idemitsu | idemitsu australia resources

29

Upload: others

Post on 01-Jan-2022

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Idemitsu | Idemitsu Australia Resources
Page 2: Idemitsu | Idemitsu Australia Resources
Page 3: Idemitsu | Idemitsu Australia Resources
Page 4: Idemitsu | Idemitsu Australia Resources
Page 5: Idemitsu | Idemitsu Australia Resources
Page 6: Idemitsu | Idemitsu Australia Resources
Page 7: Idemitsu | Idemitsu Australia Resources
Page 8: Idemitsu | Idemitsu Australia Resources
Page 9: Idemitsu | Idemitsu Australia Resources

Consulting

Boggabri Coal Underground Mine Study

Figure 4.21 Ventsim Model (Projected Worst Case – Merriown Seam Level)

Page 10: Idemitsu | Idemitsu Australia Resources
Page 11: Idemitsu | Idemitsu Australia Resources
Page 12: Idemitsu | Idemitsu Australia Resources

Consulting

APPENDICIES

Appendix 1 Study Standards

Appendix 2 Reserve Estimation

Appendix 3 Work Schedule

Boggabri Coal Underground Mine Study -1

Page 13: Idemitsu | Idemitsu Australia Resources

Estim

ate c

lass

Scop

ing -

Con

ceptu

al St

udy

-Ph

ase 1

Pr

e-fea

sibilit

y Stud

y - P

hase

2 Fe

asibi

lity

Stud

y –

Phas

e 3

and

Inves

tmen

t Dec

ision

Ex

ecuti

on

Phas

e 4

– De

finitiv

eEs

timate

A1

- Mi

ning

Cos

ts:

Reso

urce

s/Res

erve

s Stat

us

Indica

ted

Pr

obab

le

Prov

en/P

roba

ble

Pr

oven

/Pro

bable

Reso

urce

/Res

erve

Ana

lysis

Limite

d Data

Cros

s Sec

tions

De

tailed

Bloc

k Mod

el De

tailed

Bloc

k Mod

el

Geolo

gy

Preli

mina

ry

Preli

mina

ry

Detai

led

De

tailed

Geote

chnic

al Pr

elimi

nary

Pr

elimi

nary

De

tailed

Detai

led

Mine

Plan

Sk

etch O

nly

Pr

elimi

nary

Fir

m de

tailed

- Ge

nera

l opti

mise

d

Final

for Y

ear 1

and F

irm th

erea

fter

Mine

Sch

edule

As

sume

d

Appr

oxim

ated

Ca

lculat

ed –

Detai

l

Final

for Y

ear 1

and F

irm th

erea

fter

Mine

Equ

ipmen

t As

sume

d

In ho

use d

ata

Op

timise

d

Quote

d Spe

cifica

lly

Mine

Ser

vices

As

sume

d

Sketc

h des

ign

Full O

utline

s

Firm

basis

A2 -

Capi

tal C

ost E

stim

atin

g Me

thod

olog

y:

Dire

ct C

osts

:

Equip

ment

Quote

s

Su

pply

None

– fac

torise

d

Sing

le ch

eck p

rice

Mu

ltiple

quote

s Fix

ed P

rices

Civil

/Stru

ctura

l

Mate

rial S

upply

Sk

etche

d only

Ta

ke-o

ff ske

tch

MTO

& Qu

otes

Benc

hmar

ked

Te

nder

Pric

es

Mech

anica

l/pipi

ng

a

nd C

onstr

uctio

n %

of ke

y equ

ipmen

t

Mix o

f MTO

's an

d fac

tors

MT

O's &

Hou

rs

to

actua

l

Tend

er P

rices

Elec

trical/

Instru

ments

$ p

er kw

$ per

kw

MT

O's &

Hou

rs

da

ta

Detai

led E

stima

tes or

Ten

der P

rices

Infor

matio

n Sys

tems /

Con

trol S

ystem

s %

of to

tal bu

dget

%

of to

tal bu

dget

Mi

x of c

alcula

ted an

d mult

iple q

uotes

Firm

and T

ende

r Pric

es

Labo

ur R

ates

Curre

nt be

st inf

orma

tion

Curre

nt qu

otes

Actua

l

Labo

ur P

rodu

ctivit

y No

t Ap

plica

ble

– inc

luded

in

factor

isatio

n

Assu

med

Evalu

ated

Evalu

ated

Cons

tructi

on E

quipm

ent

$ / H

r $ /

Hr

Quote

s

Page 14: Idemitsu | Idemitsu Australia Resources

Estim

ate c

lass

Scop

ing -

Con

ceptu

al St

udy

-Ph

ase 1

Pr

e-fea

sibilit

y Stud

y - P

hase

2 Fe

asibi

lity

Stud

y –

Phas

e 3

and

Inves

tmen

t Dec

ision

Ex

ecuti

on

Phas

e 4

– De

finitiv

eEs

timate

In

dire

ct C

osts

:

EPCM

and

othe

r Ser

vices

and

Tem

pora

ryFa

cilitie

s %

per t

otal

%

of to

tal

Ca

lculat

ed

Ca

lculat

ed

Owne

rs C

osts

:

Mana

geme

nt Se

rvice

s, Co

mmiss

ioning

,Pr

epro

ducti

on, C

ontin

genc

y and

Pro

vision

s %

per t

otal

Ca

lculat

ed –

Preli

mina

ry

Calcu

lated

– De

tailed

Ca

lculat

ed an

d firm

quote

s

Conti

ngen

cy A

moun

t Ty

picall

y 20 t

o 25 %

Typic

ally 1

5 to 2

0%

Ty

picall

y 10 t

o 15%

Typic

ally 5

to 10

%

A3 -

ESTI

MATE

CLA

SS

Leve

l of

Defin

ition

(exp

ress

ed

as

ape

rcenta

ge o

f co

mplet

e en

ginee

ring

and

pro je

ct de

finitio

n us

ing

appr

opria

teind

icator

s ie %

of E

PCM,

% of

Eng

ineer

)

1% to

2% of

full p

rojec

t defi

nition

10

% to

15%

of fu

ll pro

ject d

efinit

ion 1

0% to

25%

of fu

ll pro

ject d

efinit

ion

40%

to 60

% of

Full

Pro

ject D

efinit

ion

Typic

al Ac

cura

cy R

ange

30 to

� 35

%

� 20

to �

25%

10 to

� 15

%

� 5 t

o � 10

%

Quota

tions

/

Tend

ers

- Su

ppor

ting

theEs

timate

sNo

ne -

Benc

hmar

k Data

Equip

ment

Quote

s an

d be

nchm

ark

mater

ial s

uppl y

and

con

struc

tion

rates

.

Multip

le firm

equ

ipmen

t quo

tes.

Multip

lema

terial

sup

ply a

nd c

onstr

uctio

n qu

otes

and r

ates c

heck

ed.

Equip

ment

on o

rder

, ten

dere

d or

firm

quote

s av

ailab

le.

Tend

ers

for M

ateria

lSu

ppl y

and

Cons

tructi

on c

osts.

So

meco

ntrac

ts aw

arde

d.

A4 -

Gene

ral P

rojec

t Dat

a nee

ded

to su

ppor

t the

Est

imat

e Clas

s:

Proje

ct Sc

ope D

escri

ption

Ge

nera

l

Preli

mina

ry

Defin

ed

Defin

ed

Soils

and H

ydro

logy R

epor

t As

sume

d

Preli

mina

ry

Defin

ed

Defin

ed

Integ

rated

Pro

ject P

lan (M

ine &

Plan

t) Ge

nera

l

Appr

oxim

ate

Sp

ecific

Sp

ecific

Contr

actin

g Stra

tegy -

Imple

menta

tion

Assu

med

Ou

tline

Defin

ed an

d Opti

mise

d De

fined

and D

etaile

d

Page 15: Idemitsu | Idemitsu Australia Resources

Estim

ate c

lass

Scop

ing -

Con

ceptu

al St

udy

-Ph

ase 1

Pr

e-fea

sibilit

y Stud

y - P

hase

2 Fe

asibi

lity

Stud

y –

Phas

e 3

and

Inves

tmen

t Dec

ision

Ex

ecuti

on

Phas

e 4

– De

finitiv

eEs

timate

Pr

oject

Maste

r Sch

edule

- Im

pleme

ntatio

n Ou

tline

Pr

elimi

nary

Bar c

hart

De

tailed

and R

esou

rced C

ritica

l Path

Actua

l to D

ate, D

etaile

d an

d Re

sour

ced

To G

o Criti

cal P

ath.

Proje

ct Ma

ster

Sche

dule

- Co

mmiss

ioning

and R

amp-

up

Asse

ssed

Outlin

ed

De

tailed

Criti

cal P

ath

De

tailed

and R

esou

rced C

ritica

l Path

Wor

k Bre

akdo

wn S

tructu

re

Outlin

e Pr

elimi

nary

De

fined

De

fined

Proje

ct Co

de of

Acc

ounts

No

ne

Pr

elimi

nary

De

fined

De

fined

Esca

lation

Stra

tegy

None

Preli

mina

ry

Defin

ed

Defin

ed

Fore

ign E

xcha

nge S

trateg

y No

ne

Pr

elimi

nary

De

fined

De

fined

Conti

ngen

cy

Asse

ssed

/ Fac

torise

d

Calcu

lated

Detai

led C

alcula

tion a

nd A

nalys

is

Detai

led C

alcula

tion o

n the

To G

o

Accu

racy

As

sess

ed by

Judg

emen

t

Evalu

ated

De

tailed

Ana

lysis

- Mon

te Ca

rlo

De

tailed

Ana

lysis

- Mon

te Ca

rlo

Basis

of

Estim

ate

and

Metho

dolog

ySt

ateme

ntOu

tline

Preli

mina

ry

Comp

lete

Co

mplet

e

A5 -

Engi

neer

ing

Deliv

erab

les:

Bloc

k Flow

Diag

rams

St

arted

/ Pre

limina

ry

Preli

mina

ry / C

omple

te

Comp

lete

Co

mplet

e

Proc

ess F

low D

iagra

ms

Poss

ibly S

tarted

Star

ted / P

relim

inary

Pr

elimi

nary

/ Com

plete

Co

mplet

e

P&ID

's No

ne

St

arted

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Heat

& Ma

terial

Bala

nces

No

ne Li

kely

St

arted

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Desig

n Crite

ria

Outlin

e Pr

elimi

nary

Preli

mina

ry / C

omple

te

Comp

lete

Over

all S

ite P

lan

Sketc

h (Po

ssibl

e)

St

arted

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Page 16: Idemitsu | Idemitsu Australia Resources

Estim

ate c

lass

Scop

ing -

Con

ceptu

al St

udy

-Ph

ase 1

Pr

e-fea

sibilit

y Stud

y - P

hase

2 Fe

asibi

lity

Stud

y –

Phas

e 3

and

Inves

tmen

t Dec

ision

Ex

ecuti

on

Phas

e 4

– De

finitiv

eEs

timate

Pl

ot Pl

ans

None

Star

ted / P

relim

inary

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Proc

ess/M

echa

nical

Equip

ment

List

Star

ted / P

relim

inary

St

arted

/ Pre

limina

ry

Preli

mina

ry / C

omple

te

Comp

lete

Elec

trical

Equip

ment

List

None

Star

ted / P

relim

inary

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Spec

ificati

ons a

nd D

atash

eets

None

Star

ted

Preli

mina

ry / C

omple

te Co

mplet

e

GA D

rawi

ngs b

y Fac

ility/A

rea

None

None

Pr

elimi

nary

/ Com

plete

Comp

lete

Mech

anica

l / Pi

ping D

iscipl

ine D

rawi

ngs

None

Star

ted

Preli

mina

ry / C

omple

te

Preli

mina

ry / C

omple

te

Civil

/ Stru

ctura

l Disc

ipline

Dra

wing

s No

ne

St

arted

Pr

elimi

nary

/ Com

plete

Pr

elimi

nary

/ Com

plete

Elec

trical

Sing

le Lin

e Diag

rams

No

ne

St

arted

/ Pre

limina

ry

Preli

mina

ry / C

omple

te

Comp

lete

Elec

trical

Disc

ipline

Dra

wing

s No

ne

St

arted

St

arted

Pr

elimi

nary

/ Com

plete

Instru

menta

tion

& Co

ntrol

Disc

ipline

Draw

ings

None

None

Star

ted

Preli

mina

ry / C

omple

te

Infor

matio

n Sys

tems

None

Star

ted / P

relim

inary

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Infor

matio

n Sys

tems P

lan, a

s per

PEP

No

ne

St

arted

Pr

elimi

nary

/ Com

plete

Co

mplet

e

Spar

e Par

ts Lis

tings

No

ne

St

arted

St

arted

/ Pre

limina

ry Co

mplet

e

Envir

onme

ntal

Asse

ssed

only

Preli

mina

ry St

udy

EIS

unde

rway

&

may

be

near

ingco

mplet

ionEI

S Co

mplet

e

Cash

Flow

No

ne ne

eded

Preli

mina

ry- an

nual

Detai

led –

Quar

terly

and M

onthl

yUp

dated

mon

thly

Page 17: Idemitsu | Idemitsu Australia Resources

B -

OP

ER

AT

ING

CO

ST

S

Estim

ate C

lass

Scop

ing

– Co

ncep

tual

Stud

yPh

ase 1

Pr

efea

sibilit

y Stu

dy P

hase

2 Fe

asib

ility

Stud

y Ph

ase

3 an

dIn

vest

men

t Dec

ision

Ex

ecut

ion

Phas

e 4 -

Defin

itive

Est

imat

e

B1 -

Oper

atin

g Co

st E

stim

ate M

etho

dolo

gy:

Basis

of

Estim

ate

and

Metho

dolog

ySt

ateme

ntOu

tline

Preli

mina

ry Co

mplet

e

Comp

lete

Staff

ing Le

vels

Facto

rised

Pr

elimi

nary

De

tailed

Esti

mate

Kn

own

Cost

Rates

Fa

ctoris

ed

Ca

lculat

ed

Kn

own b

asis

Kn

own

Cons

umab

les

Facto

rised

Facto

rised

Estim

ated

Es

timate

d - D

etaile

d

Maint

enan

ce

Facto

rised

Facto

rised

Estim

ated

Es

timate

d - D

etaile

d

Spar

es

Facto

rised

Facto

rised

Estim

ated

So

me qu

otes

B2 -

Oper

atin

g Co

sts:

Labo

ur R

ates

Assu

med a

vera

ge

Se

para

te ca

tegor

ies

De

tailed

Rev

iew

De

tailed

Rev

iew an

d upd

ated t

o Actu

als

Labo

ur B

urde

n As

sume

d ave

rage

Calcu

lated

Calcu

lated

Calcu

lated

and u

pdate

d to A

ctuals

Powe

r & W

ater C

osts

Data

bank

Preli

mina

ry Ca

lculat

ions

De

tailed

Calc

ulatio

ns

De

tailed

Ca

lculat

ions

and

upda

ted

toAc

tuals

Fuel

Costs

Da

ta ba

nk

Bu

dget

Quote

s Fir

m wr

itten q

uotes

Firm

writte

n quo

tes an

d upd

ated t

o Actu

als

Expe

ndab

le Su

pplie

s & R

eage

nts

Data

bank

Budg

et Qu

otes

Firm

writte

n quo

tes

Fir

m wr

itten q

uotes

and u

pdate

d to A

ctuals

Tran

spor

t and

Logis

tics

factor

ed %

of to

tal es

timate

Preli

mina

ry Ca

lculat

ions

Qu

otes a

nd C

alcula

tions

Detai

led C

alcula

tions

and Q

uotes

B3 -P

ost C

omm

issio

ning

:

Wor

king C

apita

l fac

tored

% of

total

estim

ate

Pr

elimi

nary

Calcu

lation

s

Detai

led C

alcula

tions

Detai

led C

alcula

tions

Susta

ining

/

Repla

ceme

nt Ca

pital

/Im

prov

emen

t Cap

ital

Facto

rised

%

Fa

ctoris

ed %

De

tailed

Calc

ulatio

ns

De

tailed

Ca

lculat

ions

and

upda

ted

toAc

tuals

Page 18: Idemitsu | Idemitsu Australia Resources

Estim

ate C

lass

Scop

ing

– Co

ncep

tual

Stud

yPh

ase 1

Pr

efea

sibilit

y Stu

dy P

hase

2 Fe

asib

ility

Stud

y Ph

ase

3 an

dIn

vest

men

t Dec

ision

Ex

ecut

ion

Phas

e 4 -

Defin

itive

Est

imat

e

Busin

ess

Syste

ms

(core

an

d su

ppor

tsy

stems

, e-

comm

erce

, bu

sines

sma

nage

ment,

offic

e, etc

)

factor

ed %

of to

tal es

timate

Preli

mina

ry Ca

lculat

ions

Detai

led R

eview

Detai

led R

eview

and u

pdate

d to A

ctuals

Train

ing

factor

ed %

of to

tal es

timate

Preli

mina

ry Ca

lculat

ions

De

tailed

Rev

iew

De

tailed

Rev

iew an

d upd

ated t

o Actu

als

Ramp

Up

factor

ed %

of to

tal es

timate

Preli

mina

ry Ca

lculat

ions

De

tailed

Rev

iew

De

tailed

Rev

iew an

d upd

ated t

o Actu

als

Insur

ance

s fac

tored

% of

total

estim

ate

Bu

dget

Quote

s Fir

m wr

itten q

uotes

Firm

writte

n quo

tes an

d upd

ated t

o Actu

als

Esca

lation

fac

tored

% of

total

estim

ate

Pr

elimi

nary

Calcu

lation

s

Detai

led R

eview

Detai

led R

eview

and u

pdate

d to A

ctuals

Fore

ign C

urre

ncy P

rovis

ions

factor

ed %

of to

tal es

timate

Preli

mina

ry Ca

lculat

ions

De

tailed

Rev

iew

De

tailed

Rev

iew an

d upd

ated t

o Actu

als

Accu

racy

�1

5 to 2

0%

�1

0 to 1

5%

±5

% to

�10

% (m

ore t

o �5%

) �5

% or

bette

r

Page 19: Idemitsu | Idemitsu Australia Resources

Gene

ral N

otes

: Al

thoug

h this

Cos

t Esti

mate

Guide

line d

efine

s the

clas

ses o

f Esti

mates

, the c

lasse

s sho

uld no

t be

cons

idere

d abs

olute

levels

to b

e com

plied

with

in al

lca

tegor

ies of

costs

to ac

hieve

a ce

rtain

class

.

Simi

larly,

a p

artic

ular c

lass

of es

timate

for C

apita

l Cos

ts ma

y be

met,

but

for d

emon

strab

le re

ason

s the

Ope

ratin

g Co

st Es

timate

s ma

y ac

hieve

a d

iffere

nt cla

ss o

fes

timate

.

The

lowes

t clas

s of

estim

ate a

chiev

ed fo

r an y

are

a sh

ould

decid

e the

ove

rall

class

achie

ved.

Shou

ld on

e or m

ore i

ndivi

dual

categ

ories

of co

sts no

t ach

ieve t

he st

ated l

evels

, but

other

categ

ories

exce

ed th

e stat

edlev

el, th

en th

e ove

rall c

lass i

n tha

t are

a may

be ac

hieve

d.

The q

ualit y

of de

finitio

ns an

d ac

cura

cy of

the e

stima

tes sh

all be

the d

eterm

inates

of th

e Clas

s of E

stima

te ac

hieve

d by

the en

d of a

defin

ed P

hase

of ac

tivitie

s.

Term

s Use

d:

No

ne =

wor

k on

deve

lopme

nt of

deliv

erab

le ha

s not

begu

n, or

is o

nly co

ncep

tual

in na

ture.

Star

ted

= wo

rk on

deli

vera

ble h

as b

e gun

. Dev

elopm

ent is

typic

ally l

imite

d to

sketc

hes,

roug

h ou

tlines

, or s

imila

r lev

els o

f ear

ly co

mplet

ion, m

ay b

e su

fficien

t to

indica

te, bu

t not

defin

e the

scop

e.

Preli

min

ary =

wor

k on d

elive

rable

is ad

vanc

ed. I

nterim

, cro

ss fu

nctio

nal re

views

hav

e usu

ally b

een c

ondu

cted.

Deve

lopme

nt ma

y be n

ear c

omple

tion e

xcep

t for f

inal re

views

and a

ppro

vals.

Suff

icien

t tode

fine s

cope

and m

ajor s

izes a

nd lo

catio

ns to

allow

MTO

's to

be pr

epar

ed.

Com

plet

e =

deliv

erab

le ha

s be

en re

viewe

d an

d ap

prov

ed.

Suffic

ient t

o de

fine

scop

e an

d qu

antiti

es to

allo

w tra

ckab

le MT

O's

to be

pre

pare

d an

d qu

otatio

nsob

taine

d.

Assu

med

= b

ased

on

non-

demo

nstra

bleex

perie

nce.

Appr

oxim

ate =

sketc

h or s

imila

r bas

ed on

assu

med o

r ass

esse

d data

.

Outli

ned

= pr

imar

y fea

tures

or d

imen

sions

show

n.

Calcu

lated

= U

tilisin

g inp

uts, d

erive

size

s or f

eatur

es on

a tra

ckab

le ba

sis.

De

fined

= ou

tline a

ble to

be al

igned

to a

spec

ific en

ginee

ring o

r othe

r deli

vera

ble.

Page 20: Idemitsu | Idemitsu Australia Resources

Asse

ssed

=

base

d on

jud

geme

nt of

benc

hmar

ks.

Fact

orise

d =

prop

ortio

ned

from

prev

ious

cost

data.

Page 21: Idemitsu | Idemitsu Australia Resources

BO

GG

AB

RI U

ND

ERG

RO

UN

G R

ESER

VE E

STIM

ATE

*0

Bra

ymon

t Sea

m D

evel

opm

ent

Ass

umed

Coa

l Den

sity

(kg/

m3)

=1.

275

Ass

umed

Sto

ne D

ensi

ty (k

g/m

3) =

2.3

Dev

Pan

elLe

ngth

No.

Roa

dPi

llar

Pilla

r Se

am H

tM

inin

gD

ilutio

nD

ilutio

nD

ilutio

nN

o.To

tal H

dgTo

tal C

/TTo

tal

Tota

lTo

tal D

evD

ilutio

nVo

lTo

tal D

evTo

tal

Dilu

tion

%

Nam

e(m

)H

eadi

ngs

Wid

th (m

)Le

ngth

(m)

Wid

th (m

)R

ange

(m)

Hei

ght

Floo

r (m

m)

Part

ing

(mm

)R

oof (

mm

)C

/T 's

Driv

e (m

)D

rive

(m)

Dev

(m)

Dev

Vol

Coa

l Ton

nes

(%)

Dilu

tion

Ston

e To

nnes

Tonn

esby

Mas

s

Mai

ns-1

50

3

6

50

30

3.

6 - 3

.84

10

0

-

30

0

2

150

12

0

270

6,

480

8,26

2

10

.0%

648

1,

490

9,75

2

15

.3%

Mai

ns-2

2,84

1

6

5

50

30

3.

2 - 6

.03

10

-

10

53

17

,046

7,95

0

24

,996

412,

434

52

5,85

3

0.6%

2,50

0

5,

749

531,

602

1.

1%M

ains

-31,

637

6

5

50

30

6.0

- 6.6

3

-

-

-

31

9,82

2

4,

650

14,4

72

23

8,78

8

304,

455

0.

0%-

-

30

4,45

5

0.0%

-

-

0.0%

MG

-11,

211

2

5

120

25

3.2

- 4.4

3

20

-

50

11

2,42

2

27

5

2,69

7

44

,501

56,7

38

2.

1%94

4

2,17

1

58

,909

3.7%

MG

-21,

211

2

5

120

25

2.7

- 4.0

3

20

-

50

11

2,42

2

27

5

2,69

7

40

,455

51,5

80

2.

3%94

4

2,17

1

53

,751

4.0%

TG-2

995

2

5

12

0

25

2.

1 - 4

.23

20

-

50

9

1,99

0

22

5

2,21

5

34

,333

43,7

74

2.

3%77

5

1,78

3

45

,557

3.9%

MG

-3 (t

oo s

hallo

w)

-

2

5

12

0

2.0

- 4.6

3

30

-

70

1

-

-

-

-

-

3.0%

-

-

-

0.

0%TG

-3 (t

oo s

hallo

w)

-

2

5

12

0

5.2

- 5.4

3

-

-

-

1

-

-

-

-

-

0.0%

-

-

-

0.

0%M

G-4

1,40

9

2

5

12

0

25

4.

8 - 5

.83

-

-

-

13

2,

818

325

3,

143

51,8

60

66

,121

0.0%

-

-

66,1

21

0.

0%M

G-5

1,65

9

2

5

12

0

25

5.

1 - 6

.03

-

-

-

15

3,

318

375

3,

693

60,9

35

77

,691

0.0%

-

-

77,6

91

0.

0%M

G-6

1,68

9

2

5

12

0

25

5.

2 - 6

.13

-

-

-

15

3,

378

375

3,

753

61,9

25

78

,954

0.0%

-

-

78,9

54

0.

0%M

G-7

1,44

3

2

5

12

0

25

5.

4 - 6

.33

-

-

-

13

2,

886

325

3,

211

52,9

82

67

,551

0.0%

-

-

67,5

51

0.

0%M

G-8

1,19

6

2

5

12

0

25

4.

8 - 6

.13

-

-

-

11

2,

392

275

2,

667

44,0

06

56

,107

0.0%

-

-

56,1

07

0.

0%TG

-895

0

2

5

120

25

5.8

- 6.5

3

-

-

-

9

1,

900

225

2,

125

35,0

63

44

,705

0.0%

-

-

44,7

05

0.

0%M

G-9

484

2

5

12

0

25

6.

0 - 6

.43

-

-

-

5

968

12

5

1,09

3

18

,035

22,9

94

0.

0%-

-

22

,994

0.0%

MG

-10

996

2

5

12

0

25

5.

7 - 6

.53

-

-

-

9

1,99

2

22

5

2,21

7

36

,581

46,6

40

0.

0%-

-

46

,640

0.0%

MG

-11

1,50

8

2

5

12

0

25

5.

5 - 6

.53

-

-

-

14

3,

016

350

3,

366

55,5

39

70

,812

0.0%

-

-

70,8

12

0.

0%M

G-1

22,

020

2

5

120

25

5.4

- 6.2

3

-

-

-

18

4,04

0

45

0

4,49

0

74

,085

94,4

58

0.

0%-

-

94

,458

0.0%

MG

-13

2,53

3

2

5

12

0

25

4.

9 - 6

.33

-

-

-

22

5,

066

550

5,

616

92,6

64

11

8,14

7

0.0%

-

-

118,

147

0.

0%M

G-1

42,

533

2

5

120

25

3.4

- 5.8

3

-

-

-

22

5,06

6

55

0

5,61

6

92

,664

118,

147

0.

0%-

-

11

8,14

7

0.0%

MG

-15

2,42

3

2

5

12

0

25

3.

2 - 6

.43

10

-

10

21

4,

846

525

5,

371

88,6

22

11

2,99

2

0.6%

537

1,

235

114,

228

1.

1%M

G-1

62,

266

2

5

120

25

1.9

- 6.4

3

20

-

20

20

4,53

2

50

0

5,03

2

83

,028

105,

861

1.

2%1,

006

2,31

5

10

8,17

5

2.1%

MG

-17

2,11

0

2

5

12

0

25

3.

4 - 5

.63

-

-

-

18

4,

220

450

4,

670

77,0

55

98

,245

0.0%

-

-

98,2

45

0.

0%TG

-17

1,95

4

2

5

12

0

25

3.

8 - 5

.53

-

-

-

17

3,

908

425

4,

333

71,4

95

91

,155

0.0%

-

-

91,1

55

0.

0%In

stal

l Rd

250

17

5

n/a

n/a

3

50

-

10

0

n/a

4,25

0

-

4,

250

63,7

50

81,2

81

5.0%

3,18

8

7,

331

88,6

13

8.3%

Ave

rage

/ To

tal

1,45

711

1,99

3

2,

342,

524

10,5

42

24

,246

2,

366,

770

1.

0%

Bra

ymon

t Sea

m L

ongw

all

LW P

anel

Leng

thR

oad

/ Blo

ckSe

am H

tA

ve S

eam

Max

LW

Bal

ance

of

Rec

over

y of

Dilu

tion

Dilu

tion

Dilu

tion

Vol C

oal

Vol C

oal

Vol T

opTo

tal V

olTo

t LW

Dilu

tion

Vol

Tota

l LW

Tota

lD

ilutio

n %

N

ame

(m)

Wid

th (m

)R

ange

(m)

Hei

ght (

m)

1st P

ass

(m)

Top

Coa

l (m

)To

p C

oal (

%)

Floo

r (m

m)

Part

ing

(mm

)R

oof (

mm

)1s

t Pas

sTo

p C

oal

Coa

l Rec

ovC

oal

Coa

l Ton

nes

(%)

Dilu

tion

Ston

e To

nnes

Tonn

esby

Mas

s

LW1

1,10

6

25

0

3.2

- 4.5

4

4

0

60

10

0

-

50

967,

750

11

0,60

0

66,3

60

84

,609

1,03

4,11

0

1,

318,

490

4.3%

46,2

15

10

6,29

5

1,42

4,78

5

7.

5%LW

289

0

250

2.

2 - 4

.53

3

-

60

10

0

-

50

712,

000

-

-

-

712,

000

90

7,80

0

4.7%

33,3

75

76

,763

984,

563

7.

8%LW

3 (to

o sh

allo

w)

-

25

0

4.8

- 5.4

5

4

2

60

10

0

-

50

-

-

-

-

-

-

4.3%

-

-

-

0.

0%LW

41,

316

250

5.

4 - 6

.06

4

2

60

100

-

50

1,

151,

500

723,

800

43

4,28

0

553,

707

1,

585,

780

2,02

1,87

0

4.

3%80

,370

184,

851

2,

206,

721

8.4%

LW5

1,40

7

25

0

5.4

- 6.0

6

4

2

60

10

0

-

50

1,23

1,12

5

77

3,85

0

464,

310

59

1,99

5

1,69

5,43

5

2,

161,

680

4.3%

85,9

28

19

7,63

3

2,35

9,31

3

8.

4%LW

61,

437

250

5.

0 - 6

.26

4

2

60

100

-

50

1,

257,

375

754,

425

45

2,65

5

577,

135

1,

710,

030

2,18

0,28

8

4.

3%86

,220

198,

306

2,

378,

594

8.3%

LW7

1,19

1

25

0

5.6

- 6.2

6

4

2

60

10

0

-

50

1,04

2,12

5

71

4,60

0

428,

760

54

6,66

9

1,47

0,88

5

1,

875,

378

4.3%

75,2

88

17

3,16

3

2,04

8,54

1

8.

5%LW

894

5

250

5.

6 - 6

.46

4

3

60

100

-

50

82

6,87

5

590,

625

35

4,37

5

451,

828

1,

181,

250

1,50

6,09

4

4.

3%60

,750

139,

725

1,

645,

819

8.5%

LW9

379

25

0

5.8

- 6.4

6

4

3

60

10

0

-

50

331,

625

24

6,35

0

147,

810

18

8,45

8

479,

435

61

1,28

0

4.3%

24,7

70

56

,972

668,

251

8.

5%LW

1089

1

250

5.

6 - 6

.56

4

3

60

100

-

50

77

9,62

5

556,

875

33

4,12

5

426,

009

1,

113,

750

1,42

0,03

1

4.

3%57

,279

131,

741

1,

551,

772

8.5%

LW11

1,40

3

25

0

5.4

- 6.2

6

4

2

60

10

0

-

50

1,22

7,62

5

77

1,65

0

462,

990

59

0,31

2

1,69

0,61

5

2,

155,

534

4.3%

85,6

83

19

7,07

1

2,35

2,60

6

8.

4%LW

12A

1,53

1

25

0

5.2

- 6.0

6

4

2

60

10

0

-

50

1,33

9,62

5

80

3,77

5

482,

265

61

4,88

8

1,82

1,89

0

2,

322,

910

4.3%

91,8

60

21

1,27

8

2,53

4,18

8

8.

3%LW

12B

384

25

0

6.0

- 6.0

6

4

3

60

10

0

300

50

336,

000

24

0,00

0

144,

000

18

3,60

0

480,

000

61

2,00

0

12.9

%74

,057

170,

331

78

2,33

1

21.8

%LW

13A

1,44

7

25

0

5.2

- 6.2

6

4

2

60

10

0

-

50

1,26

6,12

5

79

5,85

0

477,

510

60

8,82

5

1,74

3,63

5

2,

223,

135

4.3%

88,3

70

20

3,25

2

2,42

6,38

6

8.

4%LW

13B

980

25

0

5.6

- 5.9

6

4

2

60

10

0

500

50

857,

500

56

3,50

0

338,

100

43

1,07

8

1,19

5,60

0

1,

524,

390

18.6

%26

3,90

0

606,

970

2,

131,

360

28.5

%LW

14A

1,31

2

25

0

3.4

- 6.0

5

4

1

60

10

0

-

50

1,14

8,00

0

42

6,40

0

255,

840

32

6,19

6

1,40

3,84

0

1,

789,

896

4.3%

67,4

74

15

5,19

1

1,94

5,08

7

8.

0%LW

14B

1,00

6

25

0

5.4

- 5.7

6

4

2

60

10

0

500

50

880,

250

52

8,15

0

316,

890

40

4,03

5

1,19

7,14

0

1,

526,

354

18.6

%26

1,56

0

601,

588

2,

127,

942

28.3

%LW

15A

1,14

1

25

0

3.6

- 6.4

5

4

2

60

10

0

-

50

998,

375

42

7,87

5

256,

725

32

7,32

4

1,25

5,10

0

1,

600,

253

4.3%

61,1

25

14

0,58

8

1,74

0,84

0

8.

1%LW

15B

1,02

0

25

0

5.2

- 5.4

5

4

2

60

10

0

500

50

892,

500

45

9,00

0

275,

400

35

1,13

5

1,16

7,90

0

1,

489,

073

18.6

%25

0,99

3

577,

284

2,

066,

356

27.9

%LW

16A

1,03

3

25

0

3.6

- 6.0

5

4

1

60

10

0

-

50

903,

875

33

5,72

5

201,

435

25

6,83

0

1,10

5,31

0

1,

409,

270

4.3%

53,1

26

12

2,18

9

1,53

1,45

9

8.

0%LW

16B

972

25

0

5.1

- 5.3

5

4

2

60

10

0

500

50

850,

500

41

3,10

0

247,

860

31

6,02

2

1,09

8,36

0

1,

400,

409

18.6

%23

4,66

9

539,

738

1,

940,

147

27.8

%LW

17A

1,01

9

25

0

3.7

- 5.0

5

4

1

60

10

0

-

50

891,

625

28

0,22

5

168,

135

21

4,37

2

1,05

9,76

0

1,

351,

194

4.3%

50,2

22

11

5,51

1

1,46

6,70

5

7.

9%LW

17B

830

25

0

5.0

- 5.4

5

4

2

60

10

0

500

50

72

6,25

0

35

2,75

0

21

1,65

0

26

9,85

4

93

7,90

0

1,

195,

823

18.6

%20

0,38

6

460,

887

1,

656,

710

27

.8%

Ave

rage

/ To

tal

34,6

03,1

49

2,33

3,62

0

5,

367,

325

39,9

70,4

75

13.4

%TO

TAL

LW &

Dev

elop

men

t36

,945

,674

2,

333,

620

5,39

1,57

1

42

,337

,245

12

.7%

Page 22: Idemitsu | Idemitsu Australia Resources

Jera

long

Sea

m D

evel

opm

ent

Ass

umed

Coa

l Den

sity

(kg/

m3)

=1.

27A

ssum

ed S

tone

Den

sity

(kg/

m3)

=2.

3

Pane

lLe

ngth

No.

Roa

d / B

lock

Pilla

r Pi

llar

Ave

Sea

mM

inin

gD

ilutio

nD

ilutio

nD

ilutio

nN

o.To

tal H

dgTo

tal C

/ TTo

tal

Tota

lTo

tal D

evD

ilutio

nVo

l Dev

Tota

l Dev

Tota

lD

ilutio

n %

N

ame

(m)

Hea

ding

sW

idth

Leng

th (m

)W

idth

(m)

Hei

ght (

m)

Hei

ght

Floo

r (m

m)

Part

ing

(mm

)R

oof (

mm

)C

/T 's

Driv

e (m

)D

rive

(m)

Dev

(m)

Dev

Vol

Coa

l Ton

nes

(%)

Dilu

tion

Ston

e To

nnes

Tonn

esby

Mas

s

Mai

ns-1

106

3

6

50

30

3.

3 - 3

.43

50

-

50

0

3

318

18

0

498

9,

860

12,5

23

16

.7%

1,64

3

3,

780

16,3

03

23

.2%

Mai

ns-2

2,84

1

6

5

50

30

2.

8 - 3

.63

50

-

50

53

17

,046

7,95

0

24

,996

412,

434

52

3,79

1

3.0%

12,4

98

28

,745

552,

537

5.

2%M

ains

-31,

637

6

5

50

30

2.2

- 3.0

3

50

-

50

31

9,82

2

4,

650

14,4

72

20

2,60

8

257,

312

3.

6%7,

236

16,6

43

27

3,95

5

6.1%

-

-

0.0%

MG

-11,

051

2

5

120

25

2.6

- 3.6

3

50

-

50

10

2,10

2

25

0

2,35

2

35

,280

44,8

06

3.

3%1,

176

2,70

5

47

,510

5.7%

MG

-21,

244

2

5

120

25

2.8

- 3.6

3

50

-

50

11

2,48

8

27

5

2,76

3

42

,827

54,3

90

3.

2%1,

382

3,17

7

57

,567

5.5%

MG

-31,

822

2

5

120

25

3.0

- 3.8

3

50

-

50

16

3,64

4

40

0

4,04

4

68

,748

87,3

10

2.

9%2,

022

4,65

1

91

,961

5.1%

MG

-41,

822

2

5

120

25

2.6

- 3.6

3

50

-

50

16

3,64

4

40

0

4,04

4

62

,682

79,6

06

3.

2%2,

022

4,65

1

84

,257

5.5%

MG

-51,

386

2

5

120

25

2.6

- 3.6

3

50

-

50

13

2,77

2

32

5

3,09

7

48

,004

60,9

64

3.

2%1,

549

3,56

2

64

,526

5.5%

MG

-61,

482

2

5

120

25

2.2

- 3.4

3

50

-

50

13

2,96

4

32

5

3,28

9

46

,046

58,4

78

3.

6%1,

645

3,78

2

62

,261

6.1%

MG

-71,

482

2

5

120

25

2.3

- 3.4

3

50

-

50

13

2,96

4

32

5

3,28

9

46

,046

58,4

78

3.

6%1,

645

3,78

2

62

,261

6.1%

TG-7

932

2

5

12

0

25

2.

7 - 3

.03

50

-

50

9

1,86

4

22

5

2,08

9

30

,291

38,4

69

3.

4%1,

045

2,40

2

40

,871

5.9%

MG

-82,

026

2

5

120

25

2.0

- 3.0

3

50

-

50

18

4,05

2

45

0

4,50

2

56

,275

71,4

69

4.

0%2,

251

5,17

7

76

,647

6.8%

MG

-92,

005

2

5

120

25

2.0

- 2.8

2

50

-

100

18

4,01

0

45

0

4,46

0

53

,520

67,9

70

6.

3%3,

345

7,69

4

75

,664

10.2

%M

G-1

01,

759

2

5

120

25

2.0

- 2.9

2

50

-

100

16

3,51

8

40

0

3,91

8

47

,016

59,7

10

6.

3%2,

939

6,75

9

66

,469

10.2

%M

G-1

11,

512

2

5

120

25

2.0

- 2.3

2

50

-

100

14

3,02

4

35

0

3,37

4

37

,114

47,1

35

6.

8%2,

531

5,82

0

52

,955

11.0

%M

G-1

21,

266

2

5

120

25

2.0

- 2.3

2

50

-

100

12

2,53

2

30

0

2,83

2

31

,152

39,5

63

6.

8%2,

124

4,88

5

44

,448

11.0

%TG

-12

547

2

5

12

0

25

2.

0 - 2

.42

50

-

10

0

6

1,09

4

15

0

1,24

4

13

,684

17,3

79

6.

8%93

3

2,14

6

19

,525

11.0

%M

G-1

348

4

2

5

120

25

2.9

- 3.1

3

50

-

50

5

96

8

125

1,

093

16,3

95

20

,822

3.3%

547

1,

257

22,0

79

5.

7%M

G-1

499

6

2

5

120

25

2.7

- 3.1

3

50

-

50

9

1,

992

225

2,

217

32,1

47

40

,826

3.4%

1,10

9

2,

550

43,3

76

5.

9%M

G-1

51,

508

2

5

120

25

2.7

- 3.3

3

50

-

50

14

3,01

6

35

0

3,36

6

50

,490

64,1

22

3.

3%1,

683

3,87

1

67

,993

5.7%

MG

-16

2,02

0

2

5

12

0

25

3.

1 - 3

.33

50

-

50

18

4,

040

450

4,

490

71,8

40

91

,237

3.1%

2,24

5

5,

164

96,4

00

5.

4%M

G-1

72,

363

2

5

120

25

2.0

- 3.5

3

50

-

50

20

4,72

6

50

0

5,22

6

78

,390

99,5

55

3.

3%2,

613

6,01

0

10

5,56

5

5.7%

MG

-18

2,36

3

2

5

12

0

25

2.

0 - 3

.63

50

-

50

20

4,

726

500

5,

226

83,6

16

10

6,19

2

3.1%

2,61

3

6,

010

112,

202

5.

4%M

G-1

92,

306

2

5

120

25

2.0

- 3.4

3

50

-

50

20

4,61

2

50

0

5,11

2

81

,792

103,

876

3.

1%2,

556

5,87

9

10

9,75

5

5.4%

MG

-20

2,26

6

2

5

12

0

25

2.

0 - 3

.63

50

-

50

20

4,

532

500

5,

032

83,0

28

10

5,44

6

3.0%

2,51

6

5,

787

111,

232

5.

2%M

G-2

12,

110

2

5

120

25

3.0

- 3.6

3

50

-

50

18

4,22

0

45

0

4,67

0

77

,055

97,8

60

3.

0%2,

335

5,37

1

10

3,23

0

5.2%

TG-2

11,

954

2

5

120

25

3.1

- 3.4

3

50

-

50

17

3,90

8

42

5

4,33

3

71

,495

90,7

98

3.

0%2,

167

4,98

3

95

,781

5.2%

Inst

all R

d25

0

21

5

n/

an/

a3

50

-

50

n/a

5,25

0

-

5,

250

78,7

50

100,

013

3.

3%2,

625

6,03

8

10

6,05

0

5.

7%A

vera

ge /

Tota

l13

1,27

8

2,

500,

100

70,9

90

16

3,27

8

2,66

3,37

8

6.1%

Jera

long

Sea

m L

ongw

all

Pane

lLe

ngth

Roa

d / B

lock

Seam

Ht

Ave

Sea

mM

ax L

WB

alan

ce o

fR

ecov

ery

ofD

ilutio

nD

ilutio

nD

ilutio

nVo

l Coa

lVo

l Coa

lVo

l Top

Tota

l Vol

Tot L

WD

ilutio

nVo

l Lw

Tota

l LW

Tota

lD

ilutio

n %

N

ame

(m)

Wid

th (m

)R

ange

(m)

Hei

ght (

m)

1st P

ass

(m)

Coa

l (m

)B

alan

ce (%

)Fl

oor (

mm

)Pa

rtin

g (m

m)

Roo

f (m

m)

1st P

ass

Top

Coa

lC

oal R

ecov

Coa

lC

oal T

onne

s(%

)D

ilutio

nSt

one

Tonn

esTo

nnes

by M

ass

LW1

946

25

0

2.8

- 3.6

3

3

-

-

100

-

100

73

3,15

0

-

-

-

73

3,15

0

931,

101

6.

5%47

300

1087

9010

3989

110

.5%

LW2

1,13

9

25

0

2.9

- 3.9

3

3

-

-

100

-

100

93

9,67

5

-

-

-

93

9,67

5

1,19

3,38

7

6.

1%56

950

1309

8513

2437

29.

9%LW

31,

717

250

2.

6 - 3

.93

3

-

-

10

0

-

10

0

1,37

3,60

0

-

-

-

1,37

3,60

0

1,

744,

472

6.3%

8585

019

7455

1941

927

10.2

%LW

41,

281

250

2.

8 - 3

.53

3

-

-

10

0

-

10

0

1,02

4,80

0

-

-

-

1,02

4,80

0

1,

301,

496

6.3%

6405

014

7315

1448

811

10.2

%LW

51,

240

250

2.

1 - 3

.43

3

-

-

10

0

-

10

0

930,

000

-

-

-

930,

000

1,

181,

100

6.7%

6200

014

2600

1323

700

10.8

%LW

61,

377

250

2.

2 - 3

.53

3

-

-

10

0

-

20

0

963,

900

-

-

-

963,

900

1,

224,

153

10.7

%10

3275

2375

3314

6168

616

.3%

LW7

827

25

0

2.8

- 3.4

3

3

-

-

100

-

200

59

9,57

5

-

-

-

59

9,57

5

761,

460

10

.3%

6202

514

2658

9041

1815

.8%

LW8

1,93

4

25

0

2.1

- 2.8

3

3

-

-

100

-

200

1,

208,

750

-

-

-

1,

208,

750

1,53

5,11

3

12

.0%

1450

5033

3615

1868

728

17.9

%LW

91,

754

250

2.

1 - 2

.62

2

-

-

10

0

-

25

0

1,05

2,40

0

-

-

-

1,05

2,40

0

1,

336,

548

14.6

%15

3475

3529

9316

8954

120

.9%

LW10

1,50

7

25

0

2.1

- 2.6

2

2

-

-

100

-

250

90

4,20

0

-

-

-

90

4,20

0

1,14

8,33

4

14

.6%

1318

6330

3284

1451

618

20.9

%LW

111,

261

250

2.

0 - 2

.82

2

-

-

10

0

-

25

0

756,

600

-

-

-

756,

600

96

0,88

2

14.6

%11

0338

2537

7612

1465

820

.9%

LW12

542

25

0

2.1

- 2.7

2

2

-

-

100

-

250

32

5,20

0

-

-

-

32

5,20

0

413,

004

14

.6%

4742

510

9078

5220

8220

.9%

LW13

379

25

0

2.9

- 3.1

3

3

-

-

100

-

100

28

4,25

0

-

-

-

28

4,25

0

360,

998

6.

7%18

950

4358

540

4583

10.8

%LW

1489

1

250

2.

7 - 3

.33

3

-

-

10

0

-

10

0

668,

250

-

-

-

668,

250

84

8,67

8

6.7%

4455

010

2465

9511

4310

.8%

LW15

1,40

3

25

0

2.6

- 3.5

3

3

-

-

100

-

100

1,

087,

325

-

-

-

1,

087,

325

1,38

0,90

3

6.

5%70

150

1613

4515

4224

810

.5%

LW16

1,91

5

25

0

2.9

- 4.0

3

3

-

-

100

-

100

1,

532,

000

-

-

-

1,

532,

000

1,94

5,64

0

6.

3%95

750

2202

2521

6586

510

.2%

LW17

2,25

8

25

0

2.9

- 4.1

3

3

-

-

100

-

100

1,

806,

400

-

-

-

1,

806,

400

2,29

4,12

8

6.

3%11

2900

2596

7025

5379

810

.2%

LW18

2,20

1

25

0

3.0

- 3.6

3

3

-

-

100

-

100

1,

815,

825

-

-

-

1,

815,

825

2,30

6,09

8

6.

1%11

0050

2531

1525

5921

39.

9%LW

192,

161

250

3.

0 - 3

.53

3

-

-

10

0

-

10

0

1,78

2,82

5

-

-

-

1,78

2,82

5

2,

264,

188

6.1%

1080

5024

8515

2512

703

9.9%

LW20

2,00

5

25

0

3.0

- 3.7

3

3

-

-

100

-

100

1,

654,

125

-

-

-

1,

654,

125

2,10

0,73

9

6.

1%10

0250

2305

7523

3131

49.

9%LW

211,

849

250

3.

1 - 3

.63

3

-

-

10

0

-

100

1,

525,

425

-

-

-

1,

525,

425

1,

937,

290

6.1%

9245

021

2635

2149

925

9.9%

Ave

rage

/ To

tal

29,1

69,7

09

1822

700

4192

210

3336

1919

12.6

%To

tal D

ev +

LW

31,6

69,8

10

1893

690

4355

488

3602

5297

12.1

%

Page 23: Idemitsu | Idemitsu Australia Resources

Mer

riow

n Se

am D

evel

opm

ent

Ass

umed

Coa

l Den

sity

(kg/

m3)

=1.

26A

ssum

ed S

tone

Den

sity

(kg/

m3)

=2.

3

Pane

lLe

ngth

No.

Roa

d / B

lock

Pilla

r Pi

llar

Ave

Sea

mM

inin

gD

ilutio

nD

ilutio

nD

ilutio

nN

o.To

tal H

dgTo

tal C

/ TTo

tal

Tota

lTo

tal D

evD

ilutio

nVo

l Dev

Tota

l Dev

Tota

lD

ilutio

n %

N

ame

(m)

Hea

ding

sW

idth

Leng

th (m

)W

idth

(m)

Hei

ght (

m)

Hei

ght

Floo

r (m

m)

Part

ing

(mm

)R

oof (

mm

)C

/T 's

Driv

e (m

)D

rive

(m)

Dev

(m)

Dev

Vol

Coa

l Ton

nes

(%)

Dilu

tion

Ston

e To

nnes

Tonn

esby

Mas

s

Mai

ns-1

162

3

6

30

30

3.

1 - 3

.43

50

-

70

0

6

486

36

0

846

16

,243

20,4

66

23

.4%

3,80

7

8,

756

29,2

23

30

.0%

Mai

ns-2

105

6

5

30

30

3.

2 - 3

.43

50

-

50

4

630

60

0

1,23

0

20

,295

25,5

72

3.

0%61

5

1,41

5

26

,986

5.2%

Mai

ns-3

2,84

1

6

5

50

30

2.

6 - 3

.23

50

-

50

53

17

,046

7,95

0

24

,996

374,

940

47

2,42

4

3.3%

12,4

98

28

,745

501,

170

5.

7%M

ains

-41,

416

6

5

50

30

2.7

- 3.0

3

50

-

50

27

8,49

6

4,

050

12,5

46

17

5,64

4

221,

311

3.

6%6,

273

14,4

28

23

5,73

9

6.1%

-

-

0.0%

MG

-11,

394

2

5

120

25

2.0

- 3.3

3

50

-

50

13

2,78

8

32

5

3,11

3

42

,026

52,9

52

3.

7%1,

557

3,58

0

56

,532

6.3%

MG

-21,

394

2

5

120

25

2.0

- 3.2

3

50

-

50

13

2,78

8

32

5

3,11

3

40

,469

50,9

91

3.

8%1,

557

3,58

0

54

,571

6.6%

MG

-31,

394

2

5

120

25

2.2

- 3.2

3

50

-

50

13

2,78

8

32

5

3,11

3

42

,026

52,9

52

3.

7%1,

557

3,58

0

56

,532

6.3%

MG

-41,

628

2

5

120

25

2.0

- 3.0

3

50

-

50

15

3,25

6

37

5

3,63

1

45

,388

57,1

88

4.

0%1,

816

4,17

6

61

,364

6.8%

MG

-51,

628

2

5

120

25

2.0

- 2.4

2

50

-

100

15

3,25

6

37

5

3,63

1

38

,126

48,0

38

7.

1%2,

723

6,26

3

54

,302

11.5

%M

G-6

1,19

2

2

5

12

0

25

2.

1 - 2

.52

50

-

10

0

11

2,

384

275

2,

659

29,2

49

36

,854

6.8%

1,99

4

4,

587

41,4

41

11

.1%

MG

-71,

192

2

5

120

25

2.3

- 3.1

2

50

-

50

11

2,38

4

27

5

2,65

9

31

,908

40,2

04

4.

2%1,

330

3,05

8

43

,262

7.1%

TG-7

932

2

5

12

0

25

2.

3 - 2

.72

50

-

50

9

1,86

4

22

5

2,08

9

24

,024

30,2

70

4.

3%1,

045

2,40

2

32

,672

7.4%

MG

-82,

218

2

5

120

25

2.4

- 2.8

3

50

-

50

19

4,43

6

47

5

4,91

1

63

,843

80,4

42

3.

8%2,

456

5,64

8

86

,090

6.6%

MG

-92,

197

2

5

120

25

2.7

- 2.9

3

50

-

50

19

4,39

4

47

5

4,86

9

68

,166

85,8

89

3.

6%2,

435

5,59

9

91

,489

6.1%

MG

-10

1,89

0

2

5

12

0

25

2.

7 - 3

.13

50

-

50

17

3,

780

425

4,

205

60,9

73

76

,825

3.4%

2,10

3

4,

836

81,6

61

5.

9%M

G-1

11,

134

2

5

120

25

2.6

- 3.0

3

50

-

50

11

2,26

8

27

5

2,54

3

36

,874

46,4

61

3.

4%1,

272

2,92

4

49

,385

5.9%

MG

-12

/ TG

1188

7

2

5

120

25

2.5

- 2.9

3

50

-

50

9

1,

774

225

1,

999

27,9

86

35

,262

3.6%

1,00

0

2,

299

37,5

61

6.

1%TG

-12

(Rem

oved

)-

2

-

12

0

25

2.

6 - 2

.93

50

-

50

-

-

-

-

-

-

-

-

0.0%

MG

-13

484

2

5

12

0

25

3.

0 - 3

.05

3

50

-

50

5

96

8

125

1,

093

16,3

95

20

,658

3.3%

547

1,

257

21,9

15

5.

7%M

G-1

499

6

2

5

120

25

2.9

- 3.1

3

50

-

50

9

1,

992

225

2,

217

33,2

55

41

,901

3.3%

1,10

9

2,

550

44,4

51

5.

7%M

G-1

51,

508

2

5

120

25

2.8

- 3.2

3

50

-

50

14

3,01

6

35

0

3,36

6

50

,490

63,6

17

3.

3%1,

683

3,87

1

67

,488

5.7%

MG

-16

2,02

0

2

5

12

0

25

2.

2 - 3

.23

50

-

50

18

4,

040

450

4,

490

65,1

05

82

,032

3.4%

2,24

5

5,

164

87,1

96

5.

9%M

G-1

72,

020

2

5

120

25

2.0

- 3.2

3

50

-

50

18

4,04

0

45

0

4,49

0

62

,860

79,2

04

3.

6%2,

245

5,16

4

84

,367

6.1%

MG

-18

1,96

8

2

5

12

0

25

2.

0 - 3

.23

50

-

50

17

3,

936

425

4,

361

61,0

54

76

,928

3.6%

2,18

1

5,

015

81,9

43

6.

1%M

G-1

91,

690

2

5

120

25

2.6

- 3.2

3

50

-

50

15

3,38

0

37

5

3,75

5

52

,570

66,2

38

3.

6%1,

878

4,31

8

70

,556

6.1%

MG

-20

1,81

4

2

5

12

0

25

2.

1 - 3

.23

50

-

50

16

3,

628

400

4,

028

54,3

78

68

,516

3.7%

2,01

4

4,

632

73,1

48

6.

3%M

G-2

11,

905

2

5

120

25

3.1

- 3.3

3

50

-

50

17

3,81

0

42

5

4,23

5

67

,760

85,3

78

3.

1%2,

118

4,87

0

90

,248

5.4%

TG-2

11,

905

2

5

120

25

3.0

- 3.6

3

50

-

50

17

3,81

0

42

5

4,23

5

69

,878

88,0

46

3.

0%2,

118

4,87

0

92

,916

5.2%

Inst

all R

d25

0

21

5

n/

an/

a3

50

-

50

n/a

5,25

0

-

5,

250

78,7

50

99,2

25

3.3%

2,62

5

6,

038

105,

263

5.7%

Ave

rage

/ To

tal

123,

673

2,20

5,84

6

66

,793

153,

624

2,

359,

470

6.

5%

Mer

riow

n Se

am L

ongw

all

Pane

lLe

ngth

Roa

d / B

lock

Seam

Ht

Ave

Sea

mM

ax L

WB

alan

ce o

fR

ecov

ery

ofD

ilutio

nD

ilutio

nD

ilutio

nVo

l Coa

lVo

l Coa

lVo

l Top

Tota

l Vol

Tot L

WD

ilutio

nVo

l Lw

Tota

l LW

Tota

lD

ilutio

n %

N

ame

(m)

Wid

th (m

)R

ange

(m)

Hei

ght (

m)

1st P

ass

(m)

Coa

l (m

)B

alan

ce (%

)Fl

oor (

mm

)Pa

rtin

g (m

m)

Roo

f (m

m)

1st P

ass

Top

Coa

lC

oal R

ecov

Coa

lC

oal T

onne

s(%

)D

ilutio

nSt

one

Tonn

esTo

nnes

by M

ass

LW1

1,28

9

25

0

2.0

- 3.2

3

3

-

-

100

-

150

83

7,85

0

-

-

-

83

7,85

0

1,05

5,69

1

9.

6%80

,563

185,

294

1,

240,

985

14.9

%LW

21,

289

250

2.

1 - 3

.23

3

-

-

10

0

-

15

0

870,

075

-

-

-

870,

075

1,

096,

295

9.3%

80,5

63

18

5,29

4

1,28

1,58

8

14

.5%

LW3

1,28

9

25

0

2.1

- 3.2

3

3

-

-

100

-

150

87

0,07

5

-

-

-

87

0,07

5

1,09

6,29

5

9.

3%80

,563

185,

294

1,

281,

588

14.5

%LW

41,

523

250

2.

0 - 2

.62

2

-

-

10

0

-

25

0

875,

725

-

-

-

875,

725

1,

103,

414

15.2

%13

3,26

3

306,

504

1,

409,

917

21.7

%LW

578

4

250

2.

0 - 2

.52

2

-

-

10

0

-

25

0

450,

800

-

-

-

450,

800

56

8,00

8

15.2

%68

,600

157,

780

72

5,78

8

21.7

%LW

61,

092

250

2.

0 - 3

.02

2

-

-

10

0

-

25

0

627,

900

-

-

-

627,

900

79

1,15

4

15.2

%95

,550

219,

765

1,

010,

919

21.7

%LW

782

7

250

2.

3 - 3

.03

3

-

-

10

0

-

15

0

537,

550

-

-

-

537,

550

67

7,31

3

9.6%

51,6

88

11

8,88

1

796,

194

14

.9%

LW8

2,12

6

25

0

2.6

- 2.8

3

3

-

-

100

-

150

1,

435,

050

-

-

-

1,

435,

050

1,80

8,16

3

9.

3%13

2,87

5

305,

613

2,

113,

776

14.5

%LW

91,

885

250

2.

7 - 3

.23

3

-

-

10

0

-

15

0

1,36

6,62

5

-

-

-

1,36

6,62

5

1,

721,

948

8.6%

117,

813

27

0,96

9

1,99

2,91

6

13

.6%

LW10

1,12

9

25

0

2.6

- 3.0

3

3

-

-

100

-

150

81

8,52

5

-

-

-

81

8,52

5

1,03

1,34

2

8.

6%70

,563

162,

294

1,

193,

635

13.6

%LW

1188

2

250

2.

7 - 3

.03

3

-

-

10

0

-

15

0

639,

450

-

-

-

639,

450

80

5,70

7

8.6%

55,1

25

12

6,78

8

932,

495

13

.6%

LW12

(Rem

oved

)-

250

2.

4 - 2

.93

3

-

-

10

0

-

15

0

-

-

-

-

-

-

8.9%

-

-

-

0.

0%LW

1337

9

250

3.

0 - 3

.03

3

-

-

10

0

-

10

0

284,

250

-

-

-

284,

250

35

8,15

5

6.7%

18,9

50

43

,585

401,

740

10

.8%

LW14

891

25

0

2.8

- 3.1

3

3

-

-

100

-

100

66

8,25

0

-

-

-

66

8,25

0

841,

995

6.

7%44

,550

102,

465

94

4,46

0

10.8

%LW

151,

403

250

2.

8 - 3

.23

3

-

-

10

0

-

10

0

1,05

2,25

0

-

-

-

1,05

2,25

0

1,

325,

835

6.7%

70,1

50

16

1,34

5

1,48

7,18

0

10

.8%

LW16

1,91

5

25

0

2.8

- 3.2

3

3

-

-

100

-

150

1,

388,

375

-

-

-

1,

388,

375

1,74

9,35

3

8.

6%11

9,68

8

275,

281

2,

024,

634

13.6

%LW

171,

863

250

2.

8 - 3

.23

3

-

-

10

0

-

15

0

1,35

0,67

5

-

-

-

1,35

0,67

5

1,

701,

851

8.6%

116,

438

26

7,80

6

1,96

9,65

7

13

.6%

LW18

1,58

5

25

0

2.6

- 3.2

3

3

-

-

100

-

150

1,

109,

500

-

-

-

1,

109,

500

1,39

7,97

0

8.

9%99

,063

227,

844

1,

625,

814

14.0

%LW

191,

585

250

2.

2 - 3

.13

3

-

-

10

0

-

15

0

1,03

0,25

0

-

-

-

1,03

0,25

0

1,

298,

115

9.6%

99,0

63

22

7,84

4

1,52

5,95

9

14

.9%

LW20

1,70

9

25

0

2.6

- 3.2

3

3

-

-

100

-

150

1,

239,

025

-

-

-

1,

239,

025

1,56

1,17

2

8.

6%10

6,81

3

245,

669

1,

806,

840

13.6

%LW

211,

800

250

3.

0 - 3

.63

3

-

-

10

0

-

100

1,

440,

000

-

-

-

1,

440,

000

1,

814,

400

6.3%

90,0

00

20

7,00

0

2,02

1,40

0

10.2

%A

vera

ge /

Tota

l-

-

23

,804

,172

1,

731,

875

3,98

3,31

3

27

,787

,485

14

.3%

Tota

l Dev

+ L

W26

,010

,018

1,

798,

668

4,13

6,93

6

30

,146

,954

13

.7%

* Th

is re

serv

e es

timat

e is

not

JO

RC

Com

plia

nt

Page 24: Idemitsu | Idemitsu Australia Resources

Activ

ity ID

Activ

ity N

ame

Cal

enda

rSt

art

Fini

sh

Dev

elop

me

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

04-J

an-1

027

-Apr

-32

EIA

App

roEI

A A

ppro

val

EIA

App

rova

l04

-Jan

-10

31-J

ul-1

0

ENV

100

Fina

lise

Env

ironm

enta

l App

rova

l P...

BOG

ABR

AI C

ALE

N...

04-J

an-1

0*01

-Feb

-10

ENV

120

EIA

App

rova

lSt

anda

rd 5

Day

Wor

...04

-Jan

-10

30-J

ul-1

0EN

V11

0Su

bmis

sion

and

App

rova

l of E

nviro

...Bo

ggab

ri-24

/701

-Feb

-10

31-J

ul-1

0

Geo

logy

, EG

eolo

gy, E

xplo

ratio

n &

geo

tech

nica

Geo

logy

, Exp

lora

tion

& g

eo te

chni

cal r

evie

w04

-Jan

-10

21-A

pr-1

0

GEO

100

Expl

orat

ion

Plan

ning

BOG

ABR

AI C

ALE

N...

04-J

an-1

021

-Jan

-10

GEO

140

Geo

logy

and

Exp

lora

tion

Stan

dard

5 D

ay W

or...

04-J

an-1

021

-Apr

-10

GEO

110

Dril

ling

prog

ram

Bogg

abri-

24/7

21-J

an-1

022

-Mar

-10

GEO

120

Anal

ysis

and

Tes

ting

BOG

ABR

AI C

ALE

N...

01-F

eb-1

012

-Mar

-10

GEO

130

Geo

logy

revie

wBO

GA

BRAI

CA

LEN

...15

-Mar

-10

21-A

pr-1

0

Geo

- tec

hnG

eo- t

echn

ical

revi

ewG

eo- t

echn

ical

revi

ew22

-Apr

-10

22-J

ul-1

0

A153

5G

eo te

chni

cal r

evie

wSt

anda

rd 5

Day

Wor

...22

-Apr

-10

20-J

ul-1

0A1

420

Rev

iew

sea

m, r

oof &

floo

r con

ditio

...St

anda

rd 5

Day

Wor

...22

-Apr

-10

27-A

pr-1

0A1

430

Rev

iew

Stre

ss R

egim

es- H

oriz

onta

l...

Stan

dard

5 D

ay W

or...

28-A

pr-1

003

-May

-10

A144

0Ev

alua

te S

truct

ural

Geo

logy

Stan

dard

5 D

ay W

or...

28-A

pr-1

003

-May

-10

A146

0In

terp

reta

tion

of G

eoph

ysic

al d

ata

Stan

dard

5 D

ay W

or...

04-M

ay-1

006

-May

-10

A145

0D

efin

e R

MR

Stan

dard

5 D

ay W

or...

07-M

ay-1

012

-May

-10

A147

0C

avin

g &

Subs

iden

ce S

tudi

es -

Mul

...St

anda

rd 5

Day

Wor

...13

-May

-10

26-M

ay-1

0A1

480

Pilla

r & R

oadw

ay D

imen

sion

sSt

anda

rd 5

Day

Wor

...27

-May

-10

15-J

un-1

0A1

490

Asse

ss P

anel

Orie

ntat

ions

Stan

dard

5 D

ay W

or...

16-J

un-1

024

-Jun

-10

A150

0M

ine

Des

ign

Con

side

ratio

nSt

anda

rd 5

Day

Wor

...25

-Jun

-10

01-J

ul-1

0A1

510

Gro

und

Supp

ort D

esig

nSt

anda

rd 5

Day

Wor

...02

-Jul

-10

22-J

ul-1

0A1

520

Mul

tiple

Sea

m M

inin

g C

onsi

dera

tion

Stan

dard

5 D

ay W

or...

02-J

ul-1

008

-Jul

-10

A152

5D

evel

op g

eote

chni

cal m

odel

Stan

dard

5 D

ay W

or...

09-J

ul-1

020

-Jul

-10

Min

e Pl

anM

ine

Plan

ning

Min

e Pl

anni

ng02

-Jul

-10

09-D

ec-1

0

Acce

ss S

trAc

cess

Str

ateg

yAc

cess

Str

ateg

y21

-Jul

-10

23-A

ug-1

0A1

340

Acce

ss S

trate

gySt

anda

rd 5

Day

Wor

...21

-Jul

-10

18-A

ug-1

0A1

170

Stra

tegi

c co

nsid

erat

ion

for a

cces

s ...

Stan

dard

5 D

ay W

or...

21-J

ul-1

023

-Jul

-10

A118

0Ev

alua

tion

of a

ltern

ativ

e ac

cess

str.

..St

anda

rd 5

Day

Wor

...26

-Jul

-10

03-A

ug-1

0A1

190

Des

ign

sele

cted

acc

ess

stra

tegi

es ..

.St

anda

rd 5

Day

Wor

...04

-Aug

-10

12-A

ug-1

0A1

191

Iden

tify

loca

tion

of s

ervi

ce c

onne

cti..

.St

anda

rd 5

Day

Wor

...13

-Aug

-10

23-A

ug-1

0A1

200

Inte

ract

ion

& im

pact

on

prop

osed

o...

Stan

dard

5 D

ay W

or...

17-A

ug-1

018

-Aug

-10

Min

ing

Pla

Min

ing

Plan

-Opt

ion

Anal

ysis

Min

ing

Plan

-Opt

ion

Anal

ysis

19-A

ug-1

021

-Sep

-10

A135

0M

inin

g P

lan-

Opt

ion

Anal

ysis

Stan

dard

5 D

ay W

or...

19-A

ug-1

021

-Sep

-10

A121

0D

etai

ls o

f Pro

pose

d M

inin

g M

etho

dSt

anda

rd 5

Day

Wor

...19

-Aug

-10

27-A

ug-1

0A1

220

Des

ign

crite

riaSt

anda

rd 5

Day

Wor

...30

-Aug

-10

01-S

ep-1

0A1

230

Eval

uatio

n/ B

ench

mar

king

Stan

dard

5 D

ay W

or...

30-A

ug-1

031

-Aug

-10

A124

0G

ener

al m

ine

layo

utSt

anda

rd 5

Day

Wor

...02

-Sep

-10

10-S

ep-1

0A1

250

Eval

uate

alte

rnat

ive

min

ing

layo

uts

Stan

dard

5 D

ay W

or...

13-S

ep-1

021

-Sep

-10

A126

0D

evel

opm

ent o

f ext

ract

ion

stra

tegy

...

Stan

dard

5 D

ay W

or...

13-S

ep-1

021

-Sep

-10

A127

0As

sess

men

t of g

eote

chni

cal d

esig

n...

Stan

dard

5 D

ay W

or...

13-S

ep-1

021

-Sep

-10

Res

erve

es

Res

erve

est

imat

es a

nd p

rodu

ctiv

ity m

odel

Res

erve

est

imat

es a

nd p

rodu

ctiv

ity m

odel

22-S

ep-1

028

-Oct

-10

A136

0R

eser

ves

and

Prod

uctiv

ity m

odel

Stan

dard

5 D

ay W

or...

22-S

ep-1

028

-Oct

-10

A128

0Es

tabl

ish

indu

stry

ben

chm

arks

Stan

dard

5 D

ay W

or...

22-S

ep-1

023

-Sep

-10

A129

0D

efin

e as

sum

ptio

ns fo

r the

mod

elSt

anda

rd 5

Day

Wor

...24

-Sep

-10

24-S

ep-1

0A1

291

Impa

ct o

f fau

lt &

intru

sion

s on

min

i...

Stan

dard

5 D

ay W

or...

27-S

ep-1

029

-Sep

-10

A130

0D

evel

op p

rodu

ctiv

ity m

odel

for d

ev...

Stan

dard

5 D

ay W

or...

30-S

ep-1

005

-Oct

-10

A131

0Sc

hedu

le s

eque

nce

of e

xtra

ctio

nSt

anda

rd 5

Day

Wor

...06

-Oct

-10

08-O

ct-1

0A1

320

Use

sof

twar

e to

ass

ess

rese

rves

Stan

dard

5 D

ay W

or...

11-O

ct-1

019

-Oct

-10

A133

0D

evel

op o

vera

ll m

ine

sche

dule

Stan

dard

5 D

ay W

or...

20-O

ct-1

028

-Oct

-10

Seam

Gas

Seam

Gas

Seam

Gas

22-S

ep-1

002

-Dec

-10

A177

0Se

am G

asSt

anda

rd 5

Day

Wor

...22

-Sep

-10

02-D

ec-1

0A1

530

Rev

iew

of a

vaila

ble

& hi

stor

ical

dat

...St

anda

rd 5

Day

Wor

...22

-Sep

-10

28-S

ep-1

0A1

540

Asse

ss d

iffer

ent p

aram

eter

s fo

r CS.

..St

anda

rd 5

Day

Wor

...29

-Sep

-10

12-O

ct-1

0A1

550

Dev

elop

gas

reso

urce

mod

elSt

anda

rd 5

Day

Wor

...13

-Oct

-10

02-N

ov-1

0A1

560

Gas

man

agem

ent p

lan

- dev

elop

m...

Stan

dard

5 D

ay W

or...

03-N

ov-1

023

-Nov

-10

A157

0G

as d

rain

age

cost

- ca

pita

l & o

pera

...St

anda

rd 5

Day

Wor

...24

-Nov

-10

02-D

ec-1

0

Spon

tane

oSp

onta

neou

s C

ombu

stio

nSp

onta

neou

s C

ombu

stio

n22

-Sep

-10

04-O

ct-1

0

Wat

er In

rus

Wat

er In

rush

Wat

er In

rush

02-J

ul-1

015

-Jul

-10

Vent

ilatio

nVe

ntila

tion

Mod

ellin

gVe

ntila

tion

Mod

ellin

g29

-Oct

-10

09-D

ec-1

0A1

645

Vent

mod

ellin

gSt

anda

rd 5

Day

Wor

...29

-Oct

-10

09-D

ec-1

0A1

580

Des

ign

para

met

ers

Stan

dard

5 D

ay W

or...

29-O

ct-1

004

-Nov

-10

A159

0G

ater

oad

vent

des

ign

Stan

dard

5 D

ay W

or...

05-N

ov-1

011

-Nov

-10

A160

0Lo

ngw

all v

ent d

esig

nSt

anda

rd 5

Day

Wor

...12

-Nov

-10

18-N

ov-1

0A1

610

Seal

ing

& sp

ecia

l req

uire

men

tsSt

anda

rd 5

Day

Wor

...19

-Nov

-10

25-N

ov-1

0A1

620

Mon

itorin

g / A

larm

sSt

anda

rd 5

Day

Wor

...26

-Nov

-10

02-D

ec-1

0

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

2010

2011

2012

2013

2014

2015

Fina

lise

Env

ironm

enta

l App

rova

l Pla

nEI

A A

ppro

val

EIA

App

rova

lSu

bmis

sion

and

App

rova

l of E

nviro

nmen

tal p

lan

Expl

orat

ion

Plan

ning

Geo

logy

and

Exp

lora

tion

Geo

logy

and

Exp

lora

tion

Dril

ling

prog

ram

Anal

ysis

and

Tes

ting

Geo

logy

revie

w

Geo

tech

nica

l rev

iew

Geo

tech

nica

l rev

iew

Rev

iew

sea

m, r

oof &

floo

r con

ditio

ns, s

treng

thR

evie

w S

tress

Reg

imes

- Hor

izon

tal &

Ver

tical

Eval

uate

Stru

ctur

al G

eolo

gyIn

terp

reta

tion

of G

eoph

ysic

al d

ata

Def

ine

RM

RC

avin

g &

Subs

iden

ce S

tudi

es -

Mul

tiple

sea

m m

inin

g ef

fect

sPi

llar &

Roa

dway

Dim

ensi

ons

Asse

ss P

anel

Orie

ntat

ions

Min

e D

esig

n C

onsi

dera

tion

Gro

und

Supp

ort D

esig

nM

ultip

le S

eam

Min

ing

Con

side

ratio

nD

evel

opge

otec

hnic

al m

odel

Acce

ss S

trate

gyAc

cess

Stra

tegy

Stra

tegi

c co

nsid

erat

ion

for a

cces

s de

velo

pmen

tEv

alua

tion

of a

ltern

ativ

e ac

cess

stra

tegi

esD

esig

n se

lect

ed a

cces

s st

rate

gies

- ad

dres

s ge

olog

ical

& g

eote

ch is

sues

Iden

tify

loca

tion

of s

ervi

ce c

onne

ctio

n - c

ompr

esse

d ai

r, w

ater

etc

.In

tera

ctio

n &

impa

ct o

n pr

opos

ed o

pera

tion

Min

ing

Pla

n-O

ptio

n An

alys

isM

inin

g P

lan-

Opt

ion

Anal

ysis

Det

ails

of P

ropo

sed

Min

ing

Met

hod

Des

ign

crite

riaEv

alua

tion/

Ben

chm

arki

ngG

ener

al m

ine

layo

utEv

alua

te a

ltern

ativ

e m

inin

g la

yout

sD

evel

opm

ent o

f ext

ract

ion

stra

tegy

for t

arge

t blo

cks

Asse

ssm

ent o

f geo

tech

nica

l des

ign

feat

ures

Res

erve

s an

d Pr

oduc

tivity

mod

elR

eser

ves

and

Prod

uctiv

ity m

odel

Esta

blis

h in

dust

ry b

ench

mar

ksD

efin

e as

sum

ptio

ns fo

r the

mod

elIm

pact

of f

ault

& in

trusi

ons

on m

inin

g &

prod

uctiv

ityD

evel

oppr

oduc

tivity

mod

el fo

r dev

elop

men

t and

long

wal

lSc

hedu

le s

eque

nce

of e

xtra

ctio

nU

se s

oftw

are

to a

sses

s re

serv

esD

evel

op o

vera

ll m

ine

sche

dule

Seam

Gas

Seam

Gas

Rev

iew

of a

vaila

ble

& hi

stor

ical

dat

a on

coa

l sea

m g

asAs

sess

diff

eren

t par

amet

ers

for C

SG (p

erm

eabi

lity,

gas

pres

sure

etc

.)D

evel

opga

s re

sour

ce m

odel

Gas

man

agem

ent p

lan

- dev

elop

men

t & lo

ngw

all

Gas

dra

inag

e co

st -

capi

tal &

ope

ratio

nal

Spon

Com

bw

ater

Inru

sh

Vent

mod

ellin

gVe

nt m

odel

ling

Des

ign

para

met

ers

Gat

eroa

d ve

nt d

esig

nLo

ngw

all v

ent d

esig

nSe

alin

g &

spec

ial r

equi

rem

ents

Mon

itorin

g/ A

larm

s

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

1 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.

Page 25: Idemitsu | Idemitsu Australia Resources

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

2015

2016

2017

2018

2019

2020

2021

2022

2023

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

2 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.

Page 26: Idemitsu | Idemitsu Australia Resources

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

2024

2025

2026

2027

2028

2029

2030

2031

2032

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

3 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.

Page 27: Idemitsu | Idemitsu Australia Resources

Activ

ity ID

Activ

ity N

ame

Cal

enda

rSt

art

Fini

sh

A162

5Ve

nt M

odel

ling

Stan

dard

5 D

ay W

or...

03-D

ec-1

009

-Dec

-10

Min

e Eq

uip

Min

e Eq

uipm

ent a

nd S

ervi

ces

Min

e Eq

uipm

ent a

nd S

ervi

ces

13-S

ep-1

003

-Dec

-10

A164

9M

ine

Serv

ices

Stan

dard

5 D

ay W

or...

13-S

ep-1

003

-Dec

-10

A162

8Pl

ans

Indi

catin

g U

/G m

ine

serv

ice

l...

Stan

dard

5 D

ay W

or...

13-S

ep-1

017

-Sep

-10

A162

9C

oal c

onve

ying

stra

tegy

- lo

catio

nSt

anda

rd 5

Day

Wor

...20

-Sep

-10

22-S

ep-1

0A1

630

Coa

l con

veyi

ng s

trate

gy -

calc

ulat

io...

Stan

dard

5 D

ay W

or...

20-S

ep-1

024

-Sep

-10

A163

1M

an/m

ater

ial t

rans

port

stra

tegy

Stan

dard

5 D

ay W

or...

20-S

ep-1

024

-Sep

-10

A163

2U

/G s

ervi

ces

- sup

ply

& di

strib

utio

n...

Stan

dard

5 D

ay W

or...

27-S

ep-1

005

-Oct

-10

A163

3Id

entif

y lis

t of e

quip

men

ts- d

evel

op...

Stan

dard

5 D

ay W

or...

06-O

ct-1

012

-Oct

-10

A163

4Sp

ecifi

catio

n, c

apac

ity, l

ife, m

aint

e...

Stan

dard

5 D

ay W

or...

13-O

ct-1

021

-Oct

-10

A163

5M

ine

vent

requ

irem

ents

Stan

dard

5 D

ay W

or...

22-O

ct-1

001

-Nov

-10

A163

6D

ewat

erin

g sy

stem

Stan

dard

5 D

ay W

or...

02-N

ov-1

010

-Nov

-10

A163

7C

omm

unic

atio

nsSt

anda

rd 5

Day

Wor

...11

-Nov

-10

19-N

ov-1

0A1

638

Mon

itorin

g- E

nv, M

ine

vent

ilatio

ns, .

..St

anda

rd 5

Day

Wor

...22

-Nov

-10

26-N

ov-1

0A1

639

Esca

pe/e

mer

genc

y sy

stem

sSt

anda

rd 5

Day

Wor

...29

-Nov

-10

03-D

ec-1

0

infr

astr

ucu

infr

astr

ucut

rein

fras

truc

utre

19-A

ug-1

028

-Jan

-11

Site

Infr

ast

Site

Infr

astr

uctu

reSi

te In

fras

truc

ture

19-A

ug-1

028

-Jan

-11

A168

5Si

te In

frast

ruct

ure

Stan

dard

5 D

ay W

or...

19-A

ug-1

028

-Jan

-11

A164

0Ac

cess

road

sSt

anda

rd 5

Day

Wor

...19

-Aug

-10

15-S

ep-1

0A1

650

Surfa

ce s

ervic

es -

acco

mod

atio

n, p

...St

anda

rd 5

Day

Wor

...16

-Sep

-10

27-O

ct-1

0A1

660

Inte

ract

ion

& im

pact

on

exis

ting/

pro.

..St

anda

rd 5

Day

Wor

...28

-Oct

-10

05-N

ov-1

0A1

670

Rai

l - o

ptio

ns, c

apac

ities

,cha

rges

Stan

dard

5 D

ay W

or...

08-N

ov-1

017

-Dec

-10

A167

5D

esig

n co

al fl

ow a

nalys

isSt

anda

rd 5

Day

Wor

...20

-Dec

-10

28-J

an-1

1

Coa

l han

dlC

oal h

andl

ing

and

proc

essi

ngC

oal h

andl

ing

and

proc

essi

ng06

-Oct

-10

17-J

an-1

1A1

890

Coa

l Han

dlin

g an

d Pr

oces

sing

Stan

dard

5 D

ay W

or...

06-O

ct-1

017

-Jan

-11

A168

0C

HP

desi

gn c

riter

iaSt

anda

rd 5

Day

Wor

...06

-Oct

-10

04-N

ov-1

0A1

700

Coa

l qua

lity

& pr

oces

s de

sign

crit

eria

Stan

dard

5 D

ay W

or...

05-N

ov-1

018

-Nov

-10

A171

0W

aste

man

agem

ent

Stan

dard

5 D

ay W

or...

19-N

ov-1

029

-Nov

-10

A172

0In

tegr

atio

n of

site

layo

ut &

func

tion.

..St

anda

rd 5

Day

Wor

...30

-Nov

-10

08-D

ec-1

0A1

730

Stoc

kpilin

g fo

r diff

eren

t pro

duct

sSt

anda

rd 5

Day

Wor

...09

-Dec

-10

17-D

ec-1

0A1

740

Blen

ding

opt

ions

Stan

dard

5 D

ay W

or...

20-D

ec-1

028

-Dec

-10

A175

0M

odel

ling

Stan

dard

5 D

ay W

or...

29-D

ec-1

006

-Jan

-11

A176

0O

pera

tions

inte

grat

ion

Stan

dard

5 D

ay W

or...

07-J

an-1

117

-Jan

-11

HR

/IR a

naH

R/IR

ana

lysi

sH

R/IR

ana

lysi

s29

-Oct

-10

06-D

ec-1

0

A190

0H

R/IR

Ana

lysis

Stan

dard

5 D

ay W

or...

29-O

ct-1

006

-Dec

-10

A178

0Ex

istin

g co

mpa

ny/ i

ndus

try s

trate

gy...

Stan

dard

5 D

ay W

or...

29-O

ct-1

002

-Nov

-10

A179

0Id

entif

y ris

k &

issu

es o

f U/G

wor

kfo.

..St

anda

rd 5

Day

Wor

...03

-Nov

-10

05-N

ov-1

0A1

800

Iden

tifyi

ng m

anni

ng re

quire

men

ts- .

..St

anda

rd 5

Day

Wor

...08

-Nov

-10

11-N

ov-1

0A1

810

Rec

ruitm

ent &

Tra

inin

gSt

anda

rd 5

Day

Wor

...12

-Nov

-10

25-N

ov-1

0A1

820

Asse

ss re

quire

men

t for

acc

omod

ati..

.St

anda

rd 5

Day

Wor

...26

-Nov

-10

01-D

ec-1

0A1

830

Ris

k &

oppo

rtuni

ties

Stan

dard

5 D

ay W

or...

02-D

ec-1

006

-Dec

-10

Fina

ncia

l aFi

nanc

ial a

nd C

ost A

naly

sis

Fina

ncia

l and

Cos

t Ana

lysi

s31

-Jan

-11

06-M

ar-1

1

A191

0Fi

nanc

ial a

nd C

ost a

nalys

isSt

anda

rd 5

Day

Wor

...31

-Jan

-11

04-M

ar-1

1A1

840

Iden

tify

capi

tal &

ope

ratin

g co

st a

s...

Stan

dard

5 D

ay W

or...

31-J

an-1

104

-Feb

-11

A185

0Id

entif

y re

venu

e as

sum

ptio

nsSt

anda

rd 5

Day

Wor

...07

-Feb

-11

11-F

eb-1

1A1

860

Dev

elop

fina

ncia

l mod

elSt

anda

rd 5

Day

Wor

...14

-Feb

-11

25-F

eb-1

1A1

870

Car

ry o

ut s

ensi

tivity

ana

lysi

sSt

anda

rd 5

Day

Wor

...28

-Feb

-11

04-M

ar-1

1A1

880

Iden

tify

thre

ats

& op

portu

nitie

s7

x 24

hr. D

ays

04-M

ar-1

106

-Mar

-11

Awar

d of

CAw

ard

of C

ontr

acts

& C

onst

ruct

ion

Awar

d of

Con

trac

ts &

Con

stru

ctio

n10

-Mar

-11

27-A

pr-3

2

CO

NT

150

Awar

d of

Con

tract

s an

d C

onst

ruct

ion

Bogg

abri-

24/7

10-M

ar-1

127

-Apr

-32

CO

NT

100

Def

ine

scop

e of

wor

k fo

r diff

eren

t a...

Bogg

abri-

24/7

10-M

ar-1

109

-Apr

-11

CO

NT

110

Awar

d C

ontra

cts

Bogg

abri-

24/7

09-A

pr-1

124

-Apr

-11

CO

NT

120

Mob

ilisa

tion

of e

quip

men

t and

Per

s...

Bogg

abri-

24/7

24-A

pr-1

126

-Apr

-11

CO

NT

130

Con

stru

ctio

n ph

ase-

Porta

ls a

nd a

c...

Bogg

abri-

24/7

26-A

pr-1

125

-Apr

-12

CO

NT

145

Dev

CM

2 Br

aym

ont

Bogg

abri-

24/7

01-A

ug-1

1*29

-Jul

-16

CO

NT

135

Dev

CM

1 Br

aym

ont

Bogg

abri-

24/7

25-M

ay-1

216

-Dec

-17

CO

NT

195

LW B

raym

ont

Bogg

abri-

24/7

01-J

un-1

2*02

-May

-20

CO

NT

165

Jera

long

CM

2Bo

ggab

ri-24

/705

-Aug

-16*

16-M

ar-2

3C

ON

T 15

5Je

ralo

ng C

M1

Bogg

abri-

24/7

20-D

ec-1

7*16

-Jul

-26

CO

NT

205

LW J

eral

ong

Bogg

abri-

24/7

25-M

ay-2

0*12

-Jan

-27

CO

NT

185

Mer

iow

n C

M2

Bogg

abri-

24/7

23-M

ar-2

3*31

-Jan

-32

CO

NT

175

Mer

iow

n C

M1

Bogg

abri-

24/7

20-J

ul-2

6*31

-Jan

-32

CO

NT

215

LW M

erio

wnBo

ggab

ri-24

/710

-Mar

-27*

27-A

pr-3

2

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

2010

2011

2012

2013

2014

2015

Vent

Mod

ellin

g

Min

e Se

rvic

es Min

e Se

rvic

esPl

ans

Indi

catin

g U

/G m

ine

serv

ice

layo

uts

Coa

l con

veyi

ng s

trate

gy -

loca

tion

Coa

l con

veyi

ng s

trate

gy -

calc

ulat

ion

of li

ft/fa

ll of

eac

h co

nvey

orM

an/m

ater

ial t

rans

port

stra

tegy

U/G

ser

vice

s - s

uppl

y &

dist

ribut

ion

- pow

er, r

aw &

pot

able

wat

er, C

.A.

Iden

tify

list o

f equ

ipm

ents

- dev

elop

men

t, lo

ngw

all,

mob

ile e

quip

men

tSp

ecifi

catio

n, c

apac

ity, l

ife, m

aint

enan

ce s

trate

gy fo

r equ

ipm

ents

Min

e ve

nt re

quire

men

tsD

ewat

erin

g sy

stem

Com

mun

icat

ions

Mon

itorin

g- E

nv, M

ine

vent

ilatio

ns,g

as m

onito

ring

Esca

pe/e

mer

genc

y sy

stem

s

Site

Infra

stru

ctur

eSi

te In

frast

ruct

ure

Acce

ss ro

ads

Surfa

ce s

ervic

es -

acco

mod

atio

n,po

wer

sup

ply,

wat

er e

tc.

Inte

ract

ion

& im

pact

on

exis

ting/

prop

osed

ope

ratio

nsR

ail -

opt

ions

, cap

aciti

es,c

harg

esD

esig

n co

al fl

ow a

nalys

is

Coa

l Han

dlin

g an

d Pr

oces

sing

Coa

l Han

dlin

g an

d Pr

oces

sing

CH

P de

sign

crit

eria

Coa

l qua

lity

& pr

oces

s de

sign

crit

eria

Was

te m

anag

emen

tIn

tegr

atio

n of

site

layo

ut &

func

tiona

lity

Stoc

kpilin

g fo

r diff

eren

t pro

duct

sBl

endi

ng o

ptio

nsM

odel

ling

Ope

ratio

ns in

tegr

atio

n

HR

/IR A

nalys

isH

R/IR

Ana

lysis

Exis

ting

com

pany

/ ind

ustry

stra

tegy

& h

isto

ryId

entif

y ris

k &

issu

es o

f U/G

wor

kfor

ceId

entif

ying

man

ning

requ

irem

ents

- con

stru

ctio

n &

oper

atio

nal p

hase

Rec

ruitm

ent &

Tra

inin

gAs

sess

requ

irem

ent f

or a

ccom

odat

ion

& m

essi

ngR

isk

& op

portu

nitie

s

Fina

ncia

l and

Cos

t ana

lysis

Fina

ncia

l and

Cos

t ana

lysis

Iden

tify

capi

tal &

ope

ratin

g co

st a

ssum

ptio

nId

entif

y re

venu

e as

sum

ptio

nsD

evel

op fi

nanc

ial m

odel

Car

ry o

ut s

ensi

tivity

ana

lysi

sId

entif

y th

reat

s &

oppo

rtuni

ties

Awar

d of

Con

tract

s an

d C

onst

ruct

ion

Def

ine

scop

e of

wor

k fo

r diff

eren

t act

iviti

es (

drift

s, s

hafts

, ven

t fan

, CPP

, SU

rface

Infra

stru

cutre

)Aw

ard

Con

tract

sM

obili

satio

n of

equ

ipm

ent a

nd P

erso

nnel

Con

stru

ctio

n ph

ase-

Porta

ls a

nd a

cces

s

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

4 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.

Page 28: Idemitsu | Idemitsu Australia Resources

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

2015

2016

2017

2018

2019

2020

2021

2022

2023

Dev

CM

2 Br

aym

ont

Dev

CM

1 Br

aym

ont

LW B

raym

ont

Jera

long

CM

2

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

5 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.

Page 29: Idemitsu | Idemitsu Australia Resources

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

AS

ON

DJ

FM

AM

JJu

lA

SO

ND

JF

MA

MJ

Jul

2024

2025

2026

2027

2028

2029

2030

2031

2032

Awar

d of

C

Jera

long

CM

1LW

Jer

alon

gM

erio

wn

CM

2M

erio

wn

CM

1 LW M

erio

w

Dev

elop

men

t pla

n fo

r Bog

gabr

i - U

G C

once

pt s

tudy

BO

GG

AB

RI D

EV

ELO

PM

EN

T P

LAN

20-O

ct-0

9 23

:40

Rem

aini

ng L

evel

of E

ffort

BOgg

abra

i LO

EBo

ggab

ri ac

tivitie

sAc

tual

Lev

el o

f Effo

rtAc

tual

Wor

kP

age

6 of

6TA

SK

filte

r: A

ll A

ctiv

ities

© P

rimav

era

Sys

tem

s, In

c.