Академический Документы
Профессиональный Документы
Культура Документы
KEMESS NORTH
PRE-FEASIBILITY PROJECT
CENTRED ON:
UTM (NAD 83, Zone 9)
NTS 94E/2 & 94D/15
636 534E
6 326 373N
LATITUDE: 5700 North
LONGITUDE: 12650 West
DISCLAIMER
This report was prepared for Northgate Exploration Ltd. by GR Technical Services Ltd.
The quality of information, conclusions and estimates contained herein are based on
industry standards for engineering and evaluation of a mineral project. The report is
based on: i) information available at the time of preparation, ii) data supplied by outside
sources, iii) engineering, evaluation, and costing by other technical specialists and iv)
the assumptions, conditions and qualifications set forth in this report. Cost models use
extensive information from the existing Kemess South operations, increasing the
probability that actual costs in the near term will fall within the accuracy of a PreFeasibility Study. However, no warranty should be implied as to the accuracy, especially
with longer term estimates of forward looking economic assumptions for the future
operations such as but not limited to, metal prices, exchange rates, labour costs, and
energy, equipment, and supply costs.
EXECUTIVE SUMMARY
Property Description Location, Ownership and Current operations
The Kemess North deposit is part of the Kemess Property, which is located
approximately 430 km northwest of the city of Prince George, British Columbia, Canada,
at 5702 north longitude and 12647 west latitude. The property includes one active
mining lease (#354991) and 213 surrounding and contiguous mineral claims. At least
four additional mining leases are currently in the application process to cover the
Kemess North area.
Legal surveys have been completed for mining lease #354991. The mineral
claims covering the Kemess North deposit and the area to the north and west of the
proposed mine have been surveyed and it is proposed to convert these claims into
mining leases. The Kemess North deposit and associated occurrences are located on
the New Kemess 1, 2 and 3 claims.
The Kemess Property is owned and operated by Kemess Mines Ltd., a 100%
controlled subsidiary o f Northgate Exploration Limited. Kemess Mines Ltd. holds the
surface rights to the property through their mineral claims and mine lease.
The Kemess South deposit, located on mining lease #354991, currently supplies
mill-feed to a 52 000 tpd mill. In 2001, Northgate announced the discovery of a
significant deposit at Kemess North, which was the focus of major drilling campaigns
during 2002 and 2003.
The Kemess North project site is generally located in three north facing alpine
cirques with original ground surface ranging from 1,500 to 2,000 m elevation all above
tree line. Open pit mining will be located in the centre cirque and eastern cirques. The
southern pit wall will be bounded by the southern headwall of the eastern cirques. The
crusher and other infrastructure will be located at the pit rim in centre cirque. A natural
rock glacier is evident in the western cirque. No surface development has been planned
to date in the western cirque.
The climate is generally moderate, although snow can occur during any month.
Temperatures range from -35 to 30 and average annual precipitation amounts to 890
mm. Since mining will be scheduled for year round operations, 24 hours per day
equipment and procedures will need to be adaptable for the variations of 4 seasons in a
mountain environment. The current Kemess South operations will be suited for Kemess
north with some provision for more extreme weather conditions at the higher elevations
and provision for avalanche monitoring and control.
Access to the Kemess North project is provided by both air and road via the
current Kemess Operations. Personnel are from various locations in British Columbia
and Alberta. There are scheduled year-round flights from surrounding communities and
Vancouver. All season road access is from either the town of Mackenzie or Fort St.
James via the Omenica resource access road. A privately owned, 380 km power line
originating in Mackenzie in the south provides power to the mine area via the BC Hydro
grid.
Kemess Mines Ltd. holds surface rights through their mineral claims and mining
leases. Onsite infrastructure for the current operation consists of an office, maintenance
facilities, a camp, a mill, crushers and raw ore stockpile areas, access and service
roads, airstrip, explosives depot, and tailings facilities. The tailings pond capacity is
sufficient to meet the needs of the Kemess South ore body until its completion in 2008.
The Kemess North mining plan is based on utilizing the current facilities for ore
processing, accommodation, and support, plus new facilities for the Mining operation at
Kemess North. These include access roads, potential waste dump sites, a pit side
crusher and conveyor system to the current plant site, a field supervision and equipment
service centre adjacent to the pit and a new tailings pond located at Duncan Lake.
Preproduction stripping and construction of the Kemess North field service
facilities will commence 1 to 2 years in advance with Production beginning when the ore
transportation system from Kemess North is in place and the first pit side crusher is in
operation. There will be a transition period required where both Kemess South and
Kemess North mining operations are feeding the mill, which will continue until reserves
are exhausted at Kemess South. When mining is completed at Kemess South all
crushing capacity will be transferred to the Kemess North crusher station.
Tailings and waste dump facilities are being designed at Duncan Lake with
sufficient capacity for the Kemess North waste. This includes all mill tailings and mine
waste rock. Much of the mine waste rock is PAG material and is planned to be
deposited sub-aqueously in the tailings pond. Any NAG material within the pit will be
used for construction fill or deposited in waste dumps adjacent to the pit area but in the
area specified within the water management plan.
Property Geology
Andesite Volcanics (Takla Group-T3)
The property is predominantly underlain by a thick (>1,000 m) succession of
andesitic flows. The flows exhibit textures ranging from fine grained and massive to
porphyritic with medium grained and mostly phyric, subhedral augite phenocrysts. The
Takla volcanic rocks host a significant portion of the Au-Cu mineralization.
On surface, exposed in the cirque headwalls and some upper intersections of
drill intercepts is a bladed feldspar porphyritic unit. Due to the lack of bedding and/or
marker horizons, the inclination of the massive thick succession of Takla volcanics is
ii of 138
difficult to ascertain but probably reflects the regional trend of flat lyi ng Mesozoic
assemblages.
Dacitic Polylithic Fragmental (Hazelton Group - H3:Toodoggone Formation)
Mantling the northern and eastern limits of the Kemess North area is a matrix
supported polylithic fragmental volcanic unit. The Polylithic Fragmental Dacite is an
enigmatic unit as it shows field relations suggestive of both an extrusive and intrusive
emplacement mechanism. The evidence suggests that basement structures and
conduits that allowed extrusion of the local Toodoggone volcanic assemblage underlie
the Kemess North area.
Quartz Monzonite/Quartz Diorite
These are intermediate intrusive units do not reach surface. The main quartz
monzonite mass beneath East Cirque hosts the bulk of the Cu-Au mineralization at
Kemess North.
Post-Mineral Dykes
Post-ore dykes, including feldspar porphyry and minor mafic varieties, cross cut
Takla volcanics and outcrop locally in cirque highwalls and along ridges. The feldspar
porphyry dykes also cross cut the Jurassic-Toodoggone fragmental unit and are
generally barren and unaltered. The relationship of the feldspar dykes with the larger
quartz diorite stocks is not clear, however they appear temporally late in the sequence
of events. Mafic dykes are generally thin (<1 m to 4 m), dark green and barren of
sulphides and veining.
Faults
At least three steeply dipping, northwest trending normal faults have been
inferred from surface mapping and drilling to transect the Kemess North property. Fault
spacing ranges from 500 m to 1,500 m and they are generally parallel to the Duncan
and Saunders Faults located west and east respectively.
Broken Zone
A flat-lying zone of intensely broken rock and multiple gouge zones (which
results in poor drilling conditions) occurs above the deposit, and is referred to as the
Broken Zone. The Broken Zone averages about 80 m from surface to competent
bedrock and is comprised of clay, multiple gouge zones and a pyritic-argillic alteration
component. Theories on the formation of the Broken Zone range from the effects of
present day weathering, porphyry related alteration zonation, to the tectonic end
products of shallow faulting and thrusting. The most plausible explanation is that the
Broken Zone and related phyllic alteration are due to pre-Toodoggone weathering
processes.
iii of 138
Mineralization
Gold-copper mineralization forms an inclined tabular zone that is centred on the
East Cirque porphyritic monzodiorite. Alteration and mineralization is associated with,
and zoned both vertically and laterally from the quartz diorite/quartz monzonite intrusive
intersected at depth beneath the East Cirque.
The highest-grade Au-Cu zones occur at or near the quartz monzonite Takla
volcanic contact. This zone occurs mostly within the quartz monzonite stock and to a
lesser extent within the andesite adjacent to the intrusive stock. The protolith is
commonly completely replaced. The quartz monzonite/quartz diorite stock and
associated quartz-magnetite zone is interpreted as the heat source driving the porphyry
copper-gold system at Kemess North.
Grading outwards from the East Cirque stock into the Takla volcanics,
silicification decreases. Sericitization, commonly from the destruction of matrix and
phenocryst plagioclase, is pervasive in the Takla volcanic rocks. The uppermost
alteration zone is the phyllic or QSP zone, which consists mostly of sericite-chloritequartz +/- pyrite and forms the extensive Broken Zone and bright orange-red outcrops at
surface. Pyrite is common throughout (5-7%), both disseminated and within vuggy
quartz veining. This alteration zone is mostly barren of any significant Cu and will often
show a slight increase in Au with depth. It has been postulated that this zone shows
similarities to an acid leached cap, however it lacks any form of supergene enrichment
in base metals, as occurs at Kemess South.
Overall, sulphide mineralization throughout the deposit consists of 2-3% pyrite,
with lesser amounts of chalcopyrite and traces of molybdenum. Pyrite occurs as
disseminations, fracture fillings, and veins up to a few centimetres wide generally
associated with quartz-anhydrite-magnetite veins and zones of quartz-magnetite
replacement. The mode of occurrence of chalcopyrite is similar except that veinlets are
rare and significant disseminations occur in zones of stronger quartz-magnetite stock
work and quartz-magnetite replacements. Gold and copper grades variably diminish
outward into the hanging wall and footwall. Total sulphide content in the core of the
deposit averages 3 -5%, rising to 5-7% in the pyrite-rich sericitic altered upper halo.
Moving west of East Cirque to the Nugget Zone, alteration and mineralization
becomes irregular as the intrusive units approximate steeply dipping dykes. The Nugget
Zone alteration is dominated by weak chlorite -biotite altered Takla volcanics commonly
with disseminated magnetite. Substantial gold-copper mineralization is present within
the Takla volcanics but at depths exceeding 400 m. The Nugget Zone generally exhibits
a higher gold to copper ratio than Kemess North, and rare narrow intersections of gold
grades of up to 8 g/t are present.
i v of 138
Exploration
The Kemess North property represents a highly advanced project. The early
exploration work in the area identified a porphyry target but it wasnt until deep drilling in
2001 that significant gold and copper grades were located. Since 2001 exploration has
been directed at expanding the resource base in the proposed pit area by drilling 16
holes in 2001, 41 holes in 2002, and 19 holes in 2003.
Because the target is deep, geological mapping and geochemical techniques add
little value, likewise, surface and airborne geophysical exploration have contributed little.
The procedures followed in the field and through the interpretation stage of
exploration have been professional. Various crews under the supervision of professional
geologists carried out the exploration work. Since 2001 to the present day there has
been continuity in personnel both in the field and with the data interpretation. It is
considered that the reliability of the data obtained with exploration is very high.
Modelling Resources and Reserves
Kemess North is a large copper-gold porphyry deposit and is typical of porphyry
gold-copper deposits in the western cordillera. The deposit has a low-grade ore zone at
a depth of 150 m below the ground surface on the western side of the deposit and a
higher grade zone 300 to 550 m below surface on the eastern side. A 3-D Block Model
has been used to represent the Kemess North mineral Resources. The geology model
area used is large enough to include drill holes from the Nugget area to the west and
the Kemess East area. To restrict the resource estimate to defined geology units, four
major lithology zones were modeled as defined by the drillholes.
A summary of information from the database and geostatistical resource estimate
work includes the following:
Outlier high grade cutoffs were applied to both Copper and Gold. 14 Copper
assays were cut to 1.35% and 16 high grade Gold assays were cut to 4 g/t. The
cut grades were used in compositing.
v of 138
The composites were tagged with a Litho code according to the 3-D solid they
were included with.
Variograms (both grade and directional) using the 5m composites were studied
for Litho codes 5, 6, and 7. Kriging parameters were determined from the
variograms for Litho zones 5, 6, and 7.
A contact analysis was completed indicating that the transition zone across the
Litho boundaries is less than the typical drill spacing. Therefore a hard-boundary
approach was chosen to interpolate each Litho zone separately.
Eighteen drillholes with suspect down-hole surveys were found in the database.
Two models were built, one with all of the drill holes, where the suspect holes had their
down-hole surveys corrected, and the second with the 18 suspect drill holes removed.
The resulting models were very similar in contained resources however subsequent
mine planning work with the two models showed similar economic pit sizes for the two
models were achieved with only a 5% difference in input metal prices. With this
sensitivity it was decided for the mine planning work, to use the model including the
corrected holes since the assays are valid and excluding the holes is less
representative than using the corrected holes.
The grade interpolation method and search distances for kriging were based on
the Geostatistical analysis and variogram parameters. A minimum of 3 and a maximum
of 16 composites were used for the interpolations with maximum 4 composites from
each quadrant. The maximum search for the composites was limited to 200 m. The
general steps were:
Separate 'Ordinary Kriging' (OK) runs were made for AU & CU for LITHO
codes 5, 6, & 7 (6 runs) using the specific interpolating parameters for
each metal by zone. For blocks that meet the selection criteria the
background values were over written.
vi of 138
2
Indicated Resources
DIST = 31-50 m
and
NCOMP = < 5
or
51 m < DIST < 150 m
and
NCOMP > = 5
or
51 m < DIST < 200 m
and
LITHO = 5, 6, or 7
3
Inferred Resources
DIST > 150
or
Other blocks that
cannot be classified as
measured or indicated
Where DIST is the distance to the nearest drill hole from the centre of the block and
NCOMP is the number of composites used in the interpolation of a block.
Mineral Resources
The following Resource tables are based on the total Geological Model. They
only include material within the defined LITHO zones.
Summary of Measured Resources
Ordinary Kriging
Cu %
Cutoff
0.00
0.05
0.10
0.15
0.20
0.25
0.30
0.35
0.40
0.45
0.50
Tonnes
(Mt)
739.6
589.4
435.9
263.7
123.2
52.5
27.6
15.7
8.8
4.5
2.4
Mean
Cu %
0.127
0.153
0.181
0.217
0.267
0.330
0.384
0.430
0.477
0.527
0.575
Mean
Au g/t
0.237
0.278
0.320
0.376
0.465
0.610
0.769
0.928
1.083
1.246
1.452
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.127
0.238
0.154
0.279
0.182
0.324
0.220
0.385
0.273
0.478
0.337
0.627
0.393
0.793
0.442
0.962
0.491
1.131
0.547
1.309
0.592
1.486
vii of 138
Tonnes
(Mt)
947.9
632.8
411.2
218.9
95.9
38.5
19.0
9.6
4.2
1.8
0.8
Mean
Cu %
0.098
0.136
0.170
0.210
0.259
0.317
0.365
0.409
0.457
0.502
0.547
Mean
Au g/t
0.186
0.235
0.289
0.350
0.437
0.569
0.714
0.895
1.099
1.206
1.251
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.098
0.185
0.135
0.234
0.170
0.289
0.209
0.349
0.257
0.434
0.314
0.567
0.362
0.714
0.406
0.897
0.465
1.104
0.513
1.219
0.547
1.249
Tonnes
(Mt)
337.1
74.1
41.9
28.4
11.2
2.9
0.27
0.18
0.06
Mean
Cu %
0.040
0.131
0.175
0.196
0.234
0.276
0.357
0.376
0.407
Mean
Au g/t
0.068
0.164
0.217
0.234
0.307
0.397
0.542
0.589
0.646
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.040
0.068
0.131
0.164
0.175
0.217
0.196
0.234
0.234
0.307
0.276
0.397
0.357
0.542
0.376
0.589
0.407
0.646
Five individual areas were selected from the geologic model as manual checks
for grade and tonnage. The copper and gold grade estimates were calculated by
averaging the assay grades from all of the drill hole intercepts within the block. The
tonnage was calculated by using the averaged bulk density (SG) of the data from within
the block.
The estimated grades are very close to the modeled grades for both copper and
gold ranging from 7.0% to + 8.2% for Copper and 6.5% to +6.8% for Gold. The small
variance indicates the modelling method to be reasonable.
viii of 138
Reserves
The Ultimate Economic pit limit is based on a Lerchs-Grossman pit optimization
evaluation of the resource in the 3-D block model. This evaluation includes the Project
Base economic parameters, and overall slope design parameters derived from
Geotechnical evaluation of the pit walls. The economic pit limited is also constrained to
only consider Measured and Indicated Reserve Class material to generate revenue. A
final pit design has been designed (P634) based on this Ultimate economic pit limit
study and from more detailed Geotechnical slope design parameters including high wall
haul roads. The Reserves within the P634 pit design are generated from 3-D block
model.
Mining recovery is estimated at 95% and mining dilution of 10% is applied at the
contact between ore and waste. The dilution grade is estimated at 0.08 g/t Au and
0.05% Cu which is the average grade of material below the incremental cutoff grade.
Interpolated SG is used.
A NSR cutoff has been determined for the Reserves calculation using the
following factors:
NSP (net smelter price); copper C$0.901/lb and gold C$11.753/g.which accounts
for offsite expense, smelting, and refining.
Mill recovery factor; 88.8% for copper and 61.5% for gold.
The reserves for the final pit limit (P634) based on an NSR cutoff of $2.2 are:
Reserve Estimate
Kemess North, Pit P634
Proven
Probable
Total
Diluted
Mineable
(tonnes x 106)
282.40
131.84
414.24
Cu
(%)
Au
(g/t)
0.159
0.160
0.160
0.306
0.310
0.307
The final pit design includes 335.09 million tonnes of waste for a strip ratio of 1:0.81.
Note that the reserve tonnages above are all included in the Resource tonnages listed
earlier.
The overall pit slopes and detailed bench design parameters have been provided
by Knight Pisold for the different sectors of the pit wall based on an aggressive 1.2
Factor of Safety. The slope design parameters used are contingent on certain operating
practices and monitoring as prescribed by Senior review Consultants Will Bawden PhD,
PEng of the University of Toronto, and Chuck Brawner PEng. Knight Pisold have
ix of 138
indicated several design modifications required to the South wall of Pit P634. These
may increase the waste stripping by up to 10% but this is within the accuracy of the
reserves estimate and will not affect the overall economic viability of the design. These
modifications will be made during the Feasibility Design stage.
The LG sensitivity analysis was used to design the pit pushbacks. To enable a
more even annual strip ratio in the production scheduling, the first pushback will mine
the near surface lower grade ore on the west side. The deeper east side is split into 2
stages, a shallower north side and a deeper south side mining to the ultimate pit depth.
The first pushback has been further revised where the initial benches in the Prestripping period are included as a Pre-Production phase. The size of the stages was
roughly determined to ensure that each have a sufficient bench width to enable efficient
mining operations and for all the stages, the design was pushed to the ultimate pit
lateral limit on three walls, with subsequent pushbacks expanding in one direction only.
This will enable much more efficient mining operations when adjacent pushbacks are
being mined at the same time.
The production schedule for Kemess North is run from the Pit Phase reserves.
All production will be from the owners fleet except for minor tonnages for the small
initial benches of each pushback. These will require smaller specialized equipment to
operate on the steep original ground at the top benches. The major mining equipment
from Kemess south will be transferred to Kemess North as ore and waste production is
reduced in Kemess South. To meet the higher strip ratio requirements, additional haul
trucks will be purchased. The ore annual ore targets are adjusted each year to reflect
the ore hardness and anticipated SAG mill through put according to the HARD (BWI)
value in the Pit Reserves.
Milling
The Kemess North ore will be processed in the existing Kemess plant, initially
with integrated co-production with the current Kemess South ore and as a stand-alone
operation after the Kemess South ore is depleted. During the co-production period the
plant capacity will be increased and an ore transportation system from Kemess North
will be installed. This will include an Underground ore conveyor system and pit-side
crushers. The current capacities, costs and metallurgical performance of the plant are
well defined and carry a high level of assurance into the Kemess North project
performance and cost estimates.
The metallurgical test work for Kemess North is based on metallurgical samples
taken from the exploration drillholes. The met samples were well located to represent
the deep ore for the Kemess North deposit. Future testing should also be done on the
shallow ore on the west side of the pit for more detailed prediction of operating
performance during the earlier years of the project.
The ores of Kemess North share a number of favourable characteristics with the
Hypogene ores of the Kemess South deposit:
x of 138
The sulphides are coarse grained and are adequately liberated for rougher
flotation at a grind of K80 at 145 .
Ball mill work indices are low compared to a majority of porphyry deposits.
The average metal contents of North ores are slightly lower, copper at 0.20% Cu
versus 0.22% Cu and gold at 0.4 g/t Au versus 0.75 g/t for South ores.
The pyrite content of Kemess North averages 4% compared to 1% pyrite for the
South ores. Since pyrite contains finely disseminated gold, higher pyrite carries a
larger portion of gold to tailings.
The near surface ores of the North deposit are of slightly lower grade than those
of deeper zones.
The rougher flotation with Kemess North ores in essence is a bulk sulphide float.
Rougher concentrates have to be re-ground to a K80 of =20 microns for cleaner
flotation to produce quality concentrates.
Existing flotation cell capacity and de-watering equipment are adequate for
treatment of North ores.
The Net Neutralization Potential for all North composites is negative, therefore
the tailings will be acid generating unless stored under water cover.
Subsequent analytical work has been completed on the samples from the
flotation test work and determined that there was a relationship between Ag and Au in
the concentrate for the various pit zones. Silver grades have not been included in the
Mining reserves and have not been used in any of the economic pit limit/reserve
calculations. Small silver credits have been included in the financial modelling.
xi of 138
Environmental
Environmental considerations for the Kemess North project have been integrated
with the Total Kemess property requirements for ongoing operation and final closure.
Klohn Crippen has been retained for this work, which covers Mine Waste Management,
Water Management, Environmental studies, and Mine Closure planning. Klohn
Crippens work involves the base line data studies, evaluations, process design and
costing as required to meet or exceed the regulations. These requirements have been
included in the mining and processing designs and schedules. The capital and
operating costs as determined by Klohn Crippen have also been used in the cost
modelling.
Permitting
The permitting process for the Kemess North Project is being carried out by
Northgate. The project entered the regulatory review process for mine development
approval in October, 2003. This will involve three levels of government: Province of
British Columbia, First Nations (4 Bands) and the Government of Canada and will be
concurrent with the applications for Project Permitting. The provincial permits will
establish the guidelines for environmental protection during the construction and
operating phases of the Kemess North Project.
The formal project review was initiated with the submission of the Kemess North
Project Description to the BC Environmental Assessment Office (EAO) in October,
2003. The EAO has the responsibility to notify all stakeholders and disseminate relevant
project information during the review process. The primary government agencies
involved are as follows:
Province of BC: Environmental Assessment Office, Ministry of Water, Land &
Air, Ministry of Energy & Mines, and Ministry of Sustainable Resources;
Government of Canada: Canadian Environmental Assessment Office,
Department of Fisheries & Oceans, Environment Canada, and Natural Resources
Canada; and
First Nations: Kwadacha FN, Gitxsan FN, Takla Lake FN, and
Tsay Keh Dene FN.
The target for the approval for all permits is May 2005.
Financial Modelling
The financial modelling for the project was undertaken by Northgate and Hatch to
evaluate the costs, cashflows, and financial returns for the Kemess North Project.
These are based on calculating the cashflow of integrated Kemess South and Kemess
North operations, the stand alone Kemess South operation and determining the
incremental financial impact of the Kemess North project. This is summarized as:
xii of 138
Exchange Rate
Metal Prices
Gold
Copper
Silver
Concentrate Treatment
& Refining Charges
Net Present Value (NPV)
at a 5% cost of capital
IRR
Cdn$/US$1.45
US $375/oz
US $1.00/lb
US $5.00/oz
$62/tonne concentrate and
$0.062/pound accountable
copper
US$75 million
8.9%
xiii of 138
TABLE OF CONTENTS
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
(f)
Mineral Reserve Estimate .................................................................................58
ECONOMIC PIT LIMITS AND MINE PLAN ..............................................................61
(a)
Economic Pit Limits............................................................................................61
(b)
Detailed Pit Designs...........................................................................................68
(c)
Production Schedule ..........................................................................................83
INTERPRETATION AND CONCLUSIONS...............................................................85
RECOMMENDATIONS.................................................................................................88
(a)
For Feasibility......................................................................................................88
(b)
For Construction and Detailed design.............................................................88
REFERENCES ...............................................................................................................89
STATEMENT OF QUALIFICATIONS ........................................................................92
ADDITIONAL INFORMATION...................................................................................100
(a)
Current Kemess Mining Operations ..............................................................100
(b)
Kemess North Development...........................................................................101
(c)
Integrated Production ......................................................................................103
(d)
Recoverability Metallurgy and Mineral Processing ..................................103
(e)
Markets Transportation and Smelting ........................................................104
(f)
Contracts ...........................................................................................................104
(g)
Environmental Considerations .......................................................................106
(h)
Permitting Current Status ............................................................................108
(i)
Taxes..................................................................................................................109
(j)
Capital and Operating Cost Estimates..........................................................110
(k)
Economic Analysis ...........................................................................................111
(l)
Regional Potential ............................................................................................112
ii of 138
Definition
Au
Gold
BFP
BQ
BMWI
BWI
Cat trenching
mechanical trenching
CLASS
CoG
cutoff grade
Cu
Copper
DIST
EDA
FoS
Factor of safety
g/t
GR Tech
HQ
IP
Induced Polarization
KN
Kemess North
KS
Kemess South
LG
LITHO
Metre
Ma
Million years
Mt
Million tonnes
Mm3
NAG
NCOMP
NPV
Northgate
NQ
NSP
iii
Abbreviation
Definition
NSR
NTS
PAG
PDC
PROF
QA/QC
QSP
Quartz-sericite-pyrite
SAG
Semi-Autogenous Grinding
SG
Specific Gravity
Stripper
tpd
TUC
i v of 138
LIST OF FIGURES
Figure
Page
1.
2.
3.
10
4.
22
5.
23
6.
24
7.
30
8.
32
9.
43
10.
46
11.
59
12.
65
13.
66
14.
67
15.
Lerchs-Grossman Sensitivities
68
16.
70
17.
71
18.
72
19.
75
Figure
Page
20.
76
21.
77
22.
78
vi of 138
LIST OF TABLES
Table
Page
5.1
14
5.2
15
6.1
17
9.1
Exploration Employees/Contractors
28
10.1
33
15.1
45
15.2
48
15.3
48
16.1
51
16.2
54
16.3
55
16.4
55
16.5
56
16.6
Model Checks
57
16.7
60
16.8
60
16.9
60
17.1
61
17.2
62
17.3
72
17.4
72
17.5
78
17.6
79
17.7
80
17.8
81
17.9
82
84
84
22.1
97
22.2
Production Summary
99
vii
Table
Page
22.3
100
22.4
106
22.5
108
22.6
IRR Sensitivities
108
viii of 138
LIST OF APPENDICES
A. Kemess North Claims Status
B. Process Mill Flow Sheet
C. Management Structure & Personnel Organization Chart
D. Pit Slope Geotechnical Evaluation Knight Pisold Memorandum
ix
1.
1 of 138
Current:
Revised Pre-Feasibility Report 2004 Hatch, GR Technical Services Ltd., Klohn
Crippen, and Knight Pisold
Information has been provided by Northgate and from field investigations
at the site. Verification of the data has been done. Since the Kemess North
project will be using equipment and infrastructure already in operation at
Northgates Kemess operations, the performance and cost data from the
operation has been used extensively for this evaluation and adapted as required
for Kemess North.
Jim Gray PEng of GR Tech has visited the property three times in the
course of this evaluation, to review the current operations and inspect the project
site. Denis Gaspe PEng visited the site in November 2003 to review the
operations, infrastructure, and operations management with respect to costing
and productivity for use in the Kemess North estimates. Bob Morris visited the
site in October 2003 to review onsite drilling and exploration information and to
review the site. Ongoing meetings with Hatch, Klohn Crippen, and Knight Pisold
have been held to review the results of field, Lab, and Engineering/Environmental
evaluation work these companies are performing for the respective Metallurgy,
Environmental, a nd Geotechnical aspects of the project.
Units of measure in this report are all metric and dollars are Canadian
currency with the exception of the market price of gold and copper which are
$US/oz and $US/lb respectively. These are converted to $Canadian fo r
economic pit limit evaluation and cash flow.
The reserves and resource stated in this report are stated in tonnes with
gold grades in grams per tonne (g/t) and copper grades in %. Gold and copper
equivalent grades have also been calculated for use as cutoff grades (CoG). The
equivalent grades and the economic pit limit designs are based on the following
assumptions:
Exchange rate :
Gold Price:
$US = 350/oz.
Copper Price:
$US = 0.95/lb.
While these economic parameters are the basis of the ultimate economic pit limit
and the Reserves included in this report, financial models using price and costs
sensitivities are also run for the revised Pre-Feasibility study.
2 of 138
2.
Disclaimer
Resource Modelling
Geology, drill hole, and assay information was provided by Northgate and
has been reviewed GR Tech. Geo-statistical evaluation and Resource modelling
was done under contract to GR Tech by Abdullah Arik a Qualified Person in this
discipline, employed by Mintec Inc of Tucson, AZ. The results of this work were
reviewed and validated by GR Tech by comparing to previous estimates and spot
checking the Resource model.
(b)
The Kemess North property is located on the Claims and Mining Lease as
listed in Section 3 - Property Description and Location as provided by Northgate ,
the legal status and ownership of the property has not been verified by GR Tech.
(c)
Geotechnical
GR Tech has relied on work by Klohn Crippen for the Tailing Dam design,
water management, and environmental issues for Kemess North.
(e)
GR Tech has relied on work by Hatch for the Processing Metallurgy and
Infrastructure design. This includes the capital and operating cost estimates in
these areas.
3 of 138
(f)
All permitting requirements and Community Relations for the Kemess North
project have been undertaken by Northgate. This Technical Report includes the
Engineering, Environmental and other technical aspects of the Kemess North
project, required to meet the pertinent regulatory requirements. On this basis, it
should be reasonably expected that permits will be granted.
3.
The Kemess North deposit is part of the Kemess Property, which covers
35,312 ha. The property is located approximately 430 km northwest of the city of
Prince George, British Columbia, Canada, at 5702 north longitude and 12647
west latitude (see Figure 1). The property includes one active mining lease
(#354991) and 213 surrounding and contiguous mineral claims, which cover
more than 34,450 hectares. At least four additional mining leases are currently in
the application process to cover the Kemess North area. The claims fall within
the Omenica Mining Division of British Columbia located on NTS map sheets
94D/15, 94E/06, 07, 16 and 17 (see Figure 2).
Figure 3 also shows the Kemess North project area in relation to the
current Kemess South operations, and the overall property position.
Legal surveys have been completed for mining lease #354991. The
mineral claims covering the Kemess North deposit and the area to the north and
west of the proposed mine (New Kemess 1, New Kemess 2, DC 1 to 5, Gap and
Overlap) have been surveyed and it is proposed to convert these claims into
mining leases. The Kemess North deposit and associated occurrences are
located on the New Kemess 1, 2 and 3 claims (see Figure 3).
The Kemess Property is owned and operated by Kemess Mines Ltd., a
100% controlled subsidiary of Northgate Exploration Limited. Kemess Mines Ltd.
holds the surface rights to the property through their mineral claims and mine
lease. There is a placer reserve covering the area, making placer mining in the
area illegal.
The Kemess South deposit, located on mining lease #354991, currently
supplies mill-feed to a 52 000 tpd mill. In 2001, Northgate announced the
discovery of a significant deposit at Kemess North, which was the focus of major
drilling campaigns during 2002 and 2003.
4 of 138
Figure 1:
5 of 138
Figure 2:
6 of 138
The location of the Kemess North project site and the other
operations and infrastructure for the Kemess South Operations, are shown
on Figure 3. The Kemess North project site is generally located in three
north facing alpine cirques with original ground surface ranging from 1,500
to 2,000 m elevation all above tree line. Open pit mining will be located in
shallower lower grade mineralization in the centre cirque and deeper higher
grade mineralization in the eastern cirque. The southern pit wall will be
bounded by the southern headwall of the centre and eastern cirques.
The crusher and other infrastructure will be located at the pit rim in
centre cirque. A natural rock glacier is evident in the western cirque. No
surface development has been planned to date in the western cirque.
There are currently royalties of 1.6% of gross revenues to Trilon on
the Kemess South operation. Northgate states that there are no royalties or
other financial encumbrance against the Kemess North project.
The current Kemess Operations operate under the following permits;
Kemess North permit requirements will be very similar:
M96-03 Project Approval Certificate (Issued April 29, 1996)
M206 Approving Work System & Reclamation Program
PE 15335 (Main Effluent Permit) - Tailings Storage Facility &
Associated Works, RBC, Mill & Accommodation Site Runoff & Open
Pit Water issued December 8, 1998.
PR14928 Refuse to the Ground/Active Waste Rock Dump issued
July 29, 1997
AR15157 Refuse and Air Contaminants from the Construction Camp
issued September 9, 1997
BCG07761 Special Waste Consignor Identification Number issued
February 18, 1998
Explosives Storage and Use Permits
No. 682 - The main Magazine storage of explosives and
detonators issued January 21, 1998
No. 1168 - Magazine storage for avalanche explosives and
detonators issued February 14, 1997
7 of 138
8 of 138
9 of 138
Figure 3:
10 of 138
4.
11 of 138
12 of 138
5.
History
Kemess South
Pacific Ridge Resources Ltd. (Pacific Ridge) staked the area of the
Kemess South deposit in 1983. Exploration programs were subsequently
carried out by Pacific Ridge Resources Ltd. and Anaconda Canada Ltd.
(Anaconda) in 1984; St. Philips Resources Inc. (St. Philips) in 1988 and the
Kemess South Joint Venture between El Condor Resources Ltd. (El Condor)
(60%), operator, and St. Philips Resources Ltd. (40%) from 1990 to 1993. In
1991, Rio Algom Explorations Inc. (Rio Algom) acquired claims adjoining the
west and south sides of the Kemess South Joint Venture claim holdings.
The initial work on the property by Pacific Ridge and Anaconda
consisted of a limited diamond -drilling program to test a gold-coppermolybdenum soil geochemical a nomaly. This drilling identified porphyrystyle gold-copper-molybdenum mineralization, but grades were considered
too low and the property was dropped. St. Philips carried out IP surveys,
geochemical surveys and reverse circulation drilling, which marginally
expanded the mineralized area: The Kemess South Joint Venture completed
a major delineation diamond drilling program and various ancillary works,
including IP and geochemical surveys. In 1992, Rio Algom drilled five holes
totalling 1,745 m to further delineate the deeply buried western extension of
the Kemess South deposit. In late 1993 the Kemess South Joint Venture
acquired the claims held by Rio Algom. By the end of 1993 a total of 26,314
m of diamond drilling in 156 holes had outlined a substantial gold-copper
deposit that was amenable to open pit development.
In 1994 the Kemess South Joint Venture conducted a 9-hole, 1,867
m in-filling drilling program. In 1996, Royal Oak Mines Inc. (Royal Oak)
acquired the Kemess South property and drilled 22 due diligence holes
totalling 3,316 m.
In 1998 Royal Oak commenced Operations from the Kemess South
ore body. These operations went into receivership in 1999. In 2000
Northgate Exploration bought the property out of receivership. Production
from the property since the original start-up is given in Table 5.1. This also
indicates the original reserves and the current stated reserve as of year end
2003.
13 of 138
Table 5.1
Production History from Kemess South
Operator
Royal Oak
Royal Oak
Northgate
Northgate
Northgate
Northgate
Remaining
Year
1998
1999
2000
2001
2002
2003
Waste
Tonnes
1,950,000
6,447,355
20,530,155
17,592,635
25,533,575
35,239,000
77,040,976
Ore
Tonnes
7,482,909
14,113,460
14,089,000
15,366,500
17,308,300
18,633,000
91,715,448
Grades
Cu %
Au g/t
0.220
0.212
0.222
0.251
0.236
0.225
0.227
0.6*
0.644
0.779
0.855
0.724
0.702
0.699
Metal
Cu
Au
lbs x 1000
oz
9,687
21,389
50,389
66,300
72,863
76,177
459,000
69,804
213,791
225,994
277,100
282,256
294,117
2,061,000
(b)
14 of 138
Table 5.2
Summary of Exploration Work
Period
1966 1971
Company
Kennco
Explorations
Ltd.
1975 1976
Getty Mines
Ltd.
and Shell Oil
1986 1992
El Condor
Resources Ltd.
2000
Northgate
Exploration
Ltd.
2001
Northgate
Exploration
Ltd.
Northgate
Exploration
Ltd.
Northgate
Exploration
Ltd.
2002
2003
Work Completed
Regional stream and soil geochemistry, staked
100 2-post mineral claims, mapping @1:9600
scale and completed 232 m of x-ray core
drilling in 8 holes.
Optioned property from Kennco and completed
1:4800 scale mapping, orthomapping, restaking, geochemical surveying and 2,065 m
of diamond drilling in 13 holes (75-18 to 7530). Option dropped in 1977.
In 1986 El Condor optioned the property from
Kennco and commenced sustained exploration
that resulted in the discovery at Kemess
South. Over a 6 year period at Kemess North,
El Condor collected 1 ,025 rock samples and
5,402 soil samples, completed 76.85 km of IP,
and drilled 14,327.92 m of core in 69 holes.
Additional work included 167 km of line cutting,
54.5 km of roads, and 475 m of cat trenching.
A resource of 157 Mt @ 0.37g/t Au and 0.18%
Cu resulted at Kemess North.
Completed 4,104.48 m of diamond drilling in
12 holes identified a new higher-grade
porphyry zone located east of El Condors
discovery. This work increased the resource at
Kemess North to 360 Mt @ 0.299 g/t Au and
0.154% Cu.
Completed 8,220.48 m of diamond drilling in
16 holes which increased resources to 442 Mt
@ 0.40 g/t Au and 0.23% Cu.
Completed 33,686.31 m of diamond drilling in
58 holes (41 holes on Kemess North, 5 on
Kemess East, and 12 at Nugget).
Completed 10 003 m of diamond drilling in 43
holes (19 holes on Kemess North, 9 at
Kemess Centre, 12 at Nugget, and 3 on
Duncan Ridge).
15 of 138
6.
Geological Setting
This section has been adopted from Edmunds and LaPeare (2002).
(a)
Regional Geology
16 of 138
Table 6.1:
Age
Lithostratigraphic
Unit
Description
Cretaceous
Sustut Group
LM - Jurassic
Hazelton Group
U. Triassic
Takla Group
Mid
Pennsylvanian
Permian
Asitka Group
17 of 138
(b)
Local Geology
More local to Kemess North are the Duncan and Saunders Faults, which are
north-northwest normal block fault structures. Thrust faulting is present in
the district and is interpreted as Eocene or younger; displacement believed
to be towards the northeast and effects rocks from the Takla up to Sustut
sediments.
The district represents the results of three superimposed volcanic arc
building stages that began in the upper Paleozoic. Marine volcanic and
sedimentary successions dominated until the lower-middle Jurassic, when
continental, quartz-normative volcanism began with the deposition of the
Hazelton Group-Toodoggone Formation sequences. The pluto nic rocks of
the Black Lake suite are coeval with the Toodoggone sequence and are
likely co-magmatic. Block faulting has juxtaposed panels of varying depth
into the magmatic and volcanic systems. The structures and intrusives likely
had a strong influence on the eventual positioning of volcanic centres.
The Kemess North property is underlain by upper Triassic (Takla
Group) andesite/basaltic volcanics and to a lesser extent lower Jurassic
(Toodoggone Formation) dacitic fragmental volcanics. Stocks, dykes and
possible sills of quartz monzonite/quartz diorite composition have intruded
the Takla succession and are also lower Jurassic in age. Structurally the
deposit area is transected by steeply dipping north to northwest trending
normal faults. A laterally extensive, shallow dipping to flat lying, highly
fractured broken zone occurs at or close to surface.
(c)
Property Geology
(i)
18 of 138
Mantling the northern and eastern limits of the Kemess North area is
a matrix supported polylithic fragmental volcanic unit. Sub -rounded angular
coarse fragments of bladed feldspar porphyry, andesite, monzonite and rare
quartz-feldspar porphyry or chert occur within a siliceous (dacite) matrix.
Lithic proportion to matrix is inconsistent ranging from 1-30% volumetrically,
with clast size varying from lapilli to blocks. The matrix is fine-grained, dark
gray comprised of 10-30% medium grained feldspar and diagnostic (5%)
quartz phenocrysts. Magnetite is common as an accessory mineral
occurring as very fine-grained disseminations as is distinctive zeolite-calcite
veinlets. Propyllitic (epidote-calcite-pyrite) alteration is dominant within the
fragmental, however narrow (10-20 m) zones of phyllic (quartz-sericitepyrite) alteration are present near discordant contacts with the Takla Group.
The phyllic sections can carry anomalous gold concentrations.
The Polylithic Fragmental Dacite is an enigmatic unit as it shows field
relations suggestive of both an extrusive and intrusive emplacement
mechanism. Diamond drill sections in East Cirque show a WNW striking
steeply south dipping irregular contact between mineralized Takla andesite
and the dacitic fragmental, and in one instance quartz-phyric polylithic
fragmental occurs within monzonite (KN-02-05 @ 524.68 m). In Central
Cirque an unaltered flat lying dacitic fragmental unit overlies quartz-sericite
altered mineralized Takla Group (KN-02-55). At the Nugget Zone a thin (5
m) zone of the dacitic fragmental crosscuts Takla Group andesite (KN-02-50
@ 404.4 m). Commonly present within the dacitic fragmental are inclusionrich irregular granitoid masses typically logged as crowded feldspar
porphyry or monzonite. These masses are interpreted to be younger subvolcanic intrusives related genetically to the Toodoggone Formation.
The evidence suggests that basement structures and conduits that
allowed extrusion of the local Toodoggone volcanic assemblage underlie the
Kemess North area.
(iii)
19 of 138
Post-Mineral Dykes
Broken Zone
20 of 138
Jurassic before the emplacement of the dacitic fragmental unit. The most
plausible explanation is that the Broken Zone and related phyllic alteration
are due to pre-Toodoggone weathering processes.
21 of 138
Figure 4:
Regional Geology after Massey et al 2003
Minfile Occurrences Plotted by Colour Showing Principal
Commodities as Follows:
Gold Red,
Silver Blue,
Copper Green
22 of 138
Figure 5:
Shows the General Property Geology
in the Area around Kemess North (Diakow 2001)
23 of 138
Figure 6:
24 of 138
7.
Deposit Type
Mineralization
This section has been adopted from Edmunds and LaPeare (2002).
25 of 138
26 of 138
Overall, sulphide mineralization throughout the deposit consists of 23% pyrite, with lesser amounts of chalcopyrite and traces of molybdenum.
Pyrite occurs as disseminations, fracture fillings, and veins up to a few
centimetres wide generally associated with quartz-anhydrite-magnetite veins
and zones of quartz-magnetite replacement. The mode of occurrence of
chalcopyrite is similar except that veinlets are rare and significant
disseminations occur in zones of stronger quartz-magnetite stock work and
quartz-magnetite replacements. Gold and copper grades variably diminish
outward into the hanging wall and footwall. Total sulphide content in the core
of the deposit averages 3-5%, rising to 5-7% in the pyrite -rich sericitic
altered upper halo.
Petrography shows a varying degree of accessory minerals
throughout all rock types and alteration zones including; rutile, leucoxene,
sphene, anhydrite, gypsum, epidote, zeolite, alunite, molybdenite,
phlogopite, prehnite, apatite.
Moving west of East Cirque to the Nugget Zone, alteration and
mineralization becomes irregular as the intrusive units approximate steeply
dipping dykes. This zone occurs within a broad sericitic alteration zone with
irregular zones o f chlorite-biotite alteration. Significant widths of gold-copper
mineralization occur within Takla volcanics adjacent and proximal to these
monzonite apophyses substantially adding to the mineralized volume.
The Nugget Zone alteration is dominated by weak chlorite -biotite
altered Takla volcanics commonly with disseminated magnetite. Substantial
gold-copper mineralization is present within the Takla volcanics but at
depths exceeding 400 m. In this area it appears that a similar style of
mineralization is present, as compared to East Cirque, however the sulphide
system does not overlap the quartz-magnetite portion, rather occurring well
above it (KN-02-43). The Nugget Zone generally exhibits a higher gold to
copper ratio than Kemess North, and rare narrow intersections of gold
grades of up to 8 g/t are present.
9.
Exploration
27 of 138
there been any trenching. Surface work has been confined to access road
and drill site construction. A recently completed regional airborne
geophysical program will be of great interest as it may add to the
understanding of the volcanic and intrusive events in the area. It is
suspected that the program will have little impact for the reserve estimate on
the Kemess North project.
The procedures followed in the field and through the interpretation
stage of exploration have been professional. Various crews under the
supervision of professional geologists carried out the exploration work (see
Table 9 .1). From 2001 to the present day, there has been continuity in
personnel both in the field and with the data interpretation. It is considered
that the reliability of the data obtained with exploration is very high.
Table 9.1
Exploration Employees/Contractors
Job Function
Supervisor
Contractors
2001
Hibbitts (NGX)
A. Bray
2002
Hibbitts (NGX)
B. La Peare
B. Mercer
E. Ramsay
J. Mazvihwa
C. Edmunds
2003
C. Edmunds
M. Russer
B. Kay
R. Konst
A. Tsaloumas
L. Lindinger
A. Geology
B. Laboratory
2001
Bondar-Clegg
2002
ALS Chemex
2003
ALS Chemex
C. Drilling
2001
Britton Bothers
2002
Britton Bothers
2003
Britton Bothers
28 of 138
10.
Drilling
Since May 2002, two summer drill programs have been completed on
the Kemess North property. Britton Bothers Diamond Drilling of Smithers,
BC completed this work. In total, 198 holes have been completed for a
cumulative of 77,210 m of drilling. Up to four drill rigs were used on the
property, three on skids and one helicopter portable.
(a)
Procedures
29 of 138
Condemnation Drilling
CD-01
CD-02
CD-03
CD-07
Proposed
Plant Site
CD-04
CD-05
CD-18
KN-03-09
CD-06
CD-08
Kemess North
Pit Centre
CD-09
CD-10
CD-19
CD-11
CD-12
CD-13B
CD-14B
1,000
2,000
meters
30 of 138
(d)
Collar Survey
Survey control for the drill hole collars was by GPS using a base
station that provided real-time correction such that sub -centimeter accuracy
was achieved.
(e)
Down-Hole Survey
31 of 138
Because the assays for these holes are valid they have been included as
corrected, with a recommendation to re-run the down hole survey with the
Flex-IT tool, if possible , or twin a few of the more important holes. This hole
twinning can have other benefits with respect to the Geo-Statistical analysis.
Figure 8:
32 of 138
Survey Coordinates
Easting
Northing
Elevation
9,662.980 15,573.870 1,751.070
9,659.790 15,960.280 1,702.540
9,959.000 15,689.360 1,702.150
10,158.770 15,808.870 1,720.120
10,162.220 15,963.830 1,719.440
9,862.070 15,641.100 1,715.100
10,062.730 15,736.210 1,694.330
10,126.670 16,069.310 1,700.240
10,159.390 16,164.800 1,722.000
10,156.080 16,284.980 1,736.980
10,411.170 16,139.510 1,710.930
10,421.670 16,240.150 1,706.120
10,454.830 16,297.370 1,692.060
10,467.340 16,381.440 1,672.660
10,581.550 16,289.270 1,644.320
10,667.020 16,355.750 1,597.530
10,664.810 16,271.840 1,624.930
10,765.920 16,299.450 1,588.040
10,665.790 16,164.710 1,664.270
10,569.420 16,473.561 1,603.770
10,561.290 16,095.530 1,688.530
10,557.000 16,377.650 1,624.710
10,159.780 16,341.220 1,750.300
10,461.190 15,933.830 1,724.970
10,053.570 16,264.580 1,682.710
10,157.510 16,489.490 1,784.890
10,559.440 15,989.110 1,705.170
10,062.020 15,871.370 1,692.160
9,960.290 15,904.200 1,687.780
10,062.930 15,994.110 1,683.080
10,654.110 16,067.110 1,686.400
10,456.660 16,361.900 1,677.800
10,069.650 16,156.510 1,678.020
10,759.920 15,976.200 1,694.260
8,845.280 15,091.100 1,831.530
10,551.960 16,192.210 1,679.130
9,858.310 16,050.750 1,672.380
9,755.060 15,761.200 1,743.220
10,360.950 15,729.460 1,765.960
8,355.180 15,596.850 1,726.610
9,838.940 16,223.120 1,649.510
11,011.570 15,445.360 1,852.170
9,960.680 16,120.840 1,663.650
8,332.290 15,036.080 1,755.710
9,859.200 16,132.860 1,665.290
9,929.730 16,218.360 1,653.040
10,094.000 15,156.670 1,889.030
9,865.100 15,997.100 1,678.210
10,161.780 15,878.690 1,723.550
Azimuth
180.000
0.000
0.000
0.000
0.000
0.000
180.000
0.000
176.500
181.500
300.000
0.000
90.000
149.250
118.500
0.000
64.000
101.500
128.500
79.500
0.000
0.000
180.000
0.000
0.000
180.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
180.000
0.000
0.000
0.000
0.000
180.000
0.000
0.000
Dip
-70.000
-90.000
-90.000
-90.000
-90.000
-90.000
-60.000
-90.000
-84.250
-84.750
-80.000
-81.000
-87.000
-88.250
-88.500
-90.000
-88.500
-89.500
-89.500
-88.500
-90.000
-90.000
-85.000
-80.000
-90.000
-85.000
-90.000
-90.000
-90.000
-90.000
-90.000
-75.000
-90.000
-85.000
-75.000
-90.000
-90.000
-90.000
-90.000
-70.000
-70.000
-60.000
-90.000
-70.000
-90.000
-90.000
-70.000
-90.000
-90.000
Depth
131.100
150.900
399.300
399.300
399.300
113.100
129.540
388.620
585.220
554.740
597.710
600.500
167.740
499.900
554.740
472.440
621.800
281.030
627.900
320.040
756.100
224.640
602.590
737.000
502.010
496.820
688.380
616.610
650.000
703.140
736.700
458.700
621.000
721.460
1,011.020
710.180
102.720
623.930
785.850
450.190
325.850
469.390
508.100
815.950
580.640
587.000
488.000
625.610
675.740
33 of 138
Hole #
KN-02-40
KN-02-41
KN-02-42
KN-02-43
KN-02-44
KN-02-46
KN-02-47
KN-02-48
KN-02-49
KN-02-50
KN-02-51
KN-02-52
KN-02-55
KN-02-56
KN-75-18
KN-75-19
KN-75-20
KN-75-21
KN-75-22
KN-76-23
KN-76-24
KN-76-25
KN-76-26
KN-76-27
KN-76-28
KN-76-29
KN-89-1
KN-89-2
KN-89-3
KN-89-4
KN-89-5
KN-90-10
KN-90-11
KN-90-12
KN-90-13
KN-90-14
KN-90-15
KN-90-16
KN-90-17
KN-90-6
KN-90-7
KN-90-8
KN-90-9
KN-91-31
KN-91-32
KN-91-33
KN-91-34
KN-91-35
KN-91-36
KN-91-37
KN-91-38
Survey Coordinates
Easting
Northing
Elevation
8,345.980 15,290.020 1,737.580
11,459.570 15,760.550 1,803.930
9,759.570 16,153.240 1,672.210
8,837.710 15,010.310 1,808.590
10,055.650 16,363.460 1,688.350
10,059.170 16,314.960 1,687.060
9,659.200 16,040.680 1,690.490
8,962.280 15,087.730 1,875.250
9,064.140 15,070.880 1,890.340
8,839.970 14,910.030 1,746.570
9,069.600 14,969.850 1,877.630
8,867.360 14,793.800 1,748.760
9,457.770 15,768.000 1,780.310
8,751.880 15,005.360 1,758.720
9,835.860 16,006.950 1,675.280
9,713.910 15,955.330 1,698.940
9,535.160 16,019.700 1,697.670
9,473.680 16,120.330 1,694.160
9,736.490 16,132.800 1,675.920
8,647.850 15,340.080 1,848.240
8,666.530 15,175.970 1,836.130
10,027.500 15,936.360 1,684.270
9,871.490 15,754.750 1,695.680
9,777.970 15,930.560 1,691.010
9,775.940 16,122.090 1,672.980
10,062.330 15,813.200 1,688.530
10,160.020 16,200.450 1,729.060
10,140.980 16,317.830 1,733.400
10,423.830 16,127.950 1,707.350
10,434.580 16,002.550 1,717.120
10,055.860 16,265.770 1,683.750
10,181.960 16,048.100 1,728.630
10,297.560 15,815.880 1,747.140
10,288.760 15,874.850 1,764.270
10,441.600 15,881.760 1,727.430
10,389.740 15,988.490 1,735.950
10,210.270 15,710.740 1,745.790
10,166.320 15,868.250 1,725.310
9,990.330 15,967.560 1,679.170
8,458.150 15,548.390 1,748.260
8,453.570 15,694.680 1,699.410
8,767.240 15,531.960 1,734.690
9,312.490 16,143.020 1,764.960
9,857.820 15,963.380 1,682.890
9,859.790 15,864.030 1,690.070
9,759.210 15,859.790 1,708.040
9,956.320 15,852.580 1,692.520
10,060.130 15,957.950 1,686.930
9,755.770 15,761.670 1,743.190
9,653.780 15,859.520 1,736.310
9,553.450 15,956.890 1,703.270
Azimuth
0.000
180.000
0.000
0.000
0.000
0.000
180.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
173.000
175.000
185.000
185.000
184.000
176.000
140.000
43.000
182.000
223.000
140.000
50.000
180.000
175.000
180.000
152.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Dip
-70.000
-70.000
-80.000
-80.000
-90.000
-90.000
-70.000
-90.000
-90.000
-80.000
-90.000
-90.000
-90.000
-80.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-45.000
-45.000
-50.000
-45.000
-45.000
-46.000
-46.000
-45.000
-45.000
-46.500
-45.000
-46.500
-65.000
-45.000
-45.000
-50.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
Depth
690.980
490.730
480.650
703.170
151.490
570.580
543.460
605.640
669.820
623.320
668.290
660.670
572.260
542.070
75.290
86.720
185.010
215.490
26.060
115.210
118.260
319.430
308.460
210.310
215.800
188.370
152.400
149.350
145.080
152.400
132.590
200.250
200.250
96.620
200.250
123.750
200.250
200.250
163.680
196.290
200.250
203.300
218.540
282.550
306.930
306.930
282.550
282.550
261.620
331.310
297.790
34 of 138
Hole #
KN-91-39
KN-91-40
KN-91-41
KN-91-42
KN-91-43
KN-91-44
KN-91-45
KN-91-46
KN-91-47
KN-91-48
KN-91-49
KN-91-50
KN-91-51
KN-91-52
KN-91-53
KN-91-54
KN-91-55
KN-91-56
KN-91-57
KN-92-63
KN-92-64
KN-92-66
KN-92-67
KN-92-68
KN-92-69
KN-92-70
KN-92-75
KN-92-76
KN-92-77
KN-92-78
KN-92-79
KN-92-80
KN-92-81
KN-92-82
KN-92-83
KN-92-84
KN-92-85
KN-92-86
KN-92-87
KN-00-08
KN-00-10
KN-00-11
KN-00-12
KN-01-03
KN-01-04
KN-01-12
KN-02-01
KN-02-03
KN-02-04
KN-02-05
KN-02-08
Survey Coordinates
Easting
Northing
Elevation
9,858.390 15,960.620 1,683.400
9,858.620 15,866.970 1,689.400
9,662.400 16,057.610 1,686.120
9,754.510 16,058.390 1,682.630
9,858.690 16,057.470 1,672.650
9,955.170 16,057.730 1,665.760
10,057.430 16,058.110 1,678.510
9,957.470 15,757.070 1,694.130
9,658.470 15,755.950 1,762.700
9,559.070 15,857.140 1,743.140
9,555.450 15,756.910 1,752.920
9,660.940 15,656.020 1,741.060
9,757.670 15,657.320 1,738.500
8,873.880 15,756.100 1,626.500
8,897.850 15,568.100 1,652.500
8,908.830 15,426.090 1,710.500
9,109.860 15,578.060 1,666.500
9,062.890 15,764.070 1,640.500
9,088.910 15,891.060 1,638.500
8,837.110 15,189.310 1,853.700
8,836.860 15,010.230 1,807.600
8,293.980 15,116.580 1,707.400
8,287.820 15,264.650 1,690.910
9,014.490 14,914.230 1,857.200
9,050.530 14,756.210 1,844.900
9,163.050 14,605.680 1,764.560
10,492.890 16,102.470 1,700.720
10,695.130 16,108.760 1,678.160
10,501.790 15,954.890 1,711.340
10,728.350 15,979.310 1,695.610
10,934.760 16,021.320 1,695.610
10,714.270 15,838.950 1,710.970
10,450.720 16,197.050 1,699.120
9,040.850 15,058.270 1,887.170
9,559.320 15,647.800 1,772.560
9,430.490 16,065.500 1,722.400
9,449.940 15,973.580 1,731.900
10,596.850 16,109.640 1,683.900
10,551.380 16,194.700 1,679.300
10,261.630 15,897.930 1,776.900
10,225.930 15,790.360 1,747.940
10,398.410 15,944.160 1,733.800
10,282.240 16,018.290 1,794.380
10,265.770 16,117.460 1,787.190
10,268.010 16,207.840 1,792.530
10,259.500 16,276.930 1,803.180
10,458.930 16,139.050 1,699.050
10,460.780 16,033.030 1,707.690
10,578.570 16,289.420 1,645.410
10,356.230 16,236.270 1,736.820
10,249.180 16,367.610 1,818.000
Azimuth
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
270.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
340.000
340.000
0.000
2.000
0.000
0.000
0.000
0.000
0.000
0.000
Dip
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-60.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-90.000
-80.000
-80.000
-80.000
-80.000
-80.000
-80.500
-72.500
-80.000
-80.000
-75.000
-85.000
-70.000
Depth
82.300
79.750
282.550
282.550
273.400
270.350
276.450
340.470
367.890
338.940
431.290
443.480
337.410
154.530
154.530
212.450
169.770
154.530
54.250
165.500
199.700
151.800
148.700
132.300
125.900
150.000
252.400
197.500
228.000
203.300
172.800
118.000
294.700
90.500
264.300
166.700
181.700
252.100
316.100
454.200
521.210
509.020
674.000
600.500
597.410
548.640
623.930
770.230
451.000
590.400
423.700
35 of 138
Hole #
KN-02-09
KN-02-13
KN-02-16
KN-02-19
KN-02-25
KN-03-01
KN-03-02
KN-03-03
KN-03-04
KN-03-05
KN-03-06
KN-03-07
KN-03-08
KN-03-09
KN-03-10
KN-03-11
KN-03-12
KN-03-13
KN-03-14
KN-03-15
KN-03-16
KN-03-17
KN-03-18
KN-03-19
KN-03-20
KN-03-21
KN-03-22
KN-03-23
KN-03-24
CD-03
CD-04
CD-05
CD-06
CD-07
CD-18
DH-03-14
KN-02-53
KN-02-57
KN-02-58
KP-03-01
KP-03-02
KP-03-03
KP-03-04
KP-03-05
KP-03-06
KP-03-07
KN-02-54
Survey Coordinates
Easting
Northing
Elevation
10,358.300 16,320.290 1,736.580
10,360.320 16,046.030 1,738.060
10,362.250 15,844.150 1,740.970
10,364.550 16,440.961 1,729.900
10,759.920 15,976.200 1,694.260
9,070.000 14,876.030 1,864.930
9,253.790 14,997.170 1,895.900
9,266.120 15,184.130 1,916.510
8,843.880 15,209.740 1,857.830
8,563.900 14,930.060 1,706.270
9,471.260 15,337.630 1,930.280
9,430.930 15,546.520 1,852.760
8,759.960 15,218.760 1,850.950
8,985.790 16,591.539 1,493.290
8,859.810 15,694.450 1,632.790
9,245.500 15,667.670 1,747.510
9,076.040 15,381.490 1,719.840
9,662.070 15,835.470 1,741.570
10,162.700 16,006.150 1,718.370
10,456.500 16,033.400 1,707.700
9,960.540 15,998.020 1,672.500
10,456.500 16,033.400 1,707.700
10,062.130 16,088.180 1,678.180
10,763.430 16,081.770 1,683.830
10,760.230 16,078.360 1,683.700
9,960.450 16,307.870 1,653.300
10,020.430 16,211.880 1,666.230
9,651.100 16,150.800 1,674.770
9,681.410 16,251.370 1,653.230
8,527.670 17,171.221 1,416.860
8,985.970 16,594.449 1,493.250
9,540.200 16,640.859 1,554.490
8,984.280 16,087.570 1,608.130
8,299.440 16,629.980 1,558.450
10,764.390 16,682.180 1,547.000
10,701.100 16,772.520 1,541.000
8,538.420 15,115.090 1,809.550
10,939.800 16,023.930 1,695.890
10,059.820 16,310.460 1,687.420
10,395.320 16,224.400 1,717.120
10,402.090 16,302.830 1,711.260
10,501.840 16,302.050 1,672.980
10,615.180 16,177.830 1,673.080
10,499.580 16,106.070 1,699.320
10,355.000 16,095.750 1,737.090
9,860.270 15,942.360 1,683.900
10,162.410 15,915.340 1,718.710
Azimuth
0.000
0.000
0.000
0.000
180.000
0.000
0.000
0.000
0.000
0.000
180.000
180.000
0.000
0.000
0.000
0.000
0.000
180.000
0.000
80.000
0.000
260.000
0.000
90.000
0.000
0.000
0.000
0.000
0.000
0.000
180.000
0.000
180.000
0.000
0.000
0.000
180.000
93.000
6.000
260.000
330.000
30.000
90.000
130.000
200.000
230.000
180.000
Dip
-85.000
-85.000
-85.000
-85.000
-75.000
-90.000
-80.000
-90.000
-75.000
-90.000
-80.000
-85.000
-85.000
-50.000
-65.000
-80.000
-90.000
-85.000
-90.000
-45.000
-85.000
-45.000
-90.000
-45.000
-82.000
-90.000
-90.000
-90.000
-90.000
-90.000
-65.000
-70.000
-70.000
-70.000
-80.000
-90.000
-80.000
-60.000
-60.000
-50.000
-65.000
-60.000
-65.000
-60.000
-60.000
-65.000
-55.000
Depth
578.210
691.000
804.000
469.390
764.130
643.430
648.300
695.000
657.500
524.300
650.500
570.500
566.000
349.600
449.000
572.100
558.400
475.500
518.200
153.920
442.600
406.300
457.200
397.100
438.000
151.500
148.400
90.000
102.700
294.700
340.500
313.000
305.100
316.100
451.100
16.750
40.040
429.000
591.000
688.100
529.600
551.800
499.090
480.800
501.520
453.200
557.010
36 of 138
11.
37 of 138
mm core) to act as casing for NQ (48 mm core), which usually was used to
complete the hole, has solved the problem. In rare instances reduction to
BQ (37 mm core) was necessary to reach target depth. The core recovery is
very high with an average of ~70% in the Broken Zone, and ~100% in the
remainder.
A test was conducted to compare assay results from holes with steep
angles to holes with shallow angles. In total 29 holes were drilled at shallow
angles (less than -60) so that oriented core could be obtained to assist with
the geotechnical program. It was found that there is no significant grade
variation between the two data sets. Because the angle holes tested various
different directions, it appears likely that there is no preferred vein
orientation in the deposit that could be missed with steep drilling.
The term true thickness is not generally applicable to porphyry
deposits as the entire rock mass is potentially ore grade material and there
is no preferred orientation to the mineralization. Because of the potential of
ore grade material through the entire length of the hole, sampling was
generally continuous from the top to the bottom. The mineralization is
generally confined to three main lithologies, hypogene monzonite, Takla
BFP (bladed feldspar porphyry) and Takla volcanics. These lithologies form
large massive bodies underlying the central and eastern cirques. The
mineralization is generally flat lying within the various lithologies. The
mineralized Takla volcanic and intrusive rocks show generally vertical
contacts. The higher-grade monzodiorite intrusive in the East Cirque
appears to be an inclined tabular body, dipping 20 to the south.
It is our opinion that the sampling and assay program was carried out
with the reasonable care and skill expected of the engineering profession.
12.
Drilling since 2001 has been the most important exploration carried
out on the Kemess North property. This new drilling forms the basis of the
mineable resource as the pre-2001 drilling was not deep enough to test the
higher-grade zones. As well, more than of the assays have been
completed since 2001. The evaluation of the sample Preparation, Analysis,
and Security has therefore been focused on the 2001 and later activities.
The drill core was logged by a small team of geologists, split using a
rock saw, and then samples were passed through primary crushing. During
the 2002 program, a portable sample preparation lab was leased from ALS
Chemex. For the 2003 program, a sample -bucking facility was built near the
mill area.
The core samples were dried then crushed to 80% passing 10 mesh
at the mine site. Each sample is riffled twice with one split being retained at
38 of 138
the mine, and a 250 g sample sent to the lab. The remainder of the sample
was discarded.
The portion of sample retained at the mine site is kept in a plastic bag
with a sample tag and stored in a plastic pail. The portion of the sample sent
to the lab was placed in a plastic bag with a sample tag, shipped in a plastic
pail with two security tags, the pail top was sealed and taped. A submission
sheet was sent along with each pail of samples that included the name of
the sample preparation person, the date, the sample numbers, the number
of samples, and the numbers of the security tags.
The core storage site near Kemess Lake is a well-organized facility.
The remaining cores are still in core boxes and are available for geology
reviews as well as check assays.
Work completed by employees of the company included core logging,
sample layout, sample splitting and preliminary sample preparation. A
professional geologist oversaw all of the work from core logging to sample
splitting, while the Chief assayer at the mine oversaw the preliminary sample
preparation, and shipping.
Chemex Labs carried out more than 76% of the total assays for this
project. The lab is widely used by the mining and exploration industry and
carries the highest certification as registered assayers, including ISO 9002,
ISO:9001:2000, and they are working towards ISO 17025.
In total, excluding quality control samples, 28,831 samples were
submitted to Chemex for copper and gold analyses during the 2002 and
2003 field seasons (the samples from the 2002 and 2003 programs
represent more than 76% of the total assay data). The copper analyses
were completed by atomic absorption spectrometry (AA), following a triple
acid digestion. Gold analyses were completed by standard one assay ton
fire assay with AA finish.
The remaining 24% of the assay work was carried out by various
other labs for the earlier exploration companies including Kennco, Getty,
Shell Oil, and El Condor. Historical records of the Sampling, Analysis, and
Security of this earlier work are not available. Most of this work is for shallow
drilling and the project is sensitive to the deeper part of the deposit.
It is our opinion that the sampling and assay program was carried out
with the reasonable care and skill expected of the engineering profession.
39 of 138
13.
Data Verification
In total, three days were spent at the Kemess mine site verifying the
geological database, as well as at least three days doing verification in the
office. During the field check, six drill holes were visited, the holes have
been left with the surface casing in place; the collars are marked with pieces
of 4x4 wood stuck into the casing pipe and metal labels nailed to the posts.
As well as the six holes visited, many more collar markers were visible. The
area has many roads that have been built to access drill sites.
The second step with the field verification was to visit the core
storage area. All of the core is stored in racks, which are well built, marked
and mapped out. A legend is available showing where each hole is stored
by rack number. All of the core is split with a diamond saw and weather
resistant sample tags have been used to mark sample intervals. The tags
are stapled to the edge of the core box at the beginning of the sample
interval. Depth markers have been converted to metric. Sample numbers
correspond with core logging sheets. Sample lengths were between 1.5 m
and 2.0 m. It was observed that there have been samples taken for SG
testing and metallurgical testing; both sample sets were well marked in the
core boxes.
The database verification process included comparing original, hand written geology core logging sheets with the database, which is computer
based. Items checked included drill hole number, hole orientation,
lithologies, depths of lithologies and sample numbers. Sample numbers and
assay results were checked against original lab reports. In total, the
database was verified using 33 drill holes from within the potential mine
area, representing approximately 35% of the total. It was determined that
sample numbers and lithology depths on core-logging sheets correspond to
the database. As well, assay results reported in the database correspond
with hard copy assay sheets provided by the laboratory.
Lithology and alteration codes in the database do not always agree
with the original core logging sheets. The problem appears to be the
enormous amount of data and the fact that numerous geologists have
logged the drill holes over a period of many years. This potential problem
was overcome by amalgamating the lithology into four lithology and three
alteration blocks to represent the deposit. These more global units were
modelled wire-framed 3 -D solids and then drill hole lithologies and alte ration
were back-coded according to the 3-D lithology or alteration block that
portion of the hole was in.
The verification program has been limited to a significant number of
holes, but not all of them. In total 47 drill holes were checked out of a total of
93 holes in the potential pit area. The data verified was deemed to be
representative of the database and the potential mine area. It is believed
40 of 138
that the work completed by the exploration group has been diligent and has
been carried out with care and skill expected of the engineering profession.
14.
Adjacent Properties
41 of 138
42 of 138
Figure 9:
43 of 138
44 of 138
This indicates that the met samples were well located to represent the deep
ore for the Kemess North deposit. Future testing should also be done on the
shallow ore on the west side of the pit for more detailed prediction of
operating performance during the earlier years of the project. Since the
project viability is dependant on the performance of the deep, higher grade
ore, and during the earlier schedule periods plant feed will also be provided
from Kemess South, these shallower samples are not considered to be
critical to the project viability.
Table 15.1: Metallurgy Samples with Drill Hole References
Sample
#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Drill Holes
KN-00-12 KN-02-01
KN-02-01 KN-02-03
KN-02-01 KN-02-03
KN-01-17 KN-02-01
KN-02-0102-03
KN-02-01 KN-02-04
KN-02-05 KN-02-06
KN-02-05 KN-02-08
KN-02-01 KN-02-03
KN-02-01 KN-02-04
KN-02-01 KN-02-05
KN-02-01 KN-02-05
KN-02-16 KN-02-18
KN-02-13 KN-02-16
KN-02-13 KN-02-24
KN-02-14 KN-02-17
KN-02-14 KN-02-17
KN-02-10 KN-02-17
KN-02-03 KN-02-07
KN-02-03 KN-02-07
KN-02-03 KN-02-07
KN-02-03 KN-02-13
KN-02-03 KN-02-07
KN-02-15 KN-02-33
KN-02-10 KN-02-14
KN-02-14 KN-02-15
KN-02-14 KN-02-15
KN-02-15 KN-02-33
KN-02-01 KN-02-13
KN-02-14 KN-02-15
KN-02-04
KN-02-05
KN-02-05
KN-02-03
KN-02-06
KN-02-05
KN-02-09
KN-02-09
KN-02-05
KN-02-07
KN-02-13
KN-02-07
KN-02-07
KN-02-06
KN-02-09
KN-02-09 KN-02-13 KN-02-16
KN-02-16 KN-02-18 KN-02-24
KN-02-13 KN-02-16 KN-02-24
KN-02-24
KN-02-09
KN-02-06
KN-02-06 KN-02-09 KN-02-10 KN-02-21
KN-02-06 KN-02-08 KN-02-09 KN-02-21
KN-02-24
KN-02-24
KN-02-21
KN-02-36
KN-02-21
KN-02-24
KN-02-13
KN-02-13
KN-02-13
KN-02-36
KN-02-15
KN-02-17
KN-02-17
KN-02-39
KN-02-39
KN-02-24
KN-02-16 KN-02-24
KN-02-15
KN-02-17 KN-02-21 KN-02-46
KN-02-21 KN-02-39
KN-02-38 KN-02-39
KN-02-33
45 of 138
KN-02-39
Figure 10:
46 of 138
The sulphides are coarse grained and are adequately liberated for
rougher flotation at a grind of K80 at 145 .
Ball mill work indices for samples of two recent plant surveys were
13.8 and 15.0 kWh/t. The BMWI for the sample used in laboratory
testing was only 12.5, well below average. The samples of Kemess
North averaged 13.8 kWh/t.
The average metal contents of North ores are slightly lower, copper
at 0.20% Cu versus 0.22% Cu and gold at 0.4 g/t Au versus 0.75 g/t
for South ores.
The near surface ores of the North deposit are of slightly lower grade
than those of deeper zones.
47 of 138
Bond Ball
Mill Work
Index
15.1
12.8
14.2
14.4
Copper
Concentrate
Grade
% Cu
23
22 to 24
22 to 24
24 to 26
Copper
Recovery
Gold
Recovery
Cu %
85
86
86
92
Au%
61
60
50 to 60
60 to 70
Silver Recovery
Ag %
Ag/Au
(in concentrate)
40 to 45
40 to 45
40 to 45
50 to 55
2.9
3.3
3.0
3.0
48 of 138
16.
Geological Model
4.0 g/t Au was used as an outlier cutoff grade for gold; 16 assays are
higher than the cutoff for gold.
Outlier high grade cutoffs were applied to both Copper and Go ld. 14
Copper assays were cut to 1.35% and 16 high grade Gold assays
were cut to 4 g/t. The cut grades were used in compositing.
49 of 138
0 = undefined lithologies;
5 = Hypogene monzodiorite;
7 = Takla BFP.
3-D solid wire frame models based on the drill hole intercepts were
provided by Northgate for the above Litho types. The composites
were then tagged with a Litho code according to the 3-D solid they
were included in on a majority (length) basis.
50 of 138
Maximum
Block Size
No. of Blocks
East
8,000
12,000
20
200
North
14,500
17,200
20
135
850
2005
15
77
Elevation
Grades
Zones
ORE%
Classes
Values
51 of 138
The 3-D Block models for Kemess North include the following items:
Item
Minimum Maximum Precision
Description
TOPO
0
100
1
Topography%
CUKRG
0
2
0.001
Cu% from kriging
CUIDW
0
2
0.001
Cu% from IDW interpolation
CUPLY
0
2
0.001
Cu% from polygonal method
AUKRG
0
4
0.001
Au g/t from kriging
AUIDW
0
4
0.001
Au g/t from IDW interpolation
AUPLY
0
4
0.001
Au g/t from polygonal method
LITHO
0
10
1
Rock type
DIST
0
500
1
Distance to nearest hole (m)
NCOMP
0
50
1
Number of composites used
NDH
0
25
1
Number of dhs used
KRGVR
0
4
0.001
Kriging variance
CUEQ
0
4
0.001
Extra
AUEQ
0
8
0.001
Extra
ORE%
0
100
1
Ore Percent
SG
0
5
0.01
Extra
CLASS
0
5
1
Resource classification codes
Other1
Other economic items
Other2
Other material Characteristics
LITHO
ORE%
AU
52 of 138
CU
CUEQ
AUEQ
CLASS
The grade interpolation method and search distances for kriging were
based on the Geostatistical analysis and variogram parameters. A minimum
of 3 and a maximum of 16 composites were used for the interpolations with
maximum 4 composites from each quadrant. The maximum search for the
composites was limited to 200 m. The general steps were:
A background interpolation was done using the inverse distance
weighting to a power of three without using the litho boundaries. The idea
with the background interpolation was to assign grades to all the blocks with
no litho codes and those with litho code 4. Search distances were limited to
200m, wi th a limited vertical search of one bench. These background values
were assigned to both the kriged and IDW grade values
Separate IDW runs were made for AU & CU for LITHO codes 5, 6, &
7 (6 runs) using the specific interpolating parameters for each metal b y
zone. For blocks that meet the selection criteria the background values were
over written.
Separate Ordinary Kriging (OK) runs were made for AU & CU for
LITHO codes 5, 6, & 7 (6 runs) using the specific interpolating parameters
for each metal by zone. For blocks that meet the selection criteria the
background values were over written.
The reserves Class codes were assigned based on the Geostatistical
analysis and the following items loaded into the model during the grade
interpolation runs.
DIST -
53 of 138
NCOMP -
LITHO -
The distances used in the resource CLASS item were deduced from
the ranges of the global indicator variogram determined for CU within L ITHO
5, 6, and 7 zones. These are listed in Table 16.2. The 50 m-distance used in
the measured classification was deduced from the range of the first structure
of the indicator variogram. The 150 m-distance used for the indicated
resource category was derived based on the range of the same variogram
corresponding approximately to 80% of the sill. The variogram range for the
second structure extends up to 285 m, but the correlation between
composites beyond 200 m is not significant.
Table 16.2: Resource Classification Criteria Used
1
Measured Resources
DIST = < 30 m
or
DIST = 31-50 m
and
NCOMP > = 5
(b)
2
Indicated Resources
DIST = 31-50 m
and
NCOMP = < 5
or
51 m < DIST < 150 m
and
NCOMP > = 5
or
51 m < DIS T < 200 m
and
LITHO = 5, 6, or 7
3
Inferred Resources
DIST > 150
or
Other blocks that
cannot be classified as
measured or indicated
Mineral Resources
The following Resource and Reserve tables are based on the All Drill
Hole model and summarize the measured, indicated, and inferred
resources for the total Geological Model.
54 of 138
Tonnes
(Mt)
739.6
589.4
435.9
263.7
123.2
52.5
27.6
15.7
8.8
4.5
2.4
Mean
Cu %
0.127
0.153
0.181
0.217
0.267
0.330
0.384
0.430
0.477
0.527
0.575
Mean
Au g/t
0.237
0.278
0.320
0.376
0.465
0.610
0.769
0.928
1.083
1.246
1.452
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.127
0.238
0.154
0.279
0.182
0.324
0.220
0.385
0.273
0.478
0.337
0.627
0.393
0.793
0.442
0.962
0.491
1.131
0.547
1.309
0.592
1.486
Tonnes
(Mt)
947.9
632.8
411.2
218.9
95.9
38.5
19.0
9.6
4.2
1.8
0.8
Mean
Cu %
0.098
0.136
0.170
0.210
0.259
0.317
0.365
0.409
0.457
0.502
0.547
Mean
Au g/t
0.186
0.235
0.289
0.350
0.437
0.569
0.714
0.895
1.099
1.206
1.251
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.098
0.185
0.135
0.234
0.170
0.289
0.209
0.349
0.257
0.434
0.314
0.567
0.362
0.714
0.406
0.897
0.465
1.104
0.513
1.219
0.547
1.249
55 of 138
Tonnes
(Mt)
337.1
74.1
41.9
28.4
11.2
2.9
0.27
0.18
0.06
Mean
Cu %
0.040
0.131
0.175
0.196
0.234
0.276
0.357
0.376
0.407
Mean
Au g/t
0.068
0.164
0.217
0.234
0.307
0.397
0.542
0.589
0.646
Inverse Distance
(power = 3)
Mean
Mean
Cu %
Au g/t
0.040
0.068
0.131
0.164
0.175
0.217
0.196
0.234
0.234
0.307
0.276
0.397
0.357
0.542
0.376
0.589
0.407
0.646
Bulk Density
A great deal of effort has gone into the determination of the b ulk
density (referred to as SG) for the deposit. In total, more than 2,200
measurements have been performed and a weighted mean SG of 2.70 has
been determined. Four different sets of data are available, pre-1999
samples, as well as samples from 2000, 2002, and 2003. Sample material
has ranged from whole core samples 15 cm to 20 cm long for the 2003
work, quartered core for the 2000 and 2002 samples, and crushed coarsereject material for the pre-1999 samples. The 2003 lab work was by
Lakefield Research using their wax immersion method.
In order to determine a realistic SG for the proposed pit area, the SG
sample results were interpolated into the 3-D block model. Because of the
high number of samples and their distribution within the proposed pit it was
decided to use the interpolated SG for resource and reserve calculations .
56 of 138
The range of SG values by bench was from 2.63 to 2.72 showing a weak
trend of increasing SG with depth.
An SG of 2.66 was calculated as a default for waste material. This is
a tonnage weighted average for waste/grade categories below the
incremental economic cut-off (NSR<2.2). Similarly a default SG of 2.668
was calculated for material above the economic cutoff, for material that
didnt receive an interpolated SG value. The range in SG values for waste
material was from 2.655 to 2.674, showing very little variation (-0.2% to
+0.5% about an SG of 2.66).
(d)
Model Check
Reconciliation
57 of 138
58 of 138
Figure 11:
59 of 138
In Situ
(bcm x 106)
3.73
24.26
13.86
23.20
46.42
111.47
In Situ
(tonnes x 106)
9.89
64.53
36.90
61.58
123.89
296.79
Mineable
(tonnes x 106)
9.41
61.42
35.14
58.57
117.86
282.40
Cu
(%)
0.066
0.085
0.115
0.145
0.226
0.159
Au
(g/t)
0.156
0.190
0.230
0.271
0.419
0.306
In Situ
(bcm x 106)
2.65
11.71
63.38
10.09
21.22
52.01
In Situ
(tonnes x 106)
6.99
31.04
16.84
26.93
56.62
138.42
Mineable
(tonnes x 106)
6.69
29.62
16.03
25.60
53.91
131.85
Cu
(%)
0.062
0.083
0.118
0.147
0.233
0.160
Au
(g/t)
0.164
0.191
0.224
0.268
0.438
0.310
In Situ
(bcm x 106)
6.38
35.97
20.20
33.30
67.63
163.48
In Situ
(tonnes x 106)
16.88
95.57
53.74
88.51
180.51
435.21
Mineable
(tonnes x 106)
16.10
91.04
51.17
84.17
171.76
414.24
Cu
(%)
0.064
0.084
0.116
.146
0.228
0.160
Au
(g/t)
0.159
0.190
0.228
0.270
0.425
0.307
The final pit indicates a strip ratio of 1:0.81 (tonnes ore to tonnes
waste).
60 of 138
17.
The entire mine planning for the Kemess North mineral property is
based on work done with MineSight a suite of software well proven in the
industry. This includes the 3-D block model described in Section 16, as well
as pit optimization, detailed design, and production scheduling.
In addition to the geology information used for the block model, other
data used for the mine planning includes the base economic parameters,
costs data from the February 2003 pre-feasibility study, Geotechnical slope
design parameters, metallurgical recoveries, and project design through put
targets. All design work is based on using the existing mining equipment
from Kemess South.
(a)
The economic pit limit was determined using the ePit optimization
routines in MineSight which are based on the Lerchs-Grossman algorithm
(LG) and have been run to account for time value discounting. The LG runs
against the 3D Block model evaluating the costs and revenues of the blocks
within potential pit shells. The routine expands downwards and outwards
from economic surface mineable mineralization, until the last increment is at
break-even economics.
Base Design Criteria Prices, Recoveries, Costs, Ore Class
The Base Design criteria for the ePit routine are listed in Table 17.1.
The mine costs were also increased by $0.02 per bench below 1,615
elevation to account for increased haulage and pit dewatering costs as the
pit deepens. The Net Minesite Price is the market price minus all offsite
charges for concentrate transportation, smelting, refining etc.
Table 17.1: Economic Pit Design Parameters
Units
$Can/lb
$Can/gm
%
$/tonne mined
$/tonne milled
Code
Benches per
year
%
Copper
Gold
$0.901
NA
NA
$11.753
88.8%
61.5%
$1.03
$1.03
$2.93
$2.93
1&2
10
1&2
10
8%
8%
61 of 138
Slope parameters
The overall slope design parameters from Knight Pisold in Table
17.2. The pit slope parameters are based on a Factor of Safety of 1.2 which
is deemed achievable and safe by Geotechnical specialists, if controlled
blasting techniques, groundwater depressurization, and high wall operating
practices are implemented. The operations planning and budgeting costing
and specialty equipment have been revised to reflect this increased control
requirement.
Table 17.2: ePit Slope Angles by Pit Sector
Azimuth 0
Slope
51 51 52 47 45
45
47
47
52
52
Block Discounting
The economic effect of the time delay of ore revenues versus the cost
of stripping the over-lying waste is accentuated in the Kemess North ore
body because of the deep high grade zone and its effect on the economic pit
limits. This is often evaluated using the Whittle 4d or 4x analysis but an
equally effective method is to apply a discount factor to each block. In this
way for each sector of the pit wall, for each incremental shell, the time
discounted revenues from ore grade blocks are evaluated against the time
discounted overlying waste. For example , while examining the next
incremental skin or pit shell the LG at any point on the pit wall may show
that the revenues from the ore in the next block in that pit sector may be
greater than the cost overlying waste up to surface. However, when the time
delay between the revenues and the stripping costs are considered, the next
pit incremental expansion may not be economic. Although the actual years
that the revenues and costs are incurred is not known when the LG is
evaluating each incremental expansion, it is the difference between the two
time periods that determines if the sector is a cash positive expansion. The
discount rate for this LG analysis is 8% and assuming the final pit
pushbacks will be designed to keep the bench advance rate to 10 benches
per year.
Resource Class
Finally, the LG was also restricted to include only Measured and
Indicated Resource Class material in the revenues (CLASS= 1&2). Any
Inferred (CLASS=3) material is costed as waste and zero revenue.
62 of 138
From this analysis, the detailed pit designs were based on the
discounted P10 pit shell which corresponds to the full project base case
prices. A discount rate less than 8%, a bench advance greater than 10 per
year, or lower costs/higher prices than the project base parameters will
improve the economics within this pit shell. However the opposite is also
true.
63 of 138
Figure 12:
64 of 138
Figure 13:
65 of 138
Figure 14:
66 of 138
Figure 15:
Lerchs-Grossman Sensitivities
LG Sensitivity
(Pit 10 is Base Case Prices)
350000
300000
250000
X 1000
200000
150000
50000
0
1
10 11
12 13
14 15
-50000
Pit Number
Note: Net$ value is relative. Full cash flow analysis is required to determine
project NPV.
67 of 138
(b)
Selection of Pushbacks
The LG sensitivity analysis was also useful to determine were to
design the pit pushbacks. The pit shell opening up the lower grade, but
lower strip ratio, west side of the deposit, produces ore earlier in the
schedule suitable for a first stage of mining. The next major increment is to
the full economic pit depth on the east side. To enable a more even annual
strip ratio in the production scheduling, this eastern pushback was split into
2 stages, a shallower north side and a deeper south side mining to the
ultimate pit depth. The size of the stages was roughly determined to ensure
that the resultant Phase 2 & Phase 3 each have a sufficient bench width to
enable efficient mining operations. For each of the 3 stages the design was
pushed to the ultimate pit lateral limit on three walls, with subsequent
pushbacks expanding in one direction only. This will enable much more
efficient mining operations when adjacent pushbacks are being mined at the
same time. Figures 16, 17, and 18 indicate the general location of the
pushbacks as the increasing metal prices used in the LG routine, expands
the economic mining limit.
Detailed Slope and Ramp Parameters
The overall pit slopes and detailed bench design parameters ha ve
been provided by Knight Pisold for the different sectors of the pit wall and
are listed in Table 17.3.
68 of 138
Figure 16:
69 of 138
Figure 17:
70 of 138
Figure 18:
71 of 138
Bench Face
Angle (deg)
Overall Slope
Angle (deg)
Operational Requirements
65
51*
NE
70
52
SE
60
47
60
45
SW
60
47
70
47
NW
70
52
Width
Grade
Main Ramp
30m.
10%
22.6m.
10%
None
NA
NA
72 of 138
Subsequent to the pit design Knight Pisold reviewed the final P647
design with the combined designed overall slope angles and the high wall
ramps (see Appendix D). This review continues to indicate that the pit wall
slopes as designed, are aggressive but achievable with effective controlled
excavation techniques and groundwater depressurization with the exception
of the South slope. Because of the increased slope height with the current
design, the Factor of Safety (FoS) drops below 1.2 for a narrow sector of the
pit where the south pit wall cuts through the mountain peak. Design changes
will be required for the Feasibility Study to address this shortfall. Possible
solutions are to reduce the overall slope angle in this sector or to reduce the
overall slope height by excavating the top off the mountain peak. In the
worst case, reducing the slope by 100 m vertically, by removing the total
mountain peak will require 32 million tonnes of excavation. This would
increase the pit waste by 10%, which is within the accuracy of the Prefeasibility. A more thorough design will likely be able to reduce this extra
waste requirement. This design work will need to be addressed in the
Feasibility Study; however at this stage the Pre-feasibility pit design and
reserves are reasonably valid.
Phase Designs
The resultant 3 pit phase designs are given in Figures 20 to 22. The
upper benches in Phase 1 are shown as a separate Pre-strip phase which is
mined in the pre-production period to expose ore. This is shown in
Figure 19.
Grade Bins by NSR Cutoff
The reserve reports have the ore broken into grade bins for
production schedule optimization. These grade bins are based on the NSR
value of each block, which is calculated from the ore grades in each block,
the net smelter metal price, and the plant recovery for gold and copper. The
net smelter price is base on the base project parameter market price and
$US exchange rate, and offsite transportation, smelting, and refining
charges, etc. The NSR cutoff values ($/Tonne) used in the reserve reports
are set to report ore grade bins which cover full and incremental ore cost.
The incremental cutoffs are based on the fact that the LG only expands the
economic pit limit if the ore grade blocks can cover all costs (Decision
Blocks). Any blocks that are internal in the pit (Internal Blocks) will be mined
anyway to get to the decision blocks so they can still contribute positively to
cash flow if their metal content can cover costs downsteam of mining.
Different levels of downstream costs were considered to cover the overhead
costs and other high grade bins are also defined. The NSR cutoffs also
include a rehandle cost to allow for stockpiling. The Table 17.5 describes the
NSR cutoffs used in the reserve reports.
73 of 138
Figure 19:
74 of 138
Figure 20:
75 of 138
Figure 21:
76 of 138
Figure 22:
77 of 138
Description
2.2
Ore/Waste
Cutoff
2.2 to 2.38
Sub Grade
Cutoff
2.38 to
3.38
Mill Cutoff
3.38 to
4.03
Internal Cutoff
4.03 to 5.0
Mine Cutoff
> 5.0
High Grade
Phase Reserves
Pit reserves for these designs were calculated using the 3D block
model. The mining losses and dilution included in these reports are the
same as described in Section 16. The following tables include the material
by class, and Diluted grade values. Grades are based on the kriged value in
the Block Model and are in % for Copper and g/t for Gold. The HARD value
is the Bond Work Index (BWI) and is used in scheduling to vary the annual
ore production through the mill. Tables 17.6, 17.7, 17.8 and 17.9 list the
reserves for each mining phase.
78 of 138
Cutoff
In situ
Ore
(BCMS)
In situ
Ore
(Tonnes)
Run of
Mine
(Tonnes)
Diluted
NSR
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
90,840.
521,400.
239,580.
103,680.
30,000.
985,500.
245,906.
1,379,737.
632,398.
268,863.
76,920.
2,603,824.
236,743.
1,327,976.
605,476.
260,118.
73,074.
2,503,387.
2.276
2.873
3.648
4.380
5.408
3.235
Grades
CU
KRG
0.0604
0.0787
0.1025
0.1175
0.1390
0.0885
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
57,240.
356,101.
132,960.
100,680.
29,520.
676,501.
150,376.
952,520.
350,431.
262,046.
75,962.
1,791,335.
145,989.
929,950.
339,173.
253,642.
79,994.
1,748,748.
2.266
2.957
3.696
4.470
5.329
3.371
0.0 2.38
148,080.
396,281.
382,731.
Zone
Name
Zone
No.
PROV
PROB
Summary
Bench
Toe
1,825.0
1,810.0
1,795.0
1,780.0
1,765.0
1,750.0
1,735.0
Total
In Situ
Ore
(BCMS)
0.
0.
780.
64,140.
246,420.
509,880.
840,781.
1,662,001.
In Situ
Ore
(Tonnes)
0.
0.
2,122.
174,461.
665,792.
1,355,785.
2,196,999.
4,395,159.
Run of
Mine
(Tonnes)
0.
0.
5,148.
178,266.
649,729.
1,297,392.
2,121,601.
4,252,135.
Waste
Total
(Tonnes)
15322.
428686.
1,305,978.
2,161,512.
3,214,634.
3,925,457.
4,682,138.
15,733,726.
ROM
S/R
-1.00
-1.00
253.71
12.13
4.95
3.03
2.21
3.70
AU KRG
Hard
0.1658
0.2036
0.2522
0.3114
0.4092
0.2290
13.90
14.23
14.42
14.15
14.70
14.25
0.0506
0.0809
0.1037
0.1233
0.1366
0.0915
0.1873
0.2066
0.2522
0.3104
0.3515
0.2355
14.32
14.05
14.27
14.37
13.26
14.13
2.272
0.0567
0.1740
14.06
Diluted
NSR
-1.000
-1.000
2.787
2.635
2.735
3.244
3.545
3.291
Grades
CU
KRG
-1.0000
-1.0000
0.0634
0.0757
0.0788
0.0894
0.0945
0.0897
AU KRG
-1.0000
-1.0000
0.1186
0.1692
0.1804
0.2282
0.2550
0.2317
79 of 138
Hard
-1.00
-1.00
5.36
13.46
14.01
14.40
14.22
14.20
Cutoff
In situ
Ore
(BCMS)
In situ
Ore
(Tonnes)
Run of
Mine
(Tonnes)
Diluted
NSR
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
1,151,040.
8,361,240.
5,503,920.
9,423,780.
13,851,360.
38,291,340.
3,050,816.
22,229,232.
14,656,754.
25,117,896.
37,573,680.
102,628,376.
2,907,671.
21,161,620.
13,974,028.
23,882,362.
35,745,112.
97,670,792.
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
338,700.
3,033,540.
2,401,800.
3,736,440.
4,249,380.
13,759,860.
896,144.
8,051,396.
6,418,572.
10,059,201.
11,568,613.
36,993,924.
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
1,489,740.
11,394,780.
7,905,720.
13,160,220.
18,100,740.
52,051,200.
3,946,960.
30,280,628.
21,075,326.
35,177,096.
49,142,292.
139,622,304.
Zone
Name
Zone
No.
PROV
PROB
Summary
Bench
Toe
1,915.0
1,900.0
1,885.0
1,870.0
1,855.0
1,840.0
1,825.0
1,810.0
1,795.0
1,780.0
1,765.0
1,750.0
1,735.0
1,720.0
1,705.0
1,690.0
1,675.0
1,660.0
1,645.0
1,630.0
1,615.0
1,600.0
1,585.0
1,570.0
1,555.0
1,540.0
1,525.0
1,510.0
1,495.0
1,480.0
1,465.0
1,450.0
1,435.0
Total
In Situ
Ore
(BCMS)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
89,460.
445,500.
1,463,400.
1,862,460.
2,478,660.
3,823,080.
4,381,080.
4,736,100.
4,112,880.
3,892,740.
3,359,640.
3,418,080.
2,940,840.
2,857,800.
2,608,380.
2,491,140.
2,029,800.
1,809,120.
1,224,360.
1,057,380.
583,200.
386,100.
52,051,200.
In Situ
Ore
(Tonnes)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
239,162.
1,162,825.
3,785,270.
4,841,808.
6,465,274.
10,026,903.
11,556,439.
12,531,499.
10,944,303.
10,437,406.
9,041,581.
9,260,089.
8,078,360.
7,886,160.
7,169,952.
6,829,256.
5,534,012.
4,914,232.
3,350,283.
2,907,833.
1,592,004.
1,067,651.
139,622,304.
Run of
Mine
(Tonnes)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
252,260.
1,139,136.
3,638,288.
4,676,452.
6,171,765.
9,561,576.
10,998,975.
11,923,718.
10,414,314.
9,926,498.
8,597,332.
8,798,650.
7,674,441.
7,494,985.
6,814,557.
6,489,358.
5,257,312.
4,668,520.
3,182,768.
2,762,442.
1,512,404.
1,014,268.
132,970,032.
2.291
2.2905
3.702
4.518
5.995
4.526
Grades
CU
KRG
0.0696
0.0908
0.1185
0.1447
0.1932
0.1448
AU
KRG
0.1466
0.1800
0.2219
0.2714
0.3571
0.2722
14.36
14.69
14.46
14.43
14.46
14.50
868,563.
7,723,994.
6,124,266.
9,562,505.
11,019,937.
35,299,264.
2.296
2.917
3.708
4.519
5.767
4.363
0.0691
0.0889
0.1142
0.1437
0.1853
0.1377
0.1468
0.1848
0.2330
0.2743
0.3441
0.2662
14.19
14.34
14.35
14.32
14.30
14.32
3,776,234.
28,885,614.
20,098,294.
33,444,868.
46,765,048.
132,970,048.
2.292
2.908
3.704
4.518
5.941
4.483
0.0695
0.0903
0.1172
0.1444
0.1913
0.1429
0.1467
0.1813
0.2253
0.2722
0.3540
0.2706
14.32
14.59
14.43
14.40
14.42
14.45
Diluted
NSR
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
2.498
2.600
3.386
3.823
4.081
4.635
4.929
4.714
4.788
4.618
4.497
4.303
4.320
4.397
4.326
4.459
4.484
4.603
4.850
4.749
4.870
4.538
4.483
Grades
CU
KRG
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.0674
0.0670
0.0908
0.1038
0.1160
0.1428
0.1621
0.1562
0.1564
0.1520
0.1482
0.1376
0.1366
0.1378
0.1388
0.1439
0.1462
0.1474
0.1548
0.1595
0.1614
0.1477
0.1429
AU
KRG
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.1666
0.1919
0.2441
0.2705
0.2795
0.2912
0.2856
0.2701
0.2800
0.2675
0.2601
0.2593
0.2644
0.2717
0.2595
0.2655
0.2636
0.2771
0.2931
0.2677
0.2799
0.2675
0.2706
Hard
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
12.34
13.29
13.94
13.81
13.87
13.85
13.88
14.02
14.29
14.49
14.66
14.66
14.92
15.19
15.36
15.33
15.02
14.95
14.37
14.21
14.13
14.52
14.45
Waste
Total
(Tonnes)
10,374.
58,733.
156,408.
133,904.
239,879.
300,088.
495,242.
554,577.
872,180.
1,084,436.
1,656,514.
2,037,984.
3,073,877.
3,130,435.
3,503,775.
3,216,950.
3,367,406.
3,224,111.
3,674,882.
4,272,444.
5,134,228.
4,966,880.
4,457,956.
3,573,829.
3,223,883.
1,625,620.
1,134,493.
571,050.
425,044.
313,183.
176,952.
79,600.
53,382.
60,800,304.
ROM
S/R
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
8.08
2.70
0.86
0.75
0.52
0.35
0.29
0.31
0.41
0.52
0.58
0.51
0.47
0.43
0.24
0.17
0.11
0.09
0.10
0.06
0.05
0.05
0.46
80 of 138
Hard
Zone
No.
1
PROB
Summary
Bench
Toe
1,810.0
1,795.0
1,780.0
1,765.0
1,750.0
1,735.0
1,720.0
1,705.0
1,690.0
1,675.0
1,660.0
1,645.0
1,630.0
1,615.0
1,600.0
1,585.0
1,570.0
1,555.0
1,540.0
1,525.0
1,510.0
1,495.0
1,480.0
1,465.0
1,450.0
1,435.0
1,420.0
1,405.0
1,390.0
1,375.0
1,360.0
1,345.0
1,330.0
1,315.0
1,300.0
1,285.0
1,270.0
Total
In Situ
Ore
(BCMS)
0.
0.
0.
0.
0.
0.
495,023.
945,840.
1,543,560.
1,866,000.
2,070,180.
2,245,860.
2,590,980.
2,597,700.
2,732,760.
2,877,540.
3,552,060.
3,780,060.
3,708,240.
3,828,060.
3,815,040.
3,853,260.
3,863,220.
3,933,600.
3,948,960.
3,806,880.
3,331,860.
2,786,880.
2,410,080.
2,228,340.
1,832,349.
1,699,500.
1,365,780.
1,174,200.
791,280.
600,720.
362,400.
76,638,216
Cutoff
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
In situ
Ore
(BCMS)
1,840,560.
12,158,041.
6,395,820.
10,825,404.
21,917,108.
53,136,932.
In situ
Ore
(Tonnes)
4,858,974.
32,365,262.
17,037,772.
28,724,876.
57,991,944.
140,978,816.
Run of
Mine
(Tonnes)
4,622,290.
30,795,542.
16,209,376.
27,321,516.
55,159,684.
134,108,400.
Diluted
NSR
2.284
2.864
3.700
4.528
6.906
4.947
Grades
CU KRG
0.0608
0.0780
0.1083
0.1416
0.2197
0.1523
AU KRG
0.1675
0.2056
0.2472
0.2804
0.4183
0.3120
Hard
12.87
12.80
12.81
12.83
13.79
13.22
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
1,094,100.
5,155,500.
2,102,220.
4,215,780.
10,933,680.
23,501,280.
2,893,205.
13,722,186.
5,656,791.
11,245,503.
28,903,346.
62,421,032.
2,762,639.
13,064,263.
5,377,084.
10,689,494.
27,511,422.
59,404,904.
2.284
2.840
3.699
4.544
7.031
5.139
0.0588
0.0753
0.1134
0.1429
0.2236
0.1588
0.1720
0.2088
0.2349
0.2797
0.4255
0.3225
13.17
12.97
13.06
12.84
13.90
13.40
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
2,934,660.
17,313,540.
8,498,040.
15,041,184.
32,850,788.
76,638,208.
7,752,179.
46,087,448.
22,694,564.
39,970,380.
86,895,288.
203,399,840.
7,384,929.
43,859,804.
21,586,460.
38,011,008.
82,671,104.
193,513,296.
2.284
2.857
3.700
4.532
6.948
5.006
0.0600
0.0772
0.1096
0.1420
0.2210
0.1543
0.1692
0.2065
0.2441
0.2802
0.4207
0.3152
12.99
12.85
12.87
12.83
13.83
13.27
Grades
CU KRG
AU KRG
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.0840
0.0774
0.0820
0.0875
0.0892
0.0901
0.0938
0.0966
0.1024
0.1025
0.0993
0.1106
0.1244
0.1379
0.1462
0.1520
0.1618
0.1646
0.1749
0.1846
0.1786
0.1904
0.2003
0.2120
0.2344
0.2609
0.3024
0.3255
0.3373
0.3600
0.3982
0.1543
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.2302
0.2261
0.2389
0.2369
0.2427
0.2344
0.2401
0.2343
0.2341
0.2280
0.2480
0.2591
0.2516
0.2661
0.2848
0.3028
0.3121
0.3208
0.3354
0.3371
0.3347
0.3550
0.3714
0.3827
0.4413
0.4930
0.5468
0.6393
0.6934
0.7652
0.8328
0.3152
In Situ
Ore
(Tonnes)
0.
0.
0.
0.
0.
0.
1,287,288.
2,454,181.
3,996,980.
4,858,117.
5,379,598.
5,819,771.
6,730,563.
6,735,938.
7,109,514.
7,609,321.
9,464,578.
10,078,378.
9,925,131.
10,273,842.
10,265,320.
10,414,636.
10,486,078.
10,624,618.
10,718,325.
10,190,607.
8,868,027.
7,349,307.
6,312,039.
5,807,128.
4,757,936.
4,405,132.
3,658,048.
3,141,147.
2,109,049.
1,596,365.
972,900.
203,399,888.
Run of
Mine
(Tonnes)
0.
0.
0.
0.
0.
0.
1,233,886.
2,340,869.
3,806,527.
4,623,041.
5,110,619.
5,528,783.
6,398,733.
6,405,404.
6,761,868.
7,239,816.
8,997,611.
9,586,986.
9,444,534.
9,769,545.
9,759,884.
9,904,866.
9,968,036.
10,099,651.
10,196,503.
9,692,038.
8,438,713.
6,999,068.
6,015,230.
5,538,696.
4,535,699.
4,200,535.
3,487,674.
2,984,090.
2,003,596.
1,516,546.
924,255.
193,513,296.
Waste
Total
(Tonnes)
9558.
16058.
60035.
69724.
109605.
133539.
4,774,017.
5,635,949.
6,918,189.
8,120,304.
8,617,727.
8,944,942.
8,566,574.
9,176,936.
9,332,374.
9,878,626.
8,891,560.
9,126,975.
8,345,110.
7,497,488.
6,472,212.
5,827,650.
4,825,716.
4,067,339.
2,750,240.
2,624,124.
2,318,326.
2,330,872.
1,727,342.
1,496,228.
1,096,720.
773,784.
259,177.
161,571.
105,452.
79,818.
48,645.
151,190,512.
ROM
S/R
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
3.87
2.41
1.82
1.76
1.69
1.62
1.34
1.43
1.38
1.36
0.99
0.95
0.88
0.77
0.66
0.59
0.48
0.40
0.27
0.27
0.27
0.33
0.29
0.27
0.24
0.18
0.07
0.05
0.05
0.05
0.05
0.78
Diluted
NSR
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
3.159
3.009
3.179
3.260
3.327
3.284
3.392
3.399
3.500
3.457
3.546
3.826
4.016
4.359
4.640
4.873
5.112
5.224
5.512
5.697
5.575
5.934
6.231
6.527
7.347
8.194
9.326
10.362
10.963
11.880
13.043
5.006
81 of 138
Hard
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
14.12
13.64
13.14
12.64
12.41
12.31
12.28
12.25
12.11
12.08
12.48
12.85
12.98
13.06
13.24
13.46
13.46
13.27
13.48
13.85
13.96
14.08
14.38
14.29
14.28
14.16
14.31
14.65
14.57
14.54
14.50
13.27
Zone
No.
1
PROB
Summary
Bench
Toe
1990.0
1975.0
1960.0
1945.0
1930.0
1915.0
1900.0
1885.0
1870.0
1855.0
1840.0
1825.0
1810.0
1795.0
1780.0
1765.0
1750.0
1735.0
1720.0
1705.0
1690.0
1675.0
1660.0
1645.0
1630.0
1615.0
1600.0
1585.0
1570.0
1555.0
1540.0
1525.0
1510.0
1495.0
1480.0
1465.0
1450.0
1435.0
1420.0
1405.0
In Situ
Ore
(BCMS)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
1,740.
6,540.
3,900.
6,240.
109,080.
53,760.
65,760.
115,980.
276,300.
323,400.
332,220.
367,800.
483,840.
489,900.
612,240.
811,680.
981,180.
1,020,240.
1,167,600.
1,287,000.
1,350,540.
1,545,660.
1,547,700.
1,722,060.
Cutoff
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
In situ
Ore
(BCMS)
649,560.
3,219,300.
1,718,700.
2,849,580.
10,616,931.
19,054,072.
In situ
Ore
(Tonnes)
1,729,989.
8,555,371.
4,572,714.
7,468,683.
28,251,538.
50,578,296.
Run of
Mine
(Tonnes)
1,643,489.
8,130,735.
4,351,908.
7,101,512.
26,881,244.
48,108,888.
Diluted
NSR
2.277
2.839
3.692
4.522
8.599
6.364
Grades
CU KRG
0.0729
0.0977
0.1313
0.1608
0.2817
0.2120
AU KRG
0.1371
0.1543
0.1896
0.2328
0.5005
0.3619
Hard
12.77
12.83
12.98
12.89
13.54
13.24
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
1,157,400.
3,166,020.
1,701,480.
2,039,940.
6,006,480.
14,071,320.
3,055,086.
8,312,042.
4,410,786.
5,367,272.
16,069,363.
37,214,548.
2,913,293.
7,902,706.
4,190,247.
5,098,908.
15,294,082.
35,399,236.
2.274
2.796
3.690
4.521
8.881
5.736
0.0635
0.0908
0.1293
0.1620
0.2862
0.1878
0.1593
0.1652
0.1950
0.2301
0.5285
0.3345
13.17
12.96
12.58
12.89
13.69
13.24
0.0 2.38
2.38 3.38
3.38 4.03
4.03 5.00
>= 5.00
Totals:
1,806,960.
6,385,320.
3,420,180.
4,889,520.
16,623,411.
33,125,392.
4,785,074.
16,867,414.
8,983,500.
12,835,954.
44,320,900.
87,792,840.
4,556,782.
16,033,441.
8,542,155
12,200,420.
42,175,328.
83,508,120.
2.275
2.818
3.691
4.521
8.701
6.098
0.0669
0.0943
0.1303
0.1613
0.2833
0.2017
0.1513
0.1596
0.1923
0.2317
0.5107
0.3503
13.03
12.89
12.78
12.89
13.59
13.24
Grades
CU KRG
AU KRG
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.0456
0.0454
0.0516
0.0480
0.0405
0.0454
0.0675
0.0664
0.0683
0.0708
0.0716
0.0758
0.0702
0.0764
0.1011
0.1177
0.1338
0.1274
0.1406
0.1384
0.1415
0.1429
0.1537
0.1617
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
-1.0000
0.1668
0.1812
0.1894
0.1891
0.2293
0.2072
0.1737
0.1793
0.1779
0.1761
0.1765
0.1858
0.1805
0.1671
0.1700
0.2050
0.2179
0.2162
0.2278
0.2311
0.2240
0.2230
0.2330
0.2386
In Situ
Ore
(Tonnes)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
4,733.
17,789.
10,608.
16,960.
281,395.
141,239.
169,819.
303,741.
715,895.
843,954.
865,839.
964,956.
1,289,209.
1,298,678.
1,589,096.
2,097,879.
2,524,732.
2,640,606.
3,039,297.
3,333,148.
3,522,692.
4,023,320.
4,042,845.
4,525,321.
Run of
Mine
(Tonnes)
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
0.
6,062.
20,031.
11,644.
16,112.
267,326.
137,309.
161,328.
288,554.
680,101.
801,757.
822,547.
916,709.
1,224,749.
1,233,744.
1,509,641.
1,992,985.
2,398,496.
2,510,143.
2,887,333.
3,166,490.
3,348,120.
3,823,718.
3,840,704.
4,303,752.
Waste
Total
(Tonnes)
38,144.
129,595.
140,927.
189,286.
182,104.
375,379.
500,825.
927,755.
863,276.
1,029,580.
1,027,984.
1,248,710.
1,321,931.
1,549,853.
1,599,132.
1,717,304.
1,798,542.
1,961,608.
2,860,172.
3,306,100.
3,619,522.
4,527,137.
4,609,030.
4,723,178.
4,496,968.
4,706,631.
4,913,571.
5,040,604.
4,844,483.
4,995,952.
4,698,890.
4,291,068.
3,835,130.
3,832,645.
3,375,074.
3,088,386.
2,697,732.
2,133,581.
1,705,926.
1,756,262.
ROM
S/R
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
296.69
97.93
245.64
205.20
13.54
32.97
28.57
16.37
6.61
5.87
5.97
5.50
3.96
4.05
3.11
2.15
1.60
1.53
1.17
0.98
0.81
0.56
0.44
0.41
Diluted
NSR
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
-1.000
2.200
2.232
2.386
2.211
2.371
2.317
2.447
2.469
2.490
2.521
2.538
2.680
2.543
2.555
3.012
3.558
3.934
3.811
4.126
4.111
4.116
4.133
4.396
4.578
82 of 138
Hard
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
10.16
11.56
11.86
13.72
13.70
13.40
13.90
13.38
13.63
13.54
13.99
13.61
13.15
13.09
12.87
12.88
12.78
12.54
12.53
12.53
12.55
12.49
12.26
12.41
Bench
Toe
1390.0
1375.0
1360.0
1345.0
1330.0
1315.0
1300.0
1285.0
1270.0
1255.0
1240.0
1225.0
1210.0
1195.0
1180.0
1165.0
Total
In Situ
Ore
(BCMS)
1,762,440.
1,783,379.
1,724,031.
1,686,000.
1,562,640.
1,581,120.
1,527,660.
1,481,820.
1,229,040.
1,347,780.
963,720.
753,540.
484,980.
380,280.
112,320.
62,280.
33,125,392.
(c)
In Situ
Ore
(Tonnes)
4,645,725.
4,750,944.
4,632,754.
4,506,998.
4,206,172.
4,304,193.
4,104,676.
3,971,514.
3,301,376.
3,622,258.
2,607,249.
2,050,034.
1,320,256.
1,035,709.
305,762.
163,472.
87,792,840.
Run of
Mine
(Tonnes)
4,421,268.
4,519,660.
4,402,684.
4,286,347.
4,006,825.
4,101,512.
3,907,272.
3,776,070.
3,142,572.
3,447,409.
2,476,886.
1,956,928.
1,263,639.
983,924.
290,474.
155,299.
83,508,112.
Waste
Total
(Tonnes)
1,325,403.
1,110,662.
957,892.
932,493.
756,573.
438,931.
229,999.
216,457.
164,271.
191,753.
169,731.
157,767.
65,798.
75,626.
18,799.
27,935.
107,500,072.
ROM
S/R
0.30
0.25
0.22
0.22
0.19
0.11
0.06
0.06
0.05
0.06
0.07
0.08
0.05
0.08
0.06
0.18
1.29
Diluted
NSR
4.580
4.819
5.363
5.618
6.308
7.283
8.489
9.140
10.745
12.741
13.436
11.845
8.760
8.806
9.856
9.424
6.098
Grades
CU KRG
AU KRG
0.1596
0.1710
0.1920
0.1969
0.2219
0.2545
0.2887
0.2974
0.3290
0.3838
0.4058
0.3627
0.2811
0.2882
0.3291
0.3098
0.2017
0.2435
0.2489
0.2733
0.2959
0.3284
0.3824
0.4675
0.5377
0.6819
0.8242
0.8686
0.7483
0.5204
0.5149
0.5605
0.5478
0.3503
Production Schedule
Basic Criteria
The production schedule for Kemess North is run from the Pit reserve
files listed above. All production will be from the owners fleet except for
minor tonnages for the small initial benches of each pushback. These will
require smaller specialized equipment to operate on the steep original
ground at the top benches. The major mining equipment from Kemess
South will be transferred to Kemess North as ore and waste production is
reduced in Kemess South. The full integrated Kemess South, Kemess North
production schedule is included in Section 22C. To meet the higher strip
ratio requirements additional haul trucks will be purchased. The production
equipment fleet used in the Life of Mine Production schedule is listed in
Table 17.10. This schedule is based on the annual Mill Feed ore production
listed in Table 17.11. The ore targets are adjusted each year to reflect the
ore hardness and anticipated SAG mill through put according to the HARD
(BWI) value in the Pit Reserves. The mill feed in some years includes
material from stockpiles and Mined ore in some years is sent to stockpile.
The full Kemess North production schedule is given in Section 22C as part
of the Integrated Kemess South/Kemess North Schedule .
83 of 138
Hard
12.39
12.65
12.92
13.09
13.25
14.42
14.70
14.55
14.44
14.31
14.26
14.17
13.68
13.44
13.36
13.30
13.24
Drills
Haul Trucks
# of
Units
Location
P&H 2800
P&H 2300
Hit 5500
P&H XP100
IR Viper
Euclid R260
13
2005
Q123/06
Q4/06
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
19,072
19,115
14,949
5,248
29,942
31,003
30,961
28,784
29,489
32,010
36,490
35,510
33,610
30,710
Total
Mill
Feed
ktonnes
Cu
0.217
0.224
0.265
0.195
0.159
0.182
0.169
0.144
0.119
0.120
0.122
0.133
0.162
0.177
Au
g/t
0.691
0.669
0.777
0.544
0.440
0.451
0.409
0.280
0.260
0.256
0.256
0.270
0.314
0.333
84 of 138
18.
Drill hole data base The Resource and Reserve Statements are
supported by 198 drill holes including 77,210 meters of drilling with
40,237 Copper assays and 39,821 Gold assays. Only drill hole
information has been used in quantifying the Resource and Reserve
base because of the depth of the mineralized zone. The assay work
has been done by reputable Canadian labs and a QA/QC program
has been in place for the majority of the drilling (Since 2000). GR
Tech has verified the assay data base by checking 35 % of the holes
used in the Geologic Model. Down-hole survey discrepancies for 18
holes were reported by Northgate and a calculated hole trend was
used for these holes. GR Tech confirms that the drill hole and assay
data base used in the 3-D Geology Model is to an acceptable industry
standard for use in the Resource and Reserve quantification.
85 of 138
Economic Pit Design The ultimate economic pit limit is based on the
Lerchs-Grossman (LG) pit optimization routine with time value
discounting assigned to the blocks. The price, cost, and recovery
inputs to the LG are reasonable and overall slope angles have been
deemed to be adequate by Geotechnical specialists, provided proper
wall control measures are taken during operations. The time
discounting of the blocks is an important aspect since parts of the
mineralized zone are deep. Sensitivity analysis a round the Base
Price parameters for the Project show little upside potential and
considerable downside risk. If prices are dropped to 85% of the target
level the lower parts of the ore body are not economic. The LG pit
optimization algorithm is an industry standard for evaluation of
economic pit limits and the method used to time discount the blocks
adequately addresses the economic impact of the deep
Mineralization.
86 of 138
87 of 138
19.
Recommendations
For Feasibility
Upgrade the estimate for the underground ore conveyor from Kemess
North to the existing mill. This will require drilling for condemnation
and geotechnical analysis.
Run detailed truck haul simulations for the truck haul cycles for ore
and waste hauls.
Obtain vendor budgetary quotes for a wall control drill and for
ongoing maintenance and repair parts and rebuild costs for the
existing mining fleet.
Re-design the final pit wall to a lower slope height on the South wall
as recommended by Knight Pisold. Because of aggressive slope
angles, the final pit design and the High Wall control techniques will
need a thorough Geotechnical review by the various Technical
experts mentioned in this report.
Re-design the pit phases to include details for pit services such as
power and de-watering, and detailed slope features for the Broken
zone.
88 of 138
20.
References
89 of 138
90 of 138
91 of 138
21.
Statement of Qualifications
James H. Gray PEng
92 of 138
93 of 138
94 of 138
95 of 138
96 of 138
97 of 138
Abdullah Arik
As an author of this Technical Report on the Kemess North Project
for Northgate Exploration Limited (the Issuer) dated 4 June 2004, I hereby
make the following statements:
My name is Abdullah Arik and I am an employee of Mintec Inc.
working on contract for GR Technical Services Ltd. My office address is
3544 East Ft. Lowell Road, Tucson, AZ USA 85716-1706.
I fulfill the requirements of a Qualified Person as specified in National
Instrument 43-101 of the Canadian Securities Administrators. I have
received the following degrees in Mining:
Bachelor of Science Mining Engineering from the Middle East
Technical University of Ankara, Turkey, 1976.
Master of Science, Mining/Geostatistics, from the University of
Arizona, Tucson Arizona, 1982.
I am a member in good standing of the Australian Institute of Mining
and Metallurgy.
I am a member in good standing of the North American Council of
Geostatisticians.
I am a member of the Society for Mining, Metallurgy, and Exploration
a Division of the AIME.
The Technical Report is not based on a site visit but on my personal
review of technical reports and data provided by the Issuer, on discussions
with the exploration geologist, and the Project Geologist (RJ Morris).
I have been practicing as a Geostatistician for over 20 years with
relevant experience for the Technical Report including:
Since 1982, work on mine evaluations and feasibility studies of
numerous mineral projects and development properties in North America,
South America, Central America, and Australia.
Dated this 4th day of June 2004, in Tucson, Arizona, USA.
_____________________
Abdullah Arik
98 of 138
99 of 138
22.
Additional Information
(a)
The Kemess Mine currently operates from one open pit. The pit is
mined on 15 m benches and is split into three phases. The final wall is
designed with a combined single - and double -bench configuration. The wall
angles range from 40-51 degrees and the pit ramp widths are 35 m and
exceed the design width as defined by the Health, Safety and Reclamation
Code for Mines in British Columbia for the equipment utilized at the
operation. All roads have been designed for a maximum grade of 10%.
Major mining equipment includes the following:
100 of 138
Quantity
(tonnes)
Gold
(gr/mt)
Copper
(%)
Gold
(Ounces)
Copper
(000s lbs)
Proven
Reserve
91,715,448
0.699
0.227
2,061,000
459,000
Indicated
Resource
52,210,624
0.491
0.167
824,000
192,000
of 12 years beyond the current life-of-mine plan for the current Kemess
operations.
The current mining and milling levels will continue through mid 2006
with all ore being produced from the Kemess South pit to feed the plant. To
meet the future needs of the Kemess South pit, three more haul trucks will
be added to the fleet in 2005. As the Strip ratio declines in Kemess South
mining equipment will be released and will be transferred to Kemess North.
Kemess North pre-stripping will begin in the second half of 2005 with small
scale contract development equipment preparing large enough initial
working areas to accommodate the large mining equipment from Kemess
South .The first shovel will be transferred at the start of 2006 along with a
blast hole drill and 5 trucks from the existing fleet. Initial mine waste will be
used for construction of pads for the crusher stockpile site and infrastructure
required for the Kemess North operations. This initial material will be NAG
material from the northern pit limit on Douglas Ridge. Mine waste will also
be used to fill a haul road to the waste dump site at Duncan Lake.
To meet the pre-stripping requirements an additional 4 trucks will
need to be added to the combined fleet for 2006. The first crusher at the
North pit rim will begin in Kemess in the fourth quarter of 2006. At this time a
second mining shovel and 7 more trucks will be transferred from Kemess
South to Kemess North.
Concurrent operation of both mining areas will continue until the
depletion of ore in Kemess South in 2010. At that time the remaining shovel,
blast hole drill and 4 haul trucks will be transferred to Kemess North.
During 2005 and 2006 the following infrastructure will be constructed
at Kemess North to facilitate the mining operation and link it to the milling
and flotation infrastructure at Kemess South:
Power line and road link from Kemess North to Kemess South.
102 of 138
Integrated Production
2010-2020
KS
KN
Total
KN
27.5
30.3
57.9
57.1
14.8
15.4
30.2
32.2
243,750
55,858
299,608
208,960
62
28
90
105
(d)
621,088
103 of 138
Gold
Flotation
Grade
(% Cu)
85
67
79
73.5
63.5
70
24
20.5
23
7.5-8
8-9
8-9
90
63.5
23
Ore Type
(e)
Concentrate
Moisture (%)
Contracts
104 of 138
Concentrate Treatment
Kemess is in the last year of a three year contract with Noranda Inc. for the
sale of its full production of copper concentrate. Negotiations for a contract
extension have begun and the company is also looking at other destinations
for the Kemess concentrate.
Electricity
Kemess purchases its electricity from British Columbia Hydro under
Schedule 1821 tariff used by large industrial users in the province. British
Columbia generates most of its power from hydro electric generating
stations and power rates have remained relatively stable over the past
decade. The BC government has been reviewing electricity pricing in the
province for the past 2 years and in April 2004 increased rates by
approximately 7%. This is the first increase in 7 years. As part of the new
pricing system that is currently being discussed large industrial users will be
entitled to continue to purchase their current power requirements at the low
Heritage power rate while additional power requirements will be purchased
at a higher rate consistent with the cost of adding new generating capacity.
Concentrate Trucking
Kemess has a long term contract with Lomak Bulk Carriers who
provide truck transportation services to the mine. Concentrate is trucked to
the MacKenzie trans-loading facility and mill grinding media, diesel fuel and
other supplies are backhauled to the mine.
Explosives
Kemess has a long-term supply with BXL Explosives who supply explosives
and related products to the Kemess mine.
Tires
Kemess has a long-term agreement with Fountain Tire who supply tires for
Kemess fleet of 13 haul trucks as well as various other vehicles.
Air Transportation Services
Kemess has a long-term agreement with NT Air who provide air
transportation to and from the Kemess mine for Kemess employees on
Beachcraft 1900 airplanes.
Collective Agreement
Kemess Mines Ltd. and The International Union of Operating Engineers
Local 115 have a collective agreement which govern the relationship
105 of 138
between the company and its employees. The current three year agreement
expires on December 31, 2004.
Closure Bonding
Kemess Mines Ltd. has posted a Cdn$13 million dollar closure bond
with the Province of British Columbia to fund the eventual closure of the
Kemess South mine. The agreement with the province calls for Northgate to
add $1 million dollars to the bond on December 31st of each year until the
estimated $19 million dollar cost of closing the mine has accrued. For the
purposes of the Kemess North development it has been assumed that the
full amount of this bond will remain in place until the conclusion of the
Kemess North mine life.
(g)
Environmental Considerations
Kemess South
The current reclamation bond for the Kemess Mine has been set at
Cdn $12 million and is in good standing. Reclamation and remediation are
ongoing at the mine site and are budgeted items.
The mine staff produces an annual reclamation report, as required
under BC law. This report documents areas of disturbance, future
development and reclaimed ground. The mine staff also prepares an annual
spreadsheet documenting liabilities at the end of each year, which is
submitted to the government. The latest filed reclamation report was for year
2000.
Kemess North
The environmental considerations, and corresponding civil
engineering works and costs have been undertaken by independent
technical specialists in these fields. The results have been incorporated into
the Hatch Revised Draft Pre-Feasibility Study, dated May 2004. Klohn
Crippen Consultants Ltd. have been retained for the mine waste
management aspects, including mine waste rock, tailings and water
management, for this proposed open pit gold/copper mine in northern British
Columbia. Klohn Crippen have also been retained to prepare the
Environmental Impact Assessment for the project. The following is a
summary of Klohn Crippens work to date.
Mine Waste Management
The Kemess North deposit will generate approximately 414 million
tonnes of tailings (sand and silt sizes) and 335 million tonnes of mine waste
rock. All of the tailings and most of the mine waste rock have the potential to
oxidize and generate acid drainage and metal leaching if they are not stored
106 of 138
107 of 138
The earth fill dams are designed to maintain the free water pond
(Duncan Lake) at least 300 m upstream of the dam. The dams are also
designed with low gradient core zones and robust fill sections to reduce long
term dam safety and erosion concerns.
The open pit will infill with water over a period of up to 100 years. The
water could become acidic due to oxidation of rock in the remaining pit
walls. If the acidity and metal loading exceeds the pre-mining conditions (the
area currently generates acid drainage and metal loadings) it will be
necessary to treat the water in the open pit lake with a lime dosage system.
(h)
108 of 138
Initiation
Date
Completion
Date
July, 2002
September, 2004
July, 2003
September, 2004
July, 2001
May, 2004
February, 2003
May, 2004
Stakeholder Consultation
July, 2003
September, 2004
September, 2004
March, 2005
(i)
May, 2005
Taxes
Property Taxes
During the mining of Kemess South and Kemess North under the metal
price and foreign exchange rate assumptions used in this report, Kemess
Mines Ltd. will not pay federal or provincial income taxes due to the large
109 of 138
quantity of tax shields currently available to the Corporation and the shields
that will result from future capital expenditures.
(j)
Kemess
South
2004-2006
Combined Ops
2007-2009
Kemess
North
2010-2020
0.91
1.03
1.05
1.00
2.63
2.48
1.57
1.85
3.06
2.63
2.41
2.2
1.09
1.20
0.76
0.73
Total
6.78
6.31
4.74
4.78
110 of 138
Economic Analysis
Cdn$/US$1.45
Metal Prices
Gold US $375/oz
Copper US $1.00/lb
Silver US $5.00/oz
111 of 138
$0.90
$0.95
$1.00
$1.05
$1.10
$350
3.2%
5.1%
6.8%
8.4%
9.9%
Gold
Price $375
5.2%
7.0%
8.6%
10.1% 11.5%
$400
7.1%
8.8%
$425
8.9%
Unit change
$25/ounce
$0.05/pound
Cdn$/US$0.05
$5/mt concentrate &
$0.005/lb Cu
IRR Change
1.7%
1.5%
1.8%
0.05%
Regional Potential
112 of 138
existing Kemess South pit. At the Nugget Zone, one drill hole, only 0.5
kilometers from the proposed Kemess North pit boundary, contained 420
metres of porphyry mineralization at 0.13% copper and 0.38 gr/mt gold
starting at a depth of 25 meters. To the southwest of the current Kemess
South pit there are over 25 million tonnes of indicated resources grading
0.49 gr/mt gold and 0.16% copper and a geologic setting that has the
potential to host additional higher grade porphyry mineralization. Both these
areas have the potential to add ore to the Kemess operation in the future.
113 of 138