NI43-101Pre-Feasibility Study Report - page 312-313

16-9
Table 16.3 - Bear Lodge Mine Production Schedule
(WLRC, 2014)
Time MTREO% Proven and Probable Mineral Reserves Mined and/or Processed (>= declining MTREO cutoffs) Pre-Concentrate Low Grade Stockpile (>= 1.5% MTREO Cutoff) Waste Total Strip
Period Cutoff Ktons MTREO% REO% Ce2O3% Dy2O3% Er2O3% Eu 2O3% Gd2O3% La2O3% Nd2O3% Pr2O3% Sm2O3% Tb2O3% Y2O3% Th ppm Uppm Ktons REO% Ktons MTREO% REO% Ce2O3% La2O3% Nd 2O3% Ktons Ktons Ratio
PP 3.00 19 5.14 5.14 2.16 0.0288 0.0055 0.037 0.097 1.57 0.77 0.228 0.146 0.0093 0.087 1050 77 63 2.18 2.18 0.97 0.59 0.38 6,827 6,908 366.5
1 3.00 220 5.95 5.96 2.58 0.0213 0.0046 0.033 0.082 1.80 0.93 0.281 0.148 0.0070 0.066 775 118 179 6.73 257 2.14 2.14 0.94 0.58 0.38 3,514 3,990 17.1
2 3.00 219 5.44 5.45 2.36 0.0173 0.0037 0.030 0.071 1.62 0.89 0.258 0.138 0.0058 0.052 607 120 179 6.15 286 2.15 2.16 0.94 0.58 0.39 3,364 3,869 16.7
3 3.00 219 5.24 5.25 2.27 0.0161 0.0033 0.029 0.067 1.53 0.88 0.252 0.136 0.0054 0.048 542 122 179 5.91 265 2.16 2.17 0.95 0.58 0.40 3,385 3,869 16.7
4 2.75 226 4.95 4.96 2.14 0.0151 0.0030 0.028 0.064 1.44 0.85 0.240 0.131 0.0051 0.045 493 126 179 5.71 190 2.05 2.05 0.89 0.54 0.38 3,460 3,876 16.2
5 2.75 212 5.22 5.29 2.30 0.0185 0.0037 0.031 0.073 1.55 0.86 0.248 0.139 0.0062 0.057 748 117 179 5.85 149 2.12 2.14 0.93 0.58 0.39 3,501 3,862 17.2
6 2.50 236 4.05 4.07 1.84 0.0081 0.0016 0.020 0.044 1.13 0.69 0.202 0.102 0.0031 0.024 314 116 179 4.86 142 2.04 2.05 0.91 0.55 0.37 3,108 3,486 13.8
7 2.50 232 3.88 3.89 1.70 0.0104 0.0019 0.022 0.049 1.08 0.70 0.192 0.107 0.0038 0.028 375 117 179 4.75 136 1.99 1.91 0.84 0.50 0.35 3,114 3,482 14.0
8 2.25 251 3.70 3.66 1.57 0.0119 0.0021 0.022 0.051 1.00 0.66 0.182 0.106 0.0041 0.032 426 118 179 4.80 100 1.83 1.66 0.72 0.42 0.31 3,150 3,501 12.9
9 2.25 275 3.63 3.53 1.51 0.0129 0.0023 0.023 0.053 0.97 0.63 0.175 0.104 0.0044 0.035 470 103 179 4.92 135 1.84 1.66 0.72 0.43 0.30 3,115 3,525 11.8
10 2.00 392 3.37 3.12 1.30 0.0181 0.0031 0.025 0.060 0.83 0.57 0.152 0.102 0.0057 0.048 637 93 216 5.09 160 1.69 1.31 0.55 0.32 0.24 3,090 3,642 8.3
11 2.00 424 3.31 3.00 1.23 0.0203 0.0035 0.025 0.063 0.78 0.55 0.146 0.101 0.0063 0.056 641 92 216 5.20 220 1.70 1.29 0.54 0.32 0.23 3,031 3,674 7.7
12 2.00 536 3.29 2.82 1.13 0.0246 0.0042 0.027 0.070 0.72 0.52 0.136 0.102 0.0073 0.069 723 86 216 5.65 341 1.68 1.22 0.51 0.30 0.22 2,909 3,786 6.1
13 1.75 549 3.04 2.54 1.02 0.0233 0.0041 0.025 0.065 0.64 0.47 0.122 0.093 0.0069 0.067 717 82 216 5.14 198 1.60 1.10 0.45 0.28 0.19 3,052 3,799 5.9
14 1.75 444 2.89 2.58 1.09 0.0162 0.0030 0.021 0.052 0.66 0.48 0.128 0.086 0.0050 0.048 526 84 216 4.53 147 1.60 1.26 0.53 0.32 0.23 3,103 3,694 7.3
15 1.75 328 3.06 3.06 1.36 0.0068 0.0013 0.017 0.038 0.83 0.55 0.154 0.084 0.0025 0.020 220 94 216 4.04 60 1.63 1.63 0.71 0.42 0.31 4,140 4,528 12.8
16 1.50 322 2.93 2.95 1.31 0.0072 0.0013 0.017 0.038 0.79 0.53 0.147 0.082 0.0026 0.021 273 90 216 3.83 4,200 4,522 13.0
17 1.50 293 3.39 3.46 1.52 0.0089 0.0017 0.019 0.043 0.97 0.60 0.168 0.093 0.0032 0.026 358 94 216 4.17 4,200 4,493 14.3
18 1.50 285 3.36 3.44 1.51 0.0089 0.0017 0.019 0.042 0.97 0.60 0.167 0.093 0.0032 0.026 345 97 216 4.11 4,200 4,485 14.7
19 1.50 286 3.24 3.30 1.45 0.0091 0.0018 0.019 0.041 0.92 0.59 0.162 0.091 0.0032 0.026 344 96 216 3.97 4,200 4,486 14.7
20 1.50 292 3.13 3.15 1.38 0.0096 0.0019 0.018 0.040 0.87 0.56 0.154 0.087 0.0032 0.028 359 93 216 3.85 4,200 4,492 14.4
21 1.50 302 3.02 3.00 1.31 0.0102 0.0020 0.017 0.040 0.82 0.53 0.147 0.083 0.0033 0.030 377 90 215 3.77 4,200 4,502 13.9
22 1.50 325 2.81 2.73 1.19 0.0106 0.0021 0.017 0.040 0.74 0.49 0.133 0.077 0.0034 0.031 401 84 216 3.61 4,200 4,525 12.9
23 1.50 459 2.38 2.02 0.86 0.0143 0.0025 0.016 0.042 0.52 0.36 0.097 0.064 0.0042 0.042 561 63 216 3.56 4,200 4,659 9.2
24 1.50 321 2.69 2.74 1.23 0.0066 0.0014 0.015 0.035 0.73 0.49 0.137 0.076 0.0024 0.020 215 94 216 3.59 4,200 4,521 13.1
25 1.50 299 2.87 2.94 1.30 0.0073 0.0015 0.016 0.036 0.78 0.53 0.148 0.081 0.0026 0.022 254 98 216 3.67 4,200 4,499 14.0
26 1.50 547 2.35 1.85 0.76 0.0173 0.0030 0.017 0.047 0.45 0.34 0.088 0.066 0.0050 0.050 703 55 216 3.73 4,200 4,747 7.7
27 1.50 547 2.33 1.83 0.75 0.0169 0.0029 0.018 0.047 0.44 0.34 0.088 0.067 0.0050 0.048 718 56 216 3.70 4,200 4,747 7.7
28 1.50 414 2.57 2.31 1.00 0.0123 0.0021 0.017 0.042 0.59 0.42 0.115 0.073 0.0039 0.035 512 70 215 3.71 4,200 4,614 10.1
29 1.50 293 3.04 3.15 1.41 0.0068 0.0014 0.017 0.037 0.84 0.57 0.159 0.084 0.0025 0.020 232 88 216 3.83 4,000 4,293 13.7
30 1.50 274 3.09 3.24 1.44 0.0071 0.0015 0.018 0.039 0.88 0.58 0.162 0.088 0.0027 0.020 245 92 215 3.77 4,000 4,274 14.6
31 1.50 268 3.11 3.26 1.43 0.0082 0.0017 0.018 0.040 0.89 0.59 0.161 0.089 0.0029 0.024 273 104 216 3.76 4,000 4,268 14.9
32 1.50 331 2.80 2.70 1.17 0.0127 0.0023 0.018 0.043 0.71 0.49 0.133 0.080 0.0039 0.037 488 85 216 3.76 4,000 4,331 12.1
33 1.50 535 2.40 1.92 0.79 0.0174 0.0029 0.018 0.049 0.46 0.36 0.092 0.070 0.0052 0.050 754 55 216 3.81 3,436 3,971 6.4
34 1.50 293 2.85 2.89 1.26 0.0097 0.0019 0.018 0.042 0.76 0.53 0.144 0.084 0.0033 0.028 367 97 217 3.59 535 828 1.8
35 1.50 246 2.95 3.19 1.41 0.0072 0.0015 0.018 0.039 0.85 0.59 0.160 0.089 0.0027 0.021 229 114 215 3.43 358 604 1.5
36 1.50 246 2.85 3.09 1.37 0.0072 0.0015 0.017 0.038 0.81 0.58 0.156 0.088 0.0026 0.021 222 115 216 3.32 258 504 1.0
37 1.50 333 2.56 2.46 1.06 0.0116 0.0021 0.018 0.043 0.62 0.46 0.123 0.078 0.0037 0.033 459 90 216 3.48 737 1,070 2.2
38 1.50 422 2.43 2.11 0.89 0.0139 0.0024 0.018 0.046 0.52 0.40 0.104 0.075 0.0044 0.039 625 69 216 3.54 1,044 1,466 2.5
39 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
40 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
41 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
42 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
43 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
44 1.50 422 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 216 2.83 0 422 0.0
45 1.50 315 1.91 1.73 0.75 0.0078 0.0014 0.012 0.029 0.45 0.31 0.086 0.053 0.0025 0.023 313 67 161 2.83 0 315 0.0
Total 15,562 2.93 2.78 1.19 0.0125 0.0023 0.019 0.045 0.74 0.50 0.136 0.083 0.0040 0.036 459 85 9,328 4.01 2,847 1.91 1.73 0.75 0.45 0.31 132,829 151,239 8.7
Notes: The 19 ktons of mineral reserves mined during preproduction would be placed into a ROM stockpile and reclaimed to augment hydromet plant feed in Year 38.
The 2.85MM tons of low grade mineral reserves stockpiled during PP-Y15 would be reclaimed, upgraded and delivered to the hydromet plant in Y39-Y45 as shown above.
All mineral reserves shown in this table are included in the estimates of mineral resources.