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

More documents

Recommendations

Info

Test No.: F1 <strong>Project</strong> No.: 50149-001 Operator: YW Date: September 15 2011 Purpose: Rougher flotation sighter test Procedure: As outlined below. Feed: 2 kg of minus 10 mesh of Master Composite Grind: Regrind: 57 minutes / 2 kg @ 65% solids in laboratory Ball Mill Feed K80 :90 µm Conditions: Stage 245 Reagents added, grams per tonne SIPX 3477 PAX CMC Lime MIBC* Time, minutes Grind Cond. Froth pH Grind 57 Condition 40 10 1 9.0 Rougher 1 4 Condition 30 5 1 8.8 Rougher 2 6 Condition 30 5 1 8.9 Rougher 3 8 Total 0 100 0 0 0 0 20 57 3 18 * As required Stage Rougher Flotation Cell 1000-D12 Speed: rpm 1800 Assay for: PSA on tail Cu, Ni, S, Pt, Pd, Au Metallurgical Balance Product Weight Assays, (Pt, Pd, Au g/t), (Cu, Ni, S %) % Distribution g % Cu Ni S Pt Pd Au Cu Ni S Pt Pd Au Ro Conc 1 191.6 11.1 2.81 3.00 11.3 1.78 3.33 0.351 84.7 70.8 39.7 44.8 73.1 72.5 Ro Conc 2 148.5 8.57 0.23 0.50 7.91 1.11 0.62 0.064 5.4 9.1 21.5 21.7 10.5 10.2 Ro Conc 3 150.0 8.65 0.09 0.26 5.77 0.54 0.30 0.032 2.1 4.8 15.8 10.6 5.1 5.2 Ro Tail 1244 71.7 0.04 0.10 1.01 0.14 0.08 0.009 7.8 15.3 23.0 22.9 11.3 12.1 Head ( calc. ) 1734 100 0.37 0.47 3.15 0.44 0.50 0.053 100 100 100 100 100 100 Head (direct) 0.33 0.42 2.53 0.41 0.45 0.040 Combined Product Weight Assays, (Pt, Pd, Au g/t), (Cu, Ni, S %) % Distribution g % Cu Ni S Pt Pd Au Cu Ni S Pt Pd Au Ro Conc 1 191.6 11.1 2.81 3.00 11.3 1.78 3.33 0.35 84.7 70.8 39.7 44.8 73.1 72.5 Ro Conc 1-2 340.1 19.6 1.68 1.91 9.84 1.49 2.15 0.23 90.1 79.9 61.2 66.5 83.7 82.8 Ro Conc 1-3 490.1 28.3 1.20 1.40 8.60 1.20 1.58 0.17 92.2 84.7 77.0 77.1 88.7 87.9 Product Weight Assays, % % Distribution g % Cp Pn Po Gangue Cp Pn Po Gangue Rougher 1 191.6 11.1 8.14 8.40 15.0 68.4 84.7 73.2 26.7 8.3 Rougher 2 148.5 8.57 0.67 1.21 19.2 79.0 5.4 8.2 26.4 7.4 Rougher 3 150.0 8.65 0.26 0.58 14.4 84.7 2.1 3.9 20.1 8.0 Rougher Tail 1244 71.7 0.12 0.26 2.33 97.3 7.8 14.7 26.8 76.3 Head (calc.) 1734 100 1.06 1.27 6.22 91.4 100 100 100 100 Combined Products Ro Conc 1 11.1 8.14 8.40 15.0 68.4 84.7 73.2 26.7 8.3 Ro Conc 1-2 19.6 4.88 5.26 16.8 73.0 90.1 81.4 53.1 15.7 Ro Conc 1-3 28.3 3.47 3.83 16.1 76.6 92.2 85.3 73.2 23.7 Ro Tail 71.7 0.12 0.26 2.33 97.3 7.82 14.7 26.8 76.3
Test No.: F2 <strong>Project</strong> No.: 50149-001 Operator: YW Date: September 15 2011 Purpose: Rougher flotation sighter test Procedure: As outlined below. Feed: 2 kg of minus 10 mesh of Master Composite Grind: 57 minutes / 2 kg @ 65% solids in laboratory Ball Mill Regrind: Conditions: Stage Feed K 80 :92 µm 245 SIPX 3477 PAX CMC Lime MIBC* Grind Cond. Froth Grind 57 Condition 30 10 1 9.1 Rougher 1 4 Condition 30 5 1 8.9 Rougher 2 6 Condition 20 5 1 8.9 Rougher 3 8 Total 0 0 0 80 0 0 20 57 3 18 * As required Stage Rougher Flotation Cell 1000-D12 Speed: rpm 1800 Assay for: PSA on tail Cu, Ni, S, Pt, Pd, Au Metallurgical Balance Product Reagents added, grams per tonne Time, minutes Weight Assays, (Pt, Pd, Au g/t), (Cu, Ni, S %) % Distribution g % Cu Ni S Pt Pd Au Cu Ni S Pt Pd Au Ro Conc 1 180.8 9.12 3.10 2.73 8.92 1.16 2.56 0.193 79.0 53.7 26.3 26.2 57.2 47.3 Ro Conc 2 184.5 9.31 0.30 1.06 8.08 1.29 0.75 0.063 7.80 21.3 24.3 29.7 17.1 15.7 Ro Conc 3 127.7 6.44 0.15 0.40 6.60 0.78 0.44 0.039 2.70 5.56 13.7 12.4 6.96 6.75 Ro Tail 1489 75.1 0.05 0.12 1.47 0.17 0.10 0.015 10.5 19.4 35.7 31.6 18.8 30.2 Head ( calc. ) 1982 100 0.36 0.46 3.10 0.40 0.41 0.037 100 100 100 100 100 100 Head (direct) 0.33 0.42 2.53 0.41 0.45 0.040 Combined Product Weight Assays, (Pt, Pd, Au g/t), (Cu, Ni, S %) % Distribution g % Cu Ni S Pt Pd Au Cu Ni S Pt Pd Au Ro Conc 1 180.8 9.12 3.10 2.73 8.92 1.16 2.56 0.19 79.0 53.7 26.3 26.2 57.2 47.3 Ro Conc 1-2 365.3 18.4 1.69 1.89 8.50 1.23 1.65 0.13 86.8 75.0 50.6 55.9 74.3 63.0 Ro Conc 1-3 493.0 24.9 1.29 1.50 8.00 1.11 1.33 0.10 89.5 80.6 64.3 68.4 81.2 69.8 Product Weight Assays, % % Distribution g % Cp Pn Po Gangue Cp Pn Po Gangue Rougher 1 180.8 9.12 8.99 7.70 8.51 74.8 79.0 56.0 12.7 7.45 Rougher 2 184.5 9.31 0.87 2.82 18.0 78.3 7.80 20.9 27.5 7.96 Rougher 3 127.7 6.44 0.43 0.96 16.1 82.5 2.70 4.92 17.0 5.80 Rougher Tail 1489 75.1 0.14 0.30 3.47 96.1 10.5 18.1 42.7 78.8 Head (calc.) 1982 100.0 1.04 1.26 6.1 91.6 100 100 100 100 Combined Products Ro Conc 1 9.12 8.99 7.70 8.51 74.8 79.0 56.0 12.7 7.45 Ro Conc 1-2 18.4 4.89 5.24 13.3 76.6 86.8 76.9 40.2 15.4 Ro Conc 1-3 24.9 3.73 4.13 14.0 78.1 89.5 81.9 57.3 21.2 Ro Tail 75.1 0.14 0.30 3.47 96.1 10.5 18.1 42.7 78.8 pH
Page 1 and 2:
Report to: Wellgreen Project Prelim
Page 3 and 4:
TABLE OF CONTENTS 1.0 SUMMARY .....
Page 5 and 6:
14.1.8 MINERAL RESOURCE TABULATION
Page 7 and 8:
26.1.2 PHASE 2 - QUILL CREEK ULTRAM
Page 9 and 10:
Table 19.2 Palladium Demand and Sup
Page 11 and 12:
Figure 19.3 London Metals Exchange
Page 13 and 14:
litres per minute .................
Page 15 and 16:
International All-North Resources L
Page 17 and 18:
1.0 S UMMARY 1.1 I NTRODUCTION Tetr
Page 19 and 20:
This PEA has been prepared by Tetra
Page 21 and 22:
Numerous operators have worked on t
Page 23 and 24:
1.6 M INING M ETHODS The Project is
Page 25 and 26:
Figure 1.2 Wellgreen Project Overal
Page 27 and 28:
Table 1.6 Capital Cost Summary (US$
Page 29 and 30:
The following financial results wer
Page 31 and 32:
Figure 1.3 illustrates that the Pro
Page 33 and 34:
Figure 1.5 Project Execution Plan P
Page 35 and 36:
2.0 INTRODUCTION Tetra Tech was com
Page 37 and 38:
3.0 RELIANCE ON OTHER EXPERTS Tetra
Page 39 and 40:
Figure 4.1 Location Map Prophecy Pl
Page 41 and 42:
All work undertaken on the surface
Page 43 and 44:
Figure 4.3 Wellgreen Surface Lease
Page 45 and 46:
Other than those liabilities set fo
Page 47 and 48:
5.3 C LIMATE The climate is alpine,
Page 49 and 50:
Year Company Activities 1970 Hudson
Page 51 and 52:
Year Company Activities 2008 Corona
Page 53 and 54:
6.2.3 NORTHERN P LATINUM 2009 PROGR
Page 55 and 56:
Figure 7.1 Regional Geology Map Pro
Page 57 and 58:
Figure 7.3 Property Geology Prophec
Page 59 and 60:
Longitudinal faults and/or shears a
Page 61 and 62:
Figure 7.4 Wellgreen Plan View Prop
Page 63 and 64:
7.2.3 NORTH ZONE The North Zone is
Page 65 and 66:
Table 7.3 PGE-Bearing Minerals in t
Page 67 and 68:
Gabbroid-associated Nickel, Copper,
Page 69 and 70:
10.0 DRILLING 10.1 H ISTORICAL D RI
Page 71 and 72:
Figure 10.1 Prophecy Platinum Drill
Page 73 and 74:
Table 10.4 Prophecy Platinum 2011 D
Page 75 and 76:
• The course rejects returned fro
Page 77 and 78:
Figure 10.4 Core Storage Facility P
Page 79 and 80:
11.0 SAMPLE PREPARATION, ANALYSES,
Page 81 and 82:
12.0 DATA VERIFICATION Tetra Tech
Page 83 and 84:
Table 12.2 Check Assays Prophecy Pl
Page 85 and 86:
13.0 MINERAL PROCESSING AND METALLU
Page 87 and 88:
An elemental analysis of typical co
Page 89 and 90:
Minerals Peridotite Composite 1 Min
Page 91 and 92:
Ni Deposits” shows that the grade
Page 93 and 94:
13.3 SGS V ANCOUVER - J UNE 2012 A
Page 95 and 96:
14.0 MINERAL RESOURCE ESTIMATES 14.
Page 97 and 98:
Table 14.3 summarizes the grade cap
Page 99 and 100:
The NiEq value was assigned to all
Page 101 and 102:
Table 14.7 Wellgreen Variogram Summ
Page 103 and 104:
Table 14.9 Estimation Criteria Zone
Page 105 and 106:
Table 14.10 Search Parameters Zone
Page 107 and 108:
NiEq Cut-off Tonnes NiEq (%) Ni (%)
Page 109 and 110:
Figure 14.2 Wellgreen Platinum, Pal
Page 111 and 112:
Figure 14.4 Wellgreen Platinum, Pal
Page 113 and 114:
Figure 14.6 Wellgreen Pit Resource
Page 115 and 116:
14.1.9 VALIDATION The Wellgreen mod
Page 117 and 118:
Figure 14.9 East Zone Cross Section
Page 119 and 120:
Figure 14.10 Wellgreen Nickel Secti
Page 121 and 122:
Figure 14.14 Wellgreen Platinum Sec
Page 123 and 124:
Figure 14.18 Wellgreen Cobalt Eleva
Page 125 and 126:
14.2 P REVIOUS E STIMATES Table 14.
Page 127 and 128:
15.0 MINERAL RESERVE ESTIMATES A mi
Page 129 and 130:
The selected base case pit contains
Page 131 and 132:
OVERALL O PEN P IT SLOPE ANGLE Tetr
Page 133 and 134:
Table 16.4 Pit Optimization Results
Page 135 and 136:
The pit optimization process includ
Page 137 and 138:
16.4 P RODUCTION S CHDULE Using Pit
Page 139 and 140:
Year Waste (t) Total (t) Strip Rati
Page 141 and 142:
Figure 16.5 Sequence of Development
Page 143 and 144:
PHASE III During Phase III, the pit
Page 145 and 146:
16.5.4 EXPLOSIVES A contractor will
Page 147 and 148:
Table 16.9 Pit Design Criteria Item
Page 149 and 150:
Equipment Fleet Size Units Crew Bus
Page 151 and 152:
Figure 17.1 Overall Wellgreen Proce
Page 153 and 154:
17.2 P ROCESS D ESIGN C RITERIA The
Page 155 and 156:
17.5 P ROCESS P LANT The process pl
Page 157 and 158:
Figure 18.1 Wellgreen Project Overa
Page 159 and 160:
ultimate impoundment surface area o
Page 161 and 162:
Table 19.2 Palladium Demand and Sup
Page 163 and 164:
Figure 19.3 London Metals Exchange
Page 165 and 166:
Figure 19.5 Nickel Demand (2009 to
Page 167 and 168:
20.0 ENVIRONMENTAL STUDIES, PERMITT
Page 169 and 170:
Tailings and mill concentrate sampl
Page 171 and 172:
20.2.4 AQUATIC RESOURCES The Proper
Page 173 and 174:
Figure 20.2 Wildlife Ranges-Woodlan
Page 175 and 176:
Figure 20.4 Wildlife Ranges-Mountai
Page 177 and 178:
Figure 20.6 Wildlife Ranges-Grizzly
Page 179 and 180:
Figure 20.8 Aquatic Resources Proph
Page 181 and 182:
20.3.2 LICENSING The Project will b
Page 183 and 184:
(Transport Canada 2010). New constr
Page 185 and 186:
Table 20.1 Applicable Legislation,
Page 187 and 188:
20.4 M I NE C LOSURE AND R ECLAMATI
Page 189 and 190:
Umbrella Final Agreement, the White
Page 191 and 192:
20.5.2 NON-ABORIGINAL COMMUNITIES T
Page 193 and 194:
21.0 C APITAL AND O PERATING C OSTS
Page 195 and 196:
Mine Equipment 21.2.2 SUSTAINING 20
Page 197 and 198:
Table 21.7 Contingency (US$ million
Page 199 and 200:
• mobilization and demobilization
Page 201 and 202:
Spares • safety including safety
Page 203 and 204:
21.3 O PERATING C OSTS 21.3.1 GENER
Page 205 and 206:
Table 21.11 Summary of Mining Opera
Page 207 and 208:
Mine Operations Position No. Annual
Page 209 and 210:
22.0 ECONOMIC A NALYSIS 22.1 I NTRO
Page 211 and 212:
Table 22.3 Metal Production from th
Page 213 and 214:
Table 22.4 Summary of Pre-tax Finan
Page 215 and 216:
22.4 M ETAL P RICE S CENARIOS The L
Page 217 and 218:
Figure 22.3 IRR Sensitivity Analysi
Page 219 and 220:
Figure 23.1 Adjacent Properties Pro
Page 221 and 222:
Figure 24.1 Wellgreen Project Execu
Page 223 and 224:
25.2 M INING Table 25.1 Wellgreen R
Page 225 and 226:
Table 25.4 Process Capital Cost Sum
Page 227 and 228:
Table 26.1 Wellgreen Expansion Budg
Page 229 and 230:
26.2 M INING sample selection shoul
Page 231 and 232:
Trade-off studies should be complet
Page 233 and 234:
• develop a negotiation strategy
Page 235 and 236:
METALLURGY Davis, David and Bruwer,
Page 237 and 238:
Yukon Environmental and Socio-econo
Page 239 and 240:
TODD MCCRACKEN, P.GEO. I, Todd McCr
Page 241 and 242:
PHILIP BRIDSON, P.ENG. I, Philip Br
Page 243 and 244:
APPENDIX A L IST OF C LAIMS
Page 245 and 246:
District GrantNumber RegType ClaimN
Page 247 and 248:
Page 249 and 250:
Page 256 and 257:
Certificate of Analysis First issue
Page 258 and 259:
Hf µg/g 0.5 4 / 20 Ho µg/g 0.2 3
Page 260 and 261:
assess laboratory results, users ar
Page 262 and 263:
Constituent Unit Mean Table 2 - Pro
Page 264 and 265:
Table 3 - Informational Values Cons
Page 266 and 267:
CERTIFYING OFFICER ________________
Page 268 and 269:
An Investigation into METALLURGICAL
Page 270 and 271:
Prophecy Platinum Corporation - Wel
Page 272 and 273:
Page 274 and 275:
Page 276 and 277:
Page 278 and 279:
Page 280 and 281:
Sample Fraction Mass Size Distribut
Page 282 and 283:
Mass (% Chalcopyrite) Prophecy Plat
Page 284 and 285:
Mass (% Pentlandite) Prophecy Plati
Page 286 and 287:
Mass (% Pyrrhotite) Prophecy Platin
Page 288 and 289:
Page 290 and 291:
Pyrrhotite Recovery % Prophecy Plat
Page 292 and 293:
Page 294 and 295:
Page 296 and 297:
Page 298 and 299:
Cu Rec, % Ni Rec, % Gng Rec, % 100
Page 300 and 301:
Page 302 and 303:
Page 304 and 305:
Page 306 and 307:
Page 308 and 309:
Page 310 and 311:
Grade (%) Cu + Ni Grade (g/t) PGE G
Page 312 and 313:
Page 314 and 315:
Page 316 and 317:
Page 318 and 319:
Page 320 and 321:
Page 322 and 323:
Page 324 and 325:
Page 326 and 327: Prophecy Platinum Corporation - Wel
Page 342 and 343: Prophecy, Wellgreen samples 50149-0
Page 344 and 345: OnLine LIMS SGS Lakefield Research
Page 348 and 349: Certificate of Analysis Work Order:
Page 350 and 351: Final : VC120756 Revision REVISED O
Page 354 and 355: Final : VC120590A Revision REVISED
Page 364 and 365: SGS Minerals Services Standard Bond
Page 366 and 367: Project No.: 50149-001 Test No.: MC
Page 368 and 369: SGS Minerals Services STANDARD BOND
Page 370 and 371: SGS Minerals Services Project No. D
Page 378 and 379: Test No.: F3 Project No.: 50149-001
Page 394 and 395: Test No.: Sep-F1 Project No.: 50149
Page 406 and 407: Test: F30 Project: 11603-005 50149-
Page 418 and 419: Test No.: HNI-F1 Project No.: 50149
Page 420 and 421: Test: HNI-F3 Project: 11603-005 501
Page 422 and 423: Test: HNI-F5 Project: 11603-005 501
Page 424 and 425: Test: LCT-1 Project: 50149-001 Date
Page 426 and 427:
Test: LCT-1 Overall Stability Total
Page 428 and 429:
Test: LCT-2 Metallurgical Predictio
Page 430 and 431:
Page 432 and 433:
Test: LCT-4 Project: 50149-001 Date
Page 434 and 435:
Test: LCT-4 Overall Stability Total
Page 436 and 437:
Page 438 and 439:
Page 440 and 441:
Prophecy Platinum Corp 50149-101 MI
Page 442 and 443:
Page 444 and 445:
Page 446 and 447:
Page 448 and 449:
Page 450 and 451:
Page 452 and 453:
Page 454 and 455:
Page 456 and 457:
Page 458 and 459:
Page 460 and 461:
Page 462 and 463:
Page 464 and 465:
Page 466 and 467:
Page 468 and 469:
Page 470 and 471:
Page 472 and 473:
Mineral Abundance (wt.%) 100 90 80
Page 474 and 475:
Page 476 and 477:
Page 478 and 479:
Page 10 of 23
Page 480 and 481:
Page 482 and 483:
Page 484 and 485:
Page 16 of 23
Page 486 and 487:
Page 488 and 489:
Page 490 and 491:
Page 492 and 493:
CAVM-50149-101 MI7018-MAR12 Sample
Page 494 and 495:
CAVM-50149-101 MI7018-MAR12 Sample
Page 496 and 497:
erra Mineralogical Services Inc. Mi
Page 498 and 499:
TerraMS-12JUL-001 Wellgreen - Pt-Pd
Page 500 and 501:
Page 502 and 503:
Page 504 and 505:
Page 506 and 507:
Page 508 and 509:
Page 510 and 511:
Page 512 and 513:
Page 514 and 515:
APPENDIX D M INING
Page 516 and 517:
LG Phase Revenue Factor (%) Mineral
Page 518 and 519:
Figure 3 Overall Ultimate Pit Produ
Page 520 and 521:
Table 3 Penetration and Drilling Ra
Page 522 and 523:
HAULAGE General Hauling Conditions
Page 524:
Year Mechanical Availability (%) Us
show all

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

Create successful ePaper yourself

Delete template?

Save as template?