
|
ICL GROUP LIMITED
S-K 1300 TECHNICAL REPORT SUMMARY ON THE DEAD SEA WORKS MINING OPERATION, ISRAEL
February 27, 2025
|
|
Wardell Armstrong (part of SLR)
Baldhu House, Wheal Jane Earth Science Park, Baldhu, Truro, Cornwall, TR3 6EH,
United Kingdom
Telephone: +44 (0)1872 560738 www.wardell-armstrong.com
|
|
|
EFFECTIVE DATE:
|
December 31, 2024
|
|
DATE ISSUED:
|
February 27, 2025
|
|
JOB NUMBER:
|
ZT61-2273
|
|
VERSION:
REPORT NUMBER:
STATUS:
|
V4.0
MM1810
Final
|
|
ICL GROUP LIMITED
S-K 1300 TECHNICAL REPORT SUMMARY ON THE DEAD SEA WORKS MINING OPERATION, ISRAEL
|
|
|
Wardell Armstrong is the trading name of Wardell Armstrong International Ltd,
Registered in England No. 3813172. Registered office: Sir Henry Doulton House, Forge Lane, Etruria, Stoke-on-Trent, ST1 5BD, United Kingdom
UK Offices: Stoke-on-Trent, Birmingham, Bolton, Bristol, Bury St Edmunds, Cardiff, Carlisle, Edinburgh,
Glasgow, Leeds, London, Newcastle upon Tyne and Truro. International Office: Almaty.
|
ENERGY AND CLIMATE CHANGE
ENVIRONMENT AND SUSTAINABILITY
INFRASTRUCTURE AND UTILITIES
LAND AND PROPERTY
MINING AND MINERAL PROCESSING
MINERAL ESTATES
WASTE RESOURCE MANAGEMENT
|
|
ICL GROUP LIMITED
S-K 1300 TECHNICAL REPORT SUMMARY ON THE
DEAD SEA WORKS MINING OPERATION, ISRAEL
|
|
|
CONTENTS
|
||
|
1
|
||
|
1.1
|
Property Description
|
1
|
|
|
1.2
|
Accessibility, Climate, Local Resources, Infrastructure and Physiography
|
2
|
|
|
1.3
|
History
|
3 | |
|
1.4
|
Geological Setting, Mineralization, and Deposit
|
3 | |
|
1.5
|
Exploration
|
4 | |
|
1.6
|
Sample Preparation, Analyses, and Security
|
4 | |
|
1.7
|
Data Verification
|
5 | |
|
1.8
|
Mineral Processing and Metallurgical Testing
|
5 | |
|
1.9
|
Mineral Resource Estimates
|
5 | |
|
1.10
|
Mineral Reserve Estimates
|
6 | |
|
1.11
|
Mining Methods
|
7
|
|
|
1.12
|
Processing and Recovery Methods
|
8
|
|
|
1.13
|
Infrastructure
|
9
|
|
|
1.14
|
Market Studies
|
9
|
|
|
1.15
|
Environmental Studies, Permitting, And Plans, Negotiations, Or Agreements With Local Individuals or Groups
|
9
|
|
|
1.16
|
Capital, Operating Costs and Economic Analysis
|
9
|
|
|
1.17
|
Adjacent Properties
|
10
|
|
|
1.18
|
Interpretation and Conclusions
|
10
|
|
|
1.19
|
Recommendations
|
10
|
|
12
|
|
2.1
|
Terms of Reference and Purpose of the Report
|
12
|
|
|
2.2
|
Qualified Persons or Firms and Site Visits
|
13 | |
|
2.3
|
Sources of Information
|
13 | |
|
2.4
|
Previously Filed Technical Report Summary Reports
|
14
|
|
|
2.5
|
Forward-Looking Statements
|
14
|
|
|
2.6
|
Units and Abbreviations
|
15 |
| 18 |
|
3.1
|
Tenure
|
19 | |
|
3.2
|
Royalties
|
21 | |
|
3.3
|
Environmental Liabilities and Permitting Requirements
|
21 |
| 22 |
|
4.1
|
Accessibility
|
22 | |
|
4.2
|
Climate
|
22 | |
|
4.3
|
Local Resources
|
22 | |
|
4.4
|
Infrastructure
|
22 | |
|
4.5
|
Physiography
|
23 |
| 24 |
|
5.1
|
Ownership History
|
24 | |
|
5.2
|
Exploration History
|
25 | |
|
5.3
|
Production History
|
26 |
| 27 |
|
6.1
|
Regional Geology
|
27 | |
|
6.2
|
Local and Property Geology
|
29 | |
|
6.3
|
Mineralisation
|
32
|
|
|
6.4
|
Deposit Type
|
32 |
| 33 |
|
7.1
|
Solution Chemistry
|
33 | |
|
7.2
|
Thickness of Carnallite
|
34 | |
|
7.3
|
QP Opinion
|
34 |
| 36 |
|
8.1
|
Sampling Preparation
|
36 | |
|
8.2
|
Analysis
|
36 | |
|
8.3
|
Quality Assurance and Quality Control
|
38 | |
|
8.4
|
Sample Security
|
38 | |
|
8.5
|
QP Opinion
|
38 |
|
39
|
|
9.1
|
Site Visits
|
39 | |
|
9.2
|
Database
|
39 | |
|
9.3
|
QP Opinion
|
39 |
| 40 |
| 41 |
|
11.1
|
Summary
|
41 | |
|
11.2
|
Mineral Resource Estimation Methodology
|
41 | |
|
11.3
|
Assessment of Future Variation in Brine Inflows and Chemistry
|
43 | |
|
11.4
|
Mineral Resource Classification
|
43 | |
|
11.5
|
Prospects of Economic Extraction for Mineral Resources
|
44 | |
|
11.6
|
Mineral Resource Statement
|
44 | |
|
11.7
|
Risk Factors That May Affect the Mineral Resource Estimate
|
44 |
| 45 |
|
12.1
|
Summary
|
45 | |
|
12.2
|
Mineral Reserve Estimation Methodology
|
46
|
|
|
12.3
|
Dilution and Mining Recovery
|
46 | |
|
12.4
|
Cut-off Grade and Recovery
|
46 | |
|
12.5
|
Mineral Reserve Statement
|
46 | |
|
12.6
|
Risk Factors That Could Materially Affect the Mineral Reserve Estimate
|
46 |
| 47 |
|
13.1
|
Pumping
|
49 | |
|
13.2
|
Salt Harvesting
|
50
|
|
|
13.3
|
Carnallite Harvesting
|
52 | |
|
13.4
|
Geotechnics and Hydrogeology
|
53 | |
|
13.5
|
Life of Mine Schedule
|
53 | |
|
13.6
|
Mining Equipment
|
54
|
|
|
13.7
|
Personnel Requirement
|
54 |
| 55 |
|
14.1
|
Carnallite Processing Plant
|
55 | |
|
14.2
|
Personnel Requirement
|
56 |
| 57 |
|
15.1
|
Roads
|
58 | |
|
15.2
|
Rail
|
58 | |
|
15.3
|
Ports
|
58 | |
|
15.4
|
Power and Water
|
59
|
|
|
15.5
|
Tailings and Waste Dumps
|
59 |
| 60 |
|
16.1
|
Potash Market
|
60 | |
|
16.2
|
Demand
|
60 | |
|
16.3
|
Commodity Price Projections
|
61 | |
|
16.4
|
Contracts
|
61 |
| 62 |
|
17.1
|
Permitting
|
62 | |
|
17.2
|
ICL Dead Sea Environmental Organisational Structure
|
63 | |
|
17.3
|
Health, Safety and Environmental (HSE) Procedures
|
63 | |
|
17.4
|
Stakeholder Engagement
|
65 | |
|
17.5
|
Mine and Facility Closure Plans
|
65 | |
|
17.6
|
Adequacy of Current Plans to Address Any Issues Related to Environmental Compliance, Permitting, and Local Individuals, or Groups
|
65 |
| 66 |
|
18.1
|
Capital Costs
|
66 | |
|
18.2
|
Operating Costs
|
66 |
| 67 |
|
19.1
|
Economic Criteria
|
67 | |
|
19.2
|
Cash Flow Analysis
|
68 | |
|
19.3
|
Sensitivity Analysis
|
69 |
| 71 |
| 72 |
| 73 |
|
22.1
|
Geology and Mineral Resources
|
73 | |
|
22.2
|
Mining and Mineral Reserves
|
73 | |
|
22.3
|
Mineral Processing
|
74 | |
|
22.4
|
Infrastructure
|
74 | |
|
22.5
|
Environment
|
74 |
| 75 |
|
23.1
|
Geology and Mineral Resources
|
75 | |
|
23.2
|
Mining and Ore Reserves
|
75 | |
|
23.3
|
Mineral Processing
|
75 | |
|
23.4
|
Environmental Studies, Permitting and Social or Community Impact
|
75 |
| 76 |
| 77 |
| 78 |
|
TABLES
|
|
|
Table 1.1: Summary of Potash Production at the DSW
|
3
|
|
Table 1.2: Summary of Mineral Resources for the Dead Sea Works – December 31, 2024
|
6
|
|
Table 1.3: Summary of Mineral Reserves for the Dead Sea Works – December 31, 2024
|
6
|
|
Table 5.1: Summary of Potash Production at the DSW
|
26 |
|
Table 11.1: Summary of Mineral Resources for the Dead Sea Works – December 31, 2024
|
41 |
|
Table 12.1: Summary of Mineral Reserves for the Dead Sea Works – December 31, 2024
|
45 |
|
Table 12.2: DSW Precipitation and Harvesting Production Data for 2020 - 2024
|
46 |
|
Table 13.1: Summary of Pumping Performance (2009 to 2024)
|
50 |
|
Table 13.2: DSW Life of Mine Schedule
|
54 |
|
Table 14.1: Personnel for the Carnallite Processing Plant
|
56 |
|
Table 17.1: Permits and Licences held by ICL Dead Sea
|
61 |
|
Table 18.1: Life of Mine Capital Costs for the Dead Sea Works
|
66 |
|
Table 18.2: Life of Mine Operating Costs for the Dead Sea Works
|
66 |
|
Table 19.1: Economic Assumptions and Parameters for the Dead Sea Works
|
67 |
|
Table 19.2: Annual Discounted Cash Flow Model for the Dead Sea Works
|
68 |
|
Table 19.3: Sensitivity Analysis for the DSW
|
69 |
|
FIGURES
|
|
|
Figure 3.1: Location of the DSW, Israel
|
18 |
|
Figure 3.2: ICL Dead Sea Concession Area
|
21 |
|
Figure 6.1: Location of the Ded Sea Basin within the Dead Sea Transform Fault System
|
27 |
|
Figure 6.2: Geological Model of the Formation of the Dead Sea
|
28 |
|
Figure 6.3: Local Geology of the Dead Sea Region
|
29 |
|
Figure 6.4: Schematic Cross Section of the Western Dead Sea
|
30 |
|
Figure 6.5: Stratigraphy of the Dead Sea Group at Mount Sodom
|
31 |
|
Figure 7.1: Mineral Concentration in Solution with Progression through the DSW Pond System
|
33 |
|
Figure 7.2: Brine Sample Collecting
|
34 |
|
Figure 7.3: Methodology and Equipment used in Surveying Carnallite Precipitation
|
35 |
|
Figure 7.4: Plan of Carnallite Ponds Showing Solution Depth in Metres
|
35 |
|
Figure 7.5: Plan of Carnallite Ponds Showing Carnallite Thickness in Metres
|
35 |
|
Figure 8.1: Analysis of Brine Samples for KCl (g/kg) by Sampling Station (2024)
|
37 |
|
Figure 8.2: Analysis of Brine Samples for NaCl (g/kg) by Sampling Station (2024)
|
37 |
|
Figure 8.3: Analysis of Brine Samples for MgCl2 (g/kg) by Sampling Station (2024)
|
38 |
|
Figure 8.4: Analysis of Brine Samples for Ca (g/kg) by Sampling Station (2024)
|
38 |
|
Figure 11.1: ICL Predictive Model of Dead Sea Estimated Recovered KCl Against Water Inflow
|
42 |
|
Figure 11.2: ICL Predictive Models of Dead Sea Level Reduction Against Water Inflow
|
43 |
|
Figure 13.1: Outline of the Salt and Carnallite Ponds at the DSW
|
48 |
|
Figure 13.2: Schematic Plan of DSW Solution Flows (schematic) and Pumping Stations
|
49 |
|
Figure 13.3: P9 Pumping Station
|
49 |
|
Figure 13.4: Salt Harvesting Cutter Suction Dredger
|
51
|
|
Figure 13.5: Schematic of Deposition of Carnallite (PL - Pond Level, H – Height Measured, CH – Carnallite Cake Height, NFL – NaCl floor
level)
|
52 |
|
Figure 13.6: Schematic Production Scheme (Barge Cycle)
|
53 |
|
Figure 13.7: DSW Mining Personnel Requirement
|
54 |
|
Figure 14.1: Potash Compaction Process at the DSW
|
56 |
|
Figure 15.1: General Site Map of the DSW Processing Facilities
|
57
|
|
Figure 15.2: DSW Combined Cycle Power Plant Configuration
|
59 |
|
Figure 17.1: DSW Environmental Management Department
|
63 |
|
Figure 19.1: After-Tax 10% NPV Sensitivity Analysis
|
70 |
|
Figure 20.1: Relationship Between the DSW in Israel and APC in Jordan
|
71 |
| 1 |
| 1.1 |
Property Description
|
| 1.2 |
Accessibility, Climate, Local Resources, Infrastructure and Physiography
|
| 1.3 |
History
|
|
Table 1.1: Summary of Potash Production at the DSW
|
|||
|
Year
|
Potash Product (kt)
|
Year
|
Potash Product (kt)
|
|
2005
|
3,720
|
2015
|
2,437
|
|
2006
|
3,691
|
2016
|
3,768
|
|
2007
|
3,641
|
2017
|
3,654
|
|
2008
|
3,543
|
2018
|
3,804
|
|
2009
|
3,185
|
2019
|
3,334
|
|
2010
|
3,402
|
2020
|
3,960
|
|
2011
|
2,982
|
2021
|
3,900
|
|
2012
|
3,529
|
2022
|
4,011
|
|
2013
|
3,590
|
2023
|
3,819
|
|
2014
|
3,503
|
2024
|
3,700
|
| 1.4 |
Geological Setting, Mineralization, and Deposit
|
| 1.5 |
Exploration
|
| 1.6 |
Sample Preparation, Analyses, and Security
|
| 1.7 |
Data Verification
|
| 1.8 |
Mineral Processing and Metallurgical Testing
|
| 1.9 |
Mineral Resource Estimates
|
|
Table 1.2: Summary of Mineral Resources for the Dead Sea Works – December 31, 2024
|
||
|
Classification
|
Tonnes
(Mt)
|
KCl
(%)
|
|
Measured
|
297.9
|
20.8
|
|
Indicated
|
1,642.4
|
21.2
|
|
Measured + Indicated
|
1,940.3
|
21.1
|
|
Inferred
|
463.0
|
21.2
|
| 1. |
Mineral Resources are being reported in accordance with S-K 1300.
|
| 2. |
Mineral Resources were estimated by ICL Dead Sea and reviewed and accepted by WAI.
|
| 3. |
Mineral Resources are reported as being contained within the carnallite ponds following pumping from the northern Dead Sea basin.
|
| 4. |
Mineral Resources are exclusive of Mineral Reserves.
|
| 5. |
Mineral Resources are 100% attributable to ICL Dead Sea.
|
| 6. |
Totals may not represent the sum of the parts due to rounding.
|
| 7. |
Mineral Resources are estimated at a cut-off grade of 0% KCl.
|
| 8. |
The Dead Sea Works is a dredging operation, and therefore no minimum mining width has been applied.
|
| 9. |
Mineral Resources are estimated using average dry densities of 1.67 t/m3 for carnallite and 2.16 t/m3 for salt.
|
| 10. |
Mineral Resources are estimated using a metallurgical recovery of 80.4%.
|
| 11. |
Mineral Resources are estimated using a medium-long term potash price of $320/t FOB and an exchange rate of NIS 3.58 per U.S dollar.
|
| 1.10 |
Mineral Reserve Estimates
|
|
Table 1.3: Summary of Mineral Reserves for the Dead Sea Works – December 31, 2024
|
||
|
Classification
|
Tonnes
(Mt)
|
KCl
(%)
|
|
Proven
|
122.7
|
20.6
|
|
Probable
|
-
|
-
|
|
Proven + Probable
|
122.7
|
20.6
|
| 1. |
Mineral Reserves are being reported in accordance with S-K 1300.
|
| 2. |
Mineral Reserves were estimated by ICL Dead Sea and reviewed and accepted by WAI.
|
| 3. |
The point of reference for the Mineral Reserves is defined at the point where ore is delivered to the processing plant.
|
| 4. |
Mineral Reserves are 100% attributable to ICL Dead Sea.
|
| 5. |
Totals may not represent the sum of the parts due to rounding.
|
| 6. |
The Mineral Reserve estimate has an effective date of December 31, 2024.
|
| 7. |
Mineral Reserves are estimated using a cut-off grade of 0% KCl.
|
| 8. |
The Dead Sea Works is a dredging operation, and therefore no minimum mining width has been applied.
|
| 9. |
Mineral Reserves are estimated using a metallurgical recovery of 80.4%.
|
| 10. |
Mineral Reserves are estimated using an average of the previous two years’ potash price of $296/t FOB and an exchange rate of NIS 3.58 per U.S dollar.
|
| 1.11 |
Mining Methods
|
| 1.12 |
Processing and Recovery Methods
|
| 1.13 |
Infrastructure
|
| 1.14 |
Market Studies
|
| 1.15 |
Environmental Studies, Permitting, And Plans, Negotiations, Or Agreements With Local Individuals or Groups
|
| 1.16 |
Capital, Operating Costs and Economic Analysis
|
| 1.17 |
Adjacent Properties
|
| 1.18 |
Interpretation and Conclusions
|
| 1.19 |
Recommendations
|
| 1.19.1 |
Geology and Mineral Resources
|
| • |
A quality control sample is included at the start and end of each batch of brine samples analysed by the DSW laboratory. The control sample is used to monitor the accuracy of the
laboratory analysis and has target values of 10 g/kg for KCl, 127 g/kg for MgCl2, 35 g/kg for CaCl2 and 45 g/kg for NaCl. The QP considers it would be prudent to run additional controls of lower and higher KCl grade, as well as ‘blank’ samples, to provide an additional check on the laboratory analysis.
|
| 1.19.2 |
Mining and Ore Reserves
|
| • |
Continue to progress existing projects including:
|
| o |
The conveyor to transfer salt back to the Northen basin (currently undergoing detailed engineering design) for commissioning planned in 2027. Costs for this project are included in
the capital and operating costs.
|
| o |
The second dredger for the Salt Harvesting Project (commissioning planned in 2027). Costs for this project are included in the capital and operating costs.
|
| o |
Following detailed design completed in 2022, continue design optimisation works for the Arava stream project to prevent erosion endangering the future stability of the eastern dykes
in the array of salt and carnallite ponds.
|
| 1.19.3 |
Mineral Processing
|
| • |
The DSW processing plant has operated in a steady state for many years. As such no further recommendations are made by the QP other than to continue with ongoing optimisation
studies.
|
| 1.19.4 |
Environmental Studies, Permitting and Social or Community Impact
|
| • |
Consider more closely the requirement to disclose information more clearly and separately from the overall corporate responsibility report and information disclosed on the ICL
corporate website.
|
| • |
Consider implementing a formalised system of stakeholder engagement as a standard procedure.
|
| 2 |
| 2.1 |
Terms of Reference and Purpose of the Report
|
| 2.2 |
Qualified Persons or Firms and Site Visits
|
| • |
The P-9 pumping station at the southern end of the northern Dead Sea basin and the settling pond from the P-9 pumping station.
|
| • |
Pond 5 (salt pond) including levee between sub ponds 156/1 and 156/2.
|
| • |
Salt harvesting dredger and salt stockpiles in Pond 5.
|
| • |
Planned conveyor route for the return of salt to the Northern basin.
|
| • |
The carnallite ponds.
|
| • |
A review of brine sampling methods and procedures.
|
| • |
The analytical laboratory and observed analysis of brine samples.
|
| • |
Pump station 36 to the Arava stream for return of brine to the Northern basin.
|
| • |
The Tzefa transfer station including conveyor from the DSW, product storage facilities and rail load out.
|
| 2.3 |
Sources of Information
|
| • |
Information available to WAI at the time of preparation of this report.
|
| • |
Documentation for licensing and permitting, published government reports and public information as included in Section 24 (References) of this report and cited in this report.
|
| • |
Assumptions, conditions, and qualifications as set forth in this report.
|
| • |
Data, reports, and other information supplied by ICL and other third-party sources as listed below.
|
| • |
Mr. Meir Berger, CFO Potash Division
|
| • |
Mr. Oriel Aliat, Director of Mega Projects.
|
| • | Mr. Evgeny Maiburd, Head of Process Engineering. |
| • |
Mr. Lior Steiner, Head of the Salt Harvest Department.
|
| • |
Mr. Zvi Yonatan – Salt Conveyance Project Manager.
|
| • |
Mr. Alex Aizenberg – Project Manager, Chief Civil Engineer.
|
| • |
Mr. Eli Gafnovich – Tzefa Site Manager.
|
| 2.4 |
Previously Filed Technical Report Summary Reports
|
| 2.5 |
Forward-Looking Statements
|
| 2.6 |
Units and Abbreviations
|
|
Acronym / Abbreviation
|
Definition
|
|
°C
|
Degrees Celsius
|
|
2D
|
Two-dimensional
|
|
3D
|
Three-dimensional
|
|
AA
|
Atomic Absorption
|
|
AAS
|
Atomic Absorption Spectrometry
|
|
AGI
|
American Geologic Institute
|
|
AI
|
Acid Insoluble assays
|
|
Al2O3
|
Aluminium Oxide
|
|
APC
|
Arab Potash Company
|
|
BAT
|
Best Available Technology or Best Available Techniques
|
|
bhp
|
Brake Horse Power
|
|
BOT
|
Build-Operate-Transfer
|
|
Ca2+
|
Calcium ions
|
|
CaCl2
|
Calcium chloride
|
|
CaO
|
Calcium Oxide
|
|
Cd
|
Cadmium
|
|
CDP
|
Carbon Disclosure Project
|
|
CEMS
|
Constant Emissions Monitoring Systems
|
|
CO2
|
Carbon dioxide
|
|
COG
|
Cut-off Grade
|
|
CORS
|
Continuously Operating Reference Station
|
|
CRM
|
Certified Reference Materials
|
|
CSD
|
Cutter Suction Dredge
|
|
DST
|
Dead Sea Transform (geological fault system)
|
|
DSPGC
|
Dead Sea Preservation Government Company Limited
|
|
DSW
|
Dead Sea Works
|
|
EA
|
Environmental Assessment
|
|
EDA
|
Exploratory data analysis
|
|
EHS&S
|
Environment, Health, Safety and Sustainability
|
|
EIA
|
Environmental Impact Assessment
|
|
EIS
|
Environmental Impact Statement
|
|
EMS
|
Environmental Management System
|
|
EPR
|
Environmental Permitting Regulations
|
|
ESG
|
Economic and environmental, Social, Governance
|
|
ESIA
|
Environmental and Social Impact Assessment
|
|
F
|
Florine
|
|
Fe
|
Iron
|
|
Fe2O3
|
Iron Oxide or ferric oxide
|
|
FOB
|
Free on Board / Freight on Board
|
|
FS
|
Feasibility Study
|
|
GHG
|
Greenhouse Gas
|
|
GIS
|
Geographical Information Services
|
|
GPS
|
Global Positioning System
|
|
GRI
|
Global Reporting Initiative
|
|
GWh
|
Gigawatt hour
|
|
H&S
|
Health and Safety
|
|
Ha
|
Hectare (10,000m2)
|
|
HFO
|
Heavy Fuel Oil
|
|
HOP
|
Human and Organizational Performance
|
|
hr
|
Hour/s
|
|
HSSD
|
Holland Shallow Seas Dredging
|
|
Acronym / Abbreviation
|
Definition
|
|
ICL
|
ICL Group Ltd.
|
|
ID
|
Identification (number or reference)
|
|
IEC
|
Israeli National Grid
|
|
ILA
|
Israel Lands Administration
|
|
IPPC
|
Integrated Pollution Prevention Control
|
|
JV
|
Joint Venture
|
|
K
|
Potassium
|
|
K2O
|
Potassium oxide
|
|
KCl
|
Potash
|
|
KCl.MgCl2•6(H2O)
|
Carnallite
|
|
kV
|
Kilovolt
|
|
kW
|
Kilowatt
|
|
kWh
|
Kilowatt hour
|
|
kWh/t
|
Kilowatt hour per tonne
|
|
LFO
|
Light Fuel Oil
|
|
LIMS
|
Laboratory Information Management System
|
|
LOM
|
Life of Mine
|
|
LTA
|
Lost Time Analysis
|
|
M
|
Million(s)
|
|
Ma
|
Million years
|
|
MAPGIS
|
GIS Mapping Software
|
|
mbsl
|
Metres below sea level
|
|
MgCl2
|
Magnesium chloride
|
|
MgO
|
Magnesium Oxide
|
|
MOP
|
Muriate of potash
|
|
Mtpa
|
Million tonnes per annum
|
|
MW
|
Megawatt
|
|
MWh
|
Megawatt hour
|
|
NaCl
|
Sodium Chloride (salt)
|
|
NEGEV
|
Negev Energy Ashalim Thermo-Solar Ltd. (Israeli Natural Gas Grid Supplier)
|
|
OEE
|
Overall Equipment Effectiveness
|
|
P2O5
|
Phosphorus pentoxide
|
|
Pa
|
Pascal (measurement of vacuum gas pressure)
|
|
PFS
|
Prefeasibility Study
|
|
ppm
|
parts per million
|
|
QA/QC
|
Quality Assurance and Quality Control
|
|
QMS
|
Quality Management System
|
|
QP
|
Qualified Person
|
|
RMR
|
Rock Mass Rating
|
|
ROM
|
Run of Mine
|
|
rpm
|
revolutions per minute
|
|
SEC
|
U.S. Securities and Exchange Commission
|
|
SiO2
|
Silicon Dioxide
|
|
SLR
|
SLR Consulting Limited
|
|
SRM
|
Standard Reference Materials
|
|
t
|
Tonne metric unit of mass (1,000kg or 2,204.6 lb)
|
|
t/a or tpa
|
Tonnes per annum
|
|
t/d or tpd
|
Tonnes per day
|
|
t/h or tph
|
Tonnes per hour
|
|
TRS
|
(SK 1300) Technical Report Summary
|
|
UTM
|
Universal Transverse Mercator
|
|
WAI
|
Wardell Armstrong International
|
|
XRD
|
X-ray powder Diffraction
|
|
XRF
|
X-ray powder Fluorescence
|
| 3 |

| 3.1 |
Tenure
|

| 3.2 |
Royalties
|
| 3.3 |
Environmental Liabilities and Permitting Requirements
|
| 4 |
| 4.1 |
Accessibility
|
| 4.2 |
Climate
|
| 4.3 |
Local Resources
|
| 4.4 |
Infrastructure
|
| • |
Pump stations.
|
| • |
Southern basin ponds:
|
| o |
Salt Ponds.
|
| o |
Carnallite Ponds.
|
| • |
Salt harvesting cutter suction dredger.
|
| • |
Salt stockpile on eastern side of Pond 5.
|
| • |
Carnallite harvesting cutter suction dredgers.
|
| • |
Arava Stream which flows along the international border of Israel and Jordan and used for return of brine to the northern basin from the final carnallite ponds.
|
| • |
Processing facilities including potash production facilities (cold leach plant, hot leach plant and compaction plant), bromine and chlorine plants, metal magnesium, magnesium
chloride and salt production facilities.
|
| • |
Product storage.
|
| • |
Road haulage facilities and load outs.
|
| • |
18 km conveyor to Tzefa.
|
| • |
Railhead at Tzefa (Mishor Rotem) and load out facilities.
|
| • |
New power station which supplies electricity and steam to the DSW operation and sells surplus electricity to other ICL companies and external customers via the national electricity
grid. The power station has a capacity of 230 MWh and uses natural gas which is piped into the facility from the national gas grid.
|
| • |
Old power station which is operated on a limited basis as a hot back up.
|
| • |
Process and potable water sources – supplied by national water network.
|
| • |
Research and development (R&D) facility.
|
| • |
Warehouse.
|
| • |
Workshop.
|
| • |
Mine offices and change houses.
|
| • |
Administration offices.
|
| • |
Cafeterias.
|
| • |
Medical services facilities.
|
| • |
Analytical laboratory.
|
| • |
Port facilities and storage at Ashdod and Eilat (including rail load out at Ashdod).
|
| 4.5 |
Physiography
|
| 5 |
| 5.1 |
Ownership History
|
| 5.2 |
Exploration History
|
| 5.3 |
Production History
|
|
Table 5.1: Summary of Potash Production at the DSW
|
|||
|
Year
|
Potash Product (kt)
|
Year
|
Potash Product (kt)
|
|
2005
|
3,720
|
2015
|
2,437
|
|
2006
|
3,691
|
2016
|
3,768
|
|
2007
|
3,641
|
2017
|
3,654
|
|
2008
|
3,543
|
2018
|
3,804
|
|
2009
|
3,185
|
2019
|
3,334
|
|
2010
|
3,402
|
2020
|
3,960
|
|
2011
|
2,982
|
2021
|
3,900
|
|
2012
|
3,529
|
2022
|
4,011
|
|
2013
|
3,590
|
2023
|
3,819
|
|
2014
|
3,503
|
2024
|
3,700
|
| 6 |
| 6.1 |
Regional Geology
|


| 6.2 |
Local and Property Geology
|

| • |
Clastic Hazeva Formation (Early to Late Miocene): fill the bottom of the Dead Sea basin and consist of sandstones and conglomerates of fluviatile and lacustrine origin.
|
| • |
Evaporitic Sedom Formation (Late Miocene to Pliocene): predominantly lagoonal origin halite.
|
| • |
Postevaporitic series (Pliocene to Recent): largely coarse to fine clastics of fluviafile and lacustrine origin, and some lacustrine carbonates and evaporites.
|


| 6.3 |
Mineralisation
|
| 6.4 |
Deposit Type
|
| 7 |
| 7.1 |
Solution Chemistry
|


| 7.2 |
Thickness of Carnallite
|
| 7.3 |
QP Opinion
|

![]() Figure 7.4: Plan of Carnallite Ponds Showing
Solution Depth in Metres
|
![]() Figure 7.5: Plan of Carnallite Ponds Showing
Carnallite Thickness in Metres
|
| 8 |
| 8.1 |
Sampling Preparation
|
| • |
Complete dissolution by adding distilled water.
|
| • |
A 2-litre glass container is placed on a scales, and approximately 4/5 of the sample volume is transferred to the glass container.
|
| • |
100 ml of distilled water is added to the bottom of the bottle which contains the solids
|
| • |
A magnet is added to the original sample bottle and is transferred to the stirring station.
|
| • |
The bottle is stirred for five minutes to ensure dissolution.
|
| • |
The remaining solution from the glass container is added to the original bottle, and the total sample weight is recorded.
|
| • |
The diluted solution from the 2-litre glass container is then transferred back to the original bottle.
|
| • |
A 500 ml glass bottle is placed on the scales, and the scales are zeroed.
|
| • |
A 50 ml sample is transferred from the original bottle to the 500 ml glass container, and the sample weight is recorded.
|
| • |
The sample is diluted with distilled water up to the 500 ml mark and mixed thoroughly by stirring for 3 - 5 minutes.
|
| • |
After filtering the sample is transferred into a 10 ml test tube in preparation for chemical analysis.
|
| 8.2 |
Analysis
|




| 8.3 |
Quality Assurance and Quality Control
|
| 8.4 |
Sample Security
|
| 8.5 |
QP Opinion
|
| 9 |
| 9.1 |
Site Visits
|
| • |
Pump stations, salt ponds and carnallite ponds.
|
| • |
Extent of brine sampling to date.
|
| • |
Review of brine sampling methods, sample preparation and analysis procedures.
|
| • |
Sample storage areas.
|
| • |
Analytical laboratory.
|
| • |
Data storage procedures.
|
| • |
Review of sample databases.
|
| 9.2 |
Database
|
| • |
Review of geological and geographical setting of the Dead Sea;
|
| • |
Review of extent of the sampling to date;
|
| • |
Review of sampling and analysis procedures;
|
| • |
An evaluation of minimum and maximum grade values;
|
| • |
Assessing for inconsistencies in spelling or coding (typographic or case sensitive errors);
|
| • |
Ensuring full data entry for each sample;
|
| • |
A review of assay detection limits;
|
| • |
Identification of problematic assay records;
|
| • |
A review for consistency of assay results for each sampling location.
|
| 9.3 |
QP Opinion
|
| 10 |
| 11 |
| 11.1 |
Summary
|
|
Table 11.1: Summary of Mineral Resources for the Dead Sea Works – December 31, 2024
|
||
|
Classification
|
Tonnes
(Mt)
|
KCl
(%)
|
|
Measured
|
297.9
|
20.8
|
|
Indicated
|
1,642.4
|
21.2
|
|
Measured + Indicated
|
1,940.3
|
21.1
|
|
Inferred
|
463.0
|
21.2
|
| 1. |
Mineral Resources are being reported in accordance with S-K 1300.
|
| 2. |
Mineral Resources were estimated by ICL Dead Sea and reviewed and accepted by WAI.
|
| 3. |
Mineral Resources are reported as being contained within the carnallite ponds following pumping from the northern Dead Sea basin.
|
| 4. |
Mineral Resources are exclusive of Mineral Reserves.
|
| 5. |
Mineral Resources are 100% attributable to ICL Dead Sea.
|
| 6. |
Totals may not represent the sum of the parts due to rounding.
|
| 7. |
Mineral Resources are estimated at a cut-off grade of 0% KCl.
|
| 8. |
The Dead Sea Works is a dredging operation, and therefore no minimum mining width has been applied.
|
| 9. |
Mineral Resources are estimated using average dry densities of 1.67 t/m3 for carnallite and 2.16 t/m3 for salt.
|
| 10. |
Mineral Resources are estimated using a metallurgical recovery of 80.4%.
|
| 11. |
Mineral Resources are estimated using a medium-long term potash price of $320/t FOB and an exchange rate of NIS 3.58 per U.S dollar.
|
| 11.2 |
Mineral Resource Estimation Methodology
|
| • |
Determination of pumping rate of brines from northern Dead Sea area to ponds.
|
| • |
Determination of expected recovery of product as based upon:
|
| o |
Ability to determine composition and consistency of supply.
|
| o |
Ability to predict consistency of evaporation and mineral precipitation.
|
| • |
Determination of Mineral Resource classification is based upon:
|
| o |
Any variation in supply rate and composition.
|
| o |
Any variation in return flow of brines to Dead Sea to assess efficiency and consistency of process.
|
| o |
Variation in precipitation of mineral amounts.
|
| • |
Assessment of potential changes to any of the above factors.
|
| 11.3 |
Assessment of Future Variation in Brine Inflows and Chemistry
|
![]() Figure 11.1: ICL Predictive Model of Dead Sea Estimated Recovered KCl Against Water Inflow
|
![]() |
| 11.4 |
Mineral Resource Classification
|
| • |
Measured Mineral Resources have been classified for the period 2025 to 2043. During this period, the modelled KCl production rates and ranges of water inflows show a high level of
consistency. For the period 2025 to 2031 the Measured Mineral Resources were based on the previous 5 years actual production data.
|
| • |
Indicated Mineral Resources have been classified for the period 2043 to 2111. During this period the predictive models were considered to show wider potential variation from the base
case predictions than those considered for Measured Mineral Resources.
|
| • |
Inferred Mineral Resources have been classified for the period 2111 to 2133. During this period the predictive models show wider variation than those considered for Measured or
Indicated Mineral Resources.
|
| 11.5 |
Prospects of Economic Extraction for Mineral Resources
|
| 11.6 |
Mineral Resource Statement
|
| 11.7 |
Risk Factors That May Affect the Mineral Resource Estimate
|
| 12 |
| 12.1 |
Summary
|
|
Table 12.1: Summary of Mineral Reserves for the Dead Sea Works – December 31, 2024
|
||
|
Classification
|
Tonnes
(Mt)
|
KCl
(%)
|
|
Proven
|
122.7
|
20.6
|
|
Probable
|
-
|
-
|
|
Proven + Probable
|
122.7
|
20.6
|
| 1. |
Mineral Reserves are being reported in accordance with S-K 1300.
|
| 2. |
Mineral Reserves were estimated by ICL Dead Sea and reviewed and accepted by WAI.
|
| 3. |
The point of reference for the Mineral Reserves is defined at the point where ore is delivered to the processing plant.
|
| 4. |
Mineral Reserves are 100% attributable to ICL Dead Sea.
|
| 5. |
Totals may not represent the sum of the parts due to rounding.
|
| 6. |
The Mineral Reserve estimate has an effective date of December 31, 2024.
|
| 7. |
Mineral Reserves are estimated using a cut-off grade of 0% KCl.
|
| 8. |
The Dead Sea Works is a dredging operation, and therefore no minimum mining width has been applied.
|
| 9. |
Mineral Reserves are estimated using a metallurgical recovery of 80.4%.
|
| 10. |
Mineral Reserves are estimated using an average of the previous two years’ potash price of $296/t FOB and an exchange rate of NIS 3.58 per U.S dollar.
|
| 12.2 |
Mineral Reserve Estimation Methodology
|
|
Table 12.2: DSW Precipitation and Harvesting Production Data for 2020 - 2024
|
||||||
|
2020
|
2021
|
2022
|
2023
|
2024
|
Five Year Average
|
|
|
Halite Precipitation in Carnallite Ponds by Mass Balance (kt)
|
2,551
|
3,262
|
2,473
|
2,558
|
3,064
|
2,781
|
|
Carnallite and Halite Precipitation in Carnallite Ponds by Mass Balance (kt)
|
20,626
|
25,012
|
22,011
|
20,405
|
24,672
|
22,545
|
|
Carnallite Precipitation in Carnallite Ponds by Mass Balance (kt)
|
18,075
|
21,750
|
19,538
|
17,847
|
21,608
|
19,764
|
|
KCl (%) in Precipitation by Mass Balance
|
23.5%
|
23.3%
|
23.8%
|
23.5%
|
23.5%
|
23.5%
|
|
% Halite in Precipitation
|
12.4%
|
13.0%
|
11.2%
|
12.5%
|
12.4%
|
12.3%
|
|
% Carnallite in Precipitation
|
87.6%
|
87.0%
|
88.8%
|
87.5%
|
87.6%
|
87.7%
|
|
Harvested Material (kt)
|
23,662
|
23,614
|
24,069
|
22,867
|
22,629
|
23,368
|
|
KCl (%) in Harvested Material
|
20.6%
|
20.3%
|
21.1%
|
20.5%
|
20.6%
|
20.6%
|
| 12.3 |
Dilution and Mining Recovery
|
| 12.4 |
Cut-off Grade and Recovery
|
|
12.5
|
Mineral Reserve Statement
|
| 12.6 |
Risk Factors That Could Materially Affect the Mineral Reserve Estimate
|
| 13 |

| 13.1 |
Pumping
|


|
Table 13.1: Summary of Pumping Performance (2009 to 2024)
|
||||
|
Year
|
Pump Station and Volume Pumped (Mm3)
|
|||
|
P88 and P9*
|
P5
|
P11
|
P33
|
|
|
2009
|
406.3
|
401.3
|
223.3
|
230.5
|
|
2010
|
409.4
|
404.4
|
223.8
|
230.0
|
|
2011
|
447.9
|
442.9
|
224.7
|
229.8
|
|
2012
|
459.8
|
454.8
|
231.1
|
241.5
|
|
2013
|
406.7
|
401.7
|
248.9
|
262.8
|
|
2014
|
377.2
|
372.2
|
214.3
|
222.2
|
|
2015
|
375.1
|
370.1
|
240.0
|
225.4
|
|
2016
|
417.6
|
412.6
|
268.7
|
274.2
|
|
2017
|
422.0
|
417.0
|
241.3
|
249.7
|
|
2018
|
431.6
|
421.6
|
226.4
|
244.4
|
|
2019
|
436.5
|
426.5
|
239.5
|
258.5
|
|
2020
|
454.7
|
444.7
|
226.1
|
239.0
|
|
2021
|
443.5
|
437.5
|
255.3
|
268.1
|
|
2022
|
473.2
|
467.2
|
245.3
|
256.9
|
|
2023
|
453.8
|
447.8
|
229.1
|
241.7
|
|
2024
|
468.9
|
462.9
|
261.3
|
278.0
|
| 13.2 |
Salt Harvesting
|

| • |
2025 - 2027: 5.5 – 7 Mm3 (7 – 9 Mt of salt) per year
|
| • |
2027 - 2030: 11 – 14 Mm3 (14 – 18 Mt of salt) per year
|
| • |
2030 - 2037: 14 – 16 Mm3 (18 – 21 Mt of salt) per year
|
| 13.3 |
Carnallite Harvesting
|


| 13.4 |
Geotechnics and Hydrogeology
|
| 13.5 |
Life of Mine Schedule
|
|
Table 13.2: DSW Life of Mine Schedule
|
|||||||
|
2025
|
2026
|
2027
|
2028
|
2029
|
Q1 2030
|
Total
|
|
|
Waste (Mt)
(Salt Harvesting)
|
8.0
|
8.0
|
10.0
|
16.0
|
16.0
|
4.0
|
62.0
|
|
Proven Ore Tonnes (Mt)
|
23.4
|
23.4
|
23.4
|
23.4
|
23.4
|
5.8
|
122.7
|
|
KCl (%)
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
|
Probable Ore Tonnes (Mt)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
KCl (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Total Ore Tonnes (Mt)
|
23.4
|
23.4
|
23.4
|
23.4
|
23.4
|
5.8
|
122.7
|
|
KCl (%)
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
| 1. |
Ore tonnes are Proven Mineral Reserves as presented in Section 12 of this report.
|
| 2. |
Mining recovery of 100 % and Mining dilution of 0 % applied as detailed in Section 12 of this report.
|
| 3. |
Totals may not represent the sum of the parts due to rounding.
|
| 13.6 |
Mining Equipment
|
| • |
Pump stations: P9 (pumping from northern Dead Sea basin), P5, P44, P11 and P33.
|
| • |
A cutter suction dredger for the Salt Harvesting Project and 9 excavators (contractor owned and operated) for managing the stockpiled salt in Pond 5.
|
| • |
Seven cutter suction dredgers for carnallite harvesting.
|
| 13.7 |
Personnel Requirement
|

| 14 |
| 14.1 |
Carnallite Processing Plant
|
| 14.1.1 |
Cold Leach Plant
|
| 14.1.2 |
Hot Leach Plant
|
| 14.1.3 |
Compaction Plant
|

| 14.2 |
Personnel Requirement
|
|
Table 14.1: Personnel for the Carnallite Processing Plant
|
|
|
Department
|
Number
|
|
Hot Leach Plant
|
88
|
|
Cold Leach Plant
|
64
|
|
Granulation Plant
|
47
|
| 15 |

| 15.1 |
Roads
|
| 15.2 |
Rail
|
| 15.3 |
Ports
|
| 15.4 |
Power and Water
|

| 15.5 |
Tailings and Waste Dumps
|
| 16 |
| 16.1 |
Potash Market
|
| 16.2 |
Demand
|
| • |
Brazil is one of the largest consumers of potash globally with 95 % of potash imported from Canada, Russia, Germany and Israel, making up 25 % of the global imported potash. However,
the Autazes Potash Project is expected to supply a significant portion of Brazil’s annual potash demand for the next three decades once it comes online around 2029.
|
| • |
In 2023, China made up 21 % of the global imported potash. In 2024, China initiated a MOP import contract with a Russian supplier to reboot the dormant market which is likely to
influence buyers’ bids in other key regions such as south-east Asia and Brazil. A Chinese MOP producer has also started construction on a new potash plant in Laos which is expected to be producing 1 Mt/yr by the end of 2026 with exports in
early 2027, making it the third in the country. In June 2024, China introduced additional restrictions on fertilizer exports to stabilise domestic prices and safeguard food security but have interrupted global fertiliser supplies, prompting
countries such as India and South Korea to seek alternatives in a market already impacted by geopolitical tensions and disrupted shipping routes.
|
| • |
The US is one of the top producers of potash globally but still imports additional resources to meet their needs. The potential introduction of import tariffs for all imports from
Canada will have a significant impact on potash, as suppliers will either lower their prices to mitigate this or keep them the same but risk losing their US market, meaning the US may have to source potash from other regions and affecting the
overall global market as US demands for potash increase.
|
| 16.3 |
Commodity Price Projections
|
| 16.4 |
Contracts
|
| 16.4.1 |
Potash Sales Contracts
|
| 16.4.2 |
Other Contracts
|
| 17 |
| 17.1 |
Permitting
|
|
Table 17.1: Permits and Licences held by ICL Dead Sea
|
|
|
Licence/Permit
|
Expiration Date
|
|
Air emission permit 1528
|
01/01/2030
|
|
Air emission permit 1233
|
01/01/2030
|
|
Haz. Mat. permit
|
01/01/2030
|
|
Wastewater discharge permit
|
31/12/2029
|
|
Water production license
|
31/12/2025
*The water authority renews the permit every year in June. New permit expected June 2025.
|
| 17.2 |
ICL Dead Sea Environmental Organisational Structure
|

| 17.3 |
Health, Safety and Environmental (HSE) Procedures
|
| 17.3.1 |
HSE Procedures
|
|
• Natural gas emergency state
|
• Shelters
|
• Communication in emergency scenarios
|
|
• Odorizing facility
|
• Weather situations preparedness
|
• Emergency behaviour
|
|
• Lock out tag out
|
• Emergency equipment checks
|
• Earthquakes preparedness
|
|
• Risk assessment
|
• Emergency HQ operations
|
• H&S procedure
|
|
• Assistance to outside persons in case of emergency
|
• Incidents reports
|
• Incidents investigations
|
|
• Violators of safety provisions
|
• Certified person working near rotating equipment
|
• Industrial hygiene procedure
|
|
• Referent employees
|
• Working near flammable materials
|
• Industrial hygiene monitoring
|
|
• Safety division activity in non-regular working hours
|
• Safety in laboratories
|
• Harmful dust
|
|
• Communication procedure
|
• Safety working with angle grinder
|
• Transportation safety
|
|
• Safety referent
|
• Safety working with open flame tools
|
• Forklift safety
|
|
• Risk management
|
• Safety in portable electrical equipment
|
• Trucks safety
|
|
• Pressure vessels
|
• Safety using high pressure equipment
|
• Connecting\Disconnecting of fire systems
|
|
• Construction
|
• Piping marking
|
• Fire-fighting - reporting of events
|
|
• Safety permit
|
• Electrical permit
|
• Closed breathing systems
|
|
• Lifting apparatus and machines
|
• Working in heights
|
• Fire truck
|
|
• Confined space entry
|
• Gas measurement
|
• Pregnant employee works
|
|
• Safety training
|
• Safety signs
|
• Ambulance operation
|
|
• Flammable gases cylinders
|
• Safety programme
|
• Clinic operations
|
|
• Personal protective equipment
|
• Valve opening\closing
|
• Hazardous materials
|
|
• Radiation
|
• Lifting of people using a forklift
|
• Natural gas safety procedure
|
|
• Safety committee
|
| 17.3.2 |
Environmental Procedures
|
|
• Air quality assurance
|
• Transport and storage of chemicals
|
|
• Reports to environmental authorities
|
• Mining sites (wadi material): Responsibility and authority
|
|
• Risks and opportunities
|
• Data Analysis
|
|
• Complaint handling
|
• Operation of environmental air monitoring stations
|
|
• Customer satisfaction
|
• Annual environmental training programme
|
|
• Measurements and monitoring
|
• Internal audit report
|
|
• Managing toxic permit
|
• Mining sites (wadi material): Responsibility and authority
|
|
• Organizational structure, roles, and authorities
|
• Operation of environmental protection trustees
|
|
• Environmental internal communication
|
• A list of environmental law requirements
|
|
• Confidentiality of information and conflict of interest
|
• Treatment of pollutant emissions from chimneys
|
|
• Acceptance and delivery of hazardous materials
|
• Work order level of service
|
|
• Hazardous Materials Transportation
|
• Actions to be taken- high conductivity in the sewage system
|
|
• Preparation, maintenance, and operation of a toxin permit
|
• Operation of the Membrane Facility (wastewater treatment)
|
|
• Environmental Aspects Identification and Scaling
|
• Responsibility for management and communication in the organization
|
|
• Sewage Disposal from the canals
|
• Reporting and documenting environmental events and exceptions
|
|
• Prevention of fuel and oil wastewater pollution
|
• Procedure for handling and disposal of waste
|
|
• Procurement, storage, and handling of chemicals
|
| 17.4 |
Stakeholder Engagement
|
| 17.5 |
Mine and Facility Closure Plans
|
| 17.6 |
Adequacy of Current Plans to Address Any Issues Related to Environmental Compliance, Permitting, and Local Individuals, or Groups
|
| 18 |
| 18.1 |
Capital Costs
|
|
Table 18.1: Life of Mine Capital Costs for the Dead Sea Works
|
||
|
Unit
|
Total
|
|
|
Mining
|
$M
|
766.1
|
|
Processing
|
$M
|
219.1
|
|
Other
|
$M
|
325.9
|
|
Total Capital Costs
|
$M
|
1,311.1
|
| 18.2 |
Operating Costs
|
|
Table 18.2: Life of Mine Operating Costs for the Dead Sea Works
|
||
|
Unit
|
Total
|
|
|
Mining
|
$M
|
563.1
|
|
Processing
|
$M
|
4,198.7
|
|
G&A
|
$M
|
236.4
|
|
Depreciation
|
$M
|
-1,184.4
|
|
Total Operating Costs
|
$M
|
3,813.7
|
| 19 |
| 19.1 |
Economic Criteria
|
|
Table 19.1: Economic Assumptions and Parameters for the Dead Sea Works
|
||
|
Parameter
|
Unit
|
Value
|
|
Mining
|
||
|
Mine Life
|
Years
|
5.25
|
|
Total Ore Tonnes Mined
|
Mt
|
122.7
|
|
Waste Tonnes (Salt Harvesting)
|
Mt
|
62.0
|
|
Mining Rate (Ore and Waste)
|
Mtpa
|
35.2
|
|
Processing
|
||
|
Total Ore Feed to Plant
|
Mt
|
122.7
|
|
Grade KCl
|
%
|
20.6
|
|
Processing Rate
|
Mtpa
|
23.4
|
|
Plant Recovery
|
%
|
80.4
|
|
Economic Factors
|
||
|
Discount Rate
|
%
|
10
|
|
Exchange Rate
|
NIS to $
|
3.58
|
|
Commodity Price
|
$/t FOB
|
296
|
|
Taxes
|
%
|
23
|
|
Royalties
|
$M
|
255.3
|
|
Other Government Payments
|
$M
|
-
|
|
Revenues
|
$M
|
6,014.4
|
|
Capital Costs
|
$M
|
1,311.1
|
|
Operating Costs
|
$M
|
3,813.7
|
| 19.2 |
Cash Flow Analysis
|
|
Table 19.2: Annual Discounted Cash Flow Model for the Dead Sea Works
|
||||||||
|
Description
|
Unit
|
LOM Total
|
2025
|
2026
|
2027
|
2028
|
2029
|
2030
|
|
Mining
|
||||||||
|
Ore
|
Mt
|
122.7
|
23.368
|
23.368
|
23.368
|
23.368
|
23.368
|
5.842
|
|
Waste
|
Mt
|
62.0
|
8.0
|
8.0
|
10.0
|
16.0
|
16.0
|
4.0
|
|
Processing
|
||||||||
|
Ore Feed to Plant
|
Mt
|
122.7
|
23.4
|
23.4
|
23.4
|
23.4
|
23.4
|
5.8
|
|
Grade KCl
|
%
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
20.6
|
|
Contained KCl
|
Mt
|
25.3
|
4.81
|
4.81
|
4.81
|
4.81
|
4.81
|
1.20
|
|
Recovered KCl
|
Mt
|
20.3
|
3.87
|
3.87
|
3.87
|
3.87
|
3.87
|
0.97
|
|
Revenue
|
||||||||
|
Potash
|
$M
|
6,014.4
|
1,145.6
|
1,145.6
|
1,145.6
|
1,145.6
|
1,145.6
|
286.4
|
|
Operating Costs
|
||||||||
|
Mining
|
$M
|
563.1
|
104.4
|
104.9
|
106.0
|
110.1
|
110.1
|
27.5
|
|
Processing
|
$M
|
4,198.7
|
778.5
|
782.1
|
790.2
|
821.3
|
821.3
|
205.3
|
|
G&A
|
$M
|
236.4
|
48.3
|
44.2
|
44.3
|
44.2
|
44.2
|
11.1
|
|
Depreciation
|
$M
|
-1,184.4
|
-189.1
|
-206.7
|
-211.9
|
-256.3
|
-256.3
|
-64.1
|
|
Total
|
$M
|
3,813.7
|
742.1
|
724.5
|
728.6
|
719.3
|
719.3
|
179.8
|
|
Capital Costs
|
||||||||
|
Mining
|
$M
|
766.1
|
145.9
|
145.9
|
145.9
|
145.9
|
145.9
|
36.5
|
|
Processing
|
$M
|
219.1
|
41.7
|
41.7
|
41.7
|
41.7
|
41.7
|
10.4
|
|
Other
|
$M
|
325.9
|
62.1
|
62.1
|
62.1
|
62.1
|
62.1
|
15.5
|
|
Total
|
$M
|
1,311.1
|
249.7
|
249.7
|
249.7
|
249.7
|
249.7
|
62.4
|
|
Cash Flow
|
||||||||
|
Royalties
|
$M
|
255.3
|
40.8
|
41.2
|
53.0
|
53.5
|
53.5
|
13.4
|
|
Other Government Payments
|
$M
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Pre-Tax Cashflow
|
$M
|
634.4
|
113.0
|
130.2
|
114.3
|
123.1
|
123.1
|
30.8
|
|
Tax (23%)
|
$M
|
145.9
|
26.0
|
29.9
|
26.3
|
28.3
|
28.3
|
7.1
|
|
After-Tax Cashflow
|
$M
|
488.5
|
87.0
|
100.2
|
88.0
|
94.8
|
94.8
|
23.7
|
|
Project Economics
|
||||||||
|
After Tax NPV (10%)
|
$M
|
401.5
|
87.0
|
91.1
|
72.7
|
71.2
|
64.7
|
14.7
|
| 19.3 |
Sensitivity Analysis
|
| • |
Commodity price
|
| • |
Head grade
|
| • |
Metallurgical recovery
|
| • |
Exchange rate
|
| • |
Operating costs
|
| • |
Capital costs
|
|
Table 19.3: Sensitivity Analysis for the DSW
|
||
|
Variance from Base Case
|
Commodity Price ($/t FOB)
|
NPV at 10% ($M)
|
|
-20%
|
237
|
-469.5
|
|
-10%
|
266
|
19.6
|
|
0%
|
296
|
401.5
|
|
10%
|
326
|
783.1
|
|
20%
|
366
|
1164.5
|
|
Variance from Base Case
|
Head Grade (% KCl)
|
NPV at 10% ($M)
|
|
-20%
|
-
|
-
|
|
-10%
|
18.5
|
19.6
|
|
0%
|
20.6
|
401.5
|
|
10%
|
22.7
|
783.1
|
|
20%
|
-
|
-
|
|
Variance from Base Case
|
Recovery (%)
|
NPV at 10% ($M)
|
|
-20%
|
-
|
-
|
|
-10%
|
70.4
|
-94.8
|
|
0%
|
80.4
|
401.5
|
|
10%
|
90.4
|
876.1
|
|
20%
|
-
|
-
|
|
Variance from Base Case
|
Exchange Rate (NIS:$)
|
NPV at 10% ($M)
|
|
-20%
|
2.86
|
-469.5
|
|
-10%
|
3.22
|
19.6
|
|
0%
|
3.58
|
401.5
|
|
10%
|
3.94
|
783.1
|
|
20%
|
4.30
|
1164.6
|
|
Variance from Base Case
|
Operating Costs ($M)
|
NPV at 10% ($M)
|
|
-20%
|
3,050.8
|
886.1
|
|
-10%
|
3,432.4
|
643.8
|
|
0%
|
3,813.7
|
401.5
|
|
10%
|
4,195.0
|
159.3
|
|
20%
|
4,576.5
|
-107.8
|
|
Variance from Base Case
|
Capital Costs ($M)
|
NPV at 10% ($M)
|
|
-20%
|
1,048.9
|
567.9
|
|
-10%
|
1,179.9
|
484.7
|
|
0%
|
1,311.1
|
401.5
|
|
10%
|
1,442.2
|
318.4
|
|
20%
|
1,573.2
|
235.2
|
| 20 |

| 21 |
| 22 |
| 22.1 |
Geology and Mineral Resources
|
| • |
Mineral Resources for the Property have been prepared to industry best practice and conform to the resource categories defined by the SEC in S-K 1300.
|
| • |
The source brines from the northern Dead Sea basin and their changes in chemistry as they flow through the series of evaporation ponds is well understood and is sufficiently sampled.
|
| • |
Approximately 2,080 samples of the brines are analysed at the DSW laboratory each year and produce approximately 8,320 results per year. Analysis is undertaken for KCl, MgCl2, CaCl2 and NaCl.
|
| • |
The sample preparation, analyses, QA/QC procedures, and sample security are considered appropriate for the deposit type. Data verification identified no significant issues with the
databases used for Mineral Resource estimation.
|
| • |
The Mineral Resource estimation process used by ICL Dead Sea involves long-term predictive modelling of brine inflow rates and changes to brine chemical composition.
|
| • |
Mineral Resources are classified based on the predictive models using the following criteria:
|
| o |
Measured Mineral Resources have been classified for the period 2025 to 2043. During this period, the modelled KCl production rates and ranges of water inflows show a high level of
consistency. For the period 2025 to 2031 the Measured Mineral Resources were based on the previous 5 years actual production data.
|
| o |
Indicated Mineral Resources have been classified for the period 2043 to 2111. During this period the predictive models were considered to show wider potential variation from the base
case predictions than those considered for Measured Mineral Resources.
|
| o |
Inferred Mineral Resources have been classified for the period 2111 to 2133. During this period the predictive models show wider variation than those considered for Measured or
Indicated Mineral Resources.
|
| • |
Future exploration involves ongoing monitoring of the chemical composition of the brines.
|
| 22.2 |
Mining and Mineral Reserves
|
| • |
Mineral Reserves for the Property have been classified in accordance with the definitions for Mineral Reserves in S-K 1300.
|
| • |
Measured Mineral Resources within the timeframe of the current concession (up to March 31, 2030) were converted to Proven Mineral Reserves. No Indicated Mineral Resources were
converted to Mineral Reserves because sufficient Measured Resources are available in the concession timeframe. Inferred Mineral Resources were not converted to Mineral Reserves.
|
| • |
Mining is undertaken using cutter suction dredgers to harvest the carnallite from the floor of the ponds before being pumped to the processing plant. The mining method is
conventional and has operated for many years.
|
| • |
The current LOM runs from 2025 to March 31, 2030.
|
| 22.3 |
Mineral Processing
|
| • |
The DSW carnallite processing plant has operated in steady state for many years. In 2024, a total of 3.7 Mt of potash were produced.
|
| • |
No significant changes are planned to the processing plant.
|
| • |
Final potash products produced by the DSW operation include Standard Grade (SMOP), Granular Grade (GMOP) and Fine Grade (FMOP).
|
| • |
Metallurgical recovery of KCl is approximately 80.4 % based on the previous five-year’s average. However, KCl that is not recovered is returned to the ponds and can be re-harvested
in future.
|
| 22.4 |
Infrastructure
|
| • |
ICL Dead Sea intends to construct a 24 km conveyor to transfer salt back to the northern basin (currently undergoing detailed engineering design) for commissioning planned in 2027.
|
| • |
ICL intends for a second dredger for the Salt Harvesting Project for commissioning planned in 2027.
|
| 22.5 |
Environment
|
| • |
Permits held by ICL Dead Sea for the Property are sufficient to ensure that mining activities are conducted within the regulatory framework required by regulations.
|
| • |
There are currently no known environmental, permitting, or social/community risks that could impact the Mineral Resources or Mineral Reserves.
|
| 23 |
| 23.1 |
Geology and Mineral Resources
|
| • |
A control sample is included at the start and end of each batch of brine samples analysed by the DSW laboratory. The control sample is used to monitor the accuracy of the laboratory
analysis and has target values of 10 g/kg for KCl, 127 g/kg for MgCl2, 35 g/kg for CaCl2
and 45 g/kg for NaCl. The QP considers it would be prudent to run additional control samples of lower and higher KCl grade, as well as ‘blank’ samples, to provide an additional check on the laboratory analysis.
|
| 23.2 |
Mining and Ore Reserves
|
| • |
Continue to progress existing projects including:
|
| o |
The conveyor to transfer salt back to the Northen basin (currently undergoing detailed engineering design) for commissioning planned in 2027. Costs for this project are included in
the capital and operating costs.
|
| o |
The second dredger for the Salt Harvesting Project (commissioning planned in 2027). Costs for this project are included in the capital and operating costs.
|
| o |
Following detailed design completed in 2022, continue design optimisation works for the Arava stream project to prevent erosion endangering the future stability of the eastern dykes
in the array of salt and carnallite ponds.
|
| 23.3 |
Mineral Processing
|
| • |
The DSW processing plant has operated in a steady state for many years. As such no further recommendations are made by the QP other than to continue with ongoing optimisation
studies.
|
| 23.4 |
Environmental Studies, Permitting and Social or Community Impact
|
| • |
Consider more closely the requirement to disclose information more clearly and separately from the overall corporate responsibility report and information disclosed on the ICL
corporate website.
|
| • |
Consider implementing a formalised system of stakeholder engagement as a standard procedure.
|
| 24 |
| 25 |
| • |
Information available to WAI at the time of preparation of this report,
|
| • |
Assumptions, conditions, and qualifications as set forth in this report, and
|
| • |
Data, reports, and other information supplied by ICL and other third-party sources.
|
| 26 |
|
Qualified Person or Firm
|
Signature
|
Date
|
|
Wardell Armstrong International
|
“signed”
|
February 27, 2025
|