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

Table 19.2 Palladium Demand and Supply ........................................................................ 19-2
Table 19.3 Copper Supply and Demand ............................................................................ 19-3
Table 20.1 Applicable Legislation, Permits, and Regulations That May Apply to the
Project ............................................................................................................ 20-19
Table 21.1 Capital Cost Summary (US$ million) ............................................................... 21-1
Table 21.2 LOM Operating Cost Summary (US$ million) .................................................. 21-1
Table 21.3 Pre-production Capital (US$ million) ................................................................ 21-2
Table 21.4 Sustaining Capital (US$ million)....................................................................... 21-3
Table 21.5 Mine Equipment Fleet Units & Costs (US$ million) ......................................... 21-4
Table 21.6 Closure (US$ million) ....................................................................................... 21-4
Table 21.7 Contingency (US$ million) ................................................................................ 21-5
Table 21.8 Major Process Equipment List ......................................................................... 21-5
Table 21.9 LOM Operating Cost Summary (US$ million) ................................................ 21-11
Table 21.10 Mining Operating Cost by Function (US$ million) .......................................... 21-12
Table 21.11 Summary of Mining Operating Cost by Function ........................................... 21-13
Table 21.12 Summary of Open Pit Operating Costs.......................................................... 21-13
Table 21.13 Mine Operations Manpower Example (Year 7) .............................................. 21-14
Table 21.14 Process Operating Costs ............................................................................... 21-16
Table 22.1 Base Case Metal Prices Used in the Financial Model ..................................... 22-1
Table 22.2 Foreign Exchange Used in the Study .............................................................. 22-1
Table 22.3 Metal Production from the Wellgreen Project .................................................. 22-3
Table 22.4 Summary of Pre-tax Financial Results and Inputs ........................................... 22-5
Table 22.5 Gross Revenue Breakdown by Metal .............................................................. 22-5
Table 22.6 Pre-tax NPV by Metal Price Scenario .............................................................. 22-7
Table 22.7 Sensitivity Parameters and NPV at 8% (US$ million) ..................................... 22-8
Table 22.8 Sensitivity Parameters and IRR (%) ................................................................ 22-8
Table 23.1 Pacific Coast Nickel Drill Result on the Burwash Claim .................................. 23-1
Table 25.1 Wellgreen Resource Estimate Summary ......................................................... 25-2
Table 25.2 Optimum Pit Shell Results ............................................................................... 25-2
Table 25.3 Summary Grade and Recovery Data ............................................................... 25-3
Table 25.4 Process Capital Cost Summary ....................................................................... 25-4
Table 25.5 Process Operating Costs ................................................................................. 25-4
Table 26.1 Wellgreen Expansion Budget ........................................................................... 26-2
Table 26.2 Quill Creek Ultramafic Delineation Budget ...................................................... 26-3
LIST OF FIGURES
Figure 1.1 Wellgreen Property Location .............................................................................. 1-2
Figure 1.2 Wellgreen Project Overall Site Plan ................................................................... 1-9
Figure 1.3 Pre-tax NPV at 8% – Sensitivity Analysis ........................................................ 1-15
Figure 1.4 Pre-tax IRR – Sensitivity Analysis .................................................................... 1-16
Figure 1.5 Project Execution Plan ..................................................................................... 1-17
Figure 4.1 Location Map ...................................................................................................... 4-2
Figure 4.2 Claims Map......................................................................................................... 4-3
Figure 4.3 Wellgreen Surface Lease ................................................................................... 4-6
Figure 7.1 Regional Geology Map ....................................................................................... 7-2
Figure 7.2 Kluane Mafic-Ultramafic Sill Complex Model ..................................................... 7-3
vii 1193460500-REP-R0001-02