below.
Figure 14.8: Probability plot, gold 2m composites, CMA, below Base of W3 (sulphides)
Page 14-136
14.3.1
Topography
The topographic surface was obtained from Amara in a Datamine-format file. The
topography data used by Amara are based on surveys described in Section 9.1 of this
report. Figure 14.10 shows a color-coded contour map of the topography used.
There are mined-out areas within the project that need to be discounted or treated
differently in the resource estimate. These features are a) the old Yaoure pit, which has
been incorporated in the current topography, and is shown in purple colours in the
North-Central area of Figure 14.10; and b) the old CMA pit (now backfilled with Yaoure
Centrals waste, and some of the CMA stripped material (waste or low grade, that was
piled to the East of the pit.
There are no final pit surveys representing the mined-out and now backfilled CMA pit,
or the original topography prior to CMA mining. The available data is limited to the last
CMA pit design surface, and this was supplied to GSI as a Datamine wireframe, which
was used with no modifications. Figure 14.11 shows Cross Section N776,980 with
current topography in black, and the old CMA pit in green, including an estimate of the
stockpiled material.
Page 14-137
14.4
Block Model
The block model for resource estimation was constructed with sub-cells and according
to the geometry and model extents shown in Table 14.9. The parent block geometry
was selected on the basis of the overall drill spacing (approximately 100 m 100 m) in
the nearer-surface area. Sub-blocking was allowed along bounding surfaces down to
the minimum sub-block dimensions shown.
Page 14-138
The parent block size in the model is 25 x 25 x 10m; sub-celling (partial blocks) down
to 6.25 x 6.25 x 5m was allowed, for better resolution in the coding of the estimation
domains and other geology. Any geologic feature of smaller volume will be absorbed
into the surrounding volume and lost.
Table 14.9: Model Dimensions and Cell Sizes
Orientation
Origin
No. of Blocks
Parent Block
Sub-blocks
Easting
219,900
84
25m
6.25m
Northing
775,500
108
25m
6.25m
-520
92
10m
5m
RL
The surfaces and solids with boundaries that created sub-blocks included topography,
Base of W3 (oxide/sulphide interface), CMA solid, CCC solid, and QV solids. Table
14.10 shows the main fields and codes used in the block model.
Figure 14.12 shows, as an example, the block model coded with some of the
lithological units, showing both parent blocks and sub-blocks. The CMA zone is most
easily seen. In addition to the lithology surfaces, the W3, topography, and the grade
shell all also cause the definition of sub-blocks.
Table 14.10: Model Fields and Codes
BLOCK MODEL CODES
DOMAIN/SOLID
MODEL TYPE
VARIABLE NAME IN BM
CODE
WIREFRAME
PROBABILISTIC
WIREFRAME
WIREFRAME
PROBABILISTIC
PROBABILISTIC
PROBABILISTIC
BACKGROUND
WIREFRAME
SURFACE
SURFACE
SURFACE
SURFACE
SURFACE
SURFACE
GRSHELL
LITHO
LITHO
LITHO
LITHO
LITHO
LITHO
LITHO
LITHO
WEATH
WEATH
WEATH
WEATH
WEATH
WEATH
1 (INSIDE)
6
10
20
2
3
4
5
1
1
2
3
4
4
6
Page 14-139
COMMENTS
RECODED TO 1
RECODED TO 3
RECODED TO 3
RECODED TO 3
14.5
Page 14-140
14.6
Page 14-141
14.7
Page 14-142
14.7.1
Indicator Statistics
Indicators were generated for each of the domains to be estimated using MIK. These
included domains 1 through 6: QV (solids); AL+ALSH; SH_ALFR; FR+AC;
CV+EXT+INT+OTH; and QV (probabilistic). When determining the corresponding
indicator thresholds, declustered average grades for each class, and indicator
variography, it was decided to pool together the units into two major groups, a high
grade and a low grade group. Units 1, 2, 3, and 6 are the higher grade units, and 4
and 5 the low grade units.
A total of 4 indicator thresholds were selected for domains 4 and 5 (low grade), and 6
indicators were selected for the higher grade units, as these were considered sufficient
to discretize both the sample and metal values at this level of study. The selected
indicators and declustered class means are shown in Table 14.11 and Table 14.12.
In both Tables, the highlighted cells indicate the original declustered class mean and
the contribution of that class to the total Quantity of Metal (QM and QM %) in 2m
composites. The last 3 rows of both Tables show the modified last class average and
the impact of that lower average on total Quantity of Metal. Note that in both cases the
last classes, although they contain fewer data, are responsible for most of the metal
content in the deposit. This form of grade capping reduces metal content by 10% in
the lower grade units, and about 12% in the higher grade units.
Table 14.11: Indicator Thresholds and Statistics, Domains FR+AC; and CV+EXT+INT+OTH
Cutoff
Count
Sum_Lgth
Class_Mean
QM
QM%
Mod. Last Class Ave.
Mod. QM
Mod. QM%
0.00
12888
785.28
0.031
24.0
0.25
0.031
24.3
0.26
0.20
919
582.72
0.318
185.1
1.96
0.318
185.3
1.97
0.50
333
463.61
0.697
323.0
3.43
0.697
323.1
3.43
1.00
244
771.88
1.586
1224.1
12.98
1.586
1224.2
12.98
3.00
89
1165.84
6.582
7673.0
81.37
5.800
6761.9
71.71
Table 14.12: Indicator Thresholds and Statistics, Domains QV; AL+ALSH; and SH+ALFR
Indicator Cutoff
No. of Composites
Sum_Lgth
Class_Mean
QM
QM%
Mod. Last Class Ave.
Mod. QM
Mod. QM%
14.8
0.0
2843
269.30
0.048
12.80
0.05
0.048
12.93
0.05
0.2
541
355.10
0.329
116.80
0.49
0.329
116.83
0.49
0.5
319
457.95
0.720
329.90
1.37
0.720
329.72
1.37
1.0
255
709.32
1.398
991.40
4.13
1.398
991.62
4.13
2.0
100
497.98
2.470
1229.80
5.12
2.470
1230.01
5.12
3.0
8.0
121
38
1077.63 1097.79
4.453
15.059
4799.00 16531.10
19.99
68.85
4.453
12.000
4798.69 13173.46
19.99
54.86
Variography
All variogram models required for estimating gold grades at Yaoure for the different
domains and methods used were obtained using the software SAGE2001 (Isaaks,
1999). In all cases, the variograms are based on 2m gold composites. The required
variograms to complete the resource estimation are:
Page 14-143
1. Four indicator variograms for each threshold chosen for the lower grade domains
(MIK);
2. Six indicator variograms for each threshold chosen for the lower grade domains
(MIK);
3. One 0.2 g/t gold indicator variogram for Oxides; two gold grade variograms, one for
2m composites less than 0.2 g/t, the other using the composites above or equal 0.2
g/t gold (IMOK, Oxides);
4. One 0.2 g/t gold indicator variogram for CMA; two Gold grade variograms, one for
2m composites less than 0.2 g/t, the other using the composites above or equal 0.2
g/t Gold (IMOK, CMA).
Figure 14.15 through Figure 14.17 show three views of the continuity ellipsoid for the
0.2 g/t Gold Indicator Variogram, higher grade domains; Figure 14.18 through Figure
14.20 show the corresponding ellipsoids for the 2.0 g/t Gold indicator. Note how, for the
same domain, the continuity changes according to grade changes, which can be
correlated to different geologic controls for different grades.
Figure 14.15: Indicator Variogram Model, 0.2 g/t gold; Domains QV; AL; ALSH; SH; ALFR;
horizontal slices through ellipsoid of continuity; note the N40W azimuth
Page 14-144
Figure 14.17: Indicator Variogram Model, 0.2 g/t gold; Domains QV; AL; ALSH; SH; ALFR;
Longitudinal slices through ellipsoid of continuity
Page 14-145
Page 14-146
Figure 14.20: Indicator Variogram Model, 2.0 g/t gold; Domains QV; AL; ALSH; SH; ALFR;
Longitudinal slices through ellipsoid of continuity
Page 14-147
14.8.1
Gold Variograms
Directional gold variograms were calculated in multiple directions, and within the plane
of the mineralized zones. Correlograms and pairwise relative variograms were used to
obtain the models for gold grade 0.2 g/t in Oxides and CMA; gold grade < 0.2 g/t in
Oxides and CMA; and overall to assess the degree of dilution in the final model.
Figure 14.21 through 14.23 show as an example the anisotropy of the pairwise relative
variogram model for the Oxides, all 2m composites.
Figure 14.21: Correlogram Model, Sulphides; horizontal slices through ellipsoid of continuity;
observe how the main anisotropy is in the expected NNW direction, but there is a
structure with a NE continuity, interpreted to correspond to higher grades
Page 14-148
Figure 14.23: Correlogram Model, Oxides; Longitudinal slices through ellipsoid of continuity
Page 14-149
14.9
Grade Estimation
The block model was estimated based only on DDH 2m composites constrained within
the interpreted 0.1 g/t grade shell, and within it, according to the different estimation
domains defined.
Gold grades were estimated using a combination of multiple indicator kriging (MIK),
which was considered a particularly appropriate estimation method for the typical shortscale grade continuity of the mineralization observed at Yaoure. Two estimation
domains, Oxides (above the base of the Weathering 3 surface) and CMA, were
estimated using indicator-modified ordinary kriging (IMOK).
14.9.1
Estimation Procedures
The kriging parameters for both the MIK and the IMOK runs were determined based on
the respective variograms, as well as data density. Grades were estimated onto the
partial blocks (on a parent block basis), and then the overall block grade was obtained
as a weighted average of the different estimated grades for each domain. Blocks at the
outer edge of the 0.1 g/t gold envelope were diluted with 0 g/t grade, except for those
on the topographic surface, for which only the partial tonnage was accounted for.
There were three estimation passes for each domain, using different search ellipses
and minimum and maximum composite constraints (Table 14.13). The search ellipsoid
orientations for all estimation runs were set to the approximate dip and dip direction of
the mineralization, -30 to the east. Octant search was used, as well as a requirement
on a minimum number of drill holes for the 2 first passes. In Table 14.13, the higher
grade domains QV, AL, ALSH, SH,; and ALFR have numeric codes 1-3 plus 6; the
lower grade domains FR+AC, and CV+EXT+INT+OTH have been coded as 4 and 5.
Table 14.13: Search Parameters used for Gold and Indicator Estimates
Domain Au Pass
1+2+3+6 (MIK) 1
2
3
4+5 (MIK)
1
2
3
CMA (IMOK) 1
2
3
Oxides (IMOK) 1
2
3
14.9.2
Search
Ellipsoid
Search Rotation
y x z r_alpha r_beta r_zeta
100 20 40
-15
0
30
150 30 50
-15
0
30
200 40 60
-15
0
30
100 20 40
-15
0
30
150 30 50
-15
0
30
200 40 60
-15
0
30
100 20 80
-15
0
30
150 30 120 -15
0
30
200 40 160 -15
0
30
100 20 80
-15
0
30
150 30 120 -15
0
30
200 40 160 -15
0
30
Num. of Composites
Octants
DH limit
Min Comps
Max Comps Max N M/Oct
5
10
3
2
4
10
3
2
3
12
3
1
5
10
3
2
4
10
3
2
3
12
3
1
5
8
2
2
4
10
2
2
2
12
3
1
5
8
3
2
4
10
3
2
2
12
3
1
Page 14-150
Au* p1 * c1 p2 * c2 ... pn * cn
Where Au* is the final estimated gold grade; pi are the proportions of the block of each
grade class estimated with MIK; and ci are the declustered class mean grades from the
2m composites discussed above. For the higher grade units there are 7 classes, 6
indicators (i=6); for the lower grade units, there are 5 classes, 4 indicators (i=4).
The post-processing just described only applies to MIK; the IMOK estimates of the
Oxides and CMA units are based on estimated grades above and below a single
indicator, in this case 0.2 g/t gold. In this case, the estimated indicator is the proportion
of the block above 0.2 g/t gold. The final grade is again a weighted average of the two
OK-estimated grades, above and below 0.2 g/t gold:
Page 14-151
14.9.3
Model Validation
Several validations of the estimated values were completed, including visual and
statistical reviews of the model against the input composite data. Checks for the final
estimated gold grades included:
Figure 14.26 and Figure 14.27 show two examples of swath plots (CMA, Northings;
and higher grade units, Eastings) comparing the average gold grades of the block
model with the grades of declustered 2m composites, which in this case is a NearestNeighbour model. Notice how the estimated block model is fairly smooth with respect
to the declustered composites, which is an indication of the relatively wide data
spacing.
Figure 14.26: Swath plot, Gold, CMA, Northings
Figure 14.27: Swath plot, Gold; Domains QV, AL, ALSH, SH, ALFR; Eastings
Page 14-152
14.10
Resource Classification
The Yaoure gold project Mineral Resources have been estimated using the Canadian
Institute of Mining, Metallurgy and Petroleum (CIM) Standards on Mineral Resources
and Reserves, Definitions and Guidelines prepared by the CIM Standing Committee on
Reserve Definitions and adopted by CIM Council, and procedures for classifying the
reported Mineral Resources were undertaken within the context of the Canadian
Securities Administrators National Instrument 43-101 (NI 43-101).
Resource classification for this updated Yaoure resource model was developed in two
stages:
1. The conditions for measured, indicated, and Inferred categories were defined
based on the data spacing, the geologic model, and the amount of information used
to estimate each block. These criteria were expressed in simple terms, such as the
number of holes and composites required to exist within specific distances and
orientations for each category.
2. The classification was implemented either through the estimation passes, or other
algorithm applied on the block model that will reflect the criteria defined in the
previous step.
3. Additional constraints are imposed to define what is potentially recoverable from
the resource, in this case a Resource Pit based on economic parameters described
below.
The basic criteria used to define the conditions for each resource category to exist
were:
1. The quality of the data gathering, data management, assays and geologic
information, which is considered high, notwithstanding some comments made
about laboratory QA/QC in Section 11;
2. Confidence in the geological conceptual model, mapping and interpretation.
Limitations of the computerized geological model, related to drill hole spacing and
width of units modelled.
3. Drill hole spacing and orientation for the different mineralized zones.
4. Gold grade spatial distribution and continuity, as observed from statistical and
geostatistical analyses.
GSIs experience with similar deposits indicate that a drill hole spacing between 25 and
30m are required for measured resources; about 50m for indicated; and rarely Inferred
is informed if the spacing is more than 100m to 120m. This was used a as general
guideline; detailed analysis specific to the data, geology, and other factors is always
required.
The observed gold grade spatial distribution at Yaoure, its variability, and quantified
continuity through correlograms and indicator variograms leads to conclude that most
of the mineralization within the 0.1 g/t envelope can be categorized as Inferred.
According to the CIM Definition Standards for Mineral Resources and Mineral
Page 14-153
Page 14-154
14.11
Inferred
Tonnes
Grade
Content
Tonnes
Grade
Content
(Mt)
(g/t)
(koz)
(Mt)
(g/t)
(koz)
0.5
20,286
1.20
778
133,030
1.29
5,518
0.8
13,340
1.48
637
85,731
1.65
4,554
1.0
10,043
1.68
541
65,575
1.89
3,974
Cut-off
USD1500/oz Resource Pit; uses Heap Leach and Flotation Economics; 35 oxide pit slopes, 46o fresh
slopes, 90% recoveries, bulk model.
1.
The effective date of the Yaoure Mineral Resource estimate is 1 December 2013.
2.
The gold price used in this estimate USD1,500/oz and assuming an open-pit mining scenario.
Oxides are being mined assuming Heap Leach economics, Sulphides assuming Flotation.
3.
Mineral resources which are not mineral reserves, do not have demonstrated economic viability.
4.
There are no known environmental, permitting, legal, title, taxation, socio-economic, marketing, and
political or other relevant issues that may materially affect the resource estimates.
5.
Totals and average grades are subject to rounding to the appropriate precision and some columns
or rows may not compute exactly as shown.
Page 14-155
g/t gold grade envelope that encompasses most of the mineralized volume within
Yaoure.
The estimated grades of the resources include some geologic dilution through the
use of sub-blocking; also, the stated resources include dilution that relates to the
level of low selectivity envisioned in an open pit operation, assuming 10m bench
heights. No additional operational or mining dilution or ore loss has been
incorporated. The model can only be considered fully diluted (except for mining
dilution) if the assumed SMU is actually achieved at the time of mining.
Page 14-156
15.0
Page 15-157
16.0
MINING METHODS
The mineable portion of the deposit has been assessed using open pit mine planning
scenarios based on detailed designs of selected Whittle optimized pit shells. The
material extracted in these shells use the Mineral Resource block model developed by
GeoSystems (as reported in Section 14 and constrained within an open pit shell
derived using a long term gold price of USD 1,500 per ounce).
16.1
Pit Optimization
The approach used to identify the optimal mining scenarios started with running Whittle
software to generate an incremental range of pit shell scenarios, each representing a
subset of the Mineral Resource. From this range, optimal shells were then selected for
a detailed design phase in order to produce production statistics for LOM schedules
that were run as 5, 6.5 and 8 Mt/a cases.
16.1.1
Whittle model
The Whittle model contains quantity of metal, oxidation type and tonnage information
exported from the mineral resource model in Vulcan. The coordinate limits of the
Whittle model and the block size are listed in Table 16.1 and are identical to the
dimensions of the estimated gold grade model constructed in Vulcan. All work has
been performed in the UTM Grid.
Table 16.1: Coordinate limits and block size of the Whittle model
Direction
Northing
Easting
Elevation
Minimum
meters
775500
219900
-520
Maximum
meters
778200
222000
400
Block Size
meters
25
25
10
Number of
Blocks
108
84
92
The Whittle positional mining cost adjustment factor (MCAF) is modelled in Vulcan to
represent the total unit mining cost per block considering the fleet equipment costs and
then exported to Whittle.
16.1.2
Input parameters
The Whittle pit optimizer is driven by the revenue created from processing a block
minus the costs of mining, processing and overheads, combined with other modifying
factors such as the defined pit slope constraints, process recoveries and range of gold
prices. For the initial pit optimization work on the Yaoure deposit, completed in 2013,
the following parameters where used to constrain the optimization runs:
Gold price range from USD 500 to USD 2,000 per ounce in USD 50 increments;
6 Mt/a processing throughput;
Bulk mining scenario;
Ore processing cost of USD11.67 per tonne processed inclusive of overheads;
Process recovery of 90%;
8% discount rate;
Page 16-158
Mining cost of USD2.00 per tonne mined in oxide and USD2.25 per tonne mined in
fresh rock, plus
A haulage component add-on to the mining cost of USD0.03 per 10m bench below
the 250mRL; and the
Whittle shell slope parameters (see Section 16.2.2).
The pit optimizations were run on Indicated and Inferred Resources with ore selection
by cut-off mode.
16.1.3
Optimization Results
Maximum value shells were generated for all of the gold prices across the range. The
results of the pit optimisation evaluation for the varying gold price values are displayed
in Table 16.2 showing containing total tonnes mined, ore tonnes, waste:ore strip ratio,
contained gold ounces and gold grade.
Table 16.2: Whittle optimization results
Gold Price
USD / tr. oz.
500
550
600
650
700
750
800
850
900
950
1000
1050
1100
1150
1200
1250
1300
1350
1400
1450
1500
1550
1600
1650
1700
1750
1800
1850
1900
1950
2000
Total
Tonnes
Ore
Tonnes
113,648,489
152,562,341
176,354,232
220,221,700
336,596,002
347,014,888
362,592,036
377,059,978
520,863,706
537,131,493
563,594,306
654,284,509
763,754,384
783,732,755
867,381,338
897,364,279
947,205,046
990,545,449
1,060,413,778
1,098,442,726
1,115,932,525
1,125,169,170
1,141,580,992
1,153,182,086
1,169,746,570
1,194,861,058
1,205,774,831
1,218,701,394
1,228,207,537
1,232,265,832
1,251,294,377
22,593,264
31,603,961
38,297,229
48,588,009
64,625,852
70,186,238
76,408,986
81,868,595
98,408,834
103,503,136
113,342,900
129,196,499
152,456,862
161,207,267
174,591,656
185,535,645
196,716,200
210,057,698
226,107,507
236,854,470
244,893,120
252,725,395
262,109,200
264,522,480
273,904,791
284,860,078
287,821,264
296,048,140
305,467,224
307,500,520
317,632,372
Page 16-159
Strip
Ratio
GOLD
tr. oz.
4.0
3.8
3.6
3.5
4.2
3.9
3.8
3.6
4.3
4.2
4.0
4.1
4.0
3.9
4.0
3.8
3.8
3.7
3.7
3.6
3.6
3.5
3.4
3.4
3.3
3.2
3.2
3.1
3.0
3.0
2.9
1,428,034
1,845,651
2,111,052
2,516,585
3,336,807
3,479,840
3,640,976
3,776,502
4,487,566
4,613,854
4,817,811
5,273,488
5,878,789
6,033,664
6,404,705
6,593,059
6,818,650
7,053,684
7,353,947
7,528,330
7,635,824
7,724,656
7,835,585
7,875,762
7,981,978
8,110,524
8,152,688
8,232,126
8,315,241
8,338,428
8,434,215
GOLD
gpt
1.97
1.82
1.71
1.61
1.61
1.54
1.48
1.43
1.42
1.39
1.32
1.27
1.20
1.16
1.14
1.11
1.08
1.04
1.01
0.99
0.97
0.95
0.93
0.93
0.91
0.89
0.88
0.86
0.85
0.84
0.83
Note that the NPV in the above optimization graph is used as only a guide in shell selection. The actual NPV
of the Project scenarios are summarized in the Economic Analysis Section of this report.
The results of the Whittle optimizer run is displayed in the pit-by-pit graph above which
shows the impact of scheduling on pit shells across the gold price range from USD 500
to USD 1500 per ounce. Two series of NPVs are calculated and plotted. In the Best
Case scenario, each pit shell contained within the specified gold price shell is mined
out incrementally and in the Worst Case scenario each bench is mined in total from
the specified gold price shell. The difference between the two scenarios indicates the
potential value outcomes from mine scheduling.
Based on analysis of the results above, two of the optimized pit shells, the USD 800
and USD 950 cases (Pit 7 and 10 in Table 16.2) were selected for detailed pit designs
for further mine scheduling and analysis purposes. These gold price points were
selected as these shells occur prior to large step downs in NPV and prior to step ups
in tonnage. Detailed designs included updated PEA slope parameters, cost estimates
and modifying factors
16.2
Mine Design
The two selected pits from the Whittle optimisation run were used as a basis to design
two pits in detail for the mine scheduling and economic analysis scenarios. These pits
were named:
Page 16-160
The design process incorporated more detailed consideration of the slope angles,
bench heights and berm widths, as well as the design and location of in-pit access
ramps. The pit designs targeted the extraction of the resource blocks identified in the
previous optimised shells.
16.2.1
Lithology
The mineralisation at Yaoure is contained within two shallow dipping (<30 Degrees)
gold bearing north-south trending packages controlled by a thick zone of brittle-ductile
shearing. The Yaoure Central package is a 200 metre thick, lower grade mineralised
zone with higher grade lenses and cross-cutting high grade sub-vertical quartz veins.
The CMA package is a more discrete, relatively continuous 20 metre thick zone
approximately 140 metres above the Yaoure Central body. The zones are contained
within predominantly massive basalts. The strike is generally north/south, and the dip is
to the East. Weathering occurs to an average depth of 60 meters.
16.2.2
Geotechnical Evaluation
No drilling solely for the purpose of geotechnical or hydrological investigations has
been conducted for the Yaoure sulphide project at this stage. Geotechnical logging of
the diamond drill core, prior to sampling, has been carried out for every diamond
drillhole. Geotechnical drilling is planned as part of the 2014 drill program.
For the PEA open pit slope design, consideration was given to operating experience
and the rock mass conditions in the existing pit and as observed in the boreholes.
Dr. Peter Gash, geotechnical mining advisor visited the property in February of 2014 to
have a first review of the deposit geology and drilling data, review the PEA pit designs.
Page 16-161
Both these angles are considered customary for slopes in these materials in this region
and are reasonable parameters to use for preliminary purposes. Dr Gash made the
following observations/provisions for any future related exercise:
The angle of 44 degrees in Saprolite will apply over reasonable heights for
depressurised slopes, and will required control of the groundwater, particularly to
the north where the water table is high. Borehole dewatering capability is
considered to be required to assume these slopes in practice.
The fresh rock (i.e. below the weathered Saprolite at surface) hosting the ore zones
consists primarily of basalts which are strong and competent, reflecting the relative
lack of deformation in the Yaoure belt and the absence of a dominant fabric,
foliation or shearing. The strong rock mass conditions can be expected to be
favourable for the stability of the planned open pit walls.
Figure 16.2: The USD 950 pit design showing the location of oxide (brown) and fresh (green)
rock in the pit wall and the measured slope angles in various sectors.
Both sets of pit designs include two internal mining phases that minimize the amount of
waste rock mined early in the mine life while maintaining ore feed to the mill.
Page 16-162
Hydrological
The pit design assumes groundwater will be controlled by dewatering boreholes. This
is expected to be required particularly to the north where the water table is high.
Borehole dewatering capability is considered to be required to assume the assumed
slopes in practice. Further measurement and study of the hydrological parameters is
required in the next phase of study.
Benches
The Lerchs-Grossmann phase bench outlines have been smoothed to:
All mining phases have been completed using a 10m bench height. The nominal
reference crest elevation is the 225m RL which is the crest elevation (RL) near to the
Phase 3 ramp exit point.
Dual ramp access has been designed whenever practical as the pit shells of a certain
gold price are generally divided into two lobes, one centred over the Yaoure Central
deposit and the other over the CMA deposit. Pit ramps have been designed at 26m
width and 10% grade to accommodate 90-tonne, 6.8m wide haul trucks and to optimize
haul fleet productivity.
Pit designs utilized slope batter angles (between benches) of 45 degrees in oxide and
60 degrees in fresh rock and 5m berms spaced 20m vertically, resulting in average
slopes of 44 degrees in oxides/saprolite and 53 degrees in the underlying hard (fresh)
rocks. 20 metre berms are spaced every 80m down the pit wall.
16.2.3
Page 16-163
USD 800
Pit Design
Figure 16.4: Pit design based on the USD 950 gold price
USD 950
Pit Design
Page 16-164
Table 16.3: Resource quantities contained in USD800 & USD950 Pit Designs, at 0.5g/t cut-off
Indicated
Inferred
Tonnes
Grade
Content
Tonnes
Grade
Content
(Mt)
(g/t)
(koz)
(Mt)
(g/t)
(koz)
15.7
1.26
632
56.3
1.46
2,648
18.5
1.22
723
75.3
1.45
3,505
Notes
1.
The effective date of the Yaoure Mineral Resource estimate is 1 December 2013, prepared by Mario E.
Rossi, GeoSystems International, Inc.
2.
Mineral Resources which are not Mineral Reserves do not have demonstrated economic viability
3.
There are no known environmental, permitting, legal, title, taxation, socio-economic, marketing, and
political or other relevant issues that may materially affect the resource estimates.
4.
Totals and average grades are subject to rounding to the appropriate precision and some columns or
rows may not compute exactly as shown.
Mineral resources that are not mineral reserves do not have demonstrated economic
viability. There is no certainty that all or any part of the mineral resources would be
converted into mineral reserves. Mineral reserves can only be estimated as a result of
an economic evaluation as part of a preliminary feasibility study (PFS) or a feasibility
study (FS) of a mineral project. Accordingly, at the present level of development, there
are no mineral reserves at the Yaoure Project.
Table 16.4 summarizes the tonnages and grades contained within the designed pit
limits (using the incremental gold price / cut-off values) which provide the material
estimates and gold grades for the LOM plan and schedule.
Page 16-165
Waste
Strip Ratio
Tonnes
Grade
Content
(Mt)
(Mt)
(t/t)
(Mt)
(g/t)
(koz)
377.7
313.8
4.9
63.9
1.53
3,140
586.6
492.0
5.2
94.6
1.39
4,239
LOM Material
Notes
1. Totals and average grades are subject to rounding to the appropriate precision and some columns or
rows may not compute exactly as shown.
2. Effective cut offs for each pit are 0.59g/t for USD 800 and 0.49 g/t for USD 950
The USD 800 pit design contains 36% less total tonnes, 6% lower strip ratio and 10%
higher grades than the USD 950 pit design. This is a result of the targeted mineralised
zone in each case being constrained by the different revenue assumptions which
results in an effective gold grade cut-off of 0.59g/t for the USD 800 pit and 0.49g/t for
the larger USD 950 pit.
Both Indicated and Inferred resources were used in the LOM plans with Inferred
resources representing approximately 80% of the material mined for processing in
each case (See Table 16.3).
Dilution
Note the estimated grades of the resources include some geologic dilution through the
use of sub-blocking (onto partial blocks measuring 6.25 x 6.25 x 5 metres (on a parent
block basis measuring 25 x 25 x 10 metres). Blocks at the outer edge of the 0.1 g/t gold
envelope were diluted with 0 g/t grade. The stated resources include dilution in the
block model that relates to the level of low selectivity envisioned in an open pit
operation, assuming 10m bench heights. No additional operational or mining dilution or
ore loss has been incorporated.
Strip Ratio
Both pits deliver relative attractive strip ratios of around 5:1. Based on the gold price
induced cut-offs, the ore to waste ratio in the USD 950 Pit Design is 5.2:1. In the higher
grade and smaller USD 800 Pit Design, the stripping ratio reduces to 4.9.
Page 16-166
Figure 16.7: Cross section at 6900 N of Block Model & USD 950 Pit Design
In addition to the material that is mined for processing, within the pit there remains
lower grade material that is either stockpiled (for future processing) or mined as waste,
which is not included in the strip ratio but which could be proved to be economic at
higher gold price scenarios.
Page 16-167
Sections
Cross sections at 100 metre intervals showing the USD 1500 Resource Pit shell and
USD 950 Pit Design showing the CMA and Yaoure Zones, boreholes and the Resource
Block Model are provided in Appendix I. Examples at 6900 N are provided above in
Figure 16.6 and Figure 16.7.
16.2.4
Production rates for the mine average 5.7 million tonnes per annum for all the years of
full operation. Five pits are included in the mine plan where a total of 19.9 million
tonnes of rock is mined to release 5.6 million tonnes of oxide material for heap leaching
Page 16-168
at an average grade of 1.49 g/t at a 2.5:1 strip ratio. Oxide material is sourced from
Yaoure Central, the CMA and a zone hanging wall to the CMA.
Pit depths are mostly shallow, with 20 to 40 metre depths to the pit bottoms from the
ramp crests, with the exception of the pit furthest to the south-east that is 70 metres
deep due to the topographic changes in that area.
Ramps have been designed at 26m width for 90-tonne class haul trucks operating with
two lanes of traffic and average inter ramp slopes are less than 45 degrees. Designs
are based on USD 900/oz gold price Whittle pit optimization shells.
Ore processing assumes the 1.6 Mt/a plant presently in operation at the Kalsaka Mine
in Burkina Faso is relocated after the closure of that operation. The plant includes a
sizer for soft ores and a 3 stage crushing circuit designed to achieve a 12.5mm
product. Gold recovery for Yaoure oxide is assumed to be 80%.
Oxide ore resources included in this mine plan do not include the potential resources
from Zone North, Angovia 2 or Kongonza.
16.3
Mine Schedule
Mine scheduling was completed using Vulcans Chronos scheduler. The scheduling
logic applied was to meet the annual mill feed production target with ore (+0.5 g/t gold
grade) while minimizing waste mined.
16.3.1
Schedule Cases
Fort the purposes of identifying the optimal scale and pit to focus on in future study, the
following cases for the CIP processing method where individually scheduled and
mining costs estimated.
The USD 800 pit design assuming a 6.5 Mt/a processing rate was selected as the
Base Case for scheduling and analysis;
A lower capital cost sensitivity to the Base Case utilizing a 5.0 Mt/a processing rate
was run on the USD 800 pit design;
A higher capital cost sensitivity to the Base Case utilizing an 8.0 Mt/a processing
rate was run against the larger USD 950 pit design was selected as the Headline
Case; and
For comparison, a 6.5 Mt/a processing rate was also run on the USD 950 pit
design.
Pit Design
Material
5.0 Mt/a
USD 800/oz
6.5 Mt/a
USD 800/oz
6.5 Mt/a
USD 950/oz
8.0 Mt/a
USD 950/oz
Page 16-169
Nomenclature
base case
headline case
16.3.2
PRODUCTION
units
Total/
Yr 1
Yr 2
Yr 3
Yr 4
Yr 5
Yr 6
Yr 7
Yr 8
Yr 9
Yr 10
Yr 11
kt
63,897
3,320
6,500
6,500
6,500
6,500
6,500
6,430
6,500
6,500
6,500
2,147
g/t
1.53
1.59
1.52
1.46
1.50
1.20
1.22
1.50
1.56
1.45
1.84
2.96
Contained Au
koz
3,140
169
317
306
314
252
254
310
326
303
384
204
Waste Mined
kt
313,848
39,680
36,500
36,500
36,500
36,500
34,673
26,570
23,241
23,500
18,018
2,166
Total Material
kt
377,745
43,000
43,000
43,000
43,000
43,000
41,173
33,000
29,741
30,000
24,518
4,313
t w:o
4.9
12.0
5.6
5.6
5.6
5.6
5.3
4.1
3.5
3.6
2.8
1.0
Plant Feed
kt
63,897
3,320
6,500
6,500
6,500
6,500
6,500
6,430
6,500
6,500
6,500
2,147
Grade
g/t
1.53
1.59
1.52
1.46
1.50
1.20
1.22
1.50
1.56
1.45
1.84
2.96
Contained Gold
koz
3,140
169
317
306
314
252
254
310
326
303
384
204
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
95.0%
koz
2,983
161
301
290
298
239
241
295
310
288
365
194
Mining
Strip Ratio
Ave.
Processing
Recovery
Gold Produced
The schedule shows that the pit finishes in higher grade material, with a kick up in
grade seen in the final tonnage in part-year 11. This suggests that larger pits may
continue to be economic, which was tested in the cases involving the larger USD 950
pit design. The highest strip is in year 1 as ore production ramps up, and then also
tapers over the mine life to average 4.9:1 in the base case. Average annual gold
production at 95% recovery over years 1 to 10 is 279,000 ounces.
Page 16-170
16.3.3
5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
Years
13
10
15
12
Mt/a
28.8
37.3
38.9
48.4
Mt/a
34.0
43.0
48.5
56.5
Mt/a
17.3
24.5
21.1
27.2
g/t
1.53
1.53
1.39
1.39
t w:o
4.9
4.9
5.2
5.2
Item
Mine Life
Grade
Strip ratio
Notes:
1.
2.
The detailed schedules and results for the 5 Mt/a, 6.5 Mt/a and 8 Mt/a scenarios are
provided in Appendix N.
16.3.4
Oxide case
For the heap leach (oxides) case, the ROM production was designed to match the
processing rate of 1.6 million tonnes of ore to the plant each full year of production,
based on the rated capacity of the companys existing facilities at Kalsaka/Sega.
Page 16-171
16.4
16.4.1
Equipment
The mining rate for the base case starts at 43 Mt/a combined ore and waste in Year 1
and maintains this production rate through to Year 5 before the mining rate decreases
towards closure. Inferred material will be handled as is appropriate for the grade of this
material. During the mine life, all mill-grade material is assumed to be rehandled on the
ROM pad.
16.4.2
16.4.3
Loading
The mine plan must balance between minimizing the cost of loading waste and
minimizing the dilution added when loading ore. Because of the waste:ore strip ratio
(4.9:1 in base case) and total tonnes that will be mined, the size the primary digging
unit(s) should be maximized. To a certain extent, Yaoure is a waste moving operation
where waste mining amounts to 83% (in base case) of the total mining cost and
warrants being the major focus of cost control for the mining department. On average,
not including the time value of money, a waste mining investment of USD 11.83 (in
base case) per tonne of ore mined has been made.
To achieve the foregoing objectives a 250 tonne face shovel of the Komatsu PC3000
type has been selected as the primary waste-loading unit with a nominal life of 60,000
operating hours. A smaller 200 tonne face shovel, equivalent to a Komatsu PC2000, is
envisaged as the ore-loading unit with a nominal life of 50,000 operating hours.
Page 16-172
16.4.4
Haulage
Weather conditions are highly variable at the project location. Ground water, muddy
conditions and seasonally heavy rains will be encountered throughout the mine life in
the pit and on haul roads, especially when dealing with the upper oxidized materials.
The fresh rock is hard and competent and should not be prone to washboarding on the
production floors. The main ramp gradient is designed at less than 10%.
90 tonne haul trucks are planned for transporting ore and waste with nominal life of
60,000 operating hours.
Shovel and truck fleet numbers have been estimated on first principles, based on the
operating hours required to achieve the production schedule, calculated by cycle times
and estimates of the equipments rated capacities and productivities.
16.4.5
Ancillary Equipment
Ancillary equipment will consist of a combination of new and used units to develop and
service the roads, dumps, pit floors and drilling patterns. The specifications, purchasing
conditions and number of machines required are listed below.
16.5
Manpower
Manpower estimates are based on the equipment fleet required to achieve the
production schedule at the productivity and performance levels discussed in Section
21.0. In addition, a roster has been selected to optimise the economics of the
evaluation. The open pit will operate seven days per week, 365 days per year. The
manning levels include the construction and mine training requirements. Table 16.8:
Project Manning lists the manning conditions as evaluated for this study.
Table 16.8: Project Manning Base Case
Year
Mine Supervision
Technical Support
Mine Operations
Maintenance Supervision
Maintenance Operations
Total
1
15
21
212
3
0
251
2
16
20
232
5
15
288
3
19
32
249
5
47
352
4
19
37
261
5
47
369
5
19
37
252
5
47
360
6
19
37
245
5
47
353
7
19
36
213
5
47
320
8
19
36
196
5
47
303
9
19
36
166
5
33
259
10
16
36
145
5
17
219
16.5.1
Staff
Staffing for the mining process has been divided into the following categories:
1.
2.
3.
4.
Supervision
Technical
Operations
Maintenance
Excluding front-line supervision, which will follow the same shift rotation as the hourly
workforce, national staff will work a 7-day week composed of a 10-hour day on a 3
week on 1 week off basis.
Supervision
Overall supervision for the mining operation will be the responsibility of a Mine
Superintendent with support from a Mine General Foreman and two assistants. Three
Shift Foreman and three Shift Supervisors will manage the production activities. Two
Drill and Blast Foreman and three D&B Supervisors will manage the drilling fleet. A
small contingent of Earthworks and Maintenance staff will be required for small jobs
around the mine, monitoring the major equipment maintenance contractors and
performing maintenance on support fleet not covered under the maintenance contract.
Technical
Staff numbers in the engineering / geology group reflect the need to be self-sufficient
and multi-skilled in geological modelling, open pit mine design, scheduling and
application of computers for engineering purposes.
At start up, a total of 21 staff technical staff members will be required. All staff will have
to be multi-skilled and able to relieve others to ensure coverage for annual leave.
Operations
Pit operators will be scheduled 24 hours per day, 7 days per week, and 365 days per
year. Four crews will work a rotating schedule. The roster will be working 12-hour shifts
on a 4 days on / 4 days off schedule.
The number of operators will start at 212 and peak in Year 4 with 261.
Maintenance
Major mine equipment maintenance is assumed to be contracted out. Non-mining
equipment maintenance personnel will maintained at 47 from Year 3.
16.6
Mine Layout
The mine layout of Yaoure as designed for the PEA is provided in Figure 16.10.
Page 16-174
The 1.5km long by 1.4 km wide USD 950 design pit is displayed with the waste rock
dump designed to the west, with the ROM pad and plant sites to the east. The location
of potential heap leach pads is to the north.
Site locations were based primarily on making most use of the topography while
minimising haul distances and disturbance of local settlements.
Layout optimisation
There is potential to reconfigure these locations to optimise waste haulage and the final
TMF design. If heap leaching is not pursued, and if the strike of mineralisation allows,
an alternative location for the waste rock is to the north, which may see the plant site
moved to the east of the pit and a larger single TMF 3 site utilized. Combining this with
a detailed review of the haul routes and cycle times may further allow optimisation of
the fleet size and waste movement costs.
Page 16-175
17.0
RECOVERY METHODS
Amara engaged AMEC to complete a scoping study (the Study) on the processing
facility and associated infrastructure as input into the PEA. The Study investigated the
oxide and sulphide ore treatments.
17.1
17.1.1
Crushing
Haul trucks tip run-of-mine material into a hopper which feeds onto a vibrating grizzly
feeder (VGF). Oversize feeds a primary jaw crusher with an open side setting of
175 mm. Crusher discharge is collected on a conveyor with VGF undersize for delivery
to secondary crushing and screening.
The secondary screen cuts at 60 mm. Oversize passes through a cone crusher
operating at a closed side setting of 50 mm. Secondary crusher discharge is conveyed
back to the secondary screen feed conveyor. Secondary screen undersize is collected
on a conveyor which delivers to tertiary crushing and screening.
There are two parallel circuits for tertiary crushing and screening. The tertiary screens
are double deck units screening at 25 mm and 15 mm. Oversize from both decks
passes through a cone crusher operating at a closed side setting of 13 mm and is
conveyed back to the tertiary screens. Tertiary screen undersize is collected on the
final crusher product conveyor which delivers to a storage silo.
17.1.2
Milling
Crusher product from the silo is delivered onto a mill feed conveyor which discharges
into a ball mill.
The ball mill operates in closed circuit. Mill discharge enters a pump box and is
pumped to a cluster of hydrocyclones. Cyclone underflow returns to the ball mill and
cyclone overflow passes through vibrating screens for removal of trash.
The product from the milling section has a P80 of 106 m.
17.1.3
Leaching
Gold is leached by cyanidation in a series of open, mechanically agitated tanks. Flow
between tanks is by gravity.
The pH of the slurry in the leach tanks is maintained in the range 10 11 by addition of
lime to the mill feed conveyor. Cyanide is provided by a strong solution of sodium
cyanide. Oxygen in the first two tanks is obtained from an oxygen plant on site and is
added to the slurry in a high shear reactor. Oxygen in the other tanks is provided by
the supply of low pressure compressed air.
Page 17-176
17.1.4
Adsorption
Leached gold is recovered from solution by adsorption onto activated carbon using the
carbon-in-pulp (CIP) process. Slurry from leaching flows through a series of open
mechanically agitated tanks by gravity. Each tank contains activated carbon which is
retained by mechanically swept interstage screens.
Pump Cells will be used as adsorption vessels, facilitating operation of the adsorption
section in carousel mode in which counter-current flow of carbon is achieved by
changing the tank which receives leached slurry. Carbon from the previous first tank is
pumped to the loaded carbon screen in the elution plant. When all of the loaded
carbon has been recovered that pump cell is brought back into service as the last
adsorption vessel in the series with a fresh stock of regenerated carbon.
Discharge from the last tank is screened to recover any carbon that may be contained.
17.1.5
17.1.6
17.1.7
Tailings Management
Undersize from the carbon safety screen is collected in an agitated tank and pumped to
the tailings management facilities (TMFs). In general, ultraviolet light will be used to
destruct cyanide in tailings on the TMF. A facility to detoxify tailing slurry using the
SO2/air process will be installed and operated should the cyanide concentration in
tailing slurry or TMF decant water be higher than acceptable levels. This facility will
consist of an open, mechanically agitated tank with associated equipment to dose
sodium metabisulphite, copper sulphate and lime.
Page 17-177
A system to allow dosage of hydrogen peroxide is provided at the TMF decant ponds
should it be necessary to destruct cyanide in TMF decant solution.
17.1.8
Reagents
Lime
Lime is delivered to the mine site in bulk tankers and stored in a silo.
discharged from the silo onto the ball mill feed conveyor.
Lime is
Sodium cyanide
Sodium cyanide is delivered in the form of briquettes. Solution of the required strength
is made up on site and distributed to the points of use:
Hydrochloric acid
Concentrated hydrochloric acid delivered to site by road tankers is stored in tanks and
pumped to the sulphides elution plant as required.
Sodium hydroxide
Solid sodium hydroxide delivered to site by road is mixed to the required concentration
and stored in a tank. Solution is pumped to each of the elution plants as required per
batch and the oxides heap leach barren solution pond as required to regulate the pH of
the solution
Page 17-178
Page 17-179
17.2
17.2.1
17.2.2
Heap Leaching
Agglomerated material is transported by a series of conveyors to a movable stacker for
deposition on a new heap leach pad.
Page 17-180
Stacked material is drip irrigated with a dilute solution of sodium cyanide which
percolates through the heap. Solution is collected by a network of pipes at the base of
the heap and flows by gravity to storage ponds. Low grade solution is collected in an
intermediate leach solution (ILS) pond and is used to irrigate newly stacked areas of
the heap. The resulting higher grade solution is collected in a pregnant leach solution
(PLS) pond.
The pH and cyanide concentration of the leaching solution is controlled by periodic
addition of sodium hydroxide and sodium cyanide solution respectively.
17.2.3
Solution Recovery
Agglomerated oxide material will be transported by a series of conveyors to a movable
stacker for deposition on a new heap leach pad. Stacked material is drip irrigated with
a dilute solution of sodium cyanide which percolates through the heap. Solution is
collected by a network of pipes at the base of the heap and flows by gravity to storage
ponds. The resulting higher grade solution is collected in a pregnant leach solution
(PLS) pond and pumped to the adsorption/desorption/regeneration (ADR) plant for
treatment and gold recovery.
Primary and secondary solution applied to the heap will flow downstream along the
length of the respective cells through the solution collection system. Solution collection
will comprise high-density polyethylene (HDPE) perforated and solid pipes which
discharge solution from under the heap to the splitter box.
To facilitate efficient grade control and to enable solution to be discharged to the
respective solution retention ponds, the splitter box is divided into two segments.
Each segment typically comprises one feed pipe, an impact plate (to dissipate solution
discharge energy), a baffle plate (to develop uniform flow), a 90 degree weir (for
volume measurement) and a side channel which directs pregnant, intermediate and
excess solution to the discharge control valves.
If the solution grade falls below the respective concentration level target, the valve
reporting to the secondary pipe will be opened. The valve to the pregnant pipe will be
opened when the solution grade is equal to or above the concentration level target. If
the solution is barren, the excess solution will be discharged to the excess solution
launder.
In the event that the combined primary discharge from the cells will be less than the
required flow for the process plant absorption circuit, pregnant solution from the
adjacent cell will be bled off to the pregnant pipe. Should additional pregnant solution
not be available, solution from the intermediate stream will be directed to the pregnant
pipe.
17.2.4
Adsorption
The adsorption/desorption/regeneration (ADR) plant currently used for production at
Kalsaka will be relocated to Yaoure.
Page 17-181
PLS is pumped to the first in a series of adsorption tanks. Solution flows between
tanks by gravity. Barren solution leaving the last tank in the series returns to the barren
solution pond for reuse as leaching solution irrigating the leach heap.
Loaded carbon from the first tank is transferred to the elution (desorption) plant for
recovery of the adsorbed gold.
17.2.5
Desorption
Loaded carbon is eluted by the Zadra method in which carbon is eluted with hot caustic
cyanide solution and electrowinning of gold is in closed circuit with elution.
Eluted carbon is transferred from the elution column to a hopper which feeds a rotary
kiln. Regenerated carbon discharges from the kiln into a quench tank where it is
cooled and screened to remove fine carbon before being returned to the last adsorption
column.
17.2.6
Page 17-182
AGGLOMERATION
2520
Run of Mine
Oxides
Primary crushing
Agglomeration
Leaching
Stockpile
Adsorption
Secondary crushing
& screening
Tertiary crushing
& screening
Elution
Conveying
& stacking
Regeneration
CONVEYING & STACKING
2530
ADR
2550
HL CRUSHING
2510
Page 17-183
Electrowinning
Smelting
Dor
18.0
PROJECT INFRASTRUCTURE
18.1
18.1.1
Plant Option 1
Plant Option 2
Following the initial data review, a staged selection procedure was implemented which
comprised ranking of each option to identify the most likely socially, environmentally
and technically acceptable sites, by considering:
Volume requirements
Topography
Distance from plant site location
Accessibility
Impact on the natural environment
Page 18-184
A preliminary assessment for potential expansion of capacity of the candidate TMF has
also been addressed.
Environmental Ranking
A preliminary Environmental Impact Assessment (EIA) was performed in 2007 for the
Yaoure (former Angovia) Project. The 2007 Angovia EIA report and baseline study
provided background to this study and enabled the base data for each site to be
established as summarised in Table 18.1.
Page 18-185
Site
Option
Distance
from
Villages
(km)
Catchmen
t Area
(ha)
Stream
System
Drainage
Direction
Mineral
Rights
Land
Owner
Observed
Land use
Visibility
Impact on
Potential
Water
Supply
TMF 1
1.5
231
TBC
EW
Amara
TBA
Forest/
Agricultural
High
Mid
High
TMF 2
1.2
477
TBC
NE
Amara
TBA
Degraded
Forest/
Agricultural
Mid High
Mid
High
TMF 3
1.7
456
TBC
NW
Amara
TBA
Forest/
Agricultural
Low
Mid
High
TMF 4
0.8
200
TBC
NE
Amara
TBA
Forest/
Agricultural
Mid High
Mid
High
Page 18-186
To consider the relative environmental effects of the screened sites and to establish
potential mitigation requirements, each site was ranked in relation to social and
economic factors, in accordance with perceived risks as summarised in Table 18.2.
Table 18.2: TMF Environmental Ranking Scoring Criteria
Score
Level of Objection
Objection expected
The assessment establishes a qualitative score for each site in respect of the
environmental factors considered. It is recognised that individual factors have a
different level of significance and the scores reflect the likelihood of objections to the
development based on each. The resources necessary to counter each objection and
the extent of the appropriate mitigation measures are reflected in the scores.
Therefore, a score of 1 is given to perceived minor objections to reflect minimal
environmental effect, whereas a score of 2 or 3 is used to highlight differences between
a minimal effect and situations of unfavourable environmental responses.
The results of the assessment are summarised in Table 18.3 and each potential effect
is discussed below.
Location/Village: A score of 1 was given to TMF options that are not close to
villages. A score of 3 was given to sites that are within the environs of villages.
Catchment: The surface water catchments of each site were identified according to
available mapping. TMF catchment areas have been scored as 1 where any fresh
water reporting from the TMF will have a minimal impact on the local population. A
score of 2 has been applied to TMF sites where some impact is envisaged and a
score of 3 for sites which could cause a significant impact on fresh water availability
to the population.
been given a rating of 3. Where a site is adjacent to a small village it has been
scored as 2 and where only minor subsistence farming is evident it has been
scored as 1.
Mineral Rights: Where a TMF site is outside the mine perimeter it has been given a
rating of 3. Where the site is partly inside it has been scored as 2 and where only
minor areas of the main footprint are outside the perimeter it has been scored a 1.
However details of use of land for TMF sites outside the mine perimeter should be
confirmed at the next stage study.
Presence of Local Ecology: All sites were scored 2 to reflect vulnerability for
potential impact on areas of forests with diverse ecology.
The results of site ranking in relation to social and environmental factors are
summarised in Table 18.3.
Page 18-188
Land use
Mineral
Right
Visual
Impact
Potential
Impact on
Water
Supply
Presence
of Local
Ecology
Impact on
Culture
and
Property
Total
Score
Rank
21
22
16
23
Site
Village
Impact
Catchmen
ts
Vegetatio
n
TMF 1
TMF 2
TMF 3
TMF 4
Page 18-189
The preliminary ranking study suggests that TMF 3 is the preferred solution with
respect to minimal environmental impact, with TMF 4 the least favoured site.
Technical Ranking
Capacity Evaluation:
The TMF embankment alignments have been optimised to take full advantage of
the natural contours, topographical features and hills, as well as minimising
catchment areas and the interception of major rivers and streams. Preliminary
depth capacity curves have been developed based on topographical plans
available for each identified potential TMF location. In the development of each
depth capacity curve, AMEC has initially assumed a vertical upstream embankment
face, horizontal beach and tailings stored within the retention volume at an
estimated 1.3 t/m average density.
Preliminary screening was undertaken to appraise the potential for each site to
accommodate the predicted project tailings storage requirements. The engineering
implications for each TMF site option and its potential for expansion have
consequently been appraised.
The analysis suggests that, based on the assumed embankment alignments, the
TMF 1 and TMF 4 sites will not be suitable for the storage of 80 Mt of tailings within
a single facility. If TMF 1 or TMF 4 is adopted a second facility will be needed to
meet the design requirement.
The technical characteristics for each site option with respect to its maximum
capacity are summarised in Table 18.4 and Table 18.5.
Geotechnical/Geological Conditions:
The available topographic data and geological information indicate that the
topography and bedrock in the project area will, subject to geotechnical evaluation
and confirmation, provide suitable ground conditions for tailings dam construction.
Foundation conditions are expected to comprise alluvial deposits, residual soils and
weathered rock overlying bedrock. Prior to embankment construction, all organic
topsoil materials will be stripped. Further investigation should, however, be
undertaken during the prefeasibility stage to confirm the geotechnical
characteristics of the foundation soils and rock.
Hydrology:
Significant additional catchment area outside the TMF perimeter is noted for TMF 2
and TMF 3, which require diversion structures. The need of diversion structures
will have to be investigated further at the prefeasibility stage.
Page 18-190
Bush
Clear
Area
(ha)
Catchment
Area
(ha)
Length
(km)
Height
(m)
Volume
3
(Mm )
38
231
0.9
63
3.3
2.6
65
54
477
0.9
63
2.8
367
5.0
147
46
456
0.8
74
2.7
317
1.6
97
49
200
1.9
87
11.0
Site
Option
Crest
Elevation
(masl)
TMF 1
228
2.4
TMF 2
285
TMF 3
TMF 4
Expansion
Capacity
Table 18.5: TMF Site Option Technical Ranking Base Data Plant Option 2
Tailings Delivery
Distance
Static Head
to Plant
from Plant
Site (km)
Site (m)
Bush
Clear
Area
(ha)
Catchment
Area
(ha)
Length
(km)
Height
(m)
Volume
3
(Mm )
-72
38
231
0.9
63
3.3
0.6
-15
54
477
0.9
63
2.8
367
2.3
67
46
456
0.8
74
2.7
317
1.7
17
49
200
1.9
87
11.0
Site
Option
Crest
Elevation
(masl)
TMF 1
228
5.0
TMF 2
285
TMF 3
TMF 4
Page 18-191
Expansion
Capacity
Topography:
The ultimate TMF elevation has been considered in addressing the transport of
tailings from the proposed plant site and return water pipeline alignment from the
supernatant pond. Where possible, AMEC has consequently ranked as preferred
those options where the static head is low and the preferential pipe alignments are
minimised.
The technical assessment of each TMF site option has been appraised by scoring
each site with respect to its engineering and estimated site conditions assuming a
common capacity of 40 Mt. The scores and rankings are summarised in Table 18.6
for Plant Site Option 1 and in Table 18.7 for Plant Site Option 2. A low score has
been equated to options exhibiting minimum static head between the crest and the
process plant, minimum clearing, catchment, embankment works, etc.
The scoring suggests that the most suitable TMF site with respect to civil works,
potential impacts, construction and operation is TMF 1 for Plant Site Option 1 and
both TMF 2 and TMF 3 for Plant Site Option 2.
Table 18.6: TMF Site Option Technical Ranking Process Plant Option 1
Site
Distance
to Plant
Embankment
Length
Static
Head
Bush
Clearance
Catchment
Area
Embankment
Volume
Total
Score
Ranking
TMF 1
11
TMF 2
14
TMF 3
14
TMF 4
15
Table 18.7: TMF Site Option Technical Ranking Process Plant Option 2
Site
Distance
to Plant
Embankment
Length
Static
Head
Bush
Clearance
Catchment
Area
Embankment
Volume
Total
Score
Ranking
TMF 1
16
TMF 2
12
TMF 3
12
TMF 4
14
common 40 Mt, TMF 1 is the most favourable for Process Plant Option 1 and both
TMF 2 and TMF 3 for Process Plant Option 2. However, TMF 1 and TMF 4 cannot
store more than 45 Mt.
The TMF 1 depth capacity curve indicates that a second facility will be required to
provide sufficient volume for the minimum design capacity of 80 Mt.
Review of the 45 Mt footprint of TMF2 shows that the impoundment area could
intersect the USD 1500 pit. Accepted good practice is to keep tailing management
facilities at least 500 m from the open pits to prevent seepage from entering the pit.
The combined ranking suggests that TMF 1 and TMF 3 are the most favoured site
options for plant Option 1 with respect to environmental impact and technical
characteristics (Table 18.8).
Table 18.8: TMF Site Option Overall Ranking Process Plant Option 1
Site
Option
Environmental
Ranking
Engineering
Ranking
Total
Combined
Ranking
TMF 1
TMF 2
TMF 3
TMF 4
TMF 3 is the most preferred site should Process Plant Option 2 be developed (Table
18.9). Besides, TMF 3 site option exhibits the greatest potential for ease of expansion
and this option should be considered if Plant Option 2 is adopted.
Table 18.9: TMF Site Option Overall Ranking Process Plant Option 2
Site
Option
Environmental
Ranking
Engineering
Ranking
Total
Combined
Ranking
TMF 1
TMF 2
TMF 3
TMF 4
Amara has confirmed that AMEC should adopt Process Plant Option 1 with TMF 1 and
TMF 2 for this study.
18.1.2
Design criteria
The main design criteria are summarised below:
18.1.3
Minimum capacity: 80 Mt
Embankment construction method: downstream and upstream rise.
Tailings delivery system: Slurry transport.
General layout
The TMF sites take full cognisance of the local topography and will initially be
developed in two stages: TMF 1 for 7 years and TMF 2 for the remainder of the mine
life, located as shown in Figure 18.2.
Figure 18.2: TMF General Layout
Both TMF 1 and TMF 2 will be initially developed by the downstream method as the
rate of rise will be high and the beach drainage and consolidation characteristics may
not have developed sufficient strength for upstream construction. Following Year 3 of
TMF 1 and Year 7 of TMF 2, the rate of rise will have reduced sufficiently to allow
upstream construction. The ultimate final crest elevation will be 63 m for TMF 1 and 68
m for TMF 2 as illustrated in Figure 18.3.
Page 18-194
The stable upstream and downstream slope will be a function of the strength
characteristics of the fill material used and will need to be validated at the prefeasibility
study stage.
The TMF supernatant pond will be maintained remote from the embankment upstream
face as follows:
Initially, during deposition from the main embankment, the resultant supernatant
pond will be drawn down by localised pumping using a dedicated floating pump
decant system and water discharged to an impoundment upstream of a sacrificial
internal water retention berm from where it will be recovered by a dedicated side
slope pumped decant system back to the process plant.
As tailings are sequentially discharged with time, the supernatant pond will be
directed and confined within the environs of the eastern side slope pumped decant
system, finally inundating the internal water retention berm.
The TMF 1 will then be sequentially raised over a period of six years. Deposition
will then commence within TMF 2.
In year 6, pre-deposition civil earthworks will be undertaken to form the main starter
embankments within the TMF 2 area, to ensure that the facility is ready to receive
tailings.
As with TMF 1 the initial supernatant pond forming upstream of the main
embankment will be locally drawn down and discharged towards the side slope
decant.
The supernatant pond will be maintained within the vicinity of the side slope
decants by sequential deposition of tailings from the full periphery of the facility.
Page 18-195
Excess water remaining within the supernatant pond will discharge by gravity
through the decant system to the sediment control structures located downstream
of the main embankment.
The general arrangement and sequential development plan of the proposed TMF
scheme is presented on Figure 18.2 and the appended drawings.
18.1.4
18.1.5
In the interim, for the purposes of this study, a conservative 1.3 t/m average tailings
dry density has been assumed for placed tailings and the depth/capacity curve
developed accordingly for TMF 1 and TMF 2, as illustrated in Figure 18.4.
Page 18-196
To ensure that sufficient freeboard is maintained, and to accommodate initial high rates
of rise, the embankment will initially be formed by the downstream method of
construction. Thereafter the rate of rise is sufficient to allow for upstream construction
to commence. It must be recognised that the development of the TMF main
embankment cross section will be regularly monitored and redesigned (if required) on
an annual basis to ensure that the main embankment cross section remains robust.
The rate of rise could be reduced by operating both TMFs together. However, as
duplication of tailings delivery lines, water return systems, associated infrastructure and
starter could be required; this parallel option has not been addressed by AMEC. TMF
1 will consequently be operated first followed by TMF 2.
Page 18-197
18.1.6
Tailings deposition
Tailings will be pumped to the respective TMF via a dedicated pipeline, where it will be
sequentially sub-aerially discharged onto the upstream beach. Deposition from the
embankment will be via a series of spigots to ensure that a wide, drained beach is
formed. Tailings will also be discharged from dedicated locations along the depository
periphery, typically at the upstream end of small valleys, from valved open end
discharge points of the same diameter as the delivery line. This tailings disposal
strategy will ensure effective material deposition patterns within the TMF and that the
supernatant pond will be confined adjacent to the decant water system, away from the
main embankments.
Sufficient freeboard will be provided at all times to accommodate the Probable
Maximum Flood (PMF) event. In the unlikely event that floods greater than the PMF
occur, an emergency spillway formed adjacent to the crest of the main embankments
will allow for emergency discharge.
At closure, a permanent spillway will then be constructed within this western
embankment section and the adjacent natural ridge, to ensure that uncontaminated
surface runoff discharges freely from the surface of the rehabilitated facilities.
18.1.7
Seepage collection
When initially formed by the downstream method of construction, the phreatic surface
within the main embankments will be controlled by dedicated internal longitudinal filter
drains reporting to a series of transverse drains, manholes and a downstream lined
seepage collection pond.
The tailings beach directly upstream of the main
embankment will also be drained via an upstream under-drainage system, positively
connected transverse drains, sumps and collection pipes, which in turn discharge by
gravity to the same downstream seepage collection pond. All seepage reporting to this
pond will then be pumped back to the operating TMF.
Throughout the mine life, the internal drainage system will be extended to each new
section of the embankment to ensure continued drainage.
18.1.8
Drainage Management
Uncontaminated run-off from rainfall occurring over the downstream face of the main
embankments will be allowed to pass over the revegetated surface and be captured via
a series of surface open channel drains reporting to a dedicated downstream open
channel toe drain. The latter drain will safely direct natural (uncontaminated) flows past
the seepage collection ponds to the environment.
The design will include a cut-off trench below the starter embankments extended to
bedrock to minimise the risk of seepage under the respective embankments through
the shallow foundation layers. An under-drainage system will be developed to reduce
the hydraulic head below the tailings. The under-drainage will comprise a gravel filter
drained by HDPE perforated pipes. A drainage system comprising a series of sand
drains containing prefabricated drain strips wrapped in geotextile will also be
constructed upstream of the embankment to provide phreatic surface control. Seepage
Page 18-198
from the drain strips will report to perforated pipes wrapped in geotextile, aligned along
the embankments upstream toes and via solid pipes to the downstream seepage
collection pond.
18.1.9
Basal Liner
There is currently no geotechnical information available on the hydraulic conductivity of
the TMF foundation soils at either of the TMF sites. It has consequently been assumed
that the permeability of the upper horizon of the basin foundation is sufficiently low and
suitable basin drains will be developed, that no HDPE liner is necessary to control
basin seepage. This assumption will require to be validated at the next design stage.
Depending on the geophysical and geochemical characterisation of the stripped mine
waste ultimately proposed for embankment construction, the use of a low permeability
upstream face liner will require to be addressed.
It is recommended that all materials proposed for construction of the TMF and the
associated foundation soils are geotechnically (and geochemically) investigated to
validate their structural and physical characteristics. Should the natural foundation
soils be identified as unsuitable for lining, an HDPE geomembrane basal liner will need
to be installed within the TMF embankment upstream slope and basin area. A
geosynthetic liner (1.5 mm thick geomembrane) placed onto a grubbed, ripped and
smooth-rolled subgrade will be a suitable solution for both TMFs.
If this is necessary, the total life of mine cost of the TMFs will increase by an estimated
amount of USD 23.76 million, of which USD 5.64 million is incurred on TMF 1 as
preproduction capital and USD 18.12 million is sustaining capital on TMF 1 and TMF 2.
18.1.10 Closure
At closure the TMFs will be rehabilitated. The surface of the TMF will be capped with
topsoil recovered during initial construction. The topsoil may need improving with
additional organic content and/or fertiliser. Diversion ditches and roads will be
removed and precipitation will be allowed to run into the TMF. A permanent spillway
will be constructed to drain the TMF. No permanent water pond will be maintained on
the TMF surface.
18.1.11 Recommendations
A detailed topographical survey will be required to validate the respective TMF
embankment alignments and storage capacity. A detailed comprehensive geotechnical
laboratory and site investigation will need to be undertaken on tailings, foundation soil
and potential fill materials to:
Page 18-199
Typical TMF embankment sections and staged construction have been based on a
series of assumptions pertaining to geotechnical and geochemical properties for
stripped mine waste fill and tailings materials, as at the time of study this information
was not available. Upstream and downstream embankment slopes depend on fill
material geotechnical properties. Amara has required that the use of approved mine
waste is prioritised. Comprehensive geotechnical and geochemical work are required
for this to be fully validated prior to detailed design.
18.2
Water Supply
Water is consumed in the heap leaching and tank leaching processes.
Recommendations to reduce the water consumption made in the preliminary design
developed for this study include:
Optimisation of the design of the TMFs may lead to use of higher density tailing slurry
which would allow greater recovery of water in the plant and therefore reduced losses
at the TMFs.
Water for all applications on site will be drawn from Lake Kossou approximately 5 km
from the mine site. A new pumping station will be provided close to the barrage for the
hydroelectric power scheme and an overland pipe will deliver the water to a raw water
pond at the mine.
18.3
18.3.1
Site optimization
The identification of a potential location for the heap leach facility focused on Amaras
concession area, at sites adjacent to the deposit (Figure 18.5). To minimise cut/fill
volumes, alignment of pad and solution ponds has been selected based on the
available topographical map generated from ASTGTM2-NASA 30 m (1 arc second)
satellite digital elevation model, corresponding to approximately 1:60,000 contour map
scale. Further site optimisation is required at the next stage of design.
Page 18-200
18.3.2
Design criteria
Prescriptive design criteria for the leach pad facility include the following:
The proposed heap leach pad liner system will consist of the following:
A prepared subgrade below the proposed site of the heap consisting of natural
material which has been ripped and compacted to a minimum 300 mm thickness
A 1.5 mm thick smooth HDPE geomembrane liner
A minimum of 600 mm of crushed gravel (cushion layer).
To increase the stability of the edge of the stacked heap a textured HDPE liner will be
installed, replacing the smooth HDPE within the heap toe area.
Five cells will initially be constructed to allow approximately 1.5 years of stacking. A
total of 16 cells have been designed to for the current total defined oxide resource, 6
years.
Page 18-201
18.3.3
Solution management
The solution management of the Yaoure heap leach facility is summarised as follows:
18.3.4
Closed system with zero tenor release to the environment. Solution will only be
released following neutralisation by the detoxification facility.
Solution ponds managed to provide a continuous operational flow.
Solution volumes monitored at the splitter box.
Solution control
To provide uniform solution coverage of the agglomerated ore and minimise potential
evaporation losses, a drip irrigation application system will be operated.
The drip irrigation system will deliver a maximum primary and secondary solution
volume at an average application rate of 12 l/m2/h. Considering cell size and estimated
irrigation area under normal operating conditions the average application rate will be
325 m3/h.
The primary irrigation stage is the application of intermediate solution to the freshly
stacked ore. As stacking progresses, the area under active leach will be maintained
constant by sequentially closing the drip lines along the retreating front and installing
new lines on the crest of the advancing front. When the recovered solution grade falls
below the target concentration or the maximum irrigation area is reached, the primary
application drip lines will be closed and the secondary irrigation stage initiated.
Use of a drip irrigation system is cost effective even when considering that drip
ribbons are effectively used only once.
18.3.5
Solution Collection
Solution collection pipes include transverse 100 mm diameter HDPE perforated pipes
aligned at 6 m centres. The 100 mm diameter pipes will be installed within the 600 mm
gravel layer above the liner. The horizontal alignment of the pipes will be maintained at
1 in 100 or at 45 degrees to the pad slope. Each 100 mm diameter collection pipe will
discharge to a 350 mm diameter (typical) longitudinal primary collection pipe which in
turn reports to the downstream splitter box.
18.3.6
Solution Corridor
The solution corridor comprises an HDPE lined bench and adjacent excess solution
launder.
The solution delivery pipes aligned along the bench comprise:
18.3.7
Emergency discharge
In the event of an extreme storm event occurring over the heap, the excess volume will
be attenuated within each cell until the solution level rises to the elevation of the
peripheral berm concrete weir. Excess solution will then overflow to the excess
solution launder and thence the excess pond where it will be captured.
All solution applied to the heap reports to the bottom of each cell and, due to the
presence of the liner and collector drains, is gravity discharged to the splitter box. One
splitter box is provided for each cell. All valves will be manually operated from the
access walkway. In the event that all the valves are closed and the splitter box
overflows, solution will report to the excess solution launder.
18.3.8
Process ponds
The process ponds volumes are individually optimised to store the fluctuating water
volumes in the system derived from operational variations, average rainfall events,
extreme precipitation events, dead storage and heap drain-down.
To maintain a sufficient storage volume for attenuation of the extreme storm event, the
normal storage in the excess solution pond must not exceed the seasonal elevation.
Should the seasonal volume be exceeded, excess solution will be pumped to the
neutralisation plant.
The process plant operators will be required to monitor all pond levels and discharge
from the heap (at the respective splitter box and flumes), to effectively manage the
pond elevations and maintain the required solution flow to the adsorption circuit.
18.3.9
Closure
Upon decommissioning the heap leach material will be rinsed with water after which it
is assumed that the cyanide concentrations will be acceptably low. The slopes of the
heap leach pads will be graded to achieve a maximum slope angle of around 1V:3H.
Soil characterisation, an ecological study and field trials are needed to investigate the
potential growth conditions on the bare heap, which may possibly avoid the cost of
spreading inert waste rock material on the heap. Should it be found that local species
can thrive on the bare heap leach material, no waste rock cover may be needed and
silt erosion fences made of coarse waste rock material may be sufficient. The
establishment and viability of vegetation on the heap will need to be tested. Full
cognisance will be taken of how the existing heaps are naturally revegetated. At this
time it is assumed that a 100 mm thick layer of top soil is spread on the heap before
seeding, to support the vegetation.
Page 18-203
18.4
Power Supply
Electrical power is supplied by the interconnected national grid via an access point at
the hydroelectric scheme at Lake Kossou, 10 km from the mine site. The hydroelectric
dam and generating plant exploits the Bandama River. It was built in 1972 and has a
rated capacity of 175 MW.
The Study has been based upon an operating load currently estimated at 40 MW.
AMEC has not investigated the requirements for supplying 40 MW to the mine in detail
and has not inspected the existing generating or transmission equipment at Kossou, a
preliminary assessment being sufficient for this study.
AMEC has reviewed a budget quotation submitted to Amara by Compagnie Ivorienne
Electricite (CIE) and dated 22 March 2012 for upgrade of the high voltage equipment
and installation of a new transmission system to the mine for a 10 MW subscription.
AMEC is generally in agreement with the costs from CIE for transformers and overhead
lines. The quotation also includes other significant costs for equipment (most likely
switchgear and network strengthening) which implies the work at the Kossou dam is
more than a basic tie-in. If the study progresses to the next phase then this is a key
area for further investigation.
The requirements for transmission of the power supply at two voltages have been
considered, using the following assumptions:
New overhead lines and poles are required due to the significant increase in
electrical load over the existing system.
Dual (premium) 33 kV overhead lines are required. The option of a single supply
should be investigated.
The existing overhead line servitude can be reused for new overhead lines and is
wide enough.
The existing route of the overhead lines is relatively flat and accessible.
No section of the bulk supply main route is underground except possibly near the
start and end points.
No large electrical loads shall tap off the new 33 kV overhead lines.
On-site emergency generation shall be provided for critical loads, for example tank
agitators and thickener rakes.
Preliminary quotes for 50 MVA 33 kV/125 kV transformers were obtained and four units
are required. The 125 kV lines would typically be Mink type (British standard)
supported on steel poles (not lattice towers). Line and transformer losses at full load
Page 18-204
are 600 kW. A disadvantage of a high voltage line is that it is expensive to tap off at a
later date.
If 33 kV is already available at Kossou then no transformers are required. The 33 kV
lines would typically be Sheep type (British standard) supported on wooden or steel
poles. Line losses at full load are 1.1 MW with 3 % voltage drop which is within normal
tolerance. It is much easier to tap off a medium voltage line and installation and
maintenance of a 33 kV line is fairly straightforward, requiring no highly specialist
knowledge or experience.
The overall cost for a medium voltage system was significantly less than that for a high
voltage system and transmission at 33 kV is therefore recommended.
Cte dIvoire is usually a net exporter of power, having 1350 MW of gas and
hydroelectric power generation installed. The hydro schemes have in recent years run
short of water in two years. At this time the government has installed extra thermal
power systems, being gas turbines. It is a reasonable assumption that, generally,
adequate power will be available for the Yaoure project, either from hydroelectric
generation or from thermal power from the grid.
The expected load comprises about 3.3 % of the nations generation capacity and
about 24 % of the generating capacity of the Kossou hydroelectric scheme.
18.4.1
Page 18-205
For the PEA we have considered two options: both with and without the special tariff
discount, as shown in Table 18.10 and Table 18.11. It is noted however that the actual
power tariff can be subject to negotiation as part of a mining convention to be agreed
between the company and the State of Cte d'Ivoire at time of development permitting.
It is understood that such a Tariff can only be subject to negotiation on an exceptional
basis.
Further assumptions made to convert the proposed rates to an average annual power
cost were as follows:
Based on a conversion rate of US $ 1 = FCFA 500, the CIE offers for operating and
capital costs for power are represented in Table 18.10 and Table 18.11.
Annual
Subscribed
Power Cost
(Exc. Discount)
Power Cost
(Inc. Discount)
kW
USD/kWh
USD/kWh
15 KV and 33 KV
40,000
0.11
0.08
90 KV and 125 KV
40,000
0.09
0.07
22 March 2012 tariff rates based 10MW subscription, but calculated for 40MW draw
Total estimated investment in March 2012 for a 33KV line was USD5.68m
Power costs exclude initial capital investment and VAT
Power costs include fixed and variable costs
Page 18-206
Annual
Subscribed
Capital
Investment
Power Cost
(Exc. Discount)
Power Cost
(Inc. Discount)
kW
USD m
USD/kWh
USD/kWh
33 KV
40,000
12.0
0.11
0.09
90 KV
40,000
11.4
0.09
0.07
225 KV
40,000
12.8
0.09
0.07
Based on the range of power costs calculated from CIEs tariff, Amara has assumed an
average power cost of 9c/kWh for the purposes of this PEA. This is representative of
the tariffs, considering the potential to negotiate a discount and the ability to optimise
the tariff verses the capital investment. Compared to diesel generation, this energy cost
is low and represents is a distinct advantage for Yaoure in terms of project economics.
Technical assessment
33KV
90KV
This connection enables to supply the gold mine in good conditions but it
is subject to strengthening of 225/90 kV transformation substation at
KOSSOU.
225KV
While ensuring optimal power supply conditions for the mine, this
connection requires no prior reinforcement at KOSSOU 225 KV
substation. This option enables to meet the requirement of any increase
in demand without additional investment.
Page 18-207
18.5
Access
The Yaoure project is located in close proximity to Yamoussoukro, the capital of
Cte dIvoire. There are three access roads that connect the site to national highways.
The main road from the port of Abidjan to Yamoussoukro is the A1 and is considered to
be in fair condition, subject to heavy cargo traffic and regular road maintenance. The
A6 from Yamoussoukro to the Bandama river crossing is also known to need regular
maintenance but is able to carry heavy loads of the size expected for the project.
Police guidance and an escort will be required for some large items which will be the
mill sections, crushers and power transformers. No single component of more than
60 tonnes is expected.
Of the three access routes from Yamoussoukro to site, two traverse the Kossou Dam
embankment, shown in Figure 18.6. The other accesses the site from the West from
the A6 highway.
Figure 18.6: Kossou Dam
The most reliable route is expected to be the A6 road from Yamoussoukro to the
Bandama river crossing and then follows the Bandama river east bank to the Kossou
hydroelectric scheme, crosses the Bandama River at the hydroelectric installation and
follows the main embankment and then the final few kilometres on existing laterite
roads to the plant site. The utility will be contacted to confirm weight and width
limitations over the river and along the embankment and to obtain permission to use
the route.
The final 6.2 km of laterite road will require some grading and filling of sections but is
expected to be easily adequate for the purposes of construction.
Operations are likely to be unable to use this route on a daily basis as the hydroelectric
scheme is likely to wish to maintain the high level of security that exists for this
Page 18-208
important piece of infrastructure at present and so will restrict everything but occasional
large loads. For operations, the A6 from Yamoussoukro, over the Bandama River and
further West then turning off the tarmac road and approaching the project site from the
West is likely to be the chosen option. Should permission not be granted for heavy
loads to cross the Bandama River at the hydroelectric installation, this route will have to
be considered for construction loads as well as routine access.
Abidjan is the major industrial port for Cte dIvoire. It is accessed from the sea by a
tidal canal which provides reliable, safe passage to the protected port berths. The port
is known to be able to receive and dispatch vessels at its general cargo berths of
20 000 deadweight tonnes (DWT) with a channel draft at low water of 13.5 m. Along
the channel are tanker, fertilizer and mineral berths with maximum deadweight
limitations of 15 000 DWT to 95 000 DWT.
There are 134 000 m of bonded warehouses and 250 000 m of general cargo storage
area.
Cranage is available as follows:
16 x 40 t
4 x 40 t
3 x 100 t
13 x 45 t.
The general cargo berths provide more than 2 km of quay side with draught restrictions
of 9.45 m.
Port delays are occasionally experienced but recently, since the period of civil unrest in
the country, have been few. Demurrage is unlikely to be a significant issue.
The largest loads are likely to be the ball mill (bulk) and the cone crushers (weight).
Loads of 8 m diameter and 4 m length can be expected, as well as components of
smaller size but weighing up to 60 tonnes.
The port facilities and roads should be adequate for any large components required for
the project subject to police escort and availability of specialized road transport such as
low loaders. A bridge and gauge survey undertaken with the department of roads will
highlight any issues and procedures that will be needed to deliver these pieces of
critical equipment to site.
The crushing and ADR equipment to be relocated from Kalsaka would use a generally
south-westerly route through Burkina Faso via Bobo-Dioulasso and Banfora, crossing
the border into Cte dIvoire and continuing to Yaoure. Should the condition of the
roads or size of the loads prevent this route being followed, an alternative may be to
enter Ghana to the south of Burkina Faso, travel south to Tamali and then west into
Cte dIvoire. This route is considerably longer and import/export administration in
Ghana would likely be more onerous.
AMEC recommends that a transport survey be conducted. This could be developed
from historical surveys for the Angovia Project.
Page 18-209
19.0
19.1
Market Study
The gold market is defined as being one which does not require extensive marketing of
the product at the Company level. Marketing here is instead focused upon enhancing
the position of the Company and its strategy in the eyes of shareholders and thereby
the market rather than the commodity gold itself. There is already a ready market for
gold. The gold bullion bars, typically no greater than 30 kg each, produced at Yaoure
are sent to any of the active gold refiners in the world for toll refining. There are a
number of refiners in the world whose bars are accepted as good delivery such as for
example, the following associations:
Amara has used and is using Metalor Technologies in Switzerland for refining gold
produced at their Kalsaka gold mine in Burkina Faso, and previously Angovia in Cte
dIvoire. Initial discussions have already been held with Metalor regarding the Yaoure
project and they will be requested to tender for the project in due course.
19.1.1
19.2
Contracts
There is no Yaoure contract at this stage; however Amara already has a contract in
place for its operation in Burkina Faso with regard to refining with Metalor, whose rates
were used for estimating purposes.
Page 19-210
20.0
20.1
Introduction
SGS Environment of SGS Laboratory Services Limited (SGS) was engaged by Amara
Mining Plc, to undertake preliminary assessment of the environmental and social
conditions of the project.
This preliminary environmental assessment study aimed to presenting an overview of
the current environmental and social issues that need to be considered should a
decision be made in favour of a full ESIA pursuant to obtaining authorisation for mining.
The report followed field visits, desk top reviews of documents provided by Amara and
focussed meetings with relevant local and government stakeholders. The analysis was
based primarily on the plan of the project shown in Figure 20.1.
20.2
20.2.1
Page 20-211
Page 20-212
A new mining code was voted in by the National Parliament on the 24th of March 2014,
(Law Number 2014-138 dated 24th of March 2014), with the details still being
assessed. However the following are the some main permits required by current Ivorian
legislation for the development of similar projects:
The present list is not exhaustive; however it will be updated at the Assessment stage,
when a detail description of the project is provided.
On the whole any ESIS and RAP will do with guidance from the Ivorian constitution and
listed laws.
20.2.2
In the light of the above, the proposition for TMF-1 location should be thoroughly
assessed as a suitable site for TMF development.
Page 20-213
Within the mine, there are some four ponds that were used as receptacles for leachate
and process water reservoir (see Figure 20.2).
The ponds have HDPE lining, but have been colonized by algae and Typha spp.
Previous monitoring data do not support any underground water contamination though
some data gaps exist for water samples collected from the piezometers installed
around the ponds.
Figure 20.2: Photos of Algae colonized ponds & Typha and algae colonized pond
Granted that there is no seepage from the ponds, it is critical that the quality of water in
the ponds be determined prior to discharge. The water quality will be verified at the
ESIS phase. Should Yaoure Gold Project decide to proceed with TMF development, a
hydrogeological survey including groundwater flow modeling will be necessary.
20.2.3
ARD Issues
ARD issues characterize mining of sulphide ore resources. Amara has indicated its
intention to proceed to mine the sulphide in addition to the oxides, should authorization
be granted. Previous ARD results do not support ARD problem within the mine,
however, periodic sampling and monitoring of pH of surface and especially
groundwater within the mining area and pits will alert the mine of any ARD
development.
20.2.4
The illegal mining operations have affected the population of fauna and diversity of
flora within the area. A detailed zoological assessment will be required to establish a
baseline prior to commencement of mining. The assessment will consider the location
of any endangered species and will advise the mine on the location of these plants and
how mitigate the potentially adverse effects.
The ESIS will detail the management of any new plant species discovered within the
project area and will make reference to previous biodiversity studies conducted by the
University Cocody in 2008, especially with respect to the presence and distribution of
Nuxia spp within the project catchment.
20.2.5
Air Quality
The mine has not been operating for the past 2 years, so that all the activities that
could impact air quality are none existent. Sources of particulate matter and emission
are from fugitive sources such as vehicular movement on untarred access roads within
the mines environs. The villages use fuel wood as source of fuel for domestic chores
and for commercial cookery.
When the mine becomes operational, air quality will likely be affected as increased
vehicular movement on the unsealed access roads will increase particulate levels
along the route. Excavations and possibly blasting will also increase particulates and
affect the local air quality. Ore processing in the Plant and refinery will likely generate
emissions.
An inventory of all machinery and their emission factors should be noted from the
onset. The design of plants and infrastructure should also have inputs from
meteorology, especially wind direction and speed. This way emission control or quality
interventions can be implemented as the mine development commences and not as an
afterthought. Air pollution modelling will be considered at the ESIS phase. SGS will
calculate ambient air pollutant concentrations using the United States Environmental
Protection Agency (US EPA) BREEZE AERMOD atmospheric dispersion modelling
suite. AERMOD is a Gaussian plume model best used for near-field applications where
the steady-state meteorology assumption is most likely to apply and is able of handling
complex terrain. AERMOD is a dispersion modelling system with three components,
namely: AERMOD (AERMIC Dispersion Model), AERMAP (AERMOD terrain preprocessor), and AERMET (AERMOD meteorological pre-processor).
20.2.6
Noise
Noise levels will likely increase from current ambient conditions, which reflect a nonoperating mine. The use of excavators, drilling rigs, and blasting will contribute to
increased noise levels. The receptors will be communities such as Angovia,
KouakouGnanou, Allahou-Bazi and Akakro.
Map provided by the mine showed noise sampling locations at Angovia and AllahouBazi and other points within the mine site area. Should the mine decide to proceed with
mining, all potential receptors must be clearly identified and monitored and noise
scenarios modelled to guide noise impact mitigation and interventions. For noise
impact prediction modelling, SGS intends to use IMMI model, which is an international
Page 20-215
recognized modelling prediction tool. IMMI has been designed to account for ISO 9613
and European MPB-XPS31-133 requirement regarding noise modelling.
20.2.7
20.2.8
Resettlement
The mine site and spatial distribution of the proposed infrastructure may require
resettlement of project affected persons (PAP) depending on the final positioning of the
pit and infrastructure. While SGS is presently, unable to give estimates of the
population in each potentially affected village, the infrastructure for TMF-2 will affect the
Kouakougnanou village and its road accesses to Angovia village. The development of
TMF-1 will also affect the road access to Angovia village, from Kossou. Furthermore, it
is close to the Kossou dam lake and covers a tributary of Bandaman river.
Amara should ensure that any waste heaps do not visually intrude on the surrounding
communities. Given that the residences in these communities have almost merged with
their commercial centres, such as markets, resettlement goes beyond just resettling the
affected residences or huts, but affects also their infrastructure such as roads, schools
and power lines. These therefore make resettlement a major issue that requires
managements attention at the project feasibility and design stage.
Resettlement in this context will require significant financial outlay. Amara should
therefore assess all scenarios and consider possibilities to reduce resettlement, by
design modification or change in location altogether.
20.2.9
Page 20-216
Presence of the high-tension power line and towers that convey power to the
national grid (see photo 5.3);
Presence of the Kouakougnanou village, together with its commercial places and
schools;
The site as host for cemeteries and sacred forests;
Access to and from Kouakougnanou village passes through the intended site;
Currently the site has a number of small scale illegal gold miners.
It is important to discuss with electricity company (CIE) before making any decision
regarding the power line. Cost benefit analysis will be required among environmental
and social considerations in changing or maintaining the proposed location for TMF-2.
Page 20-217
Destruction, Relocation and compensation for cemeteries burial and sacred sites
Per the map provided for the field tour and field observations, the mine site and areas
proposed for development have several scattered cemeteries. Areas proposed for
TMF-1 and 2 all have cemeteries. Should the existing pit be developed to USD 1,500
pit size, some more cemeteries will have to be removed. At least 12 small and medium,
old and current cemeteries may have to be located to make room for mine
infrastructure development depending on the infrastructures final positioning.
SGS will explore previous interactions between Amara and the communities regarding
the removal or otherwise of the burial sites. The agreements reached with the
community by Amara, will form part of the ESIS.
20.3
Page 20-218
mine. This request should be accompanied by a feasibility report of the project and an
ESIS.
ANDE requires an Environmental Audit of the Yaoure Gold Project prior to initiating any
environmental studies pursuant to obtaining an environmental license. A request is
required to be made to ANDE who will develop the Terms of Reference to guide the
audit.
CIAPOL requires inspection on the mines site on bi-annual basis and also requires
Amara to comply with national anti-pollution laws.
The Ministry of Mines requires that the new law adopted by the national assembly on
24th March 2014 should be considered in the development of the ESIS and also priority
should be given to Ivorian nationals in recruitment to fill employment vacancies.
There remains an issue regarding compensation under the old and expired permit No
33. While continuous community engagement could assist in resolving the issue, the
ESIS phase will provide an opportunity to permanently close this matter.
Some villages leaders indicate during the site visit that the preponderance of Illegal
mining is underpinned by the absence of alternative livelihood schemes and absence
of other gainful economic activities.
20.3.1
Recommendations
The provision of Article 8 of EXPL 168 that requires bankable feasibility and ESIS
by the third and final year of the validity period of the permit should as much as
possible be complied with. This means an ESIS should be commissioned sooner
than later for Amara to meet the 2015 set date;
Address early artisanal mining and illegal mining issues with recourse to a
consultation framework, the law of the land and the Ministry of mine and CCC;
Amara should develop a grievance procedure and early warning systems for the
community that could serve to identify social tensions at an early stage and preempt same. This should not replace current regular community meetings held with
the PAPs, by Amara Community Liaison Officers.
Page 20-219
21.0
21.1
capex
and
opex
values
for
the
following
Oxides: A 1.6 Mt/a heap leach facility for the oxide material.
Capital costs have been estimated for the sulphides plant and site infrastructure
separately from the capital cost of the oxide heap leaching plant.
All costs are estimated in US dollars as at first quarter 2014 (1Q14) and are judged to
have an accuracy of 35 %. The estimate covers the direct field costs of constructing
the plant and infrastructure components of the Yaoure Project and the indirect costs
associated with the design, construction and commissioning of the new
facilities. Owners costs, contingencies and risk amounts are specifically excluded from
this estimate.
The estimate was compiled in South African Rand (ZAR) and US dollars.
amounts have been converted to US dollars at the rate of USD 1 = ZAR 11.
21.1.1
Rand
Estimate Structure
The capital cost estimates have been structured into the following major categories.
Direct Costs
Direct costs are those expenditures that include supply of equipment and materials,
freight to site and construction labour at site.
Indirect Costs
Indirect costs are those expenditures covering temporary construction facilities and
engineering, procurement and construction management (EPCM) services, together
with the supervision of and commissioning of the works.
Page 21-220
21.1.2
Estimate Basis
All costs have been estimated using a cost structure developed for labour and
materials as at 1Q14 and are presented in US dollars. The following summarises the
estimation derivation and basis adopted for the study. This scope narrative has been
written mainly around the 6.5 Mt/a scenario, however the 5 Mt/a and 8 Mt/a scenarios
are based on similar scopes of work with the capital cost estimates factored
accordingly from the estimate for 6.5 Mt/a.
Bulk Material Rates
Unit rates for bulk materials - earthworks, concrete, steelwork, plate work, etc - have
been developed from in-house data for similar projects within West Africa, with the
exception of the cost for the supply of approved strip mine waste within the TMF
embankments which has been provided by Amara.
Process Plant Equipment Costs
Equipment costs are based on budget prices obtained from suppliers, AMECs inhouse database or allowances derived from quotations for similar equipment, modified
and escalated as appropriate.
Short form enquiries were issued for most major items of process equipment including:
Crushers
Screens
Conveyors
Ball mill
Leach tanks agitators
Pump cells (CIP)
Elution plant (sulphides plant).
Page 21-221
Equipment costs have been obtained for the 6.5 Mt/a case and factored for the 5 Mt/a
and 8 Mt/a options.
Plant Bulk Earthworks, Drainage and Roads
In the main, work at the plant site has been factored or allowances included. All civil
costs (preparation of foundations, concrete materials & associated labour) have been
factored from the mechanical equipment costs. In the absence of detailed geotechnical
data at this stage, the following assumptions were made and factored accordingly:
No soil stabilisation
Page 21-222
Quantity
14
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
4
3
methods and regular lifts of the retaining walls are required throughout the life of each
TMF.
This capital cost estimate includes only the costs associated with the predeposition
works on TMF1, excluding HDPE basal liners. A schedule of sustaining capital
expenditure over the remaining life of mine has also been compiled and is shown in
Table 21.4.
A pump and pipeline has been provided for return of TMF decant water to the plant.
Heap Leach Crushers
The crushing plant for the oxides heap leach system is assumed to be an existing
crushing plant relocated from Amaras Kalsaka operation in neighbouring Burkina
Faso. This estimate assumes that there is no cost to the Yaoure Project to purchase
the crushing plant. AMEC has estimated the cost to dismantle the crushing plant at
Kalsaka, transport it by road and reconstruct the plant at Yaoure.
Heap Leach Pads and Ponds
Heap leaching of oxides was previously practiced at Yaoure and the pad and ponds
still exist. More detailed review of the current condition of the Yaoure site and
equipment and assessment of potential suitability of existing heap leach equipment for
the new heap leach duty is required before it can be known whether any of the existing
equipment can be reused. A new heap leach pad and pods have therefore being
included in the estimate.
The heap leach pad consists of 16 cells developed over the life of the heap leach
operation. This estimate includes the costs to establish the first five cells which will
provide space to stack for the first 18 months of production. The schedule of on-going
capital expenditure required to expand the leach pad is shown in Table 21.5.
Main HV Supply
The total electrical demand for the site has been estimated at 40 MW and a high level
investigation of the requirements for transmission of this load to the Yaoure mine site
from the nearby Kossou hydroelectric scheme was conducted. Costs for the additional
equipment and system upgrades have been estimated using AMECs knowledge of
unit rates for such work and taking guidance from the quotation previously submitted to
Amara by CIE for a smaller (10 MW) upgrade.
Communications
No allowance has been made for regional communications. An allowance has been
made for plant and area communications systems. This allowance is the same for each
of the throughput options considered.
Emergency Power
Emergency power generation by diesel generator sets has been allowed for.
Page 21-224
Security
An allowance has been made for plant security. This consists of security fencing
around the perimeter of the plants, CCTV monitoring and entry control for both
employees and visitors. This allowance is the same for each of the throughput options
considered.
Refuse/Waste Disposal and Storage Facility
The estimate includes costs for a secure refuse and waste disposal area.
allowance is the same for each of the throughput options considered.
This
Permanent Accommodation
The permanent accommodation village cost is based on construction of 50 rooms in
three bedroom houses.
Water Supply and Distribution
A cost provision has been made for a pump station and a nominal length of 4 km of
400 NB unlined steel pipe to deliver water to the plant from the Kossou dam, close to
the hydroelectric scheme.
Electrical Power Distribution
An allowance has been made for LV power distribution within the plant and other areas
within the scope of this study.
Regional and Area Roads
Sealed roads pass close to the mine site and have been assumed to be adequate for
transporting loads for construction and operation. The last part of the road access to
the mine site is a 6 km sand road. A cost provision has been made for widening this
road and repairs where required.
Storm water Protection and Diversion
The requirement for protection from storm water egress has not been quantified due to
the preliminary nature of the study. However, allowances have been included in the
estimate for this.
21.1.3
Estimation Method
The capital cost estimate has been assembled on an electronic spreadsheet using the
following general methods of calculation.
Equipment Costs
A detailed equipment list has been prepared and imported into the estimate. Costs
have been entered to each item of equipment as per the basis outlined above.
Page 21-225
Bulk Quantities
Costs for earthworks, concrete, steelwork, plate work, piping, electrical and
instrumentation have been factorized from the equipment cost using in-house factors
for each of these components from similar installations.
The factored instrumentation cost does not include a distributed control system for the
plant and a separate cost allowance has been made for this.
Construction Labour
The cost of construction labour each item on the mechanical equipment list has been
factorized from the equipment cost using in-house factors for similar installations.
Plant and Other Project Buildings
The costs for buildings have been developed from in-house data for similar facilities.
Costs have been included for the following buildings:
Plant workshops
Administration and management offices
Laboratory
Warehouse.
Freight
An allowance of 5 % road of the relevant direct field supply costs has been made for
transport costs. Ocean freight costs for equipment and materials have been factorized
as 10 % of the equipment cost.
Preliminaries (Mobilisation/Demobilisation, Temporary Facilities, etc.)
Preliminaries are those items that must be included to the estimate but cannot be
included in specific WBS areas because they are applicable across a number of areas.
They typically consist of:
21.1.4
21.1.5
It is assumed that suitable borrow pits for building materials are in close proximity
and, where there is a requirement for select fill, it can be produced with a minimum
of screening and water conditioning.
Mining fleet and mine pit development is excluded.
Owners project execution costs are excluded.
Owners contingencies or risk amounts are specifically excluded.
River and/or public road diversions have not been allowed for.
All costs not specifically stated
Package Plant not identified in the Mechanical Equipment List
Bulk fuel storage.
Area Description
5.0 Mt/a
Factored
Cost
USD'000
8.0 Mt/a
Factored
Cost
USD'000
Crushing
48 409
43 393
57 157
Milling
27 595
24 735
31 256
Leaching
19 562
17 535
22 158
CIP
15 731
14 101
17 818
5 175
4 639
5 862
Tailings Disposal
4 042
3 623
4 578
Cyanide Detox
443
397
502
Reagents
327
293
370
511
458
579
Water Distribution
772
692
875
1 471
1 318
1 666
124 039
111 185
142 821
2 575
In power
distribution
2 308
In power
distribution
2 916
In power
distribution
Plant Buildings
5 091
5 091
5 091
Fire Protection
500
448
566
100
100
100
5 045
5 045
5 045
By vendor
By vendor
By vendor
Tailings Line
2 961
2 654
3 354
9 800
8 785
11 100
Decant Line
1 486
1 332
1 683
Not required
Not required
Not required
Mobile Equipment
Bulk Fuel Storage and Distribution
Storage Ponds
Page 21-228
Main HV Switch-yard
Control Systems
Communications (allowance)
Emergency Power
Security
Refuse/Waste Disposal & Storage Facility
6.5 Mt/a
Estimated
Cost
USD'000
In power
distribution
5.0 Mt/a
Factored
Cost
USD'000
In power
distribution
8.0 Mt/a
Factored
Cost
USD'000
In power
distribution
2 427
2 175
2 749
500
448
566
1 000
896
1 133
500
500
500
500
500
500
32 485
30 283
35 304
Permanent Accommodation
7 950
7 950
7 950
2 986
2 677
3 383
3 185
2 855
3 608
N/A
N/A
N/A
Air Strip
Area Roads
3 000
3 000
3 000
Included
Included
Included
500
500
500
17 622
16 982
18 441
N/A
N/A
N/A
9 000
9 000
9 000
Included
Included
Included
N/A
N/A
N/A
9 000
9 000
9 000
4 591
4 115
5 200
Ocean Freight
1 302
1 167
1 475
Capital/Strategic Spares
3 032
2 717
3 434
Vendor's Representative
Included
Included
Included
6 499
5 826
7 361
Commissioning assistance
2 575
2 575
2 575
Miscellaneous
Total Direct Cost
Construction Facilities, Services & Equipment
Construction Accommodation & Infrastructure
EPCM
PCM for Turnkey Packages
Total Indirect Cost
17 999
16 401
20 045
201 144
183 851
225 611
4 023
3 677
4 512
6 034
9 193
11 281
30 787
30 787
30 787
2 318
2 318
2 318
43 162
45 974
48 898
244 306
229 826
274 508
Accuracy Provision
37 406
35 189
42 030
281 712
265 015
316 539
Page 21-229
Oxides Plant
Table 21.3: Oxides Plant Capital Cost Estimate 1.6 Mt/a
Estimated Cost
USD'000
Area Description
HL equipment dismantling and reassembling
1 666
HL Crushing
HL Agglomeration
12,473
HL ADR
14 140
664
Existing
Plant Buildings
390
Fire Protection
Existing
Existing
Mobile Equipment
Existing
Existing
Storage Ponds
Existing
Main HV Switch-yard
Existing
Control Systems
Existing
Communications (allowance)
Existing
Power
Existing
Security
33
Existing
1 087
Permanent Accommodation
1 365
Existing
Existing
Air Strip
N/A
Area Roads
Existing
Included
Area Communications
Existing
1 365
Regional Roads
N/A
Existing
Existing
Regional Communications
N/A
0
Nil
Transport of plant
1 303
Capital/Strategic Spares
Existing
Vendor's Representative
N/A
2 121
Page 21-230
Area Description
Commissioning assistance
N/A
TOTAL - Miscellaneous
3 424
20 015
801
1 001
EPCM
2 773
384
4 958
24 973
Accuracy Provision
6 243
31 217
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Y11
Y12
TMF
Plant
Plant Infrastructure
(excl. TMF)
Area Infrastructure
1.13
1.35
2.48
0.92
2.48
0.43
2.48
11.84
2.48
0.71
2.48
5.75
2.48
4.49
2.48
1.46
2.48
0.97
2.48
1.00
2.48
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
0.34
0.26
Total
1.13
4.44
4.01
3.52
14.93
3.80
8.84
7.57
4.54
4.05
4.09
Note that the base case schedule applies only to Y11 of the above estimate due to the shorter mine life.
Page 21-231
Year 2
Year 3
Year 4
Year 5
Year 6
HLP
Plant
Plant Infrastructure
Area Infrastructure
8.73
0.00
0.40
0.02
0.02
8.73
0.40
0.02
0.02
0.00
0.40
0.02
0.02
0.00
0.40
0.02
0.02
Total
8.73
0.43
9.17
0.43
0.43
An estimate for 6 Mt of ore (4 years) has also been completed and included in
Appendix K.
Area
TMF 1
TMF 2
Plant and infrastructure
Total closure cost
Cost
(USDmillion)
0.8
1.8
2.6
Page 21-232
21.2
21.2.1
Estimate Basis
The mining capital costs have been estimated by Amara internally based on an owner
operated fleet that has been sized to fit the annual tonnage required to achieve the
production schedule.
As the project advances, a trade-off study will need to be completed between owneroperator versus contractor mining, which would reduce the upfront capital.
The capital cost of the mobile equipment has been estimated based upon data
supplied by the various equipment dealers.
21.2.2
Function
Make
Model
Cost
5 Mt/a
6.5 Mt/a
6.5 Mt/a
8 Mt/a
(USD)
USD 800/oz
Pit Design
USD 800/oz
Pit Design
USD 950/oz
Pit Design
USD 950/oz
Pit Design
Primary Shovel
Komatsu
PC3000
4,691,517
Komatsu
HD785
1,127,450
18
21
21
27
Secondary Shovel
Komatsu
PC2000
2,936,704
Secondary Loader
Komatsu
WA900
1,661,641
Reedrill
SKF12
1,500,000
10
10
Tamrock
Pantera 1500
510,368
Primary Dozer
Komatsu
D375AX
984,786
Primary Grader
Komatsu
GD825
682,792
Komatsu
WD600
780,242
Komatsu
HD465-7WT
966,708
75,000
300,000
300,000
100,000
150,000
75,000
Light Vehicles
25,000
Dewatering Pumps
130,000
(USD)
65,677,280
74,980,917
79,895,445
91,768,858
RT Backhoe
CAT
Service Truck
Fuel Truck
General
Personnel Carrier
General
Tire Handler
Lighting Plants
CAT
Allight
IT28B
Page 21-233
21.2.3
Sustaining capital
The sustaining capital of USD 14 million (base case) will cover the costs of:
Make
Model
Cost
5 Mt/a
6.5 Mt/a
6.5 Mt/a
8 Mt/a
(USD)
USD 800/oz
Pit Design
USD 800/oz
Pit Design
USD 950/oz
Pit Design
USD 950/oz
Pit Design
Primary Shovel
Komatsu
PC3000
4,691,517
Komatsu
HD785
1,127,450
16
30
30
Secondary Shovel
Komatsu
PC2000
2,936,704
Secondary Loader
Komatsu
WA900
1,661,641
Reedrill
SKF12
1,500,000
Tamrock
Pantera 1500
510,368
Primary Dozer
Komatsu
D375AX
984,786
Primary Grader
Komatsu
GD825
682,792
Komatsu
WD600
780,242
Komatsu
HD465-7 WT
966,708
RT Backhoe
Service Truck
300,000
Fuel Truck
Personnel Carrier
General
Tire Handler
Lighting Plants
CAT
4
4
75,000
CAT
General
300,000
100,000
IT28B
Allight
150,000
75,000
Light Vehicles
25,000
14
14
35
35
Dewatering Pumps
130,000
(USD)
46,033,161
13,943,407
75,143,590
64,560,892
The results of Table 21.9 show the impact of the production rate / equipment hours / pit
size trade off as the different pit sizes and production rates have a large impact on the
timing of equipment replacement expenditures. The shorter mine life (10.3 years) in the
base case has significantly reduced replacement capital requirements compared to the
other cases which all extend beyond 10 years. The other cases generally require
replacements to the mining fleets in years 9-11 based on the assumed circa 60,000
hour equipment life which the base case avoids. This is a key driver of the relative
economic performance of the base case.
21.2.4
Page 21-234
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
Pre-production
65.7
75.0
79.9
91.8
Sustaining
46.0
13.9
75.1
64.6
21.2.5
21.3
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
1.6 Mt/a
Heap
Leach
Mining
112
89
155
156
16
Pre-production
66
75
80
92
15
Sustaining
46
14
75
65
345
357
369
398
44
Pre-production
265
282
282
317
31
Sustaining
61
57
69
63
10
Closure
18
18
18
18
331
357
362
408
46
107
71
144
127
11
456
446
524
554
60
Except for the Heap Leach scenario, these figures assume owner-operated mining. If
contractor fleet was applied this could reduce the upfront capital by removing the
mining capital and replace it with higher mining operating costs.
Page 21-235
21.4
21.4.1
Estimate Basis
Operating costs for the plants and infrastructure have been estimated to an accuracy of
35 % using data from a number of sources. Individual operating cost estimates have
been compiled for both the sulphides plant/infrastructure components of the project and
the oxides heap leach operation.
21.4.2
Other consumables estimated include grinding media and activated carbon. Steel ball
consumption has been calculated from the Abrasion Index measured during the
laboratory programme. A typical rate of carbon consumption has been assumed. No
cost provision has been made for cyanide detoxification reagents as this process will
only be operated occasionally should cyanide concentrations exceed prescribed limits.
Cost allowances have been made for other consumables and services:
Crusher liners
Mill liners
Screen decks
Diesel for vehicles and mobile equipment
Sample analysis
Equipment hire.
Costs of reagents and consumables have been obtained from AMECs database and
these have been checked with Amaras knowledge of current rates of supply elsewhere
in West Africa.
Page 21-236
Reagent and consumable costs have been estimated for the oxides heap leach and
ADR plant separately to those for the sulphides plant to allow for better evaluation of
the economics of treating oxide material separately.
Maintenance
Maintenance costs have been estimated per area as a percentage of the direct costs in
that area.
Power
AMEC has estimated the electrical load from the Mechanical Equipment List. The cost
per unit has been taken as 0.09 USD/kWh on the advice of Amara.
Labour
AMEC has defined a manning structure for the plant and infrastructure areas of the
Yaoure Project. Local labour rates have been provided by Amara.
General costs
Cost allowances have been made for:
21.4.3
Safety equipment
General freight
Accommodation
Consultants.
Table 21.13 and Table 21.14 respectively. Details are included in Appendix J.
Table 21.12: Operating Cost Summary 6.5 Mt/a Sulphide Plant
Labour
% of total
cost
4
Annual Cost
USD000
2 910
Power
33
21 561
3.32
68.74
Reagents
49
32 412
4.99
103.34
Consumables
2 004
0.31
6.39
Maintenance materials
10
6 506
1.00
20.74
Cost element
TOTAL
Page 21-237
Unit Cost
USD/t milled
0.45
Unit Cost
USD/oz Au
9.28
483
0.07
1.54
65 876
10.13
210.03
Labour
% of total
cost
6
Annual Cost
USD000
2 910
Unit Cost
USD/t milled
0.58
Unit Cost
USD/oz Au
12.06
Power
32
16 652
3.32
68.77
Reagents
48
25 023
5.00
103.71
Consumables
1 725
0.34
7.15
Maintenance materials
11
5 852
1.17
24.25
483
0.10
2.00
52 586
10.52
217.95
Unit Cost
USD/t milled
0.36
Unit Cost
USD/oz Au
7.54
Cost element
TOTAL
Labour
% of total
cost
4
Annual Cost
USD000
2 910
Power
33
26 523
3.32
68.71
Reagents
50
48 488
4.94
102.29
Consumables
2 283
0.29
5.92
Maintenance materials
7 494
0.94
19.41
483
0.06
1.25
79 183
9.90
205.12
Cost element
TOTAL
Table 21.15: Operating Cost Summary Oxide Plant
Cost element
% of total
cost
Annual Cost
USD000
Unit Cost
USD/t milled
Unit Cost
USD/oz Au
Labour
599
0.37
9.22
Power
83
15 249
9.53
234.54
Reagents
616
0.38
9.47
Consumables
850
0.53
13.08
Maintenance materials
906
0.57
13.94
<1
60
0.04
0.92
18 281
11.43
281.17
Total
21.5
21.5.1
Estimate Basis
The open pit mine operating costs have been estimated on an annual basis by
determining the requirements for mobile equipment, manpower levels, pumping,
engineering, general services, and supplies.
Equipment operating costs have been established in detail on the basis of data
gathered from other operations and information provided by the manufacturers.
Page 21-238
The operating costs reflect component replacement and consumable costs. Such
details used in the estimates are sourced from data gathered from other operations and
information provided by the manufacturers Supplies for general services, assaying
and secondary drilling and blasting are included in General Services.
Fuel has been considered at a fixed rate in this study at USD 1.10/litre. Power has also
been considered at a fixed rate, remaining at USD 0.09/kWh.
Efficiency
For the major equipment, certain assumptions are made in order to establish the
operating hours required.
The base assumptions are:
The Hours operated per shift are based on a 12-hour shift schedule. A typical 12-hour
shift will include 2 30-minute lunch breaks and 2 other 15-minute breaks over the
course of the shift. This equates to 1.5 hours of break time, or 10.5 usable hours per
shift. Over and above this, availability and utilization factors are applied to determine
the number of hours per day actually spent carrying out a particular function at peak
efficiency, where:
Efficiency = Availability x Utilisation
Labour
Labour costs have been developed based upon prior West African operations
experience with pay scales for hourly and salaried employees plus a benefits burden.
Manning levels were established from production schedules and were calculated on an
annual basis. The labor charges include all supervisor and technical management of
the mining process. The average labour cost over the life of the mine is displayed in
Table 21.20. The labor costs include a charge for the proportion of labor that will utilise
the camp accommodation. Manning numbers are displayed in Appendix M.
Drilling
The drill productivity and hence drill cost per tonne will be driven mostly by type of
material mined. Material within the Yaoure mining area varies from very soft (heavily
oxidized volcanics and granodiorite) to hard (fresh volcanic). Systematic measurement
of compressive strengths by rocktype and oxidation state has not yet been completed.
Large diameter drills have been assumed to operate with 20m per hour penetration
rates and the small diameter drills 35 m per hour.
Page 21-239
As discussed in Section (Open Pit Mine Operation Drilling), bulk waste patterns will
be drilled by a CAT MD6240 (or equivalent) with nominal life of 60,000 operating hours.
A Sandvik DP1500i (or equivalent) will drill the ore zones, buffer zones, ramps and presplit patterns, and will be used to supplement the CAT MD6240s as required with
nominal life of 26,000 operating hours.
The operational parameters used to establish the drilling costs are:
Drill requirements vary considerably over the mine life and are dependent on the
number of active phases and the relative proportion of ore and waste mined. The
number of drills required is shown in Table 21.8 and Table. The total number of smalldiameter drills required is the sum of the drills required for both pre-split and smalldiameter drilling.
In Year 1, eleven drills (8 large and 3 small) are needed because of high tonnage
required at start-up.
In Year 5, four small replacement drills are required.
The average drilling cost over the life of the mine is displayed in Table 21.20.
Blasting
The blasting cost varies and is primarily dependent on whether large- or small-diameter
blastholes are blasted. The expanded drill pattern for the large-diameter blastholes
potentially reduces the powder factor, and hence the blasting cost. Also, the cost may
increase with depth, as more wet-hole explosives are required due to groundwater. In
addition, as depth increases, the proportion of material that must be mined as buffer
zones will increase. If this material is drilled on the small-diameter pattern, it will result
in a further increase in blasting cost with depth. This is an issue that will be addressed
on an operational basis.
Blasting costs have been estimated based on the following parameters:
Wet conditions are expected to occur with approximately 75% of material blasted.
ANFO is available at USD 650 per tonne
Emulsion is available at USD 1000 per tonne
Powder factor of 0.70 kg/m3 or 0.25 kg/t when SG = 2.83
Initiation costs of USD 20.91 per hole
The average blasting cost over the life of the mine is displayed in Table 21.20 and is
inclusive of the blasting contractor management fee.
Loading
The majority of waste will be handled by the PC3000 shovels. The PC2000 shovels will
handle the majority of ore loading as well as up to 10% of the bulk waste in a given
period. In addition, WA900 rubber tired loading units will be purchased to feed the
crusher and act as back up to the primary units. Parameters used to establish the
loading costs are given in the following table.
Table 21.16: Loading Equipment Parameters
Hours per shift
Availability
Utilization
Bucket capacity
Swell factor
Bucket fill factor
Moisture content
Shovel cycle time
First dump time
Spot time
Truck capacity
Loading time
Passes to load
Maximum output
Fuel consumption
Operating cost*
hr
%
%
3
m
%
%
%
s
s
s
3
m
s
#
t/hr
l/hr
USD/hr
PC3000
8.8
90
85
15
30
85
5
35
15
30
51
185
5
1685
196
215
PC2000
8.8
90
85
11
30
85
5
35
15
30
51
220
6
1366
151
167
WA900
9.2
90
85
9
30
85
5
40
15
30
51
325
8
1032
114
125
The figures given for production rates are for fresh material. The actual rates are varied
throughout the life of the project, as the average SG of the rock moved varies slightly
from year to year. Production rate estimates for the PC3000 vary from 1366 t/h to 1685
t/h, for the PC2000 from 1149 t/h to 1366 t/h, and for the WA900 from 778 t/h to 1032
t/h over the schedule. The mine design calls for dual-lane access ramps to the bottom
of each phase.
Haulage
Haul distances, by period, have been determined for the waste, ore and stockpile
haulage requirements for each bench. The haul distances along with the road
conditions, the truck and shovel performance capabilities and the material propertied of
Page 21-241
the rocks are used to estimate the number of trucks required in each fleet and the fuel
consumption.
The haulage fleet is assumed to be based on 90-tonne class (Komatsu HD785 or CAT
777) haulage units. It is anticipated that 21 new haulage trucks will be required initially
in the base case.
Table 21.17: Haulage parameters
Ramp Grade
Cut-off
Speed
(Uphill)
Speed
(Downhill)
Fuel
(Uphill)
Fuel
(Downhill)
km/hr
km/hr
litres/hr
litres/hr
40
40
65
65
30
30
60
50
25
25
70
50
15
15
90
50
50
50
55
55
35
35
45
40
28
28
55
40
18
18
65
40
Loaded
Empty
The parameters used to establish haulage costs are listed below in Table 21.18.
Projected operating costs are USD 83 per operating hour in the base case.
Table 21.18: Truck Cycle Parameters
Item
Hours per shift
Availability
Utilization
Volume capacity
Truck fill factor
Truck carry back
Tire cost
Tire life
Fuel consumption
Operating cost
Unit
hr
%
%
3
m
%
%
$
hr
l/hr
$/hr
HD785
8.8
90
85
51
95
3
15000
4000
126
82.94
Table 21.19 details the year-by-year haulage fleet requirements. After an initial rampup to full production in Year 1, the haulage fleet requirements remain steady at
approximately 22 trucks until Year 4, when additional capacity is required. The
cumulative hours per tuck to the end of Year 10 is 62,668, showing a 4% stretch over
the equipment average life in the base case.
Table 21.19: Annual haulage requirements Base case
Year
Truck
Hours
Number
of trucks
Hours per
truck
10
142,536
127,302
138,439
159,422
150,752
154,473
127,321
122,930
132,614
122,950
21
22
22
25
24
25
20
20
21
20
6,197
6,365
6,293
6,377
6,281
6,179
6,366
6,147
6,315
6,148
Page 21-242
The average ore and waste load and hauling costs are shown in Table 21.20 including
maintenance and parts and excluding labour.
Roads and Dumps
This section encompasses the cost of all ancillary equipment required for operation of
the Yaoure open pit. This includes all equipment necessary for maintenance of the
bench floors, ramps, roads, waste dumps and stockpiles.
General Services
General services includes the following components:
Pit dewatering
Secondary drilling and blasting
Light vehicle supply and maintenance
General supplies
Supply and install of rock sheeting on ramps and bench floors.
Mine Engineering
Mine engineering costs consist of engineering and surveying supplies, assaying,
computing accessories and maintenance. Assaying is based upon costs established
from current West African mine assay rates and assuming each blasthole requiring one
assay.
Maintenance
Maintenance costs not covered by the maintenance and repair contract total USD 0.01
per total tonne or less than 1% of the total and include workshop and power
distribution.
21.5.2
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
Manpower
0.29
0.25
0.24
0.21
Drilling
0.22
0.22
0.22
0.23
0.37
0.36
0.37
0.37
Loading - Shovels
0.13
0.12
0.13
0.12
0.03
0.03
0.03
0.03
0.33
0.31
0.37
0.36
0.21
0.21
0.18
0.18
Page 21-243
0.04
0.04
0.06
0.05
Mine Engineering
0.05
0.05
0.05
0.05
Maintenance
0.83
0.82
0.82
0.82
Total Costs
2.49
2.41
2.47
2.42
The average mining cost over the life of the project in the base case is
USD 2.41 per tonne mined.
21.5.3
21.5.4
USDm/a
1.96
4.66
0.94
7.55
Note this annual cost is common to the 5,6.5 and 8 Mt/a tonnage scenarios
Note that camp costs are based on accommodating approximately 150 people, largely
expatriates, with the remaining workforce of up to 450 people sourced at the gate from
surrounding villages and from the capital city Yamoussoukro, which is located only
40km from site.
Table 21.22: Other G&A charges
Item
Central management & administration staff
Accommodation camp
Security
Insurance
Legal / audit / tax / other advisory
Contingency
Other G&A costs (excluding Table 21.21above)
USDm/a
1.80
0.14
0.54
0.73
0.80
0.20
4.20
Note this annual cost is common to the 5,6.5 and 8 Mt/a tonnage scenarios
Therefore the annual combined G&A charge across each case is USD 11.8 million.
Page 21-244
Refining charges
In all cases a refining and freight charge of USD 6.50 per ounce of gold produced has
been applied in all cases.
Page 21-245
22.0
ECONOMIC ANALYSIS
The Yaoure Gold Project economic evaluation has been prepared by combining the
mining schedule and cost estimates from Amara with the process and infrastructure
cost estimates from AMEC, as outlined in Sections 16, 17, 18 and 21. The financial
model and its outputs has been prepared Amara.
22.1
Evaluation Method
The Yaoure Project economics has been evaluated using the discounted cash flow
method, applying the annual schedule of tonnes mined and processed, grade profile
and recovery to the gold revenue and cost assumptions. The discount cash flow has
been used to generate the net present value (NPV) of the project. The project has been
evaluated on a 100% equity basis with no debt financing.
A discounted cash flow model was prepared on the same basis for each case
analysed, as listed in Table 22.1 below:
Table 22.1: Scenarios included in economic analysis
Capacity
Process Circuit
Pit Shell
Material
Nomenclature
5.0 Mt/a
USD800/oz
6.5 Mt/a
USD800/oz
6.5 Mt/a
USD950/oz
8.0 Mt/a
USD950/oz
headline case
1.6 Mt/a
Heap leach
Oxide
oxide case
base case
The effects of a 10% government free carry was also assessed and provided in the
detailed cash flow models provided in Appendix N.
22.1.1
Model Assumptions
The key assumptions used in the financial analysis are summarised in Table 22.2 and
commented on below. Fiscal assumptions for the project are in Table 22.3.
Table 22.2: Key assumptions in the economic evaluation
Item
Gold Price
Units
Rate
USD/oz
1,250
Discount Rate
Depreciation - CIP
10
25
Diesel Price
USD/l
1.10
Sodium Cyanide
USD/t
3,500
USD/kWh
0.09
Power
Gold price: Models were run at USD1,250 per ounce and sensitivities were un at $100
increments from USD1,000 to $1,500 gold.
Page 22-246
Fiscal terms: The mine will operate under Cte dIvoire mining legislation. The Cte
dIvoire parliament voted the new mining code on 4 March 2014, however this new
mining code does not include tax provisions, which remain subject to public and
industry consultation. Amara has participated in consultations between the Government
and the mining industry for the fiscal terms. Once these aspects have been finalised, it
is planned that they will be issued by means of presidential decree. The PEA assumes
fiscal terms which have been drawn from a combination of these discussions,
published Government proposals and recent precedent mining agreements. Not VAT,
duties or levies have been assumed.
Table 22.3: Fiscal Assumptions
Item
Rate
25
0.5
Scale
3.5
10
Depreciation: A straight line method was applied over 10years for the whole ore plant
and reduced to 4 years for the heap leach (oxide) case in line with the shorter mine
life. It has been calculated from the time that production commences from each year
capital is expensed.
Construction capital: A two-year construction period and initial capital program has
been assumed (pre-production) with a 40:60 split, with the first year of construction
representing the first period of the NPV calculation.
Sunk capital: Expected project expenditures prior to the first year of the NPV
calculation have been estimated and included as sunk capital, which is carried forward
as losses and applied in the amortisation and depreciation charge.
Table 22.4: Sunk capital assumptions
Sunk Capital
USD m
32.4
25.0
5.0
Working capital: Working capital calculations are based on creditor and debtor period
assumptions typical for a gold mining operation based in West Africa in Amaras
experience. Due to the relatively high throughput rates and timing of the production and
limited prestrip in the first year of production, working capital associated with ramping
up has been applied.
Page 22-247
Inflation: In line with standard practice in the gold industry, no inflation was applied to
the cash flow analysis.
Currency: The inputs and financial modelling were all in United States Dollars.
Termination value: no termination value has been assumed in any case.
22.1.2
Evaluation Results
The main inputs and outputs of the financial model for each of the cases analysed are
summarised in Table 22.5 below:
Table 22.5: Summary results by Project case
5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
5.0
6.5
6.5
8.0
1.6 Mt/a
Heap Leach
Mining
Annual Production (Mt)
1.6
13
10
15
12
63.9
63.9
94.6
94.6
5.6
1.53
1.53
1.39
1.39
1.49
314
314
492
492
14
378
378
587
587
20
4.9
4.9
5.2
5.2
2.5
Processing
Contained gold (Moz)
CIP Recovery (%)
3.1
3.1
4.2
4.2
0.3
95.0
95.0
95.0
95.0
80.0
3.0
3.0
4.0
4.0
0.2
216
279
265
325
54
464
613
554
688
28
Results
NPV (post-tax at 8%, USDm)
IRR (%)
25
33
26
32
52
Payback (Yrs)
3.4
2.6
3.2
2.4
0.8
1,250
1,250
1,250
1,250
1,250
All cases show strong economics at USD 1250 gold, with the prime options displayed
as the 6.5 Mt/a (USD 800/oz Pit Design) base case and the 8.0Mt/a (USD 800/oz Pit
Design) headline case. Furthermore, the two 6.5 Mt/a scenarios show the impact of
constraining the pit size to increase the grade, bringing forward production into a 10
year window and reducing the capital replacement exposure.
Note in viewing these results that the preliminary economic assessment is preliminary
in nature, that it includes Inferred mineral resources considered too speculative
geologically to have the economic considerations applied to them that would enable
them to be categorises as mineral reserves, and that there is no certainty that the
preliminary economic assessment will be realised.
Page 22-248
Cash costs
The LOM unit cash costs were also calculated. A breakdown of the life of mine
operating costs per ounce for each scenario are provided in Table 22.6
Table 22.6: Cash cost breakdown by Project case
5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 800/oz
Pit Design
6.5 Mt/a
USD 950/oz
Pit Design
8 Mt/a
USD 950/oz
Pit Design
1.6 Mt/a
Heap
Leach
Mining
315
305
360
352
320
Processing
225
217
238
233
299
Other G&A
Area (USD/oz)
20
15
17
14
78
560
537
615
598
697
Royalty/Other
56.5
56.5
56.5
56.5
56.5
617
594
671
655
754
Depreciation
168
168
140
150
453
785
762
811
805
1207
Total Capital
153
149
130
138
279
All-In Costs
770
743
801
792
1033
The base case LOM discounted cash flow model is provided as Table 22.7. The
remaining scenarios are provided in Appendix N.
Key results
The project has been shown to be robust across a range of production capacities
The cases offering the most attractive NPV and IRR are the:
Base case the 6.5 Mt/a (USD 800 pit) operation delivers a post-tax NPV of
USD 613 million at a gold price of USD 1,250 per ounce and 8% discount rate, with
an IRR of 33% and operating cost (excluding royalties) of USD 537/oz.
Headline case - the 8 Mt/a (USD 950 pit) operation delivers a post-tax NPV of
USD 688 million at a gold price of USD 1,250 per ounce and 8% discount rate, with
an IRR of 32% and operating cost (excluding royalties) of USD 598/oz ounce.
Across the cases the payback period ranging from 0.8 (heap leach) to 3.4 (5 Mt/a)
years at a gold price of USD 1,250 per ounce.
Project economics are assisted by low energy cost, estimated at 9c/KWh, and a
high gold recovery of 95%.
The economic analysis supports the continued study and development of the
project with the base and headline cases showing large scale single pit operations
with gold production of circa 300,000 ounces per annum (average).
The oxide (heap leach) option provides an attractive IRR but is a lower value option
available to the group, pending the availability of capital.
Page 22-249
-2
-1
10
11
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
63,897
1.53
3,140
313,848
377,745
4.9
0
0.00
0
0
0
0.00
0
0.00
0
0
0
0.00
3,320
1.59
169
39,680
43,000
11.95
6,500
1.52
317
36,500
43,000
5.62
6,500
1.46
306
36,500
43,000
5.62
6,500
1.50
314
36,500
43,000
5.62
6,500
1.20
252
36,500
43,000
5.62
6,500
1.22
254
34,673
41,173
5.33
6,430
1.50
310
26,570
33,000
4.13
6,500
1.56
326
23,241
29,741
3.58
6,500
1.45
303
23,500
30,000
3.62
6,500
1.84
384
18,018
24,518
2.77
2,147
2.96
204
2,166
4,313
1.01
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
63,897
1.53
3,140
95.0%
2,982.81
279
0
0.00
0
0.0%
0
0
0.00
0
0.0%
0
3,320
1.59
169
95.0%
161
6,500
1.52
317
95.0%
301
6,500
1.46
306
95.0%
290
6,500
1.50
314
95.0%
298
6,500
1.20
252
95.0%
239
6,500
1.22
254
95.0%
241
6,430
1.50
310
95.0%
295
6,500
1.56
326
95.0%
310
6,500
1.45
303
95.0%
288
6,500
1.84
384
95.0%
365
2,147
2.96
204
95.0%
194
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
3,728,509
(130,498)
(18,643)
(19,388)
3,559,980
0
-
0
-
1,250
201,061
(7,037)
(1,005)
(1,046)
191,973
1,250
376,374
(13,173)
(1,882)
(1,957)
359,362
1,250
363,010
(12,705)
(1,815)
(1,888)
346,602
1,250
373,106
(13,059)
(1,866)
(1,940)
356,241
1,250
298,869
(10,460)
(1,494)
(1,554)
285,360
1,250
301,706
(10,560)
(1,509)
(1,569)
288,069
1,250
368,457
(12,896)
(1,842)
(1,916)
351,803
1,250
387,404
(13,559)
(1,937)
(2,015)
369,893
1,250
360,249
(12,609)
(1,801)
(1,873)
343,966
1,250
455,949
(15,958)
(2,280)
(2,371)
435,340
1,250
242,323
(8,481)
(1,212)
(1,260)
231,370
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(909,502)
(647,275)
(46,200)
(1,602,977)
(78,651)
(33,632)
(4,200)
(116,483)
(96,332)
(65,845)
(4,200)
(166,377)
(112,119)
(65,845)
(4,200)
(182,164)
(104,654)
(65,845)
(4,200)
(174,699)
(95,059)
(65,845)
(4,200)
(165,104)
(104,303)
(65,845)
(4,200)
(174,348)
(80,804)
(65,131)
(4,200)
(150,135)
(80,557)
(65,845)
(4,200)
(150,602)
(87,737)
(65,845)
(4,200)
(157,782)
(55,257)
(65,845)
(4,200)
(125,302)
(14,030)
(21,752)
(4,200)
(39,982)
OPERATING CASHFLOW
USDk
1,957,003
75,490
192,986
164,439
181,543
120,256
113,721
201,668
219,292
186,183
310,038
191,388
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
Page 22-250
-2
-1
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(74,981)
(124,039)
(32,485)
(17,622)
(9,000)
(17,999)
(43,162)
(37,406)
(356,694)
(49,616)
(12,994)
(7,049)
(3,600)
(7,200)
(17,265)
(14,962)
(112,685)
(74,981)
(74,423)
(19,491)
(10,573)
(5,400)
(10,799)
(25,897)
(22,444)
(244,009)
Mining
Other Sustaining
Closure
Total Sustaining & Closure Capex
USDk
USDk
USDk
USDk
(13,943)
(56,830)
(18,400)
(89,173)
Total Capex
USDk
(445,867)
(112,685)
PRE-TAX CASHFLOW
USDk
1,511,136
CORPORATE TAX
Depreciation
Cashflow less Depreciation
USDk
USDk
(501,022)
1,455,981
USDk
USDk
USDk
USDk
Taxable income
Tax Payable
USDk
USDk
WORKING CAPITAL
Debtors - o/b
c/b
net change
10
11
(7,003)
(7,003)
(25)
(1,130)
(1,155)
(3,382)
(4,440)
(7,822)
(305)
(4,010)
(4,315)
(1,567)
(3,520)
(5,087)
(1,531)
(14,930)
(16,461)
(130)
(3,800)
(3,930)
(8,840)
(8,840)
(7,570)
(7,570)
(4,540)
(4,540)
(4,050)
(18,400)
(22,450)
(244,009)
(7,003)
(1,155)
(7,822)
(4,315)
(5,087)
(16,461)
(3,930)
(8,840)
(7,570)
(4,540)
(22,450)
(112,685)
(244,009)
68,487
191,831
156,616
177,228
115,169
97,260
197,738
210,452
178,613
305,498
168,938
(5,740)
(5,740)
(17,009)
(17,009)
(41,409)
34,080
(42,110)
150,876
(42,225)
122,213
(43,007)
138,535
(43,439)
76,817
(43,948)
69,773
(45,594)
156,074
(45,987)
173,305
(41,131)
145,053
(30,619)
279,419
(6,672)
184,716
5,740
5,740
5,740
17,009
22,749
22,749
(22,749)
-
11,332
-
150,876
-
122,213
-
138,535
-
76,817
-
69,773
(17,443)
156,074
(39,019)
173,305
(43,326)
145,053
(36,263)
279,419
(69,855)
184,716
(46,179)
USDk
USDk
USDk
5,260
(5,260)
5,260
9,846
(4,586)
9,846
9,496
350
9,496
9,760
(264)
9,760
7,818
1,942
7,818
7,892
(74)
7,892
9,638
(1,746)
9,638
10,134
(496)
10,134
9,424
710
9,424
11,927
(2,503)
11,927
11,927
Creditors - o/b
c/b
net change
USDk
USDk
USDk
(7,180)
7,180
(7,180)
(10,256)
3,076
(10,256)
(11,229)
973
(11,229)
(10,769)
(460)
(10,769)
(10,178)
(591)
(10,178)
(10,747)
570
(10,747)
(9,255)
(1,493)
(9,255)
(9,284)
29
(9,284)
(9,726)
443
(9,726)
(7,724)
(2,002)
(7,724)
(7,724)
USDk
1,921
(1,510)
1,323
(724)
1,351
496
(3,239)
(467)
1,153
(4,506)
4,203
USDk
1,259,051
70,408
(286,286)
190,320
(95,966)
176,504
238,477
116,520
354,996
80,312
435,308
155,481
590,789
166,659
757,448
143,503
900,951
231,138
1,132,088
126,962
1,259,051
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
2.6
8.00%
612,721
33.1%
157,939
61,973
2.6
1,508,113
(252,085)
(112,685)
(112,685)
(244,009)
(356,694)
Page 22-251
22.1.3
Sensitivity
A sensitivity analysis of the base case NPV is provided below. The remaining scenarios
are provided in Appendix O.
Figure 22.1: Project NPV sensitivity Base case
The project is most sensitive to gold production, followed by gold price. Impacts to gold
production can be driven by changes to the modelled grade or recovery, or other
impacts to the level of production (such as ramp up issues). The project is almost
equally sensitive to the gold price assumption. The project is also more sensitive to
changes in operating costs than capital costs.
The sensitivity analysis also shows the performance of the project at a range of gold
prices from USD 1,100 to USD 1,500 (Table 22.8). This demonstrates that Yaoure
continues to deliver strong returns at gold prices below USD 1250 per ounce, making
the project more robust to gold price fluctuations. Importantly the base case and
headline case post IRRs of above 20% in the USD 1,100 per ounce gold price
scenario. Stress testing beyond this range shows the project remains resilient down to
a break even gold price of circa USD 850 per ounce.
Table 22.8: Base case NPV (USD m) & IRR sensitivity to discount rate and gold price
Discount
USD1,000
USD1,100
USD1,200
USD1,250
USD1,300
USD1,400
USD1,500
5%
366
535
713
802
891
1,056
1,234
8%
247
388
538
613
687
826
975
10%
183
310
444
511
578
702
835
IRR
19%
25%
30%
33%
36%
40%
45%
Page 22-252
-20%
-10%
0%
10%
20%
5%
877
839
802
765
727
8%
685
649
613
576
540
10%
582
547
511
475
440
IRR
41%
37%
33%
30%
27%
Table 22.10: Base case NPV (USD m) & IRR sensitivity to OPEX
Discount
-20%
-10%
0%
10%
20%
5%
1,010
906
802
698
594
8%
790
701
613
524
436
10%
671
591
511
431
352
IRR
40%
36%
33%
30%
26%
Table 22.11: Base case NPV (USD m) & IRR sensitivity to gold production*
Discount
-20%
-10%
0%
10%
20%
5%
359
581
802
1,024
1,245
8%
241
427
613
799
984
10%
178
345
511
678
844
IRR
19%
26%
33%
39%
46%
22.1.4
Page 22-253
23.0
ADJACENT PROPERTIES
Smaller reports or technical reports are prepared as one document. For larger reports,
sections are separated into sub-documents and later merged to create a master
document.
The situation with adjacent properties is unchanged since May 2013. Cominor CI has
an exploration licence to the north-east of Amaras Yaoure licence area, across Kossou
Lake (Figure 23.1). LGL Resources (Newcrest Mining Limited) has applied for two
exploration licences to the north-west part of the Yaoure licence area, which are in the
final stages of being granted. TD Continental, GIV Minerals, and D&K Mining CI have
applied for exploration licences to the south-west, south and south-east of the Yaoure
licence area.
Figure 23.1: Adjacent Properties to Amaras Yaoure Licence Area
Page 23-254
24.0
24.1
The durations of the next phases can be influenced by external factors such as
environmental permitting and consent of various government agencies. Given the
brownfield nature of Yaoure, the risks associated with these external factors are viewed
to be substantially less than for an equivalent greenfields project.
Figure 24.1: Project Implementation Schedule Sulphides Plant
24.1.1
There has been little test work done for either processing option. It is recommended
that more detailed test work is carried out covering comminution (including assessment
Page 24-255
of ore variability), leaching and other design aspects as discussed in Section 26.2. The
duration of a PFS would be eight months based on:
During the PFS, all options should be investigated with trade off studies conducted to
ensure that the optimum base case is selected by the end of the study in preparation
for more accurate cost definition in the subsequent phase.
24.1.2
Defining resource
Optimising plant capacity
Detailed mine design
Further bench-scale metallurgical tests or pilot plant
Finalisation of PFDs
Optimisation and detailing of material balances
Detailed equipment list
Detailed infrastructure and services
Preliminary mechanical drawings
Multiple source equipment pricing (major items).
Further test work is to be carried out on the selected process option to finalise the
process design criteria and ensure further accuracy of process and equipment
selection. The duration of a DFS would be 10 to 12 months based on:
24.1.3
Page 24-256
25.0
NPV: The Project is expected to generate a post-tax NPV of USD 613 million.
Total Cash Costs: LOM total cash costs (inc. royalties) of USD 594 per ounce.
Large scale production: 6.5 Mt/a single open pit operation at a strip ratio of 4.9,
producing 279,000 ounce per annum (average) over 10 years.
NPV: The Project is expected to generate a post-tax NPV of USD 688 million.
Total Cash Costs: LOM total cash costs (inc. royalties) of USD 594 per ounce.
Large scale production: 8 Mt/a single open pit operation, at a strip ratio of 5.2,
producing 325,000 ounce per annum (average) over 12 years.
Robust to lower price: the Base and Headline cases post an IRR of +20% at
USD 1,100 per ounce gold
Note that in viewing these results that the preliminary economic assessment is
preliminary in nature, that it includes Inferred mineral resources that are considered
too speculative geologically to have the economic considerations applied to them
that would enable them to be categorises as mineral reserves, and there is no
certainty that the preliminary economic assessment will be realised.
Page 25-257
25.1.1
Conclusions
This PEA is based on industry standard mining, processing and development practice
as well as standard economic evaluation methodology. The quality of geological and
other relevant data is adequate for the purpose of generating a PEA. Based on the
assumptions and methodology applied, the results of this study show that the Yaoure
project has positive economics (within the very preliminary parameters of a PEA) and
should be advanced to the next phase of studies by undertaking the work outlined in
the Recommendations section of this report.
While a significant amount of information is still required for a complete assessment of
the project, at this point, there do not appear to be any fatal flaws in the project. The
study has achieved its original objective of providing a preliminary review of the
potential economic viability of the Yaoure Project and has highlighted that the project
contains a large amount of optionality that may be explored in further detail as the
project progresses.
25.1.2
Risks
As with almost all mining ventures, there are a large number of risks and opportunities
that can affect the economic viability of the project. Subsequent higher level
engineering studies would be required to further understand the existing risks and
opportunities, identify new ones, and define strategies for risk mitigation or opportunity
implementation. For the process and infrastructure component, AMEC have detailed
risks and opportunities which are provided in Appendix A.
The key risks for the Yaoure Project have been identified as follows:
More general statements regarding the project risk areas are defined below:
Defined risks
The nature of mining is characterised by inherent risk, with many factors both known
and unknown being able to threaten the economics of the project. For the project to
progress the risk factors needed to be aggressively addressed but that where possible,
further analysis or mitigating actions are required which can demonstrate that the
project remains robust despite inherent risks. Thus known risks, relevant to the
preliminary nature of this study, are identified and discussed below.
Page 25-258
The risks have been divided up into several sections, under the sub-headings seen as
follows:
General risks
Project specific risks
Mining and reserves risks
Processing risks
Environmental risks
General Risks
Mining assets are subject to certain inherent risks and opportunities, which apply to
some degree to all participants of the international precious metals mining industry.
These are defined largely as being items outside the control of the operator however
can be mitigated to a degree by have suitable mitigating plans in place.
Items such as fluctuations in gold price, gold price, exchange rates, inflation rate and
fuel prices are all beyond the control of the Project however some can be minimized by
potential forward selling of gold or ensuring contracts are fixed for certain periods of
time.
Country risks tend also to fall into this category where a stable fiscal environment is
desired. The negotiation of a mine convention that is beneficial to both parties becomes
paramount including the extent to which such conditions remain stable.
Project Stage Risks
It needs to be recognised that in viewing this document that the preliminary economic
assessment is preliminary in nature, that it includes Inferred mineral resources that are
considered too speculative geologically to have the economic considerations applied to
them that would enable them to be categorises as mineral reserves, and there is no
certainty that the preliminary economic assessment will be realised. Further work to
increase the confidence of the resource estimate has potential to have a significant
impact on key project parameters as the project advances through the preliminary
feasibility study (PFS) and feasibility study (FS) stages of the project. Accordingly, at
the present level of development, there are no mineral reserves at the Yaour Project.
Project Specific Risks
Project-specific risks relate largely to the reliability of the PEA and the skilled
knowledge of personnel who provided input into the document on a discipline basis.
Examples of such risk include the level of accuracy of the financial model including the
inputs that stand behind it. It therefore highlights the need to ensure that well qualified
and experienced personnel become involved at an early stage so that risks in this area
are minimized.
Mining Risks
In mining, the very many aspects that contribute towards its definition or scope and
quantification thereof in terms of capital and operating costs is each subject to a certain
Page 25-259
amount of uncertainty. This in turn can have either a major or minor effect on the
originally intended project economics. Risks specific to this discipline include the level
of geotechnical and hydrological investigation performed along with its interpretation to
ensure that the selected pit slopes are considered adequate. The physical ability to be
able to follow the theoretical mine plan needs to be proved by further study and project
development.
Processing Risks
Processing risks to consider are specifically related to the material treatment. These
risks are unlikely to be catastrophic in nature but are more likely to represent gaps in
the knowledge base which with time will in any event become more accurate. These
have a high potential for being successfully managed and controlled through further
metallurgical testing and process design. The major risks identified include the ability of
being able to ramp up to full production as forecast both in terms of production and
gold recovery as well as reagent consumptions.
Environmental Risks
These risks are related to causal events which potentially result in some form of
environmental hazard. While no fatal flaws have been identified, the project needs to
be mindful of environmental and social risks the project may face. Such risks require
careful management, and are helped by a history of success. Amara has in the past,
and continues to maintain a strong relationship and dialogue with the surrounding
communities, and recognizes the value of a relationship built on the basis of mutual
benefit.
25.1.3
Opportunities
The following key opportunities may improve the project economics and need further
investigation:
Selective mining: The Mineral Resource and the PEA have assumed a bulk
approach to mining. The economics of the project may be optimised by selective
mining of the mineralised packages contained in the CMA combined with further pit
optimisation. Increased selectivity would allow for reduced blocks sizes in the
model, resulting in lower dilution and higher grades to supplement the lower grades
of Yaoure Central.
Equipment optimisation: Given the bulk nature of the mining in Yaoure mine
plans and the relative proportion of mining operating costs, there is potential for
future optimisation of the size of the equipment fleet compared to what was
considered in the PEA.A trade-off on contract versus owner-operator equipment will
be required as the project advances.
Page 25-260
Project layout: Depending on the processing route taken, there is further potential
to optimise the locations of site infrastructure such as the waste storage facility,
tailing storage facility and the mill site to take greater advantage of the project
topography, thus reducing total operating costs.
Staged development: The capital spending profile of Yaoure project may benefit
from staged development approach, particularly with regards to mill capacity,
process route and the mining and processing schedule of oxide & sulphide material
to reduce start-up capital requirements.
Heap leach plant relocation: An opportunity exists to develop oxides in short term
assuming the relocation to site of the 1.6 Mt/a Kalsaka/Sega plant, which has an
estimated plant and infrastructure capital spend of USD 31.2 million.
Page 25-261
26.0
RECOMMENDATIONS
The results of the PEA indicate that the Project should be taken to the next level of
engineering study and economic assessment, typically a PFS, but it could be a FS.
It is estimated that a PFS, along with all of the accompanying engineering and field
work would cost approximately USD 2.5 million, exclusive of the recommended
additional geology and drilling program outlined below.
To enable a comprehensive prefeasibility or feasibility study to be completed, the
Inferred Resource component in the current resource estimate requires upgrading to
Indicated or Measured Resource categories.
26.1
Exploration
The recommended three phase exploration programme is therefore focused on infill
drilling:
(i)
Phase 1 - to bring the drill spacing across the whole predominantly Inferred
resource to a nominal 100m x 100m spacing,
(ii)
Phase 2 - nominal 50m x 50m drill spacing for Indicated Resources for the for
Indicated Resources for the Pre-feasibility Study, and
(iii)
Phase 3 - 25m x 25m drill spacing for Measured Resources for the Feasibility
Study. The first infill phase of 12,500m will be diamond drilling.
The second phase of 42,500m will be split between diamond drilling and RC drilling. In
addition, about 4500m of core drilling for geotechnical, hydrogeological and
metallurgical studies is recommended for the Pre-Feasibility Study. A further 30,000m
of drilling is anticipated for the third phase to bring a portion of the Indicated Resource
to Measured status. The total programme is budgeted as $14.4 million.
Table 26.1: Yaoure Infill Drilling Cost Estimates
Infill
Objective
Phase 1
Information
Gaps
Phase 2
Indicated
resource
Phase 3
Measured
Resource
TOTAL
Method
Drill
Spacing
Drilling
Metres
Cost
1
USD K
Drilling
2
Duration
DD
100m x
100m
12,500
2,500
1.5 months
50m x 50m
42,500
6,800
4 months
25m x 25m
30,000
5,100
3 months
85,000
14,400
8.5 months
DD + RC
DD + RC
1.
Includes all drilling, assay and Mineral Resource Estimation costs, plus staff and logistics costs.
2.
3.
4.
There is likely to be a break between Phase 2 and Phase 3, whilst PFS is completed.
Page 26-262
26.2
Metallurgy/process Recommendations
It is recommended that test work and process trade off studies are performed to cover
the following:
A detailed topographical survey will be required to validate the heap leach pad,
solution corridor, TMF embankments alignment and TMF storage capacity.
Tailings and foundation soil geotechnical laboratory and site investigation will need
to be undertaken to confirm earthworks volume and foundation soil geotechnical
characteristics and investigate potential borrow area for fill material.
Page 26-263
26.3
Mining recommendations
Undertake mine layout studies, including review the location of the plant site, waste
dumps and TMFs;
Conduct geotechnical and hydrological studies of the pit parameters to confirm key
design assumptions;
Review and optimise the haulage cycles and equipment selections, with respect to
both bulk or selective mining methods and waste dump locations;
Page 26-264
27.0
REFERENCES
Abraham, A 2013, Report for CLUFF Gold plc. Cte dIvoire SARL (Amara Mining) on
the methodology for building of the Grade shells for the Yaoure Gold Deposit Cte
dIvoire, 11 April 2013. Unpublished Report.
Allieres, A 2013, Geophysical modelling and interpretation over Yaoure Deposit, Cte
dIvoire, Unpublished PGN Report 7/2013 for Amara Mining, April 2013, 23 pages.
AMC Consultants Ltd (UK), Yaoure Gold Project, Cte dIvoire: Technical Report and
Mineral Resource Estimates for Amara Mining Plc. NI 43-101 Report with effective
date 25 March, 2013.
AMEC Earth & Environmental UK Ltd, 2014, Scoping Study - Processing Facilities and
Site Infrastructure - Yaoure Gold Project, Cte dIvoire 11 April 2014, Unpublished
report for Amara Mining plc.
Baker, M 2011, Remote sensing/magnetics interpretation of Yaoure permit, Cte
dIvoire, Job No.211, June 2012, 11 pages.
Bond, W, 2013a, Final Summation Report for the Yaoure Project, new logging system
and interpretations, 4 May 2013, 22 pages.
Bond, W, 2013b, Report on the Cluff Gold (WA) CI Yaoure Mining SA Project, 10 July
2013, 91 pages.
Canadian Institute of Mining, Metallurgy, and Petroleum. CIM DEFINITION
STANDARDS - For Mineral Resources and Mineral Reserves. November 27, 2010.
Coulibaly, Y, Boiron, M, Cathelineau, M, & Kouamelan, A 2008, Fluid immiscibility and
gold deposition in the Birimian quartz veins of the Angovia deposit (Yaoure, Ivory
Coast), Journal of African Earth Sciences Volume 50, pp. 234-254.
Deustch, C.V., DECLUS: a FORTRAN 77 Program for Determining Optimum Spatial
Declustering Weights, Computers & Geosciences, 15(3): 325-332, 1989.
Deustch, C.V., and Journel, A.G., GSLIB: A Geostatistical Software Library and Users
Guide, Oxford University Press, New York, 340p., plus CD-ROM, 1997.
GeoSystems International, Inc, 2014, Yaoure Gold Project, Cte DIvoire; Technical
Report and Mineral Resource Estimates. NI 43-101 Report with effective date 13
January 2014.
Isaaks, E.H., SAGE2001 Documentation, www.isaaks.com, 68pp, 2001.
Isaaks, E.H., and Srivastava, R.M., An Introduction to Applied Geostatistics, Oxford
University Press, 561p, 1989.
Journel, A.G., and Huijbregts, Ch.J., Mining Geostatistics, Academic Press, 600p,
1978.
Page 27-265
Page 27-267
APPENDICES
Appendix Page 1
APPENDIX A
Appendix Page 2
Explanation
Potential Impact
Potential Mitigation
Inaccurate topographical
base data
Geotechnical assessment
Geochemical assessment
Geochemical laboratory
investigation/evaluation for next level of study
Appendix Page 3
Explanation
Potential Impact
Potential Mitigation
Environmental/social
impact of location of
TMFs
Lack of suitable earth fill from open pit prestripping works at time of construction can
increase capital investment
Laterite material to be
used for Heap Leach Pad
over liner-cushion layer
Appendix Page 4
Explanation
Potential Impact
Potential Mitigation
Reduction in Capex
Cyanide detoxification
opex assumed to be zero
on the basis that UV light
will destruct cyanide at
TMF.
Cost to upgrade HV
substation at
hydroelectric station may
be inaccurate
Appendix Page 5
APPENDIX B
Appendix Page 6
Document No:
130134-2000-1100-DSC-001
Document Holder:
Ian Jackson
Region:
Growth Regions
Division:
Revision
Prepared
Reviewed
Approved
(&Position)
Date
Description
I Jackson
6 Jan 2014
I Jackson
Z El-Ansary
Z El-Ansary
8 Jan 2014
I Jackson
Z El-Ansary
Z El-Ansary
12 Feb 2014
Appendix Page 7
Table of Contents
1.
INTRODUCTION......................................................................................................................... 9
2.
REFERENCES ............................................................................................................................ 9
3.
DESIGN CRITERIA................................................................................................................... 11
3.1
General ........................................................................................................................ 11
3.2
Crushing ....................................................................................................................... 12
3.3
Milling ........................................................................................................................... 13
3.4
Leaching ....................................................................................................................... 14
3.5
Adsorption .................................................................................................................... 14
3.6
Elution, regeneration, electrowinning, smelting ........................................................... 15
3.7
Tailing thickening ......................................................................................................... 16
3.8
Detoxification ................................................................................................................ 16
3.9
Reagents ...................................................................................................................... 17
Appendix Page 8
1.
INTRODUCTION
The Yaoure Project is an extension of previous mining and processing of oxide ores at
the Yaoure mine (previously known as Angovia) to include primary sulphide ore below
the existing pits. Amara Mining plc (Amara) has undertaken some laboratory testing of
samples of drill core extracted during resource estimation which indicates that the
sulphide ore is not refractory. AMEC has reviewed these test results and the process
route and throughput upon which a Preliminary Economic Assessment (PEA) will be
based has been agreed with Amara.
This document describes the process design criteria to form the basis of the design of
the processing facilities and required site services for the PEA. Together with the
Block Flow Diagram, these criteria are the basis for definition of the mass balance and
equipment specifications. The design criteria and the associated mass balances will
be used to derive capital cost estimates and schedules for operating requirements such
as power, reagents and consumables, etc. Any recovery or similar data presented
herein are used for the purpose of this study only and are not statements of predicted
plant performance.
The design criteria have been based on data from various sources and each criterion is
referenced to its respective source. It is of particular importance to note areas in which
assumptions have been made that require verification.
This design criteria document is to be read in conjunction with the block flow diagram.
2.
REFERENCES
The process design criteria are derived from a variety of sources. All data is
referenced to a source to ensure that the basis of the information is fully understood.
Codes 1 to 10 are a standard set of codes where Code 9 and 10 are available for
additional standard references relevant to the project/client requirements. Information
included in the Specific reference section is referenced to documents in a Reference
Data bank where all references used for the PDC are catalogued under consecutive
numbers.
Appendix Page 9
CODE
Client advice/correspondence
AMEC recommendation
AMEC experience/database
Calculated data
Vendor data
9
10
11
12
13
14
15
to 19
TBA
TBC
To be confirmed
Reference to a document number in the Project Reference Data Bank
Reference to a document number in the Project Reference Data Bank
20
onwards
Appendix Page 10
3.
DESIGN CRITERIA
3.1
General
Units
Value/Comment
40 km NW of Yamoussoukro,
central Cte dIvoire
0701' North
Ref
Rev
12
Longitude
0531' West
Elevation
masl
TBC
Rainfall
Minimum annual
Location
Latitude
mm
850
Average annual
mm
1,160
Maximum annual
mm
1,438
mm
829
79,676,371
g/t
1.44
13
Sulphur
TBA
t/m
2.77
% w/w
Average
% w/w
Minimum
% w/w
kWh/t
26.3
11
Measured range
kWh/t
13.9 14.8
9,10
Design
kWh/t
14.8
0.1816
11
h/d
24
d/y
365
Crushing
75
Milling, leaching
93
Crushing
h/y
6,570
Milling, leaching
h/y
8,150
Ore characteristics
Resource (Indicated + Inferred)
Head grade
Gold
Appendix Page 11
6,500,000
Units
Value/Comment
Ref
Rev
t/h
989
t/h
1,000
mm
900
Jaw
178
Number of screens
Screen aperture
mm
60
3.0
9.1
Cone
Osborn T900
Number of units
50
Ore to plant
Crushing
3.2
General
Average crushing rate
Design crushing rate
ROM top size
Primary crushing
Crusher type
Number of units
Open side setting
mm
Secondary crushing
Screen dimensions
Width
Length
Crusher type
Model
mm
Tertiary crushing
Number of screens
Screen aperture
Top deck
mm
25
Bottom deck
mm
15
3.0
9.1
Screen dimensions
Width
Length
Crusher type
Model
Number of units
Closed side setting
mm
Appendix Page 12
Cone
Osborn T900
13
Units
Value/Comment
Ref
Rev
mm
11
Units
Value/Comment
Ref
Rev
t/h
798
t/h
800
Single stage
Milling
3.3
mm
15
d80
mm
11
Silo
Ball
Overflow
Closed
7.62
Mill type
Discharge arrangement
Circuit
Number of mills
Size of mills
Diameter
Length
Mill speed
Charge volume
Mill discharge density
Power at pinion
13.26
% of critical
75
30
% solids
70
kW
13,000
kW
7,500
Ball size
mm
75
Media consumption
kg/t
1.30
Classification method
Hydrocyclones
250
9,10
% solids
45
106
10
Vibrating
Product size
d80
Trash screening
Screen type
Appendix Page 13
0.6
Width
TBC
Length
TBC
Aperture
Screen dimensions
TBC
Number of units
Leaching
3.4
Units
Value/Comment
Ref
Rev
24
Number of tanks
Gold extraction
95
13
% solids
40
t/m
m
1.34
4,452
Diameter
18
Height
19
kW
132
mg/l
TBC
Consumption
kg/d
10,000
8,7
Cyanide
Form
g/l
0.5
Addition rate
kg/t
0.54
10.5
kg/t
1.09
13
95
Units
Value/Comment
Ref
Rev
minutes
100
1.34
Lime
Process slurry pH
Consumption
Leach extraction efficiency
3.5
Adsorption
t/m
Appendix Page 14
mg/l
0.781
350
Diameter
TBC
Height
TBC
kW
55
0.6
20 m
mm
Model
Motor rating
kW
50
Overall
98.4
mg/l
0.012
Carbon concentration
g/l
50
g/t
2,095
t/d
8.8
Carbon loss
g/t
18
Vibrating
mm
0.6
Width
1.22
Length
3.66
Value/Comment
Ref
Rev
AARL
Number of modules
Number of units
3.6
Elution method
Batch size
Cycle duration
Cyanide addition
Caustic addition
t
h
kg NaCN
/batch
kg NaOH
/batch
Appendix Page 15
12
414
540
Hydrochloric
619
Rotary
Heat source
Electric
kg/h
450
176
Units
Value/Comment
Ref
Rev
% solids
35
% solids
>50
Flocculant addition
Solids loading
g/t
t/(m h)
20
0.64
1,600
40
Units
Value/Comment
Ref
Rev
SO2/air
% solids
>50
650
Sodium metabisulphite
Air
Copper sulphate
Acid consumption
Carbon throughput
kg HCl
/batch
Volume of eluate
Per batch
3.7
Tailing thickening
Thickener area
Number of units
Thickener diameter
3.8
Detoxification
Method
Retention time
Number of stages
Feed slurry density
Tank volume
SO2 source
Addition rate
kg/t
Oxygen source
Catalyst
Addition rate
kg/t
Appendix Page 16
Reagents
3.9
Units
Value/Comment
Ref
Bulk
Rev
Lime
Received form
Storage
Consumption rate
m
kg/t
250
1.09
13
kg/d
20,928
t/m
628
t/d
10
Briquettes
Oxygen
Consumption rate (maximum)
Cyanide
Received form
Consumption rate
0.54
Elution
kg/t
kg/t
Total
kg/t
0.56
293
Elution
t/m
t/m
Total
t/m
306
25
Leach
0.02
Consumption
Leach
13
Hydrochloric acid
Received form
Consumption rate
Solution concentration
Bulk liquid
kg/t
0.16
t/m
63
30
Sodium hydroxide
Received form
Consumption rate
Solid
kg/t
0.06
t/m
33
Sodium metabisulphite
Received form
Consumption rate
Solid
kg/t
Flocculant
Received form
Total consumption rate
Dry powder
g/t
20
t/m
11
Appendix Page 17
APPENDIX C
Appendix Page 18
Document No:
130134-2000-1100-DSC-001
Document Holder:
Ian Jackson
Region:
Growth Regions
Division:
Revision
Prepared
I Jackson
I Jackson
Reviewed
Approved
Date
Description
?
Z El-Ansary
Z El-Ansary
Appendix Page 19
12 Feb 2014
Table of Contents
1.
INTRODUCTION....................................................................................................................... 21
2.
REFERENCES .......................................................................................................................... 21
3.
DESIGN CRITERIA................................................................................................................... 23
3.1
General ........................................................................................................................ 23
3.2
Crushing ....................................................................................................................... 24
3.3
Agglomeration .............................................................................................................. 25
3.4
Heap Leaching ............................................................................................................. 25
3.5
Adsorption .................................................................................................................... 26
3.6
Elution, regeneration, electrowinning, smelting ........................................................... 26
3.7
Reagents ...................................................................................................................... 27
Appendix Page 20
1.
INTRODUCTION
The Yaoure Project is an extension of previous mining and processing of oxide ores at
the Yaoure mine (previously known as Angovia) to include primary sulphide ore below
the existing pits. Amara Mining plc (Amara) has undertaken some laboratory testing of
samples of drill core extracted from the sulphide zone during resource estimation which
indicates that the sulphide ore is not refractory. AMEC has reviewed these test results
and the process route and throughput upon which a Preliminary Economic Assessment
(PEA) will be based has been agreed with Amara.
This document describes the process design criteria applicable to crushing and heap
leaching of oxide material. It is presently assumed that the plants to be used for
crushing and ADR will be relocated from Kalsaka. Design criteria for those plants have
been included where they are available. The criteria applicable to milling and leaching
of sulphide material are described in document 130134-2000-1100-DSC-001.
Together with the Block Flow Diagram, these criteria are the basis for definition of the
mass balance and equipment specifications. The design criteria and the associated
mass balances will be used to derive capital cost estimates and schedules for
operating requirements such as power, reagents and consumables. Any recovery or
similar data presented herein are for the purpose of this study only and are not
statements of predicted plant performance.
The design criteria have been based on data from various sources and each criterion is
referenced to its respective source. It is of particular importance to note areas in which
assumptions have been made that require verification.
2.
REFERENCES
The process design criteria are derived from a variety of sources. All data is
referenced to a source to ensure that the basis of the information is fully understood.
Codes 1 to 10 are a standard set of codes where Code 9 and 10 are available for
additional standard references relevant to the project/client requirements. Information
included in the Specific reference section is referenced to documents in a Reference
Data bank where all references used for the PDC are catalogued under consecutive
numbers.
Appendix Page 21
Client advice/correspondence
AMEC recommendation
AMEC experience/database
Calculated data
Vendor data
9
10
11
12
13
14
15
to 19
TBA
TBC
20
onwards
Appendix Page 22
3.
DESIGN CRITERIA
3.1
General
Units
Location
Latitude
Value/Comment
40 km NW of Yamoussoukro,
central Cte dIvoire
0701' North
Ref
Rev
12
0531' West
Longitude
Elevation (approx)
masl
200
Rainfall
Minimum annual
mm
850
Average annual
mm
1,160
Maximum annual
mm
1,438
mm
829
8,891,837
Gold
g/t
1.35
Sulphur
TBA
t/m
2.77
% w/w
% w/w
Minimum
% w/w
kWh/t
26.3
11
kWh/t
13.9 14.8
9,10
kWh/t
14.8
0.1816
11
Ore characteristics
Resource (Inferred)
Head grade
h/d
24
Annual
d/y
365
75
95
h/y
6,570
h/y
8,322
Overall availability/utilisation
Crushing & stacking
Leaching, ADR
Annual operating hours
Crushing
Leaching, ADR
Appendix Page 23
Ore to plant
Units
Value/Comment
Ref
Rev
t/y
1,600,000
Units
Value/Comment
Ref
Rev
t/h
244
mm
600
Crushing
3.2
General
Average crushing rate
ROM top size
Primary crushing first stage
Scalper
Model
TBC
Crusher type
Jaw
30 x 42
101.6
Number of screens
Screen aperture
mm
75
0.9
3.6
Jaw
24 x 36
Number of units
50
Model
Number of units
Closed side setting
mm
Screen dimensions
Width
Length
Crusher type
Model
mm
mm
30
Bottom deck
mm
13
1.8
4.8
Cone
Screen dimensions
Width
Length
Crusher type
Appendix Page 24
mm
Symons 4'
19
mm
20
Bottom deck
mm
13
2.4
6.7
Cone
Symons 5'
mm
13
units
Value/Comment
Ref
Rev
TBC
TBC
1
Cement
kg/t
14
% by weight
10
m/t
2.22
Units
Value/Comment
Ref
Rev
t/y
1,600,000
t/h
244
14
Normal
l/(h m)
10
Design
l/(h m)
12
Screen dimensions
Width
Length
Crusher type
Number of units
Model
Closed side setting
Agglomeration
3.3
Drum dimensions
Diameter
Length
Number of units
Agglomerating agent
Addition rate
Moisture content of agglomerates
Water addition
Heap Leaching
3.4
Stacking rate
Lift height
Appendix Page 25
Ref
Rev
Drip
Sodium hydroxide
pH adjustment
Consumption
Value/Comment
kg/t
0.042
Units
Value/Comment
Ref
Rev
Ref
Rev
Adsorption
3.5
Number of stages
Feed solution gold concentration
TBC
mg/l
TBC
Diameter
TBC
Height
TBC
Tank dimensions
Screen type
Aperture
mm
TBC
TBC
Screen size
Width
TBC
Length
TBC
TBC
Number of units
3.6
Units
Elution method
Number of modules
t
kg NaCN per
elution
kg NaOH per
elution
2.5
92
120
Hydrochloric
Acid treatment
Acid consumption
Value/Comment
Zadra
kg HCl per
elution
138
TBC
Diesel
Heat source
Carbon throughput
Nominal
kg/h
Appendix Page 26
100 (TBC)
Reagents
3.7
Units
Value/Comment
Ref
Rev
25
Heap leach
kg/t
0.48
Elution
kg/t
0.02
kg/t
0.50
30
kg/t
0.1
Heap leach
kg/t
0.042
Elution
kg/t
0.03
kg/t
14
t/m
2,460
Cyanide
Solution concentration
Consumption rate
Hydrochloric acid
Solution concentration
Consumption rate
Sodium hydroxide
Consumption rate
Portland cement
Total consumption rate
Appendix Page 27
APPENDIX D
Appendix Page 28
Document No:
130134-3100-1600-DSC-001
Document Holder:
Ciaran Molloy
Region:
Growth Regions
Division:
Revision
A
Prepared
E. Spadafora
Reviewed
Approved
(&Position)
C. Molloy
Date
9 Jan 2014
Appendix Page 29
Description
Table of Contents
1.
INTRODUCTION....................................................................................................................... 31
2.
3.
DESIGN CRITERIA................................................................................................................... 34
3.1
Site Location ................................................................................................................ 34
3.2
Climatological ............................................................................................................... 34
3.3
Plant Operation ............................................................................................................ 35
3.4
TMF Operating Requirements ..................................................................................... 36
3.5
Seepage Pond ............................................................................................................. 36
Appendix Page 30
1.
INTRODUCTION
AMEC E&E (AMEC) has been appointed by Amara Mining plc (Amara) to undertake a
Preliminary Economic Analysis (PEA) of the Yaoure Gold Project in Cte dIvoire. The
study includes a preliminary economic assessment of the Tailings Management Facility
(TMF) associated with Yaoure Gold Project
This document describes the design criteria to form the basis for the PEA of the TMF.
The design criteria have been based on data from various sources and each criterion is
referenced to its respective source. It is of particular importance to note areas in which
assumptions have been made that require verification.
2.
Dept. Of Minerals and Energy, Western Australia (DME, 1999) Guidelines on the
Safe Design and Operating Standards for Tailings Storage
South African Bureau of Standards (SANS 10286) Code of Practice for Mine
Residue Deposits
Appendix Page 31
ICOLD Bulletin 101 (1995) Tailings Dams. Transport. Placement. Decantation Review and recommendations
ICOLD Bulletin 103 (1996) Tailings Dams and Environment - Review and
Recommendations
ICOLD Bulletin 106 (1996) A guide to Tailings Dams and impoundments - Design,
construction, use and rehabilitation
ICOLD Bulletin 121 (2001) Tailings dams risk of dangerous occurrences - Lessons
learnt from practical experiences.
ICOLD Bulletin 139 (2011) Improving tailings dam safety - Critical aspects of
management, design, operation and closure
In addition, technical papers and other publications are referenced for the design of
specific items (to be detailed in final report). The following list is provided as an
example:
Blight G.E. and Bentel G.M., (1983) The behaviour of mine tailings during hydraulic
deposition
Davies, M.P., Chin, B.G. & Dawson, B.G. 1998. Static liquefaction slump of mine
tailings.
Appendix Page 32
Assumed
Calculated
Client
GT
I
Geotehcnical Testwork
Industry practice
MT
Metallurgical Testwork
Information by Others
Published Information
AM
AMEC
Appendix Page 33
3.
DESIGN CRITERIA
3.1
Site Location
Item
Latitude
Longitude
Units
0701' North
0531' West
Degrees, Minutes
Generated from ASTGTM2 30
m Satellite Digital Elevation
Model data
Topographical Map
3.2
Value/Description
Design
Input
Source Reference
Rev
AM
AM
Climatological
Item
Value/Description
Design Input
Source Reference
Rev
97.4 mm
10-Year, 24 hr
100-Year, 24 hr
Diversion Channel System
112 mm
159 mm
100-Year, 24 hr
Jan
Feb
Mar
Apr
May
June
12.8
41
89.4
118
167.9
185.8
Appendix Page 34
3.3
Value/Description
Design Input
Source Reference
Rev
120
90.6
148.4
116.7
53
16.7
104.2
117.8
108.3
80.2
63.7
48.3
48.1
46.3
47.6
50.3
54.7
59.7
July
Aug
Sept
Oct
Nov
Dec
Jan
Feb
Mar
Apr
May
June
July
Aug
Sept
Oct
Nov
Dec
Plant Operation
Item
Value/Description
Design
Input
Source Reference
Rev
6.5 Mt
Operating hours/year
8,150
A
Appendix Page 35
3.4
TBA
TBA
50
Design
Input
Source Reference
80 Mt
AM
~13 years
Value/Description
Upstream Slope
3H:1V
Downstream Slope
Crest width
3H:1V
8m
Min. 2.0 m between embankment
crest lower point and pond operating
level plus allowance from inflow for
PMF
3.5
A
A
Rev
AM
Seepage Pond
Item
Design
Input
Value/Description
100-Year, 24 hr
Appendix Page 36
Source Reference
Rev
A
Minimum Freeboard
Slope
Minimum Storage
Value/Description
0.8 metres above full operational
level plus allowance from inflow for
1:100 year 24hr rainfall
Design
Input
Source Reference
Rev
3H:1V
AM
AM
Appendix Page 37
APPENDIX E
Appendix Page 38
Document No:
130134-2540-1600-DSC-001
Document Holder:
Ciaran Molloy
Region:
Growth Regions
Division:
Revision
A
Prepared
E. Spadafora
Reviewed
Approved
(&Position)
C. Molloy
Date
9 Jan 2014
Appendix Page 39
Description
Table of Contents
1.
INTRODUCTION....................................................................................................................... 41
2.
3.
DESIGN CRITERIA................................................................................................................... 43
3.1
Site Location ................................................................................................................ 43
3.2
Climatological ............................................................................................................... 43
3.3
HLP Operating Requirements ...................................................................................... 44
3.4
HLP Solution Application And Recovery ...................................................................... 45
3.5
Ore Properties .............................................................................................................. 46
3.6
Conveying And Stacking .............................................................................................. 46
3.7
Solution Ponds ............................................................................................................. 47
Appendix Page 40
1.
INTRODUCTION
AMEC E&E (AMEC) has been appointed by Amara Mining plc (Amara) to undertake a
Preliminary Economic Analysis (PEA) of the Yaoure Gold Project in Cte dIvoire. The
study includes a preliminary economic assessment of the Heap Leach Pad (HLP)
associated with the Yaoure Gold Project
This document describes the design criteria to form the basis for the PEA of the HLP
and Solution Ponds.
The design criteria have been based on data from various sources and each criterion is
referenced to its respective source. It is of particular importance to note areas in which
assumptions have been made that require verification.
2.
Appendix Page 41
Assumed
Calculated
Client
GT
I
Geotehcnical Testwork
Industry practice
MT
Metallurgical Testwork
Information by Others
Published Information
AM
AMEC
Appendix Page 42
3.
DESIGN CRITERIA
3.1
Site Location
Item
Latitude
Longitude
Units
0701' North
0531' West
Degrees, Minutes
Generated from ASTGTM2 30
m Satellite Digital Elevation
Model data
Topographical Map
3.2
Value/Description
Design
Input
Source Reference
Rev
AM
AM
Climatological
Item
Value/Description
Design Input
Source Reference
Rev
97.4 mm
10-Year, 24 hr
100-Year, 24 hr
Diversion Channel System
112 mm
159 mm
100-Year, 24 hr
Jan
Feb
Mar
Apr
May
June
12.8
41
89.4
118
167.9
185.8
Appendix Page 43
3.3
Value/Description
July
Aug
Sept
Oct
Nov
Dec
120
90.6
148.4
116.7
53
16.7
Jan
Feb
Mar
Apr
May
June
July
Aug
Sept
Oct
Nov
Dec
104.2
117.8
108.3
80.2
63.7
48.3
48.1
46.3
47.6
50.3
54.7
59.7
Design Input
Source Reference
Rev
Value/Description
Design Input
1.6 Mtpa
Stacker / Conveyor
10 Mt
~6 years
A
A
A
B
Appendix Page 44
Source Reference
Rev
A
A
A
A
Value/Description
Design Input
Source Reference
Rev
2
7m
7m
37
Underliner below primary collection pipes only
A
A
A
A
A
A
A
A
A
A
3.4
Containment Requirements
Unit Solution Application Rate
Leach Area
Active Leach Method
Evaporation Rate from Active Leach Area
Minimum leach cycle time
Manning n
Minimum Gradient
Cell Area
No. of Cells
Value/Description
Design Input
Zero Discharge
2
12/l/hr m
TBC
Drip Irrigation
5%
120 days
0.01
2%
510 m x 75 m
16
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
Appendix Page 45
Source Reference
Rev
3.5
Gravity Flow
HDPE perforated pipes:
250 mm primary
Ore Properties
Item
Dry Density
Wet Density
Initial Water Content
As delivered Water Content (by dry solid weight)
Leaching Water Content
Drain down Water Content
Ore Crush Size
3.6
Value/Description
Design Input
Source Reference
Rev
1400 kg/m3
1600 kg/m3
1%
5%
TBC
TBC
13 mm minus
A
A
A
A
A
A
A
A
AM
Value/Description
Design Input
Source Reference
Rev
AM
Kalsaka Project
Design Criteria
Transport method
1.60 m/sec
Hopper conveyors
Appendix Page 46
12 & 5 degree
1.60 m/sec
Transverse conveyor
3.7
1.60 m/sec
1.60 m/sec
Solution Ponds
Item
Value/Description
Design Input
Source Reference
Rev
A
Appendix Page 47
APPENDIX F
Appendix Page 48
Appendix Page 49
APPENDIX G
Appendix Page 50
Appendix Page 51
APPENDIX H
Appendix Page 52
Appendix Page 53
APPENDIX I
Pit Sections
Appendix Page 54
Appendix Page 55
Appendix Page 56
Appendix Page 57
Appendix Page 58
Appendix Page 59
Appendix Page 60
Appendix Page 61
Appendix Page 62
Appendix Page 63
Appendix Page 64
Appendix Page 65
Appendix Page 66
Appendix Page 67
Appendix Page 68
Appendix Page 69
Appendix Page 70
Appendix Page 71
APPENDIX J
Appendix Page 72
Appendix Page 73
Appendix Page 74
Appendix Page 75
Appendix Page 76
Appendix Page 77
Appendix Page 78
Appendix Page 79
Appendix Page 80
Appendix Page 81
Appendix Page 82
Appendix Page 83
Appendix Page 84
Appendix Page 85
Appendix Page 86
Appendix Page 87
Appendix Page 88
APPENDIX K
Appendix Page 89
Appendix Page 90
APPENDIX L
Appendix Page 91
($)
1
6,824,900
2
8,087,520
3
9,697,850
4
9,886,879
5
10,077,850
6
10,052,520
7
9,921,250
8
9,348,138
9
8,639,739
10
1,944,442
11
6,577,550
12
6,711,596
13
6,063,200
14
4,781,670
Total
108,615,105
($/t)
0.20
0.24
0.29
0.32
0.30
0.30
0.29
0.35
0.33
0.09
0.30
0.28
0.35
1.26
$0.29
6,714,216
5,238,120
5,062,831
4,256,800
4,268,209
4,687,606
3,309,451
Drilling
($)
($/t)
0.27
0.26
0.24
0.25
0.24
0.22
0.20
0.19
0.19
0.19
0.19
0.19
0.19
0.19
$0.22
($)
12,952,430
9,119,672
12,909,815
9,008,734
12,445,527
8,184,181
11,506,536
7,853,584
12,313,203
8,066,049
12,077,714
7,468,869
11,827,830
9,286,480
8,969,563
7,477,253
7,491,917
8,296,236
5,778,928
1,199,638
722,511
134,533,068
83,960,833
($/t)
0.38
0.38
0.37
0.37
0.36
0.36
0.35
0.34
0.34
0.34
0.34
0.34
0.33
0.32
$0.36
($)
482,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
108,000
5,774,000
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
$0.02
Loading - Shovels
($)
5,287,980
5,272,021
4,451,528
4,841,463
4,302,757
4,302,757
4,302,757
3,408,545
3,304,735
2,774,546
2,774,546
3,060,573
2,171,191
475,197
50,730,598
($/t)
0.16
0.16
0.13
0.15
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
$0.13
($)
366,088
967,581
847,224
820,047
794,546
777,684
750,833
743,902
739,782
734,000
814,065
817,245
817,245
278,520
10,268,760
($/t)
0.19
0.19
0.19
0.19
0.17
0.17
0.16
0.16
0.16
0.16
0.16
0.16
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.16
0.16
0.16
0.16
0.16
0.16
0.14
0.14
$0.16
0.16
($)
8,821,571
8,744,277
9,290,730
9,165,047
10,641,562
11,117,217
10,773,239
9,354,061
9,378,544
8,251,751
8,886,087
10,101,073
7,924,635
1,996,429
124,446,222
($/t)
0.26
0.26
0.27
0.29
0.31
0.33
0.32
0.35
0.36
0.38
0.40
0.42
0.46
0.53
$0.33
($)
6,473,887
7,118,822
7,140,774
6,902,411
7,185,508
7,208,300
7,231,383
6,027,556
5,838,999
4,685,253
4,286,938
4,283,682
3,814,446
712,122
78,910,082
($/t)
0.19
0.21
0.21
0.22
0.21
0.21
0.21
0.22
0.22
0.21
0.19
0.18
0.22
0.19
$0.21
General
($)
1,209,427
1,125,564
1,261,218
1,265,566
1,330,002
1,324,247
1,318,479
1,186,663
1,152,265
1,062,969
802,982
864,291
622,511
352,253
14,878,438
($/t)
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.09
$0.04
Mine Engineering
($)
1,123,301
1,870,589
1,688,033
1,590,903
1,666,607
1,610,170
1,548,315
1,301,733
1,237,512
1,124,757
848,032
885,639
759,794
244,386
17,499,770
($/t)
0.03
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.06
$0.05
($)
323,714
302,782
306,609
280,783
313,001
310,123
307,240
241,332
224,132
193,485
197,491
214,145
157,256
36,127
3,408,219
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
$0.01
($)
11,411,606
23,044,045
35,102,477
29,802,688
24,372,312
31,086,064
26,384,389
26,957,166
27,421,768
16,917,399
15,757,035
19,859,683
15,321,174
3,079,621
306,517,428
($/t)
0.34
0.68
1.03
0.95
0.72
0.91
0.78
1.00
1.05
0.77
0.72
0.82
0.89
0.81
$0.81
Total Costs
Cost $ per tonne Mined
($)
($US/t)
$64,396,575
$1.89
$78,883,750
$2.32
$90,848,150
$2.67
$84,347,907
$2.70
$81,495,398
$2.40
$87,767,665
$2.58
$81,511,932
$2.40
$73,525,695
$2.72
$72,401,872
$2.77
$49,854,654
$2.27
$53,136,851
$2.42
$60,213,768
$2.48
$47,171,831
$2.73
$13,986,474
$3.68
$939,542,522
$2.49
Appendix Page 92
12%
9%
14%
1%
5%
1%
13%
8%
2%
2%
0%
33%
100%
10
11
Manpower
($)
7,704,300
8,647,770
10,388,150
10,871,650
10,689,850
10,489,010
9,877,050
9,531,471
8,773,950
1,930,962
3,655,700
Total
$US/t
92,559,863
($/t)
0.18
0.20
0.24
0.25
0.25
0.25
0.30
0.32
0.29
0.08
0.85
$0.25
Drilling
($)
11,295,566
11,275,256
10,435,426
10,272,702
9,221,971
8,221,169
6,384,566
5,754,298
5,810,262
4,712,772
820,603
84,204,589
($/t)
0.26
0.26
0.24
0.24
0.21
0.20
0.19
0.19
0.19
0.19
0.19
$0.22
($)
16,050,989
16,033,356
15,602,075
15,425,107
15,014,394
14,087,902
11,184,069
10,022,533
10,136,445
8,182,993
1,357,710
133,097,574
($/t)
0.37
0.37
0.36
0.36
0.35
0.34
0.34
0.34
0.34
0.33
0.31
$0.35
($)
482,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
72,000
4,442,000
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
$0.01
Loading - Shovels
($)
6,320,660
5,890,826
5,067,342
5,002,206
4,929,643
4,648,602
3,608,116
3,310,596
3,376,032
2,790,980
508,672
45,453,676
($/t)
0.15
0.14
0.12
0.12
0.11
0.11
0.11
0.11
0.11
0.11
0.12
$0.12
($)
586,895
1,197,903
1,104,746
1,021,238
1,008,511
968,198
951,711
954,571
969,509
961,851
349,603
10,074,734
($/t)
0.18
0.18
0.18
0.18
0.17
0.17
0.16
0.16
0.16
0.16
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.16
0.16
$0.16
0.16
($)
11,196,038
9,986,374
10,982,946
13,061,636
12,351,390
12,778,538
10,750,526
10,521,059
11,502,242
10,971,398
2,481,142
116,583,288
($/t)
0.26
0.23
0.26
0.30
0.29
0.31
0.33
0.35
0.38
0.45
0.58
$0.31
($)
8,282,107
8,675,392
8,700,990
8,851,348
8,753,170
8,605,923
7,136,108
6,286,423
6,769,182
4,926,142
467,597
77,454,381
($/t)
0.19
0.20
0.20
0.21
0.20
0.21
0.22
0.21
0.23
0.20
0.11
$0.21
General
($)
1,397,266
1,406,323
1,583,890
1,774,628
1,783,567
1,740,596
1,577,131
1,530,467
1,605,244
1,620,864
796,721
16,816,695
($/t)
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.07
0.18
$0.04
Mine Engineering
($)
1,477,485
2,327,206
2,161,398
2,128,853
2,027,209
1,888,857
1,583,848
1,502,299
1,530,050
1,359,584
266,847
18,253,636
($/t)
0.03
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
$0.05
($)
408,591
379,349
388,179
395,563
389,282
367,797
286,065
262,733
267,871
221,931
40,859
3,408,219
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
$0.01
($)
13,448,991
30,079,789
45,271,593
35,416,712
28,457,969
40,074,149
27,032,776
30,448,203
36,564,612
17,145,876
3,212,656
307,153,325
($/t)
0.31
0.70
1.05
0.82
0.66
0.97
0.82
1.02
1.22
0.70
0.74
$0.81
Total Costs
Cost $ per tonne Mined
($)
($US/t)
$78,650,888
$1.83
$96,331,544
$2.24
$112,118,735
$2.61
$104,653,643
$2.43
$95,058,954
$2.21
$104,302,739
$2.53
$80,803,966
$2.45
$80,556,652
$2.71
$87,737,397
$2.92
$55,257,352
$2.25
$14,030,110
$3.25
$909,501,981
$2.41
Appendix Page 93
Total
10%
9%
15%
0%
5%
1%
13%
9%
2%
2%
0%
34%
100%
10
11
12
13
14
15
16
Manpower
($)
6,665,899
8,336,325
10,653,425
10,702,325
10,909,325
10,651,815
10,961,075
10,961,075
7,980,015
10,521,915
9,251,530
8,667,491
8,537,795
8,618,131
6,811,037
1,142,113
Total
$US/t
141,371,291
($/t)
0.15
0.19
0.24
0.25
0.25
0.24
0.25
0.25
0.16
0.22
0.26
0.32
0.32
0.30
0.32
0.48
$0.24
Drilling
($)
10,965,283
10,709,996
10,381,144
9,172,993
8,469,884
8,877,494
8,693,564
9,025,935
10,015,933
10,277,549
7,291,096
5,787,579
6,099,811
6,948,053
5,509,694
-307,954
127,918,057
($/t)
0.25
0.25
0.24
0.21
0.19
0.20
0.20
0.21
0.21
0.21
0.21
0.21
0.23
0.25
0.26
-0.13
$0.22
($)
17,178,871
16,711,192
16,244,572
15,692,796
15,384,203
15,379,553
15,333,351
15,406,901
17,020,472
17,021,877
12,083,629
9,232,030
9,188,792
9,667,015
7,055,659
807,428
209,408,340
($/t)
0.38
0.38
0.37
0.36
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.34
0.34
0.34
0.33
0.34
$0.36
($)
482,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
108,000
6,638,000
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.05
$0.01
Loading - Shovels
($)
6,961,862
6,743,870
6,743,870
5,504,439
5,504,439
5,504,439
5,504,439
5,504,439
6,123,899
6,141,194
4,421,704
3,399,349
3,386,892
3,570,424
2,662,130
301,626
77,979,014
($/t)
0.16
0.16
0.16
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
$0.13
($)
600,723
1,294,774
1,085,559
1,029,397
1,034,636
977,355
984,902
1,017,137
1,008,692
1,004,620
988,991
997,283
1,009,952
1,007,841
990,926
87,498
15,120,288
($/t)
0.20
0.20
0.20
0.20
0.17
0.17
0.16
0.16
0.16
0.16
0.15
0.15
0.15
0.15
0.16
0.16
0.16
0.16
0.15
0.15
0.15
0.15
0.15
0.15
0.16
0.16
0.16
0.16
0.15
0.15
0.15
0.15
$0.16
0.16
($)
10,284,435
10,745,815
11,757,517
11,861,434
13,760,311
11,844,730
15,000,083
15,222,184
20,457,298
19,925,959
17,079,047
15,576,329
13,192,949
15,682,731
14,466,890
1,775,862
218,633,575
($/t)
0.23
0.25
0.27
0.27
0.32
0.27
0.34
0.35
0.42
0.41
0.49
0.58
0.49
0.55
0.69
0.75
$0.37
($)
7,741,188
8,184,120
8,309,799
8,211,864
8,363,137
8,289,023
8,417,861
8,445,760
8,811,637
8,077,184
5,614,195
4,177,597
4,458,267
4,275,238
3,358,195
2,208,168
106,943,232
($/t)
0.17
0.19
0.19
0.19
0.19
0.19
0.19
0.19
0.18
0.17
0.16
0.15
0.17
0.15
0.16
0.93
$0.18
1,272,559
1,520,458
1,752,824
1,941,190
2,176,040
2,176,040
2,176,040
2,378,614
2,753,260
2,922,393
2,624,354
2,463,797
2,628,289
2,656,263
2,344,621
1,969,912
35,756,654
General
($)
($/t)
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.09
0.10
0.09
0.11
0.83
$0.06
Mine Engineering
($)
1,614,650
2,639,973
2,372,024
2,249,821
2,188,636
2,167,489
2,160,438
2,183,703
2,329,087
2,322,748
1,292,787
1,133,790
1,133,575
1,198,908
1,005,943
99,468
28,093,039
($/t)
0.04
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.05
0.04
$0.05
($)
446,280
435,000
435,000
435,000
435,000
435,000
435,000
435,000
483,642
485,000
349,980
269,702
268,739
282,726
210,905
23,814
5,865,788
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
$0.01
($)
18,328,917
35,537,514
54,409,993
41,161,850
40,941,840
48,574,773
30,539,547
33,517,942
38,635,400
26,415,180
26,119,533
23,931,525
28,686,893
12,061,806
11,784,414
5,051,176
475,698,301
($/t)
0.41
0.82
1.25
0.95
0.94
1.12
0.70
0.77
0.80
0.54
0.75
0.89
1.07
0.43
0.56
2.12
$0.81
Total Costs
Cost $ per tonne Mined
($)
($US/t)
$82,542,667
$1.85
$103,291,036
$2.37
$124,577,726
$2.86
$108,395,109
$2.49
$109,599,452
$2.52
$115,309,711
$2.65
$100,638,300
$2.31
$104,530,691
$2.40
$116,051,335
$2.40
$105,547,620
$2.18
$87,548,846
$2.50
$76,068,472
$2.82
$79,023,955
$2.94
$66,401,137
$2.35
$56,632,413
$2.69
$13,267,111
$5.57
$1,449,425,580
$2.47
Appendix Page 94
Total
10%
9%
14%
0%
5%
1%
15%
7%
2%
2%
0%
33%
100%
10
11
12
13
Manpower
($)
7,195,900
9,156,000
11,447,900
11,582,400
11,685,900
11,997,660
12,151,650
12,203,400
7,885,874
10,242,558
9,218,584
8,722,469
1,717,575
Total
$US/t
125,207,870
($/t)
0.13
0.17
0.21
0.21
0.21
0.21
0.22
0.22
0.19
0.29
0.27
0.32
0.32
$0.21
Drilling
($)
13,332,757
13,617,404
13,855,365
12,818,069
12,692,153
12,347,540
11,950,049
11,891,468
8,544,049
7,271,806
7,049,277
5,552,894
1,106,045
132,028,874
($/t)
0.25
0.25
0.26
0.23
0.22
0.22
0.21
0.21
0.21
0.21
0.21
0.20
0.20
$0.23
($)
20,554,358
20,025,268
19,988,773
20,105,673
20,300,794
20,180,104
20,235,756
20,226,841
14,635,953
12,291,774
12,011,393
9,373,985
1,879,590
211,810,262
($/t)
0.38
0.37
0.37
0.36
0.36
0.36
0.36
0.36
0.35
0.35
0.35
0.35
0.35
$0.36
432,000
108,000
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
$0.01
Loading - Shovels
($)
7,661,183
7,639,352
7,639,352
6,430,669
6,580,840
6,561,059
6,580,840
6,580,840
4,870,476
4,119,861
4,009,197
3,195,566
640,435
72,509,670
($/t)
0.14
0.14
0.14
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
0.12
$0.12
($)
1,006,040
1,580,858
1,580,858
1,580,858
1,602,429
1,602,429
1,602,429
1,602,429
1,602,429
1,602,429
1,602,429
1,602,429
301,159
18,869,203
($/t)
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
$0.20
0.20
($)
13,240,975
15,360,358
14,861,881
14,597,536
16,845,551
19,903,449
21,950,521
22,463,661
18,680,054
20,496,176
15,188,133
14,042,939
3,106,697
210,737,932
($/t)
0.24
0.28
0.28
0.26
0.30
0.35
0.39
0.40
0.45
0.58
0.44
0.52
0.57
$0.36
($)
8,943,926
9,363,604
9,488,365
9,515,646
9,543,283
9,597,505
9,599,652
9,628,398
8,718,100
6,625,971
6,104,991
4,757,505
776,718
102,663,663
($/t)
0.17
0.17
0.18
0.17
0.17
0.17
0.17
0.17
0.21
0.19
0.18
0.18
0.14
$0.18
General
($)
1,491,207
1,939,190
2,067,190
2,410,054
2,436,040
2,476,774
2,971,449
3,082,393
2,782,343
2,625,240
2,775,803
2,633,842
1,257,838
30,949,364
($/t)
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.07
0.07
0.08
0.10
0.23
$0.05
Mine Engineering
($)
2,111,505
3,071,135
2,924,368
2,841,673
2,783,514
2,754,403
2,757,410
2,753,805
2,180,687
1,957,515
1,418,564
1,257,170
240,306
29,052,053
($/t)
0.04
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.04
0.05
0.04
$0.05
($)
541,603
540,000
540,000
552,007
565,000
563,289
565,000
565,000
414,975
350,423
342,496
271,516
54,479
5,865,788
($/t)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
$0.01
($)
15,828,351
36,542,590
59,486,463
48,087,959
34,867,513
46,980,353
42,173,633
39,699,051
47,869,925
33,967,754
24,943,419
23,452,707
18,883,135
472,782,852
($/t)
0.29
0.68
1.10
0.87
0.62
0.83
0.75
0.70
1.15
0.97
0.73
0.86
3.47
$0.81
Total Costs
Cost $ per tonne Mined
($)
($US/t)
$92,389,804
$1.71
$119,267,758
$2.21
$144,312,514
$2.67
$130,954,545
$2.37
$120,335,015
$2.13
$135,396,564
$2.40
$132,970,388
$2.35
$131,129,286
$2.32
$118,616,863
$2.86
$101,983,509
$2.91
$85,096,286
$2.48
$75,295,021
$2.77
$30,071,978
$5.52
$1,417,819,532
$2.42
($)
482,000
432,000
432,000
432,000
432,000
432,000
432,000
432,000
Appendix Page 95
432,000
432,000
432,000
5,342,000
Total
9%
9%
15%
0%
5%
1%
15%
7%
2%
2%
0%
33%
100%
Coverage
No.
Employment Cost
Total
$/ yr
$/ yr
General Manager
Secretary
D
D
1
1
275,000
12,263
275,000
12,263
Commercial Manager
Secretary
Senior Accountant
Accountants
Clerks
Warehouse Coordinator
Procurement Officer
Warehouse Attendants
HR Coordinator
HR Specialist
HR Officers
D
D
D
D
D
D
D
C
D
D
D
1
1
1
2
5
1
1
4
1
1
3
233,000
12,263
166,000
112,000
14,716
112,000
20,000
12,728
166,000
112,000
14,716
233,000
12,263
166,000
224,000
73,580
112,000
20,000
50,912
166,000
112,000
44,148
HSE Manager
Envirionmental Officer
H&S Officer
CLO Officer
HSE Technican
D
D
D
D
D
1
1
1
1
1
112,000
20,000
20,000
20,000
12,728
112,000
20,000
20,000
20,000
12,728
Security Manager
112,000
112,000
29
1,797,894
1,797,894
Appendix Page 96
APPENDIX M
Manning
Appendix Page 97
1
15
$1,513,500
2
16
$1,548,000
3
19
$1,915,500
4
19
$1,915,500
5
19
$1,915,500
6
19
$1,915,500
7
19
$1,915,500
8
19
$1,915,500
9
19
$1,915,500
10
16
$1,533,000
11
16
$1,533,000
12
16
$1,533,000
13
16
$1,533,000
14
16
$1,533,000
Technical Support
Number
Costs
20
$1,366,500
20
$1,555,500
32
$2,091,000
36
$2,331,000
37
$2,331,000
37
$2,331,000
37
$2,331,000
36
$2,331,000
36
$2,331,000
35
$2,331,000
23
$1,348,500
24
$1,348,500
23
$1,348,500
20
$1,108,500
Mine Operations
Number
Costs
167
$3,353,550
202
$4,010,700
213
$4,156,350
209
$4,076,179
219
$4,259,850
219
$4,233,300
213
$4,103,250
185
$3,537,438
158
$3,037,539
146
$2,812,650
144
$2,805,150
152
$2,931,896
119
$2,290,800
66
$1,270,350
Maintenance Supervision
Number
Costs
3
$313,950
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
Maintenance Operations
Number
Costs
0
$0
15
$264,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
33
$508,950
17
$282,450
9
$160,950
9
$160,950
9
$160,950
9
$160,950
Accomodations Back-charge
Number
Day rate
Costs
Number
Costs
38
$20
$277,400
205
$6,824,900
41
$20
$300,120
258
$8,087,520
56
$20
$408,800
316
$9,697,850
60
$20
$438,000
316
$9,886,879
61
$20
$445,300
327
$10,077,850
61
$20
$446,520
327
$10,052,520
61
$20
$445,300
321
$9,921,250
60
$20
$438,000
292
$9,348,138
60
$20
$438,000
251
$8,639,739
56
$20
$409,920
219
$7,777,770
44
$20
$321,200
197
$6,577,550
45
$20
$328,500
206
$6,711,596
44
$20
$321,200
172
$6,063,200
41
$20
$300,120
116
$4,781,670
Mine Supervision
1
15
$1,513,500
2
16
$1,548,000
3
19
$1,915,500
4
19
$1,915,500
5
19
$1,915,500
6
19
$1,915,500
7
19
$1,915,500
8
19
$1,915,500
9
19
$1,915,500
10
16
$1,533,000
11
13
$1,429,500
Technical Support
Number
Costs
21
$1,366,500
20
$1,555,500
32
$2,091,000
37
$2,331,000
37
$2,331,000
37
$2,331,000
36
$2,331,000
36
$2,331,000
36
$2,331,000
36
$2,331,000
5
$382,500
Mine Operations
Number
Costs
212
$4,225,650
232
$4,570,950
249
$4,846,650
261
$5,053,650
252
$4,871,850
245
$4,669,790
213
$4,066,350
196
$3,720,771
166
$3,171,750
145
$2,751,409
57
$1,106,100
Maintenance Supervision
Number
Costs
3
$313,950
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
Maintenance Operations
Number
Costs
0
$0
15
$264,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
33
$508,950
17
$282,450
9
$160,950
Accomodations Back-charge
Number
Day rate
Costs
39
$20
$284,700
251
$7,704,300
41
$20
$300,120
288
$8,647,770
56
$20
$408,800
352
$10,388,150
61
$20
$445,300
369
$10,871,650
61
$20
$445,300
360
$10,689,850
61
$20
$446,520
353
$10,489,010
60
$20
$438,000
320
$9,877,050
60
$20
$438,000
303
$9,531,471
60
$20
$438,000
259
$8,773,950
57
$20
$417,240
219
$7,723,849
23
$20
$167,900
89
$3,655,700
Mine Supervision
1
6
$654,000
2
10
$1,093,500
3
19
$1,915,500
4
19
$1,915,500
5
19
$1,915,500
6
19
$1,915,500
7
19
$1,915,500
8
19
$1,915,500
9
19
$1,915,500
10
19
$1,915,500
11
18
$1,788,000
12
18
$1,788,000
13
18
$1,788,000
14
17
$1,660,500
15
16
$1,533,000
16
16
$1,533,000
Technical Support
Number
Costs
21
$1,366,500
20
$1,555,500
32
$2,091,000
38
$2,331,000
38
$2,331,000
38
$2,331,000
38
$2,331,000
38
$2,331,000
38
$2,331,000
38
$2,331,000
37
$2,331,000
36
$2,331,000
36
$2,331,000
36
$2,331,000
25
$1,483,500
20
$1,357,500
Mine Supervision
Mine Operations
Number
Costs
207
$4,112,449
241
$4,757,925
261
$5,111,925
252
$4,877,025
264
$5,084,025
249
$4,825,275
267
$5,135,775
267
$5,135,775
261
$5,023,219
255
$4,921,125
202
$3,845,830
173
$3,269,091
164
$3,139,395
175
$3,353,371
148
$2,749,537
48
$897,750
Maintenance Supervision
Number
Costs
3
$313,950
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
2
$300,000
Maintenance Operations
Number
Costs
0
$0
15
$264,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
33
$508,950
32
$491,700
29
$439,950
29
$439,950
29
$439,950
29
$439,950
19
$300,450
12
$202,800
Accomodations Back-charge
Number
Day rate
Costs
30
$20
$219,000
237
$6,665,899
35
$20
$256,200
291
$8,336,325
56
$20
$408,800
364
$10,653,425
62
$20
$452,600
361
$10,702,325
62
$20
$452,600
373
$10,909,325
62
$20
$453,840
358
$10,651,815
62
$20
$452,600
376
$10,961,075
62
$20
$452,600
376
$10,961,075
62
$20
$452,600
356
$10,640,019
62
$20
$453,840
349
$10,521,915
60
$20
$438,000
291
$9,251,530
59
$20
$430,700
261
$8,667,491
59
$20
$430,700
252
$8,537,795
58
$20
$424,560
262
$8,618,131
46
$20
$335,800
213
$6,811,037
38
$20
$277,400
98
$4,568,450
1
6
$654,000
2
10
$1,093,500
3
19
$1,915,500
4
19
$1,915,500
5
19
$1,915,500
6
19
$1,915,500
7
19
$1,915,500
8
19
$1,915,500
9
19
$1,915,500
10
19
$1,915,500
11
18
$1,788,000
12
18
$1,788,000
13
18
$1,788,000
Technical Support
Number
Costs
22
$1,366,500
20
$1,555,500
32
$2,091,000
39
$2,331,000
39
$2,331,000
39
$2,331,000
39
$2,331,000
39
$2,331,000
38
$2,331,000
37
$2,331,000
37
$2,331,000
36
$2,331,000
34
$2,331,000
Mine Operations
Number
Costs
234
$4,635,150
284
$5,577,600
301
$5,906,400
295
$5,749,800
301
$5,853,300
319
$6,163,800
328
$6,319,050
331
$6,370,800
260
$4,897,699
247
$4,649,088
199
$3,812,884
173
$3,324,069
76
$1,486,500
Maintenance Supervision
Number
Costs
3
$313,950
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
5
$408,750
Maintenance Operations
Number
Costs
0
$0
15
$264,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
47
$717,450
33
$508,950
32
$491,700
29
$439,950
29
$439,950
29
$439,950
Accomodations Back-charge
Number
Day rate
Costs
31
$20
$226,300
265
$7,195,900
35
$20
$256,200
334
$9,156,000
56
$20
$408,800
404
$11,447,900
63
$20
$459,900
405
$11,582,400
63
$20
$459,900
411
$11,685,900
63
$20
$461,160
429
$11,997,660
63
$20
$459,900
438
$12,151,650
63
$20
$459,900
441
$12,203,400
62
$20
$452,600
355
$10,514,499
61
$20
$446,520
340
$10,242,558
60
$20
$438,000
288
$9,218,584
59
$20
$430,700
261
$8,722,469
57
$20
$416,100
162
$6,870,300
Mine Supervision
Appendix Page 98
APPENDIX N
Appendix Page 99
-2
-1
10
11
12
13
14
63,897
1.53
3,140
313,848
377,745
4.9
0
0.00
0
0
0
0.00
0
0.00
0
0
0
0.00
1,963
1.40
88
32,037
34,000
16.32
5,000
1.54
248
29,000
34,000
5.80
5,000
1.53
246
29,000
34,000
5.80
5,000
1.51
243
26,254
31,254
5.25
5,000
1.45
233
29,000
34,000
5.80
5,000
1.34
215
29,000
34,000
5.80
5,000
1.11
179
29,000
34,000
5.80
5,000
1.30
209
22,028
27,028
4.41
5,000
1.56
251
21,163
26,163
4.23
5,000
1.61
259
17,000
22,000
3.40
5,000
1.38
222
17,000
22,000
3.40
5,000
1.62
261
19,246
24,246
3.85
5,000
1.86
299
12,258
17,258
2.45
1,934
3.01
187
1,863
3,796
0.96
63,897
1.53
3,140
95.0%
2,983
216
0
0.00
0
0.0%
0
0
0.00
0
0.0%
0
1,963
1.40
88
95.0%
84
5,000
1.54
248
95.0%
236
5,000
1.53
246
95.0%
233
5,000
1.51
243
95.0%
231
5,000
1.45
233
95.0%
221
5,000
1.34
215
95.0%
204
5,000
1.11
179
95.0%
170
5,000
1.30
209
95.0%
199
5,000
1.56
251
95.0%
238
5,000
1.61
259
95.0%
246
5,000
1.38
222
95.0%
211
5,000
1.62
261
95.0%
248
5,000
1.86
299
95.0%
284
1,934
3.01
187
95.0%
178
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
3,728,509
(130,498)
(18,643)
(19,388)
3,559,980
0
-
0
-
1,250
104,964
(3,674)
(525)
(546)
100,219
1,250
294,741
(10,316)
(1,474)
(1,533)
281,419
1,250
291,647
(10,208)
(1,458)
(1,517)
278,464
1,250
288,380
(10,093)
(1,442)
(1,500)
275,345
1,250
276,373
(9,673)
(1,382)
(1,437)
263,881
1,250
254,909
(8,922)
(1,275)
(1,326)
243,387
1,250
212,239
(7,428)
(1,061)
(1,104)
202,646
1,250
248,407
(8,694)
(1,242)
(1,292)
237,179
1,250
298,016
(10,431)
(1,490)
(1,550)
284,545
1,250
307,603
(10,766)
(1,538)
(1,600)
293,699
1,250
263,360
(9,218)
(1,317)
(1,369)
251,456
1,250
310,025
(10,851)
(1,550)
(1,612)
296,012
1,250
355,310
(12,436)
(1,777)
(1,848)
339,250
1,250
222,535
(7,789)
(1,113)
(1,157)
212,476
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(939,543)
(672,195)
(58,800)
(1,670,537)
(64,397)
(20,653)
(4,200)
(89,250)
(78,884)
(52,600)
(4,200)
(135,684)
(90,848)
(52,600)
(4,200)
(147,648)
(84,348)
(52,600)
(4,200)
(141,148)
(81,495)
(52,600)
(4,200)
(138,295)
(87,768)
(52,600)
(4,200)
(144,568)
(81,512)
(52,600)
(4,200)
(138,312)
(73,526)
(52,600)
(4,200)
(130,326)
(72,402)
(52,600)
(4,200)
(129,202)
(49,855)
(52,600)
(4,200)
(106,655)
(53,137)
(52,600)
(4,200)
(109,937)
(60,214)
(52,600)
(4,200)
(117,014)
(47,172)
(52,600)
(4,200)
(103,972)
(13,986)
(20,341)
(4,200)
(38,528)
OPERATING CASHFLOW
USDk
1,889,443
10,970
145,735
130,816
134,197
125,585
98,819
64,334
106,854
155,343
187,044
141,519
178,998
235,278
173,948
CAPITAL COSTS
Mining Pre-production
Mining Equipment
Process Plant
Plant Infrastructure
Area Infrastructure
Regional Infrastructure
Miscellaneous
Indirects
Contingency
Total Initial Capex
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(65,677)
(111,185)
(30,283)
(16,982)
(9,000)
(16,401)
(45,974)
(35,189)
(330,691)
Mining
Other Sustaining
Closure
Total Sustaining & Closure Capex
USDk
USDk
USDk
USDk
(46,033)
(61,140)
(18,400)
(125,573)
Total Capex
USDk
(456,264)
(106,006)
(224,686)
(1,812)
(995)
(3,960)
(5,022)
PRE-TAX CASHFLOW
USDk
1,433,178
(106,006)
(224,686)
9,158
144,740
126,856
129,175
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
(44,474)
(12,113)
(6,793)
(3,600)
(6,560)
(18,390)
(14,076)
(106,006)
(65,677)
(66,711)
(18,170)
(10,189)
(5,400)
(9,841)
(27,584)
(21,113)
(224,686)
(1,812)
(1,812)
(25)
(970)
(995)
(3,960)
(3,960)
(1,432)
(3,590)
(5,022)
(2,959)
(3,170)
(6,129)
(15,784)
(7,710)
(23,494)
(130)
(12,920)
(13,050)
(6,129)
(3,360)
(13,050)
(3,410)
(23,494)
(22,074)
(12,507)
(3,630)
(3,660)
(22,470)
119,457
95,459
51,284
103,444
131,849
164,970
129,012
175,368
231,618
151,478
(3,410)
(3,410)
(3,360)
(3,360)
(15,434)
(6,640)
(22,074)
(8,457)
(4,050)
(12,507)
(3,630)
(3,630)
(3,660)
(3,660)
(4,070)
(18,400)
(22,470)
-2
-1
10
11
12
13
14
USDk
USDk
(501,602)
1,387,841
(5,740)
(5,740)
(16,341)
(16,341)
(38,809)
(27,840)
(38,990)
106,745
(39,090)
91,726
(39,486)
94,711
(39,988)
85,597
(40,601)
58,219
(40,937)
23,397
(42,242)
64,612
(36,843)
118,501
(28,592)
158,452
(8,331)
133,189
(9,400)
169,598
(9,664)
225,615
(9,634)
164,315
USDk
USDk
USDk
USDk
5,740
5,740
5,740
16,341
22,081
22,081
27,840
49,920
49,920
(49,920)
-
Taxable income
Tax Payable
USDk
USDk
56,825
-
91,726
-
94,711
-
85,597
-
58,219
(14,555)
23,397
(5,849)
64,612
(16,153)
118,501
(29,625)
158,452
(39,613)
133,189
(33,297)
169,598
(42,400)
225,615
(56,404)
164,315
(41,079)
WORKING CAPITAL
Debtors - o/b
c/b
net change
USDk
USDk
USDk
2,746
(2,746)
2,746
7,710
(4,964)
7,710
7,629
81
7,629
7,544
85
7,544
7,230
314
7,230
6,668
561
6,668
5,552
1,116
5,552
6,498
(946)
6,498
7,796
(1,298)
7,796
8,047
(251)
8,047
6,889
1,157
6,889
8,110
(1,221)
8,110
9,295
(1,185)
9,295
9,295
Creditors - o/b
c/b
net change
USDk
USDk
USDk
(5,502)
5,502
(5,502)
(8,364)
2,862
(8,364)
(9,102)
738
(9,102)
(8,701)
(401)
(8,701)
(8,525)
(176)
(8,525)
(8,912)
387
(8,912)
(8,526)
(386)
(8,526)
(8,034)
(492)
(8,034)
(7,964)
(69)
(7,964)
(6,575)
(1,390)
(6,575)
(6,777)
202
(6,777)
(7,213)
436
(7,213)
(6,409)
(804)
(6,409)
(6,409)
USDk
USDk
1,154,204
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
3.4
8.00%
463,575
25.4%
USDk
1,033,937
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
3.4
8.00%
407,542
24.0%
1,444,757
(278,974)
2,756
(2,102)
818
(315)
138
948
731
(1,438)
(1,367)
(1,641)
1,360
(784)
(1,989)
2,885
(106,006)
(106,006)
(224,686)
(330,691)
11,914
(318,777)
142,638
(176,139)
127,674
(48,465)
128,860
80,395
3.4
119,595
199,990
81,853
281,843
46,166
328,008
85,852
413,861
100,857
514,718
123,717
638,434
97,074
735,509
132,184
867,693
173,226
1,040,919
113,285
1,154,204
(106,006)
(106,006)
(224,686)
(330,691)
11,914
(318,777)
142,638
(176,139)
127,674
(48,465)
115,974
67,509
3.4
107,636
175,144
73,668
248,812
41,549
290,361
77,267
367,628
90,771
458,399
111,345
569,744
87,367
657,111
118,966
776,077
155,904
931,981
101,957
1,033,937
-2
-1
10
11
63,897
1.53
3,140
313,848
377,745
4.9
0
0.00
0
0
0
0.00
0
0.00
0
0
0
0.00
3,320
1.59
169
39,680
43,000
11.95
6,500
1.52
317
36,500
43,000
5.62
6,500
1.46
306
36,500
43,000
5.62
6,500
1.50
314
36,500
43,000
5.62
6,500
1.20
252
36,500
43,000
5.62
6,500
1.22
254
34,673
41,173
5.33
6,430
1.50
310
26,570
33,000
4.13
6,500
1.56
326
23,241
29,741
3.58
6,500
1.45
303
23,500
30,000
3.62
6,500
1.84
384
18,018
24,518
2.77
2,147
2.96
204
2,166
4,313
1.01
63,897
1.53
3,140
95.0%
2,982.81
279
0
0.00
0
0.0%
0
0
0.00
0
0.0%
0
3,320
1.59
169
95.0%
161
6,500
1.52
317
95.0%
301
6,500
1.46
306
95.0%
290
6,500
1.50
314
95.0%
298
6,500
1.20
252
95.0%
239
6,500
1.22
254
95.0%
241
6,430
1.50
310
95.0%
295
6,500
1.56
326
95.0%
310
6,500
1.45
303
95.0%
288
6,500
1.84
384
95.0%
365
2,147
2.96
204
95.0%
194
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
3,728,509
(130,498)
(18,643)
(19,388)
3,559,980
0
-
0
-
1,250
201,061
(7,037)
(1,005)
(1,046)
191,973
1,250
376,374
(13,173)
(1,882)
(1,957)
359,362
1,250
363,010
(12,705)
(1,815)
(1,888)
346,602
1,250
373,106
(13,059)
(1,866)
(1,940)
356,241
1,250
298,869
(10,460)
(1,494)
(1,554)
285,360
1,250
301,706
(10,560)
(1,509)
(1,569)
288,069
1,250
368,457
(12,896)
(1,842)
(1,916)
351,803
1,250
387,404
(13,559)
(1,937)
(2,015)
369,893
1,250
360,249
(12,609)
(1,801)
(1,873)
343,966
1,250
455,949
(15,958)
(2,280)
(2,371)
435,340
1,250
242,323
(8,481)
(1,212)
(1,260)
231,370
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(909,502)
(647,275)
(46,200)
(1,602,977)
(78,651)
(33,632)
(4,200)
(116,483)
(96,332)
(65,845)
(4,200)
(166,377)
(112,119)
(65,845)
(4,200)
(182,164)
(104,654)
(65,845)
(4,200)
(174,699)
(95,059)
(65,845)
(4,200)
(165,104)
(104,303)
(65,845)
(4,200)
(174,348)
(80,804)
(65,131)
(4,200)
(150,135)
(80,557)
(65,845)
(4,200)
(150,602)
(87,737)
(65,845)
(4,200)
(157,782)
(55,257)
(65,845)
(4,200)
(125,302)
(14,030)
(21,752)
(4,200)
(39,982)
OPERATING CASHFLOW
USDk
1,957,003
75,490
192,986
164,439
181,543
120,256
113,721
201,668
219,292
186,183
310,038
191,388
CAPITAL COSTS
Mining Pre-production
Mining Equipment
Process Plant
Plant Infrastructure
Area Infrastructure
Regional Infrastructure
Miscellaneous
Indirects
Contingency
Total Initial Capex
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(74,981)
(124,039)
(32,485)
(17,622)
(9,000)
(17,999)
(43,162)
(37,406)
(356,694)
Mining
Other Sustaining
Closure
Total Sustaining & Closure Capex
USDk
USDk
USDk
USDk
(13,943)
(56,830)
(18,400)
(89,173)
Total Capex
USDk
(445,867)
(112,685)
(244,009)
(7,003)
(1,155)
(7,822)
PRE-TAX CASHFLOW
USDk
1,511,136
(112,685)
(244,009)
68,487
191,831
156,616
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
(49,616)
(12,994)
(7,049)
(3,600)
(7,200)
(17,265)
(14,962)
(112,685)
(74,981)
(74,423)
(19,491)
(10,573)
(5,400)
(10,799)
(25,897)
(22,444)
(244,009)
(7,003)
(7,003)
(25)
(1,130)
(1,155)
(3,382)
(4,440)
(7,822)
(305)
(4,010)
(4,315)
(1,567)
(3,520)
(5,087)
(1,531)
(14,930)
(16,461)
(4,315)
(5,087)
(16,461)
(3,930)
(8,840)
(7,570)
(4,540)
(22,450)
177,228
115,169
97,260
197,738
210,452
178,613
305,498
168,938
(130)
(3,800)
(3,930)
(8,840)
(8,840)
(7,570)
(7,570)
(4,540)
(4,540)
(4,050)
(18,400)
(22,450)
USDk
USDk
-2
-1
10
11
(501,022)
1,455,981
(5,740)
(5,740)
(17,009)
(17,009)
(41,409)
34,080
(42,110)
150,876
(42,225)
122,213
(43,007)
138,535
(43,439)
76,817
(43,948)
69,773
(45,594)
156,074
(45,987)
173,305
(41,131)
145,053
(30,619)
279,419
(6,672)
184,716
USDk
USDk
USDk
USDk
5,740
5,740
5,740
17,009
22,749
22,749
(22,749)
-
Taxable income
Tax Payable
USDk
USDk
11,332
-
150,876
-
122,213
-
138,535
-
76,817
-
69,773
(17,443)
156,074
(39,019)
173,305
(43,326)
145,053
(36,263)
279,419
(69,855)
184,716
(46,179)
WORKING CAPITAL
Debtors - o/b
c/b
net change
USDk
USDk
USDk
5,260
(5,260)
5,260
9,846
(4,586)
9,846
9,496
350
9,496
9,760
(264)
9,760
7,818
1,942
7,818
7,892
(74)
7,892
9,638
(1,746)
9,638
10,134
(496)
10,134
9,424
710
9,424
11,927
(2,503)
11,927
11,927
Creditors - o/b
c/b
net change
USDk
USDk
USDk
(7,180)
7,180
(7,180)
(10,256)
3,076
(10,256)
(11,229)
973
(11,229)
(10,769)
(460)
(10,769)
(10,178)
(591)
(10,178)
(10,747)
570
(10,747)
(9,255)
(1,493)
(9,255)
(9,284)
29
(9,284)
(9,726)
443
(9,726)
(7,724)
(2,002)
(7,724)
(7,724)
USDk
1,921
(1,510)
1,323
(724)
1,351
496
(3,239)
(467)
1,153
(4,506)
4,203
USDk
1,259,051
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
2.6
8.00%
612,721
33.1%
USDk
1,123,549
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
2.7
8.00%
538,732
31.1%
1,508,113
(252,085)
(112,685)
(112,685)
(244,009)
(356,694)
70,408
(286,286)
190,320
(95,966)
157,939
61,973
2.6
176,504
238,477
116,520
354,996
80,312
435,308
155,481
590,789
166,659
757,448
143,503
900,951
231,138
1,132,088
126,962
1,259,051
(112,685)
(112,685)
(244,009)
(356,694)
70,408
(286,286)
190,320
(95,966)
142,145
46,179
2.7
158,853
205,032
104,868
309,900
72,281
382,181
139,933
522,114
149,993
672,106
129,153
801,259
208,024
1,009,283
114,266
1,123,549
-2
-1
10
11
12
13
14
15
16
94,595
1.39
4,239
491,984
586,579
5.2
0
0.00
0
0
0
0.00
0
0.00
0
0
0
0.00
3,019
1.29
125
41,609
44,628
13.78
6,500
1.42
297
37,000
43,500
5.69
6,500
1.48
308
37,000
43,500
5.69
6,500
1.49
312
37,000
43,500
5.69
6,500
1.10
230
37,000
43,500
5.69
6,500
1.13
236
37,000
43,500
5.69
6,500
1.28
267
37,000
43,500
5.69
6,500
1.19
250
37,000
43,500
5.69
6,500
1.26
263
41,864
48,364
6.44
6,500
1.35
282
42,000
48,500
6.46
6,500
1.45
303
28,498
34,998
4.38
6,500
1.40
293
20,470
26,970
3.15
6,500
1.85
387
20,374
26,874
3.13
6,500
1.36
285
21,773
28,273
3.35
6,500
1.66
346
14,591
21,091
2.24
576
2.93
54
1,806
2,381
3.14
94,595
1.39
4,239
95.0%
4,027
265
0
0.00
0
0.0%
0
0
0.00
0
0.0%
0
3,019
1.29
125
95.0%
119
6,500
1.42
297
95.0%
282
6,500
1.48
308
95.0%
293
6,500
1.49
312
95.0%
296
6,500
1.10
230
95.0%
219
6,500
1.13
236
95.0%
224
6,500
1.28
267
95.0%
254
6,500
1.19
250
95.0%
237
6,500
1.26
263
95.0%
250
6,500
1.35
282
95.0%
268
6,500
1.45
303
95.0%
287
6,500
1.40
293
95.0%
278
6,500
1.85
387
95.0%
368
6,500
1.36
285
95.0%
271
6,500
1.66
346
95.0%
329
576
2.93
54
95.0%
52
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
5,033,662
(176,178)
(25,168)
(26,175)
4,806,140
0
-
0
-
1,250
148,504
(5,198)
(743)
(772)
141,792
1,250
352,512
(12,338)
(1,763)
(1,833)
336,578
1,250
366,300
(12,821)
(1,832)
(1,905)
349,743
1,250
370,107
(12,954)
(1,851)
(1,925)
353,379
1,250
273,612
(9,576)
(1,368)
(1,423)
261,244
1,250
280,281
(9,810)
(1,401)
(1,457)
267,613
1,250
317,639
(11,117)
(1,588)
(1,652)
303,282
1,250
296,464
(10,376)
(1,482)
(1,542)
283,064
1,250
311,943
(10,918)
(1,560)
(1,622)
297,843
1,250
334,963
(11,724)
(1,675)
(1,742)
319,823
1,250
359,288
(12,575)
(1,796)
(1,868)
343,048
1,250
348,021
(12,181)
(1,740)
(1,810)
332,290
1,250
459,570
(16,085)
(2,298)
(2,390)
438,798
1,250
338,686
(11,854)
(1,693)
(1,761)
323,378
1,250
411,373
(14,398)
(2,057)
(2,139)
392,779
1,250
64,398
(2,254)
(322)
(335)
61,487
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(1,449,426)
(958,243)
(67,200)
(2,474,869)
(82,543)
(30,583)
(4,200)
(117,326)
(103,291)
(65,845)
(4,200)
(173,336)
(124,578)
(65,845)
(4,200)
(194,623)
(108,395)
(65,845)
(4,200)
(178,440)
(109,599)
(65,845)
(4,200)
(179,644)
(115,310)
(65,845)
(4,200)
(185,355)
(100,638)
(65,845)
(4,200)
(170,683)
(104,531)
(65,845)
(4,200)
(174,576)
(116,051)
(65,845)
(4,200)
(186,096)
(105,548)
(65,845)
(4,200)
(175,593)
(87,549)
(65,845)
(4,200)
(157,594)
(76,068)
(65,845)
(4,200)
(146,113)
(79,024)
(65,845)
(4,200)
(149,069)
(66,401)
(65,845)
(4,200)
(136,446)
(56,632)
(65,845)
(4,200)
(126,677)
(13,267)
(5,830)
(4,200)
(23,297)
OPERATING CASHFLOW
USDk
2,331,271
24,466
163,242
155,121
174,939
81,600
82,258
132,599
108,488
111,746
144,230
185,454
186,177
289,729
186,932
266,101
38,190
CAPITAL COSTS
Mining Pre-production
Mining Equipment
Process Plant
Plant Infrastructure
Area Infrastructure
Regional Infrastructure
Miscellaneous
Indirects
Contingency
Total Initial Capex
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(79,895)
(124,039)
(32,485)
(17,622)
(9,000)
(17,999)
(43,162)
(37,406)
(361,608)
Mining
Other Sustaining
Closure
Total Sustaining & Closure Capex
USDk
USDk
USDk
USDk
(75,144)
(69,100)
(18,400)
(162,644)
Total Capex
USDk
(524,252)
(112,685)
(248,923)
(4,823)
(3,660)
(4,440)
PRE-TAX CASHFLOW
USDk
1,807,019
(112,685)
(248,923)
19,643
159,582
150,681
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
(49,616)
(12,994)
(7,049)
(3,600)
(7,200)
(17,265)
(14,962)
(112,685)
(79,895)
(74,423)
(19,491)
(10,573)
(5,400)
(10,799)
(25,897)
(22,444)
(248,923)
(4,823)
(4,823)
(2,530)
(1,130)
(3,660)
(4,440)
(4,440)
(5,065)
(4,010)
(9,075)
(2,041)
(3,520)
(5,561)
(2,255)
(14,930)
(17,185)
(9,075)
(5,561)
165,864
76,039
(18,800)
(4,050)
(22,850)
(11,450)
(8,840)
(20,290)
(5,363)
(7,570)
(12,933)
(17,185)
(4,405)
(20,290)
(12,933)
(23,691)
(22,850)
(7,027)
(4,215)
65,073
128,194
88,199
98,814
120,540
162,604
179,150
285,514
(19,151)
(4,540)
(23,691)
(605)
(3,800)
(4,405)
(2,937)
(4,090)
(7,027)
(125)
(4,090)
(4,215)
(4,090)
(4,090)
(18,400)
(18,400)
(4,090)
(18,400)
182,842
266,101
19,790
USDk
USDk
-2
-1
10
11
12
13
14
15
16
(564,021)
1,767,250
(5,740)
(5,740)
(17,009)
(17,009)
(41,901)
(17,435)
(42,383)
120,859
(42,749)
112,371
(43,193)
131,745
(44,101)
37,499
(44,657)
37,601
(46,375)
86,223
(46,816)
61,672
(43,105)
68,642
(33,129)
111,101
(10,606)
174,848
(12,409)
173,768
(12,746)
276,983
(12,723)
174,209
(12,225)
253,877
(11,668)
26,521
USDk
USDk
USDk
USDk
5,740
5,740
5,740
17,009
22,749
22,749
17,435
40,183
40,183
(40,183)
-
Taxable income
Tax Payable
USDk
USDk
80,676
-
112,371
-
131,745
-
37,499
-
37,601
(9,400)
86,223
(21,556)
61,672
(15,418)
68,642
(17,160)
111,101
(27,775)
174,848
(43,712)
173,768
(43,442)
276,983
(69,246)
174,209
(43,552)
253,877
(63,469)
26,521
(6,630)
WORKING CAPITAL
Debtors - o/b
c/b
net change
USDk
USDk
USDk
3,885
(3,885)
3,885
9,221
(5,337)
9,221
9,582
(361)
9,582
9,682
(100)
9,682
7,157
2,524
7,157
7,332
(174)
7,332
8,309
(977)
8,309
7,755
554
7,755
8,160
(405)
8,160
8,762
(602)
8,762
9,399
(636)
9,399
9,104
295
9,104
12,022
(2,918)
12,022
8,860
3,162
8,860
10,761
(1,901)
10,761
10,761
Creditors - o/b
c/b
net change
USDk
USDk
USDk
(7,232)
7,232
(7,232)
(10,685)
3,453
(10,685)
(11,997)
1,312
(11,997)
(11,000)
(998)
(11,000)
(11,074)
74
(11,074)
(11,426)
352
(11,426)
(10,522)
(904)
(10,522)
(10,762)
240
(10,762)
(11,472)
710
(11,472)
(10,824)
(647)
(10,824)
(9,715)
(1,110)
(9,715)
(9,007)
(708)
(9,007)
(9,189)
182
(9,189)
(8,411)
(778)
(8,411)
(7,809)
(602)
(7,809)
(7,809)
USDk
USDk
1,445,658
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
3.2
8.00%
554,474
25.9%
USDk
1,298,163
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
3.2
8.00%
490,345
24.6%
1,807,737
(361,361)
3,348
(1,884)
952
(1,097)
2,598
178
(1,882)
794
305
(1,250)
(1,746)
(413)
(2,736)
2,384
(2,504)
2,952
(112,685)
(112,685)
(248,923)
(361,608)
22,990
(338,618)
157,698
(180,920)
151,632
(29,288)
164,767
135,479
3.2
78,637
214,116
55,850
269,966
104,756
374,722
73,574
448,297
81,959
530,255
91,515
621,770
117,147
738,917
135,295
874,212
213,532
1,087,744
141,674
1,229,418
200,128
1,429,546
16,111
1,445,658
(112,685)
(112,685)
(248,923)
(361,608)
22,990
(338,618)
157,698
(180,920)
151,632
(29,288)
148,290
119,002
3.2
70,773
189,776
50,265
240,041
94,280
334,321
66,217
400,538
73,763
474,301
82,364
556,665
105,432
662,097
121,766
783,862
192,179
976,041
127,506
1,103,547
180,116
1,283,663
14,500
1,298,163
-2
-1
10
11
12
13
94,595
1.39
4,239
491,984
586,579
5.2
0
0.00
0
0
0
0.00
0
0.00
0
0
0
0.00
5,091
1.34
219
49,069
54,160
9.64
8,000
1.51
389
46,000
54,000
5.75
8,000
1.49
383
46,000
54,000
5.75
8,000
1.13
289
47,201
55,201
5.90
8,000
1.10
283
48,500
56,500
6.06
8,000
1.23
317
48,329
56,329
6.04
8,000
1.24
318
48,500
56,500
6.06
8,000
1.38
356
48,500
56,500
6.06
8,000
1.42
366
33,497
41,497
4.19
8,000
1.38
355
27,042
35,042
3.38
8,000
1.79
460
26,250
34,250
3.28
8,000
1.46
375
19,152
27,152
2.39
1,504
2.66
129
3,944
5,448
2.62
94,595
1.39
4,239
95.0%
4,027
325
0
0.00
0
0.0%
0
0
0.00
0
0.0%
0
5,091
1.34
219
95.0%
208
8,000
1.51
389
95.0%
370
8,000
1.49
383
95.0%
364
8,000
1.13
289
95.0%
275
8,000
1.10
283
95.0%
269
8,000
1.23
317
95.0%
301
8,000
1.24
318
95.0%
302
8,000
1.38
356
95.0%
338
8,000
1.42
366
95.0%
347
8,000
1.38
355
95.0%
337
8,000
1.79
460
95.0%
437
8,000
1.46
375
95.0%
357
1,504
2.66
129
95.0%
122
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
5,033,662
(176,178)
(25,168)
(26,175)
4,806,140
0
-
0
-
1,250
260,023
(9,101)
(1,300)
(1,352)
248,270
1,250
462,381
(16,183)
(2,312)
(2,404)
441,481
1,250
454,813
(15,918)
(2,274)
(2,365)
434,256
1,250
343,667
(12,028)
(1,718)
(1,787)
328,134
1,250
336,113
(11,764)
(1,681)
(1,748)
320,921
1,250
376,126
(13,164)
(1,881)
(1,956)
359,125
1,250
377,370
(13,208)
(1,887)
(1,962)
360,313
1,250
422,655
(14,793)
(2,113)
(2,198)
403,551
1,250
434,287
(15,200)
(2,171)
(2,258)
414,658
1,250
421,687
(14,759)
(2,108)
(2,193)
402,626
1,250
545,904
(19,107)
(2,730)
(2,839)
521,229
1,250
445,820
(15,604)
(2,229)
(2,318)
425,669
1,250
152,816
(5,349)
(764)
(795)
145,909
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(1,417,820)
(936,487)
(54,600)
(2,408,906)
(92,390)
(50,402)
(4,200)
(146,992)
(119,268)
(79,200)
(4,200)
(202,668)
(144,313)
(79,200)
(4,200)
(227,713)
(130,955)
(79,200)
(4,200)
(214,355)
(120,335)
(79,200)
(4,200)
(203,735)
(135,397)
(79,200)
(4,200)
(218,797)
(132,970)
(79,200)
(4,200)
(216,370)
(131,129)
(79,200)
(4,200)
(214,529)
(118,617)
(79,200)
(4,200)
(202,017)
(101,984)
(79,200)
(4,200)
(185,384)
(85,096)
(79,200)
(4,200)
(168,496)
(75,295)
(79,200)
(4,200)
(158,695)
(30,072)
(14,885)
(4,200)
(49,157)
OPERATING CASHFLOW
USDk
2,397,234
101,278
238,813
206,543
113,779
117,186
140,328
143,943
189,022
212,641
217,243
352,732
266,974
96,752
CAPITAL COSTS
Mining Pre-production
Mining Equipment
Process Plant
Plant Infrastructure
Area Infrastructure
Regional Infrastructure
Miscellaneous
Indirects
Contingency
Total Initial Capex
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(91,769)
(142,821)
(35,304)
(18,441)
(9,000)
(20,045)
(48,898)
(42,030)
(408,308)
Mining
Other Sustaining
Closure
Total Sustaining & Closure Capex
USDk
USDk
USDk
USDk
(64,561)
(62,780)
(18,400)
(145,741)
Total Capex
USDk
(554,049)
(126,616)
(281,692)
(7,672)
(1,555)
PRE-TAX CASHFLOW
USDk
1,843,185
(126,616)
(281,692)
93,606
237,258
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
(57,128)
(14,122)
(7,376)
(3,600)
(8,018)
(19,559)
(16,812)
(126,616)
(91,769)
(85,693)
(21,182)
(11,065)
(5,400)
(12,027)
(29,339)
(25,218)
(281,692)
(7,672)
(7,672)
(275)
(1,280)
(1,555)
(5,030)
(5,030)
(2,810)
(4,540)
(7,350)
(8,806)
(16,890)
(25,696)
(5,030)
(7,350)
(25,696)
(7,682)
(11,742)
(8,755)
(15,416)
(25,062)
201,513
106,429
91,490
132,646
132,200
180,267
197,224
192,181
(3,382)
(4,300)
(7,682)
(1,732)
(10,010)
(11,742)
(175)
(8,580)
(8,755)
(10,266)
(5,150)
(15,416)
(21,562)
(3,500)
(25,062)
(7,755)
(3,500)
(11,255)
(125)
(18,400)
(18,525)
(11,255)
(18,525)
341,477
266,974
78,227
-2
-1
10
11
12
13
USDk
USDk
(604,766)
1,792,468
(5,740)
(5,740)
(18,402)
(18,402)
(46,571)
54,707
(47,338)
191,475
(47,493)
159,050
(47,996)
65,783
(48,731)
68,455
(51,301)
89,027
(52,069)
91,873
(53,244)
135,778
(48,379)
164,262
(37,259)
179,984
(11,596)
341,136
(11,954)
255,019
(11,799)
84,953
USDk
USDk
USDk
USDk
5,740
5,740
5,740
18,402
24,142
24,142
(24,142)
-
Taxable income
Tax Payable
USDk
USDk
30,566
-
191,475
-
159,050
-
65,783
-
68,455
-
89,027
(22,257)
91,873
(22,968)
135,778
(33,945)
164,262
(41,065)
179,984
(44,996)
341,136
(85,284)
255,019
(63,755)
84,953
(21,238)
WORKING CAPITAL
Debtors - o/b
c/b
net change
USDk
USDk
USDk
6,802
(6,802)
6,802
12,095
(5,293)
12,095
11,897
198
11,897
8,990
2,907
8,990
8,792
198
8,792
9,839
(1,047)
9,839
9,872
(33)
9,872
11,056
(1,185)
11,056
11,360
(304)
11,360
11,031
330
11,031
14,280
(3,249)
14,280
11,662
2,618
11,662
11,662
Creditors - o/b
c/b
net change
USDk
USDk
USDk
(9,061)
9,061
(9,061)
(12,493)
3,432
(12,493)
(14,037)
1,544
(14,037)
(13,214)
(823)
(13,214)
(12,559)
(655)
(12,559)
(13,487)
928
(13,487)
(13,338)
(150)
(13,338)
(13,224)
(113)
(13,224)
(12,453)
(771)
(12,453)
(11,428)
(1,025)
(11,428)
(10,387)
(1,041)
(10,387)
(9,783)
(604)
(9,783)
(9,783)
USDk
2,259
(1,861)
1,742
2,084
(457)
(118)
(182)
(1,298)
(1,076)
(696)
(4,290)
2,014
1,880
1,857,361
(335,508)
USDk
1,507,677
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
2.4
8.00%
688,237
32.0%
USDk
1,349,205
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
2.4
8.00%
607,574
30.2%
(126,616)
(126,616)
(281,692)
(408,308)
95,866
(312,442)
235,397
(77,045)
203,255
126,209
2.4
108,513
234,723
91,033
325,756
110,271
436,027
109,050
545,076
145,024
690,100
155,083
845,184
146,489
991,673
251,903
1,243,576
205,233
1,448,809
58,868
1,507,677
(126,616)
(126,616)
(281,692)
(408,308)
95,866
(312,442)
235,397
(77,045)
182,929
105,884
2.4
97,662
203,546
81,930
285,475
99,244
384,719
98,145
482,864
130,522
613,386
139,575
752,961
131,840
884,801
226,713
1,111,514
184,710
1,296,223
52,981
1,349,205
-1
5,619
1.49
269
14,294
19,912
2.544
0
0.00
0
0
0
0.00
1,600
2.23
115
4,054
5,654
2.53
1,600
1.17
60
4,093
5,693
2.56
1,600
1.24
64
4,150
5,750
2.59
819
1.14
30
1,996
2,815
2.44
5,619
1.49
269
80.0%
214.81
54
0
0.00
0
0.0%
0
1,600
2.23
115
80.0%
92
1,600
1.17
60
80.0%
48
1,600
1.24
64
80.0%
51
819
1.14
30
80.0%
24
USD/oz
USDk
USDk
USDk
USDk
USDk
1,250
268,509
(9,398)
(1,343)
(1,396)
256,372
0
-
1,250
114,803
(4,018)
(574)
(597)
109,614
1,250
60,149
(2,105)
(301)
(313)
57,430
1,250
63,584
(2,225)
(318)
(331)
60,710
1,250
29,973
(1,049)
(150)
(156)
28,618
OPERATING COSTS
Mining
Processing
G&A
Total Opex
USDk
USDk
USDk
USDk
(68,698)
(64,223)
(16,800)
(149,721)
(19,506)
(18,288)
(4,200)
(41,994)
(19,642)
(18,288)
(4,200)
(42,130)
(19,837)
(18,288)
(4,200)
(42,325)
(9,712)
(9,359)
(4,200)
(23,271)
OPERATING CASHFLOW
USDk
106,651
67,620
15,300
18,384
5,347
CAPITAL COSTS
Mining Pre-production
Mining Contractor Mobilisation
Inter-project Transfer
Process Plant
Plant Infrastructure
Area Infrastructure
Regional Infrastructure
Miscellaneous
Indirects
Contingency
Total Initial Capex
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
USDk
(5,000)
(10,000)
(14,140)
(1,087)
(1,365)
(3,424)
(4,958)
(6,243)
(46,216)
USDk
USDk
USDk
USDk
(1,000)
(10,160)
(2,600)
(13,760)
Total Capex
USDk
(59,976)
PRE-TAX CASHFLOW
USDk
46,675
CORPORATE TAX
Depreciation
Cashflow less Depreciation
USDk
USDk
(97,376)
9,275
USDk
USDk
USDk
USDk
Taxable income
Tax Payable
USDk
USDk
WORKING CAPITAL
Debtors - o/b
c/b
net change
USDk
USDk
USDk
Creditors - o/b
c/b
net change
USDk
USDk
USDk
USDk
USDk
37,334
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
0.8
8.00%
28,150
52.3%
USDk
28,979
Payback
Discount Rate
NPV
IRR
Years
%
USDk
%
0.9
8.00%
20,713
40.6%
Total/ Ave.
PRODUCTION
Mining
Total Ore Mined
Total Ore Grade
Contained Au
Waste Mined
Total Material
Strip Ratio
kt
g/t
koz
kt
kt
t:waste:ore
Processing
Plant Feed
Grade
Contained Gold
Overall Recovery
Gold Produced
kt
g/t
koz
%
koz
REVENUE
Gold Price
Gross Revenue
Royalty
Community Development Fund
Freight and Refining Charges
Net Revenue
(5,000)
(10,000)
(14,140)
(1,087)
(1,365)
(3,424)
(4,958)
(6,243)
(46,216)
(9,730)
(9,730)
(430)
(430)
(1,000)
(2,600)
(3,600)
(46,216)
(46,216)
67,620
(9,730)
(430)
(3,600)
5,570
17,954
1,747
(9,350)
(9,350)
(20,904)
46,716
(20,904)
(5,604)
(23,337)
(4,952)
(14,094)
(8,747)
9,350
9,350
9,350
(9,350)
-
5,604
5,604
5,604
4,952
10,556
10,556
8,747
19,303
37,366
(9,341)
3,003
(3,003)
3,003
1,573
1,430
1,573
1,663
(90)
1,663
1,663
(2,589)
2,589
(2,589)
(2,597)
8
(2,597)
(2,609)
12
(2,609)
(2,609)
37,366
(9,341)
(414)
1,438
(78)
(946)
(46,216)
(46,216)
57,864
11,648
0.8
7,008
18,657
17,877
36,533
801
37,334
(46,216)
(46,216)
52,078
5,862
0.9
6,308
12,169
16,089
28,258
721
28,979
APPENDIX O
Sensitivity Analysis
NPV USD M
IRR
CAPEX
NPVs USD M
IRR
464
0.0%
5.0%
DR 8.0%
10.0%
12.0%
25.4%
464
0.0%
5.0%
DR 8.0%
10.0%
12.0%
25.4%
1,000
569
259
143
84
36
1,000
13.9%
1,100
796
412
267
193
133
1,100
18.5%
1,200
1,035
574
398
308
234
1,200
23.1%
1,250
1,154
654
464
366
285
1,250
25.4%
1,300
1,274
735
529
423
336
1,300
27.5%
-20%
1,235
727
533
433
351
-20.0%
31.3%
-10%
1,195
691
498
399
318
-10.0%
28.1%
0%
1,154
654
464
366
285
0.0%
25.4%
10%
1,114
618
429
332
252
10.0%
23.0%
20%
1,073
582
394
298
219
20.0%
21.0%
-20%
1,437
853
628
511
415
-20.0%
31.1%
-10%
1,296
754
546
438
350
-10.0%
28.2%
0%
1,154
654
464
366
285
0.0%
25.4%
10%
1,013
555
382
293
220
10.0%
22.4%
20%
871
456
300
220
155
20.0%
19.4%
-20%
560
253
138
80
32
-20.0%
13.7%
-10%
857
454
301
223
159
-10.0%
19.7%
0%
1,154
654
464
366
285
0.0%
25.4%
10%
1,451
855
626
509
412
10.0%
30.6%
20%
1,748
1,056
789
652
538
20.0%
35.6%
OPEX
NPVs USD M
IRR
464
0.0%
5.0%
DR 8.0%
10.0%
12.0%
25.4%
GOLD PRODUCTION
NPVs USD M
IRR
464
0.0%
5.0%
DR 8.0%
10.0%
12.0%
25.4%
1,400
1,495
885
650
530
430
1,400
31.4%
1,500
1,733
1,046
781
644
531
1,500
35.3%
NPV USD M
DR
IRR
CAPEX
613
0.0%
5.0%
8.0%
10.0%
12.0%
33.1%
NPVs USD M
DR
IRR
613
0.0%
5.0%
8.0%
10.0%
12.0%
33.1%
1,000
658
366
247
183
130
1,000
19.0%
1,100
890
535
388
310
244
1,100
24.7%
1,200
1,136
713
538
444
365
1,200
30.4%
1,250
1,259
802
613
511
425
1,250
33.1%
1,300
1,382
891
687
578
485
1,300
35.7%
-20%
1,338
877
685
582
495
-20.0%
40.9%
-10%
1,299
839
649
547
460
-10.0%
36.6%
0%
1,259
802
613
511
425
0.0%
33.1%
10%
1,219
765
576
475
390
10.0%
30.0%
20%
1,180
727
540
440
355
20.0%
27.4%
-20%
1,540
1,010
790
671
570
-20.0%
39.6%
-10%
1,399
906
701
591
497
-10.0%
36.4%
0%
1,259
802
613
511
425
0.0%
33.1%
10%
1,119
698
524
431
353
10.0%
29.7%
20%
978
594
436
352
281
20.0%
26.2%
-20%
648
359
241
178
126
-20.0%
18.8%
-10%
954
581
427
345
275
-10.0%
26.2%
0%
1,259
802
613
511
425
0.0%
33.1%
10%
1,565
1,024
799
678
575
10.0%
39.5%
20%
1,870
1,245
984
844
724
20.0%
45.6%
OPEX
NPVs USD M
DR
IRR
613
0.0%
5.0%
8.0%
10.0%
12.0%
33.1%
GOLD PRODUCTION
NPVs USD M
DR
IRR
613
0.0%
5.0%
8.0%
10.0%
12.0%
33.1%
1,400
1,610
1,056
826
702
597
1,400
40.4%
1,500
1,854
1,234
975
835
717
1,500
45.3%
NPV USD M
DR
IRR
CAPEX
554
0.0%
5.0%
8.0%
10.0%
12.0%
25.9%
NPVs USD M
DR
IRR
554
0.0%
5.0%
8.0%
10.0%
12.0%
25.9%
1,000
668
284
147
79
25
1,000
13.1%
1,100
967
480
304
216
146
1,100
18.3%
1,200
1,286
689
471
362
274
1,200
23.4%
1,250
1,446
793
554
435
338
1,250
25.9%
1,300
1,605
898
638
507
402
1,300
28.3%
-20%
1,537
875
633
510
412
-20.0%
32.1%
-10%
1,491
834
594
473
375
-10.0%
28.7%
0%
1,446
793
554
435
338
0.0%
25.9%
10%
1,400
752
515
397
301
10.0%
23.5%
20%
1,354
711
476
359
264
20.0%
21.5%
-20%
1,859
1,073
782
635
515
-20.0%
25.9%
-10%
1,652
933
668
535
426
-10.0%
25.9%
0%
1,446
793
554
435
338
0.0%
25.9%
10%
1,239
654
441
335
249
10.0%
25.9%
20%
1,032
514
327
235
161
20.0%
25.9%
-20%
656
276
140
74
21
-20.0%
25.9%
-10%
1,049
533
347
253
179
-10.0%
25.9%
0%
1,446
793
554
435
338
0.0%
25.9%
10%
1,842
1,053
762
616
497
10.0%
25.9%
20%
2,239
1,313
970
797
656
20.0%
25.9%
OPEX
NPVs USD M
DR
IRR
554
0.0%
5.0%
8.0%
10.0%
12.0%
25.9%
GOLD PRODUCTION
NPVs USD M
DR
IRR
554
0.0%
5.0%
8.0%
10.0%
12.0%
25.9%
1,400
1,901
1,092
793
643
521
1,400
32.7%
1,500
2,218
1,300
960
788
648
1,500
37.2%
NPV USD M
DR
IRR
CAPEX
688
0.0%
5.0%
8.0%
10.0%
12.0%
32.0%
NPVs USD M
DR
IRR
688
0.0%
5.0%
8.0%
10.0%
12.0%
32.0%
1,000
711
363
227
157
100
1,000
16.7%
1,100
1,019
579
406
316
241
1,100
22.9%
1,200
1,345
807
594
483
390
1,200
29.1%
1,250
1,508
921
688
566
465
1,250
32.0%
1,300
1,670
1,035
782
650
539
1,300
34.9%
-20%
1,605
1,011
775
651
547
-20.0%
40.2%
-10%
1,557
966
731
609
506
-10.0%
35.7%
0%
1,508
921
688
566
465
0.0%
32.0%
10%
1,459
876
645
524
423
10.0%
28.9%
20%
1,410
831
602
482
382
20.0%
26.3%
-20%
1,919
1,214
933
784
660
-20.0%
39.6%
-10%
1,713
1,068
810
675
562
-10.0%
35.9%
0%
1,508
921
688
566
465
0.0%
32.0%
10%
1,302
774
566
457
367
10.0%
28.1%
20%
1,097
627
444
348
269
20.0%
24.0%
-20%
698
354
220
151
94
-20.0%
16.4%
-10%
1,103
637
454
359
279
-10.0%
24.5%
0%
1,508
921
688
566
465
0.0%
32.0%
10%
1,912
1,204
922
774
650
10.0%
39.1%
20%
2,317
1,488
1,156
982
835
20.0%
45.8%
OPEX
NPVs USD M
DR
IRR
688
0.0%
5.0%
8.0%
10.0%
12.0%
32.0%
GOLD PRODUCTION
NPVs USD M
DR
IRR
688
0.0%
5.0%
8.0%
10.0%
12.0%
32.0%
1,400
1,972
1,246
957
805
678
1,400
40.1%
1,500
2,296
1,473
1,144
971
826
1,500
45.4%
NPV USD M
DR
IRR
CAPEX
28
0.0%
5.0%
8.0%
10.0%
12.0%
1,000
-8
-9
-10
-11
-11
1,000
-26.1%
1,100
10
6
5
4
3
1,100
17.2%
1,200
28
23
20
19
17
1,200
41.7%
1,250
37
31
28
26
24
1,250
52.3%
1,300
47
40
36
34
32
1,300
62.3%
-20%
49
42
39
37
35
-20.0%
83.3%
-10%
43
37
34
32
30
-10.0%
66.2%
0%
37
31
28
26
24
0.0%
52.3%
10%
32
26
23
21
19
10.0%
40.8%
20%
26
20
17
15
13
20.0%
31.1%
-20%
64
55
50
47
44
-20.0%
76.0%
-10%
51
44
40
37
35
-10.0%
65.3%
0%
37
31
28
26
24
0.0%
52.3%
10%
23
19
17
15
14
10.0%
37.5%
20%
9
7
5
4
3
20.0%
18.9%
-20%
-8
-10
-11
-11
-12
-20.0%
52.3% #NUM!
-10%
14
11
9
7
6
-10.0%
24.1%
0%
37
31
28
26
24
0.0%
52.3%
10%
60
52
47
45
42
10.0%
76.2%
20%
80
70
64
61
58
20.0%
96.3%
52.3%
NPVs USD M
DR
IRR
28
0.0%
5.0%
8.0%
10.0%
12.0%
52.3%
OPEX
NPVs USD M
DR
IRR
28
0.0%
5.0%
8.0%
10.0%
12.0%
52.3%
GOLD PRODUCTION
NPVs USD M
DR
IRR
28
0.0%
5.0%
8.0%
10.0%
12.0%
1,400
63
54
50
47
44
1,400
79.2%
1,500
79
69
63
60
57
1,500
95.3%
APPENDIX P
END