| |
Canada
(Province or other jurisdiction of
incorporation or organization) |
| |
1040
(Primary Standard Industrial
Classification Code Number (if applicable)) |
| |
N/A
(I.R.S. Employer Identification
Number (if applicable)) |
|
| |
Thomas M. Rose
Shona Smith Troutman Pepper Locke LLP 111 Huntington Avenue 9th Floor Boston, Massachusetts 02199-7613 United States Telephone: (757) 687-7715 |
| |
Laurence Farmer
1100 Avenue des Canadiens-de-Montréal, Suite 300 Montréal, Québec H3B 2S2 Canada Telephone: (514) 940-0685 |
| |
Sander Grieve
Andrew Disipio Bennett Jones LLP 3400 One First Canadian Place Toronto, Ontario M5X 1A4 Canada Telephone: (416) 863-1200 |
|
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 51 | | | |
| | | | | | 53 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 70 | | | |
| | | | | | 73 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | |
|
Deposit
|
| |
Number of Drill Holes
|
| |
Metres Drilled
|
| ||||||
|
BC Vein and Bonanza Ledge
|
| | | | 3 | | | | | | 560.60 | | |
|
Lowhee Zone
|
| | | | 24 | | | | | | 10,144.50 | | |
|
Cow Mountain
|
| | | | 48 | | | | | | 12,596.05 | | |
|
Valley Zone
|
| | | | 56 | | | | | | 17,558.85 | | |
|
Shaft Zone
|
| | | | 15 | | | | | | 3,909.00 | | |
|
Mosquito Creek
|
| | | | 50 | | | | | | 9,392.40 | | |
|
Proserpine
|
| | | | 5 | | | | | | 2,917.40 | | |
| Total | | | | | 201 | | | | | | 57,078.80 | | |
|
Category
|
| |
Deposit
|
| |
Tonne
‘000 |
| |
Au Grade
(Au g/t) |
| |
Au Ounce
‘000 |
| |||||||||
|
Measured
|
| |
Bonanza Ledge
|
| | | | 47 | | | | | | 5.06 | | | | | | 8 | | |
|
Indicated
|
| |
Bonanza Ledge
|
| | | | 32 | | | | | | 4.02 | | | | | | 4 | | |
| | | |
BC Vein
|
| | | | 1,057 | | | | | | 3.00 | | | | | | 102 | | |
| | | |
KL
|
| | | | 527 | | | | | | 2.80 | | | | | | 47 | | |
| | | |
Lowhee
|
| | | | 1,333 | | | | | | 2.76 | | | | | | 118 | | |
| | | |
Mosquito
|
| | | | 1,553 | | | | | | 2.96 | | | | | | 148 | | |
| | | |
Shaft
|
| | | | 6,121 | | | | | | 2.92 | | | | | | 575 | | |
| | | |
Valley
|
| | | | 2,718 | | | | | | 2.70 | | | | | | 236 | | |
| | | |
Cow
|
| | | | 3,991 | | | | | | 2.91 | | | | | | 374 | | |
|
Total Indicated Mineral Resources
|
| | | | | | | 17,332 | | | | | | 2.88 | | | | | | 1,604 | | |
|
Total Measured and Indicated Mineral Resources
|
| | | | | | | 17,380 | | | | | | 2.88 | | | | | | 1,612 | | |
|
Inferred
|
| |
BC Vein
|
| | | | 596 | | | | | | 3.17 | | | | | | 61 | | |
| | | |
KL
|
| | | | 2,514 | | | | | | 2.53 | | | | | | 205 | | |
| | | |
Lowhee
|
| | | | 486 | | | | | | 3.01 | | | | | | 47 | | |
| | | |
Mosquito
|
| | | | 1,883 | | | | | | 3.08 | | | | | | 186 | | |
| | | |
Shaft
|
| | | | 7,457 | | | | | | 3.44 | | | | | | 826 | | |
| | | |
Valley
|
| | | | 2,470 | | | | | | 3.01 | | | | | | 239 | | |
| | | |
Cow
|
| | | | 3,368 | | | | | | 2.78 | | | | | | 301 | | |
|
Total Inferred Mineral Resources
|
| | | | | | | 18,774 | | | | | | 3.09 | | | | | | 1,864 | | |
| | Where: | | | | |
| |
COG
|
| | Cut-off grade, in grams per tonne of gold (g/t Au) | |
| |
Ctotal
|
| | Total operating cost, in CAD per tonne of mined material (mining, processing, G&A, environment, sustaining capital) | |
| |
PAu
|
| | Gold price, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
SAu
|
| | Selling cost, in CAD per gram (converted from $/oz at market rate and exchange rate) | |
| |
RAu
|
| | Gold metallurgical recovery, expressed as a decimal (e.g., 92.1% = 0.921) | |
| |
Rmining
|
| | Mining recovery, expressed as a decimal (e.g., 94% = 0.94) | |
| |
Rf
|
| | Royalty as a decimal (e.g., 5.0% = 0.05) | |
| |
D
|
| | Dilution, expressed as a decimal (e.g., 5% = 0.05) | |
| |
Input Parameters
|
| |
Production Rate: 4,900 tpd
General Economic Assessment |
| ||||||
| |
Gold Price
|
| |
USD/oz
|
| | | | 1,915 | | |
| |
Exchange Rate
|
| |
CAD/USD
|
| | | | 1.32 | | |
| |
Royalty
|
| |
%
|
| | | | 5.00 | | |
| |
Refining Cost
|
| |
USD/oz
|
| | | | 5.0 | | |
| |
Processing Cost and Transport
|
| |
$/t treated
|
| | | | 30.53 | | |
| |
Metallurgical Recovery
|
| |
%
|
| | | | 92.10 | | |
| |
Mining Recovery
|
| |
%
|
| | | | 94.00 | | |
| |
Mining Dilution
|
| |
%
|
| | | | 5.00 | | |
| |
Mining Cost
|
| |
$/t treated
|
| | | | 54.19 | | |
| |
Sustaining Cost
|
| |
$/t treated
|
| | | | 25.63 | | |
| |
Environment
|
| |
$/t treated
|
| | | | 6.47 | | |
| |
General and Administration
|
| |
$/t treated
|
| | | | 10.39 | | |
| |
Cut-off Grade
|
| |
g/t
|
| | | | 2.0 | | |
|
Category
|
| |
Tonnage
(t) |
| |
Grade
Au (g/t) |
| |
Contained Gold
(oz) |
| |||||||||
| Proven | | | | | | | | | | | | | | | | | | | |
|
—
|
| | | | — | | | | | | — | | | | | | — | | |
| Probable | | | | | | | | | | | | | | | | | | | |
|
Cow
|
| | | | 3,999,971 | | | | | | 3.35 | | | | | | 430,548 | | |
|
Valley
|
| | | | 3,238,636 | | | | | | 3.59 | | | | | | 374,058 | | |
|
Shaft
|
| | | | 8,548,295 | | | | | | 3.72 | | | | | | 1,021,599 | | |
|
Mosquito
|
| | | | 1,105,370 | | | | | | 3.94 | | | | | | 140,102 | | |
|
Lowhee
|
| | | | 923,162 | | | | | | 3.52 | | | | | | 104,491 | | |
|
Total P & P
|
| | | | 17,815,435 | | | | | | 3.62 | | | | | | 2,070,798 | | |
| |
Year
|
| |
-3
|
| |
-2
|
| |
-1
|
| |
1
|
| |
2
|
| |
3
|
| |
4
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | 1,662 | | | | | | 33,552 | | | | | | 134,696 | | | | | | 561,937 | | | | | | 186,025 | | | | | | 5,290 | | | | | | — | | |
| |
g/t
|
| | | | 1.86 | | | | | | 4.33 | | | | | | 3.75 | | | | | | 3.60 | | | | | | 3.02 | | | | | | 2.35 | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | — | | | | | | — | | | | | | 8,226 | | | | | | 56,670 | | | | | | 238,925 | | | | | | 251,626 | | | | | | 327,103 | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | 3.78 | | | | | | 4.31 | | | | | | 4.22 | | | | | | 3.86 | | | | | | 3.61 | | | |||
| |
Valley
|
| |
t
|
| | | | — | | | | | | 2,541 | | | | | | 52,207 | | | | | | 164,253 | | | | | | 228,149 | | | | | | 246,371 | | | | | | 434,465 | | |
| |
g/t
|
| | | | — | | | | | | 3.12 | | | | | | 3.23 | | | | | | 3.51 | | | | | | 4.02 | | | | | | 3.26 | | | | | | 3.97 | | | |||
| |
Shaft
|
| |
t
|
| | | | — | | | | | | 7,123 | | | | | | 224,669 | | | | | | 912,205 | | | | | | 1,135,506 | | | | | | 1,285,713 | | | | | | 1,025,358 | | |
| |
g/t
|
| | | | — | | | | | | 2.28 | | | | | | 4.16 | | | | | | 3.95 | | | | | | 4.37 | | | | | | 4.04 | | | | | | 4.07 | | | |||
| |
Mosquito
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,662
|
| | | |
|
43,216
|
| | | |
|
419,798
|
| | | |
|
1,695,065
|
| | | |
|
1,788,605
|
| | | |
|
1,788,999
|
| | | |
|
1,786,926
|
| |
| |
g/t
|
| | |
|
1.86
|
| | | |
|
3.92
|
| | | |
|
3.90
|
| | | |
|
3.80
|
| | | |
|
4.16
|
| | | |
|
3.91
|
| | | |
|
3.96
|
| | |||
| |
Year
|
| |
5
|
| |
6
|
| |
7
|
| |
8
|
| |
9
|
| |
10
|
| |
11
|
| ||||||||||||||||||||||||
| |
Lowhee
|
| |
t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
| |
Cow
|
| |
t
|
| | | | 322,541 | | | | | | 359,549 | | | | | | 576,463 | | | | | | 691,972 | | | | | | 538,224 | | | | | | 586,986 | | | | | | 41,686 | | |
| |
g/t
|
| | | | 3.00 | | | | | | 3.44 | | | | | | 3.31 | | | | | | 3.35 | | | | | | 3.06 | | | | | | 2.91 | | | | | | 4.18 | | | |||
| |
Valley
|
| |
t
|
| | | | 324,296 | | | | | | 514,527 | | | | | | 391,930 | | | | | | 247,930 | | | | | | 379,470 | | | | | | 227,805 | | | | | | 24,690 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.53 | | | | | | 3.99 | | | | | | 3.52 | | | | | | 3.45 | | | | | | 3.06 | | | | | | 2.51 | | | |||
| |
Shaft
|
| |
t
|
| | | | 1,136,946 | | | | | | 609,051 | | | | | | 465,999 | | | | | | 513,554 | | | | | | 769,117 | | | | | | 457,916 | | | | | | 5,138 | | |
| |
g/t
|
| | | | 3.44 | | | | | | 3.18 | | | | | | 3.20 | | | | | | 3.12 | | | | | | 3.27 | | | | | | 3.09 | | | | | | 3.43 | | | |||
| |
Mosquito
|
| |
t
|
| | | | 9,593 | | | | | | 300,000 | | | | | | 354,087 | | | | | | 335,115 | | | | | | 106,575 | | | | | | — | | | | | | — | | |
| |
g/t
|
| | | | 3.47 | | | | | | 4.30 | | | | | | 3.69 | | | | | | 3.86 | | | | | | 4.06 | | | | | | — | | | | | | — | | | |||
| |
Total
|
| |
t
|
| | |
|
1,793,375
|
| | | |
|
1,783,128
|
| | | |
|
1,788,480
|
| | | |
|
1,788,572
|
| | | |
|
1,793,387
|
| | | |
|
1,272,706
|
| | | |
|
71,515
|
| |
| |
g/t
|
| | |
|
3.36
|
| | | |
|
3.52
|
| | | |
|
3.50
|
| | | |
|
3.40
|
| | | |
|
3.29
|
| | | |
|
3.00
|
| | | |
|
3.55
|
| | |||
|
Process Step
|
| |
Average Au Stage Recovery (%)
|
| |||
|
Gravity Au Recovery – LOM
|
| | | | 42.7 | | |
|
Floatation Au Recovery – LOM
|
| | | | 49.9 | | |
|
Overall Au Recovery – LOM
|
| | |
|
92.6
|
| |
|
WBS
|
| |
Cost Area
|
| |
Initial
Capital Cost ($ million) |
| |
Sustaining
Capital Cost ($ million) |
| |
Total Cost
($ million) |
| |||||||||
| 000 | | |
Surface Mobile Equipment
|
| | | | — | | | | | | — | | | | | | — | | |
| 200 | | |
Underground Mine
|
| | | | 313 | | | | | | 397 | | | | | | 710 | | |
| 300 | | |
Water and Waste Management
|
| | | | 98 | | | | | | 24 | | | | | | 123 | | |
| 400 | | |
Electrical and Communication
|
| | | | 19 | | | | | | 0 | | | | | | 19 | | |
| 500 | | |
Surface Infrastructure
|
| | | | 42 | | | | | | 1 | | | | | | 43 | | |
| 600 | | |
Process Plant – Wells
|
| | | | 180 | | | | | | 0 | | | | | | 180 | | |
| 700 | | |
Construction Indirect Costs
|
| | | | 95 | | | | | | 0 | | | | | | 95 | | |
| 900 | | |
Contingency (16.5)%
|
| | | | 72 | | | | | | 4 | | | | | | 76 | | |
| | | | Total | | | | | 819 | | | | | | 426 | | | | | | 1,246 | | |
| | | |
Pre-production Revenue
|
| | | | -150 | | | | | | 0 | | | | | | -150 | | |
| | | |
Pre-production Operating Costs
|
| | | | 212 | | | | | | 0 | | | | | | 212 | | |
| | | |
Salvage Value
|
| | | | 0 | | | | | | -36 | | | | | | -36 | | |
| | | |
Site Reclamation and Closure
|
| | | | 0 | | | | | | 135 | | | | | | 135 | | |
| | | |
Project Total
|
| | | | 881 | | | | | | 525 | | | | | | 1,406 | | |
|
Area
|
| |
Cost Area Description(1)
|
| |
LOM unit cost
($/t processed) |
| |
LOM
($ million) |
| |
Annual
average cost ($ million/year) |
| |
Average
LOM ($/oz) |
| |
OPEX
(%) |
| |||||||||||||||
| 200 | | |
Underground mining
|
| | | | 62.3 | | | | | | 1,080 | | | | | | 98 | | | | | | 570 | | | | | | 56 | | |
| 300 | | |
Water and waste management
|
| | | | 5.0 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 400 | | |
Electrical transmission line
|
| | | | 4.9 | | | | | | 86 | | | | | | 8 | | | | | | 45 | | | | | | 4 | | |
| 600 | | | Processing | | | | | 23.2 | | | | | | 403 | | | | | | 37 | | | | | | 213 | | | | | | 21 | | |
| 800 | | |
General and administration
|
| | | | 15.4 | | | | | | 266 | | | | | | 24 | | | | | | 141 | | | | | | 14 | | |
| | | | Total | | | | | 110.7 | | | | | | 1,921 | | | | | | 175 | | | | | | 1,014 | | | | | | 100% | | |
|
Area
|
| |
Activity
|
| |
Construction
|
| |
LOM
|
| ||||||
|
General and administration
|
| |
Mine administration
|
| | | | 13 | | | | | | 15 | | |
| | Logistics | | | | | 4 | | | | | | 4 | | | ||
| | Finance | | | | | 9 | | | | | | 10 | | | ||
| | Information technology | | | | | 36 | | | | | | 46 | | | ||
| | Human resources | | | | | 35 | | | | | | 37 | | | ||
| |
Subtotal
|
| | | | 97 | | | | | | 112 | | | ||
|
Underground mine
|
| |
Staff and supervision
|
| | | | 16 | | | | | | 16 | | |
| | Operations | | | | | 193 | | | | | | 200 | | | ||
| |
Maintenance and services
|
| | | | 74 | | | | | | 94 | | | ||
| |
Subtotal
|
| | | | 283 | | | | | | 310 | | | ||
|
Process plant
|
| |
Staff and supervision
|
| | | | 9 | | | | | | 16 | | |
| | Operations | | | | | 20 | | | | | | 40 | | | ||
| |
Maintenance and services
|
| | | | 16 | | | | | | 32 | | | ||
| |
Subtotal
|
| | | | 45 | | | | | | 88 | | | ||
|
Water and waste management
|
| |
Operations
|
| | | | 15 | | | | | | 15 | | |
| |
Subtotal
|
| | | | 15 | | | | | | 15 | | | ||
|
Construction
|
| | Construction Staff | | | |
|
129
|
| | | |
|
0
|
| |
| Total | | | | | | | | 613 | | | | | | 525 | | |
|
Description
|
| |
Unit
|
| |
Value
|
| |||
|
Long Term Gold Price
|
| |
USD/oz
|
| | | | 2,400 | | |
|
Exchange Rate
|
| |
USD:CAD
|
| | | | 0.74 | | |
|
Discount Rate
|
| |
%
|
| | | | 5.0 | | |
|
Mine Life
|
| |
year
|
| | | | 10 | | |
|
Total Ore Mined
|
| |
Mt
|
| | | | 17.8 | | |
|
Average Gold Grade
|
| |
g/t
|
| | | | 3.62 | | |
|
Overall Gold Metallurgical Recovery
|
| |
%
|
| | | | 92.6 | | |
|
Gold Recovered in Doré
|
| |
koz
|
| | | | 884.0 | | |
|
Gold Recovered in Flotation Concentrate
|
| |
koz
|
| | | | 1,033.5 | | |
|
Flotation Concentrate Produced
|
| |
kt
|
| | | | 240.8 | | |
|
Underground Mining Operating Cost
|
| |
$/t
|
| | | | 62.25 | | |
|
Processing Operating Cost
|
| |
$/t
|
| | | | 23.21 | | |
|
Waste and Water Management Operating Cost
|
| |
$/t
|
| | | | 4.97 | | |
|
Electrical Transmission Line Operating Cost
|
| |
$/t
|
| | | | 4.93 | | |
|
General and Administrative Operating Cost
|
| |
$/t
|
| | | | 15.36 | | |
|
Total Operating Cost
|
| |
$/t
|
| | | | 110.73 | | |
|
Royalties
|
| |
% NSR
|
| | | | 5.0 | | |
|
Initial Capital Cost
|
| |
$M
|
| | | | 880.8 | | |
|
Sustaining Capital Cost
|
| |
$M
|
| | | | 426.1 | | |
|
Reclamation Cost
|
| |
$M
|
| | | | 134.8 | | |
|
Salvage Value
|
| |
$M
|
| | | | -36.0 | | |
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
Pre-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 2,216.1 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 1,371.4 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 26.5 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.6 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.6 | | | |||
| |
Description
|
| |
Unit
|
| |
Value
|
| ||||||
| |
After-tax
|
| |
Net Present Value (0% discount rate)
|
| |
$M
|
| | | | 1,577.4 | | |
| | Net Present Value (5% discount rate) | | |
$M
|
| | | | 943.5 | | | |||
| | Internal Rate of Return | | |
%
|
| | | | 22.1 | | | |||
| | Simple Payback Period | | |
year
|
| | | | 5.8 | | | |||
| |
Payback Period (after start of operations)
|
| |
year
|
| | | | 2.8 | | | |||
|
Activity
|
| |
Date
|
|
|
Main Construction Permits
|
| |
COMPLETE
|
|
|
Construction Start – Surface & Underground
|
| |
0 months
|
|
|
Earthworks Completed
|
| |
10 months
|
|
|
Process Plant Mill Building
|
| |
24 months
|
|
|
Underground Crushing Completed
|
| |
24 months
|
|
|
First Ore & Process Plant C3
|
| |
24 months
|
|
|
Full Production Reached
|
| |
34 months
|
|
|
69 kV/138 kV Powerline
|
| |
19 months
|
|
|
69 kV/138 kV Substation
|
| |
19 months
|
|
|
Crusher Stations
|
| |
24 months
|
|
|
First Production Stoping
|
| |
24 months
|
|
|
Work Program Recommendations
|
| |
Cost Estimate
($000s) |
| |||
| Use of Proceeds | | | | | | | |
| Drilling & Geology | | | | | | | |
|
Regional Exploration Drilling – Proserpine (12,900 m)
|
| | | | 6,500 | | |
|
Regional Exploration Drilling – Cariboo Hudson (10,000 m)
|
| | | | 5,000 | | |
|
Regional Exploration Drilling – Yanks Peak (6,300 m)
|
| | | | 3,000 | | |
|
Underground Infill Drilling (100,000 m)
|
| | | | 30,000 | | |
|
Drilling & Geology Total
|
| | | | 45,000 | | |
| Mine Design & Geotechnical | | | | | | | |
|
Underground Major Infrastructure Detailed Geotechnical Characterization
|
| | | | 250 | | |
|
Site Specific In Situ Stress Measurements
|
| | | | 50 | | |
|
Crown Pillar Definition
|
| | | | 150 | | |
|
Detailed Construction Mine Plan
|
| | | | 350 | | |
|
Detailed Underground Infrastructure Engineering
|
| | | | 500 | | |
|
Supplier Engagement
|
| | | | 15 | | |
|
Underground Crushing and Material Handling Detail Engineering and Modelling
|
| | | | 350 | | |
|
Paste Mixture Flow Loop Testing
|
| | | | 50 | | |
|
Mine Design & Geotechnical Total
|
| | | | 1,715 | | |
| Mineral Processing & Metallurgy | | | | | | | |
|
Variability Testing
|
| | | | 800 | | |
|
Fines Testing
|
| | | | 100 | | |
|
Full Process Pilot
|
| | | | 500 | | |
|
Equipment Specific Testing
|
| | | | 200 | | |
|
Paste USC Testing
|
| | | | 100 | | |
|
Mineral Processing & Metallurgy Total
|
| | | | 1,700 | | |
| Water Balance & Water Quality | | | | | | | |
|
EDF Management Planning
|
| | | | 50 | | |
|
Hydrogeological Model Calibration
|
| | | | 250 | | |
|
Expanded Water Balance Model
|
| | | | 350 | | |
|
Mine Pool Characterization
|
| | | | 25 | | |
|
Add Discharge Nodes, Calibrate and Add Sensitivities to the Model
|
| | | | 200 | | |
|
Water Balance & Water Quality Total
|
| | | | 875 | | |
| Surface Infrastructure | | | | | | | |
|
MSC Access Road Testing and Engineering
|
| | | | 150 | | |
|
MSC Site Preparation
|
| | | | 50 | | |
|
Bonanza Ledge WRSF
|
| | | | 150 | | |
|
MSC Foundation
|
| | | | 50 | | |
|
Surface Water Management Detail Engineering
|
| | | | 250 | | |
|
MSC Sediment Pond
|
| | | | 350 | | |
|
Construction Housing
|
| | | | 25 | | |
|
MSC WTP Detail Engineering and Pilot Testing
|
| | | | 4,500 | | |
|
Power Supply Engineering and Permitting
|
| | | | 700 | | |
|
Surface Infrastructure Total
|
| | | | 6,225 | | |
| Environment and Permitting | | | | | | | |
|
Permitting Change Assessment
|
| | | | 250 | | |
|
Environment & Permitting Total
|
| | | | 250 | | |
| Total | | | | | 55,765 | | |
|
Milestones for Material Projects
|
| |
Expected Timing
of Completion |
| |
Estimated Total Costs
Required |
| |
Anticipated Remaining
Costs |
| ||||||
| Cariboo Technical Report | | | | | | | | | | | | | | | | |
|
Underground Infill Drilling
|
| |
Q1 2026
|
| | | $ | 5,600,000(1) | | | | | $ | 2,600,000 | | |
|
Regional Exploration Drilling(2)
|
| |
Q4 2026
|
| | | $ | 14,500,000 | | | | | $ | 14,500,000 | | |
|
Mine Design & Geotechnical
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,715,000 | | | | | $ | 1,715,000 | | |
|
Mineral Processing and Metallurgy
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 1,700,000 | | | | | $ | 1,700,000 | | |
|
Water Balance & Water Quality
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 875,000 | | | | | $ | 875,000 | | |
|
Surface Infrastructure
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 6,225,000 | | | | | $ | 6,225,000 | | |
|
Permitting Change Assessment
|
| |
Q3 2026 / Early
Q4 2026 |
| | | $ | 250,000 | | | | | $ | 250,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 27,865,000(3) | | |
| Anticipated Additional Work relating to the Cariboo Gold Project | | |||||||||||||||
|
Additional Regional Exploration Drilling
|
| |
Q4 2026
|
| | | | — | | | | | $ | 15,500,000 | | |
|
Additional support costs for Cariboo Gold Project
over the next 12 months(4)(5) |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 64,070,000 | | |
|
Additional expenditures for Cariboo Gold Project
over the next 12 months |
| |
Until Q4 2026
|
| | | | — | | | | | $ | 193,994,000 | | |
| Subtotal | | | | | | | | | | | | | $ | 273,564,000 | | |
| Total | | | | | | | | | | | | | $ | 301,429,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| |
4.1
|
| | | |
| |
4.2
|
| | | |
| |
4.3
|
| | | |
| |
4.4
|
| | | |
| |
4.5
|
| | | |
| |
4.6
|
| | | |
| |
4.7
|
| | | |
| |
4.8
|
| | | |
| |
4.9
|
| | | |
| |
5.1*
|
| | | |
| |
5.2**
|
| | | |
| |
5.3**
|
| | | |
| |
5.4**
|
| | | |
| |
5.5**
|
| | | |
| |
5.6**
|
| | | |
| |
5.7**
|
| | | |
| |
5.8**
|
| | | |
| |
5.9**
|
| | | |
| |
5.10**
|
| | | |
| |
5.11**
|
| | | |
| |
5.12**
|
| | |
| |
Exhibit
Number |
| |
Description
|
|
| |
5.13**
|
| | Consent of Jean-François Maillé, P. Eng. | |
| |
5.14**
|
| | | |
| |
5.15**
|
| | | |
| |
5.16**
|
| | | |
| |
6.1**
|
| | | |
| |
7.1**
|
| | | |
| |
107**
|
| | |
| |
Signature
|
| |
Title
|
|
| |
*
Sean Roosen
|
| |
Chief Executive Officer, Chair of the Board
(Principal Executive Officer) |
|
| |
/s/ Alexander Dann
Alexander Dann
|
| |
Chief Financial Officer and Vice President, Finance
(Principal Financial Officer and Principal Accounting Officer) |
|
| |
*
Charles E. Page
|
| | Lead Director | |
| |
*
Susan Craig
|
| | Director | |
| |
*
David Danziger
|
| | Director | |
| |
*
Michèle McCarthy
|
| | Director | |
| |
*
Duncan Middlemiss
|
| | Director | |
| |
Signature
|
| |
Title
|
|
| |
*
Stephen Quin
|
| | Director | |
Exhibit 5.1
Consent of Independent Registered Public Accounting Firm
We hereby consent to the incorporation by reference in this Amendment No. 1 to the Registration Statement No. 333-292328 on Form F-10 (the Amendment No. 1) of Osisko Development Corp. (the Company) of our report dated March 28, 2025 relating to the consolidated financial statements, which appears in Exhibit 99.2 to the Company’s Annual Report on Form 40-F for the year ended December 31, 2024.
We also consent to the reference to us under the heading “Auditors, Transfer Agent and Registrar” in such Registration Statement, and the reference to us under the heading “Interests of Experts” in the Annual Information Form, filed as Exhibit 99.1 to the Company’s Annual Report on Form 40-F for the year ended December 31, 2024, which is incorporated by reference in such Registration Statement.
/s/PricewaterhouseCoopers LLP
Montréal, Canada
December 23, 2025