gold production growth
TRANSCRIPT
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 1
GOLD PRODUCTION
GROWTH
Feasibility Study PresentationJanuary 21, 2021
www.hartegold.com
@HarteGold
Harte Gold Corp
Disclaimer
2
Cautionary Statements Regarding Forward-Looking Information and Non-IFRS Financial Measures
Certain information contained or incorporated by reference in this presentation of Harte Gold Corp. (“Hart Gold” or the “Company”), including any information relating to the Company’s strategy, the Sugar Zone Mine Property, plans or future
financial or operating performance, constitutes “forward-looking statements”, within the meaning of applicable securities legislation. All statements, other than statements of historical fact, are forward-looking statements. The words "seek",
"anticipate", "budget", "plan", "continue", “envisage”, "estimate", "expect", "forecast", "may", "will", "project", "predict", "potential", "targeting", "intend", "could", "might", "should", "believe" and similar words suggesting future outcomes or
statements regarding an outlook identify forward-looking statements. In particular, this presentation contains forward-looking statements including, without limitation, with respect to: announcing Feasibility Study results in early Q1 2021;
2021E gold production of 60,000 to 65,000 ounces; achieving 800 tpd mine production in Q1 2021; increasing development rates to over 13 metres per day by Q1 2021; increasing the number of active mining areas to six by Q1 2021;
estimates of total cash costs per ounce, AISC per ounce, projected capital, operating and exploration expenditures; mine life and production rates; estimated timing for continued development of and production from, the Sugar Zone Mine
Property; anticipated gold productionfrom the Sugar Zone Mine Property; the relationship between the Company and BNP Paribas and Appian; and further exploration activities. Forward-looking statements are necessarily based upon a
number of estimates and assumptions including material estimates and assumptions related to the factors set forth below that, while considered reasonable by the Company as at the date of this presentation in light of management’s
experience and perception of current conditions and expected developments, are inherently subject to significant business, economic and competitive uncertainties and contingencies. Known and unknown factors could cause actual results
to differ materially from those projected in the forward-looking statements and undue reliance should not be placed on such statements and information. Such factors include, but are not limited to: fluctuations in the spot and forward price
of gold; the speculative nature of mineral exploration and development; changes in mineral production performance; exploitation and exploration successes; Company’s ability to attract and retain qualified candidates to join the Company’s
management team and board of directors; diminishing quantities or grades of reserves and resources; increased costs, delays, suspensions and technical challenges associated with the development andconstruction of capital projects;
operating or technical difficulties in connection with mining or development activities, including geotechnical challenges and disruptions in the maintenance or provision of required infrastructure and information technology systems; failure
to comply with environmental and health and safety laws and regulations; timing of receipt of, or failure to comply with, necessary permits and approvals; uncertainty whether the Sugar Zone Mine Property targeted investments will meet the
Company’s capital allocation objectives and internal hurdle rate; the impact of global liquidity and credit availability on the timing of cash flows and the values of assets and liabilities based on projected future cash flows; the impact of
inflation; fluctuations in the currency markets; damage to the Company’s reputation due to the actual or perceived occurrence of any number of events, including negative publicity with respect to the Company’s handling of environmental
matters or dealings with community groups, whether true or not the possibility that future exploration results will not be consistent with the Company’s expectations; risks that exploration data may be incomplete and considerable additional
work may be required to complete further evaluation, including but not limited to drilling, engineering and socioeconomic studies and investment; risk of loss due to acts of war, terrorism, sabotage and civil disturbances; litigation and legal
and administrative proceedings; business opportunities that may be presented to, or pursued by, the Company; risks associated with employee relations including loss of key employees; increased costs and physical risks, including
extreme weather events and resource shortages, related to climate change; and availability and increased costs associated with mining inputs and labor. In addition, there are risks and hazards associated with the business of mineral
exploration, development and mining, including environmental hazards, industrial accidents, unusual or unexpected formations, pressures, cave-ins, flooding and gold concentrate losses (and the risk of inadequate insurance, or inability to
obtain insurance, to cover these risks). Many of these uncertainties and contingencies can affect our actual results and could cause actual results to differ materially from those expressed or implied in any forward-looking statements made
by, or on behalf of, us. Readers are cautioned that forward-looking statements are not guarantees of future performance. All of the forward-looking statements made in this presentation are qualified by these cautionary statements. Specific
reference is made to the most recent Annual Information Form and in other filings of the Company with securities and regulatory authorities which are available on SEDAR at www.sedar.com for a more detailed discussion of some of the
factors and risks underlying forward-looking statements that may affect the Company’s ability to achieve the expectations set forth in the forward-looking statements contained in this presentation. The Company disclaims any intention or
obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise, except as required by applicable law
In this presentation we use the terms “EBITDA”, “cash operating cost” and “All-In Sustaining Cost” or “AISC”. These should be considered non-IFRS financial measures as defined in applicable Canadian securities laws and should not be
considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. For additional information regarding non-IFRS financial measures used by the Company, please refer to the heading “Non-IFRS
Measures” in the Company’s Management Discussion and Analysis for the three months ended September 30, 2020 and 2019, available at www.sedar.com.
All dollar amounts stated are denominated in Canadian dollars ($) unless specified otherwise. All tonnages in metric, unless otherwise noted.
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 3
CORPORATE
OVERVIEW
Platform For Delivering Long-Term Growth
• Prolific gold producing region of Ontario
• Operational turnaround in in 2020
• Feasibility study provides a compelling
multi-year production growth trajectory
• Massive district-scale land package
with untapped exploration potential
• Cleaning up the balance sheet for
maximum financial flexibility
Producing gold mine and significant land package (over 79,000 ha)
TSX: HRT | FRANKFURT: H4O | OTC:HRTFF 4
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 5
Achieve operational excellence
• Transformational change is underway – 800 tpd in Q1 2021
Expansion to 1,200 tpd
• Feasibility Study provides a pathway for growth:
2023 and beyond
Define exploration potential
• Exploration update and strategy: Mid-Q1 2021
Capital Structure
• Continuing discussions with BNP: Underpinned by strong relationships
with both BNP and Appian, all options are being explored
Corporate Strategy
• Define long-term strategic priorities
1.
2.
3.
4.
5.
✓
✓
Executing On Vision & Strategy
2021
AND BEYOND
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Setting the Stage: Operational SummarySugar Zone mine posts a strong finish to 2020
Record quarterly production in Q4 2020 and guidance beat for FY2020
• Q4 2020: Production of 10,835 ounces Au, highest quarterly period on record
• FY 2020: Production of 25,649 ounces Au exceeds upper range of 2020 guidance (20,000-24,000 ounces)
2020 Operating Summary
Unit FY 2020 Q4 2020 Q3 2020 Q1 2020
Ore Tonnes Processed tonnes 134,360 46,288 36,367 51,705
Ore Tonnes Mined tpd 526 514 473 575
Head Grade g/tAu 6.3 7.7 5.7 5.5
Recovery % 94.2% 94.9% 93.4% 94.0%
Gold Ounces Produced ozAu 25,649 10,835 6,218 8,597
6
The above table compares Harte Gold’s operating performance for Q4 2020 relative to the previous quarters of operations for 2020. In Q2 2020, operations were placed on temporary
care-and-maintenancedue to the COVID-19 pandemic so is not considered an operating quarter.
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Managing Key Leading Indicators Key to Future SuccessKPIs trending positively, setting the stage for growth in 2021
Mine Production
tonnes per day
Processed Grade
g/t Au
Ounces Recovered
oz Au per day(1)
Mine Development
metres per day
9.2
11.4
13.5
Q3 2020 Q4 2020 FY 2021E
5.7
7.77.1
Q3 2020 Q4 2020 FY 2021E
473 514
800
Q3 2020 Q4 2020 FY 2021E
89
124
176
1.
7
Q3 2020 Q4 2020 FY 2021E
Product of mined production and grade divided by mineoperating days
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 8
FEASIBILITY
STUDY OVERVIEW
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Feasibility Study Highlights
9
Positive Feasibility Study results for expansion to 1,200 tpd:
✓ Mine life: 9 years (2021 to 2029)
✓ Small incremental cost to expand: $21 million, of which a majority is to be spent in 2022
✓ Production growth: 58% increase over 2021 estimates, achieving 98,700 oz/year, post expansion
✓ AISC reduction: US$1,025/oz, post expansion
✓ Expansion timeline: To start Q3 2021, with benefits of 1,200 tpd starting Q1 2023
✓ Free cash flow growth: $96 million by 2023, 166% increase over 2021 estimates (analyst prices)
✓ NPV: Pre-tax NPV5% of $417 million, after-tax NPV5% of $332 million at analyst consensus prices
✓ Incremental IRR: 89% at analyst consensus prices
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 10
Updated Resource Modelling Underpins The Feasibility Study
Mineral Resource Estimate (September 30, 2020)
Classification Zone Tonnes (kt) Grade (g/t Au) Ounces (koz Au)
Indicated
Sugar 1,315 15.53 657
Middle 1,326 8.95 381
Wolf 162 6.13 32
Total 2,803 11.87 1,070
Inferred
Sugar 891 10.98 314
Middle 844 8.21 223
Wolf 132 7.04 29
Total 1,866 9.45 567
Mineral Reserve Estimate (December 31, 2020)
Classification Zone Tonnes (kt) Grade (g/t Au) Ounces (koz Au)
Probable
Sugar 1,994 7.59 487
Middle 1,460 6.62 311
Total 3,454 7.18 797
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Mine Design and Schedule
11
Mine design
• Deswik stope optimizer used to evaluate the resource block model
• Cut-off grade of 5.0 g/t Au used to evaluate the overall reserves and mine design
• Sills developed on 15 metre levels (Sugar Zone), 20 metre levels (Middle Zone)
Optimized underground development
• Decline and lateral waste and ore development were designed to efficiently access stoping blocks
• Costs determined by zero-base and historical methods. Key drivers include: labour, equipment availability and
utilization and UG infrastructure
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Mine Design and Schedule
12
Year
2021
2022
2023
2024
2025
2026
2027
2028
2029
Middle Zone Sugar Zone North Sugar Zone South
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 13
(1,600)
(1,200)
(800)
(400)
0
Mine Development Reserves Inferred Boundary
Su
gar Z
on
e
Isla
nd
Go
ld
Eag
le
Hem
lo
Island
Deep Area
Vert
ical
Develo
pm
en
t
(metr
es)
Oz A
u p
er
Vert
ical
Metr
e
7.1 g/t
10.4 g/t 14.4 g/t
Underground Development and Ounces Per Vertical MetreIllustrative Comparison to Nearby Mines
Sugar Zone Mine Island Gold Mine Eagle Mine Hemlo
Oz/vertical metre - Planned Ounces/vertical metre - cumulative
~10,000
890944 @ 9.6 g/t AuFirst 9 yrs @ 5.8 g/t Au
Last 5 yrs @ 9.6 g/t Au@ 7.2 g/t Au850
Producing:
35 years
Producing:
25 years
Producing:
14 years
Producing:
2 years
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Ore Tonnes Processed and Grade
14
7.1
8.17.7
6.9 7.0
8.7
7.1
5.4
6.6
0.0
2.0
4.0
6.0
8.0
10.0
0
100,000
200,000
300,000
400,000
500,000
2021 2022 2023 2024 2025 2026 2027 2028 2029
Pro
cessed
To
nn
es
Gra
de
(g/t A
u)
800 tpd 1,200 tpd
LOM grade: 7.2 g/t Au*
* Average recovery 94.3% over LOM
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Gold Production (Oz Au)
15
62,458
71,812
102,261
92,136 93,239
114,085
91,997
67,570
56,044
0
200,000
400,000
600,000
800,000
0
30,000
60,000
90,000
120,000
2021 2022 2023 2024 2025 2026 2027 2028 2029
Reco
vere
d A
nn
ua
l P
rod
uc
tio
n (
oz A
u)
Cu
mu
lativ
e P
rod
uc
tion
(oz A
u)
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Operating Cost Summary
16
120 120
43 34
58 43
420
122
163
0
10 0
20 0
30 0
40 0
50 0
60 0
70 0
80 0
90 0
0
50
100
150
200
250
300
2021$/tonne
2023-2027$/tonne
LOMC$m
221
197
704
Site Operating Cost Breakdown
Mining Processing Site G&A
Un
it C
osts
($/t
on
ne)
• Total site costs: $221 per tonne, decreasing to $197 per tonne
post expansion
• Mining:
• Unit haulage and backfill costs increase as operations
continue deeper in the mine
• Offset by economies of scale
• Processing:
• Decrease 22% on a per unit basis following expansion
• Site G&A:
• Decrease 25% on a per unit basis as a large portion of site
costs are fixed and will benefit with scale
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Expansion Capital Summary
17
2.4
14.0
2.3
2.3
0.1
0
5
10
15
20
25
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
2021 2022 2023 LOM
2.5
16.3
LOM Expansion Capital Summary (C$m)
PermittingMine EquipmentMill Expansion
Un
it C
osts
($/t
on
ne)
• Expansion capital of $21.1 million incurred from mid-2021 to
Q1 2023
• Mill Expansion:
• Replace secondary cone crusher
• Addition of a second ball mill
• Two additional rougher flotation cells and one cleaner cell
• Additional tailings thickener
• Expansion mine equipment:
• Additional 30 tonne haul truck
• Three additional LHD loaders
• Ancillary equipment
2.316.3
4.6
21.116.3
2.52.3
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Mill Expansion
18
Tailings
Thickener
Expanded
Crushing Circuit
Additional Ball
Mill
Expanded
Flotation Circuit
Expanded Gold
Room
Additional Process Plant
Equipment Highlighted
in Blue
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Mine Sustaining Capital
19
• Underground Capital: paste distribution, mine ventilation,
underground shops and infrastructure.
• Tailings and Water Management: Expansion of the North TMF,
construction of the South TMF and water management.
• Mine Equipment Maintenance: Overhaul and major component
replacement of the equipment fleet.
• Underground Electrical: Distribution of electrical equipment for
ventilation, drilling and dewatering.
• Paste Backfill: Substitution of the existing ceramic disk filtration
system with a cloth disk filter.
• Reclamation / Closure Costs: Incurred at the end of mine life.
LOM Total
($m)
Underground Capital 31
Tailings and Water Management 27
Mine Equipment Maintenance 18
Underground Electrical 14
Paste Backfill 15
Reclamation / Closure Costs 8
Other 11
Total Sustaining Capital 126
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Underground Capital Development
20
0
1,000
2,000
3,000
4,000
5,000
6,000
2021 2022 2023 2024 2025 2026 2027 2028 2029
Develo
pm
en
t M
etr
es (
m)
Underground Development:LOM total: 34,500 metres
LOM costs: $199 million
Annual Average: 3,800 m / year
Average development rate (2022+): 11.5 m / day
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Production and AISC Profile
21
Reco
vere
d A
nn
ual
Pro
du
cti
on
(o
z A
u)
Cash
Co
st (U
S$/o
z)
1
62,458
71,812
102,261
92,136 93,239
114,085
91,997 67,570
56,044 1,430
1,354
1,002
1,117 1,074
884
1,048
1,336
1,157
0
500
1,000
1,500
2,000
0
30,000
60,000
90,000
120,000
2021 2022 2023 2024 2025 2026 2027 2028 2029
Gold Recovered (oz Au) AISC (US$/oz)
2023 to 2027:Production: 98,700 oz Au
AISC: US$1,025/oz Au
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Project NPV5%
22
$417
$329
$402
$476
$549
$332
$267
$321
$371
$420
AnalystConsensus
US$1,600 US$1,700 US$1,800 US$1,900
Pre-Tax NPVAfter-Tax NPV
NPV5% Summary – Before Hedge, Debt and Corporate Costs Sensitivity Analysis – After-Tax (C$m)
+ / - % Change in InputA
fter-
Tax N
PV
5%
(C
AD
Millio
ns)
Pro
ject
NP
V5
% (C
AD
Millio
ns)
US$/oz 2021 2022 2023 2024 2025+
Analyst Consensus Prices 1,938 1,871 1,782 1,735 1,624
Flat Gold Price (US$/oz Au)
$150
$250
$350
$450
-10% -5% Base Case 5% 10%
Gold Price CAD:USD
Mine Costs Expansion Capital
Sustaining Capital
$245
$417$426
$254
$354
$310$332
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Cumulative Free Cash Flow (After-Tax)
23
$341
$406 $412
$467
$528
$0
$100
$200
$300
$400
$500
$600
2021 2022 2023 2024 2025 2026 2027 2028 2029
Aft
er-
Tax C
ash F
low
, C
um
ula
tive (C
$ M
Illions)
US$1,600 US$1,700 Analyst Consensus US$1,800 US$1,900
Cumulative after-tax, unlevered, before corporate costs and hedge payments
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Opportunities to Further Enhance Value Not Factored Into NPV
24
• Expansion of near-mine mineralization along strike
• Step-out and infill drilling along strike at Sugar Zone South, Middle Zone and Wolf Zone to add additional sources of ore feed,
increasing overall ounces per vertical metre
• Expansion of mineralization at depth
• Infill drilling of Inferred Resources ta depth to extend mine life
• Cost optimization, particularly related to paste backfill vs. rockfill
• Complete a trade-off study analysis of continuing solely with rockfill as a primary backfill method, instead of paste backfill, with the
potential of further reducing operating and capital costs
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 25
SUMMARY
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Significant Production Growth, Low Cash Cost Position
26
$1,281
$880
$815
$735
$644
$556
$531
$484
$389
$284
$191
$145
$115
$84
Wesdome
Pure Gold
Victoria
Argonaut
Calibre
Roxgold
Karora
McEwen
Americas G&S
TMAC
Mandalay
Harte Gold
Fiore Gold
Superior
Market Capitalization(1) (C$M) 2021E Cash Cost(2) (US$/oz Au)2021E Production(2) (koz Au)
255
195
188
147
126
120
117
102
101
99
91
85
68
62
48
Argonaut
Victoria
Calibre
McEwen
Roxgold
Wesdome
Mandalay
Harte (2023E)
Karora
TMAC
Superior
Americas G&S
Pure Gold
Harte (2021E)
Fiore Gold
$592
$651
$685
$686
$688
$695
$794
$806
$823
$864
$868
$882
$981
$1,006
$1,167
Roxgold
Harte (2023E)
Pure Gold
Wesdome
Mandalay
Victoria
TMAC
Calibre
Harte (2021E)
Argonaut
Americas G&S
Karora
Superior
Fiore Gold
McEwen
+64%
(21%)
(3)
(3)
1. Market data as at January 19, 2021
2. Based on analyst consensus estimates of production and cash cost. Harte based on January 2021 Feasibility Study
3. Americas Gold & Silver shown on an AuEq basis
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Summarizing the Opportunity
27
Growing from a Solid
Operational Base
Significant
Growth Trajectory
Potential to Extend
Mine Life
• Significant operational
improvement in 2020
• Exceeded 2020
guidance
• Transition to owner-
operator complete
• 2020: 25k oz
• 2021E: 60-65k oz
• Post-expansion: ~100k oz
• Post-expansion AISC to
decrease to US$1,025/oz
• Near-mine extension
drilling
• TT8 prospecting and
drilling
• Defined pipeline for
long-term growth
• Further data compilation
Minimal Capital
Cost to Expand
• $21M (majority to be
spent in 2022)
• 89% incremental IRR
for expansion project
• $417M pre-tax NPV
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF 28
THANK YOU!
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
NI 43-101 Compliance
Unless otherwise indicated, Harte Gold Corp. (the “Company”) has prepared the technical information in this presentation including Mineral Reserve and Mineral Resource estimates
(“Technical Information”) based on information contained in the technical reports and news releases (collectively the “Disclosure Documents”) available under the Company’s profile on
SEDAR at www.sedar.com. Each Disclosure Document was prepared by or under the supervision of a qualified person (“Qualified Person”) as defined in National Instrument 43-101 –
Standards of Disclosure for Mineral Projects of the Canadian Securities Administrators (“NI 43-101”). For readers to fully understand the information in this presentation, they should read
the technical reports identified below in their entirety, including all qualifications, assumptions and exclusions that relate to the information set out in this presentation which qualifies the
Technical Information. Readers are advised that Mineral Resource estimates that are not Mineral Reserves do not have demonstrated economic viability. The Disclosure Documents are
each intended to be read as a whole, and sections should not be read or relied upon out of context. The Technical Information is subject to the assumptions and qualifications contained in
the Disclosure Documents.
The Mineral Reserve estimate was prepared under the supervision of Mr. Chris McCann (P.Eng), Director of Technical Services for the Company. Mr. McCann is a Qualified Person as
defined by NI 43-101. The Mineral Resource estimate was prepared by Mr. Vincent Cardin-Tremblay (P.Geo), former VP Geological Services for the Company. Mr. Cardin-Tremblay is a
Qualified Person as defined by NI 43-101.
The Mineral Reserve estimate in this presentation is current to December 31, 2020. The Mineral Reserve estimate was prepared using the resource model under the Mineral Resource
estimate.
For further Technical Information refer to the Company’s news release “Harte Gold Announces Positive Feasibility Study Results for Expansion to 1,200 tpd” dated January 20, 2021 and
the “Technical Report and Feasibility Study On The Sugar Zone Gold Operation”, dated February 14, 2019, available on the Company’s SEDAR profile at www.sedar.com.
29
TSX: HRT | FRANKFURT: H4O | OTC: HRTFF
Notes to Mineral Resource and Mineral Reserve Estimates
The Mineral Resource estimate in this presentation is dated September 30, 2020 and the Mineral Resource ounces are inclusive of the Mineral Reserve ounces.
1. The stated Mineral Resources comply with the requirements of National Instrument 43-101 – Standards of Disclosure for Mineral Projects ("NI 43-101") and are classified in
accordance with the Canadian Institute of Mining, Metallurgy and Petroleum's "CIM Definition Standards – For Mineral Resources and Mineral Reserves" (the “CIM Definition
Standards”).
2. Mineral Resources, which are not Mineral Reserves, do not have demonstrated economic viability.
3. The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues.
4. The Inferred Mineral Resource in this estimate has a lower level of confidence than that applied to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It
is reasonably expected that the majority of the Inferred Mineral Resource could be upgraded to an Indicated Mineral Resource with continued exploration.
5. The Mineral Resource estimate was prepared by Mr. Vincent Cardin-Tremblay (P.Geo), former VP Geological Services for the Company. Mr. Cardin-Tremblay is a QP as defined by
NI 43-101.
6. Mineral Resources have been estimated as of September 30, 2020 using a gold price assumption of US$1,600 per ounce Au.
7. A resource cut-off grade of 3.0 g/t Au has been estimated based on operating cost projections and applicable metallurgical recovery. The cut-off grade was used in combination with a
minimum mining width factor of 1.8m to define the resource.
8. Numbers may not add due to rounding.
The Mineral Reserve estimate presented in the following table is current to December 31, 2020.
1. The stated Mineral Reserves comply with the requirements of NI 43-101 and are classified in accordance with the CIM Definition Standards. Mineral Reserve estimates reflect the
Company's reasonable expectation that all necessary permits and approvals will be obtained and maintained.
2. Mineral Reserves are the economic portion of the Indicated Mineral Resources. Mineral Reserve estimates include mining dilution at grades assumed to be zero.
3. The 2020 Mineral Reserve estimate was prepared under the supervision of Mr. Chris McCann (P.Eng), Director of Technical Services for the Company. Mr. McCann is a QP as
defined by NI 43-101.
4. The Mineral Reserves were estimated as of December 31, 2020 using a gold price assumption of US$1,450 per ounce Au.
5. A mining cut-off grade of 5.0 g/t Au has been estimated based on operating cost projections, sustaining capital development cost, mining dilution and recovery, royalty payment
requirements and applicable metallurgical recovery.
6. Numbers may not add due to rounding.
30