Wellgreen Project Preliminary Economic Assessment ... - OTCIQ.com

Table 16.4 Pit Optimization Results
Pit
Ni Price
($/lb)
Rock
(t)
Mineralized
(t)
Waste
(t)
Strip
Ratio
1 5.41 7,910,999 2,839,025 5,071,974 1.79 0.635 0.471 1.058 0.753 0.443 0.036 1.27
2 5.63 271,358,318 44,705,879 226,652,439 5.07 0.638 0.51 0.896 0.823 0.519 0.045 1.30
3 5.84 363,083,798 60,568,874 302,514,924 4.99 0.619 0.516 0.844 0.751 0.468 0.045 1.25
4 6.06 390,866,839 68,612,862 322,253,977 4.70 0.594 0.502 0.809 0.719 0.449 0.044 1.20
5 6.28 526,119,703 91,984,437 434,135,266 4.72 0.557 0.521 0.755 0.639 0.397 0.041 1.14
6 6.49 614,557,064 116,294,840 498,262,224 4.28 0.513 0.492 0.715 0.585 0.375 0.038 1.06
7 6.71 654,581,123 134,213,032 520,368,091 3.88 0.486 0.461 0.675 0.551 0.351 0.036 1.00
8 6.92 729,496,458 157,624,568 571,871,890 3.63 0.462 0.432 0.636 0.517 0.324 0.035 0.95
9 7.14 772,030,794 180,369,072 591,661,722 3.28 0.438 0.403 0.599 0.490 0.303 0.033 0.89
10 7.36 794,730,729 196,297,396 598,433,333 3.05 0.424 0.384 0.575 0.473 0.287 0.031 0.86
11 7.57 819,453,236 213,210,580 606,242,656 2.84 0.409 0.366 0.553 0.456 0.272 0.03 0.82
12 7.79 835,835,313 226,653,113 609,182,200 2.69 0.398 0.352 0.537 0.444 0.261 0.029 0.80
13 8.01 852,847,296 237,764,102 615,083,194 2.59 0.39 0.343 0.524 0.435 0.253 0.029 0.78
14 8.22 887,525,586 249,469,074 638,056,512 2.56 0.383 0.336 0.514 0.426 0.246 0.028 0.77
15 8.44 921,902,120 264,656,803 657,245,317 2.48 0.374 0.325 0.499 0.415 0.238 0.027 0.75
16 8.66 971,440,926 278,885,827 692,555,099 2.48 0.367 0.317 0.489 0.407 0.23 0.027 0.73
17 8.87 1,159,902,117 318,664,740 841,237,377 2.64 0.356 0.299 0.465 0.39 0.21 0.026 0.70
18 9.09 1,223,052,794 332,072,577 890,980,217 2.68 0.351 0.295 0.458 0.384 0.204 0.025 0.69
19 9.31 1,252,637,872 344,002,098 908,635,774 2.64 0.347 0.288 0.449 0.377 0.198 0.025 0.68
20 9.52 1,290,046,510 353,536,759 936,509,751 2.65 0.344 0.284 0.444 0.373 0.194 0.024 0.67
21 9.74 1,322,604,260 360,860,737 961,743,523 2.67 0.341 0.282 0.44 0.370 0.192 0.024 0.66
22 9.95 1,361,611,574 371,161,851 990,449,723 2.67 0.337 0.278 0.435 0.365 0.188 0.024 0.66
23 10.17 1,372,149,455 376,729,605 995,419,850 2.64 0.335 0.275 0.431 0.362 0.186 0.024 0.65
24 10.39 1,409,613,395 389,814,662 1,019,798,733 2.62 0.33 0.269 0.422 0.356 0.182 0.024 0.64
Ni
(%)
Prophecy Platinum Corp. 16-6 1193460500-REP-R0001-02
Wellgreen Project Preliminary Economic Assessment, Yukon, Canada
Cu
(%)
Pt
(g/t)
Pd
(g/t)
Au
(g/t)
Co
(%)
NiEq
(%)
table continues…